ROP - Roper Technologies, Inc.
Price:
--
--
|
CONSENSUS:
Buy
DETAILS
|
PRICE TARGET:
$457.64
DETAILS
HIGH:
$550.00
LOW:
$365.00
MEDIAN:
$470.00
CONSENSUS:
$457.64
UPSIDE:
39.98%
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | 1996 | 1995 | 1994 | 1993 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||
| Revenue | 7,902.5 | 7,039.2 | 6,177.8 | 5,371.8 | 4,833.8 | 4,854.2 | 5,366.8 | 5,191.2 | 4,607.5 | 3,789.9 | 3,582.4 | 3,549.5 | 3,238.1 | 2,993.5 | 2,797.1 | 2,386.1 | 2,049.7 | 2,306.4 | 2,102.0 | 1,700.7 | 1,453.7 | 969.8 | 657.4 | 627.0 | 586.5 | 503.8 | 407.3 | 389.2 | 298.2 | 225.7 | 175.4 | 147.7 | 132.5 |
| Cost of Revenue | 2,430.5 | 2,160.9 | 1,870.6 | 1,619 | 1,426.2 | 1,583.4 | 1,939.7 | 1,911.7 | 1,742.7 | 1,457.5 | 1,417.7 | 1,447.6 | 1,355.2 | 1,321.8 | 1,281.5 | 1,111.0 | 1,006.5 | 1,118.1 | 1,043.7 | 839.4 | 727.3 | 484.5 | 311.2 | 290.7 | 277.5 | 222.7 | 180.8 | 183.8 | 133.4 | 101.8 | 75.6 | 64 | 59 |
| Gross Profit | 5,472 | 4,878.3 | 4,307.2 | 3,752.8 | 3,407.6 | 3,270.8 | 3,427.1 | 3,279.5 | 2,864.8 | 2,332.4 | 2,164.6 | 2,101.9 | 1,882.9 | 1,671.7 | 1,515.6 | 1,275.1 | 1,043.1 | 1,188.3 | 1,058.4 | 861.3 | 726.4 | 485.3 | 346.1 | 336.3 | 309.0 | 281.1 | 226.5 | 205.4 | 164.8 | 123.9 | 99.8 | 83.7 | 73.5 |
| Operating Expenses | |||||||||||||||||||||||||||||||||
| R&D Expenses | 0 | 748.1 | 646.1 | 529.8 | 484.8 | 423.6 | 339.1 | 317 | 281.1 | 195.4 | 164.2 | 147.9 | 145.7 | 125.9 | 102.4 | 102.4 | 83.4 | 87.4 | 67.9 | 58.6 | 53.5 | 38.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| SG&A Expenses | 3,236.6 | 2,133.4 | 1,915.9 | 1,698.5 | 1,587.2 | 1,573.7 | 1,589.6 | 1,566.1 | 1,373.5 | 1,073.9 | 966.6 | 951.7 | 891.6 | 781.7 | 752.6 | 658.4 | 564.3 | 614.7 | 552.1 | 465.1 | 408.0 | 274.1 | 238.0 | 221.5 | 210.5 | 170.6 | 132.5 | 124.9 | 92.5 | 68.7 | 56.4 | 45.5 | 38.1 |
| Other Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 22.3 | 16 | 14.4 | 11.4 | 7.9 | 6 | 5.3 | 5.1 |
| Operating Expenses | 3,236.6 | 2,881.5 | 2,562 | 2,228.3 | 2,072 | 1,997.3 | 1,928.7 | 1,883.1 | 1,654.6 | 1,269.3 | 1,130.8 | 1,099.6 | 1,037.3 | 907.6 | 855.0 | 760.8 | 647.7 | 702.1 | 620.0 | 523.7 | 461.5 | 312.8 | 238.0 | 221.5 | 210.5 | 192.9 | 148.5 | 139.3 | 103.9 | 76.6 | 62.4 | 50.8 | 43.2 |
| Operating Income | |||||||||||||||||||||||||||||||||
| Operating Income | 2,235.4 | 1,996.8 | 1,745.2 | 1,524.5 | 1,335.6 | 1,273.5 | 1,498.4 | 1,396.4 | 1,210.2 | 1,063.1 | 1,033.8 | 1,002.3 | 845.7 | 764.1 | 660.5 | 514.3 | 395.4 | 486.2 | 438.4 | 337.7 | 264.9 | 172.5 | 108.1 | 114.8 | 98.4 | 88.2 | 78 | 66.1 | 60.9 | 47.3 | 37.4 | 32.9 | 30.3 |
| Interest Expense | 325 | 259.2 | 164.7 | 192.4 | 234.1 | 218.9 | 186.6 | 182.1 | 180.6 | 111.6 | 84.2 | 78.6 | 88.0 | 67.5 | 63.6 | 66.5 | 58.5 | 53.7 | 56.2 | 44.8 | 45.3 | 46.3 | 70.1 | 45.8 | 8.1 | 11.0 | 4.2 | 5.1 | 5.4 | 2.7 | 0.9 | 1.8 | 1.7 |
| Interest Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profitability | |||||||||||||||||||||||||||||||||
| EBITDA | 3,133.3 | 3,039.2 | 2,663 | 2,124.5 | 1,881.7 | 1,782.8 | 2,827.9 | 1,746.5 | 1,558.8 | 1,290.5 | 1,288.8 | 1,194.0 | 1,026.9 | 905.1 | 803.3 | 635.4 | 499.3 | 587.6 | 523.3 | 414.4 | 328.1 | 203.9 | 124.5 | 130.9 | 127.6 | 110.5 | 94 | 80.5 | 72.3 | 55.2 | 43.4 | 38.2 | 35.4 |
| EBIT | 2,261.1 | 2,226.4 | 1,907.8 | 1,474.4 | 1,265.8 | 1,269.9 | 2,414 | 1,380.5 | 1,215.3 | 1,052.2 | 1,086.6 | 1,000.1 | 842.2 | 754.2 | 668.6 | 514.9 | 398.3 | 489.6 | 435.9 | 337.7 | 264.0 | 162.6 | 108.1 | 115.5 | 100.9 | 88.2 | 78 | 66.1 | 60.9 | 47.3 | 37.4 | 32.9 | 30.3 |
| Income Before Tax | 1,936.1 | 1,967.2 | 1,743.1 | 1,282 | 1,031.9 | 1,051.4 | 2,227.4 | 1,198.4 | 1,034.7 | 940.7 | 1,002.3 | 921.5 | 754.1 | 686.7 | 605.0 | 448.4 | 339.8 | 436.0 | 383.7 | 292.9 | 220.6 | 133.7 | 66.3 | 95.7 | 86.4 | 75.9 | 72.2 | 59.6 | 55.2 | 44.3 | 36 | 31.6 | 28.5 |
| Income Tax Expense | 399.8 | 417.9 | 374.7 | 296.4 | 226.6 | 225.9 | 459.5 | 254 | 63.0 | 282.0 | 306.3 | 275.4 | 215.8 | 203.3 | 177.7 | 125.8 | 100.3 | 149.4 | 133.6 | 99.5 | 67.4 | 39.9 | 18.2 | 29.7 | 30.6 | 26.7 | 24.9 | 20.3 | 18.8 | 15.4 | 12.7 | 10.7 | 9.4 |
| Net Income | 1,536.3 | 1,549.3 | 1,364.3 | 1,188.4 | 1,096.7 | 949.7 | 1,767.9 | 944.4 | 971.8 | 658.6 | 696.1 | 646.0 | 538.3 | 483.4 | 427.2 | 322.6 | 239.5 | 286.5 | 250.0 | 193.3 | 153.2 | 93.9 | 45.2 | 40.1 | 55.8 | 49.3 | 47.3 | 39.3 | 36.4 | 28.9 | 23.3 | 20.2 | 19.1 |
| Per Share Data | |||||||||||||||||||||||||||||||||
| EPS (Basic) | 14.31 | 14.47 | 12.80 | 11.22 | 10.41 | 9.08 | 17.02 | 9.15 | 9.51 | 6.50 | 6.92 | 6.47 | 5.43 | 4.95 | 4.45 | 3.42 | 2.64 | 3.20 | 2.83 | 2.23 | 1.79 | 1.26 | 0.72 | 0.32 | 0.46 | 0.81 | 0.78 | 0.64 | 0.30 | 0.12 | 0.10 | 0.08 | 0.08 |
| EPS (Diluted) | 14.20 | 14.35 | 12.70 | 11.13 | 10.30 | 8.98 | 16.82 | 9.05 | 9.39 | 6.43 | 6.85 | 6.40 | 5.37 | 4.86 | 4.34 | 3.34 | 2.58 | 3.06 | 2.68 | 2.13 | 1.74 | 1.24 | 0.71 | 0.32 | 0.45 | 0.79 | 0.77 | 0.62 | 0.29 | 0.12 | 0.10 | 0.08 | 0.08 |
| Shares Outstanding | 107.2 | 107.1 | 106.6 | 105.9 | 105.3 | 104.6 | 103.9 | 103.2 | 102.2 | 101.3 | 100.6 | 99.9 | 99.1 | 97.7 | 96.0 | 94.2 | 90.7 | 89.5 | 88.4 | 86.8 | 85.5 | 74.4 | 63.1 | 62.3 | 61.4 | 60.9 | 60.5 | 62.0 | 61.8 | 60.6 | 59.8 | 59.2 | 58.9 |
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2009 | 2008 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | 1996 | 1995 | 1994 | 1993 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Assets | ||||||||||||||||||||||||
| Cash & Cash Equivalents | 297.4 | 188.2 | 214.3 | 792.8 | 351.5 | 308.3 | 709.7 | 364.4 | 671.3 | 757.2 | 167.7 | 178.1 | 129.4 | 70.2 | 12.4 | 16.2 | 11.4 | 13.5 | 1.5 | 0.6 | 0.4 | 2.3 | 2 | 1.2 |
| Short-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Receivables | 1,253.2 | 1,038 | 984 | 877 | 786.3 | 840.4 | 993.6 | 891.9 | 809.7 | 781.5 | 438.8 | 438.0 | 242.0 | 150.9 | 138.3 | 121.3 | 115.2 | 89.2 | 72.9 | 78.8 | 50.7 | 38.9 | 32.4 | 18.7 |
| Inventory | 141.7 | 120.8 | 118.6 | 111.3 | 69.2 | 165.1 | 198.4 | 190.8 | 204.9 | 182.0 | 178.8 | 185.9 | 132.3 | 107.1 | 88.3 | 90.3 | 83.6 | 56.4 | 56.1 | 50.2 | 31.1 | 23.3 | 17.5 | 13.3 |
| Other Current Assets | 235.8 | 195.7 | 164.5 | 151.3 | 1,214.1 | 438.5 | 97.8 | 163.6 | 73.5 | 55.9 | 85.4 | 56.3 | 52.4 | 53.0 | 9.8 | 5.2 | 3.8 | 2.7 | 2.3 | 2.3 | 2.3 | 2.1 | 1.3 | 1.2 |
| Total Current Assets | 1,928.1 | 1,542.7 | 1,481.4 | 1,932.4 | 2,421.1 | 1,752.3 | 1,999.5 | 1,610.7 | 1,759.4 | 1,776.5 | 870.7 | 858.3 | 556.2 | 381.2 | 247.6 | 233.1 | 214.0 | 161.8 | 132.8 | 131.9 | 84.5 | 66.6 | 53.2 | 34.4 |
| Non-Current Assets | ||||||||||||||||||||||||
| Property, Plant & Equipment | 156.9 | 149.7 | 119.6 | 85.3 | 102.8 | 140.6 | 139.9 | 128.7 | 142.5 | 141.3 | 109.5 | 112.5 | 97.9 | 78.5 | 51.3 | 51.9 | 48.9 | 34.8 | 31.3 | 31.4 | 24 | 20.7 | 19.5 | 17.1 |
| Goodwill | 21,341.2 | 19,312.9 | 17,118.8 | 15,946.1 | 14,094.5 | 14,395.2 | 10,815.4 | 9,346.8 | 8,820.3 | 8,647.1 | 2,388.4 | 2,118.9 | 1,144.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 9,764.2 | 9,059.6 | 8,212.1 | 8,030.7 | 6,588.5 | 7,206.9 | 4,667.7 | 3,842.1 | 3,475.2 | 3,655.8 | 868.9 | 804.0 | 487.2 | 1,009.8 | 496.3 | 453.0 | 323.2 | 215 | 194.7 | 154.3 | 129.9 | 68.2 | 48.9 | 42.5 |
| Long-Term Investments | 796.3 | 772.3 | 795.7 | 535 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Assets | 517 | 443.4 | 407.7 | 395.4 | 405.9 | 425.8 | 390.8 | 269 | 88.2 | 73.5 | 57.0 | 49.8 | 46.9 | 39.5 | 32.8 | 24.2 | 10.8 | 8.6 | 12.6 | 11.7 | 4.6 | 0 | 0.4 | 0.2 |
| Total Non-Current Assets | 32,648.9 | 29,792 | 26,686.1 | 25,048.4 | 21,292.8 | 22,272.5 | 16,109.4 | 13,638.8 | 12,557.0 | 12,548.4 | 3,457.0 | 3,113.2 | 1,810.2 | 1,133.8 | 581.4 | 529.1 | 382.9 | 258.4 | 238.6 | 197.4 | 158.5 | 88.9 | 68.8 | 59.8 |
| Total Assets | 34,577 | 31,334.7 | 28,167.5 | 26,980.8 | 23,713.9 | 24,024.8 | 18,108.9 | 15,249.5 | 14,316.4 | 14,324.9 | 4,327.7 | 3,971.5 | 2,366.4 | 1,515.0 | 829.0 | 762.1 | 596.9 | 420.2 | 371.4 | 329.3 | 243 | 155.5 | 122 | 94.2 |
| Current Liabilities | ||||||||||||||||||||||||
| Account Payables | 150.3 | 148.1 | 143 | 122.6 | 98.3 | 127.1 | 162 | 165.3 | 171.1 | 152.1 | 110.1 | 121.8 | 65.8 | 45.4 | 35.3 | 34.2 | 26.5 | 18.5 | 14 | 15.7 | 11 | 7.7 | 7.3 | 6.4 |
| Short-Term Debt | 705.2 | 1,043.1 | 499.5 | 699.2 | 799.2 | 499.4 | 602.2 | 1.5 | 800.9 | 401.0 | 112.8 | 0 | 36.5 | 20.9 | 20.5 | 3.0 | 6.7 | 20.9 | 8.9 | 2.5 | 6.8 | 0.6 | 0.5 | 0.6 |
| Deferred Revenue | 1,906.8 | 1,788.3 | 1,629 | 1,419.6 | 1,152.8 | 1,038.8 | 831.8 | 677.9 | 566.4 | 488.4 | 0 | 0 | 14.9 | 0 | 66.1 | 61.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Liabilities | 642.3 | 289 | 250 | 228.8 | 602 | 383.4 | 240.1 | 287.2 | 198 | 161.7 | 1.7 | 0 | (9.5) | 1.6 | 9.3 | 5.6 | 51.3 | 32.8 | 30 | 26.7 | 21.7 | 19.4 | 13 | 13.5 |
| Total Current Liabilities | 3,725.6 | 3,832.2 | 2,963.2 | 2,892.5 | 3,121.8 | 2,444.4 | 2,397.4 | 1,448.2 | 2,029.4 | 1,445.3 | 478.0 | 619.2 | 253.6 | 161.5 | 130.2 | 103.9 | 84.5 | 72.2 | 52.9 | 44.9 | 39.5 | 27.7 | 20.8 | 20.5 |
| Non-Current Liabilities | ||||||||||||||||||||||||
| Long-Term Debt | 8,595.8 | 6,579.9 | 5,830.6 | 5,962.5 | 7,122.6 | 9,061.4 | 4,673.1 | 4,940.2 | 4,354.6 | 5,808.6 | 1,041.0 | 1,033.7 | 855.4 | 630.2 | 311.6 | 323.8 | 234.6 | 109.7 | 110.3 | 99.6 | 63.4 | 20.2 | 16.7 | 10 |
| Deferred Tax Liabilities | 1,883.1 | 1,630.6 | 1,513.1 | 1,676.8 | 1,466.2 | 1,531.5 | 1,108.1 | 931.1 | 829.6 | 1,178.2 | 328.3 | 272.2 | 126.0 | 50.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.9 |
| Other Non-Current Liabilities | 491 | 424.4 | 415.8 | 411.2 | 439.5 | 507.7 | 438.4 | 191.5 | 239.2 | 104.0 | 59.0 | 42.8 | 17.4 | 17.3 | 11.1 | 10.9 | 7.6 | 6.3 | 6.9 | 6.9 | 2.7 | 2 | 1.6 | 0.4 |
| Total Non-Current Liabilities | 10,969.9 | 8,634.9 | 7,759.5 | 8,050.5 | 9,028.3 | 11,100.6 | 6,219.6 | 6,062.8 | 5,423.4 | 7,090.8 | 1,428.2 | 1,348.6 | 998.8 | 697.7 | 322.7 | 334.7 | 242.2 | 116 | 117.2 | 106.5 | 66.1 | 22.2 | 18.3 | 11.3 |
| Total Liabilities | 14,695.5 | 12,467.1 | 10,722.7 | 10,943 | 12,150.1 | 13,545 | 8,617 | 7,511 | 7,452.8 | 8,536.1 | 1,906.2 | 1,967.8 | 1,252.3 | 859.2 | 453.0 | 438.6 | 326.7 | 188.2 | 170.1 | 151.4 | 105.6 | 49.9 | 39.1 | 31.8 |
| Stockholders' Equity | ||||||||||||||||||||||||
| Common Stock | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.0 | 1.0 | 1.0 | 0.9 | 0.4 | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 | 0 | 0 | 0 | 0 | 0 | 0 |
| Retained Earnings | 17,205.7 | 16,034.9 | 14,816.3 | 13,730.7 | 9,455.6 | 8,546.2 | 7,818 | 6,247.7 | 5,464.6 | 4,642.4 | 1,395.6 | 1,204.5 | 415.2 | 336.5 | 305.0 | 275.3 | 228.7 | 187.9 | 154.3 | 116.5 | 86.2 | 62.1 | 42.1 | 24.1 |
| Accumulated Other Comprehensive Income | (101.4) | (166.5) | (122.8) | (187) | (183.1) | (147) | (212.8) | (243.3) | (186.2) | (324.7) | 63.9 | 21.5 | 76.2 | 49.0 | 5.9 | (7.8) | (8.9) | (2.2) | (39.3) | (31.6) | (26.7) | 0 | 0 | 0 |
| Total Stockholders' Equity | 19,881.5 | 18,867.6 | 17,444.8 | 16,037.8 | 11,563.8 | 10,479.8 | 9,491.9 | 7,738.5 | 6,863.6 | 5,788.9 | 2,421.5 | 2,003.7 | 1,114.1 | 655.8 | 376.0 | 323.5 | 270.2 | 232 | 201.3 | 177.9 | 137.4 | 105.6 | 82.9 | 62.4 |
| Total Liabilities & Equity | 34,577 | 31,334.7 | 28,167.5 | 26,980.8 | 23,713.9 | 24,024.8 | 18,108.9 | 15,249.5 | 14,316.4 | 14,324.9 | 4,327.7 | 3,971.5 | 2,366.4 | 1,515.0 | 829.0 | 762.1 | 596.9 | 420.2 | 371.4 | 329.3 | 243 | 155.5 | 122 | 94.2 |
| Debt Metrics | ||||||||||||||||||||||||
| Total Debt | 9,301 | 7,669.2 | 6,373.4 | 6,708.1 | 7,963.3 | 9,617.6 | 5,332.1 | 4,941.7 | 5,155.5 | 6,209.5 | 1,153.8 | 1,267.2 | 891.9 | 651.1 | 332.1 | 326.8 | 241.3 | 130.6 | 119.2 | 102.1 | 70.2 | 20.8 | 17.2 | 10.6 |
| Net Debt | 9,003.6 | 7,481 | 6,159.1 | 5,915.3 | 7,611.8 | 9,309.3 | 4,622.4 | 4,577.3 | 4,484.2 | 5,452.3 | 986.0 | 1,089.1 | 762.5 | 580.9 | 319.7 | 310.6 | 229.9 | 117.1 | 117.7 | 101.5 | 69.8 | 18.5 | 15.2 | 9.4 |
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | 1996 | 1995 | 1994 | 1993 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||||||||||||||||
| Net Income | 1,536.3 | 1,549.3 | 1,368.4 | 985.6 | 805.3 | 673.8 | 1,767.9 | 944.4 | 971.8 | 658.6 | 153.2 | 93.9 | 45.2 | 40.1 | 55.8 | 49.3 | 47.3 | 39.3 | 36.4 | 28.9 | 23.3 | 20.9 | 19.1 |
| Depreciation & Amortization | 898.2 | 812.8 | 755.2 | 650.1 | 615.9 | 491.6 | 416 | 367 | 345.0 | 240.5 | 71.3 | 41.4 | 16.4 | 15.2 | 27.5 | 22.3 | 16 | 14.4 | 11.4 | 7.9 | 6 | 5.3 | 5.1 |
| Stock-Based Compensation | 0 | 145.9 | 123.5 | 118.5 | 123 | 108.3 | 101.2 | 133.8 | 83.1 | 78.8 | 0 | 0 | 0 | 0 | 117 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Working Capital | (446.6) | 175.9 | 46.8 | 14.9 | 114.8 | 149.6 | (84.8) | (31.5) | (144.3) | (17.8) | 52.5 | 20.5 | 9.7 | 5.8 | 19.1 | (3.9) | (10.5) | 22.4 | (12.4) | (5.1) | (3.4) | (12.3) | 8.3 |
| Other Non-Cash Items | 552.4 | (290.7) | (633.5) | (1,330.9) | 131.8 | (85.7) | (15.1) | 0.5 | (11.7) | 3.7 | 4.3 | 9.1 | 0 | 26.0 | (117) | 0 | 0 | 0.1 | 0 | 0.9 | 0.6 | 1.1 | (0.1) |
| Operating Cash Flow | 2,540.3 | 2,393.2 | 2,035.1 | 734.6 | 2,011.9 | 1,525.1 | 1,461.8 | 1,430.1 | 1,234.5 | 963.8 | 281.3 | 164.8 | 71.3 | 87.0 | 102.4 | 67.6 | 52.8 | 76.2 | 35.4 | 33.1 | 26.2 | 14.3 | 32 |
| Investing Activities | |||||||||||||||||||||||
| Capital Expenditure | (47.4) | (66) | (108) | (70.3) | (62.6) | (48.9) | (62.9) | (58.6) | (59.5) | (40.1) | (24.8) | (12.1) | (10.4) | (7.8) | (7.5) | (15.2) | (41.4) | (68.2) | (5) | (5) | (3.2) | (10.4) | (3.9) |
| Acquisitions | (3,290) | (3,612.9) | (2,052.7) | (4,280.1) | (217) | (6,022.4) | (1,230.5) | (1,275.8) | (153.7) | (3,721.8) | (329.9) | (641.1) | (492.5) | (82.8) | (170.2) | (161.5) | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Purchases of Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Sales/Maturities of Investments | 0 | 245.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Investing Activities | (50.6) | (35.2) | (5.6) | 5,559.9 | 136.7 | (2.6) | (2.6) | (0.7) | 3.7 | 9.0 | (1.2) | (5.1) | (4.7) | (1.9) | 0.9 | (1.5) | 0.1 | (0.2) | (55.5) | (74.9) | (24.2) | (3.9) | (9.5) |
| Investing Cash Flow | (3,388) | (3,468.5) | (2,126.3) | 1,209.5 | (142.9) | (6,073.9) | (1,296) | (1,335.1) | (209.6) | (3,752.9) | (355.9) | (658.4) | (507.6) | (92.5) | (176.7) | (178.2) | (41.3) | (68.4) | (60.5) | (79.9) | (27.4) | (14.3) | (13.4) |
| Financing Activities | |||||||||||||||||||||||
| Net Debt Issuance | 1,705.6 | 1,265 | (340) | (1,270) | (1,650) | 4,320 | 335 | (205) | (1,060) | 2,931.5 | 7.8 | 223.4 | 298.8 | 2.3 | 83.3 | 113.9 | 4 | 23.4 | 29.6 | 49.5 | 3.5 | 4.6 | (19.5) |
| Stock Repurchased | (500) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (5.6) | (18) | 0 | 0 | 0 | 0 | 0 |
| Dividends Paid | (355) | (321.9) | (290.2) | (262.3) | (236.4) | (214.1) | (191.7) | (170.1) | (142.8) | (121.1) | (18.2) | (14.2) | (11.7) | (10.3) | (9.2) | (8.5) | (7.9) | (7.4) | (6) | (4.8) | (3.3) | (2.1) | (1.3) |
| Other Financing Activities | (38.2) | 107.9 | 115.2 | 52.7 | 57.8 | 20.5 | 26.9 | (29) | 0.1 | (8.4) | 0 | 0 | 0 | 0 | 0 | 0 | (1.5) | (0.2) | (0.1) | 0.3 | 1.2 | (1.9) | 0.1 |
| Financing Cash Flow | 923.6 | 1,069.5 | (499.5) | (1,465.3) | (1,813.5) | 4,136.9 | 177 | (388.1) | (1,170.0) | 2,805.3 | 5.4 | 548.4 | 488.0 | 0.8 | 78.9 | 109.6 | (7.1) | 1.1 | 25.3 | 45 | 1.4 | 0.8 | (19) |
| Cash Position | |||||||||||||||||||||||
| Net Change in Cash | 109.2 | (26.1) | (578.5) | 441.3 | 43.2 | (401.4) | 345.3 | (306.9) | (85.9) | (21.3) | (76.3) | 59.2 | 55.0 | (3.8) | 4.8 | (2.1) | 4.1 | 8.8 | 0.1 | (1.9) | 0.2 | 0.9 | (0.5) |
| Cash at Beginning | 188.2 | 214.3 | 792.8 | 351.5 | 308.3 | 709.7 | 364.4 | 671.3 | 757.2 | 778.5 | 129.4 | 70.2 | 15.3 | 16.2 | 11.4 | 13.5 | 9.4 | 0.6 | 0.4 | 2.3 | 2 | 1.2 | 1.7 |
| Cash at End | 297.4 | 188.2 | 214.3 | 792.8 | 351.5 | 308.3 | 709.7 | 364.4 | 671.3 | 757.2 | 53.1 | 129.4 | 70.2 | 12.4 | 16.2 | 11.4 | 13.5 | 9.4 | 0.5 | 0.4 | 2.2 | 2.1 | 1.2 |
| Free Cash Flow | 2,492.9 | 2,327.2 | 1,927.1 | 664.3 | 1,949.3 | 1,476.2 | 1,398.9 | 1,371.5 | 1,174.9 | 923.7 | 256.5 | 152.7 | 60.9 | 79.2 | 95.0 | 52.5 | 11.4 | 8 | 30.4 | 28.1 | 23 | 3.9 | 28.1 |
| Key Metrics | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | 1996 | 1995 | 1994 | 1993 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | |||||||||||||||||||||||||||||||||
| Revenue | 7,902.5 | 7,039.2 | 6,177.8 | 5,371.8 | 4,833.8 | 4,854.2 | 5,366.8 | 5,191.2 | 4,607.5 | 3,789.9 | 3,582.4 | 3,549.5 | 3,238.1 | 2,993.5 | 2,797.1 | 2,386.1 | 2,049.7 | 2,306.4 | 2,102.0 | 1,700.7 | 1,453.7 | 969.8 | 657.4 | 627.0 | 586.5 | 503.8 | 407.3 | 389.2 | 298.2 | 225.7 | 175.4 | 147.7 | 132.5 |
| Gross Profit | 5,472 | 4,878.3 | 4,307.2 | 3,752.8 | 3,407.6 | 3,270.8 | 3,427.1 | 3,279.5 | 2,864.8 | 2,332.4 | 2,164.6 | 2,101.9 | 1,882.9 | 1,671.7 | 1,515.6 | 1,275.1 | 1,043.1 | 1,188.3 | 1,058.4 | 861.3 | 726.4 | 485.3 | 346.1 | 336.3 | 309.0 | 281.1 | 226.5 | 205.4 | 164.8 | 123.9 | 99.8 | 83.7 | 73.5 |
| Operating Income | 2,235.4 | 1,996.8 | 1,745.2 | 1,524.5 | 1,335.6 | 1,273.5 | 1,498.4 | 1,396.4 | 1,210.2 | 1,063.1 | 1,033.8 | 1,002.3 | 845.7 | 764.1 | 660.5 | 514.3 | 395.4 | 486.2 | 438.4 | 337.7 | 264.9 | 172.5 | 108.1 | 114.8 | 98.4 | 88.2 | 78 | 66.1 | 60.9 | 47.3 | 37.4 | 32.9 | 30.3 |
| Net Income | 1,536.3 | 1,549.3 | 1,364.3 | 1,188.4 | 1,096.7 | 949.7 | 1,767.9 | 944.4 | 971.8 | 658.6 | 696.1 | 646.0 | 538.3 | 483.4 | 427.2 | 322.6 | 239.5 | 286.5 | 250.0 | 193.3 | 153.2 | 93.9 | 45.2 | 40.1 | 55.8 | 49.3 | 47.3 | 39.3 | 36.4 | 28.9 | 23.3 | 20.2 | 19.1 |
| EPS (Diluted) | 14.20 | 14.35 | 12.70 | 11.13 | 10.30 | 8.98 | 16.82 | 9.05 | 9.39 | 6.43 | 6.85 | 6.40 | 5.37 | 4.86 | 4.34 | 3.34 | 2.58 | 3.06 | 2.68 | 2.13 | 1.74 | 1.24 | 0.71 | 0.32 | 0.45 | 0.79 | 0.77 | 0.62 | 0.29 | 0.12 | 0.10 | 0.08 | 0.08 |
| Balance Sheet | |||||||||||||||||||||||||||||||||
| Cash & Equivalents | 297.4 | 188.2 | 214.3 | 792.8 | 351.5 | 308.3 | 709.7 | 364.4 | 671.3 | 757.2 | 167.7 | 178.1 | 129.4 | 70.2 | 12.4 | 16.2 | 11.4 | 13.5 | 1.5 | 0.6 | 0.4 | 2.3 | 2 | 1.2 | |||||||||
| Total Assets | 34,577 | 31,334.7 | 28,167.5 | 26,980.8 | 23,713.9 | 24,024.8 | 18,108.9 | 15,249.5 | 14,316.4 | 14,324.9 | 4,327.7 | 3,971.5 | 2,366.4 | 1,515.0 | 829.0 | 762.1 | 596.9 | 420.2 | 371.4 | 329.3 | 243 | 155.5 | 122 | 94.2 | |||||||||
| Total Debt | 9,301 | 7,669.2 | 6,373.4 | 6,708.1 | 7,963.3 | 9,617.6 | 5,332.1 | 4,941.7 | 5,155.5 | 6,209.5 | 1,153.8 | 1,267.2 | 891.9 | 651.1 | 332.1 | 326.8 | 241.3 | 130.6 | 119.2 | 102.1 | 70.2 | 20.8 | 17.2 | 10.6 | |||||||||
| Stockholders' Equity | 19,881.5 | 18,867.6 | 17,444.8 | 16,037.8 | 11,563.8 | 10,479.8 | 9,491.9 | 7,738.5 | 6,863.6 | 5,788.9 | 2,421.5 | 2,003.7 | 1,114.1 | 655.8 | 376.0 | 323.5 | 270.2 | 232 | 201.3 | 177.9 | 137.4 | 105.6 | 82.9 | 62.4 | |||||||||
| Cash Flow | |||||||||||||||||||||||||||||||||
| Operating Cash Flow | 2,540.3 | 2,393.2 | 2,035.1 | 734.6 | 2,011.9 | 1,525.1 | 1,461.8 | 1,430.1 | 1,234.5 | 963.8 | 281.3 | 164.8 | 71.3 | 87.0 | 102.4 | 67.6 | 52.8 | 76.2 | 35.4 | 33.1 | 26.2 | 14.3 | 32 | ||||||||||
| Capital Expenditure | (47.4) | (66) | (108) | (70.3) | (62.6) | (48.9) | (62.9) | (58.6) | (59.5) | (40.1) | (24.8) | (12.1) | (10.4) | (7.8) | (7.5) | (15.2) | (41.4) | (68.2) | (5) | (5) | (3.2) | (10.4) | (3.9) | ||||||||||
| Free Cash Flow | 2,492.9 | 2,327.2 | 1,927.1 | 664.3 | 1,949.3 | 1,476.2 | 1,398.9 | 1,371.5 | 1,174.9 | 923.7 | 256.5 | 152.7 | 60.9 | 79.2 | 95.0 | 52.5 | 11.4 | 8 | 30.4 | 28.1 | 23 | 3.9 | 28.1 | ||||||||||