SEIC - SEI Investments Company
Price:
--
--
|
CONSENSUS:
Buy
DETAILS
|
PRICE TARGET:
$100.67
DETAILS
HIGH:
$115.00
LOW:
$82.00
MEDIAN:
$105.00
CONSENSUS:
$100.67
UPSIDE:
15.53%
| 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 | 1992 | 1991 | 1990 | 1989 | 1988 | 1987 | 1986 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||
| Revenue | 2,297.4 | 2,125.2 | 1,919.8 | 1,991.0 | 1,918.3 | 1,684.1 | 1,649.9 | 1,624.2 | 1,526.6 | 1,401.5 | 1,334.2 | 1,266.0 | 1,126.1 | 992.5 | 929.7 | 900.8 | 1,060.5 | 1,247.9 | 1,369.0 | 1,175.7 | 773.0 | 692.3 | 636.2 | 620.8 | 658.0 | 598.8 | 456.2 | 366.1 | 292.7 | 247.8 | 226 | 263.8 | 247.2 | 208.7 | 187.9 | 171.9 | 149.1 | 131.8 | 122.7 | 118.5 |
| Cost of Revenue | 937.0 | 996.8 | 935.7 | 945.8 | 830.3 | 738.1 | 729.3 | 724.2 | 687.0 | 638.1 | 611.7 | 583.2 | 535.3 | 492.0 | 447.0 | 424.2 | 467.6 | 481.8 | 526.7 | 463.3 | 394.0 | 321.3 | 283.6 | 264.0 | 298.7 | 261.7 | 199.4 | 165.2 | 134.4 | 119.7 | 103.8 | 139.3 | 139.1 | 108.2 | 90.6 | 79.6 | 70.2 | 61.7 | 61.5 | 68.9 |
| Gross Profit | 1,360.3 | 1,128.3 | 984.1 | 1,045.3 | 1,088.0 | 946.0 | 920.6 | 900.0 | 839.5 | 763.5 | 722.5 | 682.8 | 590.8 | 500.6 | 482.7 | 476.6 | 592.9 | 766.1 | 842.4 | 712.4 | 379.1 | 371.0 | 352.6 | 356.8 | 359.3 | 337.1 | 256.8 | 200.9 | 158.3 | 128.1 | 122.2 | 124.5 | 108.1 | 100.5 | 97.3 | 92.3 | 78.9 | 70.1 | 61.2 | 49.6 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| R&D Expenses | 7.2 | 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 | 0 | 0 | 0 | 0 | 0 | 0 |
| SG&A Expenses | 678.3 | 270.4 | 262.8 | 281.4 | 264.7 | 254.9 | 219.1 | 224.7 | 222.7 | 182.8 | 163.7 | 150.3 | 169.3 | 125.6 | 127.3 | 115.8 | 163.1 | 222.8 | 211.2 | 184.8 | 167.1 | 161.5 | 146.4 | 147.0 | 176.1 | 171.8 | 138.5 | 117.3 | 98.7 | 82 | 75.9 | 77.6 | 66.3 | 66.4 | 56.2 | 56.7 | 46.4 | 41 | 34.8 | 33.8 |
| Other Expenses | 47.5 | 306.2 | 296.8 | 288.1 | 270.0 | 245.2 | 241.0 | 233.3 | 219.8 | 205.0 | 200.5 | 179.8 | 173.1 | 163.4 | 151.3 | 143.3 | 66.1 | 47.0 | 37.1 | 29.1 | (3.1) | (0.4) | 0 | 0 | 0 | 17.3 | 15.8 | 15.7 | 14.1 | 10 | 11.6 | 15.7 | 16.1 | 16.3 | 15.8 | 16.5 | 13.8 | 10.2 | 11.4 | 13 |
| Operating Expenses | 733.0 | 576.6 | 559.6 | 569.5 | 534.6 | 500.1 | 460.1 | 458.0 | 442.6 | 387.8 | 364.3 | 330.0 | 342.4 | 289.0 | 278.6 | 259.1 | 229.2 | 269.7 | 248.4 | 214.0 | 164.0 | 161.1 | 146.4 | 147.0 | 176.1 | 189.1 | 154.3 | 133 | 112.8 | 92 | 87.5 | 93.3 | 82.4 | 82.7 | 72 | 73.2 | 60.2 | 51.2 | 46.2 | 46.8 |
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 627.3 | 551.7 | 424.5 | 475.8 | 553.4 | 445.9 | 460.4 | 442.0 | 396.9 | 375.7 | 358.2 | 352.8 | 248.4 | 211.6 | 204.1 | 217.5 | 363.7 | 496.3 | 594.0 | 498.5 | 215.1 | 209.9 | 206.2 | 209.8 | 183.2 | 148.0 | 102.5 | 67.9 | 45.5 | 36.1 | 34.7 | 31.2 | 25.7 | 17.8 | 25.3 | 19.1 | 18.7 | 18.9 | 15 | 2.8 |
| Interest Expense | 0.4 | 0.6 | 0.6 | 0.7 | 0.6 | 0.6 | 0.6 | 0.6 | 0.8 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.6 | 1.5 | 3.7 | 3.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Income | 39.9 | 48.9 | 41.0 | 13.3 | 3.6 | 6.6 | 16.6 | 13.4 | 7.1 | 4.3 | 3.4 | 3.4 | 3.2 | 5.7 | 5.8 | 6.3 | 7.3 | 13.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profitability | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 859.3 | 822.5 | 669.2 | 561.2 | 646.9 | 530.4 | 541.3 | 519.4 | 473.8 | 447.6 | 567.6 | 414.5 | 306.2 | 385.8 | 367.8 | 417.2 | 432.2 | 404.6 | 631.1 | 527.6 | 232.7 | 226.0 | 223.0 | 227.9 | 202.8 | 165.3 | 118.3 | 83.6 | 59.6 | 46.1 | 46.3 | 46.9 | 41.8 | 34.1 | 41.1 | 35.6 | 32.5 | 29.1 | 26.4 | 15.8 |
| EBIT | 822.3 | 747.3 | 595.2 | 475.8 | 553.4 | 445.9 | 460.4 | 442.0 | 396.9 | 375.7 | 501.0 | 352.8 | 248.4 | 330 | 319.1 | 371.3 | 366.1 | 357.6 | 594.0 | 498.5 | 215.1 | 209.9 | 206.2 | 209.8 | 183.2 | 148.0 | 102.5 | 67.9 | 45.5 | 36.1 | 34.7 | 31.2 | 25.7 | 17.8 | 25.3 | 19.1 | 18.7 | 18.9 | 15 | 2.8 |
| Income Before Tax | 916.3 | 746.8 | 594.7 | 609.3 | 693.7 | 568.7 | 631.4 | 614.2 | 557.0 | 508.5 | 500.5 | 489.7 | 435.4 | 329.5 | 318.5 | 369.8 | 362.3 | 354.2 | 409.5 | 358.8 | 295.2 | 265.1 | 224.3 | 223.0 | 198.3 | 159.6 | 109.1 | 69.9 | 44 | 37.9 | 35.5 | 31.6 | 26 | 18.2 | 26 | 19.5 | 19.1 | 20.2 | 15.2 | (10.6) |
| Income Tax Expense | 198.8 | 165.6 | 132.4 | 133.8 | 147.1 | 121.4 | 130.0 | 108.3 | 152.7 | 174.7 | 168.8 | 170.9 | 146.9 | 121.5 | 111.8 | 136.5 | 89.9 | 86.7 | 149.7 | 121.8 | 106.9 | 96.1 | 81.3 | 82.5 | 73.4 | 60.7 | 42 | 26.9 | 17.2 | 14.8 | 14.4 | 12.3 | 9.9 | 6.9 | 10 | 7.4 | 7 | 7 | 5.8 | (3.5) |
| Net Income | 715.3 | 581.2 | 462.3 | 475.5 | 546.6 | 447.3 | 501.4 | 505.9 | 404.4 | 333.8 | 331.7 | 318.7 | 288.1 | 206.8 | 205.0 | 231.7 | 174.3 | 139.3 | 259.8 | 237.0 | 188.3 | 169.0 | 143.0 | 140.5 | 124.9 | 99.0 | 68.4 | 43.7 | 26.8 | 6.8 | 19.2 | 19.3 | 16.1 | 12.9 | 12.1 | 12.1 | 12.1 | 13.2 | 9.4 | (7.1) |
| Per Share Data | ||||||||||||||||||||||||||||||||||||||||
| EPS (Basic) | 5.76 | 4.47 | 3.49 | 3.49 | 3.87 | 3.05 | 3.31 | 3.23 | 2.56 | 2.07 | 2.00 | 1.89 | 1.68 | 1.19 | 1.12 | 1.23 | 0.91 | 0.73 | 1.32 | 1.20 | 0.94 | 0.82 | 0.68 | 0.65 | 0.57 | 0.47 | 0.32 | 0.20 | 0.12 | 0.03 | 0.08 | 0.09 | 0.07 | 0.06 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | -0.03 |
| EPS (Diluted) | 5.63 | 4.41 | 3.46 | 3.46 | 3.81 | 3.00 | 3.24 | 3.14 | 2.49 | 2.03 | 1.96 | 1.85 | 1.64 | 1.18 | 1.11 | 1.22 | 0.91 | 0.71 | 1.28 | 1.17 | 0.92 | 0.80 | 0.66 | 0.63 | 0.55 | 0.44 | 0.30 | 0.19 | 0.12 | 0.03 | 0.08 | 0.08 | 0.07 | 0.06 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | -0.03 |
| Shares Outstanding | 122.2 | 130.1 | 132.6 | 136.1 | 141.2 | 146.7 | 151.5 | 156.6 | 158.2 | 161.3 | 165.7 | 168.2 | 171.6 | 174.3 | 182.5 | 188.5 | 190.8 | 192.1 | 196.8 | 197.5 | 200.4 | 207.4 | 210.3 | 216.2 | 217.3 | 212.8 | 213.8 | 214.0 | 218.8 | 233.1 | 232.7 | 227.1 | 230 | 234.5 | 268.9 | 268.9 | 268.9 | 293.3 | 268.6 | 284 |
| 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 | 1992 | 1991 | 1990 | 1989 | 1988 | 1987 | 1986 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Cash & Cash Equivalents | 399.8 | 839.9 | 834.7 | 853.0 | 831.4 | 784.6 | 841.4 | 754.5 | 744.2 | 695.7 | 679.7 | 667.4 | 578.3 | 452.2 | 421.0 | 496.3 | 590.9 | 416.6 | 360.9 | 286.9 | 130.1 | 217.0 | 200.0 | 165.7 | 163.7 | 147.7 | 73.2 | 53 | 16.9 | 13.2 | 10.3 | 20.2 | 17.9 | 17.5 | 13.7 | 19.4 | 2.1 | 20.7 | 13.4 | 9.1 |
| Short-Term Investments | 33.8 | 29.6 | 31.3 | 32.1 | 28.3 | 34.1 | 33.5 | 30.9 | 21.5 | 21.3 | 21.2 | 21.2 | 21.1 | 20.1 | 20.9 | 0 | 0 | 0 | 16.8 | 0 | 19.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Receivables | 773.1 | 621.8 | 557.3 | 519.1 | 500.6 | 440.5 | 394.5 | 365.2 | 339.4 | 289.7 | 271.1 | 242.8 | 226.0 | 202.8 | 167.9 | 165.8 | 212.5 | 208.2 | 275.1 | 244.6 | 128.5 | 108.8 | 86.6 | 74.6 | 81.9 | 75.0 | 57.8 | 49.1 | 57 | 43.4 | 31.2 | 34.3 | 32.8 | 22.9 | 21.2 | 18.3 | 19.1 | 14.7 | 13.5 | 17.7 |
| Inventory | 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 | 0 | 0.1 | 0.4 | 0.5 | 0 | 0 | 0.8 |
| Other Current Assets | 66.7 | 60.6 | 54.8 | 49.1 | 43.9 | 41.8 | 35.4 | 40.2 | 34.7 | 31.1 | 31.7 | 24.0 | 21.7 | 26.3 | 25.1 | 21.7 | 38.1 | 114.8 | 42.1 | 54.9 | 17.6 | 20.3 | 57.3 | 13.5 | 14.5 | 26.3 | 16 | 11.4 | 10.1 | 8.4 | 12.6 | 4.6 | 5 | 3.2 | 2.3 | 1.3 | 1.2 | 1.6 | 1.8 | 0.8 |
| Total Current Assets | 1,273.3 | 1,551.8 | 1,478.1 | 1,453.3 | 1,404.2 | 1,301.0 | 1,304.8 | 1,190.8 | 1,139.8 | 1,037.8 | 1,003.7 | 955.4 | 847.1 | 701.4 | 635.0 | 683.7 | 841.4 | 739.7 | 694.9 | 586.5 | 306.0 | 355.7 | 352.4 | 261.4 | 266.1 | 249.0 | 147 | 113.5 | 84 | 65 | 54.1 | 59.1 | 55.7 | 43.6 | 37.3 | 39.4 | 22.9 | 37 | 28.7 | 28.4 |
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment | 176.9 | 188.5 | 193.8 | 206.0 | 212.5 | 227.4 | 203.6 | 145.9 | 146.4 | 146.2 | 144.0 | 125.5 | 119.0 | 127.6 | 438.7 | 140.6 | 146.1 | 148.1 | 143.5 | 130.7 | 114.5 | 113.6 | 113.1 | 104.3 | 95.8 | 75.1 | 65.6 | 62.8 | 52.1 | 48.6 | 24.3 | 30.5 | 30.9 | 28.4 | 31.4 | 28.3 | 33.8 | 32.8 | 35.7 | 42.5 |
| Goodwill | 355.0 | 170.3 | 137.3 | 115.6 | 117.2 | 64.5 | 64.5 | 64.5 | 53.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 22.8 | 22.8 | 22.8 | 22.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 602.5 | 313.4 | 322.2 | 292.8 | 312.2 | 295.3 | 324.1 | 341.2 | 339.0 | 295.9 | 290.5 | 309.0 | 312.6 | 307.5 | 309.1 | 294.3 | 323.5 | 52.5 | 291.9 | 247.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.5 | 5.5 | 6.5 | 7.6 | 9.2 | 10.5 | 0 | 0 | 0.3 |
| Long-Term Investments | 428.0 | 315.6 | 273.5 | 239.2 | 244.4 | 210.0 | 190.3 | 169.1 | 153.5 | 139.3 | 134.9 | 136.4 | 149.5 | 159.2 | 200.3 | 243.8 | 181.9 | 86.7 | (73.6) | (76.1) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Assets | 416.0 | 93.0 | 77.3 | 71.6 | 61.2 | 66.1 | 61.2 | 58.2 | 18.9 | 15.5 | 15.5 | 16.5 | 10.9 | 14.2 | 13.1 | 14.8 | 18.1 | 21.3 | 99.2 | 91.8 | 120.0 | 146.2 | 127.2 | 98.5 | 99.0 | 51.4 | 41.2 | 32.5 | 32.8 | 27.4 | 22.9 | 8.2 | 8.3 | 7.5 | 6.8 | 7.3 | 8.5 | 5.2 | 6.5 | 6.5 |
| Total Non-Current Assets | 1,986.5 | 1,132.8 | 1,041.9 | 930.2 | 950.5 | 866.3 | 846.5 | 780.9 | 713.6 | 599.0 | 584.9 | 587.4 | 592.1 | 608.4 | 659.6 | 693.5 | 692.4 | 602.0 | 557.4 | 493.2 | 351.2 | 259.8 | 240.2 | 202.7 | 194.8 | 126.6 | 106.8 | 95.3 | 84.9 | 76 | 47.2 | 43.2 | 44.7 | 42.4 | 45.8 | 44.8 | 52.8 | 38 | 42.2 | 49.3 |
| Total Assets | 3,259.8 | 2,684.6 | 2,520.0 | 2,383.6 | 2,354.7 | 2,167.3 | 2,151.4 | 1,971.7 | 1,853.4 | 1,636.8 | 1,588.6 | 1,542.9 | 1,439.2 | 1,309.8 | 1,294.6 | 1,377.2 | 1,533.8 | 1,341.7 | 1,252.4 | 1,079.7 | 657.1 | 615.5 | 592.6 | 464.1 | 460.9 | 375.6 | 253.8 | 208.8 | 168.9 | 141 | 101.3 | 102.3 | 100.4 | 86 | 83.1 | 84.2 | 75.7 | 75 | 70.9 | 77.7 |
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Account Payables | 0 | 13.1 | 10.6 | 13.3 | 10.3 | 7.8 | 4.4 | 10.9 | 5.3 | 6.0 | 4.5 | 10.6 | 16.2 | 11.2 | 2.0 | 4.6 | 2.9 | 12.3 | 8.7 | 7.1 | 5.0 | 7.4 | 7.4 | 4.1 | 5.0 | 6.7 | 7.4 | 6.8 | 5.8 | 5.9 | 6.3 | 5.9 | 5.5 | 6 | 6.2 | 5.4 | 5.2 | 0 | 0 | 0 |
| Short-Term Debt | 8.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.4 | 7.2 | 8 | 13.1 | 5.4 | 9.6 | 14.4 | 9.6 | 7.6 | 2 | 2 | 2 | 2 | 20 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.5 |
| Deferred Revenue | 0 | 12.0 | 15.4 | 14.9 | 9.7 | 1.1 | 7.2 | 5.2 | 4.7 | 2.9 | 2.4 | 1.7 | 2.0 | 2.5 | 2.0 | 1.6 | 0.9 | 1.5 | 1.1 | 0.6 | 0.3 | 2.3 | 0.4 | 1.2 | 3.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Liabilities | 378.5 | 137.8 | 117.3 | 110.4 | 121.9 | 114.4 | 106.2 | 0 | 0 | 47.5 | 45.0 | 43.3 | 80.6 | 71.3 | 53.5 | 50.7 | 0 | 174.0 | 25.7 | 0.3 | 9.4 | 4.3 | 43.1 | 0 | 0 | 137.7 | 129.5 | 102 | 73.9 | 54.1 | 38.6 | 43.8 | 39.5 | 27.4 | 26 | 20.7 | 22.5 | 21.2 | 22.1 | 22.3 |
| Total Current Liabilities | 387.2 | 380.5 | 353.0 | 397.9 | 355.7 | 317.3 | 293.6 | 295.7 | 275.0 | 249.4 | 224.5 | 221.2 | 208.0 | 152.0 | 151.1 | 127.6 | 163.1 | 329.9 | 230.4 | 196.1 | 167.5 | 163.6 | 193.5 | 134.2 | 144.3 | 146.5 | 138.9 | 110.8 | 81.7 | 80 | 44.9 | 49.7 | 45 | 33.4 | 32.2 | 26.1 | 27.7 | 21.2 | 22.1 | 22.8 |
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long-Term Debt | 0 | 0 | 0 | 0 | 40 | 0 | 0 | 0 | 30 | 0 | 0 | 0 | 0 | 0 | 0 | 95 | 247.2 | 24.3 | 44.0 | 67.5 | 9 | 14.4 | 23.9 | 33.5 | 43.1 | 27 | 29 | 31 | 33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.1 | 0 | 0 | 15.3 |
| Deferred Tax Liabilities | 16.8 | 0 | 0 | 0 | 48.9 | 55.2 | 55.7 | 57.8 | 48.5 | 69.7 | 63.0 | 65.2 | 66.6 | 93.5 | 93.8 | 92.3 | 86.3 | 104.5 | 73.6 | 76.1 | 59.0 | 32.1 | 11.4 | 6.4 | 2.9 | 4.7 | 6.9 | 7.3 | 7.8 | 5 | 0.5 | 1.4 | 3.8 | 3.2 | 2.7 | 4.8 | 6.7 | 6 | 4.6 | 2 |
| Other Non-Current Liabilities | 132.1 | 27.7 | 17.9 | 13.1 | 21.7 | 20.9 | 24.9 | 25.0 | 23.0 | 14.6 | 11.4 | 10.3 | 8.6 | 7.0 | 8.3 | 5.6 | 5.7 | 4.1 | 11.9 | 0 | 0 | 1.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (0.1) | (0.1) | (0.1) | 0.1 | 0 | 0.3 | 0.2 | 0.7 | 0 | 0.1 | (0.1) |
| Total Non-Current Liabilities | 168.9 | 52.0 | 35.1 | 31.8 | 138.2 | 110.1 | 119.0 | 82.8 | 101.5 | 84.3 | 74.4 | 74.1 | 75.2 | 100.5 | 102.0 | 192.9 | 339.1 | 132.9 | 129.5 | 143.7 | 68.0 | 48.0 | 35.4 | 39.9 | 46.0 | 31.7 | 35.9 | 38.3 | 40.8 | 4.9 | 0.4 | 1.3 | 3.9 | 3.2 | 3 | 5 | 11.5 | 6 | 4.7 | 17.2 |
| Total Liabilities | 556.1 | 432.5 | 388.2 | 429.7 | 493.9 | 427.3 | 412.6 | 378.5 | 376.5 | 333.7 | 298.9 | 295.3 | 283.2 | 252.5 | 253.1 | 320.5 | 502.2 | 462.8 | 359.8 | 339.8 | 235.5 | 211.5 | 228.9 | 174.1 | 190.3 | 178.2 | 174.8 | 149.1 | 122.5 | 84.9 | 45.3 | 51 | 48.9 | 36.6 | 35.2 | 31.1 | 39.2 | 27.2 | 26.8 | 40 |
| Stockholders' Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 1.2 | 1.3 | 1.3 | 1.3 | 1.4 | 1.4 | 1.5 | 1.5 | 1.6 | 1.6 | 1.6 | 1.7 | 1.7 | 1.7 | 1.8 | 1.9 | 1.9 | 1.9 | 1.9 | 1.0 | 1.0 | 1.0 | 1.0 | 1.1 | 1.1 | 1.1 | 0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Retained Earnings | 792.3 | 758.0 | 762.6 | 694.3 | 632.6 | 565.3 | 601.9 | 518.0 | 467.5 | 384.0 | 402.9 | 420.2 | 431.6 | 405.9 | 443.7 | 471.2 | 384.5 | 289.7 | 299.0 | 258.1 | 148.1 | 134.6 | 112.0 | 74.0 | 85.1 | 72.5 | 7.4 | 2.4 | 0 | 1.1 | 7.2 | 3.8 | 4.2 | 7.1 | 10.4 | 18.4 | 10.6 | 30.2 | 19.2 | 12.2 |
| Accumulated Other Comprehensive Income | (24.5) | (47.0) | (37.0) | (49.0) | (19.8) | (16.8) | (23.5) | (33) | (19.9) | (38.0) | (25.3) | (8.9) | 1.5 | 6.2 | 1.9 | 3.2 | 1.3 | (11.3) | 10.0 | 7.6 | 4.0 | 6.2 | 4.7 | (1.4) | (2.0) | (1.7) | (71.4) | (57.5) | (49.5) | (48.1) | (61.5) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Stockholders' Equity | 2,447.8 | 2,252.1 | 2,131.8 | 1,953.8 | 1,860.8 | 1,739.9 | 1,738.8 | 1,593.1 | 1,476.8 | 1,303.1 | 1,289.7 | 1,247.6 | 1,156.0 | 1,038.2 | 1,025.3 | 1,041.6 | 909.7 | 766.0 | 756.4 | 630.5 | 421.7 | 403.9 | 363.8 | 290.0 | 270.6 | 197.4 | 79 | 59.7 | 46.4 | 56.1 | 56 | 51.3 | 51.5 | 49.4 | 47.9 | 53.1 | 36.5 | 47.8 | 44.1 | 37.7 |
| Total Liabilities & Equity | 3,259.8 | 2,684.6 | 2,520.0 | 2,383.6 | 2,354.7 | 2,167.3 | 2,151.4 | 1,971.7 | 1,853.4 | 1,636.8 | 1,588.6 | 1,542.9 | 1,439.2 | 1,309.8 | 1,294.6 | 1,377.2 | 1,533.8 | 1,341.7 | 1,252.4 | 1,079.7 | 657.1 | 615.5 | 592.6 | 464.1 | 460.9 | 375.6 | 253.8 | 208.8 | 168.9 | 141 | 101.3 | 102.3 | 100.4 | 86 | 83.1 | 84.2 | 75.7 | 75 | 70.9 | 77.7 |
| Debt Metrics | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 28.6 | 32.1 | 25.4 | 29.1 | 79.0 | 42.6 | 47.6 | 0 | 30 | 0 | 0 | 0 | 0 | 0 | 0 | 95 | 253.6 | 31.5 | 52.0 | 80.6 | 14.4 | 23.9 | 38.3 | 43.1 | 50.6 | 29 | 31 | 33 | 35 | 20 | 0 | 0 | 0 | 0 | 0 | 0 | 4.1 | 0 | 0 | 15.8 |
| Net Debt | (371.2) | (807.8) | (809.3) | (823.9) | (752.4) | (742.0) | (793.8) | (754.5) | (714.2) | (695.7) | (679.7) | (667.4) | (578.3) | (452.2) | (421.0) | (401.3) | (337.3) | (385.1) | (308.9) | (206.3) | (115.7) | (193.0) | (161.6) | (122.7) | (113.1) | (118.7) | (42.2) | (20) | 18.1 | 6.8 | (10.3) | (20.2) | (17.9) | (17.5) | (13.7) | (19.4) | 2 | (20.7) | (13.4) | 6.7 |
| 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 | 1992 | 1991 | 1990 | 1989 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||||||||||||||||||||||||||||||
| Net Income | 717.5 | 581.2 | 462.3 | 475.5 | 546.6 | 447.3 | 501.4 | 505.9 | 404.4 | 333.8 | 331.7 | 318.7 | 288.5 | 208.0 | 206.7 | 233.3 | 272.4 | 139.3 | 259.8 | 237.0 | 188.3 | 169.0 | 143.0 | 140.5 | 124.9 | 99.0 | 68.4 | 43.7 | 26.8 | 6.8 | 19.2 | 19.3 | 16.1 | 12.9 | 12.1 | 12.1 | 12.1 |
| Depreciation & Amortization | 77.1 | 75.2 | 74.0 | 87.9 | 92.6 | 83.9 | 80.9 | 77.7 | 75.6 | 71.8 | 66.7 | 61.1 | 57.1 | 55.8 | 48.8 | 46.0 | 66.1 | 47.0 | 37.1 | 29.1 | 17.6 | 16.2 | 16.8 | 18.1 | 19.6 | 17.3 | 15.8 | 15.7 | 14.1 | 10 | 11.6 | 15.7 | 16.1 | 16.3 | 15.8 | 16.5 | 13.8 |
| Stock-Based Compensation | 53.6 | 58.6 | 31.3 | 39.4 | 41.5 | 27.0 | 24.6 | 23.8 | 36.4 | 16.0 | 17.3 | 13.5 | 37.9 | 15.7 | 14.1 | 26.8 | 14.5 | 16.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Working Capital | (168.8) | (58.6) | (83.4) | 19.3 | (34.2) | (73.4) | (35.8) | (22.2) | (19.3) | 1.0 | (30.5) | (12.6) | (3.7) | (5.1) | (13.2) | (8.6) | (172.3) | 163.2 | 17.4 | (34.8) | (8.6) | (10.2) | (5.1) | (7.9) | (14.5) | (10.8) | 18.3 | 37 | 5.9 | 8.6 | (9.9) | 0.8 | 0.4 | 0 | 3.2 | (0.6) | (1.4) |
| Other Non-Cash Items | (131.0) | (20.3) | (3.6) | (9.5) | (5.6) | 4.8 | (22.5) | (2.8) | (16.1) | (2.2) | 7.7 | (2.6) | (5.7) | (15.8) | (0.4) | (74.5) | 97.4 | (46.0) | 28.5 | 197.3 | (9.2) | (7.9) | 19.7 | 20.5 | (2.7) | 42.5 | 0.1 | (0.2) | 2.2 | 4.1 | 0.1 | (0.1) | 1.8 | (0.4) | (0.1) | 0.3 | (1) |
| Operating Cash Flow | 607.7 | 622.3 | 447.0 | 566.1 | 633.1 | 488.7 | 545.1 | 588.4 | 459.9 | 425.2 | 391.5 | 374.8 | 351.2 | 257.5 | 257.0 | 229.3 | 345.5 | 284.7 | 361.5 | 346.2 | 214.4 | 186.5 | 178.0 | 175.7 | 174.4 | 148.3 | 92.9 | 99.9 | 49.9 | 33.3 | 24.4 | 37.4 | 33.5 | 27.6 | 32.3 | 28 | 23.9 |
| Investing Activities | |||||||||||||||||||||||||||||||||||||
| Capital Expenditure | (22.6) | (56.6) | (58.8) | (74.5) | (52.5) | (78.6) | (77.2) | (73.3) | (86.6) | (81.8) | (73.9) | (63.3) | (55.9) | (54.1) | (53.2) | (52.3) | (63.2) | (78.3) | (94.3) | (106.1) | (15.7) | (14.2) | (23.7) | (24.8) | (40.3) | (27.2) | (17.3) | (21.8) | (13) | (33.1) | (8.6) | (15.5) | (16.9) | (18) | (18.7) | (8.9) | (7.3) |
| Acquisitions | (302.0) | (38.5) | (56.4) | 0 | (80.2) | (24.1) | (34.1) | (5.8) | (80.2) | 2.8 | 2.8 | 5.6 | 6.0 | 31.0 | (41.0) | (38.7) | (43.9) | (3.3) | 0 | 5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Purchases of Investments | (157.5) | (177.0) | (143.4) | (178.2) | (216.3) | (143.5) | (175.0) | (203.5) | (69.5) | (73.2) | (53.5) | (58.8) | (60.2) | (37.5) | (81.5) | (39.1) | (322.5) | (61.6) | (73.4) | (80.7) | (38.1) | (28.5) | (57.4) | (23.8) | (69.6) | (17.7) | (2.5) | (2.6) | 0 | 0 | (5.4) | 0 | 0 | 0 | 0 | 0 | 0 |
| Sales/Maturities of Investments | 123.8 | 152.9 | 122.0 | 161.2 | 195.1 | 156.0 | 171.4 | 167.9 | 65.8 | 69.3 | 46.3 | 63.4 | 47.6 | 108.2 | 104.7 | 87.0 | 52.8 | 60.7 | 68.9 | 63.9 | 4.8 | 61.8 | 52.4 | 30.7 | 24.6 | 2.5 | 0 | 0 | 0 | 6.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Investing Activities | (40.7) | (22.4) | (4.9) | 1.7 | (11.0) | 22.7 | 36.6 | (8.7) | (1.8) | 3.3 | 0.3 | (0.3) | (46.1) | (31.0) | 39.0 | 1.6 | 37.9 | (3.8) | 2.8 | (0.1) | (67.3) | (30.6) | (11.2) | (2.8) | (0.2) | 2.8 | (2) | (7.3) | (8.9) | (15.3) | (3.9) | 4.1 | (0.6) | 7.4 | (0.2) | (0.1) | (14.4) |
| Investing Cash Flow | (399.1) | (117.3) | (141.5) | (89.8) | (164.9) | (67.5) | (78.2) | (123.4) | (172.3) | (79.6) | (78.0) | (53.4) | (62.4) | 16.6 | (31.9) | (41.5) | (338.9) | (86.3) | (96.1) | (118.0) | (116.3) | (11.5) | (39.9) | (20.7) | (85.6) | (39.5) | (21.8) | (31.7) | (21.9) | (41.9) | (17.9) | (11.4) | (17.5) | (10.6) | (18.9) | (9) | (21.7) |
| Financing Activities | |||||||||||||||||||||||||||||||||||||
| Net Debt Issuance | 0 | 0 | 0 | (40) | 40 | 0 | 0 | (30) | 30 | 0 | 0 | 0 | 0 | 0 | (95) | (138) | 222.0 | (20.4) | (28.7) | (16.6) | (9.6) | (14.4) | (12.0) | (7.6) | 21.6 | (2) | (2) | (2) | 15 | 20 | 0 | 0 | 0 | 0 | 0 | (4.1) | 3.6 |
| Stock Repurchased | (628.1) | (500.1) | (308.9) | (344.7) | (408.1) | (427.0) | (346.4) | (407.4) | (248.3) | (292.3) | (291.4) | (275.8) | (206.6) | (157.5) | (208.9) | (119.8) | (53.1) | (129.3) | (205.1) | (107.4) | (164.1) | (135.5) | (95.5) | (147.9) | (103.3) | (24.8) | (66) | (55.2) | (43.6) | (9.8) | (18.4) | (28.2) | (19.3) | (17.2) | (22) | (3.7) | (26.2) |
| Dividends Paid | (124.2) | (120.3) | (114.8) | (109.8) | (105.5) | (103.9) | (100.7) | (94.3) | (88.9) | (84.7) | (80.0) | (74.3) | (34.4) | (135.3) | (22.0) | (54.6) | (30.6) | (28.9) | (25.7) | (22.7) | (21.3) | (19.7) | (13.7) | (12.1) | (9.8) | (7.8) | (6.4) | (5.3) | (4.8) | (4.1) | (3.4) | (2.7) | (1.9) | (1.5) | (1.1) | (1) | (1.1) |
| Other Financing Activities | 18.6 | 0 | (8.8) | (0.9) | (4.0) | (0.6) | (0.4) | 88.0 | 0 | 0 | 0 | 20.4 | 11.8 | 0.6 | 1.4 | 1.9 | 5.7 | 7.5 | 23.7 | 32.1 | 0 | 0 | (13.7) | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | (0.1) | 0.1 | (0.1) | (0.1) |
| Financing Cash Flow | (589.5) | (494.4) | (331.3) | (437.2) | (422.3) | (482.1) | (386.6) | (443.7) | (253.6) | (319.7) | (289.8) | (224.8) | (162.8) | (242.9) | (300.3) | (282.4) | 167.7 | (142.7) | (191.4) | (71.3) | (185.0) | (158.0) | (103.8) | (153.0) | (72.8) | (22.4) | (50.8) | (32.1) | (24.3) | 11.6 | (16.4) | (23.7) | (15.7) | (13.2) | (18.7) | (1.7) | (20.9) |
| Cash Position | |||||||||||||||||||||||||||||||||||||
| Net Change in Cash | (440.4) | 5.2 | (18.4) | 21.6 | 44.0 | (56.8) | 86.5 | 10.3 | 48.5 | 16.0 | 12.2 | 89.2 | 126.0 | 31.3 | (75.3) | (94.6) | 174.2 | 55.7 | 74.0 | 156.8 | (86.8) | 17.0 | 34.2 | 2.0 | 16.0 | 86.4 | 20.2 | 36.1 | 3.7 | 3 | (9.9) | (23.7) | (15.7) | (13.2) | (18.7) | (1.7) | (20.9) |
| Cash at Beginning | 840.2 | 835.0 | 853.4 | 831.8 | 787.7 | 844.5 | 758.0 | 747.8 | 695.7 | 679.7 | 667.4 | 578.3 | 452.2 | 421.0 | 496.3 | 590.9 | 416.6 | 360.9 | 286.9 | 130.1 | 217.0 | 200.0 | 165.7 | 163.7 | 147.7 | 73.2 | 53 | 16.9 | 13.2 | 10.3 | 20.2 | 17.9 | 17.5 | 13.7 | 19 | 2.1 | 20.7 |
| Cash at End | 399.8 | 840.2 | 835.0 | 853.4 | 831.8 | 787.7 | 844.5 | 758.0 | 744.2 | 695.7 | 679.7 | 667.4 | 578.3 | 452.2 | 421.0 | 496.3 | 590.9 | 416.6 | 360.9 | 286.9 | 130.1 | 217.0 | 200.0 | 165.7 | 163.7 | 159.6 | 73.2 | 53 | 16.9 | 13.3 | 10.3 | (5.8) | 1.8 | 0.5 | 0.3 | 0.4 | (0.2) |
| Free Cash Flow | 585.0 | 565.8 | 388.2 | 491.6 | 580.6 | 410.1 | 468.0 | 515.1 | 373.3 | 343.4 | 317.6 | 311.5 | 295.4 | 203.4 | 203.7 | 177.0 | 282.3 | 206.4 | 267.1 | 240.0 | 198.7 | 172.3 | 154.3 | 150.9 | 134.0 | 121.1 | 75.6 | 78.1 | 36.9 | 0.2 | 15.8 | 21.9 | 16.6 | 9.6 | 13.6 | 19.1 | 16.6 |
| 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 | 1992 | 1991 | 1990 | 1989 | 1988 | 1987 | 1986 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||||||||||||||||||||||||||||||||||
| Revenue | 2,297.4 | 2,125.2 | 1,919.8 | 1,991.0 | 1,918.3 | 1,684.1 | 1,649.9 | 1,624.2 | 1,526.6 | 1,401.5 | 1,334.2 | 1,266.0 | 1,126.1 | 992.5 | 929.7 | 900.8 | 1,060.5 | 1,247.9 | 1,369.0 | 1,175.7 | 773.0 | 692.3 | 636.2 | 620.8 | 658.0 | 598.8 | 456.2 | 366.1 | 292.7 | 247.8 | 226 | 263.8 | 247.2 | 208.7 | 187.9 | 171.9 | 149.1 | 131.8 | 122.7 | 118.5 |
| Gross Profit | 1,360.3 | 1,128.3 | 984.1 | 1,045.3 | 1,088.0 | 946.0 | 920.6 | 900.0 | 839.5 | 763.5 | 722.5 | 682.8 | 590.8 | 500.6 | 482.7 | 476.6 | 592.9 | 766.1 | 842.4 | 712.4 | 379.1 | 371.0 | 352.6 | 356.8 | 359.3 | 337.1 | 256.8 | 200.9 | 158.3 | 128.1 | 122.2 | 124.5 | 108.1 | 100.5 | 97.3 | 92.3 | 78.9 | 70.1 | 61.2 | 49.6 |
| Operating Income | 627.3 | 551.7 | 424.5 | 475.8 | 553.4 | 445.9 | 460.4 | 442.0 | 396.9 | 375.7 | 358.2 | 352.8 | 248.4 | 211.6 | 204.1 | 217.5 | 363.7 | 496.3 | 594.0 | 498.5 | 215.1 | 209.9 | 206.2 | 209.8 | 183.2 | 148.0 | 102.5 | 67.9 | 45.5 | 36.1 | 34.7 | 31.2 | 25.7 | 17.8 | 25.3 | 19.1 | 18.7 | 18.9 | 15 | 2.8 |
| Net Income | 715.3 | 581.2 | 462.3 | 475.5 | 546.6 | 447.3 | 501.4 | 505.9 | 404.4 | 333.8 | 331.7 | 318.7 | 288.1 | 206.8 | 205.0 | 231.7 | 174.3 | 139.3 | 259.8 | 237.0 | 188.3 | 169.0 | 143.0 | 140.5 | 124.9 | 99.0 | 68.4 | 43.7 | 26.8 | 6.8 | 19.2 | 19.3 | 16.1 | 12.9 | 12.1 | 12.1 | 12.1 | 13.2 | 9.4 | (7.1) |
| EPS (Diluted) | 5.63 | 4.41 | 3.46 | 3.46 | 3.81 | 3.00 | 3.24 | 3.14 | 2.49 | 2.03 | 1.96 | 1.85 | 1.64 | 1.18 | 1.11 | 1.22 | 0.91 | 0.71 | 1.28 | 1.17 | 0.92 | 0.80 | 0.66 | 0.63 | 0.55 | 0.44 | 0.30 | 0.19 | 0.12 | 0.03 | 0.08 | 0.08 | 0.07 | 0.06 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | -0.03 |
| Balance Sheet | ||||||||||||||||||||||||||||||||||||||||
| Cash & Equivalents | 399.8 | 839.9 | 834.7 | 853.0 | 831.4 | 784.6 | 841.4 | 754.5 | 744.2 | 695.7 | 679.7 | 667.4 | 578.3 | 452.2 | 421.0 | 496.3 | 590.9 | 416.6 | 360.9 | 286.9 | 130.1 | 217.0 | 200.0 | 165.7 | 163.7 | 147.7 | 73.2 | 53 | 16.9 | 13.2 | 10.3 | 20.2 | 17.9 | 17.5 | 13.7 | 19.4 | 2.1 | 20.7 | 13.4 | 9.1 |
| Total Assets | 3,259.8 | 2,684.6 | 2,520.0 | 2,383.6 | 2,354.7 | 2,167.3 | 2,151.4 | 1,971.7 | 1,853.4 | 1,636.8 | 1,588.6 | 1,542.9 | 1,439.2 | 1,309.8 | 1,294.6 | 1,377.2 | 1,533.8 | 1,341.7 | 1,252.4 | 1,079.7 | 657.1 | 615.5 | 592.6 | 464.1 | 460.9 | 375.6 | 253.8 | 208.8 | 168.9 | 141 | 101.3 | 102.3 | 100.4 | 86 | 83.1 | 84.2 | 75.7 | 75 | 70.9 | 77.7 |
| Total Debt | 28.6 | 32.1 | 25.4 | 29.1 | 79.0 | 42.6 | 47.6 | 0 | 30 | 0 | 0 | 0 | 0 | 0 | 0 | 95 | 253.6 | 31.5 | 52.0 | 80.6 | 14.4 | 23.9 | 38.3 | 43.1 | 50.6 | 29 | 31 | 33 | 35 | 20 | 0 | 0 | 0 | 0 | 0 | 0 | 4.1 | 0 | 0 | 15.8 |
| Stockholders' Equity | 2,447.8 | 2,252.1 | 2,131.8 | 1,953.8 | 1,860.8 | 1,739.9 | 1,738.8 | 1,593.1 | 1,476.8 | 1,303.1 | 1,289.7 | 1,247.6 | 1,156.0 | 1,038.2 | 1,025.3 | 1,041.6 | 909.7 | 766.0 | 756.4 | 630.5 | 421.7 | 403.9 | 363.8 | 290.0 | 270.6 | 197.4 | 79 | 59.7 | 46.4 | 56.1 | 56 | 51.3 | 51.5 | 49.4 | 47.9 | 53.1 | 36.5 | 47.8 | 44.1 | 37.7 |
| Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Operating Cash Flow | 607.7 | 622.3 | 447.0 | 566.1 | 633.1 | 488.7 | 545.1 | 588.4 | 459.9 | 425.2 | 391.5 | 374.8 | 351.2 | 257.5 | 257.0 | 229.3 | 345.5 | 284.7 | 361.5 | 346.2 | 214.4 | 186.5 | 178.0 | 175.7 | 174.4 | 148.3 | 92.9 | 99.9 | 49.9 | 33.3 | 24.4 | 37.4 | 33.5 | 27.6 | 32.3 | 28 | 23.9 | |||
| Capital Expenditure | (22.6) | (56.6) | (58.8) | (74.5) | (52.5) | (78.6) | (77.2) | (73.3) | (86.6) | (81.8) | (73.9) | (63.3) | (55.9) | (54.1) | (53.2) | (52.3) | (63.2) | (78.3) | (94.3) | (106.1) | (15.7) | (14.2) | (23.7) | (24.8) | (40.3) | (27.2) | (17.3) | (21.8) | (13) | (33.1) | (8.6) | (15.5) | (16.9) | (18) | (18.7) | (8.9) | (7.3) | |||
| Free Cash Flow | 585.0 | 565.8 | 388.2 | 491.6 | 580.6 | 410.1 | 468.0 | 515.1 | 373.3 | 343.4 | 317.6 | 311.5 | 295.4 | 203.4 | 203.7 | 177.0 | 282.3 | 206.4 | 267.1 | 240.0 | 198.7 | 172.3 | 154.3 | 150.9 | 134.0 | 121.1 | 75.6 | 78.1 | 36.9 | 0.2 | 15.8 | 21.9 | 16.6 | 9.6 | 13.6 | 19.1 | 16.6 | |||