Tyler Technologies, Inc. logo TYL - Tyler Technologies, Inc.

Price: -- -- | CONSENSUS: Buy DETAILS
STRONG
BUY 0
BUY 24
HOLD 13
SELL 0
STRONG
SELL 0
| PRICE TARGET: $411.00 DETAILS
HIGH: $455.00
LOW: $340.00
MEDIAN: $422.50
CONSENSUS: $411.00
UPSIDE: 24.72%
Annual Quarterly
Metric 2026 Q2 2026 Q1 2025 Q4 2025 Q3 2025 Q2 2025 Q1 2024 Q4 2024 Q3 2024 Q2 2024 Q1 2023 Q4 2023 Q3 2023 Q2 2023 Q1 2022 Q4 2022 Q3 2022 Q2 2022 Q1 2021 Q4 2021 Q3 2021 Q2 2021 Q1 2020 Q4 2020 Q3 2020 Q2 2020 Q1 2019 Q4 2019 Q3 2019 Q2 2019 Q1 2018 Q4 2018 Q3 2018 Q2 2018 Q1 2017 Q4 2017 Q3 2017 Q2 2017 Q1 2016 Q4 2016 Q3 2016 Q2 2016 Q1 2015 Q4 2015 Q3 2015 Q2 2015 Q1 2014 Q4 2014 Q3 2014 Q2 2014 Q1 2013 Q4 2013 Q3 2013 Q2 2013 Q1 2012 Q4 2012 Q3 2012 Q2 2012 Q1 2011 Q4 2011 Q3 2011 Q2 2011 Q1 2010 Q4 2010 Q3 2010 Q2 2010 Q1 2009 Q4 2009 Q3 2009 Q2 2009 Q1 2008 Q4 2008 Q3 2008 Q2 2008 Q1 2007 Q4 2007 Q3 2007 Q2 2007 Q1 2006 Q4 2006 Q3 2006 Q2 2006 Q1 2005 Q4 2005 Q3 2005 Q2 2005 Q1 2004 Q4 2004 Q3 2004 Q2 2004 Q1 2003 Q4 2003 Q3 2003 Q2 2003 Q1 2002 Q4 2002 Q3 2002 Q2 2002 Q1 2001 Q4 2001 Q3 2001 Q2 2001 Q1 2000 Q4 2000 Q3 2000 Q2 2000 Q1 1999 Q4 1999 Q3 1999 Q2 1999 Q1 1998 Q4 1998 Q3 1998 Q2 1998 Q1 1997 Q4 1997 Q3 1997 Q2 1997 Q1 1996 Q4 1996 Q3 1996 Q2 1996 Q1 1995 Q4 1995 Q3 1995 Q2 1995 Q1 1994 Q4 1994 Q3 1994 Q2 1994 Q1 1993 Q4 1993 Q3 1993 Q2 1993 Q1 1992 Q4 1992 Q3 1992 Q2 1992 Q1 1991 Q4 1991 Q3 1991 Q2 1991 Q1 1990 Q4 1990 Q3 1990 Q2 1990 Q1 1989 Q4 1989 Q3 1989 Q2 1989 Q1 1988 Q4 1988 Q3 1988 Q2 1988 Q1
Revenue
Revenue 645.1 613.5 575.2 595.9 596.1 565.2 541.1 543.3 541.0 512.4 480.9 494.7 504.3 471.9 452.2 473.2 468.7 456.1 433.5 459.9 404.1 294.8 283.3 285.7 271.1 276.5 288.8 275.4 275.1 247.1 242.0 236.1 236.1 221.2 217.9 214.1 209.1 199.5 193.3 194.5 189.0 179.3 158.9 150.8 146.3 135.0 127.4 128.7 124.4 112.6 110.7 107.0 103.1 95.8 95.4 93.8 91.4 82.7 82.1 77.2 76.7 73.4 72.4 73.8 72.6 69.8 74.2 74.3 72.2 69.6 69.5 68.6 67.6 59.4 60.4 54.9 54.1 50.3 51.2 50.1 49.2 44.9 44.3 42.3 43.2 40.7 44.7 41.8 44.3 41.5 39.1 37.9 36.1 32.3 37.2 34.7 33.3 28.7 31.2 28.4 31.0 27.3 (5.8) 34.4 32.1 32.5 29.8 29.5 28.7 20.4 (41.8) 35.7 33.2 23.4 18.2 20.2 23 26.5 45.2 25.9 26.6 30.8 (114) 86.4 87.9 80.3 112.4 83.7 85.1 76.6 66.9 77.9 76.8 60.8 65.8 77 76.9 66.5 65.3 77.7 73.3 50.1 47.9 59.5 58.9 51.3 44.7 51.7 51.7 41.3 44.9 48.1 48.2 38
Cost of Revenue 338.0 317.1 327.4 314.4 336.8 312.2 318.1 319.7 317.0 306.8 287.3 288.1 299.5 290.4 277.0 283.5 288.8 278.4 260.2 277.8 233.4 156.0 150.1 147.6 145.3 152.8 152.2 150.3 152.5 135.9 130.6 128.8 130.8 121.7 115.7 114.1 116.6 108.7 103.9 104.5 102.0 97.2 85.7 79.0 78.0 71.1 66.9 66.9 65.8 60.1 58.0 57.5 56.0 52.0 50.7 48.9 50.7 45.3 43.1 41.1 42.6 40.8 39.8 40.6 40.1 39.8 41.0 41.1 40.2 39.3 40.6 38.7 38.5 37.5 36.0 33.3 33.8 32.3 30.9 30.0 30.2 29.4 28.2 26.3 26.9 27.5 26.7 26.5 27.2 26.6 23.3 22.4 22.3 20.7 23.0 22.4 21.6 18.9 19.9 18.5 20.8 16.1 2.4 17.5 17.2 17.8 16.9 12.7 11.8 9.1 (20.9) 17.9 17.4 12.3 10.1 11.6 11.6 11.5 17.7 12.8 13.2 13.2 (122) 63.2 63.9 54.9 72.8 61.4 59.2 50.1 48.6 59.2 56.5 46 48.2 56.5 57.2 50.8 49.6 57.7 55.9 41.9 39.7 46.4 48 41.1 0 0 0 0 0 0 0 0
Gross Profit 307.1 296.4 247.7 281.5 259.4 252.9 223.0 223.6 224.0 205.5 193.6 206.6 204.8 181.4 175.2 189.7 179.8 177.7 173.3 182.0 170.6 138.8 133.2 138.1 125.8 123.7 136.6 125.1 122.6 111.2 111.4 107.2 105.2 99.5 102.0 100.6 92.2 90.9 89.4 90.0 86.9 82.1 73.2 71.8 68.3 63.9 60.5 61.8 58.6 52.5 52.8 49.5 47.0 43.8 44.6 44.9 40.7 37.4 39.0 36.1 34.1 32.6 32.6 33.2 32.5 30.0 33.2 33.2 32.0 30.3 28.9 30.0 29.1 21.8 24.4 21.6 20.3 18.0 20.2 20.2 18.9 15.5 16.1 16.0 16.2 13.1 18.1 15.3 17.1 14.8 15.9 15.5 13.9 11.6 14.2 12.3 11.7 9.7 11.3 9.9 10.1 11.1 (8.2) 16.9 15.0 14.7 12.9 16.8 16.9 11.3 (20.9) 17.8 15.8 11.1 8.1 8.6 11.4 15 27.5 13.1 13.4 17.6 8 23.2 24 25.4 39.6 22.3 25.9 26.5 18.3 18.7 20.3 14.8 17.6 20.5 19.7 15.7 15.7 20 17.4 8.2 8.2 13.1 10.9 10.2 44.7 51.7 51.7 41.3 44.9 48.1 48.2 38
Operating Expenses
R&D Expenses 62.8 59.7 54.1 51.8 50.8 47.8 29.4 30.1 29.0 29.4 26.2 28.3 28.2 27.0 32.7 25.2 23.4 23.9 24.2 23.4 23.0 21.8 22.4 21.6 21.9 22.4 21.2 21.1 20.1 18.9 17.3 17.1 15.8 13.0 12.0 11.8 11.9 11.6 11.8 11.1 10.3 10.0 8.6 7.2 7.1 7.0 6.6 6.6 6.4 6.2 6.1 6.0 5.6 5.6 5.4 4.3 5.4 5.1 2.6 4.2 5.0 4.5 3.5 3.2 3.7 3.5 3.1 3.0 2.8 2.2 1.8 1.4 2.3 1.8 1.2 0.6 1.4 1.2 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 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 133.6 122.8 118.6 117.5 112.9 115.9 121.9 110.7 117.0 109.1 119.7 114.4 114.8 109.5 101.1 103.4 99.7 96.9 100.2 98.9 91.4 78.8 62.7 66.8 62.5 67.5 70.3 63.9 65.8 57.8 55.1 52.6 52.3 47.6 45.6 44.5 43 43.1 42.2 42.0 42.2 40.8 42.5 31.9 30.4 28.5 28.1 27.3 27.4 25.4 26.1 24.6 25.0 22.6 22.8 20.9 21.7 21.3 21.1 18.8 18.5 17.3 17.1 17.3 17.4 17.6 18.5 17.1 17.1 17.4 16.8 16.0 15.4 14.8 13.3 12.7 12.8 13.0 13.6 13.2 13.0 11.9 11.6 11.4 11.3 11.9 12.2 11.3 11.4 10.5 9.6 9.7 10.1 9.1 8.6 8.5 8.8 8.0 8.2 7.5 7.8 7.6 (2.1) 11.3 12.7 12.3 13.0 9.8 9.6 5.5 (20.5) 13.3 12.1 9.6 7.6 8.3 12.6 14.2 32.1 15.6 14.9 16.8 7.7 22 20.6 23.2 34.2 22.5 22.6 24.1 15.2 14.4 14.8 13.6 14.8 14.3 14 12.7 12.1 13.3 13.3 8.9 6.1 6.7 6.8 7.1 0 0 0 0 0 0 0 0
Other Expenses 15.5 14.1 0 14.2 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 (0.7) (0.5) (0.2) 0.3 0.2 0.2 0.2 (0.0) (0.2) (0.3) (0.4) (0.3) (0.3) (0.3) (0.4) 1.1 1.1 0.9 0.9 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.7 0.7 0.7 0.7 (8.4) 0.6 9.6 0.6 0.4 0.4 0.4 0.3 0.3 0.3 0.3 0.3 (0.3) 0.5 0.5 0.5 0.5 0.6 0.7 0.9 0.7 0.7 0.7 0.8 0.8 0.8 0.8 0.8 1.5 1.7 1.7 1.7 (4.0) 4.9 4.6 4.2 3.7 3.3 2.5 1.8 0.7 1.9 0.7 1.1 0.6 0.1 0.7 0.7 1.4 1.1 1 1 (5.7) 3.6 3.4 3.3 3.4 3.1 3.1 3.1 2.6 2.7 2.7 2.7 2.8 2.8 2.8 2.7 2.9 2.7 2.5 2.3 2.3 4.3 2.1 2.1 (192.3) 0 0 0 (180.5) 0 0 0
Operating Expenses 212.0 196.6 172.8 183.5 163.8 163.8 151.3 140.8 145.9 138.6 145.8 142.7 142.9 136.4 133.7 128.6 123.1 120.8 124.5 122.4 114.5 100.6 85.1 88.5 84.5 89.8 91.4 85.0 85.9 76.7 72.5 69.7 68.1 60.7 57.6 56.3 54.9 54.7 54.0 53.1 56.0 54.1 53.4 40.3 38.7 36.7 35.9 35.0 34.9 32.7 33.3 31.7 31.7 29.4 29.2 26.3 28.2 27.4 24.7 23.8 24.3 22.6 21.4 21.4 22.0 21.9 22.3 20.8 20.6 20.3 10.2 18.0 27.3 17.1 14.9 13.7 14.5 14.5 14.0 13.5 13.3 12.2 11.3 12.0 11.8 12.5 12.7 11.9 12.1 11.4 10.3 10.4 10.8 9.9 9.4 9.4 9.6 8.9 9.7 9.2 9.5 9.3 (6.1) 16.2 17.2 16.5 16.7 13.1 12.1 7.3 (19.8) 15.2 12.8 10.7 8.2 8.4 13.3 14.9 33.5 16.7 15.9 17.8 2 25.6 24 26.5 37.6 25.6 25.7 27.2 17.8 17.1 17.5 16.3 17.6 17.1 16.8 15.4 15 16 15.8 11.2 8.4 11 8.9 9.2 (192.3) 0 0 0 (180.5) 0 0 0
Operating Income
Operating Income 95.1 99.8 75.0 97.9 95.6 89.2 71.7 82.8 78.0 67.0 47.7 63.9 61.9 45.0 41.5 61.1 56.8 56.9 48.9 59.6 56.2 38.2 48.0 49.7 41.3 33.9 45.2 40.1 36.7 34.5 38.9 37.6 37.1 38.8 44.3 44.3 37.3 36.1 35.4 36.9 30.9 28.0 19.8 31.5 29.6 27.2 24.6 26.7 23.6 19.9 19.5 17.9 15.3 14.5 15.4 18.7 12.5 10.0 14.3 12.4 9.8 10.0 11.2 11.8 10.5 8.1 10.9 12.5 11.4 10.0 9.7 11.9 1.8 4.7 9.6 7.9 5.8 3.5 6.3 6.6 5.6 3.3 4.8 4.1 3.2 0.7 5.3 3.4 5.0 3.4 5.6 5.1 3.1 1.8 4.8 2.9 2.1 0.9 1.4 0.7 0.9 (0.7) (2.0) 0.7 (2.3) (1.8) (3.7) 3.7 4.8 4 (1.1) 2.6 3 0.4 (0.1) 0.2 (1.9) 0.1 (6) (3.6) (2.5) (0.2) 6 (2.4) 0 (1.1) 2 (3.3) 0.2 (0.7) 0.5 1.6 2.8 (1.5) 0 3.4 2.9 0.3 0.7 4 1.6 (3) (0.2) 2.1 2 1 (147.6) 51.7 51.7 41.3 (135.6) 48.1 48.2 38
Interest Expense 3.0 1.1 1.3 1.2 1.3 1.2 1.3 1.2 1.3 2.2 3.8 5.8 6.4 7.7 8.1 9.3 6.2 4.8 5.0 5.4 12.4 0 0 0 0 0 0 0 0.2 0 0 0 0 0 0 0 0.1 0.2 0.3 0.5 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 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 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
Interest Income 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0.3 0 0.5 0.1 0.4 0.3 0.5 1.0 2.6 0.5 0 0.6 1.2 0 0.6 0.6 0.9 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 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 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 0 0
Profitability
EBITDA 163.0 133.4 123.0 146.1 140.7 133.4 114.4 124.3 116.4 108.9 92.7 108.9 102.9 88.1 87.6 106.3 96.7 97.5 89.3 93.5 78.4 59.4 69.3 70.4 62.1 54.9 67.9 60.4 56.1 52.4 56.2 54.6 53.2 53.5 58.9 58.0 50.4 49.2 48.2 49.6 30.9 28.0 27.8 31.5 29.6 27.2 27.8 26.7 27.2 19.9 22.7 17.9 15.3 14.5 18.0 18.7 12.5 10.0 17.2 12.4 9.8 10.0 13.9 11.8 10.5 8.1 13.4 12.5 13.8 10.0 22.4 15.0 1.8 4.7 13.0 7.9 5.8 3.5 8.8 6.6 5.6 3.3 7.4 4.1 7.0 0.7 8.1 3.4 5.0 3.4 7.9 7.9 5.2 3.9 7.0 5.1 4.2 3.0 4.6 3.5 3.3 6.1 (6.0) 5.6 2.3 3.6 (0.1) 5.3 5.6 5.8 (0.4) 4.5 3.5 1.5 0.5 0.3 (1.2) 0.8 (4.6) (2.5) (1.5) 0.8 0.3 1.2 3.4 2.2 5.4 (0.1) 3.3 2.4 3.1 4.3 5.5 1.2 2.8 6.2 5.7 3 3.6 6.7 4.1 (0.7) 2.1 6.3 4.1 3.1 (147.6) 51.7 51.7 41.3 (135.6) 48.1 48.2 38
EBIT 123.6 92.1 86.2 108.8 103.8 96.5 78.0 87.3 79.9 68.8 48.4 64.7 62.5 46.2 41.7 61.0 57.0 56.2 48.3 56.6 38.5 38.3 48.4 49.9 41.8 34.9 47.8 40.6 36.7 35.1 40.1 38.6 37.7 39.4 45.3 44.4 37.3 36.1 35.4 36.9 30.9 28.0 19.8 31.5 29.6 27.2 24.6 26.7 23.6 19.9 19.5 17.9 15.3 14.5 15.4 18.7 12.5 10.0 14.3 12.4 9.8 10.0 11.2 11.8 10.5 8.1 10.9 12.5 11.4 10.0 18.8 11.9 1.8 4.7 9.6 7.9 5.8 3.5 6.3 6.6 5.6 3.3 4.8 4.1 4.5 0.7 5.3 3.4 5.0 3.4 5.6 5.1 3.1 1.8 4.8 2.9 2.3 0.9 1.7 0.7 0.6 1.8 (2.0) 0.7 (2.3) (0.0) (3.7) 1.7 3.1 2.4 (1.1) 2.6 2.3 0.3 (0.1) 0.2 (1.9) 0.1 (6) (3.6) (2.5) (0.2) 6 (2.4) 0 (1.1) 2 (3.3) 0.2 (0.7) 0.5 1.6 2.8 (1.5) 0 3.4 2.9 0.3 0.7 4 1.6 (3) (0.2) 2.1 2 1 (147.6) 51.7 51.7 41.3 (135.6) 48.1 48.2 38
Income Before Tax 120.6 106.4 85.0 107.6 102.5 95.3 76.8 86.1 78.7 66.6 44.6 58.9 56.1 38.5 33.6 51.8 50.8 51.4 43.4 51.2 26.1 38.3 48.4 49.9 41.8 34.9 47.8 40.6 36.4 35.1 40.1 38.6 37.7 39.4 45.2 43.5 37.0 36.0 35.1 36.4 30.2 27.6 19.5 31.7 29.8 27.4 24.8 26.7 23.4 19.6 19.1 17.6 15.1 14.1 15.0 17.8 11.7 9.3 13.5 11.8 9.3 9.5 10.2 11.3 10.4 8.1 10.9 12.4 11.3 10.0 9.8 12.3 2.0 5.1 10.1 8.4 6.2 3.9 6.7 6.9 5.8 3.4 5.1 4.3 3.4 0.8 5.4 3.5 5.1 3.5 5.6 5.3 3.2 25 4.1 2.9 2.1 0.9 1.3 0.6 0.7 (0.9) 1.5 (2.6) (4.4) (4.8) (7.2) 2.4 4 3.3 (0.7) 1.8 1.7 0.3 0.1 0.5 (1.7) 0.2 (58.1) (3.6) (2.4) (0.2) 8 (3.8) (1.6) (2.7) 0.7 (4.5) (0.6) (1.3) 0.4 1.6 2.5 (1.6) (0.1) 3.2 2.8 0.2 0.6 3.7 1.2 (3.1) 0.1 2.2 2.1 1 0 0 0 0 0 0 0 0
Income Tax Expense 27.1 25.2 19.4 23.2 17.9 14.2 11.5 10.2 10.9 12.5 5.7 11.9 7 7.7 2.5 (1.4) 10.8 11.4 (11.4) 7.1 0.6 1.3 (5.7) 10.7 (12.1) (12.7) 1 0.2 4.4 7.7 8.6 (0.3) (1.5) 1.6 (16.6) 5.3 5.4 3.7 3.9 14.2 11.3 10.5 10.9 11.6 10.9 10.1 9.4 9.7 8.7 7.7 8.6 6.5 6.0 5.6 5.7 7.0 4.6 3.7 4.8 4.3 3.7 3.8 2.9 4.5 4.1 3.2 4.3 4.9 4.5 4.0 4.7 6.0 1.8 1.9 3.9 3.2 2.4 1.5 2.6 2.5 2.1 1.3 2.0 1.7 1.4 0.3 2.3 1.5 2.1 1.4 2.1 2.0 1.2 7.7 1.5 1.2 0.8 0.4 1.1 0.4 0.4 (0.3) (0.6) (0.2) (0.5) (1.5) (2.4) 1.2 2.1 1.6 0.2 0.9 0.8 0.1 (0.3) 0.2 (0.6) 0.1 (2.8) (0.1) (1.3) (0.1) 4.7 (1.5) (1.2) (1.4) 1.2 (1.3) (0.3) (0.6) 0 1.2 1.1 (0.7) (0.1) 1.6 1.3 0.1 0.3 1.4 0.3 (0.7) 0 0.8 0.7 0.4 0 0 0 0 0 0 0 0
Net Income 93.5 81.2 65.5 84.4 84.6 81.1 65.2 75.9 67.7 54.2 38.9 47.0 49.1 30.9 31.1 53.2 39.9 40.0 54.8 44.2 25.5 37.0 54.1 39.3 53.9 47.5 46.8 40.4 32.0 27.3 31.6 38.9 39.2 37.8 61.8 38.3 31.6 32.3 31.2 22.3 18.9 17.1 8.6 20.1 18.8 17.3 15.3 17 14.7 11.9 10.5 11.0 9.0 8.5 9.4 10.8 7.1 5.7 8.7 7.5 5.6 5.7 7.2 6.7 6.2 4.9 6.7 7.5 6.9 6.0 5.1 6.4 0.2 3.1 6.2 5.2 3.8 2.4 4.2 4.4 3.8 2.0 3.1 2.6 2.0 0.5 3.0 2.0 3.0 2.1 3.9 3.2 2.0 17.3 4.4 1.7 1.3 0.6 0.2 0.2 0.4 (0.5) (14.3) (2.6) (4.0) (3.7) (5.6) 0.6 1.1 1.1 (10.8) 0.9 1.3 0.2 (0.5) (2.2) (1.1) 0.1 (56.6) (3.5) (1.1) (0.1) (13) (2.3) (0.4) (1.3) (0.5) (3.2) (0.3) (0.7) 0.4 0.4 1.4 (4.5) 0 1.6 1.5 0.1 0.3 2.3 0.9 (2.4) 0.1 1.4 1.9 0.2 0 0 0 0 0 0 0 0
Per Share Data
EPS (Basic) 2.25 1.90 1.52 1.96 1.96 1.88 1.52 1.78 1.59 1.28 0.92 1.12 1.17 0.74 0.75 1.28 0.96 0.97 1.33 1.08 0.63 0.91 1.34 0.98 1.35 1.20 1.20 1.04 0.83 0.71 0.82 1.00 1.02 1.00 1.64 1.04 0.86 0.89 0.85 0.97 0.69 0.50 0.24 0.59 0.56 0.51 0.46 0.52 0.45 0.36 0.32 0.34 0.29 0.27 0.30 0.36 0.24 0.19 0.29 0.24 0.18 0.18 0.22 0.20 0.18 0.14 0.19 0.21 0.19 0.17 0.14 0.17 0.01 0.08 0.16 0.13 0.10 0.06 0.11 0.11 0.10 0.05 0.08 0.07 0.05 0.01 0.07 0.05 0.07 0.05 0.09 0.08 0.05 0.38 0.10 0.04 0.03 0.01 0.00 0.00 0.01 -0.01 -0.32 -0.05 -0.09 -0.09 -0.13 -0.01 0.03 0.03 -0.29 0.03 0.04 0.01 -0.01 -0.13 -0.06 0.01 -2.85 -0.18 -0.06 -0.01 -0.67 -0.11 -0.02 -0.07 -0.03 -0.16 -0.02 -0.03 0.02 0.02 0.07 -0.22 – 0.08 0.07 0.01 0.01 0.11 0.04 -0.11 0.00 0.07 0.09 0.01 -0.08 0.11 0.13 -0.09 – 0.55 0.46 0.10
EPS (Diluted) 2.23 1.88 1.50 1.93 1.93 1.84 1.49 1.74 1.57 1.26 0.91 1.10 1.15 0.73 0.73 1.26 0.94 0.94 1.29 1.04 0.61 0.88 1.29 0.94 1.30 1.16 1.15 1.00 0.80 0.69 0.79 0.96 0.97 0.95 1.56 0.99 0.81 0.84 0.80 0.91 0.65 0.47 0.23 0.55 0.52 0.48 0.43 0.48 0.42 0.33 0.30 0.32 0.26 0.25 0.28 0.33 0.22 0.17 0.27 0.23 0.17 0.17 0.21 0.19 0.17 0.13 0.18 0.20 0.19 0.16 0.14 0.16 0.01 0.08 0.16 0.12 0.09 0.06 0.10 0.11 0.09 0.05 0.07 0.06 0.05 0.01 0.07 0.05 0.07 0.05 0.09 0.07 0.04 0.36 0.09 0.04 0.03 0.01 0.00 0.00 0.01 -0.01 -0.30 -0.05 -0.09 -0.09 -0.13 -0.01 0.03 0.03 -0.29 0.03 0.04 0.01 -0.01 -0.13 -0.06 0.01 -2.85 -0.18 -0.06 -0.01 -0.65 -0.11 -0.02 -0.07 -0.03 -0.16 -0.02 -0.03 0.02 0.02 0.07 -0.22 – 0.08 0.07 0.01 0.01 0.11 0.04 -0.11 0.00 0.07 0.09 0.01 -0.08 0.11 0.13 -0.09 – 0.55 0.46 0.10
Shares Outstanding 41.6 42.7 43.1 43.1 43.2 42.6 42.9 42.7 42.5 42.3 42.2 42.1 42.0 41.8 41.7 41.6 41.5 41.4 41.1 40.9 40.8 40.6 40.4 40.3 40.0 39.5 39.1 38.8 38.4 38.3 38.6 38.8 38.4 38.0 37.7 37.4 37.2 36.8 36.7 36.4 36.2 36.5 35.3 33.9 33.8 33.6 33.3 32.9 32.9 32.9 32.5 32.0 31.6 31.4 30.8 30.4 30.2 30.0 29.8 31.1 32.0 32.1 32.1 34.1 34.9 35.1 35.1 35.1 35.3 35.5 35.5 38.5 38.1 38.0 38.0 38.7 38.5 38.8 38.8 38.7 39.0 39.1 39.1 39.1 39.6 40.2 40.2 41.3 41.4 41.5 41.5 40.5 42.9 46.0 46.0 47.2 47.6 47.4 47.4 47.2 47.1 47.2 45.0 46.7 44.9 43.3 43.3 40.5 36.7 35.5 36.7 30 32.5 34.1 34.1 16.9 18.3 19.9 19.9 19.4 18.3 19.9 19.5 20.9 20 18.6 18.6 20 15 23.3 23.3 20 20 20.5 20 20 21.4 20.8 20.8 20.9 22.5 21.8 21.8 20 21.1 20 20 20.8 20.8 20.8 20.8 21.5 21.5 21.5
Metric 2026 Q2 2026 Q1 2025 Q4 2025 Q3 2025 Q2 2025 Q1 2024 Q4 2024 Q3 2024 Q2 2024 Q1 2023 Q4 2023 Q3 2023 Q2 2023 Q1 2022 Q4 2022 Q3 2022 Q2 2022 Q1 2021 Q4 2021 Q3 2021 Q2 2021 Q1 2020 Q4 2020 Q3 2020 Q2 2020 Q1 2019 Q4 2019 Q3 2019 Q2 2019 Q1 2018 Q4 2018 Q3 2018 Q2 2018 Q1 2017 Q4 2017 Q3 2017 Q2 2017 Q1 2016 Q4 2016 Q3 2016 Q2 2016 Q1 2015 Q4 2015 Q3 2015 Q2 2015 Q1 2014 Q4 2014 Q3 2014 Q2 2014 Q1 2013 Q4 2013 Q3 2013 Q2 2013 Q1 2012 Q4 2012 Q3 2012 Q2 2012 Q1 2011 Q4 2011 Q3 2011 Q2 2011 Q1 2010 Q4 2010 Q3 2010 Q2 2010 Q1 2009 Q4 2009 Q3 2009 Q2 2009 Q1 2008 Q4 2008 Q3 2008 Q2 2008 Q1 2007 Q4 2007 Q3 2007 Q2 2007 Q1 2006 Q4 2006 Q3 2006 Q2 2006 Q1 2005 Q4 2005 Q3 2005 Q2 2005 Q1 2004 Q4 2004 Q3 2004 Q2 2004 Q1 2003 Q4 2003 Q3 2003 Q2 2003 Q1 2002 Q4 2002 Q3 2002 Q2 2002 Q1 2001 Q4 2001 Q3 2001 Q2 2001 Q1 2000 Q4 2000 Q3 2000 Q2 2000 Q1 1999 Q4 1999 Q3 1999 Q2 1999 Q1 1998 Q4 1998 Q3 1998 Q2 1998 Q1 1997 Q4 1997 Q3 1997 Q2 1997 Q1 1996 Q4 1996 Q3 1996 Q2 1996 Q1 1995 Q4 1995 Q3 1995 Q2 1995 Q1 1994 Q4 1994 Q3 1994 Q2 1994 Q1 1993 Q4 1993 Q3 1993 Q2 1993 Q1 1992 Q4 1992 Q3 1992 Q2 1992 Q1 1991 Q4 1991 Q3 1991 Q2 1991 Q1 1990 Q4 1990 Q3 1990 Q2 1990 Q1 1989 Q4 1988 Q4
Current Assets
Cash & Cash Equivalents 895.4 316.0 1,015.4 834.1 787.4 705.7 744.7 538.3 250.7 188.2 165.5 131.5 118.8 130.8 173.9 185.9 253.1 243.3 309.2 234.1 216.8 1,250.8 603.6 518.7 351.3 302.0 232.7 161.4 11.2 39.4 134.3 219.5 93.2 210.6 185.9 124.6 55.1 63.7 36.2 23.3 41.3 35.3 33.1 238.6 204.1 194.7 206.2 157.4 88.1 97.1 78.9 52.1 3.1 4.5 6.4 0.1 0.3 9.9 1.3 5.3 1.4 2.2 2.1 6.4 1.2 4.1 9.7 1.9 3.4 2.3 1.8 23.8 33.0 33.1 9.6 15.8 8.9 15.1 17.2 21.1 12.0 18.6 20.7 16.1 12.7 13.8 12.6 12.7 18.0 12.5 10.3 14.6 15.4 30.0 13.7 10.5 10.1 7.2 5.3 4.0 0.6 0.5 8.9 0.6 1.9 1.8 2.4 1.7 0.9 1.8 1.6 2.1 2.6 3.5 8.9 19.2 21.6 19.1 15.8 8.9 15.5 12.6 3.2 1.9 2.9 1.7 2 2.7 2.3 1.6 18 17.2 9 1.1 12.1 7.5 2.4 0.8 10.3 5.9 1.4 2.4 17.3 14.4 15.9 1.1 1 2.6
Short-Term Investments 74.7 30.3 81.8 116.7 104.9 101.7 23.3 6.0 7.3 8.7 10.4 11.6 19.1 28.8 37.0 39.4 34.5 45.0 52.3 49.4 51.2 59.0 72.2 55.6 52.4 38.2 39.4 32.9 31.2 37.0 44.3 52.3 59.5 65.9 43.2 39.9 24.7 20.1 20.3 23.8 22.6 18.3 13.4 9.1 0 0 0 0 0.8 0 0 0 0 0 0 0 0.1 0 0.0 0 0.0 0 0.0 0 0.0 0 0.1 0 0.0 0 0.8 0.5 0.1 2.1 41.6 28.4 21.3 20.8 19.5 12.0 10.5 10.3 11.8 10.7 9.4 11.4 13.8 16.4 9.7 11.7 11.7 24.7 12.1 15.0 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 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Net Receivables 748.7 587.6 662.5 698.7 732.0 559.9 599.6 619.5 700.8 542.4 619.7 631.2 638.7 508.7 577.3 569.2 600.1 501.2 539.2 541.6 604.6 347.9 403.9 383.4 433.7 334.8 380.6 348.0 381.4 299.0 303.6 294.8 312.4 223.8 257.5 209.8 246.0 163.7 203.2 206.1 233.5 149.1 197.4 129.2 152.2 105.8 112.7 111.8 147.9 86.6 116.3 90.5 121.3 76.2 99.6 78.2 100.5 58.9 90.0 75.5 90.5 66.5 81.9 77.1 89.5 63.1 81.2 85.6 83.2 65.6 77.0 66.4 79.6 59.3 64.0 56.9 61.6 47.2 58.2 44.6 52.3 38.8 49.6 41.7 46.9 37.4 44.2 39.1 42.5 36.7 42.5 30.0 35.6 33.5 33.5 32.5 35.2 31.8 35.4 34.3 38.3 31.9 36.9 43.5 42.8 37.1 34.9 30.5 32.7 15.5 14.4 11.1 6.1 7.1 3.3 1.1 1.7 6.5 1 6.6 8 13.3 20.7 34.6 31.9 34.3 39.1 33 35.3 38.6 18 22.9 23.6 20.4 17.9 23.6 26.9 23.6 18.2 27.2 25.7 20 19.9 27.3 28.2 25 17.8 17.2
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 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 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 23.4 23.9 24.1 22.9 17.7 19.5 20.5 17.3 25.4 21.8 22 22.3 50.5 50.8 53.6 50.2 52.1 47.4 43.5 32.7 31.2 34.1 38.2 38.4 38.7 39.3 39.4 34.8 29.5 32.4 38.3 28.6 26 26.9 28.1 25.8 23.4
Other Current Assets 11.4 9.6 9.4 8.2 8.2 7.6 8.1 6.4 6.8 8.6 10.3 7.3 9.5 6.7 8.2 6.6 7.7 6.9 8.2 5.6 4.0 4.6 2.5 3.2 3.2 3.2 2.3 2.9 2.9 3.1 3.4 2.3 1.9 2.1 2.0 2.2 2.8 2.6 2.3 2.8 27.5 13.5 1.9 16.5 20.3 9.9 0.4 8.2 12.1 13.0 8.5 10.0 10.4 6.6 7.0 7.6 8.3 6.5 7.4 5.6 7.2 5.0 6.6 6.1 12.2 9.8 10.8 10.3 10.7 9.2 9.1 8.7 10.6 8.6 8.1 9.5 9.1 9.4 9.9 9.9 8.9 9.3 9.1 1.6 1.6 1.6 3.1 1.5 1.5 1.5 1.5 1.2 1.2 1.2 1.2 1.3 1.3 1.3 1.3 1.7 2.2 2.0 1.5 5.2 6.0 8.2 5.7 6.8 4.7 9.6 16.6 3.6 3.2 2.1 1.2 1.9 4.3 4.4 4.4 6.3 6.8 6.8 14.4 11.3 12 11.6 11.6 9.9 9.7 9.8 6.7 6.5 6.3 6.4 6.1 0.8 5.3 1.3 1.2 2 1.5 1.7 1.1 1.5 1.5 1.2 0.7 0.8
Total Current Assets 1,817.1 1,041.1 1,843.9 1,737.8 1,723.7 1,466.9 1,440.8 1,238.6 1,042.3 824.4 860.6 842.0 856.9 745.7 847.2 860.1 957.3 859.9 964.3 878.3 928.9 1,700.4 1,113.1 990.6 873.9 712.2 679.7 569.8 453.6 402.3 518.9 601.7 502.0 532.6 496.8 399.7 352.3 271.6 283.0 277.3 324.0 225.5 268.2 411.5 395.5 327.8 346.7 293 261.0 207.6 217.2 164.8 146.6 97.5 122.8 94.1 117.3 83.7 107.1 94.3 107.3 81.6 98.4 97.4 110.4 84.7 109.7 105.6 106.1 85.7 97.2 107.1 132.1 111.7 131.1 117.1 107.4 99.6 111.7 93.6 89.4 82.7 96.4 75.9 76.0 69.1 78.9 73.9 76.7 67.2 66.1 74.3 68.5 83.6 52.5 47.4 50.9 44.1 45.5 42.7 43.7 36.9 49.8 49.2 50.7 47.0 51.0 39 38.3 26.9 32.6 40.2 35.8 36.8 36.3 39.9 47.1 50.5 52.8 47.2 52.1 54.7 60.6 98.3 97.6 101.2 102.9 97.7 94.7 93.5 75.4 77.8 73 66.1 74.5 70.6 73.9 65.1 64.5 64.6 61 62.4 66.9 69.2 72.5 55.4 45.3 44
Non-Current Assets
Property, Plant & Equipment 197.8 199.3 196.0 197.2 196.0 194.3 195.2 200.0 204.3 205.0 208.8 208.2 212.5 216.3 223.8 228.4 218.5 219.9 220.9 217.2 205.9 188.5 186.7 186.2 191.6 193.5 190.9 190.1 190.5 184.7 155.2 156.5 154.5 154.3 152.3 149.1 148.0 142.1 124.3 121.0 115.9 114.3 101.1 68.1 67.9 67.3 65.9 66.7 67.2 66.2 64.8 63.1 55.4 48.2 45.4 43.0 42.5 40.7 40.9 40.8 40.5 41.4 34.9 35.3 35.7 36.2 35.8 32.0 28.5 27.9 26.5 24.8 13.2 10.0 9.8 9.6 8.7 8.5 7.4 7.2 6.9 6.2 5.8 5.8 6.1 6.5 6.6 6.7 6.4 6.2 6.5 6.2 6.4 6.6 6.8 6.9 7.0 7.0 7.0 7.0 6.6 6.3 6.2 13.2 21.1 21.6 21.8 17.5 16.2 14.7 14.1 18.2 17.5 16.9 5.6 5.5 7.7 8.1 8.1 11 10.1 9.5 9.7 56.2 56.7 56.1 54.4 50.6 49.4 49.6 46.1 46.1 47.3 47.8 45.4 44.7 45.2 46.3 47.3 49 50.7 52.4 50.1 50.3 46.5 46.1 44.9 45.5
Goodwill 2,754.7 2,591.7 2,590.0 2,554.5 2,542.0 2,542.0 2,531.7 2,531.7 2,531.9 2,532.1 2,532.1 2,510.5 2,489.1 2,489.1 2,489.3 2,449.4 2,449.6 2,440.8 2,359.7 2,355.1 2,309.4 851.6 838.4 840.0 840.0 840.0 840.1 826.0 835.9 834.6 753.7 749.5 740.1 657.7 658.0 655.1 651.7 650.2 650.2 647.5 655.4 655.2 653.7 125.9 132.0 124.1 124.1 124.0 121.0 121.0 121.0 121.0 121.0 121.0 120.0 112.8 112.8 108.2 106.1 92.8 92.8 92.8 92.8 92.8 92.8 92.8 90.3 90.3 89.8 88.8 88.8 88.7 82.5 82.5 71.7 71.4 68.5 68.4 66.1 65.9 65.8 0 0 0 0 0 0 0 0 0 0 0 0 0 0 82.7 82.4 81.9 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 0 0 0 0 0 0 0 0 0 0 0
Intangible Assets 899.8 814.6 848.8 850.9 868.4 892.8 908.1 931.7 952.3 971.2 996.0 1,004.7 1,010.2 1,030.9 1,050.4 1,055.1 1,076.3 1,108.8 1,081.0 1,109.0 1,062.8 320.8 331.2 342.0 354.1 366.5 378.9 377.6 377.5 389.6 276.9 282.8 293.2 221.1 229.6 245.5 252.9 258.3 267.3 276.3 285.5 286.5 295.4 35.7 31.5 33.1 34.7 36.4 35.8 37.4 39.0 40.6 42.3 44.0 45.8 42.3 44.0 40.4 35.6 28.8 30.0 31.1 32.3 33.6 35.0 36.4 31.8 33.0 34.0 34.3 35.0 37.7 34.2 36.4 28.4 30.9 31.9 33.7 33.2 35.1 36.1 84.5 72.7 92.2 94.0 95.7 73.9 53.7 54.6 54.6 75.4 46.3 60.5 60.7 61.0 0 0 0 62.2 83.1 83.9 84.5 84.7 160.4 167.9 168.1 85.7 145.9 143.8 107.7 96 95.3 89.3 84.9 0 0 0 0 0 52.6 53.2 53.7 54.3 83.2 84.1 84.9 85.8 85.9 84.7 85.5 47.1 46.9 47.4 47.8 48.2 48 48.5 48.9 49.4 48.9 49.1 49.4 30.4 30.4 30.4 30.4 30.4 30.4
Long-Term Investments 45.2 51.5 60.7 22.4 3.0 3.0 10.8 3.9 3.9 5.5 7.0 9.6 10.1 14.5 18.5 22.6 26.5 34.3 46.4 64.9 79.1 112.9 82.6 75.3 101.8 85.8 42.2 71.1 71.5 75.3 70.3 61.2 0 48.4 38.5 39.8 0 0 30.7 27.9 29.8 33.4 35.4 36.1 15 0 0.7 0 0 1.3 1.3 2.1 2.1 2.0 2.0 2.0 1.9 2.0 2.0 2.1 2.1 2.1 2.1 2.1 2.1 2.1 2.0 2.1 2.8 3.7 3.8 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 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
Other Non-Current Assets 98.8 100.5 99.6 94.5 92.6 93.1 93.5 90.7 84.7 70.5 72.2 62.4 56.7 59.1 58.2 59.7 58.9 60.1 59.9 58.4 54.9 57.6 55.2 58.1 21.1 21.4 59.8 20.4 20.5 22.8 16.0 13.0 70.0 11.6 12.1 3.9 33.7 33.5 2.5 2.7 2.6 3.1 2.8 1.1 4.1 16.0 1.8 2.2 1.8 0.7 1.1 1.8 1.6 2.6 2.4 1.9 2.0 2.9 3.7 2.9 2.4 3.3 3.5 3.5 1.0 1.3 1.2 0.7 0.5 0.5 0.4 5.8 6.3 7.0 0.6 0.2 1.3 1.3 1.8 1.7 1.0 19.9 19.6 7.8 7.7 7.7 32.7 52.4 52.3 53.4 34.2 37.4 23.5 22.7 49.6 20.7 27.0 28.1 32.5 10.0 17.5 17.5 10.8 13.0 13.6 23.5 119.1 27.2 10.7 9.6 7.4 7.5 6.8 6.6 18.1 10.9 2 1.9 17.8 2.6 2.8 3.4 4 6.3 6 6.4 6.1 7 5.5 5.5 5.3 5.2 5.2 6.1 6.4 6.1 6.1 5.8 5.9 5.9 6.3 7.2 6.3 7.2 7 72.7 67.5 157.2
Total Non-Current Assets 3,996.5 3,757.5 3,795.0 3,719.5 3,702.1 3,725.2 3,739.2 3,757.9 3,777.1 3,784.3 3,816.1 3,795.4 3,778.7 3,810.0 3,840.2 3,815.2 3,829.8 3,863.9 3,767.8 3,804.7 3,712.1 1,531.4 1,494.2 1,501.6 1,508.7 1,507.2 1,511.9 1,485.3 1,495.9 1,507.0 1,272.1 1,262.9 1,257.8 1,093.0 1,092.8 1,093.4 1,086.2 1,084.1 1,075.0 1,075.4 1,089.1 1,092.5 1,088.4 266.9 250.5 240.6 227.3 229.3 225.8 226.6 227.3 228.7 222.4 217.8 215.6 202.0 203.2 194.1 188.3 167.4 167.8 170.8 165.6 167.4 166.6 168.9 161.0 158.0 155.6 155.3 154.5 157.0 136.2 135.8 110.4 112.2 110.4 111.9 108.6 109.9 109.8 110.5 98.1 105.8 107.8 109.9 111.6 112.8 113.3 114.3 116.1 89.9 90.4 90.0 117.4 110.4 116.3 117.0 101.7 100.1 108.0 108.3 102.9 186.6 202.7 213.3 221.5 190.6 170.7 132 117.5 121 113.6 108.4 18.6 16.4 9.7 10 10.1 66.2 66.1 66.6 68 145.7 146.8 147.4 146.3 143.5 139.6 140.6 98.5 98.2 99.9 101.7 100 98.8 99.8 101 102.6 103.8 106.1 109 86.8 87.9 83.9 149.2 142.8 233.1
Total Assets 5,813.6 4,798.6 5,638.9 5,457.4 5,425.8 5,192.1 5,180.0 4,996.5 4,819.5 4,608.8 4,676.7 4,637.4 4,635.5 4,555.6 4,687.4 4,675.4 4,787.0 4,723.8 4,732.2 4,682.9 4,641.0 3,231.8 2,607.3 2,492.2 2,382.6 2,219.4 2,191.6 2,055.1 1,949.4 1,909.3 1,791.0 1,864.6 1,759.8 1,625.6 1,589.6 1,493.1 1,438.5 1,355.7 1,357.9 1,352.8 1,413.1 1,318.0 1,356.6 678.4 646.0 568.4 574.0 522.3 486.8 434.2 444.5 393.4 368.9 315.4 338.3 296.1 320.4 277.8 295.4 261.7 275.2 252.4 264.0 264.8 277.0 253.7 270.7 263.6 261.8 241.0 251.8 264.1 268.3 247.4 241.5 229.2 217.8 211.5 220.3 203.5 199.3 193.2 194.4 181.7 183.9 178.9 190.5 186.7 189.9 181.6 182.3 164.3 158.9 173.6 169.8 157.8 167.2 161.1 147.2 142.8 151.6 145.2 152.7 235.8 253.4 260.3 272.5 229.6 209 158.9 150.1 161.2 149.4 145.2 54.9 56.3 56.8 60.5 62.9 113.4 118.2 121.3 128.6 244 244.4 248.6 249.2 241.2 234.3 234.1 173.9 176 172.9 167.8 174.5 169.4 173.7 166.1 167.1 168.4 167.1 171.4 153.7 157.1 156.4 204.6 188.1 277.1
Current Liabilities
Account Payables 178.6 186.1 174.7 147.9 171.6 171.2 156.8 145.4 150.4 145.2 146.3 132.7 118.5 122.4 104.8 108.1 131.0 128.3 120.0 100.6 106.7 12.4 14.0 11.1 8.6 13.0 15.0 9.1 8.1 6.0 6.9 4.6 4.8 6.4 8.2 4.6 9.4 6.1 7.3 6.0 6.6 6.3 6.8 4.4 4.4 5.4 4.1 3.4 2.6 2.6 2.5 7.0 3.8 2.5 3.2 2.2 1.8 2.6 3.2 3.7 2.3 2.4 2.6 1.9 2.9 3.1 3.8 4.2 2.6 3.4 2.6 2.6 2.8 4.3 3.3 3.8 3.6 3.1 5.1 3.7 3.7 2.7 3.3 2.5 2.8 2.6 2.9 2.4 4.6 2.6 2.4 2.2 2.4 1.9 2.4 2.3 2.0 2.4 2.0 2.1 2.0 3.1 4.3 4.0 3.7 4.0 3.9 3.6 3.5 1.9 1.2 5 5.7 5.6 5.6 6.9 5.1 6.6 3.3 8.3 7 6.8 7.6 18.3 17.7 19.9 20.1 19.8 17.8 16.6 11.7 12.5 13.8 12.4 12.9 12.7 14 12.2 12.9 13.3 12.3 10.6 7.7 7.8 9.2 11.3 0 0
Short-Term Debt 0 0 599.7 599.2 598.8 598.4 0 0 0 0 49.8 30 30 30 30 30 30 30 30 30 30 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 0 0 0 0 14.7 0 0 2.1 15.4 7.5 8 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 0.1 0.1 0.2 0.2 0.3 0.4 22.6 32.0 5.3 0.8 3.6 4 2 1.9 1.5 1.8 2.2 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
Deferred Revenue 797.4 709.8 780.8 761.0 720.5 642.4 701.4 682.4 652.3 571.9 632.9 600.4 565.8 497.4 568.5 529.2 528.6 454.7 510.5 495.2 484.5 420.5 461.3 436.5 423.0 366.0 412.5 391.6 368.5 319.9 350.5 326.4 316.1 268.1 309.5 297.2 304.1 270.2 298.2 288.3 296.5 250.1 281.6 200.9 201.5 164.7 189.2 185.8 184.6 139.3 156.7 151.5 155.9 125.4 140.6 120.1 125.7 109.4 123.7 108.1 110.5 91.8 102.6 98.4 97.8 85.8 99.1 99.7 92.4 87.0 95.8 91.0 93.0 83.4 73.7 66.7 64.9 57.4 62.4 52.8 55.7 48.4 51.3 43.7 43.6 38.6 41.5 38.8 39.6 34.5 34.0 28.6 30.0 25.5 26.2 27.3 29.3 26.7 27.2 24.5 21.7 19.0 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 0 0 0 0 0 0 0 0
Other Current Liabilities 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 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 1.2 0.6 0 0.7 1.1 0 0 0 0.9 0.3 0 0 0.7 1.0 0 0.3 0.6 0.5 5.9 3.8 7.9 0.4 1.0 1.6 1.5 0.5 0.3 0 3.9 5.2 32.3 34.4 36.1 32.5 30.5 27.2 17.5 15.3 17.2 12 9.9 (1.1) 8.1 10.6 11.6 9.2 6 7.5 9.6 16 25.7 27.2 29.5 31.5 24.3 26 30.3 24.2 24.1 20.4 18.1 22.8 19.7 21 17.2 20.1 22.4 17.9 16.4 15.6 21.2 18.2 17.5 27.2 26.6
Total Current Liabilities 1,169.6 1,039.8 1,755.4 1,690.9 1,672.5 1,561.3 1,065.6 1,021.6 987.3 872.9 1,001.1 909.0 854.2 835.0 889.7 812.2 833.9 766.5 829.5 816.2 765.8 525.4 564.3 535.0 494.3 445.1 509.1 476.8 453.7 403.4 423.9 397.0 373.9 319.5 382.3 359.3 359.6 322.2 361.5 348.5 352.9 289.7 337.6 242.5 240.7 197.7 232.8 221.4 215.8 161.4 192.1 181.6 183.3 149.8 169.8 144.7 150.0 129.0 151.6 133.1 133.3 115.6 124.6 141.1 132.4 107.6 129.3 131.1 131.0 119.3 129.5 119.9 116.9 105.2 96.6 87.5 85.1 76.3 85.2 73.0 73.8 65.8 71.0 59.3 59.8 54.6 59.1 53.9 56.5 49.3 51.1 49.4 47.6 43.9 40.2 40.7 41.4 36.6 39.8 35.9 34.4 37.1 43.3 58.9 70.0 45.4 47.0 37.7 34.7 21.4 18.4 23.7 19.5 17.7 11.8 15 15.7 18.2 20.6 14.3 14.5 16.4 23.6 44 44.9 49.4 51.6 44.1 43.8 46.9 35.9 36.6 34.2 30.5 35.7 32.4 35 29.4 33 35.7 30.2 27 23.3 29 27.4 28.8 27.2 26.6
Non-Current Liabilities
Long-Term Debt 1,408.7 0 0 0 0 0 597.9 597.5 597.1 596.6 596.2 705.2 839.1 838.5 957.4 1,046.2 1,233.1 1,292.2 1,311.3 1,397.9 1,519.5 591.5 0 0 0 0 0 0 15 85 0 0 0 0 0 0 0 0 10 34 135 140 66 0 0 0 0 0 0 0 0 0 0 0 18 28 65.7 56 60.7 58 31.5 22.5 26.5 16.5 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 2.5 2.6 2.9 2.9 2.9 2.9 7.9 3.4 7.7 47.3 50.8 76.7 67.4 54.4 52.6 36.6 37.2 33.8 29.8 28.6 0 0 0 0 0 0 0 0 0 72.5 68.9 68.1 63.5 64.1 54.4 49 0 0 0 0 0 0 1 2.5 0 0.8 7.3 15.8 0 0 0 0 33 188.7
Deferred Tax Liabilities 108.6 109.2 95.1 75.8 36.4 36.4 47.5 36.7 41.6 54.3 78.6 105.0 109.2 130.4 148.9 203.2 216.9 230.3 228.1 227.5 220.7 37.2 40.5 46.0 44.7 45.8 48.4 40.3 39.7 42.8 41.8 45.0 44.8 44.2 38.9 54.6 59.7 64.7 68.8 85.1 92.1 91.8 91.0 4.8 4.7 4.3 4.2 4.9 4.6 6.2 6.1 4.1 5.5 5.4 5.2 5.4 5.1 5.0 4.9 6.0 6.0 5.9 5.9 7.2 7.1 7.1 7.1 8.1 8.1 8.0 8.0 8.9 9.1 9.4 7.7 8.1 8.5 8.9 9.2 9.7 10.2 10.8 11.3 13.0 13.0 13.0 13.0 13.2 13.2 13.2 13.2 4.4 4.4 4.4 8.4 4.8 7.0 7.0 3.6 3.6 4.3 3.4 3.5 12.7 13.1 13.5 13.9 11.5 10.1 10.4 10.9 9.2 9.8 9.6 3.2 5.1 5.7 5.9 6.1 8.1 8.1 8.1 8.1 6.7 6.7 6.7 6.7 7.9 7.9 7.9 8.2 9 8.7 8.7 13.6 12 14.3 12 12 12.8 12.8 12.8 12.8 10.5 10.5 10.5 10.6 10.3
Other Non-Current Liabilities 34.9 33.0 31.3 31.1 25.4 26.9 27.4 31.9 25.8 24.2 22.6 22.5 19.1 17.4 17.0 14.2 8.8 8.7 2.9 3.1 4.9 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 (4.2) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 26.5 16.5 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 0.8 0 2.0 0 5.0 5.1 5.1 5.3 5.3 6.5 6.8 7.3 7.6 7.9 8.2 8.6 4.1 4.1 4.2 9.2 2.3 3.5 3.5 3.5 14.4 15.3 15.4 17.1 14.5 14.6 14.6 11.8 11.7 11.6 11.3 2.9 2.5 2.4 2.4 2.7 0 0.1 0 0 0 0 47.9 0 (0.1)
Total Non-Current Liabilities 1,606.8 200.6 180.7 163.7 118.6 118.1 726.0 699.8 700.0 712.7 737.5 875.5 1,013.1 1,034.5 1,173.3 1,315.8 1,494.9 1,569.6 1,578.6 1,665.9 1,767.2 645.4 56.9 59.0 59.0 61.5 65.5 58.7 74.1 147.2 42.2 45.5 45.6 44.9 40.2 56.0 61.3 66.6 80.9 122.0 230.8 236.3 160.1 4.8 4.7 4.3 4.2 4.9 4.6 6.2 6.1 4.1 5.5 5.4 23.2 33.4 70.8 61.0 65.6 64.0 37.5 28.4 32.4 23.7 7.1 7.1 7.1 8.1 8.1 8.0 8.0 8.9 9.1 9.4 7.7 8.1 8.5 8.9 9.2 9.7 10.2 10.8 11.3 13.0 13.0 13.0 13.0 13.2 13.2 13.2 13.2 4.4 4.4 4.4 11.0 7.3 9.8 9.9 6.5 7.2 12.3 8.7 13.2 65.0 68.9 95.4 86.6 71.2 69.2 53.8 55.4 50.6 47.5 46.4 11.7 9.2 9.8 10.1 10.3 10.4 11.6 11.6 11.6 93.6 90.9 90.2 87.3 86.5 76.9 71.5 20 20.7 20.3 20 16.5 14.5 17.7 16.9 14.7 13.6 20.2 28.6 12.8 10.5 10.5 58.4 43.6 198.9
Total Liabilities 2,776.3 1,240.4 1,936.1 1,854.6 1,791.1 1,679.4 1,791.6 1,721.4 1,687.4 1,585.6 1,738.7 1,784.6 1,867.3 1,869.5 2,063.0 2,128.1 2,328.7 2,336.1 2,408.1 2,482.2 2,533.0 1,170.8 621.2 594.0 553.3 506.5 574.6 535.5 527.8 550.6 466.1 442.5 419.5 364.4 422.5 415.3 420.9 388.8 442.4 470.5 583.7 526.0 497.7 247.3 245.4 202.0 237.0 226.3 220.3 167.5 198.2 185.8 188.8 155.2 193.0 178.1 220.8 190.0 217.3 197.0 170.7 144.0 157.1 164.8 139.5 114.7 136.3 139.2 139.0 127.3 137.5 128.8 126.0 114.7 104.3 95.7 93.6 85.2 94.4 82.7 83.9 76.6 82.2 72.3 72.8 67.6 72.1 67.0 69.7 62.5 64.3 53.8 52.0 48.3 51.2 48.0 51.2 46.5 46.3 43.1 46.7 45.8 56.6 123.9 139.0 140.7 133.6 108.9 103.9 75.2 73.8 74.3 67 64.1 23.5 24.2 25.5 28.3 30.9 24.7 26.1 28 35.2 137.6 135.8 139.6 138.9 130.6 120.7 118.4 55.9 57.3 54.5 50.5 52.2 46.9 52.7 46.3 47.7 49.3 50.4 55.6 36.1 39.5 37.9 87.2 70.8 225.5
Stockholders' Equity
Common Stock 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.4 0.4 0.4 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 0
Retained Earnings 2,357.1 2,263.6 2,182.4 2,116.9 2,032.5 1,947.9 1,866.8 1,801.6 1,725.7 1,657.9 1,603.8 1,564.9 1,517.9 1,468.7 1,437.9 1,406.8 1,353.5 1,313.6 1,273.6 1,218.8 1,174.7 1,149.1 1,112.2 1,058.1 1,018.8 964.9 917.3 870.5 830.2 798.2 771.9 740.4 701.4 662.3 624.5 538.0 499.8 468.2 435.9 384.2 362.0 343.1 326.0 317.4 297.3 278.4 261.1 245.8 228.8 214.1 202.2 191.7 180.6 171.6 163.1 153.7 142.9 135.8 130.1 121.4 113.9 108.3 102.6 95.3 88.6 82.4 77.5 70.8 63.4 56.5 50.5 45.4 39.0 38.8 35.6 29.4 24.3 20.5 18.1 14.0 9.5 5.8 3.8 0.6 (1.9) (4.0) (4.4) (7.5) (9.5) (12.5) (14.6) (18.4) (21.7) (23.7) (41.0) (45.4) (47.1) (48.4) (48.9) (49.1) (49.4) (49.7) (49.2) (34.9) (32.3) (28.3) (24.6) (19) (19.6) (20.7) (21.8) (11.1) (12) (13.3) (13.4) (13.8) (11) (6.6) (10.1) 46.6 50 51.2 51.2 64.3 66.5 66.9 68.2 68.7 71.9 72.3 72.9 72.5 72.1 70.7 75.2 75.2 73.5 72.1 71.9 71.6 69.3 68.3 70.7 70.7 69.3 67.4 67.5 67.2
Accumulated Other Comprehensive Income (0.4) (0.3) (0.0) (0.1) (0.1) (0.1) (0.2) (0.2) (0.2) (0.3) (0.3) (0.5) (0.8) (0.8) (0.8) (0.8) (0.8) (0.7) (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) (0.0) (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) (0.2) (0.2) (0.3) (0.3) (0.3) (0.4) (0.4) (0.4) (0.3) (0.3) (0.3) (0.3) (0.3) (0.3) (0.3) (0.4) (0.4) (0.4) (0.4) (0.4) (0.2) (17.9) (17.9) (17.9) (0.0) (0.0) (0.0) (0.0) (13.2) (13.2) (13.2) (13.2) (11.5) (11.5) (11.5) (11.5) (0.1) (0.0) (0.0) (0.0) 0.0 (8.1) (8.1) 7.4 2.9 7.0 7.1 (4.5) (6.2) (1.6) (6.8) (10.7) (8.4) (8.4) 2.3 17.9 (4.8) (4.2) (2.5) (2.5) (5.1) (5.1) (4.8) (4.8) (4.5) (5.8) (6.9) (6.4) (7.6) (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
Total Stockholders' Equity 3,037.2 3,558.2 3,702.8 3,602.8 3,634.7 3,512.7 3,388.4 3,275.1 3,132.1 3,023.1 2,938.0 2,852.9 2,768.3 2,686.1 2,624.4 2,547.3 2,458.3 2,387.7 2,324.0 2,200.8 2,108.0 2,061.0 1,986.1 1,898.1 1,829.3 1,712.8 1,617.1 1,519.6 1,421.6 1,358.7 1,324.8 1,422.1 1,340.3 1,261.2 1,167.1 1,077.8 1,017.6 966.8 915.5 882.3 829.3 792.0 858.9 431.1 400.6 366.4 337.0 296.0 266.5 266.7 246.3 207.6 180.2 160.2 145.3 118.0 99.6 87.7 78.1 64.7 104.5 108.4 107.0 99.9 137.5 138.9 134.4 124.5 122.7 113.7 114.3 135.3 142.3 132.8 137.2 133.6 124.2 126.3 125.9 120.8 115.3 116.6 112.2 109.4 111.1 111.3 118.4 119.7 120.3 119.1 117.9 110.4 107.0 125.3 118.7 109.7 116.0 114.6 100.9 99.6 104.9 99.5 96.1 111.9 114.5 119.6 138.9 120.7 105.1 83.7 76.3 86.9 82.4 81.1 31.4 32.1 31.3 32.2 32 88.7 92.1 93.3 93.4 106.4 108.6 109 110.3 110.6 113.6 115.7 118 118.7 118.4 117.3 122.3 122.5 121 119.8 119.4 119.1 116.7 115.8 117.6 117.6 118.5 117.4 117.3 51.6
Total Liabilities & Equity 5,813.6 4,798.6 5,638.9 5,457.4 5,425.8 5,192.1 5,180.0 4,996.5 4,819.5 4,608.8 4,676.7 4,637.4 4,635.5 4,555.6 4,687.4 4,675.4 4,787.0 4,723.8 4,732.2 4,682.9 4,641.0 3,231.8 2,607.3 2,492.2 2,382.6 2,219.4 2,191.6 2,055.1 1,949.4 1,909.3 1,791.0 1,864.6 1,759.8 1,625.6 1,589.6 1,493.1 1,438.5 1,355.7 1,357.9 1,352.8 1,413.1 1,318.0 1,356.6 678.4 646.0 568.4 574.0 522.3 486.8 434.2 444.5 393.4 368.9 315.4 338.3 296.1 320.4 277.8 295.4 261.7 275.2 252.4 264.0 264.8 277.0 253.7 270.7 263.6 261.8 241.0 251.8 264.1 268.3 247.4 241.5 229.2 217.8 211.5 220.3 203.5 199.3 193.2 194.4 181.7 183.9 178.9 190.5 186.7 189.9 181.6 182.3 164.3 158.9 173.6 169.8 157.8 167.2 161.1 147.2 142.8 151.6 145.2 152.7 235.8 253.4 260.3 272.5 229.6 209 158.9 150.1 161.2 149.4 145.2 54.9 56.3 56.8 60.5 62.9 113.4 118.2 121.3 128.6 244 244.4 248.6 249.2 241.2 234.3 234.1 173.9 176 172.9 167.8 174.5 169.4 173.7 166.1 167.1 168.4 167.1 171.4 153.7 157.1 156.4 204.6 188.1 277.1
Debt Metrics
Total Debt 1,455.0 48.0 642.6 643.4 641.7 640.1 638.4 641.8 643.9 645.4 696.9 788.8 924.9 926.5 1,046.2 1,136.5 1,309.5 1,371.8 1,388.2 1,475.3 1,581.2 614.0 22.2 18.6 20.3 21.9 23.2 24.5 39.8 109.7 0 0 0 0 0 0 0 0 10 34 135 140 66 0 0 0 0 0 0 0 0 0 0 0 18 28 65.7 56 60.7 58 31.5 22.5 26.5 16.5 14.7 0 0 2.1 15.4 7.5 8 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 2.5 2.6 3.0 3.0 3.0 3.1 8.2 3.7 8.1 69.9 82.7 82.1 71.2 58 56.6 38.6 39.1 35.3 31.6 30.8 0 0 0 0 0 0 0 0 0 72.5 68.9 68.1 63.5 64.1 54.4 49 0 0 0 0 0 0 1 2.5 0 0.8 7.3 15.8 0 0 0 0 33 188.7
Net Debt 559.7 (268.1) (372.8) (190.7) (145.7) (65.6) (106.4) 103.5 393.1 457.2 531.4 657.3 806.2 795.7 872.3 950.6 1,056.4 1,128.5 1,079.0 1,241.2 1,364.5 (636.7) (581.4) (500.0) (331.0) (280.1) (209.5) (136.9) 28.6 70.3 (134.3) (219.5) (93.2) (210.6) (185.9) (124.6) (55.1) (63.7) (26.2) 10.7 93.7 104.7 32.9 (238.6) (204.1) (194.7) (206.2) (157.4) (88.1) (97.1) (78.9) (52.1) (3.1) (4.5) 11.6 27.9 65.4 46.1 59.4 52.7 30.1 20.3 24.4 10.1 13.5 (4.1) (9.7) 0.2 12.0 5.2 6.2 (23.8) (33.0) (33.1) (9.6) (15.8) (8.9) (15.1) (17.2) (21.1) (12.0) (18.6) (20.7) (16.1) (12.7) (13.8) (12.6) (12.7) (18.0) (12.5) (10.3) (14.6) (15.4) (30.0) (11.2) (8.0) (7.1) (4.2) (2.2) (0.9) 7.6 3.2 (0.8) 69.4 80.8 80.3 68.8 56.3 55.7 36.8 37.5 33.2 29 27.3 (8.9) (19.2) (21.6) (19.1) (15.8) (8.9) (15.5) (12.6) (3.2) 70.6 66 66.4 61.5 61.4 52.1 47.4 (18) (17.2) (9) (1.1) (12.1) (7.5) (1.4) 1.7 (10.3) (5.1) 5.9 13.4 (17.3) (14.4) (15.9) (1.1) 32 186.1
Metric 2026 Q2 2026 Q1 2025 Q4 2025 Q3 2025 Q2 2025 Q1 2024 Q4 2024 Q3 2024 Q2 2024 Q1 2023 Q4 2023 Q3 2023 Q2 2023 Q1 2022 Q4 2022 Q3 2022 Q2 2022 Q1 2021 Q4 2021 Q3 2021 Q2 2021 Q1 2020 Q4 2020 Q3 2020 Q2 2020 Q1 2019 Q4 2019 Q3 2019 Q2 2019 Q1 2018 Q4 2018 Q3 2018 Q2 2018 Q1 2017 Q4 2017 Q3 2017 Q2 2017 Q1 2016 Q4 2016 Q3 2016 Q2 2016 Q1 2015 Q4 2015 Q3 2015 Q2 2015 Q1 2014 Q4 2014 Q3 2014 Q2 2014 Q1 2013 Q4 2013 Q3 2013 Q2 2013 Q1 2012 Q4 2012 Q3 2012 Q2 2012 Q1 2011 Q4 2011 Q3 2011 Q2 2011 Q1 2010 Q4 2010 Q3 2010 Q2 2010 Q1 2009 Q4 2009 Q3 2009 Q2 2009 Q1 2008 Q4 2008 Q3 2008 Q2 2008 Q1 2007 Q4 2007 Q3 2007 Q2 2007 Q1 2006 Q4 2006 Q3 2006 Q2 2006 Q1 2005 Q4 2005 Q3 2005 Q2 2005 Q1 2004 Q4 2004 Q3 2004 Q2 2004 Q1 2003 Q4 2003 Q3 2003 Q2 2003 Q1 2002 Q4 2002 Q3 2002 Q2 2002 Q1 2001 Q4 2001 Q3 2001 Q2 2001 Q1 2000 Q4 2000 Q3 2000 Q2 2000 Q1 1999 Q4 1999 Q3 1999 Q2 1999 Q1 1998 Q4 1998 Q3 1998 Q2 1998 Q1 1997 Q4 1997 Q3 1997 Q2 1997 Q1 1996 Q4 1996 Q3 1996 Q2 1996 Q1 1995 Q4 1995 Q3 1995 Q2 1995 Q1 1994 Q4 1994 Q3 1994 Q2 1994 Q1 1993 Q4 1993 Q3 1993 Q2 1993 Q1 1992 Q4 1992 Q3 1992 Q2 1992 Q1 1991 Q4 1991 Q3 1991 Q2 1991 Q1 1990 Q4 1990 Q3 1990 Q2 1990 Q1
Operating Activities
Net Income 93.5 81.2 65.5 84.4 84.6 81.1 65.2 75.9 67.7 54.2 38.9 47.0 49.1 30.9 31.1 53.2 39.9 40.0 54.8 44.2 25.5 37.0 54.1 39.3 53.9 47.5 46.8 40.4 32.0 27.3 31.6 38.9 39.2 37.8 61.8 38.3 31.6 32.3 31.2 22.3 18.9 17.1 8.6 20.1 18.8 17.3 15.3 17 14.7 11.9 10.5 11.0 9.0 8.5 9.4 10.8 7.1 5.7 8.7 7.5 5.6 5.7 7.2 6.7 6.2 4.9 6.7 7.5 6.9 6.0 5.1 6.4 0.2 3.1 6.2 5.2 3.8 2.4 4.2 4.4 3.8 2.0 3.1 2.6 2.0 0.5 3.0 2.0 3.0 2.1 3.9 3.2 2.0 17.3 4.4 1.7 1.3 0.6 0.2 0.2 0.4 (0.5) (14.3) (2.6) (4.0) (3.7) (2.9) 0.6 1.1 1.1 (10.8) 0.9 1.3 0.2 (0.5) (1.8) (1.1) 0.1 (56.6) (3.5) (1.1) (0.1) (13) (2.3) (0.4) (1.3) (0.5) (3.2) (0.3) (0.7) 0.4 0.4 1.4 (0.9) 0 1.6 1.5 0.1 0.3 2.3 1 (2.4) 0.1 1.4 1.9 0.2
Depreciation & Amortization 39.4 41.3 36.8 37.3 36.9 36.9 36.3 36.9 36.5 40.1 44.3 44.1 40.4 41.9 45.9 45.2 39.7 41.2 41.0 36.9 39.9 21.1 20.9 20.5 20.3 20.0 20.1 19.8 19.4 17.3 16.1 16.0 15.5 14.1 13.8 13.7 13.3 13.1 12.8 12.7 12.7 12.2 8.0 4.1 3.8 3.7 3.7 3.7 3.6 3.7 3.7 3.4 3.4 3.3 3.1 3.3 3.3 3.0 2.9 2.6 2.6 2.6 2.7 2.8 2.7 2.6 2.4 2.3 2.4 2.3 3.6 3.1 3.0 2.9 3.4 2.6 2.6 2.5 2.5 2.5 2.5 2.6 2.6 2.5 2.6 2.8 2.8 2.8 2.9 2.9 2.4 2.7 2.1 2.2 2.2 2.1 2.1 2.1 2.9 2.8 2.7 2.5 (4.0) 4.9 4.6 4.2 3.7 3.3 2.5 1.8 0.7 3 0.7 1.1 0.6 0.1 0.7 0.7 1.4 1.1 1 1 (5.7) 3.6 3.4 3.3 3.4 3.2 3.1 3.1 2.6 2.6 2.7 2.7 2.8 2.7 2.8 2.7 2.9 2.7 2.5 2.3 2.3 2.2 2.1 2.1
Stock-Based Compensation 43.7 37.2 38.6 36.7 38.3 37.7 34.4 31.2 30.4 26.9 27.4 27.0 26.0 27.9 25.0 26.9 25.8 25.3 24.4 29.5 25.2 25.7 13.3 18.4 18.4 17.3 15.6 14.9 15.1 14.4 14.8 14.5 12.9 10.6 10.0 9.8 8.9 8.7 8.4 7.7 7.2 6.5 5.7 5.6 4.6 4.3 3.9 3.9 3.5 3.5 3.1 3.1 2.9 2.6 1.9 1.9 1.8 1.8 1.7 1.6 1.5 1.4 1.5 1.5 1.6 1.5 1.4 1.3 1.2 1.1 0 0 0 0.7 0 0 0 0.5 0 0 0 0.5 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 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
Change in Working Capital (104) (66.6) 70.8 59.3 (61.5) (88.4) 83.5 124.4 (58.1) (27.4) 58.2 63.7 (113.6) (7.9) 71.5 17.6 (19.1) (43.5) (10.3) 101.1 (110.3) (10.4) 0.9 89.0 (53.1) (26.9) (17.5) 53.9 (39.3) (30.3) 6.1 42.6 (42.5) (15.2) (20.7) 36.1 (47.3) (1.8) 12.6 47.9 (19.2) 5.6 38.1 27.2 (5.0) (23.8) 20.0 45.3 (8.6) (0.3) 4.8 32.1 (11.7) 4.2 6.8 19.5 (20.9) 8.2 2.0 14.1 (6.5) 8.0 (2.8) 16.7 (16.7) (2.0) 2.0 12.0 (14.2) 2.9 (6.4) 16.9 (13.0) 11.0 0.2 7.3 (5.0) 1.4 (2.6) 4.6 (6.6) 5.1 (0.7) 4.4 (4.8) 4.2 (3.0) 0.8 1.5 0.7 (8.4) 7.7 1.6 3.9 (3.0) 3.8 1.0 (0.4) 1.6 5.7 (4.8) (1.9) 5.1 (1.1) 0 0 0 0 0 (2.8) (0.8) (4.9) 4.3 (3.2) (6.6) (7.7) 3.6 3.2 (2.3) (1.9) 3.3 1.9 5.2 (3.3) 0.1 (2.6) 2.1 (4.6) (3.9) (5.6) 3.1 5.9 5 (6.7) 7.1 3.6 0.6 (12.9) 2.6 6.8 3.5 (2.2) (0.7) 3.2 (3.6) (8.6)
Other Non-Cash Items 34.2 (0.0) 14.6 0.0 0.0 0.0 (5.5) 0.0 0.2 2.5 8.3 (0.0) (0.1) 0.5 2.8 0.1 0.0 (0.1) 2.8 3.0 2.5 1.5 5.1 1.4 1.4 1.5 6.9 4.0 (39.3) (30.3) 2.3 63.1 (42.5) (1.9) 4.1 45.8 (38.1) 7.9 4.5 (23.4) (5.6) (1.1) (32.8) (2.0) (5.3) (3.6) (10.8) (3.5) (1.0) (2.2) (14.3) (7.5) (4.1) (1.5) (4.5) 10.8 7.1 5.7 8.7 7.5 4.2 (0.3) (0.6) (0.0) (1.1) (0.0) 2.1 (0.2) (0.2) (0.1) 0.0 1.1 9.9 0.7 (0.2) 0.6 0.6 0.5 2.6 0.6 1.1 0.3 (0.5) (0.0) (0.1) 0 0.7 0 0 0 5.0 0.2 (0.1) (23.3) 2.0 (0.2) 0.3 (0.0) 1.2 (1.0) 0.1 0 14.0 (0.3) (5.1) (0.0) (3.0) (2.6) (2) (0.7) 9.4 0.3 (0.2) (0.1) (0.9) 4.5 (0.3) 0.1 63 (0.1) 0.2 (0.1) 28.8 (0.2) 0.2 0.1 0.8 0.1 0.3 0.1 0 0.3 0.1 (0.1) (1.1) 0 0.1 0 (1) 0 0.1 0.2 0.1 0.2 (0.9) 0.1
Operating Cash Flow 124.4 107.3 243.9 255.2 98.3 56.2 224.8 263.7 64.3 71.8 147.4 177.5 (19.2) 74.7 121.9 129.4 76.7 53.5 115.0 205.4 (20.3) 71.7 88.8 169.8 39.8 56.7 76.2 130.1 24.5 24.0 70.8 112.1 22.6 44.6 53.4 92.8 1.4 48.2 51.8 67.1 13.9 40.3 19.1 55.1 16.9 (2.1) 28.3 66.3 12.3 16.6 7.4 42.1 (0.5) 17.1 16.4 33.8 (9.7) 18.1 11.3 25.8 1.9 17.5 8.1 27.6 (7.3) 6.9 11.7 22.9 (3.9) 12.2 2.4 27.5 0.2 17.8 9.6 15.8 1.9 6.9 4.1 12.1 0.6 10.0 4.5 9.5 (0.3) 7.5 3.6 5.6 7.3 5.7 2.9 13.9 5.6 0.1 5.5 7.4 4.7 2.2 6.6 7.8 (1.6) (0.1) (2.2) 0.6 (4.9) 0.0 (0.6) 0.8 1.2 (0.7) (0.5) (1.7) 6.5 (2.2) (8.3) (5.1) 2.7 3.9 5.5 (4.4) 3.4 2.8 15.3 (2.2) 3.3 (0.5) 5.8 (4.5) (0.8) (3.1) 4.9 9.2 9.2 (5) 8.8 7.9 5 (10.1) 4.8 11.8 7.1 (2.1) 4.1 7 (0.5) (11.3)
Investing Activities
Capital Expenditure (5.1) (3.2) (4.3) (3.9) (5.5) (2.3) (3.8) (10.8) (15.7) (14.7) (13.1) (14.8) (14.0) (11.1) (7.2) (13.8) (16.7) (12.5) (19.9) (12.6) (13.1) (10.0) (5.1) (4.4) (8.3) (10.7) (9.7) (6.1) (13.3) (13.0) (4.0) (8.5) (6.1) (8.9) (5.3) (7.6) (10.3) (19.8) (8.2) (7.6) (5.2) (16.7) (4.0) (2.4) (4.2) (1.9) (1.3) (1.6) (2.8) (3.6) (6.6) (6.4) (8.8) (5.1) (2.8) (2.0) (3.3) (1.0) (2.4) (1.5) (0.6) (7.8) (0.7) (0.7) (1.3) (2.2) (3.7) (4.1) (2.2) (2.3) (2.8) (13.8) (4.0) (0.9) (1.1) (1.0) (0.9) (0.8) (0.8) (1.1) (1.5) (1.0) (0.5) (0.3) (0.3) (0.6) (0.6) (0.5) (0.8) (0.4) (0.6) (0.4) (0.5) (0.3) (7.7) (0.5) (0.8) (0.7) (2.2) (0.7) (0.9) (0.7) (2.1) (0.6) (1.0) (1.2) 18.5 (0.5) (17.9) (6.6) (1.7) (32.2) 22.7 (28.3) (6.2) (0.1) (0.1) (0.5) 2.1 (4) 0.3 (2) 7.7 (2.3) (3.2) (4.3) (6.7) (3.7) (2) (1.6) (1.1) (2.2) (2.9) (4.7) (3.4) (1.7) (1.4) (2.3) 24.9 (0.8) (0.6) (28.6) (2.2) (6) (2.6) (3.3)
Acquisitions (214.3) (0.0) (48.5) (16.9) (0.2) (18.0) 0 (0.1) 0 (1.3) (27.2) (33.7) 0 (1.9) (46.2) (0.4) (0.6) (116.7) (1.3) (89.5) (1,986.9) (12.0) (1.0) (1.6) (1.4) (0.3) (18.9) (0.7) (0.1) (199.1) (10.8) (10.2) (157.2) 0 (1.6) (3.9) (5.9) 0 0 0 (7.4) (2) (333.5) 0 (6.1) (0.3) 0 (3.2) 0 0 0.2 0 (0.2) 0 (10.5) (0.1) (9.3) (5.9) (17.3) 0 0 0 9.7 0 (0.0) (9.6) 2.9 (0.7) (1.7) (0.5) 0 (9.9) (0.1) (13.9) 9.0 (3.9) (0.1) (5.0) 12.2 (0.6) (0.0) (11.6) 0 0 0 0 0.9 (0.6) (0.1) (0.3) 0 0.1 0 0 0 0 0 0 0 0 0 0 0 0 0 (3.1) 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 0
Purchases of Investments (50.1) (1.4) (48.5) (72.7) (35.3) (72.0) (32.4) 0 0 0 0 (8.7) 0 (10.6) (9.5) (15.8) 0 (4.6) (1.8) (7.6) (15.3) (52.8) (45.3) (31.6) (52.5) (37.3) (27.4) (17.2) (6.5) (3.6) (23.0) (17.8) (30.9) (44.0) (9.9) (28.5) (14.3) (7.1) (7.2) (2.5) (4.2) (6.4) (2.5) (22.9) (6.4) (15) 0 0 0 0 (0.2) 0 0 0 0.1 0 0 0 0 0 0 0 (9.7) 0 0 0 (0.4) 0 (0.9) 0 0 0 0 (9.2) (37.6) (20.3) (5.8) (3.9) (11.9) (4.3) (5.8) (4.8) (7.9) (2.5) (1.5) (6.0) (3.5) (8.6) (0.1) (0.0) (0.1) (12.6) (0.1) (15.0) 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 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Sales/Maturities of Investments 11.9 61.9 45.6 42.0 32.5 1.8 8.3 1.3 3.1 3.3 4.0 8.3 14.1 23.0 16.0 14.5 17.9 22.7 16.9 23.2 56.4 35.0 20.9 21.8 21.8 33.2 13.9 17.2 19.4 20.3 21.0 21.1 28.1 11.1 7.6 4.1 10.1 6.9 7.6 2.7 3.5 3.0 0.9 0 0 15.3 0 0.8 0 0.0 1.0 0.0 0 0.0 (0.1) 0.1 0 0.0 0 0.0 0 0.0 6 0.0 (1) 1.1 (2.5) 0.8 0.9 0.8 0.5 0.1 2.2 42.3 24.9 13.3 4.7 3.1 4.3 2.8 5.6 6.3 8.3 1.2 3.5 8.4 6.1 2 2 0 (26.3) 39.3 (36.3) 39.3 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 0 0 0 0 0 0 0 0 0 0 0 0 0
Other Investing Activities (0.8) (1.3) (2.6) (3.7) (4.3) (5.6) (5.0) (7.8) 0.0 0.0 (0.0) 8.7 (9.7) (9.1) 0.1 0.2 0.2 (0.0) (0.1) 0.4 (0.1) 0.1 0.3 2.0 1.1 (0.0) 0.2 (0.9) (0.1) 0.6 0.8 1.0 (0.9) 0.7 (0.4) 0.5 (0.1) (0.0) (0.1) 0.2 (0.2) (0.0) 0.0 0.0 (0.0) (15.3) 0.0 (0.1) 0.0 0.3 0.0 (0.0) 0.1 0.2 (0.1) 0.1 (0.1) 0 0.5 (0.0) 0 0.2 (6.2) 5.0 1.0 (0.0) 0.0 0.0 0.0 (0.0) 0.1 (0.0) 0.4 (0.4) (9.4) (0.0) 0.5 0.0 (12.2) 0.0 0.0 (0.0) 0.9 (0.2) (0.3) (0.4) (2.1) (0.9) (1.0) (1.5) 18.7 (41.2) 37.2 (1.9) 5.5 (1.9) (1.0) (0.7) (2.9) 1.6 (0.9) (3.1) 67.7 11.9 (3.1) (3.2) (27.6) 1.8 (1.2) 8.8 0.8 2 (2.7) 2.7 5.3 (0.5) (0.1) (0.1) (0.8) 1.8 (0.8) 8.6 50.2 (0.2) 0.3 (0.1) 0.7 (1.5) (0.1) (59) (1.8) 1.2 2.1 (0.8) (0.6) (0.1) (0.1) (0.1) (24.5) 0.3 0.5 (0.4) 1 (0.2) (0.5) 0
Investing Cash Flow (258.4) 56.0 (58.4) (55.2) (12.8) (96.2) (32.9) (9.4) (12.6) (12.7) (36.4) (40.1) 0.1 (0.6) (46.8) (15.4) 0.8 (111.2) (6.1) (86.1) (1,959.0) (39.7) (30.2) (13.9) (39.3) (15.0) (41.8) (7.7) (0.6) (194.9) (15.9) (14.4) (166.9) (41.0) (9.6) (35.4) (20.3) (20.1) (7.9) (7.1) (13.6) (22.2) (339.1) (25.3) (16.8) (17.2) (1.3) (4.1) (2.8) (3.3) (5.5) (6.4) (8.9) (4.8) (13.3) (1.9) (12.6) (6.9) (19.1) (1.5) (0.6) (7.6) (0.9) 4.3 (1.3) (10.8) (3.7) (4.0) (3.9) (2.1) (2.2) (23.8) (1.4) 17.9 (14.2) (12.0) (1.6) (6.4) (8.3) (3.2) (1.7) (11.1) 0.8 (1.8) 1.5 1.3 0.8 (8.6) 0.1 (2.2) (8.4) (14.7) 0.3 22.1 (2.2) (2.5) (1.9) (1.4) (5.1) 1.0 (1.9) (3.7) 65.7 11.3 (4.1) (7.4) (9.1) 1.3 (19.1) 2.2 (0.9) (30.2) 20 (25.6) (0.9) (0.6) (0.2) (0.6) 1.3 (2.2) (0.5) 6.6 57.9 (2.5) (2.9) (4.4) (6) (5.2) (2.1) (60.6) (2.9) (1) (0.8) (5.5) (4) (1.7) (1.5) (2.3) 0.4 (0.5) (0.1) (29) (1.2) (6.2) (3.1) (3.3)
Financing Activities
Net Debt Issuance 1,368.6 (600) 0 0 0 0 0 0 0 (50) (90) (135) 0 (120) (90) (190) (60) (20) (87.5) (122.5) 943.9 594.0 0 0 0 0 0 (15) (70) 85 0 0 0 0 0 0 0 (10) (24) 0 (5) 74 0 0 0 0 0 0 0 0 0 0 0 (18) (10) (37.7) 9.7 (4.7) 2.7 26.5 9 (4) 0 1.9 14.7 0 0 0 7.9 (0.5) 0 0 0 0 0 0 0 0 0 0 0 0 0 1.2 8.1 (8.1) (2.1) 2.1 (0.0) (0.0) 0.1 (0.2) (0.2) (2.7) (0.1) (0.2) (0.1) (0.1) (0.2) (5.6) 4.3 (4.6) (54.7) (12.8) 0.7 6.8 11.8 (1.0) 16.8 (1.2) 2 3.8 0.5 22.2 0 0 0 0 0 0 0 0 (71.7) 3.6 0.8 4.6 (0.6) 9.7 5.4 49 0 0 0 0 0 0 (1.5) 2.5 0 (6.9) (8) 15.7 0 0 16.5 15
Stock Repurchased (504.9) (250.1) 0 1.6 (1.6) 0 0 0 0 0 0 0 0 0 0 0 0 0 (0.0) 0 (13.0) 0 0 (0.0) 0 (15.5) 0 0 0 (17.8) (146.6) 0 0 0 (0.4) 0 0 (7.0) (17.3) (0.0) (0.6) (93.9) 0 0 (0.6) 0 0 (0.0) (22.8) 0 0 0 0 0 0 0 0 0 (3.3) (47.6) (14.0) (6.8) (24.1) (27.3) (12.1) (2.3) 18.3 (8.1) (0.1) (10.1) (30.9) (16.3) 0 (12.6) (2.9) (0.0) (7.2) (3.9) (0.6) (1.7) (6.1) (2.2) (2.3) (4.7) 0 0 (5.0) (2.9) (2.9) (1.8) 0 (0.2) (20.6) (3.3) 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 0.2 (1.8) (1.6) (1.2) (0.1) (0.4) (0.5) (1.1) 0 0 0 0 0 0 0 (0.5) (2.5) 0 0
Dividends Paid 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 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 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 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 (0.4)
Other Financing Activities (155.8) (16.4) 0 (148.8) (2.9) (4.5) 0 (2.6) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 (5.6) 9.6 0 0 0 2.1 2.2 2.0 1.8 1.7 1.9 1.8 1.6 (17.0) (87.3) 11.2 4.1 114.5 4.7 9.3 7.9 21.7 7.2 (18.5) 5.0 24.9 13.4 7.9 3.8 15.0 4.9 2.3 1.6 3.9 0.2 2.5 0.6 12.1 (1.7) 2.6 0.1 (0.2) (12.8) 0.7 0.7 11.2 2.2 0.3 0.0 0.8 0.9 0.1 0.2 0.2 0.3 0.0 0.1 (1.2) (1.2) (0.3) 0.3 0 0 0 0 0 0 0 0 0 (0.4) (0.1) (0.1) (0.0) 0.3 (0.1) 0 0 (0.5) 8.4 0 (1.3) (0.2) 0.1 (0.0) (0.5) (0.3) (22.4) 0 0 3.7 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0.1 (1.1) (0.3) 0 (0.9) 0.1 0 0 0.1 0 0 0
Financing Cash Flow 713.3 (862.6) (4.2) (153.4) (3.8) 1.0 14.6 33.3 10.8 (36.4) (77.1) (124.7) 7.0 (117.1) (87.2) (181.1) (67.7) (8.3) (33.8) (101.9) 945.4 615.1 26.3 11.4 48.8 27.6 36.9 27.9 (52.1) 76.1 (140.1) 28.4 27.0 21.1 17.5 12.1 10.3 (0.5) (31.1) (78.0) 5.7 (15.9) 114.5 4.7 9.3 7.9 21.7 7.2 (18.5) 5.0 24.9 13.4 7.9 (14.2) 3.2 (32.1) 12.7 (2.6) 3.8 (20.4) (2.1) (9.8) (11.5) (26.7) 5.7 (1.7) (0.2) (20.5) 8.9 (9.6) (22.2) (12.9) 1.2 (12.2) (1.5) 3.1 (6.5) (2.5) 0.4 0.2 (5.6) (1.0) (0.6) (4.3) (2.3) (7.6) (4.5) (2.3) (2.0) (1.2) 1.2 (0.1) (20.6) (5.9) (0.1) (4.5) 0.1 1.1 (0.3) (5.3) 4.2 (4.6) (54.7) (13.2) 9.1 6.8 10.5 (1.2) 16.9 (1.2) 1.5 25.9 (21.9) 22.4 (1.2) 3.7 0 0 0 0 0 0 (71.7) 3.6 0.8 4.6 (0.5) 10 3.6 47.4 (1.1) (0.1) (0.4) (0.5) (0.2) (1.1) (1.8) 2.8 (0.8) (6.8) (8) 16.2 (0.1) (2.4) 18.4 14.8
Cash Position
Net Change in Cash 579.3 (699.4) 181.3 46.7 81.7 (39.0) 206.4 287.6 62.5 22.7 34.0 12.7 (12.1) (43.0) (12.1) (67.1) 9.8 (65.9) 75.0 17.4 (1,034.0) 647.1 84.9 167.3 49.4 69.3 71.2 150.3 (28.2) (94.8) (85.2) 126.2 (117.4) 24.7 61.3 69.5 (8.7) 27.6 12.8 (18.0) 6.0 2.3 (205.5) 34.5 9.4 (11.4) 48.7 69.3 (9.1) 18.3 26.8 49.1 (1.4) (1.9) 6.3 (0.2) (9.6) 8.6 (4.0) 3.9 (0.8) 0.1 (4.3) 5.3 (2.9) (5.6) 7.8 (1.5) 1.1 0.5 (22.0) (9.2) (0.1) 23.4 (6.2) 6.9 (6.2) (2.1) (3.8) 9.1 (6.6) (2.1) 4.7 3.4 (1.1) 1.2 (0.1) (5.3) 5.4 2.3 (4.3) (0.9) (14.6) 16.3 3.2 0.4 2.9 1.9 1.2 3.4 0.1 (8.4) 8.4 (1.3) 0.1 (0.6) 0.7 (1.2) 16.9 (1.2) 1.5 25.9 (21.9) 22.4 (1.2) 3.7 2.5 3.3 6.8 (6.6) 2.9 9.4 (71.7) 3.6 0.8 4.6 (0.5) 10 3.6 47.4 (1.1) (0.1) (0.4) (0.5) (0.2) (1.1) (1.8) 2.8 (0.8) (6.8) (8) 16.2 2.8 (2.4) 18.4 14.8
Cash at Beginning 316.0 1,015.4 834.1 787.4 705.7 744.7 538.3 250.7 188.2 165.5 131.5 118.8 130.8 173.9 185.9 253.1 243.3 309.2 234.1 216.8 1,250.8 603.6 518.7 351.3 302.0 232.7 161.4 11.2 39.4 134.3 219.5 93.2 210.6 185.9 124.6 55.1 63.7 36.2 23.3 41.3 35.3 33.1 238.6 204.1 194.7 206.2 157.4 88.1 97.1 78.9 52.1 3.1 4.5 6.4 0.1 0.3 9.9 1.3 5.3 1.4 2.2 2.1 6.4 1.2 4.1 9.7 1.9 3.4 2.3 1.8 23.8 33.0 33.1 9.6 15.8 8.9 15.1 17.2 21.1 12.0 18.6 20.7 16.1 12.7 13.8 12.6 12.7 18.0 12.5 10.3 14.6 15.4 30.0 13.7 10.5 10.1 7.2 5.3 4.0 0.6 0.5 8.9 0.6 1.9 1.8 2.4 1.7 2.9 0 1.6 0 0 0 8.9 0 0 0 15.8 0 0 0 3.2 0 0 0 2 0 0 0 18 0 0 0 12.1 0 0 0 10.3 0 0 0 17.3 0 0 0 1
Cash at End 895.4 316.0 1,015.4 834.1 787.4 705.7 744.7 538.3 250.7 188.2 165.5 131.5 118.8 130.8 173.9 185.9 253.1 243.3 309.2 234.1 216.8 1,250.8 603.6 518.7 351.3 302.0 232.7 161.4 11.2 39.4 134.3 219.5 93.2 210.6 185.9 124.6 55.1 63.7 36.2 23.3 41.3 35.3 33.1 238.6 204.1 194.7 206.2 157.4 88.1 97.1 78.9 52.1 3.1 4.5 6.4 0.1 0.3 9.9 1.3 5.3 1.4 2.2 2.1 6.4 1.2 4.1 9.7 1.9 3.4 2.3 1.8 23.8 33.0 33.1 9.6 15.8 8.9 15.1 17.2 21.1 12.0 18.6 20.7 16.1 12.7 13.8 12.6 12.7 18.0 12.5 10.3 14.6 15.4 30.0 13.7 10.5 10.1 7.2 5.3 4.0 0.6 0.5 8.9 0.6 1.9 1.8 2.4 1.7 16.9 0.4 1.5 25.9 (21.9) 31.3 (1.2) 3.7 2.5 19.1 6.8 (6.6) 2.9 12.6 (71.7) 3.6 0.8 6.6 (0.5) 10 3.6 65.4 (1.1) (0.1) (0.4) 11.6 (0.2) (1.1) (1.8) 13.1 (0.8) (6.8) (8) 33.5 2.8 (2.4) 18.4 15.8
Free Cash Flow 119.4 104.0 239.6 251.3 92.8 53.8 221.0 252.9 48.6 57.2 134.4 162.7 (33.2) 63.6 114.7 115.6 60.0 41.0 95.1 192.8 (33.5) 61.7 83.7 165.4 31.5 46.0 66.5 124.0 11.2 10.9 66.9 103.6 16.5 35.7 48.1 85.2 (8.9) 28.4 43.6 59.5 8.6 23.5 15.1 52.7 12.7 (4.0) 27 64.7 9.4 12.9 0.8 35.7 (9.2) 12.0 13.7 31.8 (12.9) 17.0 9.0 24.3 1.2 9.7 7.4 26.9 (8.6) 4.7 8.0 18.8 (6.1) 9.9 (0.4) 13.6 (3.9) 16.9 8.5 14.7 1.0 6.1 3.3 11 (0.9) 9.0 3.9 9.2 (0.5) 6.9 2.9 5.1 6.5 5.3 2.3 13.5 5.2 (0.2) (2.2) 6.9 3.9 1.5 4.4 7.1 (2.5) (0.7) (4.2) 0.0 (5.9) (1.1) 17.8 0.3 (16.7) (7.3) (2.2) (33.9) 29.2 (30.5) (14.5) (5.2) 2.6 3.4 7.6 (8.4) 3.7 0.8 23 (4.5) 0.1 (4.8) (0.9) (8.2) (2.8) (4.7) 3.8 7 6.3 (9.7) 5.4 6.2 3.6 (12.4) 29.7 11 6.5 (30.7) 1.9 1 (3.1) (14.6)
Key Metrics 2026 Q2 2026 Q1 2025 Q4 2025 Q3 2025 Q2 2025 Q1 2024 Q4 2024 Q3 2024 Q2 2024 Q1 2023 Q4 2023 Q3 2023 Q2 2023 Q1 2022 Q4 2022 Q3 2022 Q2 2022 Q1 2021 Q4 2021 Q3 2021 Q2 2021 Q1 2020 Q4 2020 Q3 2020 Q2 2020 Q1 2019 Q4 2019 Q3 2019 Q2 2019 Q1 2018 Q4 2018 Q3 2018 Q2 2018 Q1 2017 Q4 2017 Q3 2017 Q2 2017 Q1 2016 Q4 2016 Q3 2016 Q2 2016 Q1 2015 Q4 2015 Q3 2015 Q2 2015 Q1 2014 Q4 2014 Q3 2014 Q2 2014 Q1 2013 Q4 2013 Q3 2013 Q2 2013 Q1 2012 Q4 2012 Q3 2012 Q2 2012 Q1 2011 Q4 2011 Q3 2011 Q2 2011 Q1 2010 Q4 2010 Q3 2010 Q2 2010 Q1 2009 Q4 2009 Q3 2009 Q2 2009 Q1 2008 Q4 2008 Q3 2008 Q2 2008 Q1 2007 Q4 2007 Q3 2007 Q2 2007 Q1 2006 Q4 2006 Q3 2006 Q2 2006 Q1 2005 Q4 2005 Q3 2005 Q2 2005 Q1 2004 Q4 2004 Q3 2004 Q2 2004 Q1 2003 Q4 2003 Q3 2003 Q2 2003 Q1 2002 Q4 2002 Q3 2002 Q2 2002 Q1 2001 Q4 2001 Q3 2001 Q2 2001 Q1 2000 Q4 2000 Q3 2000 Q2 2000 Q1 1999 Q4 1999 Q3 1999 Q2 1999 Q1 1998 Q4 1998 Q3 1998 Q2 1998 Q1 1997 Q4 1997 Q3 1997 Q2 1997 Q1 1996 Q4 1996 Q3 1996 Q2 1996 Q1 1995 Q4 1995 Q3 1995 Q2 1995 Q1 1994 Q4 1994 Q3 1994 Q2 1994 Q1 1993 Q4 1993 Q3 1993 Q2 1993 Q1 1992 Q4 1992 Q3 1992 Q2 1992 Q1 1991 Q4 1991 Q3 1991 Q2 1991 Q1 1990 Q4 1990 Q3 1990 Q2 1990 Q1 1989 Q4 1989 Q3 1989 Q2 1989 Q1 1988 Q4 1988 Q3 1988 Q2 1988 Q1
Income Statement
Revenue 645.1 613.5 575.2 595.9 596.1 565.2 541.1 543.3 541.0 512.4 480.9 494.7 504.3 471.9 452.2 473.2 468.7 456.1 433.5 459.9 404.1 294.8 283.3 285.7 271.1 276.5 288.8 275.4 275.1 247.1 242.0 236.1 236.1 221.2 217.9 214.1 209.1 199.5 193.3 194.5 189.0 179.3 158.9 150.8 146.3 135.0 127.4 128.7 124.4 112.6 110.7 107.0 103.1 95.8 95.4 93.8 91.4 82.7 82.1 77.2 76.7 73.4 72.4 73.8 72.6 69.8 74.2 74.3 72.2 69.6 69.5 68.6 67.6 59.4 60.4 54.9 54.1 50.3 51.2 50.1 49.2 44.9 44.3 42.3 43.2 40.7 44.7 41.8 44.3 41.5 39.1 37.9 36.1 32.3 37.2 34.7 33.3 28.7 31.2 28.4 31.0 27.3 (5.8) 34.4 32.1 32.5 29.8 29.5 28.7 20.4 (41.8) 35.7 33.2 23.4 18.2 20.2 23 26.5 45.2 25.9 26.6 30.8 (114) 86.4 87.9 80.3 112.4 83.7 85.1 76.6 66.9 77.9 76.8 60.8 65.8 77 76.9 66.5 65.3 77.7 73.3 50.1 47.9 59.5 58.9 51.3 44.7 51.7 51.7 41.3 44.9 48.1 48.2 38
Gross Profit 307.1 296.4 247.7 281.5 259.4 252.9 223.0 223.6 224.0 205.5 193.6 206.6 204.8 181.4 175.2 189.7 179.8 177.7 173.3 182.0 170.6 138.8 133.2 138.1 125.8 123.7 136.6 125.1 122.6 111.2 111.4 107.2 105.2 99.5 102.0 100.6 92.2 90.9 89.4 90.0 86.9 82.1 73.2 71.8 68.3 63.9 60.5 61.8 58.6 52.5 52.8 49.5 47.0 43.8 44.6 44.9 40.7 37.4 39.0 36.1 34.1 32.6 32.6 33.2 32.5 30.0 33.2 33.2 32.0 30.3 28.9 30.0 29.1 21.8 24.4 21.6 20.3 18.0 20.2 20.2 18.9 15.5 16.1 16.0 16.2 13.1 18.1 15.3 17.1 14.8 15.9 15.5 13.9 11.6 14.2 12.3 11.7 9.7 11.3 9.9 10.1 11.1 (8.2) 16.9 15.0 14.7 12.9 16.8 16.9 11.3 (20.9) 17.8 15.8 11.1 8.1 8.6 11.4 15 27.5 13.1 13.4 17.6 8 23.2 24 25.4 39.6 22.3 25.9 26.5 18.3 18.7 20.3 14.8 17.6 20.5 19.7 15.7 15.7 20 17.4 8.2 8.2 13.1 10.9 10.2 44.7 51.7 51.7 41.3 44.9 48.1 48.2 38
Operating Income 95.1 99.8 75.0 97.9 95.6 89.2 71.7 82.8 78.0 67.0 47.7 63.9 61.9 45.0 41.5 61.1 56.8 56.9 48.9 59.6 56.2 38.2 48.0 49.7 41.3 33.9 45.2 40.1 36.7 34.5 38.9 37.6 37.1 38.8 44.3 44.3 37.3 36.1 35.4 36.9 30.9 28.0 19.8 31.5 29.6 27.2 24.6 26.7 23.6 19.9 19.5 17.9 15.3 14.5 15.4 18.7 12.5 10.0 14.3 12.4 9.8 10.0 11.2 11.8 10.5 8.1 10.9 12.5 11.4 10.0 9.7 11.9 1.8 4.7 9.6 7.9 5.8 3.5 6.3 6.6 5.6 3.3 4.8 4.1 3.2 0.7 5.3 3.4 5.0 3.4 5.6 5.1 3.1 1.8 4.8 2.9 2.1 0.9 1.4 0.7 0.9 (0.7) (2.0) 0.7 (2.3) (1.8) (3.7) 3.7 4.8 4 (1.1) 2.6 3 0.4 (0.1) 0.2 (1.9) 0.1 (6) (3.6) (2.5) (0.2) 6 (2.4) 0 (1.1) 2 (3.3) 0.2 (0.7) 0.5 1.6 2.8 (1.5) 0 3.4 2.9 0.3 0.7 4 1.6 (3) (0.2) 2.1 2 1 (147.6) 51.7 51.7 41.3 (135.6) 48.1 48.2 38
Net Income 93.5 81.2 65.5 84.4 84.6 81.1 65.2 75.9 67.7 54.2 38.9 47.0 49.1 30.9 31.1 53.2 39.9 40.0 54.8 44.2 25.5 37.0 54.1 39.3 53.9 47.5 46.8 40.4 32.0 27.3 31.6 38.9 39.2 37.8 61.8 38.3 31.6 32.3 31.2 22.3 18.9 17.1 8.6 20.1 18.8 17.3 15.3 17 14.7 11.9 10.5 11.0 9.0 8.5 9.4 10.8 7.1 5.7 8.7 7.5 5.6 5.7 7.2 6.7 6.2 4.9 6.7 7.5 6.9 6.0 5.1 6.4 0.2 3.1 6.2 5.2 3.8 2.4 4.2 4.4 3.8 2.0 3.1 2.6 2.0 0.5 3.0 2.0 3.0 2.1 3.9 3.2 2.0 17.3 4.4 1.7 1.3 0.6 0.2 0.2 0.4 (0.5) (14.3) (2.6) (4.0) (3.7) (5.6) 0.6 1.1 1.1 (10.8) 0.9 1.3 0.2 (0.5) (2.2) (1.1) 0.1 (56.6) (3.5) (1.1) (0.1) (13) (2.3) (0.4) (1.3) (0.5) (3.2) (0.3) (0.7) 0.4 0.4 1.4 (4.5) 0 1.6 1.5 0.1 0.3 2.3 0.9 (2.4) 0.1 1.4 1.9 0.2 0 0 0 0 0 0 0 0
EPS (Diluted) 2.23 1.88 1.50 1.93 1.93 1.84 1.49 1.74 1.57 1.26 0.91 1.10 1.15 0.73 0.73 1.26 0.94 0.94 1.29 1.04 0.61 0.88 1.29 0.94 1.30 1.16 1.15 1.00 0.80 0.69 0.79 0.96 0.97 0.95 1.56 0.99 0.81 0.84 0.80 0.91 0.65 0.47 0.23 0.55 0.52 0.48 0.43 0.48 0.42 0.33 0.30 0.32 0.26 0.25 0.28 0.33 0.22 0.17 0.27 0.23 0.17 0.17 0.21 0.19 0.17 0.13 0.18 0.20 0.19 0.16 0.14 0.16 0.01 0.08 0.16 0.12 0.09 0.06 0.10 0.11 0.09 0.05 0.07 0.06 0.05 0.01 0.07 0.05 0.07 0.05 0.09 0.07 0.04 0.36 0.09 0.04 0.03 0.01 0.00 0.00 0.01 -0.01 -0.30 -0.05 -0.09 -0.09 -0.13 -0.01 0.03 0.03 -0.29 0.03 0.04 0.01 -0.01 -0.13 -0.06 0.01 -2.85 -0.18 -0.06 -0.01 -0.65 -0.11 -0.02 -0.07 -0.03 -0.16 -0.02 -0.03 0.02 0.02 0.07 -0.22 – 0.08 0.07 0.01 0.01 0.11 0.04 -0.11 0.00 0.07 0.09 0.01 -0.08 0.11 0.13 -0.09 – 0.55 0.46 0.10
Balance Sheet
Cash & Equivalents 895.4 316.0 1,015.4 834.1 787.4 705.7 744.7 538.3 250.7 188.2 165.5 131.5 118.8 130.8 173.9 185.9 253.1 243.3 309.2 234.1 216.8 1,250.8 603.6 518.7 351.3 302.0 232.7 161.4 11.2 39.4 134.3 219.5 93.2 210.6 185.9 124.6 55.1 63.7 36.2 23.3 41.3 35.3 33.1 238.6 204.1 194.7 206.2 157.4 88.1 97.1 78.9 52.1 3.1 4.5 6.4 0.1 0.3 9.9 1.3 5.3 1.4 2.2 2.1 6.4 1.2 4.1 9.7 1.9 3.4 2.3 1.8 23.8 33.0 33.1 9.6 15.8 8.9 15.1 17.2 21.1 12.0 18.6 20.7 16.1 12.7 13.8 12.6 12.7 18.0 12.5 10.3 14.6 15.4 30.0 13.7 10.5 10.1 7.2 5.3 4.0 0.6 0.5 8.9 0.6 1.9 1.8 2.4 1.7 0.9 1.8 1.6 2.1 2.6 3.5 8.9 19.2 21.6 19.1 15.8 8.9 15.5 12.6 3.2 1.9 2.9 1.7 2 2.7 2.3 1.6 18 17.2 9 1.1 12.1 7.5 2.4 0.8 10.3 5.9 1.4 2.4 17.3 14.4 15.9 1.1 1 2.6
Total Assets 5,813.6 4,798.6 5,638.9 5,457.4 5,425.8 5,192.1 5,180.0 4,996.5 4,819.5 4,608.8 4,676.7 4,637.4 4,635.5 4,555.6 4,687.4 4,675.4 4,787.0 4,723.8 4,732.2 4,682.9 4,641.0 3,231.8 2,607.3 2,492.2 2,382.6 2,219.4 2,191.6 2,055.1 1,949.4 1,909.3 1,791.0 1,864.6 1,759.8 1,625.6 1,589.6 1,493.1 1,438.5 1,355.7 1,357.9 1,352.8 1,413.1 1,318.0 1,356.6 678.4 646.0 568.4 574.0 522.3 486.8 434.2 444.5 393.4 368.9 315.4 338.3 296.1 320.4 277.8 295.4 261.7 275.2 252.4 264.0 264.8 277.0 253.7 270.7 263.6 261.8 241.0 251.8 264.1 268.3 247.4 241.5 229.2 217.8 211.5 220.3 203.5 199.3 193.2 194.4 181.7 183.9 178.9 190.5 186.7 189.9 181.6 182.3 164.3 158.9 173.6 169.8 157.8 167.2 161.1 147.2 142.8 151.6 145.2 152.7 235.8 253.4 260.3 272.5 229.6 209 158.9 150.1 161.2 149.4 145.2 54.9 56.3 56.8 60.5 62.9 113.4 118.2 121.3 128.6 244 244.4 248.6 249.2 241.2 234.3 234.1 173.9 176 172.9 167.8 174.5 169.4 173.7 166.1 167.1 168.4 167.1 171.4 153.7 157.1 156.4 204.6 188.1 277.1
Total Debt 1,455.0 48.0 642.6 643.4 641.7 640.1 638.4 641.8 643.9 645.4 696.9 788.8 924.9 926.5 1,046.2 1,136.5 1,309.5 1,371.8 1,388.2 1,475.3 1,581.2 614.0 22.2 18.6 20.3 21.9 23.2 24.5 39.8 109.7 0 0 0 0 0 0 0 0 10 34 135 140 66 0 0 0 0 0 0 0 0 0 0 0 18 28 65.7 56 60.7 58 31.5 22.5 26.5 16.5 14.7 0 0 2.1 15.4 7.5 8 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 2.5 2.6 3.0 3.0 3.0 3.1 8.2 3.7 8.1 69.9 82.7 82.1 71.2 58 56.6 38.6 39.1 35.3 31.6 30.8 0 0 0 0 0 0 0 0 0 72.5 68.9 68.1 63.5 64.1 54.4 49 0 0 0 0 0 0 1 2.5 0 0.8 7.3 15.8 0 0 0 0 33 188.7
Stockholders' Equity 3,037.2 3,558.2 3,702.8 3,602.8 3,634.7 3,512.7 3,388.4 3,275.1 3,132.1 3,023.1 2,938.0 2,852.9 2,768.3 2,686.1 2,624.4 2,547.3 2,458.3 2,387.7 2,324.0 2,200.8 2,108.0 2,061.0 1,986.1 1,898.1 1,829.3 1,712.8 1,617.1 1,519.6 1,421.6 1,358.7 1,324.8 1,422.1 1,340.3 1,261.2 1,167.1 1,077.8 1,017.6 966.8 915.5 882.3 829.3 792.0 858.9 431.1 400.6 366.4 337.0 296.0 266.5 266.7 246.3 207.6 180.2 160.2 145.3 118.0 99.6 87.7 78.1 64.7 104.5 108.4 107.0 99.9 137.5 138.9 134.4 124.5 122.7 113.7 114.3 135.3 142.3 132.8 137.2 133.6 124.2 126.3 125.9 120.8 115.3 116.6 112.2 109.4 111.1 111.3 118.4 119.7 120.3 119.1 117.9 110.4 107.0 125.3 118.7 109.7 116.0 114.6 100.9 99.6 104.9 99.5 96.1 111.9 114.5 119.6 138.9 120.7 105.1 83.7 76.3 86.9 82.4 81.1 31.4 32.1 31.3 32.2 32 88.7 92.1 93.3 93.4 106.4 108.6 109 110.3 110.6 113.6 115.7 118 118.7 118.4 117.3 122.3 122.5 121 119.8 119.4 119.1 116.7 115.8 117.6 117.6 118.5 117.4 117.3 51.6
Cash Flow
Operating Cash Flow 124.4 107.3 243.9 255.2 98.3 56.2 224.8 263.7 64.3 71.8 147.4 177.5 (19.2) 74.7 121.9 129.4 76.7 53.5 115.0 205.4 (20.3) 71.7 88.8 169.8 39.8 56.7 76.2 130.1 24.5 24.0 70.8 112.1 22.6 44.6 53.4 92.8 1.4 48.2 51.8 67.1 13.9 40.3 19.1 55.1 16.9 (2.1) 28.3 66.3 12.3 16.6 7.4 42.1 (0.5) 17.1 16.4 33.8 (9.7) 18.1 11.3 25.8 1.9 17.5 8.1 27.6 (7.3) 6.9 11.7 22.9 (3.9) 12.2 2.4 27.5 0.2 17.8 9.6 15.8 1.9 6.9 4.1 12.1 0.6 10.0 4.5 9.5 (0.3) 7.5 3.6 5.6 7.3 5.7 2.9 13.9 5.6 0.1 5.5 7.4 4.7 2.2 6.6 7.8 (1.6) (0.1) (2.2) 0.6 (4.9) 0.0 (0.6) 0.8 1.2 (0.7) (0.5) (1.7) 6.5 (2.2) (8.3) (5.1) 2.7 3.9 5.5 (4.4) 3.4 2.8 15.3 (2.2) 3.3 (0.5) 5.8 (4.5) (0.8) (3.1) 4.9 9.2 9.2 (5) 8.8 7.9 5 (10.1) 4.8 11.8 7.1 (2.1) 4.1 7 (0.5) (11.3)
Capital Expenditure (5.1) (3.2) (4.3) (3.9) (5.5) (2.3) (3.8) (10.8) (15.7) (14.7) (13.1) (14.8) (14.0) (11.1) (7.2) (13.8) (16.7) (12.5) (19.9) (12.6) (13.1) (10.0) (5.1) (4.4) (8.3) (10.7) (9.7) (6.1) (13.3) (13.0) (4.0) (8.5) (6.1) (8.9) (5.3) (7.6) (10.3) (19.8) (8.2) (7.6) (5.2) (16.7) (4.0) (2.4) (4.2) (1.9) (1.3) (1.6) (2.8) (3.6) (6.6) (6.4) (8.8) (5.1) (2.8) (2.0) (3.3) (1.0) (2.4) (1.5) (0.6) (7.8) (0.7) (0.7) (1.3) (2.2) (3.7) (4.1) (2.2) (2.3) (2.8) (13.8) (4.0) (0.9) (1.1) (1.0) (0.9) (0.8) (0.8) (1.1) (1.5) (1.0) (0.5) (0.3) (0.3) (0.6) (0.6) (0.5) (0.8) (0.4) (0.6) (0.4) (0.5) (0.3) (7.7) (0.5) (0.8) (0.7) (2.2) (0.7) (0.9) (0.7) (2.1) (0.6) (1.0) (1.2) 18.5 (0.5) (17.9) (6.6) (1.7) (32.2) 22.7 (28.3) (6.2) (0.1) (0.1) (0.5) 2.1 (4) 0.3 (2) 7.7 (2.3) (3.2) (4.3) (6.7) (3.7) (2) (1.6) (1.1) (2.2) (2.9) (4.7) (3.4) (1.7) (1.4) (2.3) 24.9 (0.8) (0.6) (28.6) (2.2) (6) (2.6) (3.3)
Free Cash Flow 119.4 104.0 239.6 251.3 92.8 53.8 221.0 252.9 48.6 57.2 134.4 162.7 (33.2) 63.6 114.7 115.6 60.0 41.0 95.1 192.8 (33.5) 61.7 83.7 165.4 31.5 46.0 66.5 124.0 11.2 10.9 66.9 103.6 16.5 35.7 48.1 85.2 (8.9) 28.4 43.6 59.5 8.6 23.5 15.1 52.7 12.7 (4.0) 27 64.7 9.4 12.9 0.8 35.7 (9.2) 12.0 13.7 31.8 (12.9) 17.0 9.0 24.3 1.2 9.7 7.4 26.9 (8.6) 4.7 8.0 18.8 (6.1) 9.9 (0.4) 13.6 (3.9) 16.9 8.5 14.7 1.0 6.1 3.3 11 (0.9) 9.0 3.9 9.2 (0.5) 6.9 2.9 5.1 6.5 5.3 2.3 13.5 5.2 (0.2) (2.2) 6.9 3.9 1.5 4.4 7.1 (2.5) (0.7) (4.2) 0.0 (5.9) (1.1) 17.8 0.3 (16.7) (7.3) (2.2) (33.9) 29.2 (30.5) (14.5) (5.2) 2.6 3.4 7.6 (8.4) 3.7 0.8 23 (4.5) 0.1 (4.8) (0.9) (8.2) (2.8) (4.7) 3.8 7 6.3 (9.7) 5.4 6.2 3.6 (12.4) 29.7 11 6.5 (30.7) 1.9 1 (3.1) (14.6)