UHS - Universal Health Services, Inc.
Price:
--
--
|
CONSENSUS:
Hold
DETAILS
|
PRICE TARGET:
$226.00
DETAILS
HIGH:
$310.00
LOW:
$190.00
MEDIAN:
$211.00
CONSENSUS:
$226.00
UPSIDE:
43.22%
| Metric | 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 Q2 | 2002 Q4 | 2002 Q2 | 2001 Q4 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Revenue | 4,495.2 | 4,486.0 | 4,495.2 | 4,283.8 | 4,099.7 | 4,113.7 | 3,963.0 | 3,907.6 | 3,843.6 | 3,703.5 | 3,562.8 | 3,548.1 | 3,467.5 | 3,447.0 | 3,336.0 | 3,323.4 | 3,293.0 | 3,275.3 | 3,156.0 | 3,197.9 | 3,013.0 | 3,086.9 | 2,912.5 | 2,729.8 | 2,829.7 | 2,896.2 | 2,822.5 | 2,855.2 | 2,804.4 | 2,754.5 | 2,648.9 | 2,681.4 | 2,687.5 | 2,642.8 | 2,541.9 | 2,612.4 | 2,612.9 | 2,475.7 | 2,409.9 | 2,430.9 | 2,449.8 | 2,315.2 | 2,227.7 | 2,275.2 | 2,225.4 | 2,107.6 | 2,017.8 | 2,019.8 | 1,920.2 | 1,800.8 | 1,816.4 | 1,835.0 | 1,831.6 | 1,764.9 | 1,680.4 | 1,729.8 | 1,825.3 | 1,838.8 | 1,848.7 | 1,902.2 | 1,910.5 | 1,559.5 | 1,323.3 | 1,338.3 | 1,347.2 | 1,291.2 | 1,295.1 | 1,303.6 | 1,312.4 | 1,237.4 | 1,244.5 | 1,278.7 | 1,297.7 | 1,194.2 | 1,180.2 | 1,179.0 | 1,197.6 | 1,065.9 | 1,043.5 | 1,047.7 | 1,034.3 | 967.2 | 970.8 | 990.9 | 1,091.0 | 889.3 | 1,012.9 | 1,018.7 | 1,035.5 | 949.5 | 903.0 | 835.5 | 805.9 | 724.2 | 718.6 | 676.9 | 614.8 | 561.8 | 524.8 | 541.0 |
| Cost of Revenue | 3,836.9 | 422.8 | 414.6 | 418.8 | 402.9 | 405.9 | 390.2 | 388.1 | 403.6 | 393.9 | 378.7 | 380.3 | 380.0 | 381.9 | 366.3 | 355.0 | 371.1 | 374.2 | 367.8 | 338.0 | 347.1 | 351.3 | 335.4 | 283.6 | 317.8 | 324.1 | 313.9 | 305.9 | 307.5 | 300.8 | 285.2 | 289.7 | 292.9 | 284.9 | 268.1 | 274.5 | 277.6 | 263.9 | 257.8 | 254.4 | 255.2 | 252.1 | 242.3 | 241.0 | 238.7 | 233.4 | 222.7 | 223.8 | 215.8 | 207.1 | 207.0 | 202.3 | 204.6 | 204.7 | 191.7 | 197.8 | 205.4 | 1,057.4 | 198.8 | 202.0 | 207.2 | 897.2 | 752.8 | 179.9 | 762.7 | 740.1 | 729.9 | 0 | 715.3 | 170.2 | 170.7 | 702.3 | 732.3 | 688.0 | 160.2 | 667.8 | 686.4 | 617.9 | 606.0 | 559.6 | 570.7 | 536.0 | 513.1 | 534.0 | 532.9 | 490.0 | 487.9 | 482.9 | 535.8 | 353.3 | 464.1 | 247.9 | 302.2 | 270.8 | 262.9 | 240.3 | 225.8 | 206.9 | 193.2 | 190.8 |
| Gross Profit | 658.3 | 4,063.3 | 4,080.7 | 3,865.0 | 3,696.8 | 3,707.8 | 3,572.8 | 3,519.5 | 3,440.0 | 3,309.7 | 3,184.1 | 3,167.8 | 3,087.5 | 3,065.0 | 2,969.7 | 2,968.4 | 2,921.9 | 2,901.1 | 2,788.2 | 2,859.8 | 2,665.9 | 2,735.6 | 2,577.1 | 2,446.2 | 2,511.8 | 2,572.2 | 2,508.5 | 2,549.3 | 2,496.9 | 2,453.7 | 2,363.7 | 2,391.6 | 2,394.6 | 2,357.9 | 2,273.8 | 2,337.8 | 2,335.2 | 2,211.8 | 2,152.1 | 2,176.4 | 2,194.5 | 2,063.1 | 1,985.4 | 2,034.2 | 1,986.6 | 1,874.2 | 1,816.0 | 1,828.0 | 1,722.5 | 1,593.7 | 1,609.4 | 1,632.6 | 1,627.0 | 1,560.2 | 1,488.6 | 1,525.3 | 1,587.7 | 781.3 | 1,463.9 | 1,512.5 | 1,550.2 | 662.2 | 570.5 | 1,158.4 | 584.4 | 551.1 | 565.2 | 1,303.6 | 597.2 | 1,067.2 | 1,073.7 | 560.2 | 565.4 | 506.2 | 1,003.4 | 511.2 | 511.2 | 447.9 | 437.4 | 488.1 | 463.5 | 431.1 | 457.7 | 456.9 | 473.8 | 399.3 | 426.2 | 422.6 | 446.8 | 596.2 | 415.5 | 587.6 | 503.8 | 453.4 | 455.7 | 436.7 | 389.0 | 354.9 | 331.6 | 350.2 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| R&D 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 2,085.5 | 2,109.2 | 2,050.2 | 1,987.9 | 1,945.7 | 1,948.8 | 1,892.5 | 1,878.1 | 1,834.3 | 1,820.3 | 1,805.7 | 1,788.3 | 1,735.6 | 1,710.7 | 1,723.2 | 1,724.3 | 1,651.8 | 1,584.8 | 1,517.1 | 1,529.1 | 1,497.2 | 1,434.8 | 1,336.2 | 1,461.0 | 1,459.1 | 1,435.9 | 1,410.0 | 1,391.7 | 1,357.9 | 1,342.8 | 1,333.1 | 1,326.9 | 1,280.6 | 1,277.7 | 1,262.3 | 1,263.2 | 1,181.0 | 1,173.5 | 1,155.7 | 1,172.6 | 1,103.7 | 1,081.8 | 1,067.3 | 1,054.6 | 1,017.9 | 977.4 | 985.4 | 958.7 | 926.9 | 927.1 | 921.4 | 927.0 | 899.8 | 861.6 | 878.8 | 895.6 | 22.2 | 851.3 | 859.6 | 869.0 | 75.6 | 18.4 | 581.7 | 17.9 | 18.0 | 17.3 | 559.5 | 17.1 | 549.5 | 548.5 | 17.9 | 391.0 | 369.8 | 520.3 | 357.7 | 360.6 | 332.8 | 326.0 | 352.0 | 339.3 | 328.9 | 346.5 | 345.5 | 329.0 | 289.4 | 311.5 | 302.8 | 322.1 | 472.4 | 280.4 | 472.7 | 389.7 | 357.0 | 358.4 | 336.1 | 310.1 | 281.1 | 256.5 | 267.8 |
| Other Expenses | 155.4 | 1,460.5 | 1,449.8 | 1,314.6 | 1,254.1 | 1,289.7 | 1,239.8 | 1,190.6 | 1,173.2 | 1,144.2 | 1,078.4 | 1,082.1 | 1,020.6 | 1,068.0 | 983.1 | 1,011.7 | 964.7 | 935.6 | 888.5 | 903.8 | 841.1 | 824.5 | 792.6 | 752.0 | 814.2 | 772.0 | 883.7 | 793.7 | 764.8 | 836.0 | 763.7 | 734.1 | 733.9 | 738.6 | 738.7 | 745.3 | 718.2 | 716.6 | 701.0 | 687.4 | 665.6 | 637.6 | 628.5 | 631.6 | 605.0 | 534.0 | 662.0 | 549.2 | 492.8 | 424.3 | 457.4 | 407.2 | 456.1 | 385.9 | 458.3 | 416.1 | 423.1 | 550.2 | 417.0 | 420.7 | 420.8 | 455.9 | 447.4 | 446.9 | 425.9 | 414.2 | 446.1 | 581.1 | 443.3 | 429.4 | 442.8 | 427.3 | 47.4 | 47.9 | 416.2 | 45.4 | 43.5 | 43.3 | 41.0 | 40.4 | 39.0 | 39.2 | 38.6 | 38.0 | 39.7 | 33.8 | 37.4 | 35.0 | 36.5 | 38.6 | 34.0 | 34.4 | 30.9 | 32.9 | 32.2 | 29.8 | 28.5 | 28.5 | 28.2 | 27.6 |
| Operating Expenses | 155.4 | 3,546.1 | 3,559.0 | 3,364.8 | 3,242.0 | 3,235.3 | 3,188.6 | 3,083.1 | 3,051.2 | 2,978.5 | 2,898.8 | 2,887.7 | 2,808.8 | 2,803.7 | 2,693.8 | 2,735.0 | 2,689.0 | 2,587.4 | 2,473.4 | 2,420.9 | 2,370.2 | 2,321.7 | 2,227.5 | 2,088.2 | 2,275.1 | 2,231.2 | 2,319.6 | 2,203.7 | 2,156.5 | 2,193.9 | 2,106.5 | 2,067.2 | 2,060.8 | 2,019.2 | 2,016.5 | 2,007.6 | 1,981.3 | 1,897.6 | 1,874.5 | 1,843.1 | 1,838.2 | 1,741.3 | 1,710.2 | 1,698.8 | 1,659.6 | 1,551.9 | 1,639.4 | 1,534.6 | 1,451.5 | 1,351.1 | 1,384.5 | 1,328.6 | 1,383.1 | 1,285.7 | 1,319.9 | 1,294.9 | 1,318.6 | 572.4 | 1,268.4 | 1,280.2 | 1,289.8 | 531.5 | 465.8 | 1,028.6 | 443.9 | 432.2 | 463.3 | 1,140.6 | 460.4 | 978.9 | 991.2 | 445.2 | 438.4 | 417.6 | 936.5 | 403.1 | 404.1 | 376.1 | 366.9 | 392.3 | 378.4 | 368.2 | 385.1 | 383.5 | 368.7 | 323.1 | 348.9 | 337.8 | 358.6 | 511.1 | 314.5 | 507.0 | 420.6 | 389.9 | 390.7 | 365.9 | 338.6 | 309.5 | 284.6 | 295.4 |
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Income | 502.9 | 517.2 | 521.7 | 500.3 | 454.8 | 472.5 | 384.2 | 436.4 | 388.8 | 331.2 | 285.4 | 280.1 | 278.7 | 261.4 | 275.9 | 233.4 | 232.9 | 313.6 | 314.8 | 439.0 | 295.7 | 414.0 | 349.7 | 358.0 | 236.7 | 341.0 | 188.9 | 345.6 | 340.4 | 259.8 | 257.2 | 324.5 | 333.8 | 338.7 | 257.3 | 330.2 | 353.9 | 314.2 | 277.6 | 333.3 | 356.3 | 321.8 | 275.2 | 335.4 | 327.1 | 322.3 | 176.6 | 293.4 | 271.0 | 242.6 | 224.9 | 304.1 | 243.9 | 274.5 | 168.7 | 230.3 | 269.0 | 208.9 | 195.5 | 232.2 | 260.4 | 130.7 | 104.7 | 129.7 | 140.5 | 118.9 | 101.9 | 163.0 | 136.8 | 88.2 | 82.5 | 115.1 | 127.0 | 88.6 | 67.0 | 108.0 | 107.2 | 71.8 | 70.5 | 95.8 | 85.2 | 63.0 | 72.6 | 73.4 | 105.0 | 76.2 | 77.3 | 84.8 | 88.2 | 85.1 | 101.0 | 80.5 | 83.2 | 63.5 | 65.1 | 70.7 | 50.4 | 45.3 | 47.0 | 54.7 |
| Interest Expense | 37.1 | 42.5 | 38.4 | 34.5 | 40.5 | 40.1 | 45.0 | 49.3 | 53.1 | 53.7 | 53.4 | 49.1 | 50.9 | 43.9 | 35.7 | 25.7 | 21.7 | 18.2 | 20.3 | 21.7 | 22.0 | 21.8 | 25.1 | 25.8 | 36.4 | 39.2 | 41.4 | 43.0 | 42.9 | 43.2 | 41.5 | 40.1 | 38.4 | 36.8 | 37.0 | 35.2 | 34.2 | 31.1 | 30.0 | 30.4 | 29.6 | 28.6 | 27.1 | 27.7 | 30.0 | 31.2 | 32.1 | 35.1 | 35.2 | 26.4 | 32.3 | 38.2 | 39.9 | 30.9 | 45.2 | 45.9 | 46.7 | 46.1 | 48.5 | 49.9 | 56.4 | 41.9 | 11.5 | 12.3 | 14.1 | 10.5 | 10.8 | 11.9 | 12.6 | 13.9 | 13.4 | 24.7 | 26.8 | 22.7 | 22.9 | 13.0 | 26.1 | 11.0 | 0 | 0 | 3.7 | 8.4 | 58.8 | 7.5 | 16.5 | 15.3 | 17.2 | 16.0 | 10.9 | 10.4 | 17.9 | 11.2 | 8.2 | 60.9 | 14.2 | 13.8 | 8.4 | 10.2 | 10.6 | 10.5 |
| Interest Income | 0 | 0.2 | 0 | 0.3 | 0.4 | 0.4 | 0.4 | 0.4 | 0.3 | 0.1 | 0 | 0.2 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.2 | 0.4 | 0.9 | 1.9 | 0.5 | 0.3 | 0 | 0 | 0 | 0.0 | 0.3 | 0.8 | 0.0 | 0.5 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.3 | 0.0 | 0.0 | 0.0 | 0.1 | 0.4 | 0.0 | 0.0 | 1.0 | 4.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.0 | 0.4 | 0 | 0 | 1.7 | 0 | 0 | 0 | 0 | 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 |
| Profitability | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| EBITDA | 658.3 | 786.0 | 689.3 | 659.9 | 608.0 | 624.0 | 534.9 | 577.5 | 529.0 | 479.0 | 409.9 | 416.2 | 405.5 | 413.3 | 414.6 | 378.2 | 364.3 | 458.3 | 441.6 | 581.5 | 426.0 | 557.1 | 473.0 | 486.4 | 350.3 | 486.8 | 299.8 | 473.7 | 457.9 | 366.4 | 380.6 | 449.2 | 445.5 | 450.2 | 365.1 | 440.3 | 461.2 | 417.6 | 376.9 | 430.7 | 456.4 | 420.7 | 371.2 | 428.9 | 420.1 | 414 | 262.5 | 374.1 | 354.4 | 322.1 | 306.2 | 375.6 | 313.7 | 345.3 | 235.2 | 292.7 | 330.4 | 284.6 | 261.3 | 296.3 | 324.0 | 192.0 | 160.2 | 183.8 | 194.3 | 170.1 | 153.1 | 214.3 | 189.8 | 133.5 | 122.5 | 163.1 | 174.4 | 136.5 | 103.7 | 153.4 | 150.6 | 115.2 | 111.5 | 136.1 | 124.2 | 102.2 | 111.3 | 113.7 | 150.5 | 118.5 | 120.3 | 125.5 | 128.9 | 123.7 | 136.6 | 114.9 | 114.1 | 96.4 | 97.3 | 100.5 | 79.0 | 73.8 | 75.1 | 82.4 |
| EBIT | 502.9 | 622.7 | 534.3 | 507.8 | 459.6 | 477.2 | 385.3 | 430 | 388.0 | 333.6 | 272.7 | 272.5 | 263.8 | 265.0 | 268.7 | 234.4 | 220.6 | 325.0 | 307.2 | 447.5 | 294.6 | 423.1 | 347.1 | 360.2 | 225.9 | 359.1 | 178.3 | 352.5 | 337.9 | 248.3 | 268.3 | 339.6 | 332.4 | 336.5 | 254.8 | 327.2 | 350.4 | 310.2 | 273.2 | 329.2 | 352.3 | 317.8 | 271.8 | 331.6 | 321.1 | 315.9 | 169.1 | 283.4 | 261.0 | 233.3 | 219.3 | 293.8 | 233.8 | 264.3 | 156.2 | 217.8 | 256.6 | 208.9 | 186.1 | 222.8 | 252.5 | 131.1 | 104.7 | 129.8 | 140.8 | 118.9 | 101.9 | 163.2 | 138.7 | 82.4 | 73.2 | 115.1 | 127.0 | 88.6 | 57.2 | 108.0 | 107.2 | 71.8 | 70.5 | 95.8 | 85.2 | 63.0 | 72.6 | 73.4 | 105.0 | 76.2 | 77.3 | 84.8 | 88.2 | 85.1 | 101.0 | 80.5 | 83.2 | 63.5 | 65.1 | 70.7 | 50.4 | 45.3 | 47.0 | 54.7 |
| Income Before Tax | 469.1 | 581.4 | 496.9 | 473.4 | 420.4 | 438.3 | 341.5 | 382.0 | 336.1 | 281.1 | 220.5 | 224.7 | 214.1 | 222.3 | 234.2 | 209.7 | 200.0 | 306.7 | 286.9 | 426.8 | 272.9 | 402.4 | 323.3 | 335.7 | 190.8 | 321.2 | 138.1 | 310.8 | 296.3 | 207.4 | 229.1 | 301.8 | 296.2 | 302.0 | 220.4 | 294.3 | 318.4 | 281.3 | 245.4 | 302.8 | 326.7 | 293.1 | 248.0 | 307.7 | 297.0 | 291.1 | 144.5 | 258.3 | 235.8 | 207.0 | 192.6 | 265.8 | 204.0 | 233.4 | 123.5 | 184.4 | 222.3 | 162.8 | 147.1 | 182.4 | 204.0 | 89.2 | 93.2 | 117.5 | 128.2 | 108.3 | 91.1 | 151.2 | 124.1 | 68.5 | 59.8 | 88.9 | 100.3 | 65.4 | 43.8 | 85.2 | 80.7 | 54.7 | 179.7 | 97.2 | 80.9 | 12.7 | 15.0 | 58.0 | 89.5 | 61.8 | 61.4 | 74.8 | 72.7 | 74.4 | 81.4 | 69.3 | 70.1 | 2.6 | 50.9 | 56.9 | 30.3 | 35.2 | 36.4 | 44.2 |
| Income Tax Expense | 110.4 | 133.6 | 117.8 | 110.8 | 98.8 | 101.3 | 75.6 | 87.7 | 70.3 | 61.5 | 52.5 | 55.4 | 51.7 | 52.0 | 57.4 | 50.9 | 49.0 | 72.8 | 67.5 | 101.5 | 63.8 | 94.6 | 79.2 | 79.2 | 46.3 | 73.1 | 37.2 | 69.5 | 58.9 | 43.8 | 54.2 | 71.1 | 67.6 | 76.9 | 75.0 | 103.9 | 107.9 | 102.6 | 88.2 | 107.4 | 111.0 | 101.8 | 84.4 | 106.3 | 102.7 | 100.6 | 48.4 | 91.7 | 83.9 | 73.8 | 69.5 | 98.0 | 74.0 | 85.7 | 42.1 | 67 | 79.7 | 54.8 | 52.2 | 66.4 | 74.0 | 38.4 | 27.4 | 41.1 | 45.4 | 39.2 | 32.0 | 57.2 | 42.1 | 28.0 | 22.5 | 34.6 | 38.6 | 25.5 | 14.8 | 33.2 | 31.1 | 20.5 | 65.7 | 36.3 | 30.4 | 3.6 | 5.5 | 21.4 | 33.1 | 23.7 | 22.6 | 27.7 | 26.9 | 27.9 | 30.4 | 25.5 | 25.7 | 0.6 | 18.5 | 20.8 | 11.2 | 12.8 | 13.1 | 15.6 |
| Net Income | 348.7 | 445.9 | 373.0 | 353.2 | 316.7 | 332.4 | 258.7 | 289.2 | 261.8 | 216.4 | 167.0 | 171.3 | 163.1 | 174.8 | 182.6 | 163.9 | 153.7 | 238.7 | 218.0 | 324.4 | 208.5 | 307.7 | 240.5 | 251.1 | 141.7 | 244.6 | 96.9 | 237.7 | 233.7 | 157.8 | 171.4 | 225.7 | 223.7 | 219.5 | 141.1 | 185.3 | 206.0 | 174.1 | 151.8 | 185.5 | 190.7 | 173.7 | 150.2 | 182.1 | 174.2 | 172.7 | 82.8 | 151.6 | 138.0 | 124.4 | 114.5 | 151.8 | 119.7 | 135.3 | 71.7 | 107.4 | 128.4 | 95.3 | 84.9 | 103.5 | 114.0 | 37.2 | 55.6 | 65.6 | 71.8 | 60.9 | 51.1 | 80.9 | 67.5 | 46.5 | 37.0 | 66.6 | 61.7 | 40.0 | 28.8 | 52.1 | 49.5 | 34.2 | 113.9 | 60.3 | 51.1 | 12.3 | 8.3 | 158.8 | 61.4 | 37.2 | 37.8 | 48.3 | 46.2 | 46.5 | 51.0 | 43.9 | 44.3 | 0.9 | 32.4 | 36.2 | 19.1 | 22.3 | 23.3 | 28.6 |
| Per Share Data | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| EPS (Basic) | 5.71 | 7.14 | 5.80 | 5.49 | 4.87 | 5.07 | 3.89 | 4.32 | 3.90 | 3.19 | 2.42 | 2.44 | 2.31 | 2.45 | 2.52 | 2.22 | 2.05 | 3.03 | 2.65 | 3.85 | 2.46 | 3.63 | 2.84 | 2.97 | 1.64 | 2.81 | 1.10 | 2.67 | 2.57 | 1.71 | 1.85 | 2.40 | 2.37 | 2.32 | 1.48 | 1.93 | 2.13 | 1.80 | 1.56 | 1.91 | 1.95 | 1.76 | 1.52 | 1.84 | 1.76 | 1.75 | 0.84 | 1.53 | 1.40 | 1.26 | 1.17 | 1.55 | 1.23 | 1.39 | 0.74 | 1.11 | 1.33 | 0.99 | 0.87 | 1.06 | 1.17 | 0.52 | 0.57 | 0.68 | 0.74 | 0.63 | 0.52 | 0.83 | 0.68 | 0.47 | 0.37 | 0.54 | 0.60 | 0.39 | 0.27 | 0.49 | 0.47 | 0.32 | 1.00 | 0.56 | 0.48 | 0.08 | 0.07 | 1.41 | 0.54 | 0.32 | 0.33 | 0.42 | 0.40 | 0.40 | 0.44 | 0.38 | 0.37 | 0.02 | 0.27 | 0.30 | 0.16 | 0.19 | 0.19 | 0.24 |
| EPS (Diluted) | 5.65 | 7.01 | 5.74 | 5.43 | 4.80 | 4.96 | 3.80 | 4.26 | 3.82 | 3.16 | 2.40 | 2.42 | 2.28 | 2.43 | 2.50 | 2.20 | 2.02 | 3.00 | 2.60 | 3.79 | 2.43 | 3.60 | 2.82 | 2.95 | 1.64 | 2.79 | 1.10 | 2.66 | 2.57 | 1.70 | 1.84 | 2.39 | 2.36 | 2.31 | 1.47 | 1.91 | 2.12 | 1.78 | 1.54 | 1.89 | 1.93 | 1.74 | 1.48 | 1.80 | 1.73 | 1.71 | 0.82 | 1.51 | 1.38 | 1.24 | 1.15 | 1.53 | 1.21 | 1.37 | 0.73 | 1.10 | 1.31 | 0.97 | 0.86 | 1.04 | 1.15 | 0.51 | 0.57 | 0.67 | 0.73 | 0.62 | 0.52 | 0.82 | 0.68 | 0.47 | 0.37 | 0.53 | 0.60 | 0.39 | 0.27 | 0.49 | 0.46 | 0.32 | 1.00 | 0.52 | 0.44 | 0.07 | 0.07 | 1.26 | 0.50 | 0.29 | 0.31 | 0.39 | 0.37 | 0.36 | 0.41 | 0.33 | 0.35 | 0.01 | 0.26 | 0.28 | 0.14 | 0.18 | 0.19 | 0.23 |
| Shares Outstanding | 61.1 | 63.6 | 64.4 | 64.4 | 65.0 | 65.6 | 66.5 | 66.9 | 67.2 | 67.8 | 68.9 | 70.1 | 70.5 | 71.2 | 72.6 | 73.7 | 75.0 | 78.8 | 82.3 | 84.2 | 84.8 | 84.7 | 84.7 | 84.6 | 86.2 | 87.2 | 88.0 | 89.1 | 90.8 | 92.2 | 92.8 | 93.8 | 94.2 | 94.5 | 95.2 | 96.2 | 96.6 | 97.0 | 97.1 | 97.1 | 97.6 | 98.4 | 98.9 | 99.0 | 98.9 | 98.8 | 99.1 | 98.9 | 98.6 | 98.6 | 98.2 | 98.0 | 97.7 | 97.7 | 96.8 | 96.7 | 96.6 | 96.6 | 97.4 | 97.6 | 97.4 | 97.4 | 96.8 | 96.7 | 96.5 | 96.5 | 97.8 | 97.7 | 98.4 | 98.4 | 101.1 | 101.3 | 102.5 | 102.5 | 107.0 | 107.0 | 107.0 | 107.0 | 113.6 | 107.5 | 107.5 | 107.5 | 109.4 | 112.8 | 115.0 | 115.0 | 115.6 | 115.2 | 115.1 | 115.1 | 115.3 | 116.6 | 119.9 | 119.7 | 119.8 | 119.7 | 119.7 | 119.6 | 120.5 | 122.4 |
| Metric | 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 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q2 | 2009 Q1 | 2007 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash & Cash Equivalents | 119.0 | 137.8 | 112.9 | 137.6 | 126.8 | 126.0 | 106.1 | 128.8 | 112.1 | 119.4 | 80.8 | 79.5 | 110.0 | 102.8 | 74.6 | 132.7 | 106.0 | 115.3 | 189.7 | 199.0 | 764.5 | 1,224.5 | 1,101.2 | 539.6 | 54.6 | 61.3 | 58.9 | 61.3 | 62.7 | 105.2 | 83.7 | 76.9 | 73.1 | 74.4 | 65.4 | 66.4 | 63.0 | 33.7 | 61.7 | 56.3 | 54.6 | 12.3 | 6.9 | 9.2 | 10.6 | 9.4 | 13.6 | 36.3 | 38.4 | 34.9 | 26.7 | 32.4 | 17.8 | 15.8 | 24.6 | 24.5 | 13.0 | 10.5 | 6.0 | 5.6 | 8.0 | 6.2 | 7.1 | 8.2 | 10.5 | 1.3 | 3.3 | 2.7 | 8.4 | 0.3 | 7.9 | 0.6 | 2.3 | 0.3 | 0.1 | 0.3 | 0.8 | 0 | 0.2 | 3.8 | 1.8 | 0.8 | 1 | 3.7 | 2.8 | 0.6 | 1.4 | 0.4 | 0.1 |
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 2,745.1 | 2,602.4 | 2,585.3 | 2,302.2 | 2,411.5 | 2,177.8 | 2,214.3 | 2,156.8 | 2,299.4 | 2,238.3 | 2,234.3 | 2,103.5 | 2,032.2 | 2,017.7 | 1,902.5 | 1,835.2 | 1,754.9 | 1,746.6 | 1,764.2 | 1,787.9 | 1,668.7 | 1,728.9 | 1,540.7 | 1,438.7 | 1,486.8 | 1,560.8 | 1,544.1 | 1,601.4 | 1,602.4 | 1,509.9 | 1,543.3 | 1,557.3 | 1,569.8 | 1,500.9 | 1,452.0 | 1,457.0 | 1,447.8 | 1,439.6 | 1,315.8 | 1,344.9 | 1,374.7 | 618.9 | 648.8 | 602.6 | 605.9 | 652.9 | 631.5 | 575.4 | 602.2 | 503.9 | 472.8 | 510.1 | 474.8 | 472.3 | 404.6 | 406.5 | 430.3 | 376.6 | 349.0 | 313.6 | 316.9 | 307.3 | 285 | 299.4 | 276.5 | 256.4 | 265.2 | 252.5 | 259.7 | 180.3 | 166.8 | 149.4 | 155 | 145.4 | 136 | 134.9 | 116.4 | 114.2 | 91.6 | 71.2 | 90.5 | 84.8 | 76.4 | 78 | 84.6 | 78.6 | 77.6 | 88.7 | 99.3 |
| Inventory | 0 | 232.1 | 226.7 | 222.8 | 222.0 | 220.9 | 220.1 | 218.8 | 216.1 | 217.0 | 214.6 | 215.4 | 216.2 | 218.5 | 217.8 | 209.6 | 208.3 | 206.8 | 202.8 | 195.1 | 194.0 | 190.4 | 176.1 | 167.6 | 162.6 | 159.9 | 156.3 | 153.6 | 149.9 | 148.2 | 144.5 | 140.8 | 137.2 | 136.2 | 135.8 | 130.7 | 126.5 | 125.4 | 121.6 | 117.7 | 116.7 | 84.7 | 83.8 | 84.3 | 78.9 | 77.0 | 70.9 | 63.1 | 64.6 | 61.7 | 58.9 | 60.0 | 58.2 | 0 | 50.0 | 48.6 | 48.9 | 45.5 | 43.4 | 40.2 | 39.6 | 41.2 | 38.5 | 38.5 | 38.8 | 38.8 | 37.3 | 36.7 | 36.4 | 28.2 | 27.5 | 23.5 | 21.9 | 22 | 21.5 | 20.9 | 18.3 | 18.2 | 19.4 | 15.9 | 15.8 | 15.7 | 14.1 | 13.4 | 12.9 | 12.6 | 12.7 | 12.5 | 12.3 |
| Other Current Assets | 635.6 | 381.6 | 333.1 | 327.4 | 317.1 | 291.6 | 261.5 | 236.3 | 243.4 | 236.7 | 223.3 | 226.4 | 200.7 | 198.3 | 261.7 | 258.8 | 232.7 | 194.8 | 186.5 | 183.2 | 157.1 | 138.0 | 143.1 | 150.8 | 130.3 | 133.9 | 171.4 | 148.8 | 145.4 | 174.5 | 169.7 | 105.5 | 104.6 | 86.5 | 101.9 | 109.0 | 94.8 | 82.7 | 88.7 | 87.9 | 89.4 | 106.3 | 98.3 | 100.2 | 91.7 | 93.2 | 90.9 | 37.0 | 59.7 | 45.3 | 52.4 | 52.0 | 42.9 | 114.7 | 50.7 | 49.8 | 50.9 | 43.8 | 53.9 | 49.6 | 53.2 | 48.5 | 40.4 | 31.3 | 27.3 | 23.1 | 30.1 | 31.5 | 23.8 | 21.2 | 13.7 | 27.3 | 24.2 | 26.3 | 15.8 | 22.3 | 20.9 | 24.5 | 24.5 | 18.6 | 24 | 17.1 | 18.3 | 17.1 | 13.7 | 10.2 | 12.6 | 12.7 | 12.3 |
| Total Current Assets | 3,499.7 | 3,407.9 | 3,258.0 | 2,990.0 | 3,077.4 | 2,816.3 | 2,802.0 | 2,740.7 | 2,870.9 | 2,811.3 | 2,753.0 | 2,624.7 | 2,559.1 | 2,537.3 | 2,456.6 | 2,436.2 | 2,301.9 | 2,263.6 | 2,343.3 | 2,365.3 | 2,784.2 | 3,281.9 | 2,961.2 | 2,296.8 | 1,834.3 | 1,915.9 | 1,930.6 | 1,965.0 | 1,960.4 | 1,937.8 | 1,941.3 | 1,880.5 | 1,884.7 | 1,798.0 | 1,755.2 | 1,763.2 | 1,732.1 | 1,681.4 | 1,587.9 | 1,606.8 | 1,635.4 | 822.2 | 837.9 | 796.2 | 787.1 | 832.5 | 806.9 | 711.8 | 764.8 | 645.8 | 610.9 | 654.6 | 593.6 | 602.9 | 529.8 | 529.5 | 543.3 | 476.5 | 452.3 | 408.9 | 417.7 | 403.2 | 371 | 377.4 | 353.1 | 319.6 | 335.9 | 323.4 | 328.3 | 230 | 215.9 | 200.8 | 203.4 | 194 | 173.4 | 178.4 | 156.4 | 156.9 | 135.7 | 109.5 | 132.1 | 118.4 | 109.8 | 112.2 | 114 | 102 | 104.3 | 114.3 | 124 |
| Non-Current Assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment | 13,985.1 | 7,382.3 | 7,355.5 | 7,272.8 | 7,106.1 | 6,990.9 | 6,864.0 | 6,760.2 | 6,607.0 | 6,558.5 | 6,531.0 | 6,474.3 | 6,412.3 | 6,373.1 | 6,393.6 | 6,331.5 | 6,287.4 | 6,241.8 | 5,997.1 | 5,947.1 | 5,822.3 | 5,709.6 | 5,579.0 | 5,439.9 | 5,383.6 | 5,343.2 | 5,287.7 | 5,276.8 | 5,256.9 | 4,847.9 | 4,836.6 | 4,753.1 | 4,700.6 | 4,571.8 | 4,516.1 | 4,441.9 | 4,396.5 | 4,331.0 | 4,028.2 | 3,902.5 | 3,880.6 | 2,307.6 | 2,303.5 | 2,315.2 | 2,203.5 | 2,145.3 | 1,894.5 | 1,433.8 | 1,419.0 | 1,304.3 | 1,250.8 | 1,222.2 | 1,173.2 | 1,154.3 | 999.4 | 979.8 | 931.6 | 875.6 | 861.1 | 780.3 | 783.6 | 777.1 | 785.5 | 787.9 | 800.9 | 808.8 | 818.7 | 770.7 | 824.5 | 663.1 | 663 | 605.3 | 583.9 | 567.6 | 560.3 | 542 | 411.2 | 393 | 407.9 | 347.6 | 335.4 | 331.6 | 324.4 | 310.5 | 307.9 | 302.4 | 312.8 | 303.4 | 299.7 |
| Goodwill | 3,980.7 | 3,990.2 | 3,989.4 | 3,978.0 | 3,948.2 | 3,932.9 | 3,965.5 | 3,942.4 | 3,928.1 | 3,932.4 | 3,912.1 | 3,929.7 | 3,913.9 | 3,909.5 | 3,874.0 | 3,912.4 | 3,949.8 | 3,962.6 | 3,889.0 | 3,903.3 | 3,887.0 | 3,882.7 | 3,854.3 | 3,836.0 | 3,836.6 | 3,869.8 | 3,827.9 | 3,843.4 | 3,856.7 | 3,844.6 | 3,852.9 | 3,815.2 | 3,843.1 | 3,825.2 | 3,821.6 | 3,803.4 | 3,787.5 | 3,784.1 | 3,615.1 | 3,585.9 | 3,594.9 | 732.8 | 733.6 | 732.7 | 733.9 | 733.9 | 753.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 391.6 | 395.9 | 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 |
| Intangible Assets | 0 | 75.9 | 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 | 648.7 | 587.2 | 442.5 | 434.0 | 429.1 | 410.3 | 408.5 | 396.2 | 0 | 0 | 316.8 | 316.7 | 269.4 | 272.8 | 276 | 288.7 | 292.8 | 274.1 | 279.1 | 274.6 | 278.7 | 268.3 | 149.8 | 148.2 | 140.7 | 146.5 | 150.3 | 151.8 | 155.8 | 134.4 | 136.2 | 140.9 | 37.2 | 37.6 | 38.8 | 38.6 | 36 | 37 | 38.1 | 39.6 | 35.1 | 33.1 |
| Long-Term Investments | 0 | 346.2 | 0 | 334.2 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Assets | (5,852.7) | 254.5 | 595.8 | 262.9 | 610.6 | 611.2 | 600.5 | 520.2 | 545.2 | 579.7 | 577.8 | 593.8 | 579.7 | 605.9 | 598.9 | 564.4 | 557.8 | 579.9 | 568.9 | 562.0 | 579.4 | 580.0 | 561.4 | 555.5 | 548.5 | 523.2 | 529.0 | 651.6 | 642.0 | 629.8 | 639.9 | 617.6 | 592.0 | 563.8 | 545.1 | 542.8 | 530.9 | 520.1 | 439.7 | 445.8 | 454.1 | 127.2 | 124.3 | 120.3 | 112.4 | 123.6 | 143.7 | 170.0 | 194.3 | 380.1 | 128.1 | 135.2 | 152.0 | 90.3 | 85.8 | 79.7 | 119.3 | 73.5 | 71.1 | 66.4 | 56.5 | 41.7 | 40.1 | 41.6 | 39.7 | 40.6 | 39.9 | 86.7 | 43.6 | 42.4 | 55.4 | 57.4 | 56.2 | 53.9 | 74.6 | 79.3 | 65.9 | 62 | 57.4 | 45.3 | 34.1 | 32.7 | 25.3 | 22.3 | 17.6 | 17.9 | 21.6 | 23.8 | 23.1 |
| Total Non-Current Assets | 12,181.4 | 12,549.2 | 12,086.0 | 11,995.6 | 11,798.1 | 11,653.5 | 11,551.9 | 11,330.7 | 11,175.2 | 11,156.3 | 11,120.5 | 11,107.6 | 10,996.9 | 10,956.8 | 10,922.3 | 10,859.9 | 10,842.5 | 10,830.0 | 10,503.6 | 10,447.3 | 10,312.2 | 10,195.0 | 10,014.6 | 9,851.7 | 9,786.1 | 9,752.3 | 9,663.8 | 9,787.6 | 9,760.8 | 9,327.7 | 9,332.3 | 9,188.9 | 9,138.8 | 8,963.8 | 8,884.2 | 8,789.3 | 8,716.2 | 8,636.4 | 8,085.7 | 7,934.2 | 7,929.6 | 3,167.5 | 3,161.5 | 3,168.3 | 3,049.8 | 3,002.8 | 2,792.0 | 2,252.4 | 2,200.4 | 2,126.9 | 1,812.8 | 1,786.5 | 1,735.5 | 1,653.1 | 1,481.4 | 1,451.1 | 1,446.8 | 1,265.9 | 1,248.9 | 1,116.2 | 1,112.9 | 1,094.8 | 1,114.3 | 1,122.3 | 1,114.7 | 1,128.5 | 1,133.2 | 1,136.1 | 1,136.4 | 855.3 | 866.6 | 803.4 | 786.6 | 771.8 | 786.7 | 777.1 | 611.5 | 591.2 | 606.2 | 430.1 | 407.1 | 403.1 | 388.3 | 368.8 | 362.5 | 358.4 | 374 | 362.3 | 355.9 |
| Total Assets | 15,681.1 | 15,957.1 | 15,343.9 | 14,985.6 | 14,875.4 | 14,469.7 | 14,353.8 | 14,071.4 | 14,046.1 | 13,967.6 | 13,873.5 | 13,732.3 | 13,556.0 | 13,494.2 | 13,378.9 | 13,296.1 | 13,144.4 | 13,093.5 | 12,846.9 | 12,812.6 | 13,096.3 | 13,476.9 | 12,975.8 | 12,148.5 | 11,620.4 | 11,668.2 | 11,594.4 | 11,752.6 | 11,721.3 | 11,265.5 | 11,273.6 | 11,069.4 | 11,023.5 | 10,761.8 | 10,639.4 | 10,552.5 | 10,448.3 | 10,317.8 | 9,673.6 | 9,540.9 | 9,565.0 | 3,989.8 | 3,999.3 | 3,964.5 | 3,836.9 | 3,835.3 | 3,598.9 | 2,964.2 | 2,965.2 | 2,772.7 | 2,423.7 | 2,441.0 | 2,329.1 | 2,255.9 | 2,011.2 | 1,980.6 | 1,990.0 | 1,742.4 | 1,701.2 | 1,525.1 | 1,530.6 | 1,498 | 1,485.3 | 1,499.7 | 1,467.8 | 1,448.1 | 1,469.1 | 1,459.5 | 1,464.7 | 1,085.3 | 1,082.5 | 1,004.2 | 990 | 965.8 | 960.1 | 955.5 | 767.9 | 748.1 | 741.9 | 539.6 | 539.2 | 521.5 | 498.1 | 481 | 476.5 | 460.4 | 478.3 | 476.6 | 479.9 |
| Current Liabilities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Account Payables | 0 | 750.1 | 2,332.4 | 2,197.6 | 2,092.5 | 632.0 | 1,896.2 | 1,926.3 | 1,830.2 | 614.0 | 1,783.5 | 1,843.4 | 1,636.1 | 636.6 | 1,795.0 | 1,861.5 | 1,976.4 | 658.9 | 1,845.5 | 1,765.8 | 1,779.7 | 570.5 | 1,591.3 | 1,371.7 | 1,382.7 | 447.0 | 1,343.9 | 1,253.8 | 1,355.7 | 445.7 | 1,435.6 | 1,321.0 | 1,366.3 | 442.0 | 1,284.7 | 1,182.4 | 1,282.5 | 439.7 | 1,183.1 | 1,169.2 | 1,147.4 | 552.8 | 583.0 | 195.0 | 561.5 | 591.4 | 554.6 | 444.3 | 431.9 | 178.8 | 355.3 | 339.8 | 170.5 | 356.7 | 297.9 | 282.5 | 276.5 | 113.3 | 235.5 | 207.7 | 202.4 | 105.3 | 201.7 | 186.4 | 182.1 | 165.7 | 196.7 | 181 | 192.5 | 153.1 | 173.9 | 145.3 | 144.8 | 57.1 | 151.2 | 148.5 | 126.9 | 52.9 | 115.3 | 104.4 | 92.1 | 37.2 | 85.7 | 82.3 | 74.4 | 34 | 78.1 | 82.1 | 71.6 |
| Short-Term Debt | 829.1 | 821.4 | 740.2 | 40.9 | 40.4 | 40.1 | 38.4 | 127.5 | 127.5 | 126.7 | 126.6 | 111.4 | 96.2 | 81.4 | 66.3 | 66.2 | 48.5 | 48.4 | 45.0 | 107.4 | 107.3 | 332.0 | 94.5 | 82.1 | 69.5 | 87.5 | 78.1 | 91.8 | 72.0 | 63.4 | 342.4 | 126.3 | 126.2 | 545.6 | 112.8 | 126.1 | 126.1 | 105.9 | 91.2 | 94.8 | 488.3 | 2.0 | 1.5 | 2.6 | 8.7 | 8.7 | 3.3 | 13.2 | 12.5 | 10.9 | 11.9 | 11.1 | 8.3 | 3.5 | 1.3 | 0.8 | 0.9 | 0.7 | 0.6 | 1.3 | 2.9 | 3.5 | 3.8 | 4.3 | 3.8 | 4.1 | 4.5 | 4.9 | 5.9 | 5.7 | 5.2 | 5.6 | 6.3 | 6.9 | 8.1 | 7.6 | 7 | 7.1 | 7.4 | 7.6 | 7.2 | 7.2 | 5.1 | 4.9 | 4.8 | 4.3 | 3.9 | 3.5 | 3.7 |
| Deferred Revenue | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.4 | 0 | 0 | 0 | 2.4 | 0 | 0 | 0 | 0.0 | 1.4 | 0 | 0 | 376.2 | 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 |
| Other Current Liabilities | 2,414.9 | 984.6 | 13.3 | 0 | 0 | 622.6 | 0 | 0 | 0 | 549.5 | 0 | 0 | 0 | 470.9 | 0 | 0 | 0 | 466.4 | 0 | 1.8 | 189.3 | 410.2 | 883.9 | 622.3 | 145.2 | 524.6 | 144.1 | 141.8 | 128.3 | 472.5 | 0 | 0 | 0 | 343.2 | 0 | 0 | 0 | 275.3 | 0 | 0 | 0 | 0 | 0 | 354.2 | 0 | 0 | 0 | 16.4 | 39.5 | 0 | 5.2 | 37.9 | 0 | 0.9 | 21.6 | 6.2 | 22.5 | 134.9 | 6.1 | 0.6 | 14.3 | 108.4 | 0 | 0 | 18.2 | 0.3 | 0 | 0 | 5.3 | 1.7 | 0 | 0 | 10.1 | 76.1 | 1.4 | 0.7 | 6.3 | 75 | 5.7 | 2.7 | 17.2 | 59.4 | 0.1 | 0 | 8.3 | 48.2 | 6.1 | 5.8 | 14.9 |
| Total Current Liabilities | 3,244.1 | 3,239.6 | 3,159.2 | 2,317.1 | 2,330.3 | 2,210.4 | 2,011.2 | 2,149.2 | 2,075.3 | 2,013.3 | 1,989.8 | 2,035.3 | 1,863.4 | 1,914.4 | 1,939.2 | 1,991.7 | 2,146.2 | 1,984.1 | 1,968.8 | 1,968.8 | 2,239.4 | 2,481.0 | 2,634.2 | 2,259.2 | 1,690.0 | 1,563.4 | 1,621.8 | 1,544.3 | 1,656.8 | 1,448.7 | 1,778.3 | 1,447.5 | 1,579.6 | 1,848.0 | 1,397.5 | 1,322.2 | 1,517.4 | 1,317.4 | 1,279.5 | 1,268.0 | 1,685.4 | 558.1 | 610.3 | 582.8 | 586.3 | 644.4 | 557.9 | 473.9 | 483.9 | 395.8 | 372.4 | 388.8 | 370.4 | 361.1 | 320.7 | 289.5 | 299.8 | 248.8 | 242.2 | 209.6 | 219.6 | 217.2 | 205.5 | 190.7 | 204.1 | 170.1 | 201.2 | 185.9 | 203.7 | 160.5 | 179.1 | 150.9 | 161.2 | 140.1 | 160.7 | 156.8 | 140.2 | 135 | 128.4 | 114.7 | 116.5 | 103.8 | 90.9 | 87.2 | 87.5 | 86.5 | 88.1 | 91.4 | 90.2 |
| Non-Current Liabilities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Long-Term Debt | 4,296.7 | 4,259.7 | 3,950.9 | 4,542 | 4,609.3 | 4,464.5 | 4,618.1 | 4,416.7 | 4,734.3 | 4,785.8 | 4,796.1 | 4,605.1 | 4,707.3 | 4,726.5 | 4,638.4 | 4,599.2 | 4,250.7 | 4,141.9 | 3,709.3 | 3,486.2 | 3,505.8 | 3,524.3 | 3,514.7 | 3,449.9 | 3,735.8 | 3,896.6 | 3,870.3 | 4,057.1 | 3,821.9 | 3,935.2 | 3,683.9 | 3,864.2 | 3,795.1 | 3,494.4 | 3,927.4 | 3,988.9 | 3,772.5 | 4,030.2 | 3,542.9 | 3,499.4 | 2,792.1 | 881.3 | 891.6 | 956.4 | 913.1 | 938.8 | 900.6 | 849.6 | 895.9 | 868.6 | 690.2 | 730.6 | 680.5 | 658.1 | 623.9 | 663.8 | 700.1 | 548.1 | 533.1 | 404.2 | 419.6 | 419.2 | 400.4 | 406.1 | 389.9 | 418.2 | 406 | 418.4 | 419.5 | 272.5 | 272.2 | 263.1 | 258.7 | 275.6 | 274.4 | 285.5 | 230.4 | 237.1 | 244.8 | 66.8 | 75 | 85.1 | 58 | 54.9 | 78.8 | 75.1 | 93.1 | 92.6 | 107.6 |
| Deferred Tax Liabilities | 3.2 | 435.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.7 | 5.6 | 24.9 | 19.2 | 34.0 | 25.1 | 21.2 | 37.9 | 36.0 | 49.7 | 46.8 | 49.6 | 44.9 | 55.0 | 79.0 | 73.8 | 75.5 | 88.1 | 82.7 | 90.3 | 178.9 | 68.4 | 63.1 | 60.1 | 19.8 | 11.3 | 48.8 | 47.7 | 43.8 | 41.8 | 12.9 | 13.3 | 14.3 | 26.5 | 33.4 | 35.8 | 34.1 | 36.4 | 38.1 | 35.6 | 32.7 | 30.6 | 27 | 25.1 | 24.1 | 23.3 | 25.4 | 23.6 | 23 | 0.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.9 | 3.9 | 3.9 | 3.9 | 8.7 | 8.7 | 8.7 |
| Other Non-Current Liabilities | 606.1 | 187.1 | 589.9 | 629.5 | 681.7 | 655.8 | 660.2 | 569.7 | 551.3 | 584.0 | 587.8 | 571.2 | 532.1 | 487.7 | 500.1 | 496.6 | 475.0 | 464.8 | 545.3 | 522.0 | 476.4 | 458.5 | 488.5 | 374.6 | 387.7 | 329.9 | 338.9 | 369.2 | 364.3 | 361.8 | 319.1 | 311.5 | 311.9 | 306.3 | 298.3 | 282.7 | 272.7 | 275.2 | 296.2 | 306.6 | 295.7 | 346.3 | 367.7 | 375.6 | 389.6 | 403.3 | 353.3 | 229.5 | 230.0 | 216.1 | 226.3 | 219.3 | 206.2 | 130.1 | 103.5 | 86.9 | 89.1 | 71.7 | 76.8 | 75.5 | 75.6 | 73.8 | 91.7 | 92 | 83.4 | 80.1 | 210 | 212.6 | 222.1 | 125.2 | 120.4 | 94.5 | 92 | 97.1 | 84.1 | 83.7 | 81.5 | 78.3 | 78.3 | 75.5 | 74.8 | 72 | 78.3 | 72.3 | 71 | 70.4 | 68.3 | 66.4 | 62.4 |
| Total Non-Current Liabilities | 4,906.0 | 5,308.1 | 4,887.3 | 5,523.4 | 5,659.4 | 5,496.5 | 5,656.0 | 5,366.0 | 5,660.0 | 5,752.3 | 5,772.5 | 5,564.0 | 5,635.9 | 5,609.7 | 5,531.1 | 5,396.0 | 5,031.3 | 4,911.3 | 4,505.4 | 4,267.1 | 4,250.6 | 4,589.3 | 4,302.3 | 4,123.5 | 4,441.5 | 4,521.7 | 4,504.6 | 4,739.9 | 4,508.4 | 4,346.7 | 4,049.8 | 4,225.3 | 4,151.8 | 3,855.7 | 4,304.6 | 4,345.5 | 4,120.7 | 4,393.5 | 3,921.8 | 3,896.2 | 3,266.8 | 1,296.0 | 1,322.5 | 1,392.1 | 1,322.5 | 1,353.4 | 1,302.8 | 1,126.8 | 1,169.6 | 1,126.5 | 929.4 | 963.2 | 901.0 | 814.7 | 760.8 | 786.4 | 823.4 | 656.2 | 648.0 | 515.3 | 527.9 | 523.6 | 519.1 | 523.2 | 497.4 | 521.6 | 641.4 | 654.6 | 664.6 | 398.2 | 392.6 | 357.6 | 350.7 | 372.7 | 358.5 | 369.2 | 311.9 | 315.4 | 323.1 | 142.3 | 149.8 | 157.1 | 140.2 | 131.1 | 153.7 | 149.4 | 170.1 | 167.7 | 178.7 |
| Total Liabilities | 8,110.0 | 8,547.7 | 8,046.4 | 7,840.5 | 7,989.7 | 7,706.9 | 7,667.1 | 7,515.2 | 7,735.3 | 7,765.7 | 7,762.3 | 7,599.3 | 7,499.3 | 7,524.1 | 7,470.3 | 7,387.7 | 7,177.6 | 6,895.4 | 6,474.2 | 6,235.9 | 6,490.0 | 7,070.3 | 6,936.5 | 6,382.6 | 6,131.4 | 6,085.0 | 6,126.4 | 6,284.2 | 6,165.1 | 5,795.4 | 5,828.1 | 5,672.9 | 5,731.4 | 5,703.7 | 5,702.1 | 5,667.7 | 5,638.1 | 5,710.9 | 5,201.2 | 5,164.2 | 4,952.2 | 1,854.2 | 1,932.8 | 1,974.9 | 1,908.8 | 1,997.8 | 1,860.7 | 1,600.7 | 1,653.5 | 1,522.3 | 1,301.8 | 1,352.0 | 1,271.4 | 1,175.7 | 1,081.5 | 1,076.0 | 1,123.2 | 905.0 | 890.2 | 724.9 | 747.6 | 740.8 | 724.6 | 713.9 | 701.5 | 691.7 | 842.6 | 840.5 | 868.3 | 558.7 | 571.7 | 508.5 | 511.9 | 512.8 | 519.2 | 526 | 452.1 | 450.4 | 451.5 | 257 | 266.3 | 260.9 | 231.1 | 218.3 | 241.2 | 235.9 | 258.2 | 259.1 | 268.9 |
| Stockholders' Equity | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Common Stock | 7,464.9 | 0.6 | 7,169.7 | 0.6 | 0.6 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.8 | 0.8 | 0.8 | 0 | 0.9 | 0 | 0 | 0 | 0.9 | 0 | 0 | 0 | 0.9 | 0 | 0 | 0 | 0.9 | 0 | 0 | 0 | 1.0 | 0 | 0 | 0 | 1.0 | 1.0 | 1.0 | 0 | 0 | 0 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 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 |
| Retained Earnings | 0 | 7,992.8 | 0 | 7,711.7 | 7,489.4 | 7,372.1 | 7,267.3 | 7,162.9 | 6,921.5 | 6,798.9 | 6,720.8 | 6,073.1 | 6,016.4 | 5,929.5 | 5,852.6 | 5,829.5 | 5,854.4 | 6,058.6 | 6,246.3 | 6,443.1 | 0 | 6,268.2 | 0 | 0 | 0 | 5,471.3 | 0 | 0 | 0 | 5,384.1 | 0 | 0 | 0 | 4,981.4 | 0 | 0 | 0 | 4,891.3 | 0 | 0 | 0 | 1,907.3 | 1,955.5 | 1,771.4 | 0 | 0 | 0 | 1,145.2 | 1,096.9 | 1,050.7 | 955.2 | 904.2 | 851.4 | 807.5 | 675.1 | 644.6 | 612.5 | 576.3 | 557.2 | 534.9 | 511.6 | 483 | 469 | 548.2 | 435.2 | 405.2 | 385.1 | 371.7 | 385.4 | 325.6 | 310.6 | 296.8 | 279.9 | 258.4 | 246.7 | 235.4 | 223.2 | 207.7 | 200.8 | 193.6 | 184 | 172.2 | 167.8 | 161.9 | 153.8 | 143.5 | 139.7 | 134.6 | 128.1 |
| Accumulated Other Comprehensive Income | 0 | (717.6) | 0 | 57.7 | (704.5) | (706.5) | (662.3) | (678.2) | (665.5) | (650.6) | (656.5) | 13.4 | (5.0) | (9.7) | 2.0 | (15.5) | 12.8 | 30.3 | 26.9 | 36.1 | 0 | 48.1 | 0 | 0 | 0 | 31.9 | 0 | 0 | 0 | 4.2 | 0 | 0 | 0 | 7.2 | 0 | 0 | 0 | (359.0) | 0 | 0 | 0 | (20.9) | (134.7) | (21.3) | 0 | 0 | 1,534.8 | (13.6) | (9.9) | (2.8) | (14.1) | (18.0) | (18.7) | (10.2) | (14.2) | (5.9) | (9.2) | 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 |
| Total Stockholders' Equity | 7,531.1 | 7,275.8 | 7,230.5 | 7,030.0 | 6,785.6 | 6,666.2 | 6,605.7 | 6,485.4 | 6,256.7 | 6,149.0 | 6,064.9 | 6,087.2 | 6,012.1 | 5,920.6 | 5,855.4 | 5,814.7 | 5,867.9 | 6,089.7 | 6,274.0 | 6,480.1 | 6,513.9 | 6,317.1 | 5,962.8 | 5,688.6 | 5,413.2 | 5,504.1 | 5,389.2 | 5,393.1 | 5,482.4 | 5,389.3 | 5,363.7 | 5,317.6 | 5,215.6 | 4,989.5 | 4,865.2 | 4,812.9 | 4,736.0 | 4,533.2 | 4,394.7 | 4,303.0 | 4,289.2 | 1,887.4 | 1,821.8 | 1,751.1 | 1,678.0 | 1,596.5 | 1,534.8 | 1,178.9 | 1,133.3 | 1,090.9 | 976.4 | 950.0 | 917.5 | 946.9 | 799.2 | 782.5 | 745.7 | 716.6 | 691.0 | 680.0 | 664.4 | 641.6 | 638.6 | 656.6 | 638 | 627 | 626.5 | 619 | 596.4 | 526.6 | 510.8 | 495.7 | 478.1 | 453 | 440.9 | 429.5 | 315.8 | 297.7 | 290.4 | 282.6 | 272.9 | 260.6 | 267 | 262.7 | 235.3 | 224.5 | 220.1 | 217.5 | 211 |
| Total Liabilities & Equity | 15,681.1 | 15,957.1 | 15,343.9 | 14,985.6 | 14,875.4 | 14,469.7 | 14,353.8 | 14,071.4 | 14,046.1 | 13,967.6 | 13,873.5 | 13,732.3 | 13,556.0 | 13,494.2 | 13,378.9 | 13,296.1 | 13,144.4 | 13,093.5 | 12,846.9 | 12,812.6 | 13,096.3 | 13,476.9 | 12,975.8 | 12,148.5 | 11,620.4 | 11,668.2 | 11,594.4 | 11,752.6 | 11,721.3 | 11,265.5 | 11,273.6 | 11,069.4 | 11,023.5 | 10,761.8 | 10,639.4 | 10,552.5 | 10,448.3 | 10,317.8 | 9,673.6 | 9,540.9 | 9,565.0 | 3,989.8 | 3,999.3 | 3,964.5 | 3,836.9 | 3,835.3 | 3,598.9 | 2,964.2 | 2,965.2 | 2,772.7 | 2,423.7 | 2,441.0 | 2,329.1 | 2,255.9 | 2,011.2 | 1,980.6 | 1,990.0 | 1,742.4 | 1,701.2 | 1,525.1 | 1,530.6 | 1,498 | 1,485.3 | 1,499.7 | 1,467.8 | 1,448.1 | 1,469.1 | 1,459.5 | 1,464.7 | 1,085.3 | 1,082.5 | 1,004.2 | 990 | 965.8 | 960.1 | 955.5 | 767.9 | 748.1 | 741.9 | 539.6 | 539.2 | 521.5 | 498.1 | 481 | 476.5 | 460.4 | 478.3 | 476.6 | 479.9 |
| Debt Metrics | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Total Debt | 5,125.8 | 5,507.2 | 5,110.9 | 5,008.0 | 5,094.1 | 4,955.4 | 5,106.9 | 4,995.8 | 5,307.2 | 5,366.6 | 5,383.8 | 5,177.8 | 5,273.2 | 5,271.3 | 5,167.4 | 5,029.2 | 4,670.4 | 4,559.4 | 4,065.9 | 3,913.0 | 3,941.6 | 4,194.4 | 3,940.6 | 3,868.4 | 4,147.1 | 4,310.6 | 4,277.7 | 4,481.1 | 4,236.2 | 3,998.6 | 4,026.3 | 3,990.5 | 3,921.3 | 4,040.0 | 4,040.2 | 4,115.0 | 3,898.6 | 4,136.1 | 3,634.2 | 3,594.2 | 3,280.4 | 883.4 | 893.1 | 959.0 | 921.9 | 947.6 | 904.0 | 862.8 | 908.4 | 879.4 | 702.1 | 741.7 | 688.8 | 661.6 | 625.1 | 664.6 | 701.0 | 548.8 | 533.7 | 405.5 | 422.6 | 422.7 | 404.2 | 410.4 | 393.7 | 422.3 | 410.5 | 423.3 | 425.4 | 278.2 | 277.4 | 268.7 | 265 | 282.5 | 282.5 | 293.1 | 237.4 | 244.2 | 252.2 | 74.4 | 82.2 | 92.3 | 63.1 | 59.8 | 83.6 | 79.4 | 97 | 96.1 | 111.3 |
| Net Debt | 5,006.8 | 5,369.4 | 4,998.0 | 4,870.4 | 4,967.4 | 4,829.4 | 5,000.8 | 4,867.0 | 5,195.1 | 5,247.2 | 5,303.1 | 5,098.3 | 5,163.3 | 5,168.5 | 5,092.8 | 4,896.6 | 4,564.4 | 4,444.1 | 3,876.1 | 3,714.0 | 3,177.1 | 2,969.9 | 2,839.4 | 3,328.8 | 4,092.5 | 4,249.4 | 4,218.8 | 4,419.8 | 4,173.4 | 3,893.4 | 3,942.6 | 3,913.6 | 3,848.3 | 3,965.6 | 3,974.7 | 4,048.6 | 3,835.6 | 4,102.4 | 3,572.4 | 3,537.9 | 3,225.8 | 871.0 | 886.3 | 949.8 | 911.3 | 938.1 | 890.4 | 826.4 | 870.0 | 844.6 | 675.4 | 709.3 | 671.0 | 645.8 | 600.5 | 640.1 | 688.0 | 538.2 | 527.7 | 400.0 | 414.6 | 416.5 | 397.1 | 402.2 | 383.2 | 421 | 407.2 | 420.6 | 417 | 277.9 | 269.5 | 268.1 | 262.7 | 282.2 | 282.4 | 292.8 | 236.6 | 244.2 | 252 | 70.6 | 80.4 | 91.5 | 62.1 | 56.1 | 80.8 | 78.8 | 95.6 | 95.7 | 111.2 |
| Metric | 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 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 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 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income | 358.7 | 433.5 | 379.1 | 362.6 | 321.6 | 337.0 | 258.7 | 289.1 | 261.8 | 216.3 | 166.9 | 169.3 | 162.4 | 170.4 | 176.8 | 158.8 | 151.0 | 233.9 | 219.4 | 325.3 | 209.1 | 307.7 | 244.1 | 256.5 | 144.5 | 248.0 | 100.9 | 241.3 | 237.4 | 163.6 | 174.9 | 230.7 | 228.7 | 225.0 | 145.4 | 190.4 | 210.5 | 178.7 | 157.3 | 195.4 | 215.7 | 8.3 | 158.8 | 61.4 | 48.3 | 46.2 | 46.5 | 49.1 | 51.0 | 52.8 | 43.9 | 41.5 | 44.3 | 45.7 | 0.9 | 30.3 | 32.4 | 19.1 | 22.3 | 23.3 | 28.6 | 14 | 10.7 | 23.1 | 30 | 20.2 | 13.3 | 20.4 | 25.7 | 15 | 13.9 | 16.9 | 21.5 | 11.7 | 11.3 | 12.2 | 15.5 | 6.9 | 7.2 | 9.6 | 11.8 | 4.4 | 5.9 | 8.1 | 10.3 | 3.8 | 5.1 | 6.5 | 8.6 |
| Depreciation & Amortization | 155.4 | 163.3 | 155.1 | 152.0 | 148.3 | 146.8 | 149.6 | 147.5 | 141.0 | 145.5 | 137.2 | 143.7 | 141.6 | 148.4 | 145.9 | 143.8 | 143.8 | 133.4 | 134.5 | 134.0 | 131.4 | 133.9 | 126.0 | 126.2 | 124.4 | 127.7 | 121.5 | 121.2 | 120.0 | 118.1 | 112.3 | 109.6 | 113.1 | 113.8 | 110.2 | 113.1 | 110.8 | 107.4 | 103.7 | 101.4 | 104.0 | 38.7 | 40.3 | 45.5 | 40.7 | 40.7 | 38.6 | 35.8 | 35.5 | 34.5 | 34.4 | 30.1 | 30.9 | 29.4 | 32.9 | 32.6 | 32.2 | 28.5 | 28.5 | 28.2 | 27.6 | 27.4 | 26.7 | 27.2 | 27 | 27.5 | 27.2 | 26.3 | 24.4 | 21.8 | 20.1 | 19.8 | 19 | 21.2 | 19.2 | 16.7 | 14.8 | 15.1 | 13.2 | 11.8 | 11.3 | 11.3 | 10.9 | 10.3 | 9.9 | 11.4 | 9.9 | 9.2 | 9.1 |
| Stock-Based Compensation | 22.5 | 1.0 | 24.9 | 24.1 | 21.6 | 26.6 | 26.6 | 0 | 19.6 | 22.0 | 22.3 | 21.7 | 21.0 | 22.6 | 21.1 | 22.6 | 19.1 | 18.1 | 18.5 | 19.0 | 18.0 | 15.9 | 16.0 | 15.9 | 18.0 | 17.3 | 17.5 | 17.1 | 17.6 | 15.9 | 15.9 | 15.0 | 19.7 | 13.9 | 13.8 | 13.7 | 15.3 | 11.8 | 11.7 | 11.5 | 13.2 | 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 |
| Change in Working Capital | (122.9) | 26.6 | (100.2) | 71.5 | (110.8) | (130.5) | (110.8) | 210.9 | (26.3) | 65.3 | (165.6) | 66.4 | (15.0) | (44.7) | (90.3) | (269.1) | 159.7 | (37.4) | 71.0 | (221.7) | 241.5 | (286.7) | 399.8 | 585.6 | 242.1 | 27.5 | 117.6 | (124.5) | 38.2 | 38.7 | 57.7 | (68.4) | 22.0 | (26.4) | 94.8 | (254.2) | 171.7 | (87.7) | 53.4 | 44.3 | 148.6 | 84.7 | (23.7) | 25.0 | 13.6 | (12.8) | 22.8 | (18.9) | 31.3 | 3.0 | 12.9 | 33.4 | 17.2 | (43.6) | (34.3) | 11.6 | 41.9 | (15.7) | (17.6) | 10.2 | (27.2) | (34.2) | 27.4 | 1.5 | (16.9) | (5.3) | (20.5) | 17.3 | (28.2) | (12.4) | 6.1 | 3.8 | (14.7) | (4.7) | (1.1) | 8.9 | (9) | (13.5) | (1.6) | 16.2 | (7.1) | (12.1) | 7.3 | 12.4 | (15.9) | 7.3 | 5.9 | 10.1 | (15.1) |
| Other Non-Cash Items | (116.8) | (49.7) | (78.2) | (61.2) | (20.7) | 278.5 | 9.0 | 31.7 | 0.3 | (2.6) | 0.8 | (38.6) | (19.2) | 0.6 | (32.9) | (23.5) | (28.1) | (32.8) | (18.0) | (211.3) | (528.2) | (28.7) | (20.4) | (37.1) | (26.9) | (29.7) | (23.9) | (21.8) | (22.3) | (22.9) | (14.6) | (19.8) | (18.8) | (22.0) | (19.5) | (12.4) | (25.3) | (67.0) | (27.1) | (15.7) | (28.3) | (5.7) | (79.6) | 2.7 | 27.0 | 21.1 | (16.9) | 15.4 | 11.6 | (9.5) | (5.0) | 6.1 | 16.8 | (2.8) | 49.9 | 11.4 | (4.3) | (3.3) | 23.5 | (12.8) | 0.3 | 11.5 | (1.6) | (13) | 14 | (12.1) | 8.1 | (8.5) | 12.4 | (19.4) | 20.7 | (1.4) | 6.6 | (13.1) | 1.8 | 8 | 0.3 | 12.4 | (5.1) | 13.7 | (3.7) | 0.8 | (7.3) | 3.3 | 0.1 | (7.4) | 4.7 | 4.4 | 3.4 |
| Operating Cash Flow | 401.6 | 574.7 | 380.7 | 549.0 | 360.0 | 658.4 | 333.0 | 679.3 | 396.4 | 452.4 | 161.7 | 362.9 | 290.8 | 297.3 | 220.7 | 32.6 | 445.4 | 322.0 | 442.2 | 47.7 | 71.8 | 142.0 | 766.8 | 949.3 | 502.1 | 389.2 | 425.2 | 233.2 | 390.9 | 365.4 | 346.2 | 265.2 | 364.1 | 304.3 | 344.7 | 50.6 | 483.0 | 188.4 | 298.9 | 337.0 | 464.2 | 126.0 | 95.8 | 134.6 | 129.5 | 95.1 | 63.4 | 103.2 | 129.4 | 80.8 | 86.1 | 111.1 | 72.6 | 61.5 | 49.4 | 102.7 | 91.4 | 28.5 | 56.7 | 48.9 | 48.3 | 18.7 | 59.2 | 24.6 | 73.1 | 25.1 | 48.4 | 32.5 | 45.7 | 19.3 | 74.6 | 30.6 | 49 | 25.5 | 41.1 | 46 | 32.7 | 17.1 | 17.4 | 33.1 | 24.1 | 5.9 | 19.5 | 23.9 | 11.3 | 15.1 | 25.6 | 30.2 | 13.7 |
| Investing Activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditure | (217.2) | (281.2) | (247.6) | (266.0) | (239.0) | (245.9) | (247.9) | (241.4) | (208.5) | (206.4) | (200.0) | (167.9) | (168.8) | (164.4) | (161.6) | (208.0) | (200.0) | (209.8) | (162.4) | (235.4) | (248.0) | (182.2) | (193.0) | (173.1) | (186.0) | (165.0) | (160.7) | (158.3) | (179.5) | (156.8) | (239.6) | (196.7) | (218.5) | (144.7) | (163.2) | (129.9) | (171.6) | (622.8) | (257.1) | (128.5) | (146.8) | (62.5) | (50.9) | (57.9) | (47.6) | (70.4) | (57.1) | (68.8) | (58.1) | (40.3) | (44.2) | (59.5) | (56.4) | (40.7) | (41.4) | (42.1) | (38.9) | (42.3) | (25.4) | (15.5) | (30.7) | (19.1) | (18.2) | (49.3) | (12.6) | (26.8) | (28.8) | (24.4) | (206.1) | (77) | (37) | (36.1) | (30.6) | (26.5) | (32) | (189.9) | (25.7) | (210.7) | (5.6) | (22.4) | (13.5) | (24.5) | (27.9) | (11.4) | (11.9) | (12.5) | (22) | (13.6) | (14) |
| Acquisitions | (4.9) | 12.9 | (39.4) | 0.3 | (8.3) | (5.5) | 0.0 | 0.0 | 5.4 | 0.5 | (0.4) | (3.7) | 9.3 | (1.6) | (6.2) | (12.5) | 0.1 | (66.0) | (39.4) | 25.0 | (0.0) | (1.8) | (51.8) | (0.5) | (0.8) | (2.6) | 0 | (11.1) | (0.9) | (1.4) | 0.1 | (5.4) | (8.6) | (12.1) | 19.6 | (1.8) | (3) | (418) | (108.7) | (8.0) | (19.5) | (24.4) | 0 | (5.2) | (104.7) | (37.7) | (233.0) | (2.8) | 0 | (45.5) | (3) | 0 | 0 | 0 | (79.4) | (4.8) | 0 | (2.3) | (123.9) | 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 |
| Purchases of Investments | (4.6) | (2.9) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (33.0) | 0 | 0 | (18.8) | 908.6 | (92.7) | (63.8) | 0 | 0 | 21.5 | (7.1) | (14.4) | 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 | 0 | 0 | 0 | 0 | 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 | 14.3 | 0 | 0 | 0 | 0 | 0 | (6.8) | 0 | 8.3 | 1.1 | 0 | 0 | 9.6 | (82.3) | 92.7 | 63.8 | 20.7 | (2.9) | 4.3 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Investing Activities | 14.7 | 47.3 | 17.5 | (40.2) | (23.7) | 43.4 | (10.9) | (1.5) | 0.2 | (1.1) | 23.6 | 1.9 | (9.6) | (908.6) | 94.4 | 63.8 | 10.2 | 24.0 | 0 | (3.8) | 0.1 | (43.9) | (33.2) | 11.8 | 51.7 | (108.1) | 44.4 | 40.5 | 12.9 | 27.9 | 2.5 | 12.7 | 0.8 | 0.1 | (7.0) | (10.0) | (3) | 386 | 0 | 0 | (19.5) | 0 | 252.5 | 124.6 | 68.4 | 0.4 | 6.8 | 14.4 | 1.2 | 3.0 | 6.6 | 0 | 1.8 | 0 | 0 | 0 | 0 | 10.5 | (12.3) | (0.2) | (9.2) | 1 | 0.3 | 15.1 | 0 | 5.5 | (0.3) | (11.9) | 23.1 | 54.4 | (39.2) | 0 | 0 | 1.7 | 3.5 | (10.5) | 0 | 209.3 | (187.4) | (0.2) | 0.2 | 3.1 | 4.4 | (3.9) | 0.3 | 13.5 | 1.8 | 1.8 | 1.7 |
| Investing Cash Flow | (197.6) | (224.0) | (269.4) | (305.9) | (271.3) | (208.0) | (265.6) | (242.8) | (194.6) | (238.8) | (176.4) | (169.7) | (178.3) | (248.4) | (73.3) | (156.6) | (169.0) | (254.8) | (176.0) | (221.4) | (262.3) | (227.9) | (277.9) | (161.8) | (135.0) | (275.8) | (116.3) | (128.9) | (167.5) | (158.2) | (239.4) | (189.4) | (226.3) | (156.7) | (163.2) | (129.9) | (174.6) | (654.8) | (257.1) | (128.5) | (146.8) | (86.9) | 201.6 | 61.4 | (84.0) | (107.7) | (283.3) | (57.2) | (56.9) | (82.8) | (40.6) | (59.5) | (54.7) | (40.7) | (120.8) | (47.0) | (38.9) | (34.1) | (161.6) | (15.7) | (39.9) | (18.1) | (17.9) | (34.2) | (12.6) | (21.3) | (29.1) | (36.3) | (183) | (22.6) | (76.2) | (36.1) | (30.6) | (24.8) | (28.5) | (200.4) | (25.7) | (1.4) | (193) | (22.6) | (13.3) | (21.4) | (23.5) | (15.3) | (11.6) | 1 | (20.2) | (11.8) | (12.3) |
| Financing Activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Debt Issuance | (44.7) | 60.8 | 105.1 | (67.3) | 143.3 | (168.5) | 109.4 | (318.8) | (51.9) | (11.4) | 204.5 | (88.1) | (5.2) | 104.7 | 38.1 | 367.7 | 105.4 | 331.6 | 157.7 | (20.4) | (251.8) | 209.4 | 83.5 | (274.2) | (179.6) | 35.2 | (201.7) | 254.4 | (105.8) | (34.7) | 34.4 | 68.2 | (120.2) | (1.6) | (76.3) | 215.0 | (239.0) | 500.6 | 32.1 | 331.2 | (152.3) | (1.2) | (86.8) | (168.7) | (43.4) | 19.6 | 227.4 | (56.4) | (47.9) | 38.7 | 23.5 | (45.6) | (24.2) | (20.7) | 82.9 | (47.9) | (38.6) | 11.6 | 124.8 | (24.8) | (0.2) | 18.9 | (6.7) | 15.9 | (28.7) | 14.7 | (12.8) | (1.9) | 144.1 | (4.5) | 8.8 | 3.7 | (17.5) | (0.6) | (12.6) | 54.1 | (6.8) | (15.4) | 171.4 | (8.6) | (10.1) | 26.1 | 3 | (7.9) | 2.3 | (17.6) | (1.7) | (18) | (7.4) |
| Stock Repurchased | (163.8) | (352.0) | (237.4) | (155.2) | (223.4) | (250.2) | (182.6) | (95.9) | (142.1) | (162.0) | (175.6) | (124.7) | (85.0) | (109.5) | (158.2) | (199.7) | (365.5) | (450.2) | (402.6) | (360.6) | (7.5) | (6.6) | (0.0) | (28.0) | (172.1) | (182.5) | (93.3) | (350.9) | (143.8) | (136.2) | (126.5) | (125.3) | (9.4) | (121.5) | (95.4) | (118.3) | (29.2) | (56.2) | (58.0) | (68.1) | (171.0) | (66.9) | (156.3) | (1.3) | 0 | (0.3) | (0.2) | (0.7) | (30.8) | (22.5) | (68.1) | (5.4) | (0.6) | (2.5) | (1.5) | 0 | 0 | 0 | (16.6) | (12.7) | (6.7) | (14.7) | (28.8) | (6.1) | (21.6) | (18.9) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (10.9) | 0 | 0 | 0 | 0.2 | (2.7) | (0.1) | (0.6) |
| Dividends Paid | (13.0) | (12.4) | (12.5) | (12.9) | (13.5) | (13.0) | (13.3) | (13.4) | (13.6) | (13.5) | (13.7) | (14.0) | (14.2) | (14.3) | (14.6) | (14.8) | (14.9) | (15.6) | (16.4) | (16.8) | (17.0) | 0 | 0 | 0 | (17.3) | (17.4) | (17.6) | (8.9) | (9.1) | (9.3) | (9.3) | (9.4) | (9.4) | (9.4) | (9.5) | (9.6) | (9.7) | (9.7) | (9.7) | (9.7) | (9.8) | (4.5) | (4.5) | (4.6) | (4.7) | (4.7) | (4.6) | 0 | 0 | 0 | (4.6) | 0 | 0 | (4.6) | 0 | 0 | (2.7) | 0 | 0 | (0.5) | (0.1) | 0 | 0 | (2.7) | (2.3) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Financing Activities | (4.2) | 2.8 | 6.2 | 3.2 | (1.5) | 0.7 | (6.8) | 4.6 | (4.6) | 0.8 | (0.5) | (0.5) | (4.4) | 0.0 | (44.3) | (2.4) | (3.1) | 1.3 | (12.8) | 2.7 | 3.1 | 14.9 | (15.1) | (3.1) | (2.7) | 0.0 | (0.2) | 1.2 | (7.6) | (3.9) | (0.3) | (2.0) | (1.7) | (8.8) | (1.8) | (7.3) | (1.6) | 0.2 | (3.0) | (482.9) | 9.9 | 0 | (0.0) | (1.2) | 0 | 0 | (1.6) | 11.5 | 0 | 0 | 4.6 | 0 | 4.6 | 0 | (11.9) | (2.1) | 0 | (3.2) | (3.8) | 0 | 0 | (6.6) | (6.9) | 0 | 0 | (1.6) | (0.3) | (0.1) | 0.1 | 0 | 0 | 0 | 0 | 0.1 | (0.2) | 0.1 | 0 | 0.1 | (0.1) | 0.1 | (0.1) | 0.1 | (0.1) | 0 | 0 | 0.1 | (0.1) | 0 | 0 |
| Financing Cash Flow | (221.9) | (296.1) | (134.5) | (227.7) | (91.4) | (426.8) | (89.7) | (419.5) | (208.9) | (182.3) | 18.0 | (223.7) | (105.9) | (15.4) | (179.0) | 154.0 | (278.0) | (132.9) | (274.1) | (392.0) | (269.9) | 217.7 | 71.8 | (302.5) | (371.8) | (164.8) | (309.8) | (104.1) | (266.3) | (184.0) | (98.9) | (68.6) | (140.7) | (138.8) | (183.0) | 82.1 | (279.4) | 438.0 | (35.5) | (205.3) | (323.2) | (71.7) | (236.9) | (175.0) | (47.6) | 16.1 | 226.6 | (44.5) | (78.2) | 16.7 | (43.5) | (50.6) | (19.5) | (27.2) | 69.6 | (55.6) | (41.1) | 10.2 | 105.3 | (35.6) | (6.7) | (1.4) | (42.4) | 7.3 | (51.3) | (5.8) | (18.7) | (1.8) | 145.3 | (4.3) | 9 | 3.9 | (16.5) | (0.5) | (12.8) | 153.9 | (6.2) | (15.8) | 171.8 | (8.4) | (9.8) | 15.3 | 1.3 | (7.8) | 2.6 | (17) | (4.4) | (18) | (8) |
| Cash Position | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash | (18.8) | 24.9 | (24.8) | 17.7 | (1.0) | 20.2 | (19.2) | 17.0 | (7.7) | 33.8 | 1.3 | (29.7) | 8.2 | 35.5 | (36.5) | 26.8 | (3.8) | (65.5) | (9.3) | (565.5) | (460.0) | 133.3 | 561.6 | 485.0 | (6.4) | (49.2) | (1.9) | (0.9) | (42.1) | 22.0 | 7.3 | 4.2 | (1.1) | 9.0 | (1.0) | 3.5 | 29.2 | (28.0) | 5.5 | 1.7 | (6.6) | (32.6) | 60.6 | 21.1 | (2.0) | 3.5 | 6.6 | 1.6 | (5.7) | 14.7 | 2.0 | 1.0 | (1.6) | (6.5) | (1.7) | 0.1 | 11.5 | 4.6 | 0.4 | (2.4) | 1.8 | (0.9) | (1.1) | (2.3) | 9.2 | (2) | 0.6 | (5.6) | 8 | (7.6) | 7.4 | (1.6) | 1.9 | 0.2 | (0.2) | (0.5) | 0.8 | (0.1) | (3.8) | 2.1 | 1 | (0.2) | (2.7) | 0.8 | 2.3 | (0.9) | 1 | 0.4 | (6.6) |
| Cash at Beginning | 271.3 | 112.9 | 241.4 | 223.7 | 224.8 | 204.6 | 223.8 | 112.1 | 214.5 | 180.6 | 179.3 | 209.0 | 200.8 | 165.4 | 201.9 | 175.1 | 178.9 | 244.4 | 253.7 | 819.2 | 1,279.2 | 1,145.9 | 584.3 | 99.2 | 105.7 | 154.8 | 156.7 | 157.6 | 199.7 | 177.7 | 170.4 | 166.2 | 167.3 | 65.4 | 66.4 | 63.0 | 33.7 | 61.7 | 56.3 | 54.6 | 61.2 | 114.7 | 54.2 | 33.1 | 38.4 | 34.9 | 28.3 | 26.7 | 32.4 | 17.8 | 15.8 | 14.8 | 16.4 | 22.8 | 24.6 | 24.5 | 13.0 | 6.0 | 5.6 | 8.0 | 6.2 | 7.1 | 8.2 | 0 | 1.3 | 0 | 0 | 0 | 0.3 | 0 | 0 | 0 | 0.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.8 | 0 | 0 | 0 | 0.6 | 0 | 0 | 0 | 6.7 |
| Cash at End | 252.6 | 137.8 | 216.6 | 241.4 | 223.7 | 224.8 | 204.6 | 128.8 | 206.8 | 214.5 | 180.6 | 179.3 | 209.0 | 200.8 | 165.4 | 201.9 | 175.1 | 178.9 | 244.4 | 253.7 | 819.2 | 1,279.2 | 1,145.9 | 584.3 | 99.2 | 105.7 | 154.8 | 156.7 | 157.6 | 199.7 | 177.7 | 170.4 | 166.2 | 74.4 | 65.4 | 66.4 | 63.0 | 33.7 | 61.7 | 56.3 | 54.6 | 82.2 | 114.7 | 54.2 | 36.3 | 38.4 | 34.9 | 28.3 | 26.7 | 32.4 | 17.8 | 15.8 | 14.8 | 16.4 | 22.8 | 24.6 | 24.5 | 10.5 | 6.0 | 5.6 | 8.0 | 6.2 | 7.1 | (2.3) | 10.5 | (2) | 0.6 | (5.6) | 8.3 | (7.6) | 7.4 | (1.6) | 2.2 | 0.2 | (0.2) | (0.5) | 0.8 | (0.1) | (3.8) | 2.1 | 1.8 | (0.2) | (2.7) | 0.8 | 2.9 | (0.9) | 1 | 0.4 | 0.1 |
| Free Cash Flow | 184.5 | 293.5 | 133.1 | 283.0 | 121.0 | 412.5 | 85.0 | 437.9 | 187.9 | 246.0 | (38.3) | 195.0 | 122.0 | 132.9 | 59.1 | (175.3) | 245.4 | 112.2 | 279.9 | (187.8) | (176.2) | (40.2) | 573.8 | 776.2 | 316.1 | 224.1 | 264.6 | 74.9 | 211.4 | 208.6 | 106.6 | 68.5 | 145.5 | 159.6 | 181.5 | (79.3) | 311.4 | (434.5) | 41.8 | 208.5 | 317.5 | 63.5 | 44.9 | 76.7 | 82.0 | 24.7 | 6.2 | 34.4 | 71.3 | 40.4 | 41.8 | 51.6 | 16.2 | 20.8 | 8.0 | 60.6 | 52.6 | (13.8) | 31.3 | 33.4 | 17.6 | (0.4) | 41 | (24.7) | 60.5 | (1.7) | 19.6 | 8.1 | (160.4) | (57.7) | 37.6 | (5.5) | 18.4 | (1) | 9.1 | (143.9) | 7 | (193.6) | 11.8 | 10.7 | 10.6 | (18.6) | (8.4) | 12.5 | (0.6) | 2.6 | 3.6 | 16.6 | (0.3) |
| Key Metrics | 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 Q2 | 2002 Q4 | 2002 Q2 | 2001 Q4 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Revenue | 4,495.2 | 4,486.0 | 4,495.2 | 4,283.8 | 4,099.7 | 4,113.7 | 3,963.0 | 3,907.6 | 3,843.6 | 3,703.5 | 3,562.8 | 3,548.1 | 3,467.5 | 3,447.0 | 3,336.0 | 3,323.4 | 3,293.0 | 3,275.3 | 3,156.0 | 3,197.9 | 3,013.0 | 3,086.9 | 2,912.5 | 2,729.8 | 2,829.7 | 2,896.2 | 2,822.5 | 2,855.2 | 2,804.4 | 2,754.5 | 2,648.9 | 2,681.4 | 2,687.5 | 2,642.8 | 2,541.9 | 2,612.4 | 2,612.9 | 2,475.7 | 2,409.9 | 2,430.9 | 2,449.8 | 2,315.2 | 2,227.7 | 2,275.2 | 2,225.4 | 2,107.6 | 2,017.8 | 2,019.8 | 1,920.2 | 1,800.8 | 1,816.4 | 1,835.0 | 1,831.6 | 1,764.9 | 1,680.4 | 1,729.8 | 1,825.3 | 1,838.8 | 1,848.7 | 1,902.2 | 1,910.5 | 1,559.5 | 1,323.3 | 1,338.3 | 1,347.2 | 1,291.2 | 1,295.1 | 1,303.6 | 1,312.4 | 1,237.4 | 1,244.5 | 1,278.7 | 1,297.7 | 1,194.2 | 1,180.2 | 1,179.0 | 1,197.6 | 1,065.9 | 1,043.5 | 1,047.7 | 1,034.3 | 967.2 | 970.8 | 990.9 | 1,091.0 | 889.3 | 1,012.9 | 1,018.7 | 1,035.5 | 949.5 | 903.0 | 835.5 | 805.9 | 724.2 | 718.6 | 676.9 | 614.8 | 561.8 | 524.8 | 541.0 |
| Gross Profit | 658.3 | 4,063.3 | 4,080.7 | 3,865.0 | 3,696.8 | 3,707.8 | 3,572.8 | 3,519.5 | 3,440.0 | 3,309.7 | 3,184.1 | 3,167.8 | 3,087.5 | 3,065.0 | 2,969.7 | 2,968.4 | 2,921.9 | 2,901.1 | 2,788.2 | 2,859.8 | 2,665.9 | 2,735.6 | 2,577.1 | 2,446.2 | 2,511.8 | 2,572.2 | 2,508.5 | 2,549.3 | 2,496.9 | 2,453.7 | 2,363.7 | 2,391.6 | 2,394.6 | 2,357.9 | 2,273.8 | 2,337.8 | 2,335.2 | 2,211.8 | 2,152.1 | 2,176.4 | 2,194.5 | 2,063.1 | 1,985.4 | 2,034.2 | 1,986.6 | 1,874.2 | 1,816.0 | 1,828.0 | 1,722.5 | 1,593.7 | 1,609.4 | 1,632.6 | 1,627.0 | 1,560.2 | 1,488.6 | 1,525.3 | 1,587.7 | 781.3 | 1,463.9 | 1,512.5 | 1,550.2 | 662.2 | 570.5 | 1,158.4 | 584.4 | 551.1 | 565.2 | 1,303.6 | 597.2 | 1,067.2 | 1,073.7 | 560.2 | 565.4 | 506.2 | 1,003.4 | 511.2 | 511.2 | 447.9 | 437.4 | 488.1 | 463.5 | 431.1 | 457.7 | 456.9 | 473.8 | 399.3 | 426.2 | 422.6 | 446.8 | 596.2 | 415.5 | 587.6 | 503.8 | 453.4 | 455.7 | 436.7 | 389.0 | 354.9 | 331.6 | 350.2 |
| Operating Income | 502.9 | 517.2 | 521.7 | 500.3 | 454.8 | 472.5 | 384.2 | 436.4 | 388.8 | 331.2 | 285.4 | 280.1 | 278.7 | 261.4 | 275.9 | 233.4 | 232.9 | 313.6 | 314.8 | 439.0 | 295.7 | 414.0 | 349.7 | 358.0 | 236.7 | 341.0 | 188.9 | 345.6 | 340.4 | 259.8 | 257.2 | 324.5 | 333.8 | 338.7 | 257.3 | 330.2 | 353.9 | 314.2 | 277.6 | 333.3 | 356.3 | 321.8 | 275.2 | 335.4 | 327.1 | 322.3 | 176.6 | 293.4 | 271.0 | 242.6 | 224.9 | 304.1 | 243.9 | 274.5 | 168.7 | 230.3 | 269.0 | 208.9 | 195.5 | 232.2 | 260.4 | 130.7 | 104.7 | 129.7 | 140.5 | 118.9 | 101.9 | 163.0 | 136.8 | 88.2 | 82.5 | 115.1 | 127.0 | 88.6 | 67.0 | 108.0 | 107.2 | 71.8 | 70.5 | 95.8 | 85.2 | 63.0 | 72.6 | 73.4 | 105.0 | 76.2 | 77.3 | 84.8 | 88.2 | 85.1 | 101.0 | 80.5 | 83.2 | 63.5 | 65.1 | 70.7 | 50.4 | 45.3 | 47.0 | 54.7 |
| Net Income | 348.7 | 445.9 | 373.0 | 353.2 | 316.7 | 332.4 | 258.7 | 289.2 | 261.8 | 216.4 | 167.0 | 171.3 | 163.1 | 174.8 | 182.6 | 163.9 | 153.7 | 238.7 | 218.0 | 324.4 | 208.5 | 307.7 | 240.5 | 251.1 | 141.7 | 244.6 | 96.9 | 237.7 | 233.7 | 157.8 | 171.4 | 225.7 | 223.7 | 219.5 | 141.1 | 185.3 | 206.0 | 174.1 | 151.8 | 185.5 | 190.7 | 173.7 | 150.2 | 182.1 | 174.2 | 172.7 | 82.8 | 151.6 | 138.0 | 124.4 | 114.5 | 151.8 | 119.7 | 135.3 | 71.7 | 107.4 | 128.4 | 95.3 | 84.9 | 103.5 | 114.0 | 37.2 | 55.6 | 65.6 | 71.8 | 60.9 | 51.1 | 80.9 | 67.5 | 46.5 | 37.0 | 66.6 | 61.7 | 40.0 | 28.8 | 52.1 | 49.5 | 34.2 | 113.9 | 60.3 | 51.1 | 12.3 | 8.3 | 158.8 | 61.4 | 37.2 | 37.8 | 48.3 | 46.2 | 46.5 | 51.0 | 43.9 | 44.3 | 0.9 | 32.4 | 36.2 | 19.1 | 22.3 | 23.3 | 28.6 |
| EPS (Diluted) | 5.65 | 7.01 | 5.74 | 5.43 | 4.80 | 4.96 | 3.80 | 4.26 | 3.82 | 3.16 | 2.40 | 2.42 | 2.28 | 2.43 | 2.50 | 2.20 | 2.02 | 3.00 | 2.60 | 3.79 | 2.43 | 3.60 | 2.82 | 2.95 | 1.64 | 2.79 | 1.10 | 2.66 | 2.57 | 1.70 | 1.84 | 2.39 | 2.36 | 2.31 | 1.47 | 1.91 | 2.12 | 1.78 | 1.54 | 1.89 | 1.93 | 1.74 | 1.48 | 1.80 | 1.73 | 1.71 | 0.82 | 1.51 | 1.38 | 1.24 | 1.15 | 1.53 | 1.21 | 1.37 | 0.73 | 1.10 | 1.31 | 0.97 | 0.86 | 1.04 | 1.15 | 0.51 | 0.57 | 0.67 | 0.73 | 0.62 | 0.52 | 0.82 | 0.68 | 0.47 | 0.37 | 0.53 | 0.60 | 0.39 | 0.27 | 0.49 | 0.46 | 0.32 | 1.00 | 0.52 | 0.44 | 0.07 | 0.07 | 1.26 | 0.50 | 0.29 | 0.31 | 0.39 | 0.37 | 0.36 | 0.41 | 0.33 | 0.35 | 0.01 | 0.26 | 0.28 | 0.14 | 0.18 | 0.19 | 0.23 |
| Balance Sheet | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash & Equivalents | 119.0 | 137.8 | 112.9 | 137.6 | 126.8 | 126.0 | 106.1 | 128.8 | 112.1 | 119.4 | 80.8 | 79.5 | 110.0 | 102.8 | 74.6 | 132.7 | 106.0 | 115.3 | 189.7 | 199.0 | 764.5 | 1,224.5 | 1,101.2 | 539.6 | 54.6 | 61.3 | 58.9 | 61.3 | 62.7 | 105.2 | 83.7 | 76.9 | 73.1 | 74.4 | 65.4 | 66.4 | 63.0 | 33.7 | 61.7 | 56.3 | 54.6 | 12.3 | 6.9 | 9.2 | 10.6 | 9.4 | 13.6 | 36.3 | 38.4 | 34.9 | 26.7 | 32.4 | 17.8 | 15.8 | 24.6 | 24.5 | 13.0 | 10.5 | 6.0 | 5.6 | 8.0 | 6.2 | 7.1 | 8.2 | 10.5 | 1.3 | 3.3 | 2.7 | 8.4 | 0.3 | 7.9 | 0.6 | 2.3 | 0.3 | 0.1 | 0.3 | 0.8 | 0 | 0.2 | 3.8 | 1.8 | 0.8 | 1 | 3.7 | 2.8 | 0.6 | 1.4 | 0.4 | 0.1 | |||||||||||
| Total Assets | 15,681.1 | 15,957.1 | 15,343.9 | 14,985.6 | 14,875.4 | 14,469.7 | 14,353.8 | 14,071.4 | 14,046.1 | 13,967.6 | 13,873.5 | 13,732.3 | 13,556.0 | 13,494.2 | 13,378.9 | 13,296.1 | 13,144.4 | 13,093.5 | 12,846.9 | 12,812.6 | 13,096.3 | 13,476.9 | 12,975.8 | 12,148.5 | 11,620.4 | 11,668.2 | 11,594.4 | 11,752.6 | 11,721.3 | 11,265.5 | 11,273.6 | 11,069.4 | 11,023.5 | 10,761.8 | 10,639.4 | 10,552.5 | 10,448.3 | 10,317.8 | 9,673.6 | 9,540.9 | 9,565.0 | 3,989.8 | 3,999.3 | 3,964.5 | 3,836.9 | 3,835.3 | 3,598.9 | 2,964.2 | 2,965.2 | 2,772.7 | 2,423.7 | 2,441.0 | 2,329.1 | 2,255.9 | 2,011.2 | 1,980.6 | 1,990.0 | 1,742.4 | 1,701.2 | 1,525.1 | 1,530.6 | 1,498 | 1,485.3 | 1,499.7 | 1,467.8 | 1,448.1 | 1,469.1 | 1,459.5 | 1,464.7 | 1,085.3 | 1,082.5 | 1,004.2 | 990 | 965.8 | 960.1 | 955.5 | 767.9 | 748.1 | 741.9 | 539.6 | 539.2 | 521.5 | 498.1 | 481 | 476.5 | 460.4 | 478.3 | 476.6 | 479.9 | |||||||||||
| Total Debt | 5,125.8 | 5,507.2 | 5,110.9 | 5,008.0 | 5,094.1 | 4,955.4 | 5,106.9 | 4,995.8 | 5,307.2 | 5,366.6 | 5,383.8 | 5,177.8 | 5,273.2 | 5,271.3 | 5,167.4 | 5,029.2 | 4,670.4 | 4,559.4 | 4,065.9 | 3,913.0 | 3,941.6 | 4,194.4 | 3,940.6 | 3,868.4 | 4,147.1 | 4,310.6 | 4,277.7 | 4,481.1 | 4,236.2 | 3,998.6 | 4,026.3 | 3,990.5 | 3,921.3 | 4,040.0 | 4,040.2 | 4,115.0 | 3,898.6 | 4,136.1 | 3,634.2 | 3,594.2 | 3,280.4 | 883.4 | 893.1 | 959.0 | 921.9 | 947.6 | 904.0 | 862.8 | 908.4 | 879.4 | 702.1 | 741.7 | 688.8 | 661.6 | 625.1 | 664.6 | 701.0 | 548.8 | 533.7 | 405.5 | 422.6 | 422.7 | 404.2 | 410.4 | 393.7 | 422.3 | 410.5 | 423.3 | 425.4 | 278.2 | 277.4 | 268.7 | 265 | 282.5 | 282.5 | 293.1 | 237.4 | 244.2 | 252.2 | 74.4 | 82.2 | 92.3 | 63.1 | 59.8 | 83.6 | 79.4 | 97 | 96.1 | 111.3 | |||||||||||
| Stockholders' Equity | 7,531.1 | 7,275.8 | 7,230.5 | 7,030.0 | 6,785.6 | 6,666.2 | 6,605.7 | 6,485.4 | 6,256.7 | 6,149.0 | 6,064.9 | 6,087.2 | 6,012.1 | 5,920.6 | 5,855.4 | 5,814.7 | 5,867.9 | 6,089.7 | 6,274.0 | 6,480.1 | 6,513.9 | 6,317.1 | 5,962.8 | 5,688.6 | 5,413.2 | 5,504.1 | 5,389.2 | 5,393.1 | 5,482.4 | 5,389.3 | 5,363.7 | 5,317.6 | 5,215.6 | 4,989.5 | 4,865.2 | 4,812.9 | 4,736.0 | 4,533.2 | 4,394.7 | 4,303.0 | 4,289.2 | 1,887.4 | 1,821.8 | 1,751.1 | 1,678.0 | 1,596.5 | 1,534.8 | 1,178.9 | 1,133.3 | 1,090.9 | 976.4 | 950.0 | 917.5 | 946.9 | 799.2 | 782.5 | 745.7 | 716.6 | 691.0 | 680.0 | 664.4 | 641.6 | 638.6 | 656.6 | 638 | 627 | 626.5 | 619 | 596.4 | 526.6 | 510.8 | 495.7 | 478.1 | 453 | 440.9 | 429.5 | 315.8 | 297.7 | 290.4 | 282.6 | 272.9 | 260.6 | 267 | 262.7 | 235.3 | 224.5 | 220.1 | 217.5 | 211 | |||||||||||
| Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Cash Flow | 401.6 | 574.7 | 380.7 | 549.0 | 360.0 | 658.4 | 333.0 | 679.3 | 396.4 | 452.4 | 161.7 | 362.9 | 290.8 | 297.3 | 220.7 | 32.6 | 445.4 | 322.0 | 442.2 | 47.7 | 71.8 | 142.0 | 766.8 | 949.3 | 502.1 | 389.2 | 425.2 | 233.2 | 390.9 | 365.4 | 346.2 | 265.2 | 364.1 | 304.3 | 344.7 | 50.6 | 483.0 | 188.4 | 298.9 | 337.0 | 464.2 | 126.0 | 95.8 | 134.6 | 129.5 | 95.1 | 63.4 | 103.2 | 129.4 | 80.8 | 86.1 | 111.1 | 72.6 | 61.5 | 49.4 | 102.7 | 91.4 | 28.5 | 56.7 | 48.9 | 48.3 | 18.7 | 59.2 | 24.6 | 73.1 | 25.1 | 48.4 | 32.5 | 45.7 | 19.3 | 74.6 | 30.6 | 49 | 25.5 | 41.1 | 46 | 32.7 | 17.1 | 17.4 | 33.1 | 24.1 | 5.9 | 19.5 | 23.9 | 11.3 | 15.1 | 25.6 | 30.2 | 13.7 | |||||||||||
| Capital Expenditure | (217.2) | (281.2) | (247.6) | (266.0) | (239.0) | (245.9) | (247.9) | (241.4) | (208.5) | (206.4) | (200.0) | (167.9) | (168.8) | (164.4) | (161.6) | (208.0) | (200.0) | (209.8) | (162.4) | (235.4) | (248.0) | (182.2) | (193.0) | (173.1) | (186.0) | (165.0) | (160.7) | (158.3) | (179.5) | (156.8) | (239.6) | (196.7) | (218.5) | (144.7) | (163.2) | (129.9) | (171.6) | (622.8) | (257.1) | (128.5) | (146.8) | (62.5) | (50.9) | (57.9) | (47.6) | (70.4) | (57.1) | (68.8) | (58.1) | (40.3) | (44.2) | (59.5) | (56.4) | (40.7) | (41.4) | (42.1) | (38.9) | (42.3) | (25.4) | (15.5) | (30.7) | (19.1) | (18.2) | (49.3) | (12.6) | (26.8) | (28.8) | (24.4) | (206.1) | (77) | (37) | (36.1) | (30.6) | (26.5) | (32) | (189.9) | (25.7) | (210.7) | (5.6) | (22.4) | (13.5) | (24.5) | (27.9) | (11.4) | (11.9) | (12.5) | (22) | (13.6) | (14) | |||||||||||
| Free Cash Flow | 184.5 | 293.5 | 133.1 | 283.0 | 121.0 | 412.5 | 85.0 | 437.9 | 187.9 | 246.0 | (38.3) | 195.0 | 122.0 | 132.9 | 59.1 | (175.3) | 245.4 | 112.2 | 279.9 | (187.8) | (176.2) | (40.2) | 573.8 | 776.2 | 316.1 | 224.1 | 264.6 | 74.9 | 211.4 | 208.6 | 106.6 | 68.5 | 145.5 | 159.6 | 181.5 | (79.3) | 311.4 | (434.5) | 41.8 | 208.5 | 317.5 | 63.5 | 44.9 | 76.7 | 82.0 | 24.7 | 6.2 | 34.4 | 71.3 | 40.4 | 41.8 | 51.6 | 16.2 | 20.8 | 8.0 | 60.6 | 52.6 | (13.8) | 31.3 | 33.4 | 17.6 | (0.4) | 41 | (24.7) | 60.5 | (1.7) | 19.6 | 8.1 | (160.4) | (57.7) | 37.6 | (5.5) | 18.4 | (1) | 9.1 | (143.9) | 7 | (193.6) | 11.8 | 10.7 | 10.6 | (18.6) | (8.4) | 12.5 | (0.6) | 2.6 | 3.6 | 16.6 | (0.3) | |||||||||||