WKC - World Kinect Corporation
Price:
--
--
|
CONSENSUS:
Hold
DETAILS
|
PRICE TARGET:
$29.33
DETAILS
HIGH:
$33.00
LOW:
$27.00
MEDIAN:
$28.00
CONSENSUS:
$29.33
DOWNSIDE:
23.10%
| 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 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 | 1987 Q4 | 1987 Q3 | 1987 Q2 | 1987 Q1 | 1986 Q4 | 1986 Q3 | 1986 Q2 | 1985 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Revenue | 13,705.8 | 9,685 | 9,029 | 9,402.6 | 9,058.8 | 9,437.6 | 9,728.9 | 10,526.4 | 11,011.9 | 10,872.5 | 12,025.4 | 12,275.1 | 11,033.5 | 12,576 | 13,877.1 | 15,600.8 | 17,227.5 | 12,338.7 | 9,584.1 | 8,366.9 | 7,075.7 | 6,273 | 4,632.8 | 4,437.3 | 3,097.7 | 7,921.6 | 9,275.9 | 9,282.3 | 9,392.5 | 8,607.7 | 9,895.2 | 10,418.4 | 10,173.2 | 9,137.9 | 8,949.8 | 8,591.8 | 8,052.8 | 8,137.5 | 7,792.1 | 7,360.8 | 6,633 | 5,192.6 | 6,731.9 | 7,810.7 | 8,496.4 | 7,340.7 | 9,779.6 | 11,713.5 | 11,342.5 | 10,550.9 | 10,404.7 | 10,493.7 | 10,479.6 | 10,184.0 | 9,935.8 | 9,911.7 | 9,618.8 | 9,479.1 | 9,323.9 | 9,510.8 | 8,708.7 | 7,079.4 | 5,828.8 | 4,987.1 | 4,397.3 | 3,918.0 | 3,545.2 | 3,202.7 | 2,533.3 | 2,013.9 | 2,913.4 | 5,453.4 | 5,651.1 | 4,491.5 | 4,145.5 | 3,608.5 | 3,273.4 | 2,702.2 | 2,618.7 | 2,775.5 | 2,856.9 | 2,534.0 | 2,534.3 | 2,307.4 | 2,117.7 | 1,774.6 | 1,785.8 | 1,579.4 | 1,377.4 | 911.8 | 705.6 | 652.3 | 645.9 | 658 | 510.6 | 458.9 | 351.3 | 326.0 | 349.7 | 338.1 | 368.1 | 408.6 | 378.1 | 374.5 | 352.0 | 323.1 | 306.6 | 231.6 | 183 | 187.8 | 180.3 | 193 | 200.7 | 208.9 | 205.8 | 186.3 | 213.9 | 207.7 | 180.3 | 170.7 | 191 | 166.7 | 145.7 | 139 | 134.6 | 78.1 | 76.7 | 72.5 | 63.4 | 62.5 | 63.1 | 61.4 | 70.7 | 62.8 | 68.9 | 57.9 | 58.1 | 53.8 | 51.4 | 42.2 | 69.7 | 65.7 | 51.8 | 47.1 | 52.2 | 48.5 | 20.1 | 21.4 | 19.9 | 16.8 | 14.3 | 13.5 | 13.1 | 11.4 | 9.6 | 7 | 2.3 | 2.3 | 2.3 | 2.3 | 1.8 |
| Cost of Revenue | 13,304.2 | 9,544.6 | 8,908.1 | 9,248 | 8,917.9 | 9,319.4 | 9,577.9 | 10,350.3 | 10,838.7 | 10,809.9 | 11,900.4 | 12,089 | 10,811.8 | 12,334.1 | 13,715 | 15,478.7 | 16,985.1 | 12,272.2 | 9,569.2 | 8,391.8 | 7,054 | 6,196.4 | 4,473.5 | 4,267.7 | 3,118 | 7,868.5 | 9,126.9 | 9,132.7 | 9,270 | 8,464.4 | 9,783 | 10,268.4 | 10,016 | 9,033.1 | 8,834.7 | 8,443.3 | 7,952.4 | 8,016.9 | 7,677 | 7,198.4 | 6,414.5 | 4,968.8 | 6,504 | 7,584 | 8,306 | 7,125.3 | 9,560.1 | 11,498.9 | 11,151.0 | 10,362.9 | 10,209.1 | 10,307.3 | 10,291.1 | 10,001.6 | 9,772.5 | 9,730.9 | 9,446.7 | 9,321.8 | 9,161.7 | 9,339.9 | 8,543.6 | 6,942.6 | 5,705.1 | 4,875.0 | 4,289.7 | 3,819.2 | 3,443.3 | 3,107.9 | 2,441.8 | 1,926.6 | 2,810.0 | 5,329.5 | 5,556.8 | 4,417.7 | 4,071.7 | 3,546.2 | 3,215.4 | 2,651.0 | 2,561.0 | 2,720.4 | 2,805.4 | 2,484.3 | 2,478.4 | 2,261.1 | 2,076.7 | 1,739.1 | 1,746.3 | 1,547.3 | 1,345.9 | 884.9 | 682.2 | 627.8 | 620.4 | 630.7 | 490.5 | 438.8 | 330.1 | 307.1 | 331.8 | 319.8 | 347.5 | 389.9 | 360.9 | 356.9 | 334.2 | 307.8 | 286.8 | 213.9 | 166.8 | 172.9 | 164.8 | 177.5 | 185.6 | 195.8 | 193 | 174.6 | 201.8 | 195.4 | 168.2 | 158.7 | 179.6 | 155.9 | 135.3 | 129.4 | 125.1 | 72 | 70.6 | 65 | 55.5 | 56.3 | 55.9 | 54.5 | 63.5 | 56.7 | 62.2 | 52.4 | 0 | 0 | 46.1 | 36.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Gross Profit | 401.6 | 140.4 | 120.9 | 154.6 | 140.9 | 118.2 | 151.0 | 176.1 | 173.2 | 62.6 | 125.0 | 186.1 | 221.7 | 241.9 | 162.1 | 122.1 | 242.4 | 66.5 | 14.9 | (24.9) | 21.7 | 76.6 | 159.3 | 169.6 | (20.3) | 53.1 | 149.0 | 149.6 | 122.5 | 143.3 | 112.2 | 150 | 157.2 | 104.8 | 115.1 | 148.5 | 100.4 | 120.6 | 115.1 | 162.4 | 218.5 | 223.8 | 227.9 | 226.7 | 190.4 | 215.4 | 219.5 | 214.6 | 191.5 | 188.0 | 195.6 | 186.3 | 188.5 | 182.4 | 163.3 | 180.8 | 172.1 | 157.2 | 162.3 | 170.8 | 165.1 | 136.8 | 123.6 | 112.1 | 107.6 | 98.8 | 102.0 | 94.7 | 91.6 | 87.3 | 103.4 | 123.8 | 94.3 | 73.8 | 73.8 | 62.3 | 58.0 | 51.2 | 57.7 | 55.2 | 51.4 | 49.7 | 55.9 | 46.2 | 41.1 | 35.5 | 39.5 | 32.0 | 31.5 | 26.9 | 23.4 | 24.5 | 25.5 | 27.3 | 20.1 | 20.1 | 21.1 | 18.8 | 17.9 | 18.3 | 20.5 | 18.7 | 17.2 | 17.6 | 17.8 | 15.3 | 19.8 | 17.7 | 16.2 | 14.9 | 15.5 | 15.5 | 15.1 | 13.1 | 12.8 | 11.7 | 12.1 | 12.3 | 12.1 | 12 | 11.4 | 10.8 | 10.4 | 9.6 | 9.5 | 6.1 | 6.1 | 7.5 | 7.9 | 6.2 | 7.2 | 6.9 | 7.2 | 6.1 | 6.7 | 5.5 | 58.1 | 53.8 | 5.3 | 5.7 | 69.7 | 65.7 | 51.8 | 47.1 | 52.2 | 48.5 | 20.1 | 21.4 | 19.9 | 16.8 | 14.3 | 13.5 | 13.1 | 11.4 | 9.6 | 7 | 2.3 | 2.3 | 2.3 | 2.3 | 1.8 |
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 117.5 | 77.4 | 73.2 | 69.5 | 67.3 | 72.4 | 77.4 | 71.8 | 72.8 | 75.1 | 72.1 | 76.1 | 80.8 | 79 | 69.9 | 81.7 | 82.3 | 74.7 | 70.3 | 60.6 | 57.4 | 59.4 | 62.1 | 80.9 | 84.4 | 83.7 | 89.3 | 82.8 | 79.5 | 70.6 | 84.2 | 70.6 | 74.9 | 72.3 | 81.9 | 71 | 77.4 | 76.6 | 91.1 | 71.8 | 170.5 | 159 | 157.7 | 158.7 | 146.5 | 142.6 | 148.3 | 139.3 | 130.5 | 122.6 | 125.0 | 120.3 | 117.0 | 114.3 | 108.6 | 106.1 | 99.1 | 97.8 | 96.4 | 97.5 | 95.5 | 80.4 | 74.0 | 65.9 | 60.8 | 56.3 | 56.2 | 52.1 | 55.0 | 53.8 | 46.1 | 63.5 | 64.5 | 51.5 | 49.3 | 40.0 | 35.9 | 34.2 | 38.9 | 34.3 | 32.9 | 29.8 | 36.1 | 30.3 | 29.1 | 27.1 | 28.7 | 23.4 | 21.7 | 19.2 | (18.7) | 17.4 | 19.7 | 20.4 | 14.5 | 14.2 | 14.8 | 13.3 | 13.2 | 13.7 | 12.4 | 13.4 | 14.8 | 13.5 | 20.5 | 13.5 | 13.7 | 11.7 | 11.8 | 9.7 | 10.6 | 10 | 10.3 | 7.9 | 7.1 | 6.7 | 8.3 | 7.7 | 7.7 | 7.3 | 7.4 | 6.3 | 6.2 | 5.5 | 5.9 | 3.1 | 3.2 | 4.2 | 4.8 | 3.9 | 4.5 | 4.1 | 4.8 | 3.9 | 4.3 | 4.2 | 0 | 0 | 3.3 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Expenses | 151.6 | 0 | (1.8) | 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 | (0.6) | 0 | (6.9) | 1.9 | (1.6) | 0.3 | 0 | 2.6 | 1.5 | 0 | (3.7) | (1.1) | (0.2) | 0.1 | 0 | 3.6 | 0.6 | 0.1 | 1.4 | 2.4 | 3.5 | 0.8 | 1.1 | 1.1 | 1.7 | 0.4 | 1.9 | 1.8 | 0.5 | 0.5 | 16.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 35.0 | 0 | 0 | 0 | (1.6) | 0 | 0 | 0 | 0 | 1 | (1.7) | 0.6 | 0.6 | 0.6 | 0.6 | 0 | 0.9 | 0.9 | 0.7 | 0.7 | 0.7 | 0.7 | 0.6 | 0.6 | 0.6 | 0.6 | 0.5 | 0.5 | 0.5 | 0.4 | 0.5 | 0.4 | 0.4 | 0.4 | 0.5 | 0.3 | 0.3 | 0.3 | 0.3 | 0.4 | 0.3 | 0.4 | 0.4 | 0.4 | 0.3 | 0.5 | (197) | 0 | 0.5 | 0.5 | (226.4) | 0 | 0 | 0 | (136.3) | 0 | 0 | 0 | (60.7) | 0 | 0 | 0 | (39.1) | 0 | 0 | 0 | (8.9) | 0 | 0 | 0 | 0 |
| Operating Expenses | 269.1 | 77.4 | 71.4 | 69.5 | 67.3 | 72.4 | 77.4 | 71.8 | 72.8 | 75.1 | 72.1 | 76.1 | 80.8 | 79 | 69.9 | 81.7 | 82.3 | 74.7 | 70.3 | 60.6 | 57.4 | 59.4 | 62.1 | 80.9 | 84.4 | 83.7 | 89.3 | 82.8 | 79.5 | 70.6 | 84.2 | 70.6 | 74.9 | 72.3 | 81.9 | 71 | 77.4 | 76.6 | 91.1 | 71.8 | 173 | 160.5 | 160 | 160.3 | 148.8 | 143.9 | 148.5 | 140.5 | 131.7 | 123.7 | 131.1 | 122.1 | 119.7 | 115.4 | 109.0 | 109.7 | 99.8 | 98.0 | 97.9 | 99.9 | 99.0 | 81.2 | 75.1 | 67.0 | 62.5 | 56.7 | 58.1 | 53.9 | 55.4 | 54.2 | 62.2 | 63.5 | 64.5 | 51.5 | 49.3 | 40.0 | 35.9 | 34.2 | 38.9 | 34.3 | 32.9 | 29.8 | 36.1 | 30.3 | 29.1 | 27.1 | 28.7 | 23.4 | 21.7 | 19.2 | 16.3 | 17.4 | 19.7 | 20.4 | 13.0 | 14.2 | 14.8 | 13.3 | 13.2 | 14.7 | 10.7 | 13.9 | 15.3 | 14.1 | 21.2 | 13.5 | 14.6 | 12.6 | 12.5 | 10.4 | 11.3 | 10.7 | 10.9 | 8.5 | 7.7 | 7.3 | 8.8 | 8.2 | 8.2 | 7.7 | 7.9 | 6.7 | 6.6 | 5.9 | 6.4 | 3.4 | 3.5 | 4.5 | 5.1 | 4.3 | 4.8 | 4.5 | 5.2 | 4.3 | 4.6 | 4.7 | (197) | 0 | 3.8 | 3.5 | (226.4) | 0 | 0 | 0 | (136.3) | 0 | 0 | 0 | (60.7) | 0 | 0 | 0 | (39.1) | 0 | 0 | 0 | (8.9) | 0 | 0 | 0 | 0 |
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Income | 132.5 | 63 | 49.5 | 85.1 | 73.6 | 45.8 | 73.6 | 104.3 | 100.4 | (12.5) | 52.9 | 110 | 140.9 | 162.9 | 92.2 | 40.4 | 160.1 | (8.2) | (55.4) | (85.5) | (35.7) | 17.2 | 97.2 | 88.7 | (104.7) | (30.6) | 59.7 | 66.8 | 43 | 72.7 | 28 | 79.4 | 82.3 | 32.5 | 33.2 | 77.5 | 23 | 44 | 24 | 90.6 | 45.6 | 63.3 | 67.9 | 66.4 | 41.6 | 71.5 | 70.9 | 74.1 | 59.8 | 64.3 | 64.5 | 64.2 | 68.7 | 66.9 | 54.4 | 71.0 | 72.4 | 59.3 | 64.4 | 70.9 | 66.1 | 55.5 | 48.6 | 45.1 | 45.1 | 42.1 | 43.9 | 40.9 | 36.1 | 33.1 | 41.3 | 60.3 | 29.8 | 22.3 | 24.6 | 22.3 | 22.1 | 17.0 | 18.8 | 20.8 | 17.0 | 20.0 | 19.7 | 15.9 | 12.0 | 8.4 | 10.9 | 8.6 | 9.8 | 7.7 | 7.1 | 7.2 | 5.8 | 6.9 | 1.1 | 5.9 | 6.4 | 5.6 | 4.7 | 4.6 | 7.2 | 4.7 | (1.3) | 3.6 | (3.3) | 0.8 | 1.7 | 5.1 | 3.7 | 4.5 | 4.2 | 4.8 | 4.2 | 4.6 | 5.1 | 4.4 | 3.3 | 4.1 | 3.9 | 4.3 | 3.5 | 4.1 | 3.8 | 3.7 | 3.1 | 2.7 | 2.6 | 3 | 2.8 | 1.9 | 2.4 | 2.4 | 2 | 1.8 | 2.1 | 0.8 | (138.9) | 53.8 | 1.5 | 2.2 | (156.7) | 65.7 | 51.8 | 47.1 | (84.1) | 48.5 | 20.1 | 21.4 | (40.8) | 16.8 | 14.3 | 13.5 | (26) | 11.4 | 9.6 | 7 | (6.6) | 2.3 | 2.3 | 2.3 | 1.8 |
| Interest Expense | (84.5) | 27.6 | 26.3 | 28.4 | 28.2 | 26.6 | 27 | 29 | 29.2 | 30.9 | 33.2 | 31.6 | 34.9 | 35.9 | 38 | 34.7 | 27.8 | 16.8 | 12.6 | 12.1 | 11.4 | 11.1 | 12.3 | 9.4 | 10.7 | 16.2 | 16.7 | 21.2 | 21.7 | 20.5 | 19.7 | 19.1 | 19.2 | 16.9 | 20.1 | 17 | 15.5 | 13.7 | 14.2 | 11 | 8.1 | 8.9 | 9.4 | 9.2 | 7.7 | 8.5 | 8.9 | 10.1 | 6.2 | 6.0 | 6.0 | 6.0 | 5.1 | 4.1 | 4.8 | 4.6 | 5.7 | 4.9 | 4.6 | 5.0 | 4.4 | 2.6 | 2.4 | 1.2 | 1.0 | 0.8 | 1.3 | 1.1 | 1.2 | 1.4 | 3.2 | 3.3 | 2.5 | 1.4 | 0.1 | 0.6 | 0.6 | 0 | 0.6 | 0.6 | 0.4 | 0.6 | 0.5 | 0 | 0.6 | 0 | 1.2 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Income | (1.3) | 1.3 | 0 | 2.5 | 2.6 | 3.7 | 5.2 | 5 | 1.7 | 2 | 0.8 | 3 | 2.4 | 1.6 | 2.2 | 0.8 | 1.3 | 2.5 | 1.6 | 1.7 | 1.4 | 2.3 | 1.3 | 0.7 | 0.7 | 0.9 | 1.9 | 1.6 | 1.5 | 1.1 | 1.2 | 0.8 | 1.3 | 0.6 | 2.1 | 1.2 | 1.7 | 1 | 0.9 | 0.8 | 0 | 1.3 | 1 | 1.3 | 1.3 | 1.2 | 1.5 | 1.3 | 1.5 | 1.7 | 1.5 | 1.4 | 0.5 | 0.4 | 0.1 | 0.3 | 0.3 | 0.3 | 0.4 | 0.2 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | 0.3 | 0 | 0 | 0 | 0 | 0.6 | 1.2 | 1.7 | 0 | 1.7 | 1.5 | 0.9 | 1.5 | 1.3 | 0 | 0.4 | 0.1 | 0 | 0 | 0 | 0.1 | 0.4 | 0.2 | 0 | 0 | 0.3 | 0.4 | 0.1 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profitability | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| EBITDA | 112.5 | 78.5 | (250.2) | 90.7 | (396.5) | 27 | (39.8) | 107.9 | 174 | 90.4 | 16.9 | 107.8 | 104.9 | 90.7 | 90.1 | 123.3 | 75.1 | 76.4 | 53.1 | 63.8 | 51.3 | 58.3 | 30.6 | 139.1 | 30.1 | 95.7 | 97.5 | 113.1 | 100.1 | 94.2 | 85.1 | 101.5 | 80.3 | 74.3 | (94.6) | 82.3 | 71.1 | 72.3 | 40.1 | 81.3 | 63.8 | 81.7 | 88.9 | 82.8 | 58.8 | 81 | 88.5 | 88.9 | 74.5 | 76.8 | 76.4 | 74.7 | 80.5 | 78.3 | 64.3 | 81.3 | 80.5 | 69.8 | 75.9 | 81.5 | 76.7 | 63.8 | 55.7 | 49.6 | 50.0 | 46.5 | 48.1 | 46.2 | 41.0 | 37.0 | 39.5 | 62.7 | 33.3 | 24.8 | 27.3 | 23.7 | 23.5 | 18.3 | 20.3 | 22.2 | 19.7 | 21.0 | 20.7 | 17.1 | 12.8 | 9.6 | 11.7 | 7.5 | 10.8 | 7.9 | 8.9 | 8.0 | 7.1 | 7.8 | 7.9 | 6.5 | 7.0 | 6.0 | 5.2 | 4.1 | 10.5 | 5.3 | 2.4 | 4.2 | (2.8) | 2.4 | 4.7 | 4.9 | 4.4 | 4.7 | 4.9 | 5.5 | 4.8 | 5.2 | 5.7 | 5 | 3.8 | 4.6 | 4.4 | 4.7 | 4 | 4.5 | 4.2 | 4.1 | 3.6 | 3 | 2.9 | 3.3 | 3.1 | 2.4 | 2.7 | 2.8 | 2.4 | 2.2 | 2.6 | 1.3 | (138.9) | 53.8 | 2 | 2.7 | (156.7) | 65.7 | 51.8 | 47.1 | (84.1) | 48.5 | 20.1 | 21.4 | (40.8) | 16.8 | 14.3 | 13.5 | (26) | 11.4 | 9.6 | 7 | (6.6) | 2.3 | 2.3 | 2.3 | 1.8 |
| EBIT | 132.5 | 58.5 | (275.4) | 67.2 | (420.4) | 1.4 | (70.9) | 82.4 | 149.5 | 65.1 | (9.8) | 81.7 | 79 | 64.9 | 62.5 | 96.7 | 48.8 | 49.2 | 32.3 | 44.1 | 30.6 | 38.5 | 11.1 | 117 | 7.7 | 73.9 | 74.3 | 92 | 79.3 | 71.9 | 62.6 | 80.9 | 60.7 | 55.5 | (116.5) | 61.6 | 50.4 | 49.7 | 16.2 | 59.6 | 46.5 | 63.7 | 70.4 | 69.6 | 41.3 | 73 | 92.2 | 78 | 62.8 | 67.8 | 66.8 | 64.5 | 69.0 | 67.5 | 54.8 | 72.1 | 72.5 | 60.1 | 64.5 | 69.4 | 66.2 | 54.7 | 49.7 | 45.1 | 45.8 | 42.3 | 44.3 | 40.6 | 36.7 | 33.1 | 35.5 | 58.7 | 30.2 | 22.0 | 24.6 | 22.3 | 22.1 | 17.0 | 18.8 | 20.8 | 18.6 | 20.0 | 19.7 | 15.9 | 12.0 | 8.7 | 10.9 | 6.6 | 9.8 | 7.1 | 8.1 | 7.2 | 5.8 | 6.9 | 7.2 | 5.9 | 6.4 | 5.6 | 4.7 | 3.6 | 9.8 | 4.7 | 1.9 | 3.6 | (3.4) | 1.8 | 4.2 | 4.3 | 3.7 | 4 | 4.2 | 4.8 | 4.2 | 4.6 | 5.1 | 4.4 | 3.3 | 4.1 | 3.9 | 4.3 | 3.5 | 4.1 | 3.8 | 3.7 | 3.1 | 2.7 | 2.6 | 3 | 2.8 | 1.9 | 2.4 | 2.4 | 2 | 1.8 | 2.1 | 0.8 | (138.9) | 53.8 | 1.5 | 2.2 | (156.7) | 65.7 | 51.8 | 47.1 | (84.1) | 48.5 | 20.1 | 21.4 | (40.8) | 16.8 | 14.3 | 13.5 | (26) | 11.4 | 9.6 | 7 | (6.6) | 2.3 | 2.3 | 2.3 | 1.8 |
| Income Before Tax | 66.3 | 32.2 | (301.7) | 38.8 | (448.7) | (28.1) | (101.2) | 49.6 | 116.6 | 30.5 | (46.6) | 46.3 | 40.3 | 26.7 | 27.4 | 62.8 | 22.3 | 32.6 | 20.5 | 32.3 | 19.6 | 27.6 | (0.7) | 107.8 | (3) | 57.6 | 57.5 | 70.9 | 57.6 | 51.3 | 42.9 | 61.8 | 41.6 | 38.6 | (136.7) | 44.6 | 34.9 | 36.1 | 2.1 | 48.4 | 36.9 | 57.1 | 61 | 60.4 | 33.6 | 64.5 | 83.2 | 67.9 | 56.6 | 61.8 | 60.8 | 58.5 | 64.0 | 63.4 | 50.0 | 67.6 | 66.8 | 55.2 | 59.9 | 64.5 | 61.7 | 52.1 | 47.3 | 43.9 | 44.8 | 41.5 | 43.1 | 39.5 | 35.6 | 31.7 | 35.4 | 55.0 | 27.1 | 20.1 | 25.1 | 20.1 | 23.6 | 17.7 | 21.1 | 22.5 | 17.9 | 19.9 | 20.1 | 15.1 | 12.1 | 8.3 | 10.9 | 8.5 | 8.3 | 7.9 | 7.4 | 7.2 | 6.3 | 6.7 | (0.4) | 5.6 | 6.5 | 6.1 | 4.7 | 5.9 | 7.6 | 5.5 | (1.0) | 4.3 | (3.0) | 0.9 | 1.4 | 3.7 | 4.1 | 5.1 | 4.5 | 5.2 | 4.9 | 5.1 | 5.6 | 5.1 | 3.9 | 4.6 | 4.7 | 4.7 | 4 | 4.5 | 4.2 | 4 | 3.8 | 3.3 | 2.9 | 3.1 | 1.5 | 2.1 | 2.5 | 2.4 | 2.2 | 1.9 | 1.9 | 0.9 | 0 | 0 | 1.8 | 2.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Income Tax Expense | 16.6 | 6.6 | (22.2) | 10.7 | (109.6) | (6.8) | 0 | 14.6 | 9.7 | 3.3 | (11.8) | 10.8 | 9.8 | 4.2 | 6.5 | 18.9 | (2.5) | 6.4 | 5.1 | 10 | 2 | 8.8 | 3.1 | 25.4 | 7.7 | 16 | 0.7 | 21.5 | 20 | 14 | 13.2 | 23 | 12.4 | 7.3 | 57 | 82.6 | 4.6 | 5 | 0 | 5.4 | 7.1 | 4.8 | 9.5 | 11.8 | 5.2 | 9.9 | 16.2 | 13.4 | 10.2 | 11.3 | 7.4 | 8.2 | 11.6 | 12.3 | 5.0 | 14.7 | 12.0 | 6.6 | 6.9 | 10.6 | 11.0 | 10.4 | 8.1 | 7.5 | 7.8 | 7.7 | 8.4 | 10.4 | 7.6 | 5.9 | 6.8 | 14.8 | 6.5 | 4.2 | 6.9 | 5.0 | 6.5 | 2.8 | 3.7 | 5.3 | 3.3 | 5.1 | 7.9 | 4.4 | 2.2 | 0.9 | 2.1 | 1.5 | 1.5 | 1.8 | 1.8 | 1.7 | 0.8 | 1.4 | (1.2) | 1.2 | 2.0 | 1.7 | 1.1 | 1.2 | 3.2 | 1.5 | (1.2) | 1.1 | (1.3) | 0.2 | 1.6 | 1.5 | 0.6 | 1.1 | 1 | 1.1 | 1.1 | 1 | 1.5 | 1.3 | 0.4 | 1.2 | 1.4 | 1.6 | 1.2 | 1.6 | 1.5 | 1.5 | 1.5 | 1.2 | 1.1 | 1.2 | 0.6 | 0.8 | 0.9 | 1 | 0.8 | 0.7 | 0.6 | 0.4 | 0 | 0 | 0.7 | 0.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Income | 49.7 | 26.3 | (279.3) | 25.7 | (339.3) | (21.1) | (101.8) | 33.5 | 108.3 | 27.4 | (34.8) | 34.9 | 29.9 | 22.8 | 20.9 | 42.5 | 24.4 | 26.3 | 15.5 | 21.7 | 17.6 | 18.8 | (3.6) | 82 | (10.2) | 41.4 | 56.5 | 48.2 | 37 | 37.2 | 29.6 | 38.2 | 28.7 | 31.2 | (193.1) | (38.5) | 30 | 31.3 | 2.2 | 42.7 | 30 | 51.8 | 51.8 | 43.7 | 30.5 | 55.6 | 67.1 | 55.7 | 48.2 | 50.7 | 51.9 | 51.5 | 51.0 | 48.7 | 42.8 | 51.5 | 48.6 | 46.4 | 50.1 | 52.7 | 50.2 | 41.1 | 39.4 | 36.8 | 37.0 | 33.7 | 34.5 | 29.1 | 27.7 | 25.8 | 28.7 | 40.1 | 20.5 | 15.8 | 18.1 | 14.8 | 17.0 | 14.8 | 17.3 | 17.2 | 14.5 | 15.0 | 12.0 | 10.7 | 9.6 | 7.4 | 8.8 | 5.4 | 6.9 | 5.5 | 5.6 | 5.5 | 5.4 | 5.3 | 0.7 | 4.4 | 4.5 | 4.5 | 3.6 | 4.7 | 3.8 | 3.4 | 0.2 | 3.2 | 6.4 | 1.2 | (0.2) | 2.2 | 3.5 | 4 | 3.5 | 4.1 | 3.8 | 4.1 | 4.1 | 3.8 | 3.5 | 3.4 | 3.3 | 3.1 | 2.8 | 2.9 | 2.7 | 2.5 | 2.3 | 2.1 | 1.8 | 1.9 | 0.9 | 1.3 | 1.6 | 1.4 | 1.4 | (1.6) | 1.3 | 0.5 | 1.9 | 1.5 | 1.1 | 1.4 | 1.5 | 1.3 | 0.8 | 1.2 | 1.4 | 1 | 0.7 | 0.9 | 0.6 | 0.6 | 0.5 | 0.5 | 0.3 | 0.2 | 0.2 | 0.3 | 0.1 | 0 | 0 | 0 | 0.1 |
| Per Share Data | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| EPS (Basic) | 0.94 | 0.51 | -5.11 | 0.46 | -6.01 | -0.37 | -2.87 | 0.57 | 1.81 | 0.46 | -0.58 | 0.58 | 0.48 | 0.37 | 0.34 | 0.69 | 0.39 | 0.41 | 0.25 | 0.34 | 0.28 | 0.30 | -0.06 | 1.29 | -0.16 | 0.64 | 0.86 | 0.74 | 0.56 | 0.55 | 0.44 | 0.57 | 0.42 | 0.46 | -2.86 | -0.57 | 0.44 | 0.46 | 0.03 | 0.62 | 0.43 | 0.75 | 0.75 | 0.62 | 0.43 | 0.79 | 0.95 | 0.79 | 0.68 | 0.72 | 0.73 | 0.72 | 0.71 | 0.68 | 0.60 | 0.72 | 0.68 | 0.65 | 0.70 | 0.74 | 0.71 | 0.59 | 0.56 | 0.61 | 0.62 | 0.57 | 0.59 | 0.49 | 0.47 | 0.44 | 0.50 | 0.69 | 0.36 | 0.28 | 0.32 | 0.27 | 0.31 | 0.27 | 0.31 | 0.31 | 0.27 | 0.28 | 0.23 | 0.24 | 0.22 | 0.17 | 0.25 | 0.12 | 0.16 | 0.13 | 0.14 | 0.13 | 0.13 | 0.13 | 0.02 | 0.11 | 0.10 | 0.11 | 0.09 | 0.11 | 0.09 | 0.08 | 0.01 | 0.07 | 0.14 | 0.03 | -0.00 | 0.04 | 0.07 | 0.08 | 0.07 | 0.08 | 0.08 | 0.09 | 0.09 | 0.08 | 0.07 | 0.07 | 0.07 | 0.07 | 0.06 | 0.06 | 0.06 | 0.05 | 0.05 | 0.05 | 0.04 | 0.04 | 0.02 | 0.03 | 0.04 | 0.04 | 0.03 | -0.04 | 0.03 | 0.01 | 0.04 | 0.04 | 0.03 | 0.04 | 0.04 | 0.03 | 0.02 | 0.03 | 0.03 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| EPS (Diluted) | 0.94 | 0.50 | -5.11 | 0.46 | -6.01 | -0.37 | -2.84 | 0.57 | 1.81 | 0.45 | -0.58 | 0.58 | 0.48 | 0.36 | 0.33 | 0.68 | 0.39 | 0.41 | 0.25 | 0.34 | 0.28 | 0.30 | -0.06 | 1.29 | -0.16 | 0.63 | 0.86 | 0.73 | 0.55 | 0.55 | 0.44 | 0.56 | 0.42 | 0.46 | -2.86 | -0.56 | 0.44 | 0.45 | 0.03 | 0.61 | 0.43 | 0.75 | 0.74 | 0.62 | 0.43 | 0.78 | 0.94 | 0.78 | 0.68 | 0.71 | 0.73 | 0.72 | 0.71 | 0.68 | 0.60 | 0.72 | 0.68 | 0.65 | 0.69 | 0.74 | 0.70 | 0.58 | 0.55 | 0.60 | 0.61 | 0.56 | 0.57 | 0.48 | 0.46 | 0.44 | 0.49 | 0.69 | 0.36 | 0.27 | 0.32 | 0.26 | 0.29 | 0.26 | 0.30 | 0.30 | 0.25 | 0.26 | 0.21 | 0.22 | 0.20 | 0.16 | 0.24 | 0.12 | 0.14 | 0.12 | 0.13 | 0.12 | 0.12 | 0.12 | 0.02 | 0.10 | 0.10 | 0.11 | 0.09 | 0.11 | 0.09 | 0.08 | 0.01 | 0.07 | 0.14 | 0.03 | -0.00 | 0.04 | 0.07 | 0.08 | 0.07 | 0.08 | 0.07 | 0.08 | 0.08 | 0.08 | 0.07 | 0.07 | 0.07 | 0.06 | 0.06 | 0.06 | 0.06 | 0.05 | 0.05 | 0.05 | 0.04 | 0.04 | 0.02 | 0.03 | 0.04 | 0.04 | 0.03 | -0.04 | 0.03 | 0.01 | 0.04 | 0.04 | 0.03 | 0.04 | 0.04 | 0.03 | 0.02 | 0.03 | 0.03 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Shares Outstanding | 51.5 | 51.7 | 54.8 | 55.6 | 56.5 | 56.8 | 59 | 58.8 | 59.8 | 59.9 | 60.1 | 60.3 | 62.3 | 62.2 | 62.1 | 62 | 62.2 | 63.4 | 62.3 | 63 | 63.4 | 63 | 63.1 | 63.4 | 63.3 | 64.9 | 65.2 | 65.3 | 66.7 | 67.1 | 67.1 | 67.5 | 67.7 | 67.5 | 67.4 | 67.9 | 68.4 | 68.7 | 69.1 | 69.1 | 69.5 | 69.5 | 69.5 | 70 | 70.7 | 70.7 | 70.7 | 70.8 | 70.8 | 70.7 | 70.9 | 71.4 | 71.5 | 71.3 | 71.2 | 71.2 | 71.2 | 71.0 | 71.0 | 70.9 | 70.9 | 70.0 | 69.4 | 60.5 | 59.4 | 59.3 | 59.4 | 59.2 | 58.9 | 58.8 | 58.2 | 58.2 | 57.6 | 57.2 | 56.4 | 56.3 | 56.1 | 56.0 | 55.9 | 55.6 | 54.2 | 53.9 | 54.0 | 45.9 | 44.9 | 44.8 | 44.8 | 44.7 | 44.2 | 43.2 | 42.6 | 42.5 | 42.4 | 42.3 | 41.9 | 41.5 | 41.6 | 41.4 | 41.6 | 41.6 | 41.6 | 42.1 | 43.1 | 43.6 | 46.6 | 48.6 | 48.4 | 49.8 | 48.3 | 50 | 50 | 49.7 | 49.0 | 48.2 | 48.2 | 49.0 | 51.5 | 48.6 | 48.9 | 47.7 | 48.7 | 50.4 | 49.1 | 47.6 | 45.3 | 44.2 | 42.4 | 42.2 | 40.8 | 43.3 | 42.7 | 40 | 55.8 | 42.7 | 43.3 | 40 | 41.2 | 43.5 | 44 | 40 | 41.4 | 41.2 | 41.2 | 40.3 | 40.3 | 40.2 | 40.2 | 38.0 | 31.0 | 31.0 | 31.0 | 27.0 | 28.3 | 27.0 | 27.0 | 27.0 | 27.0 | 27.0 | 27.0 | 27.0 | 18.0 |
| 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 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 Q3 | 1991 Q2 | 1991 Q1 | 1990 Q1 | 1989 Q1 | 1988 Q1 | 1987 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash & Cash Equivalents | 135.3 | 151.1 | 193.5 | 473.6 | 403.2 | 456.4 | 382.9 | 373.8 | 524.6 | 321.3 | 304.3 | 335.6 | 293.9 | 216.7 | 298.4 | 280.3 | 385.8 | 266.2 | 652.2 | 796 | 742.7 | 735.3 | 658.8 | 572.7 | 645.7 | 537 | 186.1 | 218.5 | 218.1 | 204.4 | 211.7 | 142.1 | 187.6 | 152.9 | 372.3 | 546 | 575.6 | 619.3 | 698.6 | 872.3 | 737.2 | 689.7 | 582.5 | 609.6 | 489.7 | 391 | 302.3 | 388.5 | 396.6 | 446.5 | 292.1 | 333.2 | 232.5 | 159.6 | 172.7 | 139.4 | 136.7 | 242.6 | 205.4 | 151.9 | 149.7 | 93.4 | 272.9 | 424.9 | 297.4 | 303.1 | 298.8 | 348.5 | 352.8 | 386.3 | 314.4 | 159.0 | 54.7 | 76.0 | 36.2 | 134.5 | 220.6 | 164.5 | 176.5 | 130.2 | 159.2 | 149.7 | 133.3 | 165.7 | 93.8 | 54.3 | 64.2 | 57.5 | 65.3 | 76.0 | 76.3 | 65.5 | 67.6 | 49.8 | 55.3 | 47.7 | 58.2 | 56.2 | 43.3 | 35.0 | 39.0 | 19.1 | 19.1 | 25.9 | 32.8 | 10.8 | 10.6 | 10.3 | 16.3 | 11.8 | 11.1 | 9.9 | 14.5 | 17.5 | 15.2 | 18.3 | 11 | 16 | 15.6 | 12.3 | 12.9 | 15.1 | 17 | 15.9 | 10.9 | 18.8 | 11.7 | 12.8 | 7.7 | 6.2 | 4.1 | 2.8 | 3.7 | 2.3 | 0.5 | 0.5 | 5 | 5.1 | 5.8 | 7.3 | 3.7 | 2.7 | 2.3 | 2.2 |
| Short-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 59.5 | 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 | 10.1 | 20.2 | 8.1 | 8.1 | 27.4 | 51.4 | 63.5 | 8.1 | 8.1 | 8.1 | 8.1 | 8.1 | 8.1 | 0 | 27.5 | 12.5 | 10 | 0 | 10 | 10 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 2,942.2 | 2,843.4 | 2,208.5 | 2,078.7 | 2,143.3 | 2,245.8 | 2,432.6 | 2,476.1 | 2,592 | 2,679 | 2,735.5 | 2,882.2 | 2,473.3 | 2,997.2 | 3,294.1 | 3,172.9 | 3,954.7 | 3,510.2 | 2,355.3 | 2,032.5 | 1,835 | 1,669.2 | 1,238.4 | 1,244.1 | 1,415.9 | 1,985.1 | 2,891.9 | 2,688.8 | 2,747.9 | 2,728.7 | 2,739.6 | 3,106.9 | 2,951.9 | 2,666.3 | 2,705.6 | 2,583.4 | 2,241.4 | 2,209.1 | 2,344 | 2,062.6 | 2,030.7 | 1,673.2 | 1,812.6 | 2,039.1 | 2,358.2 | 2,202.3 | 2,306.4 | 2,837.1 | 2,921.8 | 2,771.6 | 2,538.6 | 2,514.7 | 2,588.0 | 2,494.4 | 2,193.9 | 2,380.5 | 2,124.6 | 2,290.1 | 2,160.6 | 2,256.6 | 2,065.3 | 1,947.5 | 1,441.8 | 1,163.4 | 1,115.9 | 1,035.4 | 973.0 | 864.6 | 763.3 | 587.8 | 676.1 | 1,311.3 | 2,037.9 | 1,633.3 | 1,457.2 | 1,178.6 | 1,049.4 | 933.3 | 860.1 | 829.1 | 776.4 | 758.5 | 688.1 | 772.2 | 618.8 | 580.9 | 490.8 | 434.8 | 367.5 | 252.8 | 192.1 | 167.6 | 145.9 | 182.9 | 168.9 | 165.7 | 132.6 | 95.6 | 127.4 | 120.5 | 125.9 | 137.2 | 148.8 | 139.6 | 142.2 | 140.4 | 145.2 | 114.1 | 92.9 | 89 | 90 | 87.1 | 81.6 | 81 | 80.4 | 69.3 | 70.8 | 73.9 | 61.7 | 59.3 | 62.7 | 62.8 | 45.5 | 41.3 | 38.8 | 18.6 | 18.1 | 17.1 | 19.9 | 21.4 | 22.1 | 24 | 27 | 25.6 | 29.6 | 26.6 | 26.8 | 24.2 | 17.6 | 23.2 | 20.6 | 6.7 | 2.7 | 1.1 |
| Inventory | 579.3 | 739.2 | 454.2 | 501.3 | 474.9 | 503.7 | 513.5 | 619.9 | 646.7 | 654.6 | 664.6 | 654.2 | 552.6 | 618.6 | 779.9 | 727.5 | 903.8 | 680.5 | 477.9 | 439.3 | 426.5 | 333.7 | 344.3 | 291 | 308.8 | 332.8 | 593.3 | 582.1 | 555.8 | 598.7 | 523.1 | 679.3 | 559.2 | 590.2 | 505 | 522.7 | 441.8 | 460 | 458 | 484.5 | 373.5 | 333.7 | 359.1 | 414 | 450.8 | 421.9 | 437.6 | 679.5 | 702.6 | 584.8 | 655.0 | 614.3 | 551.3 | 634.1 | 572.3 | 591.9 | 557.4 | 450.3 | 472.6 | 427.5 | 429.2 | 312.4 | 211.5 | 219.9 | 140.7 | 121.9 | 126.8 | 101.5 | 73.3 | 45.8 | 28.7 | 78.0 | 134.8 | 118.1 | 103.0 | 113.9 | 85.2 | 65.8 | 74.5 | 66.0 | 55.0 | 44.1 | 35.8 | 50.4 | 37.6 | 41.2 | 40.9 | 60.5 | 38.0 | 32.1 | 22.9 | 16.6 | 13.3 | 14.3 | 6.8 | 5.5 | 2.2 | 2.9 | 5.2 | 3.8 | 5.0 | 6.5 | 6.5 | 6.8 | 10.4 | 13.7 | 7.9 | 6.3 | 6.2 | 5.5 | 5.5 | 5.6 | 5.5 | 8.1 | 5.5 | 5.3 | 6.4 | 6.1 | 5.1 | 3.7 | 4.6 | 4.4 | 3.8 | 4 | 3.7 | 3.6 | 3 | 3.4 | 2.8 | 4.3 | 4.3 | 4.2 | 2.9 | 3.5 | 4.4 | 4.2 | 3.8 | 2.5 | 2.4 | 2.7 | 3.4 | 0.4 | 0.3 | 0.4 |
| Other Current Assets | 559.2 | 556.5 | 557.7 | 504 | 473.8 | 552.8 | 558.8 | 611.1 | 549 | 663.8 | 721.8 | 626.8 | 640.5 | 699.9 | 782 | 782.7 | 563.7 | 509.1 | 475.1 | 349.3 | 280 | 273.1 | 346.7 | 370.7 | 488.3 | 619.6 | 358.7 | 411.7 | 332.6 | 318 | 434.7 | 320.7 | 318.3 | 303.3 | 293.1 | 317.9 | 284.7 | 254.4 | 289.5 | 275.5 | 327.4 | 367.9 | 433.9 | 562.6 | 521.8 | 527.5 | 550.2 | 343.4 | 275.2 | 248.4 | 209.5 | 201.7 | 212.1 | 180.5 | 183.5 | 181.8 | 319.9 | 200.7 | 174.4 | 104.5 | 69.6 | 57.1 | 45.2 | 0 | 0 | 17.1 | 31.1 | 0 | 0 | 0 | 72.3 | 57.5 | 0 | 87.4 | 10 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 21.5 | 18.6 | 14.3 | (1.1) | 24.7 | 4.6 | 4.4 | 11.4 | 11.9 | 11.9 | 10.4 | 5.9 | 6.7 | 5.4 | 4.1 | 5.2 | 6.6 | 7.6 | 4.2 | 3.1 | 3.3 | 3.7 | 3.3 | 4.6 | 3.6 | 7.2 | 6.4 | 3.3 | 1.5 | 5.1 | 4.6 | 5.7 | 4.1 | 1.9 | 1.5 | 1.4 | 2.2 | 1.5 | 1.2 | 1.1 | 0.4 | 0.2 | 0.1 |
| Total Current Assets | 4,216 | 4,390.7 | 3,500.5 | 3,637.5 | 3,570.9 | 3,829.9 | 3,959.2 | 4,170.7 | 4,395.6 | 4,392.6 | 4,503.8 | 4,591.3 | 4,045.1 | 4,613.8 | 5,238 | 5,049.3 | 5,894 | 5,025.3 | 4,019.7 | 3,693.2 | 3,358.6 | 3,064.5 | 2,639.3 | 2,534.8 | 2,931.4 | 3,533.8 | 4,170.1 | 3,969.5 | 3,925 | 3,905.2 | 3,986.7 | 4,334.7 | 4,076.8 | 3,770.7 | 3,940.4 | 4,025.3 | 3,588.8 | 3,589.2 | 3,836.6 | 3,752.5 | 3,514.8 | 3,110.6 | 3,254.6 | 3,700.7 | 3,882.5 | 3,595.6 | 3,674.8 | 4,329.4 | 4,407.1 | 4,140.1 | 3,815.5 | 3,775.8 | 3,684.1 | 3,580.9 | 3,281.4 | 3,527.6 | 3,296.8 | 3,356.6 | 3,122.2 | 3,040.2 | 2,793.9 | 2,511.3 | 2,067.9 | 1,929.0 | 1,655.2 | 1,559.5 | 1,464.0 | 1,392.7 | 1,286.4 | 1,127.6 | 1,172.2 | 1,688.2 | 2,321.1 | 1,986.1 | 1,665.3 | 1,482.2 | 1,406.6 | 1,234.6 | 1,196.1 | 1,108.4 | 1,088.5 | 1,067.3 | 948.3 | 1,053.1 | 782.5 | 716.3 | 648.1 | 590.9 | 498.2 | 394.1 | 311.0 | 277.1 | 248.0 | 270.5 | 253.4 | 239.8 | 213.1 | 171.1 | 193.6 | 176.7 | 188.2 | 184.2 | 192.9 | 186.6 | 195.3 | 189.6 | 168.3 | 135.1 | 126.8 | 118.2 | 118.5 | 113 | 107.5 | 113.3 | 106.5 | 97 | 93.4 | 102.6 | 90 | 79.5 | 83.3 | 85.6 | 70 | 64.5 | 58 | 44.6 | 40 | 39.7 | 33.7 | 33.4 | 35.6 | 35.6 | 39.3 | 35.5 | 36.4 | 32.8 | 37 | 34 | 27.3 | 34.4 | 28.8 | 10.2 | 5.5 | 3.8 |
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment | 349.4 | 347.4 | 348.4 | 448 | 451.3 | 480.1 | 513.2 | 505.6 | 495.3 | 496.1 | 695.8 | 509.8 | 507.3 | 497 | 672.7 | 475.3 | 476 | 473.9 | 499.5 | 334.3 | 334.2 | 334.6 | 407.8 | 347.8 | 368.4 | 360 | 514.5 | 366.5 | 359.3 | 356.1 | 349.1 | 338.8 | 335 | 335.4 | 329.8 | 332.1 | 328 | 317.3 | 311.2 | 260.3 | 220.9 | 229.2 | 225.6 | 224.7 | 212.4 | 203.9 | 202.7 | 204.8 | 197.4 | 189.7 | 129.7 | 153.0 | 136.9 | 119.6 | 112.5 | 101.7 | 196.3 | 89.5 | 90.7 | 89.5 | 84.7 | 64.9 | 64.1 | 52.5 | 47.8 | 46.8 | 38.8 | 39.3 | 40.1 | 34.6 | 35.3 | 36.6 | 37.9 | 37.7 | 36.9 | 34.7 | 31.9 | 29.0 | 26.7 | 23.4 | 18.8 | 13.9 | 11.6 | 9.2 | 8.2 | 6.9 | 7.1 | 7.3 | 7.0 | 6.6 | 7.0 | 7.0 | 7.5 | 7.3 | 5.4 | 5.5 | 5.6 | 5.7 | 6.1 | 6.2 | 6.1 | 5.8 | 5.3 | 5.1 | 5.1 | 5.3 | 21.7 | 21.8 | 21.5 | 20.7 | 19.8 | 18.7 | 18.1 | 17.2 | 17.2 | 17.2 | 16.3 | 15.6 | 15.4 | 15.3 | 14.5 | 14.5 | 14.3 | 14.3 | 15.6 | 14.7 | 14.3 | 14.3 | 14.4 | 14.3 | 13.8 | 13.3 | 12.4 | 11.8 | 15.9 | 15.3 | 14.6 | 13.2 | 13.1 | 11.8 | 8.4 | 4.9 | 3.7 | 2.4 |
| Goodwill | 739.7 | 739.9 | 737.5 | 825.5 | 825.8 | 1,186.3 | 1,181.7 | 1,181.7 | 1,174.9 | 1,175.2 | 1,238 | 1,231.7 | 1,236.6 | 1,234.3 | 1,233 | 1,221.1 | 1,233.3 | 1,244.6 | 861.9 | 854.7 | 858.9 | 858 | 858.6 | 848.2 | 913.5 | 915.4 | 843.7 | 846.9 | 850.6 | 853.3 | 852.7 | 855.6 | 856.7 | 866.9 | 845.5 | 901.1 | 887.9 | 883.4 | 835.8 | 720 | 672.2 | 680.6 | 675.8 | 667.9 | 650.3 | 645.9 | 656.1 | 609.9 | 577.2 | 568.0 | 483.6 | 477.3 | 467.7 | 468.5 | 470.5 | 396.9 | 353.5 | 348.2 | 346.2 | 343.5 | 330.2 | 308.2 | 287.4 | 182.6 | 156.3 | 156.4 | 153.8 | 153.7 | 153.0 | 122.1 | 122.0 | 121.9 | 118.5 | 52.4 | 52.1 | 44.3 | 44.3 | 44.3 | 44.3 | 44.3 | 44.3 | 44.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 34.0 | 0 | 0 | 0 | 34.0 | 0 | 34.0 | 29.7 | 0 | 0 | 24.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 296.7 | 304.7 | 311.7 | 238.9 | 247.8 | 248.5 | 261.2 | 266.3 | 275.8 | 284 | 299.7 | 308.7 | 318.1 | 327 | 336.2 | 345 | 356.7 | 369.5 | 189.1 | 662.1 | 698.1 | 668.3 | 278.4 | 661.5 | 667.6 | 689.7 | 221.7 | 614.6 | 616.4 | 624.8 | 499 | 485.7 | 488.6 | 499.2 | 472.1 | 464.6 | 481.4 | 473.6 | 429.1 | 419.7 | 340.8 | 365.8 | 210.9 | 345.6 | 357.3 | 342.6 | 213.6 | 379.6 | 356.9 | 369.1 | 167.2 | 250.3 | 240.4 | 240.2 | 172.3 | 117.7 | 0 | 101.9 | 107.6 | 109.1 | 123.5 | 124.0 | 117.7 | 82.2 | 68.8 | 70.8 | 72.8 | 74.9 | 77.1 | 57.4 | 59.2 | 61.0 | 63.0 | 25.8 | 26.5 | 4.0 | 4.3 | 4.7 | 5.0 | 5.4 | 5.8 | 6.2 | 48.2 | 49.1 | 49.4 | 49.8 | 49.8 | 51.8 | 52.1 | 37.9 | 1.1 | 35.2 | 35.3 | 35.4 | 1.6 | 35.7 | 1.7 | 0 | 29.7 | 29.7 | 0 | 22.4 | 22.6 | 22.9 | 23.0 | 23.2 | 23.4 | 23.5 | 15.1 | 15.2 | 15.2 | 15.3 | 15.4 | 11.5 | 11.6 | 11.7 | 11.8 | 0 | 0 | 12.1 | 12.1 | 12.2 | 0 | 12.3 | 12.4 | 1.8 | 1.8 | 1.8 | 1.8 | 1.9 | 0 | 1.9 | 1.9 | 1.9 | 2.2 | 2.2 | 2.2 | 0 | 0 | 2.2 | 2.5 | 0.8 | 0.6 | 0.6 |
| Long-Term Investments | 0 | 0 | 0 | 0 | 50 | 0 | 70.1 | 98.4 | 107.7 | 151.9 | 142.9 | 188.3 | 8.3 | 247.6 | 305.9 | 518.5 | 0 | 13.3 | 117.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 85.1 | 0 | 0 | 0 | 73.7 | 0 | 0 | 0 | 70.9 | 0 | 0 | 0 | 67.2 | 0 | 0 | 0 | 71.1 | 0 | 0 | 0 | 69.5 | 106.4 | 0 | 0 | 83.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (6.8) | 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 |
| Other Non-Current Assets | 997.1 | 1,020.3 | 965.8 | 910.5 | 908.2 | 844.3 | 746.4 | 761.9 | 739.9 | 390.5 | 411.7 | 653.3 | 846.5 | 566.1 | 310.8 | 361.1 | 835.6 | 841.4 | 254.5 | 0 | 0 | 0 | 316.2 | 0 | 0.1 | 0 | 157.3 | 0 | 0 | 0 | 253.6 | 0 | 0 | 0 | 192.4 | 0 | 0 | 0 | 146.7 | 0 | 0 | 0 | 167 | 34 | 0 | 0 | 133.3 | 11.9 | 0 | 0 | 143.3 | 0 | 0 | 0 | 0 | 0 | 41.2 | 29.5 | 30.4 | 34.7 | 29.8 | 29.4 | 29.3 | 22.6 | 15.3 | 13.4 | 11.8 | 4.3 | 4.4 | 10.0 | 15.9 | 20.6 | 36.1 | 20.3 | 17.3 | 10.0 | 11.7 | 9.2 | 5.3 | 3.9 | 5.2 | 8.1 | 6.0 | 10.7 | 10.1 | 9.2 | 7.2 | 7.0 | 5.9 | 1.7 | 4.6 | 6.9 | 9.9 | 7.6 | 4.5 | 3.3 | 3.4 | 3.1 | 3.0 | 3.0 | 3.2 | 3.1 | 0.5 | 3.0 | 3.3 | 1.4 | 3.1 | 3.7 | 2.5 | 2.8 | 1.6 | 1.7 | 2.3 | 1 | 1.9 | 1.6 | 1.6 | 13.4 | 13.1 | 2.2 | 2.1 | 2.5 | 15.9 | 3.8 | 3.5 | 3.6 | 3.1 | 3.5 | 3.8 | 3.9 | 4.5 | 2.7 | 1.1 | 3.6 | 1.5 | 1.8 | 1.6 | 3.7 | 3.6 | 1.5 | 0.4 | 0.4 | 0.1 | 0 |
| Total Non-Current Assets | 2,382.9 | 2,412.3 | 2,363.4 | 2,422.9 | 2,483.1 | 2,759.2 | 2,772.6 | 2,813.9 | 2,793.6 | 2,781.8 | 2,871.5 | 2,891.8 | 2,916.8 | 2,872 | 2,926.6 | 2,921 | 2,901.6 | 2,942.7 | 1,922.7 | 1,851.1 | 1,891.2 | 1,860.9 | 1,861 | 1,857.5 | 1,949.6 | 1,965.1 | 1,822.3 | 1,828 | 1,826.3 | 1,834.2 | 1,700.8 | 1,680.1 | 1,680.3 | 1,701.5 | 1,647.4 | 1,697.8 | 1,697.3 | 1,674.3 | 1,576.1 | 1,400 | 1,233.9 | 1,309.1 | 1,294.8 | 1,272.2 | 1,220 | 1,192.4 | 1,205.1 | 1,194.3 | 1,131.4 | 1,126.9 | 923.8 | 880.6 | 845.0 | 828.3 | 826.4 | 650.9 | 591.0 | 569.2 | 575.0 | 576.7 | 568.1 | 526.5 | 498.6 | 340.0 | 288.2 | 287.4 | 277.2 | 277.8 | 284.0 | 236.9 | 232.5 | 240.1 | 255.5 | 136.1 | 132.7 | 93.1 | 92.2 | 87.2 | 81.3 | 76.9 | 74.0 | 72.5 | 65.7 | 69.0 | 67.7 | 65.9 | 64.1 | 66.0 | 65.0 | 46.2 | 46.7 | 49.2 | 52.7 | 50.3 | 45.4 | 44.4 | 44.8 | 38.6 | 38.8 | 38.9 | 33.9 | 31.4 | 28.4 | 30.9 | 31.5 | 29.9 | 48.2 | 49 | 39.1 | 38.7 | 36.6 | 35.7 | 35.8 | 29.7 | 30.7 | 30.5 | 29.7 | 29 | 28.5 | 29.6 | 28.7 | 29.2 | 30.2 | 30.4 | 31.5 | 20.1 | 19.2 | 19.6 | 20 | 20.1 | 18.3 | 17.9 | 15.4 | 17.3 | 19.6 | 19.3 | 18.4 | 16.9 | 16.7 | 15.5 | 11.3 | 6.1 | 4.4 | 3 |
| Total Assets | 6,598.9 | 6,803 | 5,863.9 | 6,060.4 | 6,054 | 6,589.1 | 6,731.8 | 6,984.6 | 7,189.2 | 7,174.4 | 7,375.3 | 7,483.1 | 6,961.9 | 7,485.8 | 8,164.6 | 7,970.3 | 8,795.7 | 7,968 | 5,942.4 | 5,544.3 | 5,249.8 | 4,925.4 | 4,500.3 | 4,392.3 | 4,881 | 5,498.9 | 5,992.4 | 5,797.5 | 5,751.2 | 5,739.4 | 5,687.5 | 6,014.8 | 5,757 | 5,472.1 | 5,587.8 | 5,723.1 | 5,286 | 5,263.6 | 5,412.6 | 5,152.5 | 4,748.7 | 4,419.7 | 4,549.4 | 4,972.9 | 5,102.5 | 4,788 | 4,880.0 | 5,523.7 | 5,538.5 | 5,267.0 | 4,739.3 | 4,656.4 | 4,529.1 | 4,409.3 | 4,107.8 | 4,178.5 | 3,887.9 | 3,925.8 | 3,697.2 | 3,616.9 | 3,362.1 | 3,037.8 | 2,566.4 | 2,269.0 | 1,943.4 | 1,846.9 | 1,741.2 | 1,670.4 | 1,570.5 | 1,364.5 | 1,404.6 | 1,928.3 | 2,576.7 | 2,122.2 | 1,798.0 | 1,575.3 | 1,498.8 | 1,321.8 | 1,277.4 | 1,185.3 | 1,162.5 | 1,139.8 | 1,014.0 | 1,122.1 | 850.2 | 782.2 | 712.2 | 656.9 | 563.2 | 440.3 | 357.7 | 326.3 | 300.6 | 320.8 | 298.8 | 284.2 | 257.9 | 209.7 | 232.4 | 215.6 | 222.2 | 215.6 | 221.3 | 217.5 | 226.8 | 219.5 | 216.5 | 184.1 | 165.9 | 156.9 | 155.1 | 148.7 | 143.3 | 143 | 137.2 | 127.5 | 123.1 | 131.6 | 118.5 | 109.1 | 112 | 114.8 | 100.2 | 94.9 | 89.5 | 64.7 | 59.2 | 59.3 | 53.7 | 53.5 | 53.9 | 53.5 | 54.7 | 52.8 | 56 | 52.1 | 55.4 | 50.9 | 44 | 49.9 | 40.1 | 16.3 | 9.9 | 6.8 |
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Account Payables | 3,252.1 | 3,413.1 | 2,586.9 | 2,523.4 | 2,536.4 | 2,529.7 | 2,726.5 | 2,750.8 | 2,975.9 | 2,965.5 | 3,097.6 | 3,293.3 | 2,708.7 | 3,213.2 | 3,529.5 | 3,237.9 | 3,936.7 | 3,447.5 | 2,399.6 | 2,024.3 | 1,844.8 | 1,619.3 | 1,214.7 | 1,085.8 | 1,090.4 | 1,541.1 | 2,602.7 | 2,386.9 | 2,441.4 | 2,376.6 | 2,399.6 | 2,785.9 | 2,536 | 2,197.7 | 2,239.7 | 2,041 | 1,794.4 | 1,729.5 | 1,770.4 | 1,558.6 | 1,520.1 | 1,158.2 | 1,349.6 | 1,629.2 | 1,897.4 | 1,736.2 | 1,850.1 | 2,455.9 | 2,567.7 | 2,362.2 | 2,210.4 | 2,154.1 | 2,210.5 | 2,185.3 | 1,814.8 | 2,037.8 | 1,774.5 | 1,880.9 | 1,739.7 | 1,707.7 | 1,646.8 | 1,488.6 | 1,131.2 | 980.2 | 947.2 | 885.0 | 797.0 | 770.5 | 693.5 | 518.3 | 548.9 | 1,071.6 | 1,439.1 | 1,328.8 | 1,067.0 | 948.1 | 886.9 | 731.9 | 720.8 | 659.3 | 639.6 | 617.1 | 534.1 | 604.1 | 498.9 | 398.6 | 385.2 | 365.6 | 283.3 | 238.8 | 213.9 | 100.3 | 81.0 | 96.2 | 110.6 | 103.0 | 82.9 | 55.7 | 80.4 | 68.4 | 69.1 | 68.2 | 83.0 | 79.1 | 80.4 | 92.1 | 87.5 | 57.4 | 48.9 | 41.7 | 43.9 | 43 | 40.6 | 45.6 | 43.6 | 39.8 | 38 | 40.8 | 39.1 | 32.4 | 37.8 | 40.3 | 30.9 | 26.4 | 24.3 | 13.5 | 10.1 | 7.2 | 9.4 | 11.8 | 9.9 | 10.6 | 11.3 | 12 | 11.8 | 12.3 | 16 | 9.5 | 9.6 | 10.5 | 0 | 3.2 | 0 | 0 |
| Short-Term Debt | 8.7 | 9.1 | 11.9 | 28.8 | 43.2 | 86.8 | 116.1 | 85 | 81.4 | 81.1 | 111 | 63 | 61.6 | 18.2 | 51.7 | 15.7 | 16.3 | 15 | 61.7 | 30.1 | 30.1 | 26.6 | 19.1 | 19.6 | 53.8 | 53.6 | 89.7 | 16.4 | 13.1 | 45.8 | 41.1 | 35.7 | 33.7 | 33.6 | 25.6 | 23.6 | 21.7 | 17.1 | 15.4 | 28.8 | 28.8 | 28.8 | 25.5 | 23.2 | 22.2 | 21.4 | 17.9 | 16.4 | 14.9 | 15.7 | 14.6 | 28.6 | 28.7 | 28.4 | 26.1 | 26.5 | 23.8 | 20.5 | 17.8 | 18.3 | 15.8 | 17.4 | 17.1 | 8.8 | 6.3 | 6.9 | 6.7 | 10.9 | 10.5 | 9.6 | 23.8 | 19.4 | 4.8 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.7 | 0.5 | 0.5 | 0.5 | 1.1 | 1.6 | 1.5 | 1.5 | 1.6 | 1.5 | 1.5 | 2.4 | 2.5 | 4.0 | 5.7 | 3.4 | 3.4 | 3.4 | 2.3 | 1.9 | 1.4 | 1.4 | 0.0 | 1.4 | 1.5 | 1.5 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 2.2 | 2.2 | 2.2 | 2.2 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 2 | 2.1 | 2.1 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.4 | 0.4 | 0.6 | 1.1 | 0.6 | 0.7 | 1.2 | 0.6 | 0.5 | 0.3 | 0.2 | 0.8 | 0.3 |
| Deferred Revenue | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 305.4 | 0 | 0 | 0 | 0 | 132.9 | 0 | 0 | 0 | 0 | 0 | 113.2 | 137.8 | 93.5 | 125.2 | 105.9 | 95 | 104.2 | 108.3 | 99.4 | 91.1 | 98.5 | 90.8 | 106.5 | 102.3 | 94.6 | 118.3 | 121.5 | 94.3 | 103.4 | 138.8 | 152.6 | 186.5 | 0 | 111.1 | 0 | 0 | 0 | 97.0 | 178.1 | 98.5 | 83.9 | 163.1 | 176.8 | 163.8 | 156.9 | 65.5 | 95.8 | 71.1 | 70.1 | 69.5 | 58.0 | 56.3 | 59.6 | 71.1 | 59.3 | 48.8 | 40.2 | 37.3 | 77.2 | 73.0 | 62.3 | 82.6 | 0 | 36.3 | 36.6 | 77.0 | 26.4 | 19.7 | 13.2 | 38.2 | 36.7 | 23.5 | 15.6 | 6.3 | 50.6 | 51.5 | 53.3 | 43.8 | 37.4 | 37.3 | 20.8 | 22.1 | 21.3 | 33.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 724.4 | 778.6 | 711.6 | 601.2 | 569.4 | 108.8 | 595.2 | 747.3 | 101.2 | 134.9 | 841.1 | 757.9 | 212 | 922.1 | 1,027.5 | 1,314.7 | 431.6 | 552 | 635.5 | 377.3 | 161.5 | 0 | 213.2 | 125.5 | 132.4 | 135.8 | 470 | 159.4 | 184.8 | 8.1 | 118.2 | 134.5 | 0 | 132.6 | 140.4 | 99.5 | 91 | 0 | 90.9 | 106.5 | 102.3 | 160.5 | 135.5 | 167.6 | 94.3 | 103.4 | 2.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (97.0) | 121.3 | 0 | 0 | 0 | 91.9 | 73.6 | 81.0 | 8.6 | 59.3 | 63.6 | 62.3 | 6.6 | 76.6 | 86.0 | 93.8 | 107.5 | 105.2 | 242.4 | 126.5 | 126.8 | 40.7 | 44.5 | 49.7 | 23.4 | 0 | 72.9 | 92.3 | 23.8 | 124.6 | 78.4 | 76.7 | 36.5 | 35.1 | 28.4 | 22.3 | (37.4) | 21.7 | 20.0 | 16.4 | 11.1 | 12.6 | 14.4 | 10.6 | 12.7 | 10.3 | 7.4 | 39.3 | 33.8 | 31.7 | 9.8 | 5.3 | 7.1 | 7.4 | 8.7 | 6.1 | 8 | 6.3 | 6.7 | 6.3 | 6 | 4.4 | 4.7 | 6.1 | 3.9 | 3.8 | 4 | 3.7 | 3.8 | 5 | 4.1 | 5 | 4.4 | 9.1 | 3.4 | 2.1 | 3.1 | 3.9 | 3.9 | 3 | 2.9 | 4 | 3.3 | 3.7 | 4.3 | 4.3 | 9.4 | 1.5 | 1.9 | 1.1 |
| Total Current Liabilities | 3,985.2 | 4,200.8 | 3,310.4 | 3,153.4 | 3,149 | 3,342.3 | 3,437.8 | 3,583.1 | 3,818.9 | 3,862.4 | 4,049.7 | 4,114.2 | 3,572 | 4,153.5 | 4,608.7 | 4,568.3 | 5,094.7 | 4,412.5 | 3,096.8 | 2,696.5 | 2,392.6 | 2,092.2 | 1,684 | 1,557 | 1,606.6 | 2,109.3 | 3,162.4 | 2,910.5 | 2,902.3 | 2,881.2 | 2,947.3 | 3,284.5 | 3,013.5 | 2,670.1 | 2,718.6 | 2,466.3 | 2,128.5 | 2,094.7 | 2,182.7 | 1,948.2 | 1,911.7 | 1,555 | 1,762.8 | 2,106 | 2,316.1 | 2,112.8 | 2,241.4 | 2,848.0 | 2,971.9 | 2,714.1 | 2,514.5 | 2,485.6 | 2,504.6 | 2,497.3 | 2,149.3 | 2,363.8 | 2,087.7 | 2,210.7 | 2,026.1 | 1,989.5 | 1,880.8 | 1,719.1 | 1,358.5 | 1,144.0 | 1,088.1 | 1,024.3 | 947.7 | 915.9 | 846.4 | 681.3 | 751.0 | 1,255.5 | 1,735.0 | 1,495.6 | 1,231.1 | 1,066.0 | 1,004.4 | 843.9 | 826.8 | 753.6 | 748.7 | 746.0 | 635.6 | 755.6 | 597.5 | 489.0 | 467.0 | 439.0 | 336.7 | 278.3 | 204.8 | 174.3 | 154.0 | 168.4 | 167.9 | 157.0 | 133.9 | 90.4 | 118.6 | 103.5 | 112.4 | 109.4 | 118.2 | 112.3 | 121.2 | 98.8 | 96.1 | 66.3 | 57.7 | 47.9 | 52 | 49.4 | 47.4 | 54.1 | 51.8 | 46.4 | 44.9 | 48.8 | 44.9 | 38.1 | 43.7 | 45.9 | 36.7 | 33.5 | 30.5 | 18.8 | 14.8 | 16.6 | 13.1 | 14.2 | 13.3 | 14.9 | 15.6 | 15.6 | 15.8 | 16.9 | 20 | 14.4 | 14.5 | 15.3 | 9.7 | 4.9 | 2.7 | 1.4 |
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Long-Term Debt | 736.6 | 786.9 | 685.2 | 753.7 | 759.4 | 761 | 774.4 | 775.2 | 782 | 787.9 | 796.7 | 796.3 | 798.4 | 690.1 | 818.2 | 678.4 | 1,006.5 | 849.6 | 461.5 | 463.8 | 470.3 | 476.9 | 487.4 | 489.2 | 1,025.6 | 1,128.2 | 560.3 | 658.5 | 654.2 | 636.7 | 659.1 | 706.6 | 731.6 | 800.8 | 884.6 | 1,128.1 | 1,046.1 | 1,065.8 | 1,170.8 | 1,110.1 | 767.7 | 776.5 | 746.7 | 861.2 | 751.6 | 679.4 | 672.0 | 750.9 | 678.6 | 713.0 | 449.1 | 430.0 | 322.6 | 248.3 | 354.3 | 260.6 | 308.2 | 265.1 | 269.3 | 274.5 | 167.0 | 64.1 | 24.6 | 8.3 | 4.7 | 9.6 | 9.9 | 9.8 | 9.7 | 10.5 | 9.5 | 49.4 | 246.2 | 83.4 | 45.2 | 20.1 | 20.1 | 20.1 | 20.1 | 20.1 | 20.0 | 20.1 | 20.0 | 20 | 42 | 90 | 50.5 | 0 | 0 | 0 | 1.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.2 | 0 | 0 | 0 | 3.0 | 19.1 | 18.8 | 0 | 7.2 | 0 | 0 | 0 | 0.3 | 0.3 | 0.3 | 0.4 | 0.4 | 9.1 | 2.1 | 2.1 | 2.1 | 6 | 4.1 | 4.3 | 4.4 | 0.3 | 0.5 | 0.5 | 0.6 | 0.7 | 3.2 | 2.9 | 4.8 | 3.8 | 4.8 | 1.5 | 2.3 | 7.6 | 1.7 | 8.3 | 9.6 | 3.1 | 2.1 | 1.4 |
| Deferred Tax Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 59.2 | 0 | 0 | 0 | 77.9 | 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 | 1 | 1 | 0.3 | 0.5 | 0.4 | 1.1 | 1.2 | 0.8 | 0.4 | 0.3 | 0.3 | 0 | 0.1 | 0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0.3 | 0.4 | 0.4 | 0.4 | 0.1 | 0.1 | 0.1 | 0 | 0.2 | 0.2 | 0.2 |
| Other Non-Current Liabilities | 610 | 600.8 | 560.5 | 513.9 | 525.0 | 526.3 | 397.2 | 552.5 | 535.1 | 550.9 | 349.8 | 581.5 | 608.4 | 610.0 | 493.1 | 762.8 | 756.7 | 740.9 | 316.9 | 439.8 | 415.9 | 393.3 | 277.3 | 215.6 | 211.2 | 208.7 | 236.7 | 231.3 | 231.6 | 221.9 | 235.8 | 236.8 | 236.6 | 230.1 | 236.3 | 192.9 | 117.1 | 127.5 | 119.1 | 117.4 | 115.9 | 115 | 118.5 | 129.9 | 134.7 | 113.6 | 101.8 | 113.1 | 103.2 | 108.0 | 96.8 | 78.5 | 69.6 | 71.5 | 62.6 | 59.8 | 52.9 | 54.3 | 55.0 | 57.0 | 60.0 | 59.8 | 56.8 | 52.2 | 49.6 | 46.7 | 50.3 | 46.4 | 43.7 | 34.8 | 36.2 | 39.6 | 55.1 | 39.9 | 37.9 | 27.8 | 27.1 | 28.2 | 4.6 | 5.4 | 5.7 | 5.1 | 5.1 | 4.2 | 4.2 | 7.7 | 6.2 | 39.6 | 54.7 | 4.6 | 2.6 | 8.9 | 8.9 | 19.9 | 8.7 | 6.4 | 7.6 | 5.5 | 5.4 | 5.4 | 2.7 | 5.5 | 3.5 | 4.3 | 2.9 | (0.1) | 0 | 15.4 | 0.2 | 10.7 | 5.8 | 3.7 | 3.7 | 2.1 | 2.1 | 1.9 | 2.1 | 1.6 | 1.4 | 1.4 | 1.6 | 1.2 | 1.2 | 1.1 | 2.5 | 0 | 0 | 0.1 | 0 | 0 | 0.1 | (0.1) | (0.1) | 0.1 | 0.5 | 0 | 0 | 0.1 | 0.1 | 0.1 | 0 | 0 | 0 | 0 |
| Total Non-Current Liabilities | 1,346.6 | 1,390.4 | 1,245.7 | 1,280.5 | 1,300.2 | 1,318.6 | 1,338.1 | 1,350.5 | 1,332.9 | 1,353.5 | 1,376 | 1,393.8 | 1,424.6 | 1,318.4 | 1,565.1 | 1,456.4 | 1,780.8 | 1,610.0 | 928.8 | 924.0 | 907.5 | 890.2 | 903.4 | 915.5 | 1,456.1 | 1,539.5 | 936.1 | 1,028.4 | 1,033.4 | 996.7 | 908.7 | 949.1 | 968.2 | 1,030.9 | 1,131.3 | 1,321 | 1,163.2 | 1,193.3 | 1,289.9 | 1,227.5 | 883.6 | 891.5 | 865.2 | 991.1 | 886.3 | 793 | 773.7 | 864.0 | 781.8 | 821.0 | 545.9 | 508.5 | 392.3 | 319.8 | 416.8 | 320.4 | 361.1 | 319.5 | 324.4 | 331.5 | 227.0 | 123.9 | 81.4 | 60.5 | 54.3 | 56.4 | 60.2 | 56.2 | 53.4 | 45.3 | 45.7 | 89.0 | 301.3 | 123.4 | 83.1 | 48.0 | 47.1 | 48.2 | 24.7 | 25.4 | 25.7 | 25.1 | 25.1 | 24.2 | 46.2 | 97.7 | 56.7 | 39.6 | 54.7 | 4.6 | 4.5 | 8.9 | 8.9 | 19.9 | 8.7 | 6.4 | 7.6 | 5.5 | 5.4 | 5.4 | 5.9 | 5.5 | 3.5 | 4.3 | 5.9 | 19 | 18.8 | 15.4 | 7.4 | 10.7 | 5.8 | 3.7 | 4 | 3.4 | 3.4 | 2.6 | 3 | 11.1 | 4.6 | 4.7 | 4.5 | 7.6 | 5.6 | 5.7 | 6.9 | 0.4 | 0.7 | 0.6 | 0.6 | 0.7 | 3.3 | 2.8 | 4.7 | 4.2 | 5.7 | 1.9 | 2.7 | 7.8 | 1.9 | 8.5 | 9.6 | 3.3 | 2.3 | 1.6 |
| Total Liabilities | 5,331.8 | 5,591.2 | 4,556.1 | 4,433.9 | 4,449.2 | 4,660.9 | 4,775.9 | 4,933.6 | 5,151.8 | 5,215.9 | 5,425.7 | 5,508 | 4,996.6 | 5,471.9 | 6,173.8 | 6,024.7 | 6,875.5 | 6,022.5 | 4,025.6 | 3,620.5 | 3,300.1 | 2,982.4 | 2,587.4 | 2,472.5 | 3,062.7 | 3,648.8 | 4,098.5 | 3,938.9 | 3,935.7 | 3,877.9 | 3,856 | 4,233.6 | 3,981.7 | 3,701 | 3,849.9 | 3,787.3 | 3,291.7 | 3,288 | 3,472.6 | 3,175.7 | 2,795.3 | 2,446.5 | 2,628 | 3,097.1 | 3,202.4 | 2,905.8 | 3,015.1 | 3,712.0 | 3,753.8 | 3,535.1 | 3,060.4 | 2,994.1 | 2,896.9 | 2,817.1 | 2,566.1 | 2,684.2 | 2,448.8 | 2,530.2 | 2,350.5 | 2,321.0 | 2,107.8 | 1,843.0 | 1,439.9 | 1,204.6 | 1,142.5 | 1,080.6 | 1,008.0 | 972.1 | 899.8 | 726.6 | 796.7 | 1,344.5 | 2,036.4 | 1,619.0 | 1,314.2 | 1,114.0 | 1,051.5 | 892.1 | 851.4 | 779.0 | 774.4 | 771.1 | 660.7 | 779.8 | 643.7 | 586.7 | 523.7 | 478.5 | 391.4 | 282.9 | 209.3 | 183.1 | 162.8 | 188.3 | 176.6 | 163.4 | 141.5 | 95.9 | 124.0 | 108.9 | 118.3 | 115.0 | 121.7 | 116.5 | 127.1 | 117.8 | 114.9 | 81.7 | 65.1 | 58.6 | 57.8 | 53.1 | 51.4 | 57.5 | 55.2 | 49 | 47.9 | 59.9 | 49.5 | 42.8 | 48.2 | 53.5 | 42.3 | 39.2 | 37.4 | 19.2 | 15.5 | 17.2 | 13.7 | 14.9 | 16.6 | 17.7 | 20.3 | 19.8 | 21.5 | 18.8 | 22.7 | 22.2 | 16.4 | 23.8 | 19.3 | 8.2 | 5 | 3 |
| Stockholders' Equity | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.5 | 0.5 | 0.5 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 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 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.6 | 0.6 | 0.6 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0 | 0.1 | 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 |
| Retained Earnings | 1,289.8 | 1,262.7 | 1,315.9 | 1,630.6 | 1,615.9 | 1,978.5 | 2,009.2 | 2,120.6 | 2,097 | 1,998.8 | 1,981.6 | 2,024.8 | 1,998.2 | 1,976.7 | 1,962.5 | 1,950.2 | 1,916.4 | 1,899.4 | 1,880.6 | 1,872.6 | 1,858.4 | 1,848.3 | 1,836.7 | 1,846.6 | 1,768.6 | 1,785.1 | 1,761.3 | 1,711.4 | 1,669.7 | 1,644.9 | 1,606.1 | 1,580.4 | 1,546.3 | 1,521.6 | 1,492.8 | 1,693.9 | 1,732.4 | 1,706.5 | 1,679.3 | 1,681.2 | 1,642.9 | 1,636.8 | 1,588.6 | 1,541 | 1,495.5 | 1,469.9 | 1,418.5 | 1,354.0 | 1,300.9 | 1,255.4 | 1,207.3 | 1,158.1 | 1,109.3 | 1,060.9 | 1,014.9 | 974.7 | 925.9 | 880.0 | 836.2 | 788.8 | 738.8 | 691.3 | 652.8 | 616.0 | 581.4 | 546.7 | 515.2 | 483.0 | 456.1 | 430.6 | 407.0 | 379.4 | 340.4 | 320.9 | 303.8 | 286.7 | 272.9 | 257.0 | 255.2 | 239.0 | 222.9 | 209.4 | 195.5 | 184.6 | 174.7 | 166.0 | 159.5 | 150.2 | 144.1 | 138.1 | 133.0 | 128.2 | 123.4 | 118.8 | 110.4 | 110.5 | 106.8 | 103.1 | 99.5 | 96.6 | 93.8 | 90.5 | 87.6 | 88.0 | 85.3 | 79.4 | 78.8 | 79.6 | 78 | 75.1 | 71.7 | 68.8 | 65.4 | 62.2 | 58.7 | 55.2 | 52 | 49.1 | 46.3 | 43.6 | 41.1 | 38.6 | 36.2 | 33.9 | 31.6 | 30.1 | 28.3 | 26.8 | 25.1 | 24.1 | 22.9 | 21.3 | 19.9 | 18.5 | 20.1 | 18.9 | 18.3 | 14.9 | 13.9 | 12.4 | 7.6 | 3.7 | 1.4 | 0.5 |
| Accumulated Other Comprehensive Income | (32.7) | (59.5) | (17.3) | (18.5) | (17.9) | (81.0) | (91) | (141.1) | (152.3) | (161.7) | (148.9) | (170.4) | (146.9) | (157.1) | (160.6) | (191.2) | (174) | (165.3) | (136.7) | (143.7) | (124.1) | (120.3) | (132.6) | (152.3) | (173.5) | (157.5) | (146.3) | (154.3) | (151.6) | (142.6) | (131.7) | (156.7) | (146.3) | (125.7) | (126.5) | (124.8) | (127.8) | (138.1) | (154.8) | (138.3) | (112.6) | (113.9) | (113.2) | (108.7) | (74.5) | (96.2) | (60.2) | (37.7) | (20.4) | (25.8) | (29.3) | (25.1) | (25.2) | (15.0) | (16.0) | (15.3) | (14.6) | (3.7) | (6.5) | (4.9) | 5.9 | 5.5 | 4.8 | 4.3 | 2.7 | 3.6 | 3.8 | 3.4 | 1.5 | (3.8) | (4.4) | (22.6) | (22.6) | 0.0 | 0.0 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.3 | 0.2 | (5.8) | (6.4) | (7.3) | (5.7) | (4.4) | (4.7) | (4.1) | (2.5) | (9.7) | (3.0) | (2.5) | (1.8) | (2.0) | 0 | 0 | 0 | 0 | 0 | (5.1) | (5.0) | (5.0) | (4.6) | (4.3) | (4.6) | (11.6) | (11) | (10.7) | (10.7) | (10.2) | (9.6) | (9.1) | (8.4) | (8) | (7.5) | (7.1) | (6.8) | (6.4) | (6.1) | (5.9) | (5.6) | (5.8) | (5.6) | (5.7) | (5.3) | (5.2) | (5) | (5) | (4.7) | (4.4) | (4.1) | (3.8) | (3.3) | (5.1) | (4.8) | (4.7) | (4.1) | (3.9) | (3.5) | (2.3) | (1.6) | (1.2) | (0.6) |
| Total Stockholders' Equity | 1,257.6 | 1,203.7 | 1,299.1 | 1,617.9 | 1,598.6 | 1,921.2 | 1,948.7 | 2,044.4 | 2,032.3 | 1,952 | 1,943 | 1,968.3 | 1,959.1 | 2,008.3 | 1,984.9 | 1,939.7 | 1,915.7 | 1,941.4 | 1,912.7 | 1,919.7 | 1,946.2 | 1,939.5 | 1,909.3 | 1,916 | 1,815 | 1,846.4 | 1,890.4 | 1,842.1 | 1,799.4 | 1,846 | 1,815.4 | 1,765.2 | 1,760 | 1,755.2 | 1,721.9 | 1,919 | 1,978.6 | 1,960.8 | 1,925 | 1,961.6 | 1,935.9 | 1,962 | 1,911.4 | 1,864.9 | 1,890.6 | 1,871.5 | 1,855.4 | 1,808.4 | 1,779.9 | 1,727.1 | 1,673.9 | 1,639.7 | 1,607.0 | 1,565.3 | 1,517.2 | 1,472.0 | 1,418.2 | 1,380.6 | 1,333.0 | 1,284.0 | 1,243.3 | 1,194.1 | 1,127.2 | 1,064.4 | 800.5 | 765.9 | 733.0 | 698.2 | 670.8 | 638.2 | 607.9 | 583.8 | 540.3 | 503.2 | 483.9 | 461.3 | 447.3 | 429.7 | 426.0 | 406.3 | 388.1 | 368.7 | 353.3 | 342.2 | 206.5 | 195.5 | 188.5 | 178.4 | 171.8 | 157.4 | 148.4 | 143.1 | 137.8 | 132.5 | 122.2 | 120.8 | 116.4 | 113.8 | 108.4 | 106.7 | 103.9 | 100.6 | 99.5 | 101.0 | 99.7 | 101.7 | 101.6 | 102.4 | 100.8 | 98.3 | 97.3 | 95.6 | 91.9 | 85.5 | 82 | 78.5 | 75.2 | 71.7 | 69 | 66.3 | 63.8 | 61.3 | 57.9 | 55.7 | 52.1 | 45.5 | 43.7 | 42.1 | 40 | 38.6 | 37.3 | 35.8 | 34.4 | 33 | 34.5 | 33.3 | 32.7 | 28.7 | 27.6 | 26.1 | 20.8 | 8.1 | 4.9 | 3.8 |
| Total Liabilities & Equity | 6,598.9 | 6,803 | 5,855.2 | 6,060.4 | 6,054 | 6,589.1 | 6,731.8 | 6,984.6 | 7,189.2 | 7,174.4 | 7,375.4 | 7,483 | 6,961.9 | 7,485.9 | 8,164.6 | 7,970.3 | 8,795.7 | 7,968 | 5,942.4 | 5,544.3 | 5,249.8 | 4,925.4 | 4,500.3 | 4,392.3 | 4,881 | 5,498.9 | 5,992.4 | 5,797.5 | 5,751.2 | 5,739.4 | 5,687.5 | 6,014.8 | 5,757 | 5,472.1 | 5,587.8 | 5,723.1 | 5,286 | 5,263.6 | 5,412.6 | 5,152.5 | 4,748.7 | 4,419.7 | 4,549.4 | 4,972.9 | 5,102.5 | 4,788 | 4,880.0 | 5,523.7 | 5,538.5 | 5,267.0 | 4,739.3 | 4,656.4 | 4,529.1 | 4,409.3 | 4,107.8 | 4,178.5 | 3,887.9 | 3,925.8 | 3,697.2 | 3,616.9 | 3,362.1 | 3,037.8 | 2,566.4 | 2,269.0 | 1,943.4 | 1,846.9 | 1,741.2 | 1,670.4 | 1,570.5 | 1,364.5 | 1,404.6 | 1,928.3 | 2,576.7 | 2,122.2 | 1,798.0 | 1,575.3 | 1,498.8 | 1,321.8 | 1,277.4 | 1,185.3 | 1,162.5 | 1,139.8 | 1,014.0 | 1,122.1 | 850.2 | 782.2 | 712.2 | 656.9 | 563.2 | 440.3 | 357.7 | 326.3 | 300.6 | 320.8 | 298.8 | 284.2 | 257.9 | 209.7 | 232.4 | 215.6 | 222.2 | 215.6 | 221.3 | 217.5 | 226.8 | 219.5 | 216.5 | 184.1 | 165.9 | 156.9 | 155.1 | 148.7 | 143.3 | 143 | 137.2 | 127.5 | 123.1 | 131.6 | 118.5 | 109.1 | 112 | 114.8 | 100.2 | 94.9 | 89.5 | 64.7 | 59.2 | 59.3 | 53.7 | 53.5 | 53.9 | 53.5 | 54.7 | 52.8 | 56 | 52.1 | 55.4 | 50.9 | 44 | 49.9 | 40.1 | 16.3 | 9.9 | 6.8 |
| Debt Metrics | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Total Debt | 745.3 | 798.7 | 697.1 | 795.4 | 818.4 | 879.1 | 1,057 | 883 | 879.2 | 883.7 | 1,078 | 875.3 | 877.8 | 726.6 | 1,045.8 | 709.3 | 1,040.4 | 884.1 | 673.6 | 514.3 | 521.7 | 523.5 | 682.2 | 719.5 | 1,298.7 | 1,384.4 | 789.1 | 687.4 | 683.3 | 695.5 | 699.8 | 742.3 | 765.3 | 834.4 | 910.2 | 1,151.7 | 1,067.8 | 1,082.9 | 1,186.2 | 1,138.9 | 796.5 | 805.3 | 772.2 | 884.4 | 773.8 | 700.8 | 689.9 | 767.3 | 693.5 | 728.7 | 463.7 | 458.6 | 351.4 | 276.7 | 380.3 | 287.2 | 332.0 | 285.7 | 287.1 | 292.8 | 182.8 | 81.5 | 41.6 | 17.2 | 11.0 | 16.5 | 16.6 | 20.7 | 20.2 | 20.2 | 33.4 | 68.8 | 251.0 | 83.6 | 45.2 | 20.2 | 20.1 | 20.1 | 20.1 | 20.1 | 20.0 | 20.1 | 20.7 | 20.5 | 42.5 | 90.5 | 51.6 | 1.6 | 1.5 | 1.5 | 1.6 | 1.5 | 1.5 | 2.4 | 2.5 | 4.0 | 5.7 | 3.4 | 3.4 | 3.4 | 5.5 | 1.9 | 1.4 | 1.4 | 5.9 | 20.5 | 20.3 | 1.5 | 0.1 | 0.1 | 0.1 | 0.1 | 0.4 | 2.5 | 2.5 | 2.6 | 2.6 | 11 | 4 | 4 | 4 | 7.9 | 6.1 | 6.4 | 6.5 | 0.6 | 0.8 | 0.8 | 0.9 | 1 | 3.5 | 3.3 | 5.2 | 4.4 | 5.9 | 2.1 | 3 | 8.8 | 2.3 | 8.8 | 9.9 | 3.3 | 2.9 | 1.7 |
| Net Debt | 610 | 647.6 | 503.6 | 321.8 | 415.2 | 422.7 | 674.1 | 509.2 | 354.6 | 562.4 | 773.7 | 539.7 | 583.9 | 509.9 | 747.4 | 429 | 654.6 | 617.9 | 21.4 | (281.7) | (221) | (211.8) | 23.4 | 146.8 | 653.0 | 847.4 | 603 | 468.9 | 465.2 | 491.1 | 488.1 | 600.2 | 577.7 | 681.5 | 537.9 | 605.7 | 492.2 | 463.6 | 487.6 | 266.6 | 59.3 | 115.6 | 189.7 | 274.8 | 284.1 | 309.8 | 387.6 | 378.7 | 296.9 | 282.2 | 171.7 | 125.4 | 118.9 | 117.1 | 207.6 | 147.8 | 195.3 | 43.1 | 81.7 | 140.9 | 33.1 | (11.8) | (231.3) | (407.7) | (286.4) | (286.5) | (282.2) | (327.8) | (332.6) | (366.2) | (281.0) | (90.2) | 196.2 | 7.5 | 9.1 | (114.3) | (200.5) | (144.5) | (156.4) | (110.1) | (139.1) | (129.6) | (112.5) | (145.2) | (51.3) | 36.1 | (12.6) | (56.0) | (63.8) | (74.5) | (74.7) | (64.0) | (66.1) | (47.4) | (52.9) | (43.7) | (52.5) | (52.8) | (39.9) | (31.6) | (33.5) | (17.1) | (17.7) | (24.4) | (26.9) | 9.7 | 9.7 | (8.8) | (16.2) | (11.7) | (11) | (9.8) | (14.1) | (15) | (12.7) | (15.7) | (8.4) | (5) | (11.6) | (8.3) | (8.9) | (7.2) | (10.9) | (9.5) | (4.4) | (18.2) | (10.9) | (12) | (6.8) | (5.2) | (0.6) | 0.5 | 1.5 | 2.1 | 5.4 | 1.6 | (2) | 3.7 | (3.5) | 1.5 | 6.2 | 0.6 | 0.6 | (0.5) |
| 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 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 | 1991 Q3 | 1991 Q2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income | 48.4 | 25.6 | (279.5) | 28.2 | (339.1) | (21.3) | (101.2) | 33.4 | 108.3 | 27.4 | (34.8) | 35.5 | 30.5 | 22.6 | 20.9 | 43.9 | 24.8 | 26.3 | 15.5 | 22.3 | 17.6 | 18.8 | (3.8) | 82.4 | (10.6) | 41.6 | 56.8 | 49.4 | 37.6 | 42.9 | 29.8 | 38.7 | 29.2 | 31.3 | (193.7) | (37.9) | 30.2 | 31.1 | 2.1 | 43.1 | 29 | 52.3 | 51.5 | 48.6 | 28.3 | 54.6 | 67.1 | 54.5 | 46.4 | 50.5 | 53.4 | 50.3 | 52.4 | 51.1 | 45.0 | 52.9 | 54.9 | 48.5 | 53.0 | 53.8 | 50.2 | 41.1 | 39.2 | 36.4 | 37.1 | 33.8 | 34.7 | 29.1 | 27.9 | 25.8 | 28.7 | 40.1 | 20.5 | 15.8 | 18.1 | 14.8 | 17.0 | 14.8 | 17.3 | 17.2 | 14.5 | 15.0 | 12.0 | 10.7 | 9.6 | 7.4 | 8.8 | 7.0 | 6.9 | 6.0 | 5.6 | 5.5 | 5.4 | 5.3 | 0.7 | 4.4 | 4.5 | 4.5 | 3.6 | 4.7 | 4.9 | 3.4 | 0.2 | 3.2 | 6.4 | 1.2 | (0.2) | 2.2 | 3.5 | 4 | 3.5 | 4.1 | 3.8 | 4.2 | 4.1 | 3.8 | 3.5 | 3.4 | 3.3 | 3.1 | 2.8 | 2.9 | 2.7 | 2.5 | 2.3 | 2.1 | 1.8 | 1.9 | 0.9 | 1.3 | 1.6 | 1.4 | 1.4 | (1.6) | 1.3 | 0.5 | 1.1 | 1.4 |
| Depreciation & Amortization | 20.2 | 20 | 25.2 | 23.5 | 23.8 | 25.6 | 31.1 | 25.5 | 24.5 | 25.3 | 26.7 | 26.1 | 25.8 | 25.8 | 27.6 | 26.6 | 26.3 | 27.2 | 20.7 | 19.7 | 20.7 | 19.8 | 19.5 | 22.1 | 22.4 | 21.8 | 23.2 | 21.1 | 20.8 | 22.3 | 22.2 | 20.6 | 19.6 | 18.8 | 21.9 | 20.7 | 20.8 | 22.6 | 23.9 | 21.7 | 18.3 | 18.4 | 18.5 | 16.4 | 15.1 | 13.4 | 17.5 | 14.8 | 14.6 | 12.5 | 11.9 | 10.5 | 11.4 | 10.8 | 9.9 | 9.1 | 8.0 | 9.7 | 11.4 | 10.4 | 10.6 | 8.2 | 6.0 | 4.5 | 4.2 | 4.4 | 3.8 | 5.0 | 4.3 | 3.8 | 4.0 | (0.2) | 7.2 | 2.9 | 2.7 | 1.4 | 1.4 | 1.3 | 1.4 | 1.3 | 1.1 | 1.0 | 1.0 | 1.2 | 0.9 | 0.8 | 0.8 | 0.9 | 1.1 | 0.8 | 0.8 | 0.8 | 1.4 | 0.9 | 0.7 | 0.7 | 0.6 | 0.4 | 0.4 | 0.4 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.9 | 0.9 | 0.7 | 0.7 | 0.7 | 0.7 | 0.6 | 0.6 | 0.6 | 0.6 | 0.5 | 0.5 | 0.5 | 0.4 | 0.5 | 0.4 | 0.4 | 0.4 | 0.5 | 0.3 | 0.3 | 0.3 | 0.3 | 0.5 | 0.3 | 0.4 | 0.4 | 0.1 | 0.5 | 0.5 | 0.5 | 0.5 |
| Stock-Based Compensation | 0 | 7.5 | 11.7 | 4.6 | 2.4 | 6.8 | 10.3 | 5.9 | 0 | 0 | 8 | 6.1 | 4 | 6.1 | 3.6 | 7.3 | 3 | 3.7 | 4.2 | 3.4 | 3.3 | 8.7 | (3.4) | 1.9 | 2.4 | (1.8) | 11.2 | 4.7 | 3.5 | 4.2 | 0.3 | 1.6 | 2.2 | 4.2 | 5.9 | 6.1 | 5.1 | 4.1 | 4.7 | 5.7 | 4.7 | 4.1 | 3.8 | 4.8 | 4.2 | 4.2 | 4.5 | 3.6 | 3.7 | 4 | 4.1 | 4.4 | 4.3 | 3.9 | 3.7 | 4.4 | 3.1 | 2.9 | 2.8 | 2.5 | 2.8 | 2.9 | 2.4 | 2.7 | 2.4 | 1.3 | 2.0 | 0.9 | 2.1 | 1.8 | 0 | 2.9 | 2.2 | 1.7 | 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 |
| Change in Working Capital | (213.2) | (122) | 89.8 | (6.7) | (78.7) | 65.6 | 18.8 | (121.2) | 34.1 | (94.1) | 66.7 | 45.9 | 25.6 | 204 | (238.6) | 44.8 | 0.1 | (106.6) | (109.9) | 33.8 | (14.9) | 77.9 | 111.8 | 188.9 | 126.5 | 10.4 | (47.6) | (50.5) | 60.4 | (58.1) | 64.8 | (157.4) | (53.8) | (281.1) | 281.5 | (200.2) | (32.7) | 86.9 | (39.8) | (20.1) | 22.2 | 53 | 57.6 | 93 | 2.2 | 41.9 | (62.1) | (40.6) | (60.2) | 19.1 | (13.0) | 12.5 | (46.0) | 42.8 | 38.2 | 41.6 | (162.5) | (21.2) | 3.6 | (144.3) | (68.1) | (197.7) | (45.8) | (100.9) | (36.5) | (22.2) | (84.0) | (42.1) | (6.0) | 57.1 | 147.5 | (121.7) | 242.1 | (25.8) | (76.4) | (89.4) | 16.5 | (11.2) | 28.7 | (32.3) | (14.8) | 3.2 | (38.0) | (38.1) | 74.7 | (59.0) | (15.5) | 0.8 | (48.7) | (6.8) | 5.2 | (9.6) | 24.8 | (29.6) | (1.0) | (12.5) | 6.3 | 6.3 | 6.7 | (5.7) | 19.0 | (1.4) | (10.0) | (0.6) | 14.8 | (7.3) | (9.8) | (13) | 4.1 | (4.8) | (2.1) | (9.1) | (2.8) | (1.1) | (7.4) | 4.6 | (1.2) | (10.4) | 0.1 | (4.1) | (1.6) | (7.9) | (3.6) | 1.2 | (5.4) | 3.1 | (4.8) | 5.3 | (2.7) | 5.1 | (3.3) | (0.9) | (1) | 1.2 | (5.1) | (4.6) | (8.6) | 5.2 |
| Other Non-Cash Items | 75.2 | 17.1 | 250.1 | 40 | 527.2 | 70.2 | 158.6 | 4.4 | (45.9) | 54.7 | (35.8) | (28.9) | (45.1) | (112.7) | 106.3 | 128.3 | 0.1 | (18.6) | 8.9 | 6.2 | 19.1 | (15) | (4.1) | (47.2) | 88.5 | (50.8) | 14.6 | 11.7 | (6.6) | 15.1 | 18.7 | 9.8 | (2.9) | 5.1 | 9.9 | 16.7 | (2.9) | (1.4) | 15.5 | (16.4) | (8.3) | 7.3 | (2.6) | (15.1) | 17.8 | (3.5) | (16.9) | (4.6) | 1.1 | 1.4 | 2.3 | 5.5 | (0.3) | 0.1 | (4.3) | 2.3 | (8.3) | (1.8) | (0.3) | 7.1 | 4.9 | 1.0 | 1.3 | 0.9 | (0.1) | 0.6 | 2.6 | 0.5 | (2.3) | 3.6 | 10.6 | 366.4 | (347.5) | 2.4 | 6.9 | 4.3 | 1.1 | 1.7 | 5.0 | 0.4 | 3.3 | 1.2 | 2.5 | 1.3 | 5.3 | 5.5 | 4.2 | 1.1 | 2.1 | 1.1 | 1.0 | 1.6 | 1.8 | 2.7 | 2.5 | 0.7 | 0.8 | 0.7 | 1.3 | 2.5 | 0.2 | 1.0 | 4.7 | (7.9) | (0.6) | 5.2 | 6.9 | 2.8 | (1.3) | 0.1 | 0.7 | 1.2 | 1.2 | (0.2) | (0.1) | 0 | 1.3 | 1.4 | 0.8 | 1 | 0.8 | 0.2 | 1.2 | (0.3) | 0.2 | (1) | 1.6 | 1.2 | 3 | (1.4) | 3.3 | 1.3 | 0.7 | 3.7 | 0.7 | 1.2 | 0.5 | (0.4) |
| Operating Cash Flow | (57) | (46.4) | 34.2 | 116.1 | 28.3 | 114.4 | 120.3 | (38.5) | 115.4 | (12.6) | 4.5 | 80.4 | 43.5 | 143 | (90.8) | 258.5 | 42.8 | (72) | (50.1) | 82.7 | 37.2 | 103.4 | 113.5 | 245.5 | 235.6 | 9.5 | 60.1 | 33 | 125 | 21.9 | 134.3 | (87.4) | 0.3 | (228.8) | 160 | (110.6) | 18.8 | 137 | (15.1) | 19.3 | 62.7 | 138.5 | 122.3 | 147.4 | 70.9 | 106.9 | 12.1 | 27.1 | 10.4 | 91.6 | 50.6 | 79.2 | 25.1 | 109.5 | 97.5 | 105.2 | (105.7) | 48.8 | 74.3 | (79.2) | 6.8 | (144.5) | (2.7) | (56.7) | 7.2 | 16.6 | (39.2) | (3.8) | 31.4 | 89.6 | 195.2 | 286.9 | (83.3) | (5.3) | (51.1) | (68.1) | 34.7 | 6.6 | 53.2 | (12.5) | 4.3 | 22.9 | (19.7) | (26.6) | 89.8 | (47.6) | 2.2 | 8.9 | (40.8) | 0.9 | 17.0 | (1.1) | 31.6 | (20.8) | 4.5 | (6.9) | 10.8 | 12.0 | 11.7 | 1.5 | 23.1 | 4.2 | (4.5) | (4.6) | 21.2 | (0.9) | (2.2) | (7.1) | 6.3 | 0.3 | 2.9 | (3) | 2.7 | 3.5 | (2.1) | 8.8 | 4.2 | (5.8) | 4.6 | 0.7 | 3 | (4.4) | 0.7 | 4.4 | (2.7) | 4.4 | (1.1) | 8.7 | 1.5 | 5.5 | 1.9 | 2.2 | 1.5 | 3.4 | (2.6) | (2.4) | (6.5) | 6.7 |
| Investing Activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditure | (13.8) | (13.8) | (21.4) | (14.1) | (15) | (15.2) | (17.9) | (18.2) | (14.6) | (17.5) | (19.7) | (21.4) | (27.7) | (18.8) | (22.4) | (18.5) | (21) | (16.7) | (10.9) | (14.1) | (12.2) | (2) | (5.8) | (12.6) | (15.5) | (17.4) | (21.4) | (22.2) | (15.6) | (21.8) | (26) | (15.8) | (13.4) | (15.4) | (16.1) | (6.3) | (21.5) | (10) | (7.2) | (5.6) | (9.2) | (14.1) | (14.6) | (14.5) | (8.8) | (13.1) | (13.1) | (17.1) | (11.1) | (8.9) | (32.4) | (25.6) | (11.7) | (12.9) | (9.7) | (9.2) | (5.6) | (3.9) | (3.7) | (8.4) | (4.8) | (2.6) | (4.6) | (3.7) | (3.3) | (0.9) | (1.3) | (1.9) | (2.0) | (1.3) | (0.7) | (0.6) | (1.4) | (4.0) | (3.9) | (5.5) | (4.5) | (2.6) | (4.7) | (5.3) | (8.0) | (2.1) | (0.9) | (1.5) | (1.8) | (0.4) | (0.3) | (0.9) | (0.9) | (0.4) | (0.6) | (0.3) | (1.4) | (1.0) | (0.6) | (0.4) | (0.5) | (0.1) | (0.3) | (0.5) | (0.8) | (0.9) | (0.6) | (0.4) | 3.9 | (0.2) | (0.6) | (5) | (1.4) | (1.5) | (1.6) | (1.2) | (1.2) | (0.5) | (0.4) | (1.4) | (1.1) | (0.6) | (0.4) | (1.1) | (0.3) | (0.5) | (0.3) | (0.3) | (0.8) | (0.6) | (0.3) | (0.5) | (0.4) | (0.9) | (0.9) | (0.9) | (0.7) | (0.8) | (1.1) | (1.3) | (0.7) | (1.7) |
| Acquisitions | 0 | 0 | (153.6) | 0 | 0 | 0 | (40) | (0.3) | 200.4 | 0 | (4.4) | 0 | 0 | 0 | (2.2) | (2.3) | 0 | (639.4) | (37.1) | 25 | 0 | 0 | (8.8) | 270.4 | (0.1) | (130.5) | 30.8 | 0 | 0 | 0 | (0.2) | 0 | 1 | (22) | (26.1) | (6.1) | (0.3) | (88.1) | (164.4) | (216.7) | 24.9 | (45.3) | (14.9) | (75.5) | (2.8) | (3.7) | 0.1 | (66.5) | (10.2) | (154.0) | (36.5) | (32.7) | (7.7) | 0 | (146.4) | (42.3) | (28.9) | (0.1) | (10.4) | (6.3) | (39.0) | (67) | (131.8) | (37.7) | 0 | (8.3) | 0 | 0 | (52.0) | 0 | 0 | 0 | (93.3) | (0.1) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (2.6) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (5.5) | (0.0) | 0 | (3.1) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (4.2) | 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 |
| Purchases of Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (1.5) | 0 | 0 | 0 | (0.9) | (0.1) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (28.7) | (0.3) | 0 | 0 | (106.0) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (10) | (5.0) | (15.1) | (68.1) | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (3.5) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Sales/Maturities of Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 43 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.2 | 0 | (8.1) | 0 | 0 | 0 | 10 | 0 | 0 | 0 | 5.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 32.5 | 0.1 | 65.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 90.1 | 2.2 | 9.9 | 14.1 | 16 | 9.4 | 23.4 | (46.4) | (5.1) | 0.6 | 0.4 | 0.1 | (4.8) | (4.7) | (1.1) | 0.1 | (0.2) | (1.2) | (0.5) | (1) | (4.8) | (0.7) | 0.5 | (2.2) | (4.1) | (1.1) | (4.8) | (21.5) | (15.1) | (19) | (11.2) | 99.5 | 112.4 | 108.1 | (21) | (6.5) | (22.2) | (9.8) | (4.9) | (5.7) | (9.2) | (7.2) | (14.3) | (14.5) | (9.7) | (7.8) | (49.1) | (16.8) | (12.0) | (30.6) | (46.9) | (26.1) | (11.7) | (12.9) | (9.7) | (51.9) | (5.7) | (3.9) | (3.4) | (3.0) | (4.8) | (2.6) | (4.6) | (3.7) | (3.3) | (0.9) | (4.6) | (1.9) | (59.2) | (1.3) | (0.7) | 0 | 0 | 0 | (54.9) | 0 | 0 | 0 | 0 | (10) | 10.0 | 0 | (10) | 0 | 0 | 0 | (8.5) | 0 | 12.1 | 0 | (0.6) | 0 | 0 | 0 | 0 | 0 | 0 | 0.3 | 0 | 0 | (1.9) | (1) | 0 | 0 | 20.0 | 1.8 | 0.4 | 1.2 | 3.6 | 0 | (0.4) | 0.1 | (0.7) | (0.2) | 0.1 | 0.5 | 0.3 | 0.4 | (0.1) | 0.1 | 0.1 | 0.5 | 0.8 | 1.2 | (3) | 4.3 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 | (0.1) | 0.2 | 0.1 | 0.1 |
| Investing Cash Flow | 76.3 | (11.6) | (165.1) | 0 | 1 | (5.8) | (34.4) | (64.9) | 180.7 | (16.9) | (23.7) | (21.3) | (32.5) | (23.5) | (25.7) | (20.7) | (21.2) | (657.3) | (48.5) | 9.9 | (17) | (2.7) | (14.1) | 255.6 | (19.7) | (149) | 4.6 | (21.5) | (15.1) | (19) | (11.4) | 99.5 | 113.4 | 86.1 | (47.1) | (12.6) | (22.5) | (97.9) | (169.3) | (222.4) | 15.7 | (52.5) | (30.7) | (90) | (12.5) | (11.5) | (6.9) | (83.4) | (22.2) | (184.6) | (83.4) | (58.8) | (19.4) | (12.9) | (156.2) | (51.9) | (34.5) | (4.2) | (13.8) | (17.4) | (43.8) | (69.6) | (136.4) | (31.4) | (3.3) | (9.2) | (4.6) | 3.3 | (59.2) | (1.3) | (0.7) | (0.6) | (94.7) | (4.1) | (58.8) | (15.5) | 23.0 | (17.6) | (7.2) | (15.3) | 2.0 | (4.7) | (10.9) | (1.5) | (1.8) | (0.4) | (8.8) | (0.9) | 11.2 | (0.4) | (0.6) | (0.3) | (1.4) | (1.0) | (0.6) | (0.4) | (5.9) | 0.1 | (0.3) | (3.6) | (2.7) | (1.9) | (0.6) | (0.4) | 23.9 | 1.6 | (0.2) | (3.8) | 2.2 | (1.5) | (2) | (1.1) | (1.9) | (0.7) | (0.3) | (0.9) | (0.8) | (0.2) | (0.5) | (1) | (0.2) | 0.1 | 0.5 | 0.9 | (3.8) | 3.7 | (0.3) | (4) | (0.3) | (0.9) | (0.9) | (0.9) | (0.7) | (0.8) | (1.2) | (1.1) | (0.6) | (1.6) |
| Financing Activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Debt Issuance | (52.4) | 102.1 | (91) | (21.9) | (50.4) | (8.4) | (13.1) | (8) | (7.2) | (3.9) | 8.8 | (1.3) | 92.5 | (123.1) | 134.3 | (328.6) | 151.9 | 376.1 | (7.7) | (7.6) | (4.3) | (4.3) | (4.2) | (574.1) | (104.4) | 570.7 | (62.5) | 5 | (15.5) | (5.5) | (41.2) | (33.2) | (68.3) | (76.2) | (284.5) | 126.8 | (15.6) | (103.7) | 42.5 | 339.3 | (4.8) | 25 | (112.2) | 110.9 | 70.4 | 6.7 | (76.8) | 65.6 | (35.3) | 252.2 | 5.1 | 104.4 | 74.4 | (103.7) | 88.8 | (50.5) | 39.1 | (1.5) | (4.8) | 107.6 | 92.3 | 39.5 | (9.5) | (8.5) | (5.5) | (0.0) | (4.1) | (0.7) | (4.4) | (13.0) | (35) | (182.5) | 152 | 40 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (0.5) | 0 | (22) | (48) | 38.9 | 14.0 | (15) | 15.1 | (1.6) | (5) | 0 | (12) | 14.5 | (1.6) | (2.8) | (0.5) | (0.1) | 0 | (1.4) | 0 | 0 | 0 | 0 | (14.3) | 0 | 3.3 | 5.5 | 0 | 2.7 | 0 | 0 | (4.3) | 0 | 0 | 0 | (8.3) | 0 | 0 | 0 | (3.9) | 1.9 | 0 | 0 | (2.2) | 0.4 | 0 | (0.1) | 0.4 | (2.6) | 0.3 | (2.1) | 0.7 | (1.1) | 3.7 | (0.9) | 6.4 | (6.6) |
| Stock Repurchased | (14.3) | (75) | (40) | 0 | (35) | (10) | (42.6) | (28.3) | (29.1) | 0 | (10.1) | (40) | (50) | 0 | 0 | 0 | (35) | (13.7) | (26.1) | (24.4) | 0 | 0 | (12.7) | 0 | 0 | (55.6) | 0 | 0 | (65.4) | 0 | 2.2 | (20) | (2.1) | 0 | 4 | (30.1) | (24.7) | (11.1) | (23.2) | (0.3) | (21.4) | (0.9) | (0.5) | (40.3) | (33) | (4) | (0.6) | (10.3) | (1.4) | (2.8) | (15.1) | (20.4) | (1.8) | (4.5) | (0.2) | (0.2) | (0.5) | (4.1) | (1.2) | (0.4) | (2.2) | (6.4) | (2.3) | (0.0) | (1.4) | (0.1) | 0.1 | (2.2) | (0.6) | (2.3) | (0.0) | (1.2) | (0.1) | (0.3) | 0 | (1.6) | (0.6) | (0.4) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (2.0) | (0.1) | 0 | 0 | 0 | (1.8) | (1.2) | (1.4) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (0.3) | 0 | 0 | 0 | 0 | 0 | (0.1) | 0 | 0 | 0 | 0 | 0 | 0 |
| Dividends Paid | (10.2) | (10.7) | (11) | (11.1) | (9.5) | (9.7) | (9.9) | (10.1) | (10.1) | (8.4) | (8.3) | (8.4) | (8.7) | (8.6) | (8.6) | (7.4) | (7.6) | (7.4) | (7.5) | (7.6) | (7.5) | (6.1) | (6.3) | (6.3) | (6.5) | (6.5) | (6.5) | (6.6) | (4) | (4) | (4.1) | (4) | (4.1) | (4) | (4) | (4.1) | (4.1) | (4.1) | (4.1) | (4.2) | (4.1) | (4.2) | (4.2) | (4.2) | (4.3) | (2.6) | (2.6) | (2.6) | (2.7) | (2.6) | (2.7) | (2.7) | (2.7) | (2.7) | (1.3) | (2.7) | (2.7) | (2.7) | (4.5) | (3.3) | (2.7) | (2.6) | (2.7) | (2.2) | (2.2) | (2.2) | (2.2) | (2.4) | (2.2) | (1.4) | (1.8) | (1.6) | (1.1) | (1.2) | (1.1) | (1.1) | (1.1) | (1.1) | (1.1) | (1.0) | (1.0) | (1.0) | (0.9) | (0.9) | (0.9) | (0.9) | (0.9) | (0.8) | (0.8) | (0.8) | (0.8) | (0.8) | (0.8) | (0.8) | (0.8) | (0.8) | (0.8) | (0.8) | (1.8) | (0.5) | (0.5) | (0.5) | (0.5) | (0.6) | (0.6) | (0.6) | (0.6) | (0.6) | (0.6) | (0.6) | (0.7) | (0.6) | (0.6) | (0.6) | (0.6) | (0.6) | (0.6) | (0.6) | (0.6) | (0.4) | (1.2) | 0 | 0 | (0.3) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Financing Activities | 4 | (1) | (9.5) | 0.4 | (3.7) | (4.3) | (2.4) | (1.5) | (4.0) | (52) | (2.4) | 38.5 | 29.7 | (61.1) | (3.4) | 0 | (2) | (11.3) | (2) | 5 | (3.1) | (10.4) | (1) | (3.3) | (1.2) | (1.6) | (32.8) | (4.4) | (1.3) | (1.4) | (2) | (0.1) | 0.6 | (0.6) | (4.4) | (1.6) | 0.9 | (1.3) | (4.6) | 1.5 | 0.1 | (0.3) | (0.1) | (1.2) | 4 | (2.5) | (10.2) | (1) | 0.3 | 0.5 | 3.4 | (1.6) | (1.9) | 1.7 | 5.1 | 1.5 | (0.5) | (0.9) | 2.6 | 0.2 | 5.5 | 2.9 | 1.6 | 6.2 | (0.2) | 0.2 | 0.0 | 0 | 0.6 | 0.5 | 1.3 | 3.4 | 5.9 | 10.8 | 12.3 | (9.9) | (0.2) | (9.9) | (1.1) | 0.3 | 0.0 | (0.8) | (1.0) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 5 | 0 | 0 | 0 | (1.2) | 0 | (0.0) | (0.0) | 0 | (0.0) | (8.3) | (0.1) | (0.0) | 0.0 | (3.4) | (0.2) | 0.9 | 0 | 1.1 | 0 | (0.1) | 0 | 0.5 | 7 | 0 | 0 | 0 | (0.7) | (0.1) | 0 | (0.7) | 0.1 | (0.1) | 0 | 0 | 0 | 0 | 0 | (0.1) | 0.2 | 0 | 0 | 0.2 | (0.2) |
| Financing Cash Flow | (72.9) | 15.4 | (151.5) | (32.6) | (98.6) | (32.4) | (68) | (47.9) | (50.4) | (64.3) | (12) | (11.2) | 63.6 | (192.8) | 122.3 | (336) | 107.3 | 343.7 | (43.3) | (34.6) | (14.9) | (20.8) | (24.2) | (583.7) | (112.1) | 507 | (101.8) | (6) | (86.2) | (11.1) | (47.7) | (57.3) | (73.9) | (80.8) | (288.9) | 91 | (43.5) | (120.2) | 15.2 | 336.3 | (30.3) | 19.7 | (117) | 65.2 | 37.1 | (2.4) | (90.4) | 51.8 | (39.2) | 247.3 | (9.2) | 79.7 | 68.1 | (109.1) | 92.3 | (51.8) | 35.4 | (9.2) | (7.8) | 104.1 | 92.9 | 33.4 | (12.8) | 214.2 | (9.3) | (2.1) | (6.3) | (5.3) | (6.6) | (16.3) | (37.4) | (181.9) | 156.7 | 49.3 | 11.6 | (2.5) | (1.7) | (0.9) | 0.3 | (1.1) | 3.2 | (1.9) | (1.8) | 99.9 | (48.5) | 38.2 | 13.2 | (15.9) | 18.9 | (0.7) | (5.7) | (0.7) | (12.5) | 13.8 | 3.7 | (3.2) | (2.9) | 0.8 | (3.0) | (1.9) | (0.5) | (2.4) | (1.7) | (2.0) | (23.2) | (0.6) | 2.6 | 4.9 | (4) | 1.9 | 0.3 | (0.4) | (3.8) | (0.6) | (0.7) | (0.6) | (8.4) | 6.4 | (0.6) | (0.4) | (5.1) | 2.4 | (0.1) | (0.3) | (1.5) | (0.9) | 0.3 | 0.4 | 0.4 | (2.6) | 0.3 | (2.2) | 0.6 | (0.9) | 3.7 | (0.9) | 6.6 | (6.7) |
| Cash Position | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash | (15.8) | (42.4) | (280.1) | 70.4 | (53.2) | 73.5 | 9.1 | (150.8) | 203.3 | 17 | (31.3) | 41.7 | 77.2 | (81.7) | 18.1 | (105.5) | 119.6 | (386) | (143.8) | 53.3 | 7.4 | 76.5 | 86.1 | (73) | 108.7 | 350.9 | (32.4) | 0.4 | 24.1 | (7.3) | 69.6 | (45.5) | 34.7 | (219.4) | (173.7) | (29.6) | (43.7) | (79.3) | (173.7) | 135.1 | 47.7 | 107.2 | (27.1) | 119.9 | 98.7 | 88.7 | (86.3) | (8.0) | (49.9) | 154.4 | (41.2) | 100.7 | 72.9 | (13.1) | 33.3 | 2.7 | (105.9) | 37.2 | 53.6 | 2.1 | 56.4 | (179.5) | (152.0) | 127.5 | (5.7) | 4.2 | (49.7) | (4.3) | (33.5) | 72.0 | 155.3 | 104.3 | (21.3) | 39.9 | (98.3) | (86.1) | 56.0 | (11.9) | 46.3 | (29.0) | 9.5 | 16.4 | (32.4) | 71.8 | 39.5 | (9.8) | 6.7 | (7.8) | (10.7) | (0.2) | 10.7 | (2.1) | 17.8 | (8.0) | 7.6 | (10.5) | 2.0 | 12.9 | 8.3 | (4.0) | 19.9 | (0.1) | (6.8) | (6.9) | 22.0 | 0.2 | 2.6 | 4.9 | (4) | (9.2) | 0.3 | (0.4) | (3.8) | (0.6) | (0.7) | (0.6) | (8.4) | 6.4 | (0.6) | (0.4) | (5.1) | 2.4 | (0.1) | (0.3) | (1.5) | (0.9) | 0.3 | 0.4 | 0.4 | (2.6) | 0.3 | (2.2) | 0.6 | (0.9) | 3.7 | (0.9) | 6.6 | (6.7) |
| Cash at Beginning | 151.1 | 193.5 | 473.6 | 403.2 | 456.4 | 382.9 | 373.8 | 524.6 | 321.3 | 304.3 | 335.6 | 293.9 | 216.7 | 298.4 | 280.3 | 385.8 | 266.2 | 652.2 | 796 | 742.7 | 735.3 | 658.8 | 572.7 | 645.7 | 537 | 186.1 | 218.5 | 218.1 | 194 | 211.7 | 142.1 | 187.6 | 152.9 | 372.3 | 546 | 575.6 | 619.3 | 698.6 | 872.3 | 737.2 | 689.7 | 582.5 | 609.6 | 489.7 | 391 | 302.3 | 388.5 | 396.6 | 446.5 | 292.1 | 333.2 | 232.5 | 159.6 | 172.7 | 139.4 | 136.7 | 242.6 | 205.4 | 151.9 | 149.7 | 93.4 | 272.9 | 424.9 | 297.4 | 303.1 | 298.8 | 348.5 | 352.8 | 386.3 | 314.4 | 159.0 | 54.7 | 76.0 | 36.2 | 134.5 | 220.6 | 164.5 | 176.5 | 130.2 | 159.2 | 149.7 | 133.3 | 165.7 | 93.8 | 54.3 | 64.2 | 57.5 | 65.3 | 76.0 | 76.3 | 65.5 | 67.6 | 49.8 | 57.8 | 47.7 | 58.2 | 56.2 | 43.3 | 35.0 | 39.0 | 19.1 | 19.1 | 25.9 | 32.8 | 10.8 | 10.6 | 8 | 16.3 | 0 | 11.1 | 0 | 14.5 | 0 | 0 | 0 | 11 | 0 | 0 | 0 | 12.9 | 0 | 0 | 0 | 10.9 | 0 | 0 | 0 | 7.7 | 0 | 0 | 0 | 3.7 | 0 | 0 | 0 | 5 | 0 | 7.3 |
| Cash at End | 135.3 | 151.1 | 193.5 | 473.6 | 403.2 | 456.4 | 382.9 | 373.8 | 524.6 | 321.3 | 304.3 | 335.6 | 293.9 | 216.7 | 298.4 | 280.3 | 385.8 | 266.2 | 652.2 | 796 | 742.7 | 735.3 | 658.8 | 572.7 | 645.7 | 537 | 186.1 | 218.5 | 218.1 | 204.4 | 211.7 | 142.1 | 187.6 | 152.9 | 372.3 | 546 | 575.6 | 619.3 | 698.6 | 872.3 | 737.4 | 689.7 | 582.5 | 609.6 | 489.7 | 391 | 302.3 | 388.5 | 396.6 | 446.5 | 292.1 | 333.2 | 232.5 | 159.6 | 172.7 | 139.4 | 136.7 | 242.6 | 205.4 | 151.9 | 149.7 | 93.4 | 272.9 | 424.9 | 297.4 | 303.1 | 298.8 | 348.5 | 352.8 | 386.3 | 314.4 | 159.0 | 54.7 | 76.0 | 36.2 | 134.5 | 220.6 | 164.5 | 176.5 | 130.2 | 159.2 | 149.7 | 133.3 | 165.7 | 93.8 | 54.3 | 64.2 | 57.5 | 65.3 | 76.0 | 76.3 | 65.5 | 67.6 | 49.8 | 55.3 | 47.7 | 58.2 | 56.2 | 43.3 | 35.0 | 39.0 | 19.1 | 19.1 | 25.9 | 32.8 | 10.8 | 10.6 | 21.2 | (4) | 1.9 | 0.3 | 14.1 | (3.8) | (0.6) | (0.7) | 10.4 | (8.4) | 6.4 | (0.6) | 12.5 | (5.1) | 2.4 | (0.1) | 10.6 | (1.5) | (0.9) | 0.3 | 8.1 | 0.4 | (2.6) | 0.3 | 1.5 | 0.6 | (0.9) | 3.7 | 4.1 | 6.6 | 0.6 |
| Free Cash Flow | (70.8) | (60.2) | 12.8 | 102 | 13.3 | 99.2 | 102.5 | (56.7) | 100.8 | (30.1) | (15.2) | 59 | 15.8 | 124.2 | (113.2) | 240 | 21.8 | (88.7) | (61) | 68.6 | 25 | 101.4 | 107.7 | 232.9 | 220.1 | (7.9) | 38.7 | 10.8 | 109.4 | 0.1 | 108.3 | (103.2) | (13.1) | (244.2) | 143.9 | (116.9) | (2.7) | 127 | (22.3) | 13.7 | 53.5 | 124.4 | 107.7 | 132.9 | 62.1 | 93.8 | (1.0) | 10.0 | (0.7) | 82.7 | 18.1 | 53.5 | 13.4 | 96.6 | 87.8 | 96.0 | (111.3) | 44.8 | 70.6 | (87.6) | 2.0 | (147.1) | (7.3) | (60.5) | 3.9 | 15.7 | (40.5) | (5.8) | 29.4 | 88.3 | 194.4 | 286.2 | (84.7) | (9.3) | (55.0) | (73.7) | 30.2 | 4.0 | 48.5 | (17.8) | (3.7) | 20.9 | (20.6) | (28.0) | 88.0 | (48.0) | 2.0 | 8.1 | (41.7) | 0.5 | 16.4 | (1.4) | 30.3 | (21.8) | 3.9 | (7.3) | 10.4 | 11.9 | 11.3 | 1.0 | 22.3 | 3.3 | (5.0) | (4.9) | 25.1 | (1.1) | (2.8) | (12.1) | 4.9 | (1.2) | 1.3 | (4.2) | 1.5 | 3 | (2.5) | 7.4 | 3.1 | (6.4) | 4.2 | (0.4) | 2.7 | (4.9) | 0.4 | 4.1 | (3.5) | 3.8 | (1.4) | 8.2 | 1.1 | 4.6 | 1 | 1.3 | 0.8 | 2.6 | (3.7) | (3.7) | (7.2) | 5 |
| 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 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 | 1987 Q4 | 1987 Q3 | 1987 Q2 | 1987 Q1 | 1986 Q4 | 1986 Q3 | 1986 Q2 | 1985 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Revenue | 13,705.8 | 9,685 | 9,029 | 9,402.6 | 9,058.8 | 9,437.6 | 9,728.9 | 10,526.4 | 11,011.9 | 10,872.5 | 12,025.4 | 12,275.1 | 11,033.5 | 12,576 | 13,877.1 | 15,600.8 | 17,227.5 | 12,338.7 | 9,584.1 | 8,366.9 | 7,075.7 | 6,273 | 4,632.8 | 4,437.3 | 3,097.7 | 7,921.6 | 9,275.9 | 9,282.3 | 9,392.5 | 8,607.7 | 9,895.2 | 10,418.4 | 10,173.2 | 9,137.9 | 8,949.8 | 8,591.8 | 8,052.8 | 8,137.5 | 7,792.1 | 7,360.8 | 6,633 | 5,192.6 | 6,731.9 | 7,810.7 | 8,496.4 | 7,340.7 | 9,779.6 | 11,713.5 | 11,342.5 | 10,550.9 | 10,404.7 | 10,493.7 | 10,479.6 | 10,184.0 | 9,935.8 | 9,911.7 | 9,618.8 | 9,479.1 | 9,323.9 | 9,510.8 | 8,708.7 | 7,079.4 | 5,828.8 | 4,987.1 | 4,397.3 | 3,918.0 | 3,545.2 | 3,202.7 | 2,533.3 | 2,013.9 | 2,913.4 | 5,453.4 | 5,651.1 | 4,491.5 | 4,145.5 | 3,608.5 | 3,273.4 | 2,702.2 | 2,618.7 | 2,775.5 | 2,856.9 | 2,534.0 | 2,534.3 | 2,307.4 | 2,117.7 | 1,774.6 | 1,785.8 | 1,579.4 | 1,377.4 | 911.8 | 705.6 | 652.3 | 645.9 | 658 | 510.6 | 458.9 | 351.3 | 326.0 | 349.7 | 338.1 | 368.1 | 408.6 | 378.1 | 374.5 | 352.0 | 323.1 | 306.6 | 231.6 | 183 | 187.8 | 180.3 | 193 | 200.7 | 208.9 | 205.8 | 186.3 | 213.9 | 207.7 | 180.3 | 170.7 | 191 | 166.7 | 145.7 | 139 | 134.6 | 78.1 | 76.7 | 72.5 | 63.4 | 62.5 | 63.1 | 61.4 | 70.7 | 62.8 | 68.9 | 57.9 | 58.1 | 53.8 | 51.4 | 42.2 | 69.7 | 65.7 | 51.8 | 47.1 | 52.2 | 48.5 | 20.1 | 21.4 | 19.9 | 16.8 | 14.3 | 13.5 | 13.1 | 11.4 | 9.6 | 7 | 2.3 | 2.3 | 2.3 | 2.3 | 1.8 |
| Gross Profit | 401.6 | 140.4 | 120.9 | 154.6 | 140.9 | 118.2 | 151.0 | 176.1 | 173.2 | 62.6 | 125.0 | 186.1 | 221.7 | 241.9 | 162.1 | 122.1 | 242.4 | 66.5 | 14.9 | (24.9) | 21.7 | 76.6 | 159.3 | 169.6 | (20.3) | 53.1 | 149.0 | 149.6 | 122.5 | 143.3 | 112.2 | 150 | 157.2 | 104.8 | 115.1 | 148.5 | 100.4 | 120.6 | 115.1 | 162.4 | 218.5 | 223.8 | 227.9 | 226.7 | 190.4 | 215.4 | 219.5 | 214.6 | 191.5 | 188.0 | 195.6 | 186.3 | 188.5 | 182.4 | 163.3 | 180.8 | 172.1 | 157.2 | 162.3 | 170.8 | 165.1 | 136.8 | 123.6 | 112.1 | 107.6 | 98.8 | 102.0 | 94.7 | 91.6 | 87.3 | 103.4 | 123.8 | 94.3 | 73.8 | 73.8 | 62.3 | 58.0 | 51.2 | 57.7 | 55.2 | 51.4 | 49.7 | 55.9 | 46.2 | 41.1 | 35.5 | 39.5 | 32.0 | 31.5 | 26.9 | 23.4 | 24.5 | 25.5 | 27.3 | 20.1 | 20.1 | 21.1 | 18.8 | 17.9 | 18.3 | 20.5 | 18.7 | 17.2 | 17.6 | 17.8 | 15.3 | 19.8 | 17.7 | 16.2 | 14.9 | 15.5 | 15.5 | 15.1 | 13.1 | 12.8 | 11.7 | 12.1 | 12.3 | 12.1 | 12 | 11.4 | 10.8 | 10.4 | 9.6 | 9.5 | 6.1 | 6.1 | 7.5 | 7.9 | 6.2 | 7.2 | 6.9 | 7.2 | 6.1 | 6.7 | 5.5 | 58.1 | 53.8 | 5.3 | 5.7 | 69.7 | 65.7 | 51.8 | 47.1 | 52.2 | 48.5 | 20.1 | 21.4 | 19.9 | 16.8 | 14.3 | 13.5 | 13.1 | 11.4 | 9.6 | 7 | 2.3 | 2.3 | 2.3 | 2.3 | 1.8 |
| Operating Income | 132.5 | 63 | 49.5 | 85.1 | 73.6 | 45.8 | 73.6 | 104.3 | 100.4 | (12.5) | 52.9 | 110 | 140.9 | 162.9 | 92.2 | 40.4 | 160.1 | (8.2) | (55.4) | (85.5) | (35.7) | 17.2 | 97.2 | 88.7 | (104.7) | (30.6) | 59.7 | 66.8 | 43 | 72.7 | 28 | 79.4 | 82.3 | 32.5 | 33.2 | 77.5 | 23 | 44 | 24 | 90.6 | 45.6 | 63.3 | 67.9 | 66.4 | 41.6 | 71.5 | 70.9 | 74.1 | 59.8 | 64.3 | 64.5 | 64.2 | 68.7 | 66.9 | 54.4 | 71.0 | 72.4 | 59.3 | 64.4 | 70.9 | 66.1 | 55.5 | 48.6 | 45.1 | 45.1 | 42.1 | 43.9 | 40.9 | 36.1 | 33.1 | 41.3 | 60.3 | 29.8 | 22.3 | 24.6 | 22.3 | 22.1 | 17.0 | 18.8 | 20.8 | 17.0 | 20.0 | 19.7 | 15.9 | 12.0 | 8.4 | 10.9 | 8.6 | 9.8 | 7.7 | 7.1 | 7.2 | 5.8 | 6.9 | 1.1 | 5.9 | 6.4 | 5.6 | 4.7 | 4.6 | 7.2 | 4.7 | (1.3) | 3.6 | (3.3) | 0.8 | 1.7 | 5.1 | 3.7 | 4.5 | 4.2 | 4.8 | 4.2 | 4.6 | 5.1 | 4.4 | 3.3 | 4.1 | 3.9 | 4.3 | 3.5 | 4.1 | 3.8 | 3.7 | 3.1 | 2.7 | 2.6 | 3 | 2.8 | 1.9 | 2.4 | 2.4 | 2 | 1.8 | 2.1 | 0.8 | (138.9) | 53.8 | 1.5 | 2.2 | (156.7) | 65.7 | 51.8 | 47.1 | (84.1) | 48.5 | 20.1 | 21.4 | (40.8) | 16.8 | 14.3 | 13.5 | (26) | 11.4 | 9.6 | 7 | (6.6) | 2.3 | 2.3 | 2.3 | 1.8 |
| Net Income | 49.7 | 26.3 | (279.3) | 25.7 | (339.3) | (21.1) | (101.8) | 33.5 | 108.3 | 27.4 | (34.8) | 34.9 | 29.9 | 22.8 | 20.9 | 42.5 | 24.4 | 26.3 | 15.5 | 21.7 | 17.6 | 18.8 | (3.6) | 82 | (10.2) | 41.4 | 56.5 | 48.2 | 37 | 37.2 | 29.6 | 38.2 | 28.7 | 31.2 | (193.1) | (38.5) | 30 | 31.3 | 2.2 | 42.7 | 30 | 51.8 | 51.8 | 43.7 | 30.5 | 55.6 | 67.1 | 55.7 | 48.2 | 50.7 | 51.9 | 51.5 | 51.0 | 48.7 | 42.8 | 51.5 | 48.6 | 46.4 | 50.1 | 52.7 | 50.2 | 41.1 | 39.4 | 36.8 | 37.0 | 33.7 | 34.5 | 29.1 | 27.7 | 25.8 | 28.7 | 40.1 | 20.5 | 15.8 | 18.1 | 14.8 | 17.0 | 14.8 | 17.3 | 17.2 | 14.5 | 15.0 | 12.0 | 10.7 | 9.6 | 7.4 | 8.8 | 5.4 | 6.9 | 5.5 | 5.6 | 5.5 | 5.4 | 5.3 | 0.7 | 4.4 | 4.5 | 4.5 | 3.6 | 4.7 | 3.8 | 3.4 | 0.2 | 3.2 | 6.4 | 1.2 | (0.2) | 2.2 | 3.5 | 4 | 3.5 | 4.1 | 3.8 | 4.1 | 4.1 | 3.8 | 3.5 | 3.4 | 3.3 | 3.1 | 2.8 | 2.9 | 2.7 | 2.5 | 2.3 | 2.1 | 1.8 | 1.9 | 0.9 | 1.3 | 1.6 | 1.4 | 1.4 | (1.6) | 1.3 | 0.5 | 1.9 | 1.5 | 1.1 | 1.4 | 1.5 | 1.3 | 0.8 | 1.2 | 1.4 | 1 | 0.7 | 0.9 | 0.6 | 0.6 | 0.5 | 0.5 | 0.3 | 0.2 | 0.2 | 0.3 | 0.1 | 0 | 0 | 0 | 0.1 |
| EPS (Diluted) | 0.94 | 0.50 | -5.11 | 0.46 | -6.01 | -0.37 | -2.84 | 0.57 | 1.81 | 0.45 | -0.58 | 0.58 | 0.48 | 0.36 | 0.33 | 0.68 | 0.39 | 0.41 | 0.25 | 0.34 | 0.28 | 0.30 | -0.06 | 1.29 | -0.16 | 0.63 | 0.86 | 0.73 | 0.55 | 0.55 | 0.44 | 0.56 | 0.42 | 0.46 | -2.86 | -0.56 | 0.44 | 0.45 | 0.03 | 0.61 | 0.43 | 0.75 | 0.74 | 0.62 | 0.43 | 0.78 | 0.94 | 0.78 | 0.68 | 0.71 | 0.73 | 0.72 | 0.71 | 0.68 | 0.60 | 0.72 | 0.68 | 0.65 | 0.69 | 0.74 | 0.70 | 0.58 | 0.55 | 0.60 | 0.61 | 0.56 | 0.57 | 0.48 | 0.46 | 0.44 | 0.49 | 0.69 | 0.36 | 0.27 | 0.32 | 0.26 | 0.29 | 0.26 | 0.30 | 0.30 | 0.25 | 0.26 | 0.21 | 0.22 | 0.20 | 0.16 | 0.24 | 0.12 | 0.14 | 0.12 | 0.13 | 0.12 | 0.12 | 0.12 | 0.02 | 0.10 | 0.10 | 0.11 | 0.09 | 0.11 | 0.09 | 0.08 | 0.01 | 0.07 | 0.14 | 0.03 | -0.00 | 0.04 | 0.07 | 0.08 | 0.07 | 0.08 | 0.07 | 0.08 | 0.08 | 0.08 | 0.07 | 0.07 | 0.07 | 0.06 | 0.06 | 0.06 | 0.06 | 0.05 | 0.05 | 0.05 | 0.04 | 0.04 | 0.02 | 0.03 | 0.04 | 0.04 | 0.03 | -0.04 | 0.03 | 0.01 | 0.04 | 0.04 | 0.03 | 0.04 | 0.04 | 0.03 | 0.02 | 0.03 | 0.03 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Balance Sheet | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash & Equivalents | 135.3 | 151.1 | 193.5 | 473.6 | 403.2 | 456.4 | 382.9 | 373.8 | 524.6 | 321.3 | 304.3 | 335.6 | 293.9 | 216.7 | 298.4 | 280.3 | 385.8 | 266.2 | 652.2 | 796 | 742.7 | 735.3 | 658.8 | 572.7 | 645.7 | 537 | 186.1 | 218.5 | 218.1 | 204.4 | 211.7 | 142.1 | 187.6 | 152.9 | 372.3 | 546 | 575.6 | 619.3 | 698.6 | 872.3 | 737.2 | 689.7 | 582.5 | 609.6 | 489.7 | 391 | 302.3 | 388.5 | 396.6 | 446.5 | 292.1 | 333.2 | 232.5 | 159.6 | 172.7 | 139.4 | 136.7 | 242.6 | 205.4 | 151.9 | 149.7 | 93.4 | 272.9 | 424.9 | 297.4 | 303.1 | 298.8 | 348.5 | 352.8 | 386.3 | 314.4 | 159.0 | 54.7 | 76.0 | 36.2 | 134.5 | 220.6 | 164.5 | 176.5 | 130.2 | 159.2 | 149.7 | 133.3 | 165.7 | 93.8 | 54.3 | 64.2 | 57.5 | 65.3 | 76.0 | 76.3 | 65.5 | 67.6 | 49.8 | 55.3 | 47.7 | 58.2 | 56.2 | 43.3 | 35.0 | 39.0 | 19.1 | 19.1 | 25.9 | 32.8 | 10.8 | 10.6 | 10.3 | 16.3 | 11.8 | 11.1 | 9.9 | 14.5 | 17.5 | 15.2 | 18.3 | 11 | 16 | 15.6 | 12.3 | 12.9 | 15.1 | 17 | 15.9 | 10.9 | 18.8 | 11.7 | 12.8 | 7.7 | 6.2 | 4.1 | 2.8 | 3.7 | 2.3 | 0.5 | 0.5 | 5 | 5.1 | 5.8 | 7.3 | 3.7 | 2.7 | 2.3 | 2.2 | |||||||||||||||||
| Total Assets | 6,598.9 | 6,803 | 5,863.9 | 6,060.4 | 6,054 | 6,589.1 | 6,731.8 | 6,984.6 | 7,189.2 | 7,174.4 | 7,375.3 | 7,483.1 | 6,961.9 | 7,485.8 | 8,164.6 | 7,970.3 | 8,795.7 | 7,968 | 5,942.4 | 5,544.3 | 5,249.8 | 4,925.4 | 4,500.3 | 4,392.3 | 4,881 | 5,498.9 | 5,992.4 | 5,797.5 | 5,751.2 | 5,739.4 | 5,687.5 | 6,014.8 | 5,757 | 5,472.1 | 5,587.8 | 5,723.1 | 5,286 | 5,263.6 | 5,412.6 | 5,152.5 | 4,748.7 | 4,419.7 | 4,549.4 | 4,972.9 | 5,102.5 | 4,788 | 4,880.0 | 5,523.7 | 5,538.5 | 5,267.0 | 4,739.3 | 4,656.4 | 4,529.1 | 4,409.3 | 4,107.8 | 4,178.5 | 3,887.9 | 3,925.8 | 3,697.2 | 3,616.9 | 3,362.1 | 3,037.8 | 2,566.4 | 2,269.0 | 1,943.4 | 1,846.9 | 1,741.2 | 1,670.4 | 1,570.5 | 1,364.5 | 1,404.6 | 1,928.3 | 2,576.7 | 2,122.2 | 1,798.0 | 1,575.3 | 1,498.8 | 1,321.8 | 1,277.4 | 1,185.3 | 1,162.5 | 1,139.8 | 1,014.0 | 1,122.1 | 850.2 | 782.2 | 712.2 | 656.9 | 563.2 | 440.3 | 357.7 | 326.3 | 300.6 | 320.8 | 298.8 | 284.2 | 257.9 | 209.7 | 232.4 | 215.6 | 222.2 | 215.6 | 221.3 | 217.5 | 226.8 | 219.5 | 216.5 | 184.1 | 165.9 | 156.9 | 155.1 | 148.7 | 143.3 | 143 | 137.2 | 127.5 | 123.1 | 131.6 | 118.5 | 109.1 | 112 | 114.8 | 100.2 | 94.9 | 89.5 | 64.7 | 59.2 | 59.3 | 53.7 | 53.5 | 53.9 | 53.5 | 54.7 | 52.8 | 56 | 52.1 | 55.4 | 50.9 | 44 | 49.9 | 40.1 | 16.3 | 9.9 | 6.8 | |||||||||||||||||
| Total Debt | 745.3 | 798.7 | 697.1 | 795.4 | 818.4 | 879.1 | 1,057 | 883 | 879.2 | 883.7 | 1,078 | 875.3 | 877.8 | 726.6 | 1,045.8 | 709.3 | 1,040.4 | 884.1 | 673.6 | 514.3 | 521.7 | 523.5 | 682.2 | 719.5 | 1,298.7 | 1,384.4 | 789.1 | 687.4 | 683.3 | 695.5 | 699.8 | 742.3 | 765.3 | 834.4 | 910.2 | 1,151.7 | 1,067.8 | 1,082.9 | 1,186.2 | 1,138.9 | 796.5 | 805.3 | 772.2 | 884.4 | 773.8 | 700.8 | 689.9 | 767.3 | 693.5 | 728.7 | 463.7 | 458.6 | 351.4 | 276.7 | 380.3 | 287.2 | 332.0 | 285.7 | 287.1 | 292.8 | 182.8 | 81.5 | 41.6 | 17.2 | 11.0 | 16.5 | 16.6 | 20.7 | 20.2 | 20.2 | 33.4 | 68.8 | 251.0 | 83.6 | 45.2 | 20.2 | 20.1 | 20.1 | 20.1 | 20.1 | 20.0 | 20.1 | 20.7 | 20.5 | 42.5 | 90.5 | 51.6 | 1.6 | 1.5 | 1.5 | 1.6 | 1.5 | 1.5 | 2.4 | 2.5 | 4.0 | 5.7 | 3.4 | 3.4 | 3.4 | 5.5 | 1.9 | 1.4 | 1.4 | 5.9 | 20.5 | 20.3 | 1.5 | 0.1 | 0.1 | 0.1 | 0.1 | 0.4 | 2.5 | 2.5 | 2.6 | 2.6 | 11 | 4 | 4 | 4 | 7.9 | 6.1 | 6.4 | 6.5 | 0.6 | 0.8 | 0.8 | 0.9 | 1 | 3.5 | 3.3 | 5.2 | 4.4 | 5.9 | 2.1 | 3 | 8.8 | 2.3 | 8.8 | 9.9 | 3.3 | 2.9 | 1.7 | |||||||||||||||||
| Stockholders' Equity | 1,257.6 | 1,203.7 | 1,299.1 | 1,617.9 | 1,598.6 | 1,921.2 | 1,948.7 | 2,044.4 | 2,032.3 | 1,952 | 1,943 | 1,968.3 | 1,959.1 | 2,008.3 | 1,984.9 | 1,939.7 | 1,915.7 | 1,941.4 | 1,912.7 | 1,919.7 | 1,946.2 | 1,939.5 | 1,909.3 | 1,916 | 1,815 | 1,846.4 | 1,890.4 | 1,842.1 | 1,799.4 | 1,846 | 1,815.4 | 1,765.2 | 1,760 | 1,755.2 | 1,721.9 | 1,919 | 1,978.6 | 1,960.8 | 1,925 | 1,961.6 | 1,935.9 | 1,962 | 1,911.4 | 1,864.9 | 1,890.6 | 1,871.5 | 1,855.4 | 1,808.4 | 1,779.9 | 1,727.1 | 1,673.9 | 1,639.7 | 1,607.0 | 1,565.3 | 1,517.2 | 1,472.0 | 1,418.2 | 1,380.6 | 1,333.0 | 1,284.0 | 1,243.3 | 1,194.1 | 1,127.2 | 1,064.4 | 800.5 | 765.9 | 733.0 | 698.2 | 670.8 | 638.2 | 607.9 | 583.8 | 540.3 | 503.2 | 483.9 | 461.3 | 447.3 | 429.7 | 426.0 | 406.3 | 388.1 | 368.7 | 353.3 | 342.2 | 206.5 | 195.5 | 188.5 | 178.4 | 171.8 | 157.4 | 148.4 | 143.1 | 137.8 | 132.5 | 122.2 | 120.8 | 116.4 | 113.8 | 108.4 | 106.7 | 103.9 | 100.6 | 99.5 | 101.0 | 99.7 | 101.7 | 101.6 | 102.4 | 100.8 | 98.3 | 97.3 | 95.6 | 91.9 | 85.5 | 82 | 78.5 | 75.2 | 71.7 | 69 | 66.3 | 63.8 | 61.3 | 57.9 | 55.7 | 52.1 | 45.5 | 43.7 | 42.1 | 40 | 38.6 | 37.3 | 35.8 | 34.4 | 33 | 34.5 | 33.3 | 32.7 | 28.7 | 27.6 | 26.1 | 20.8 | 8.1 | 4.9 | 3.8 | |||||||||||||||||
| Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Cash Flow | (57) | (46.4) | 34.2 | 116.1 | 28.3 | 114.4 | 120.3 | (38.5) | 115.4 | (12.6) | 4.5 | 80.4 | 43.5 | 143 | (90.8) | 258.5 | 42.8 | (72) | (50.1) | 82.7 | 37.2 | 103.4 | 113.5 | 245.5 | 235.6 | 9.5 | 60.1 | 33 | 125 | 21.9 | 134.3 | (87.4) | 0.3 | (228.8) | 160 | (110.6) | 18.8 | 137 | (15.1) | 19.3 | 62.7 | 138.5 | 122.3 | 147.4 | 70.9 | 106.9 | 12.1 | 27.1 | 10.4 | 91.6 | 50.6 | 79.2 | 25.1 | 109.5 | 97.5 | 105.2 | (105.7) | 48.8 | 74.3 | (79.2) | 6.8 | (144.5) | (2.7) | (56.7) | 7.2 | 16.6 | (39.2) | (3.8) | 31.4 | 89.6 | 195.2 | 286.9 | (83.3) | (5.3) | (51.1) | (68.1) | 34.7 | 6.6 | 53.2 | (12.5) | 4.3 | 22.9 | (19.7) | (26.6) | 89.8 | (47.6) | 2.2 | 8.9 | (40.8) | 0.9 | 17.0 | (1.1) | 31.6 | (20.8) | 4.5 | (6.9) | 10.8 | 12.0 | 11.7 | 1.5 | 23.1 | 4.2 | (4.5) | (4.6) | 21.2 | (0.9) | (2.2) | (7.1) | 6.3 | 0.3 | 2.9 | (3) | 2.7 | 3.5 | (2.1) | 8.8 | 4.2 | (5.8) | 4.6 | 0.7 | 3 | (4.4) | 0.7 | 4.4 | (2.7) | 4.4 | (1.1) | 8.7 | 1.5 | 5.5 | 1.9 | 2.2 | 1.5 | 3.4 | (2.6) | (2.4) | (6.5) | 6.7 | |||||||||||||||||||||||
| Capital Expenditure | (13.8) | (13.8) | (21.4) | (14.1) | (15) | (15.2) | (17.9) | (18.2) | (14.6) | (17.5) | (19.7) | (21.4) | (27.7) | (18.8) | (22.4) | (18.5) | (21) | (16.7) | (10.9) | (14.1) | (12.2) | (2) | (5.8) | (12.6) | (15.5) | (17.4) | (21.4) | (22.2) | (15.6) | (21.8) | (26) | (15.8) | (13.4) | (15.4) | (16.1) | (6.3) | (21.5) | (10) | (7.2) | (5.6) | (9.2) | (14.1) | (14.6) | (14.5) | (8.8) | (13.1) | (13.1) | (17.1) | (11.1) | (8.9) | (32.4) | (25.6) | (11.7) | (12.9) | (9.7) | (9.2) | (5.6) | (3.9) | (3.7) | (8.4) | (4.8) | (2.6) | (4.6) | (3.7) | (3.3) | (0.9) | (1.3) | (1.9) | (2.0) | (1.3) | (0.7) | (0.6) | (1.4) | (4.0) | (3.9) | (5.5) | (4.5) | (2.6) | (4.7) | (5.3) | (8.0) | (2.1) | (0.9) | (1.5) | (1.8) | (0.4) | (0.3) | (0.9) | (0.9) | (0.4) | (0.6) | (0.3) | (1.4) | (1.0) | (0.6) | (0.4) | (0.5) | (0.1) | (0.3) | (0.5) | (0.8) | (0.9) | (0.6) | (0.4) | 3.9 | (0.2) | (0.6) | (5) | (1.4) | (1.5) | (1.6) | (1.2) | (1.2) | (0.5) | (0.4) | (1.4) | (1.1) | (0.6) | (0.4) | (1.1) | (0.3) | (0.5) | (0.3) | (0.3) | (0.8) | (0.6) | (0.3) | (0.5) | (0.4) | (0.9) | (0.9) | (0.9) | (0.7) | (0.8) | (1.1) | (1.3) | (0.7) | (1.7) | |||||||||||||||||||||||
| Free Cash Flow | (70.8) | (60.2) | 12.8 | 102 | 13.3 | 99.2 | 102.5 | (56.7) | 100.8 | (30.1) | (15.2) | 59 | 15.8 | 124.2 | (113.2) | 240 | 21.8 | (88.7) | (61) | 68.6 | 25 | 101.4 | 107.7 | 232.9 | 220.1 | (7.9) | 38.7 | 10.8 | 109.4 | 0.1 | 108.3 | (103.2) | (13.1) | (244.2) | 143.9 | (116.9) | (2.7) | 127 | (22.3) | 13.7 | 53.5 | 124.4 | 107.7 | 132.9 | 62.1 | 93.8 | (1.0) | 10.0 | (0.7) | 82.7 | 18.1 | 53.5 | 13.4 | 96.6 | 87.8 | 96.0 | (111.3) | 44.8 | 70.6 | (87.6) | 2.0 | (147.1) | (7.3) | (60.5) | 3.9 | 15.7 | (40.5) | (5.8) | 29.4 | 88.3 | 194.4 | 286.2 | (84.7) | (9.3) | (55.0) | (73.7) | 30.2 | 4.0 | 48.5 | (17.8) | (3.7) | 20.9 | (20.6) | (28.0) | 88.0 | (48.0) | 2.0 | 8.1 | (41.7) | 0.5 | 16.4 | (1.4) | 30.3 | (21.8) | 3.9 | (7.3) | 10.4 | 11.9 | 11.3 | 1.0 | 22.3 | 3.3 | (5.0) | (4.9) | 25.1 | (1.1) | (2.8) | (12.1) | 4.9 | (1.2) | 1.3 | (4.2) | 1.5 | 3 | (2.5) | 7.4 | 3.1 | (6.4) | 4.2 | (0.4) | 2.7 | (4.9) | 0.4 | 4.1 | (3.5) | 3.8 | (1.4) | 8.2 | 1.1 | 4.6 | 1 | 1.3 | 0.8 | 2.6 | (3.7) | (3.7) | (7.2) | 5 | |||||||||||||||||||||||