Home Data Calendar Blog

ORLY

Tables

		2024-12-31	2024-09-30	2024-06-30	2024-03-31	2023-12-31	2023-09-30	2023-06-30	2023-03-31	2022-12-31	2022-09-30	2022-06-30	2022-03-31	2021-12-31	2021-09-30	2021-06-30	2021-03-31	2020-12-31	2020-09-30	2020-06-30	2020-03-31	2019-12-31	2019-09-30	2019-06-30	2019-03-31	2018-12-31	2018-09-30	2018-06-30	2018-03-31	2017-12-31	2017-09-30	2017-06-30	2017-03-31	2016-12-31	2016-09-30	2016-06-30	2016-03-31	2015-12-31	2015-09-30	2015-06-30	2015-03-31	2014-12-31	2014-09-30	2014-06-30	2014-03-31	2013-12-31	2013-09-30	2013-06-30	2013-03-31	2012-12-31	2012-09-30	2012-06-30	2012-03-31	2011-12-31	2011-09-30	2011-06-30	2011-03-31	2010-12-31	2010-09-30	2010-06-30	2010-03-31	2009-12-31	2009-09-30	2009-06-30	2009-03-31
Common Stock Value		0.57	0.58	0.58	0.59	0.59	0.60	0.60	0.61	0.62	0.63	0.64	0.66	0.67	0.68	0.69	0.70	0.71	0.73	0.74	0.74	0.76	0.76	0.77	0.78	0.79	0.80	0.81	0.82	0.84	0.85	0.88	0.91	0.93	0.95	0.95	0.97	0.98	0.99	1.00	1.01	1.02	1.02	1.05	1.06	1.06	1.08	1.09	1.11	1.13	1.16	1.22	1.26	1.27	1.28	1.36	1.39	1.41	NA	NA	NA	1.38	NA	NA	NA
Weighted Average Number Of Diluted Shares Outstanding		NA	58.34	59.04	59.45	NA	60.59	61.37	62.40	NA	63.86	65.69	67.19	NA	69.24	70.26	71.02	NA	74.59	74.83	75.66	NA	76.97	78.41	79.30	NA	81.41	82.54	84.52	NA	88.03	91.30	93.50	NA	96.12	97.28	98.54	NA	100.77	102.11	103.26	NA	105.22	107.56	108.07	NA	110.19	112.08	113.40	NA	120.54	127.19	129.33	NA	135.03	139.72	142.87	NA	141.71	141.12	139.61	NA	NA	NA	NA
Weighted Average Number Of Shares Outstanding Basic		NA	58.00	58.68	59.02	NA	60.08	60.82	61.84	NA	63.29	65.12	66.57	NA	68.61	69.62	70.38	NA	73.92	74.20	75.02	NA	76.17	77.61	78.48	NA	80.59	81.73	83.53	NA	86.95	90.03	92.00	NA	94.89	95.97	97.14	NA	99.27	100.55	101.61	NA	103.50	105.77	106.19	NA	108.31	110.28	111.56	NA	118.55	124.87	126.97	NA	132.78	137.40	140.58	NA	138.83	138.23	137.58	NA	NA	NA	NA
Earnings Per Share Basic		9.57	11.47	10.61	9.27	9.33	10.82	10.32	8.36	8.45	9.25	8.86	7.24	7.71	8.14	8.41	7.13	5.45	7.13	7.16	4.00	4.29	5.14	4.56	4.09	3.76	4.54	4.32	3.65	3.56	3.26	3.14	2.88	2.62	2.93	2.69	2.63	2.22	2.68	2.32	2.09	1.79	2.10	1.94	1.64	1.43	1.72	1.61	1.38	1.16	1.34	1.17	1.16	0.96	1.12	0.97	0.73	0.76	0.84	0.72	0.71	0.52	0.64	0.63	0.47
Earnings Per Share Diluted		9.52	11.41	10.55	9.20	9.26	10.72	10.22	8.28	8.37	9.17	8.78	7.17	7.64	8.07	8.33	7.06	5.40	7.07	7.10	3.97	4.25	5.08	4.51	4.05	3.72	4.50	4.28	3.61	3.52	3.22	3.10	2.83	2.59	2.90	2.65	2.59	2.19	2.64	2.29	2.06	1.76	2.06	1.91	1.61	1.40	1.69	1.58	1.36	1.14	1.32	1.15	1.14	0.94	1.10	0.96	0.72	0.74	0.82	0.71	0.70	0.52	0.63	0.62	0.46

		2024-12-31	2024-09-30	2024-06-30	2024-03-31	2023-12-31	2023-09-30	2023-06-30	2023-03-31	2022-12-31	2022-09-30	2022-06-30	2022-03-31	2021-12-31	2021-09-30	2021-06-30	2021-03-31	2020-12-31	2020-09-30	2020-06-30	2020-03-31	2019-12-31	2019-09-30	2019-06-30	2019-03-31	2018-12-31	2018-09-30	2018-06-30	2018-03-31	2017-12-31	2017-09-30	2017-06-30	2017-03-31	2016-12-31	2016-09-30	2016-06-30	2016-03-31	2015-12-31	2015-09-30	2015-06-30	2015-03-31	2014-12-31	2014-09-30	2014-06-30	2014-03-31	2013-12-31	2013-09-30	2013-06-30	2013-03-31	2012-12-31	2012-09-30	2012-06-30	2012-03-31	2011-12-31	2011-09-30	2011-06-30	2011-03-31	2010-12-31	2010-09-30	2010-06-30	2010-03-31	2009-12-31	2009-09-30	2009-06-30	2009-03-31
Revenue From Contract With Customer Excluding Assessed Tax		4095.60	4364.44	4272.20	3976.24	3832.01	4203.38	4068.99	3707.86	3644.49	3798.62	3670.74	3296.01	3291.49	3479.57	3465.60	3090.90	2828.77	3207.64	3091.59	2476.49	2482.97	2666.53	2589.87	2410.61	2314.96	2482.72	2456.07	2282.68	2190.81	2339.83	2290.83	2156.26	2099.30	2220.95	2176.69	2096.15	1949.05	2080.20	2035.52	1901.90	1764.18	1876.87	1847.09	1727.94	1621.23	1728.03	1714.97	1585.01	1488.38	1601.56	1562.85	1529.39	1391.31	1535.45	1479.32	1382.74	1310.33	1425.89	1381.24	1280.07	1173.70	1258.24	1251.38	1163.75
Revenues		4095.60	4364.44	4272.20	3976.24	3832.01	4203.38	4068.99	3707.86	3644.49	3798.62	3670.74	3296.01	3291.49	3479.57	3465.60	3090.90	2828.77	3207.64	3091.59	2476.49	2482.97	2666.53	2589.87	2410.61	2314.96	2482.72	2456.07	2282.68	2190.81	2339.83	2290.83	2156.26	2099.30	2220.95	2176.69	2096.15	1949.05	2080.20	2035.52	1901.90	1764.18	1876.87	1847.09	1727.94	1621.23	1728.03	1714.97	1585.01	1488.38	1601.56	1562.85	1529.39	1391.31	1535.45	1479.32	1382.74	1310.33	1425.89	1381.24	1280.07	1173.70	1258.24	1251.38	1163.75
Cost Of Goods And Services Sold		1994.57	2113.21	2104.14	1942.07	1864.59	2042.92	1982.41	1817.54	1790.54	1863.66	1786.02	1587.94	1556.96	1661.33	1639.22	1450.10	1356.63	1527.17	1454.41	1180.58	1158.39	1244.00	1221.59	1131.32	1080.64	1166.96	1167.43	1081.42	1031.63	1109.54	1090.77	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA
Gross Profit		2101.03	2251.22	2168.06	2034.17	1967.43	2160.46	2086.58	1890.33	1853.95	1934.96	1884.72	1708.07	1734.54	1818.24	1826.38	1640.80	1472.14	1680.47	1637.18	1295.91	1324.58	1422.53	1368.29	1279.29	1234.32	1315.76	1288.64	1201.26	1159.18	1230.29	1200.06	1131.15	1114.23	1170.03	1127.18	1097.58	1027.64	1089.25	1058.79	986.96	912.11	968.20	950.88	877.72	819.30	879.16	871.88	798.66	750.38	805.49	779.86	761.68	694.70	754.21	718.66	669.78	636.60	693.41	672.63	618.35	569.53	610.55	603.77	542.67
Selling General And Administrative Expense		1362.38	1354.50	1304.76	1281.69	1248.69	1263.24	1232.81	1173.68	1171.74	1130.77	1086.17	1038.54	1058.65	1063.64	1030.80	949.69	937.87	955.46	900.69	872.35	883.08	886.17	870.21	834.50	806.27	830.61	809.49	778.41	756.35	768.33	742.62	727.99	706.52	722.22	702.12	678.95	665.02	673.99	673.02	636.59	609.10	624.43	614.40	590.60	563.54	578.78	575.61	547.58	527.41	542.17	536.26	514.18	490.58	513.16	496.29	473.34	472.46	488.48	476.47	449.90	NA	NA	NA	NA
Operating Income Loss		738.65	896.73	863.30	752.48	718.74	897.22	853.77	716.64	682.22	804.19	798.55	669.53	675.88	754.60	795.58	691.11	534.27	725.01	736.49	423.56	441.50	536.36	498.07	444.79	428.04	485.15	479.15	422.85	402.83	461.96	457.44	403.16	407.71	447.81	425.06	418.63	362.62	415.26	385.77	350.37	303.01	343.77	336.47	287.12	255.76	300.38	296.26	251.08	222.97	263.32	243.60	247.50	206.91	241.05	222.37	196.44	164.14	199.03	181.16	168.44	125.41	149.20	149.68	113.34
Interest Expense Debt		55.40	55.17	54.83	57.15	56.15	51.36	49.59	44.57	42.33	43.16	37.38	34.84	34.73	34.87	37.66	37.51	38.35	41.67	41.72	39.39	35.29	35.86	34.54	34.29	31.47	31.58	30.86	28.22	26.79	24.32	20.83	19.40	18.70	18.71	18.70	14.82	14.11	14.30	14.32	14.40	14.08	12.98	12.82	13.41	12.91	13.29	11.47	11.40	11.48	10.45	9.14	9.13	9.46	7.21	6.26	5.24	7.49	9.76	11.15	10.88	NA	NA	NA	NA
Interest Paid Net		69.87	28.78	75.78	34.67	62.53	38.16	62.39	26.53	56.18	31.36	36.80	31.51	36.32	31.18	39.30	37.48	41.32	45.31	26.81	46.28	24.62	45.81	16.41	47.80	15.91	46.47	6.79	48.76	5.51	35.10	5.20	31.95	4.10	32.37	4.11	23.06	4.06	23.29	4.28	23.43	4.03	21.98	2.77	22.42	2.70	22.35	-2.06	23.76	-1.30	18.24	-0.73	18.45	-0.71	12.62	-0.19	1.64	7.02	6.07	10.85	7.28	NA	NA	NA	NA
Income Tax Expense Benefit		134.07	182.46	188.71	153.15	119.03	196.84	181.77	160.53	117.67	176.41	180.54	151.38	125.25	161.88	175.88	154.22	106.98	159.15	168.74	79.22	84.40	110.60	111.29	93.00	92.80	89.50	96.80	90.50	74.41	155.80	153.50	120.29	144.90	153.40	151.00	150.20	131.05	134.60	138.70	124.80	108.43	115.32	119.15	101.10	91.55	101.80	109.00	86.30	79.88	94.65	88.95	92.30	74.60	86.59	83.21	63.70	63.50	73.65	71.85	61.00	NA	NA	NA	NA
Income Taxes Paid		221.09	338.93	70.60	9.80	167.93	81.77	55.66	9.70	22.68	100.80	283.11	8.58	117.58	40.69	287.11	5.57	54.60	230.30	15.21	4.97	176.54	23.88	189.17	5.33	54.43	105.96	143.05	7.94	136.89	156.06	203.78	0.00	152.78	137.80	255.33	23.77	142.90	148.21	186.04	8.68	108.43	118.08	156.61	33.33	90.70	101.80	140.94	29.16	86.89	62.17	114.28	11.29	67.61	92.38	75.10	17.68	32.09	45.50	63.38	13.17	NA	NA	NA	NA
Net Income Loss		551.13	665.46	622.85	547.24	552.50	649.83	627.37	516.88	528.57	585.44	576.76	481.88	518.97	558.65	585.45	501.61	392.94	527.25	531.67	300.44	324.92	391.29	353.68	321.15	300.36	366.15	353.07	304.91	302.31	283.73	282.82	264.93	246.03	278.49	257.79	255.37	218.58	266.27	233.51	212.86	181.68	217.00	205.65	173.86	152.35	186.49	177.13	154.33	132.80	159.33	146.12	147.49	122.99	148.44	133.77	102.47	105.76	116.54	99.59	97.48	71.92	87.22	85.52	62.84
Comprehensive Income Net Of Tax		521.45	643.44	585.18	554.41	561.60	644.04	641.54	535.78	535.55	585.07	574.88	486.94	520.00	553.41	589.16	497.47	407.82	532.33	535.31	269.79	329.81	391.29	353.68	321.15	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	152.35	186.49	177.13	154.33	132.80	159.33	146.12	147.49	122.94	148.40	133.80	105.40	106.86	117.90	101.20	98.40	NA	NA	NA	NA

		2024-12-31	2024-09-30	2024-06-30	2024-03-31	2023-12-31	2023-09-30	2023-06-30	2023-03-31	2022-12-31	2022-09-30	2022-06-30	2022-03-31	2021-12-31	2021-09-30	2021-06-30	2021-03-31	2020-12-31	2020-09-30	2020-06-30	2020-03-31	2019-12-31	2019-09-30	2019-06-30	2019-03-31	2018-12-31	2018-09-30	2018-06-30	2018-03-31	2017-12-31	2017-09-30	2017-06-30	2017-03-31	2016-12-31	2016-09-30	2016-06-30	2016-03-31	2015-12-31	2015-09-30	2015-06-30	2015-03-31	2014-12-31	2014-09-30	2014-06-30	2014-03-31	2013-12-31	2013-09-30	2013-06-30	2013-03-31	2012-12-31	2012-09-30	2012-06-30	2012-03-31	2011-12-31	2011-09-30	2011-06-30	2011-03-31	2010-12-31	2010-09-30	2010-06-30	2010-03-31	2009-12-31	2009-09-30	2009-06-30	2009-03-31
Assets		14893.74	14577.52	14393.18	14213.05	13873.00	13551.84	13276.62	12972.82	12627.98	12238.03	12067.69	11760.39	11718.71	11789.39	11949.33	11850.89	11596.64	12503.95	11728.53	11108.86	10717.16	10372.72	10201.94	10061.56	7980.79	7894.71	7766.74	7666.66	7571.89	7479.33	7345.70	7203.72	7204.19	7522.34	7210.64	7419.77	6676.68	6775.27	6668.15	6785.71	6540.30	6475.18	6507.88	6429.77	6067.21	6167.18	6123.65	5789.54	5749.19	5849.36	5710.09	5754.12	5500.50	5396.78	5365.90	5248.09	5047.83	NA	NA	NA	4781.47	NA	NA	NA
Liabilities And Stockholders Equity		14893.74	14577.52	14393.18	14213.05	13873.00	13551.84	13276.62	12972.82	12627.98	12238.03	12067.69	11760.39	11718.71	11789.39	11949.33	11850.89	11596.64	12503.95	11728.53	11108.86	10717.16	10372.72	10201.94	10061.56	7980.79	7894.71	7766.74	7666.66	7571.89	7479.33	7345.70	7203.72	7204.19	7522.34	7210.64	7419.77	6676.68	6775.27	6668.15	6785.71	6540.30	6475.18	6507.88	6429.77	6067.21	6167.18	6123.65	5789.54	5749.19	5849.36	5710.09	5754.12	5500.50	5396.78	5365.90	5248.09	5047.83	NA	NA	NA	4781.47	NA	NA	NA
Stockholders Equity		-1370.96	-1439.06	-1583.39	-1391.20	-1739.28	-1760.47	-1627.47	-1625.02	-1060.75	-1205.46	-1107.43	-328.27	-66.42	-140.85	217.69	-6.98	140.26	709.23	589.10	108.84	397.34	166.22	144.68	372.37	353.67	498.38	384.99	423.83	653.05	614.18	869.31	1422.60	1627.14	1900.76	1690.01	1939.84	1961.31	2002.09	1969.98	2143.50	2018.42	1976.41	2117.58	2163.22	1966.32	2035.89	2006.14	2072.53	2108.31	2258.52	2612.65	2871.85	2844.85	2830.55	3153.39	3187.85	3209.68	NA	NA	NA	2685.86	NA	NA	NA

		2024-12-31	2024-09-30	2024-06-30	2024-03-31	2023-12-31	2023-09-30	2023-06-30	2023-03-31	2022-12-31	2022-09-30	2022-06-30	2022-03-31	2021-12-31	2021-09-30	2021-06-30	2021-03-31	2020-12-31	2020-09-30	2020-06-30	2020-03-31	2019-12-31	2019-09-30	2019-06-30	2019-03-31	2018-12-31	2018-09-30	2018-06-30	2018-03-31	2017-12-31	2017-09-30	2017-06-30	2017-03-31	2016-12-31	2016-09-30	2016-06-30	2016-03-31	2015-12-31	2015-09-30	2015-06-30	2015-03-31	2014-12-31	2014-09-30	2014-06-30	2014-03-31	2013-12-31	2013-09-30	2013-06-30	2013-03-31	2012-12-31	2012-09-30	2012-06-30	2012-03-31	2011-12-31	2011-09-30	2011-06-30	2011-03-31	2010-12-31	2010-09-30	2010-06-30	2010-03-31	2009-12-31	2009-09-30	2009-06-30	2009-03-31
Assets Current		5839.90	5698.29	5679.49	5599.70	5558.30	5377.71	5311.27	5187.99	5048.26	4760.76	4799.87	4523.38	4504.26	4562.21	4738.35	4687.64	4499.79	5533.44	4784.48	4201.80	3833.66	3724.49	3700.57	3649.65	3543.10	3560.03	3500.72	3446.41	3397.67	3358.48	3289.59	3205.53	3257.97	3669.76	3438.13	3701.46	3010.03	3157.56	3109.03	3274.12	3066.98	3070.75	3171.97	3161.27	2835.20	2975.77	3005.16	2741.19	2732.95	2882.85	2763.99	2830.38	2607.61	2536.51	2554.18	2467.41	2301.25	NA	NA	NA	2226.72	NA	NA	NA
Cash And Cash Equivalents At Carrying Value		130.25	115.61	145.04	89.26	279.13	82.66	57.88	59.87	108.58	67.06	253.90	191.55	362.11	449.30	631.62	610.88	465.64	1627.10	872.42	287.07	40.41	42.80	55.81	56.72	31.32	40.02	36.87	38.52	46.35	37.29	26.53	27.54	146.60	560.32	398.26	716.01	116.30	276.92	260.04	473.65	250.56	298.28	453.43	511.83	231.32	363.01	365.93	205.41	248.13	422.70	367.72	575.20	361.55	276.72	268.79	230.05	29.72	43.19	31.61	29.87	26.93	NA	NA	NA
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents		130.25	115.61	145.04	89.26	279.13	82.66	57.88	59.87	108.58	67.06	253.90	191.55	362.11	449.30	631.62	610.88	465.64	1627.10	872.42	287.07	40.41	42.80	55.81	56.72	31.32	NA	NA	NA	46.35	NA	NA	NA	146.60	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA
Accounts Receivable Net Current		356.84	401.95	475.60	437.82	375.05	399.65	374.71	346.04	343.15	338.12	330.67	305.36	272.56	282.88	273.15	265.91	229.68	243.19	243.66	221.17	214.91	224.03	262.23	250.68	192.03	242.69	241.14	224.39	216.25	219.63	203.67	195.65	197.27	190.91	186.19	178.28	161.08	163.89	175.29	162.02	143.90	152.78	156.60	142.70	131.50	141.93	175.88	153.19	122.99	152.53	151.94	144.82	135.15	136.52	136.18	128.22	121.81	NA	NA	NA	107.89	NA	NA	NA
Inventory Net		5095.80	4913.24	4788.69	4805.16	4658.37	4631.51	4626.41	4543.98	4359.13	4137.94	4005.38	3845.88	3686.38	3646.99	3647.41	3622.20	3653.20	3527.49	3528.68	3556.72	3454.09	3348.63	3262.43	3228.90	3193.34	3139.62	3091.72	3052.75	3009.80	2987.59	2959.32	2872.65	2778.98	2789.89	2741.03	2701.76	2631.01	2606.81	2560.97	2527.98	2554.79	2517.93	2462.78	2397.04	2375.05	2364.54	2345.38	2295.85	2276.33	2207.45	2145.34	2004.92	1985.75	2009.41	2035.28	2001.31	2023.49	NA	NA	NA	1913.22	NA	NA	NA
Other Assets Current		117.92	113.19	125.86	128.18	105.31	107.16	113.60	109.35	110.38	82.05	86.80	81.58	70.09	72.15	72.99	73.95	50.66	45.31	53.21	53.40	44.76	32.91	42.36	46.90	48.26	54.46	52.04	52.52	49.04	34.48	38.20	38.54	53.02	32.03	33.83	36.93	29.02	33.09	37.71	40.93	48.42	34.69	38.53	40.66	30.71	33.93	35.74	35.05	27.32	29.95	37.29	37.07	56.56	28.01	29.88	29.17	30.51	NA	NA	NA	29.64	NA	NA	NA

		2024-12-31	2024-09-30	2024-06-30	2024-03-31	2023-12-31	2023-09-30	2023-06-30	2023-03-31	2022-12-31	2022-09-30	2022-06-30	2022-03-31	2021-12-31	2021-09-30	2021-06-30	2021-03-31	2020-12-31	2020-09-30	2020-06-30	2020-03-31	2019-12-31	2019-09-30	2019-06-30	2019-03-31	2018-12-31	2018-09-30	2018-06-30	2018-03-31	2017-12-31	2017-09-30	2017-06-30	2017-03-31	2016-12-31	2016-09-30	2016-06-30	2016-03-31	2015-12-31	2015-09-30	2015-06-30	2015-03-31	2014-12-31	2014-09-30	2014-06-30	2014-03-31	2013-12-31	2013-09-30	2013-06-30	2013-03-31	2012-12-31	2012-09-30	2012-06-30	2012-03-31	2011-12-31	2011-09-30	2011-06-30	2011-03-31	2010-12-31	2010-09-30	2010-06-30	2010-03-31	2009-12-31	2009-09-30	2009-06-30	2009-03-31
Property Plant And Equipment Gross		9192.25	8969.14	8730.30	8555.56	8312.37	8136.34	7872.67	7649.07	7438.06	7291.68	7160.58	7046.71	6948.04	6874.64	6767.60	6651.07	6559.91	6497.06	6403.94	6314.34	6191.43	6053.31	5885.51	5761.73	5645.55	5512.32	5384.63	5292.43	5191.14	5114.80	5035.24	4935.13	4832.34	4720.23	4587.94	4473.75	4372.25	4275.35	4166.56	4080.35	3993.51	3895.16	3784.74	3676.06	3606.84	3524.76	3431.76	3342.37	3269.57	3190.32	3166.39	3101.72	3027.00	2951.37	2860.59	2785.03	2705.43	NA	NA	NA	2353.24	NA	NA	NA
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment		3587.10	3532.76	3434.61	3360.35	3275.39	3248.16	3170.47	3090.01	3014.02	2947.86	2878.17	2810.08	2734.52	2672.95	2603.44	2538.17	2464.99	2424.17	2365.45	2305.70	2243.22	2182.60	2131.16	2085.02	2058.55	2010.39	1949.75	1902.67	1847.33	1822.12	1805.84	1760.48	1708.91	1661.54	1608.70	1559.82	1510.69	1470.20	1422.74	1381.50	1334.95	1294.05	1255.81	1212.96	1181.73	1146.36	1129.48	1098.30	1057.98	1016.24	1013.60	975.12	933.23	893.49	852.00	812.61	775.34	NA	NA	NA	626.86	NA	NA	NA
Property Plant And Equipment Net		5605.16	5436.38	5295.69	5195.20	5036.98	4888.18	4702.20	4559.06	4424.04	4343.82	4282.41	4236.63	4213.52	4201.69	4164.15	4112.90	4094.92	4072.90	4038.48	4008.64	3948.20	3870.71	3754.35	3676.71	3587.00	3501.93	3434.88	3389.76	3343.81	3292.68	3229.40	3174.65	3123.43	3058.68	2979.24	2913.93	2861.56	2805.15	2743.82	2698.85	2658.56	2601.11	2528.94	2463.10	2425.10	2378.40	2302.27	2244.07	2211.59	2174.08	2152.78	2126.60	2093.77	2057.88	2008.59	1972.42	1930.10	NA	NA	NA	1726.38	NA	NA	NA
Goodwill		930.16	997.23	1000.07	1009.86	897.70	895.40	897.13	892.09	884.45	881.10	881.30	881.77	879.34	878.87	881.21	879.47	881.03	873.72	873.00	910.14	936.81	808.26	808.39	808.72	807.26	789.18	789.10	789.10	789.06	787.21	786.94	785.57	785.40	757.25	757.13	757.13	757.14	757.09	756.85	756.38	756.38	756.34	756.35	756.23	756.23	758.52	758.54	758.58	758.41	744.15	744.13	744.03	743.91	743.94	744.03	743.89	743.98	NA	NA	NA	744.31	NA	NA	NA
Intangible Assets Net Excluding Goodwill		67.91	NA	NA	NA	49.77	NA	NA	NA	46.22	NA	NA	NA	49.20	NA	NA	NA	56.31	NA	NA	NA	1.79	NA	NA	NA	8.44	NA	NA	NA	9.39	NA	NA	NA	11.33	NA	NA	NA	12.40	NA	NA	NA	14.91	NA	NA	NA	18.67	19.55	20.50	21.54	22.61	NA	NA	NA	28.06	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA
Finite Lived Intangible Assets Net		34.10	NA	NA	NA	8.28	NA	NA	NA	10.09	NA	NA	NA	14.85	NA	NA	NA	20.89	NA	NA	NA	1.79	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA
Other Assets Noncurrent		193.89	175.70	177.62	180.51	179.46	176.67	180.83	167.03	158.97	142.77	138.16	142.59	139.11	135.50	137.30	129.79	125.78	110.00	106.30	52.98	70.11	60.34	43.53	40.12	43.42	43.57	42.03	41.38	41.35	40.96	39.77	37.97	37.38	36.64	36.14	35.08	34.74	41.19	43.13	43.94	45.03	32.70	35.41	37.01	37.61	39.93	41.39	41.38	40.89	41.88	41.78	43.30	44.33	46.49	45.80	47.98	54.46	NA	NA	NA	71.58	NA	NA	NA

		2024-12-31	2024-09-30	2024-06-30	2024-03-31	2023-12-31	2023-09-30	2023-06-30	2023-03-31	2022-12-31	2022-09-30	2022-06-30	2022-03-31	2021-12-31	2021-09-30	2021-06-30	2021-03-31	2020-12-31	2020-09-30	2020-06-30	2020-03-31	2019-12-31	2019-09-30	2019-06-30	2019-03-31	2018-12-31	2018-09-30	2018-06-30	2018-03-31	2017-12-31	2017-09-30	2017-06-30	2017-03-31	2016-12-31	2016-09-30	2016-06-30	2016-03-31	2015-12-31	2015-09-30	2015-06-30	2015-03-31	2014-12-31	2014-09-30	2014-06-30	2014-03-31	2013-12-31	2013-09-30	2013-06-30	2013-03-31	2012-12-31	2012-09-30	2012-06-30	2012-03-31	2011-12-31	2011-09-30	2011-06-30	2011-03-31	2010-12-31	2010-09-30	2010-06-30	2010-03-31	2009-12-31	2009-09-30	2009-06-30	2009-03-31
Liabilities Current		8283.50	8185.16	8123.21	7888.39	7661.35	7831.08	7693.70	7356.31	7063.82	6841.48	6413.19	6170.87	5874.61	5989.75	5771.61	5903.08	5262.42	5669.38	5022.14	4624.93	4469.43	4580.85	4360.39	4326.33	3894.02	3905.08	3818.92	3748.18	3647.37	3628.50	3566.13	3505.76	3400.65	3465.43	3366.68	3315.68	3046.40	3103.91	3006.87	2952.38	2830.56	2845.94	2727.12	2597.85	2423.01	2439.06	2430.30	2349.02	2272.86	2195.41	2012.90	1801.66	1580.01	1506.05	1458.24	1317.97	1228.96	NA	NA	NA	1219.14	NA	NA	NA
Accounts Payable Current		6524.81	6359.62	6226.24	6117.07	6091.70	6199.82	6219.84	6055.99	5881.16	5574.10	5258.71	4943.28	4695.31	4608.55	4583.57	4318.46	4184.66	4083.80	3936.40	3758.20	3604.72	3606.57	3516.15	3438.68	3376.40	3384.10	3314.67	3222.78	3190.03	3154.25	3091.89	2988.00	2936.66	2999.08	2914.64	2782.61	2608.23	2626.13	2535.97	2470.75	2417.17	2409.05	2302.28	2160.90	2056.52	2075.53	2058.86	1967.00	1929.11	1863.35	1699.82	1469.31	1279.29	1190.84	1115.25	977.63	895.74	NA	NA	NA	818.15	NA	NA	NA
Accrued Income Taxes Current		6.27	206.78	89.34	147.65	7.86	325.69	233.51	117.79	NA	63.92	2.08	128.30	NA	158.48	29.78	155.49	16.79	4.55	91.80	12.88	0.00	100.47	9.51	92.82	11.01	NA	13.68	66.62	0.00	6.17	31.80	89.64	0.00	0.00	0.00	114.32	1.44	17.57	29.13	78.94	0.00	18.64	15.46	51.97	0.00	NA	11.07	56.00	5.93	NA	NA	37.15	NA	12.13	25.43	30.87	4.83	NA	NA	NA	8.07	NA	NA	NA
Other Liabilities Current		876.73	743.98	950.14	791.63	730.94	496.15	450.17	427.01	383.69	424.00	417.79	393.76	370.22	385.98	355.98	355.79	297.39	341.55	336.89	277.29	270.21	298.38	290.93	261.57	253.99	272.71	262.30	236.94	239.19	249.32	242.61	232.81	249.90	253.52	258.30	231.66	232.68	234.21	229.53	200.89	189.84	201.47	200.50	187.43	181.72	190.22	189.53	160.95	161.40	164.26	157.62	143.81	150.93	159.89	180.57	171.56	177.50	NA	NA	NA	143.78	NA	NA	NA

		2024-12-31	2024-09-30	2024-06-30	2024-03-31	2023-12-31	2023-09-30	2023-06-30	2023-03-31	2022-12-31	2022-09-30	2022-06-30	2022-03-31	2021-12-31	2021-09-30	2021-06-30	2021-03-31	2020-12-31	2020-09-30	2020-06-30	2020-03-31	2019-12-31	2019-09-30	2019-06-30	2019-03-31	2018-12-31	2018-09-30	2018-06-30	2018-03-31	2017-12-31	2017-09-30	2017-06-30	2017-03-31	2016-12-31	2016-09-30	2016-06-30	2016-03-31	2015-12-31	2015-09-30	2015-06-30	2015-03-31	2014-12-31	2014-09-30	2014-06-30	2014-03-31	2013-12-31	2013-09-30	2013-06-30	2013-03-31	2012-12-31	2012-09-30	2012-06-30	2012-03-31	2011-12-31	2011-09-30	2011-06-30	2011-03-31	2010-12-31	2010-09-30	2010-06-30	2010-03-31	2009-12-31	2009-09-30	2009-06-30	2009-03-31
Long Term Debt Noncurrent		5520.93	5359.81	5397.77	5288.63	5570.12	5102.35	4873.70	4927.68	4371.65	4370.77	4669.83	3827.89	3826.98	3826.07	3825.18	3824.29	4123.22	4122.42	4127.40	4471.25	3890.53	3703.63	3783.74	3460.92	3417.12	3174.33	3253.54	3193.07	2978.39	2900.82	2604.06	1977.54	1887.02	1886.50	1886.32	1885.88	1390.02	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	357.27	NA	NA	NA	684.04	NA	NA	NA
Deferred Income Tax Liabilities Net		247.60	325.87	335.60	321.32	295.47	282.89	260.64	249.90	245.35	218.09	203.74	180.61	175.21	172.81	177.12	165.40	155.90	174.18	155.53	73.21	133.28	NA	NA	NA	105.57	NA	NA	NA	85.41	NA	NA	NA	90.17	NA	NA	NA	79.77	NA	NA	NA	102.42	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA
Other Liabilities Noncurrent		231.96	207.58	207.96	205.70	203.98	199.99	205.66	209.41	201.26	203.91	205.14	210.50	206.57	212.59	210.47	203.37	196.16	188.09	182.09	168.63	171.29	162.29	167.88	163.15	210.41	214.29	214.86	211.81	207.68	203.99	208.14	205.22	199.22	185.44	194.67	201.93	199.18	200.08	217.15	211.76	209.55	194.55	200.75	197.29	201.02	199.65	204.43	189.01	192.74	191.76	193.94	191.44	189.86	186.31	183.03	181.54	183.18	NA	NA	NA	174.10	NA	NA	NA
Operating Lease Liability Noncurrent		1980.70	1938.16	1912.04	1900.20	1881.34	1895.99	1870.39	1854.53	1806.66	1809.24	1683.22	1698.79	1701.76	1729.01	1747.27	1761.73	1718.69	1640.65	1652.28	1661.99	1655.30	1642.18	1631.72	1629.31	0.00	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA

		2024-12-31	2024-09-30	2024-06-30	2024-03-31	2023-12-31	2023-09-30	2023-06-30	2023-03-31	2022-12-31	2022-09-30	2022-06-30	2022-03-31	2021-12-31	2021-09-30	2021-06-30	2021-03-31	2020-12-31	2020-09-30	2020-06-30	2020-03-31	2019-12-31	2019-09-30	2019-06-30	2019-03-31	2018-12-31	2018-09-30	2018-06-30	2018-03-31	2017-12-31	2017-09-30	2017-06-30	2017-03-31	2016-12-31	2016-09-30	2016-06-30	2016-03-31	2015-12-31	2015-09-30	2015-06-30	2015-03-31	2014-12-31	2014-09-30	2014-06-30	2014-03-31	2013-12-31	2013-09-30	2013-06-30	2013-03-31	2012-12-31	2012-09-30	2012-06-30	2012-03-31	2011-12-31	2011-09-30	2011-06-30	2011-03-31	2010-12-31	2010-09-30	2010-06-30	2010-03-31	2009-12-31	2009-09-30	2009-06-30	2009-03-31
Stockholders Equity		-1370.96	-1439.06	-1583.39	-1391.20	-1739.28	-1760.47	-1627.47	-1625.02	-1060.75	-1205.46	-1107.43	-328.27	-66.42	-140.85	217.69	-6.98	140.26	709.23	589.10	108.84	397.34	166.22	144.68	372.37	353.67	498.38	384.99	423.83	653.05	614.18	869.31	1422.60	1627.14	1900.76	1690.01	1939.84	1961.31	2002.09	1969.98	2143.50	2018.42	1976.41	2117.58	2163.22	1966.32	2035.89	2006.14	2072.53	2108.31	2258.52	2612.65	2871.85	2844.85	2830.55	3153.39	3187.85	3209.68	NA	NA	NA	2685.86	NA	NA	NA
Common Stock Value		0.57	0.58	0.58	0.59	0.59	0.60	0.60	0.61	0.62	0.63	0.64	0.66	0.67	0.68	0.69	0.70	0.71	0.73	0.74	0.74	0.76	0.76	0.77	0.78	0.79	0.80	0.81	0.82	0.84	0.85	0.88	0.91	0.93	0.95	0.95	0.97	0.98	0.99	1.00	1.01	1.02	1.02	1.05	1.06	1.06	1.08	1.09	1.11	1.13	1.16	1.22	1.26	1.27	1.28	1.36	1.39	1.41	NA	NA	NA	1.38	NA	NA	NA
Additional Paid In Capital Common Stock		1462.57	1449.45	1415.80	1410.76	1352.28	1341.16	1330.27	1305.28	1311.49	1292.72	1286.65	1309.07	1305.51	1296.36	1295.36	1274.03	1280.84	1303.70	1289.98	1271.25	1280.76	1259.54	1258.93	1268.03	1262.06	1265.83	1247.84	1247.37	1265.04	1267.81	1296.67	1331.42	1336.71	1339.51	1309.44	1301.06	1281.50	1268.36	1242.81	1234.13	1194.93	1168.74	1168.02	1162.41	1118.93	1115.71	1102.90	1097.93	1083.91	1088.80	1122.01	1127.95	1110.11	1098.02	1135.73	1138.25	1141.75	NA	NA	NA	1042.33	NA	NA	NA
Retained Earnings Accumulated Deficit		-2791.29	-2875.95	-3008.66	-2849.11	-3131.53	-3132.52	-2994.42	-2952.80	-2375.86	-2494.83	-2391.11	-1636.27	-1365.80	-1430.06	-1075.77	-1275.41	-1139.14	-578.17	-679.51	-1137.39	-889.07	-1094.08	-1115.02	-896.45	-909.19	-768.25	-863.66	-824.36	-612.84	-654.48	-428.24	90.27	289.50	560.30	379.62	637.82	678.84	732.74	726.18	908.35	822.47	806.64	948.52	999.75	846.33	919.10	902.15	973.49	1023.27	1168.56	1489.42	1742.64	1733.47	1731.25	2016.29	2048.21	2069.50	NA	NA	NA	1650.12	NA	NA	NA
Accumulated Other Comprehensive Income Loss Net Of Tax		-42.81	-13.13	8.89	46.56	39.39	30.29	36.07	21.89	3.00	-3.98	-3.61	-1.74	-6.80	-7.83	-2.59	-6.30	-2.15	-17.04	-22.11	-25.76	4.89	NA	NA	NA	0.00	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	0.00	NA	NA	NA	0.00	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA
Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value		6.83	6.87	6.72	6.55	5.09	6.90	6.67	6.98	7.09	5.75	5.72	6.09	5.69	5.57	5.89	5.91	5.29	5.19	5.25	5.52	4.99	5.21	5.24	5.08	4.69	4.65	4.62	4.83	4.29	4.22	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA

		2024-12-31	2024-09-30	2024-06-30	2024-03-31	2023-12-31	2023-09-30	2023-06-30	2023-03-31	2022-12-31	2022-09-30	2022-06-30	2022-03-31	2021-12-31	2021-09-30	2021-06-30	2021-03-31	2020-12-31	2020-09-30	2020-06-30	2020-03-31	2019-12-31	2019-09-30	2019-06-30	2019-03-31	2018-12-31	2018-09-30	2018-06-30	2018-03-31	2017-12-31	2017-09-30	2017-06-30	2017-03-31	2016-12-31	2016-09-30	2016-06-30	2016-03-31	2015-12-31	2015-09-30	2015-06-30	2015-03-31	2014-12-31	2014-09-30	2014-06-30	2014-03-31	2013-12-31	2013-09-30	2013-06-30	2013-03-31	2012-12-31	2012-09-30	2012-06-30	2012-03-31	2011-12-31	2011-09-30	2011-06-30	2011-03-31	2010-12-31	2010-09-30	2010-06-30	2010-03-31	2009-12-31	2009-09-30	2009-06-30	2009-03-31
Net Cash Provided By Used In Operating Activities		624.49	772.01	948.86	704.22	516.43	866.29	937.61	713.76	795.23	961.05	702.09	689.89	641.98	852.50	822.16	890.67	487.47	790.05	1099.98	459.09	218.80	642.67	406.38	440.62	385.54	466.79	442.96	432.28	316.27	376.91	333.81	376.70	286.15	369.62	310.24	488.15	218.75	364.27	292.43	406.02	207.48	327.43	309.98	345.55	188.18	280.44	213.07	226.34	218.43	341.67	276.93	414.53	278.84	278.68	267.36	294.11	111.12	236.82	185.10	170.65	NA	NA	NA	NA
Net Cash Provided By Used In Investing Activities		-283.20	-261.15	-221.70	-400.75	-246.16	-289.77	-238.49	-221.52	-356.28	-158.84	-119.88	-104.98	-277.88	-116.84	-127.14	-93.76	-167.56	-112.11	-108.59	-226.64	-303.69	-199.71	-141.95	-151.40	-186.48	-126.22	-107.14	-114.47	-116.30	-119.20	-117.70	-111.02	-176.40	-135.30	-115.33	-102.06	-115.94	-108.31	-93.39	-89.55	-111.32	-119.78	-110.41	-81.90	-94.25	-120.77	-101.63	-72.10	-105.78	-64.47	-73.26	-73.90	-81.68	-91.19	-54.53	-92.25	-76.56	-94.12	-90.34	-90.26	NA	NA	NA	NA
Net Cash Provided By Used In Financing Activities		-325.62	-540.02	-670.49	-493.58	-74.04	-551.54	-701.48	-541.67	-398.08	-988.97	-519.87	-755.62	-451.34	-917.64	-674.58	-651.30	-1482.23	76.39	-406.03	15.30	82.32	-455.97	-265.34	-263.82	-207.76	-337.42	-337.47	-325.63	-190.91	-246.95	-217.12	-384.74	-523.47	-72.26	-512.65	213.62	-263.43	-239.09	-412.64	-93.39	-143.88	-362.80	-257.97	16.86	-225.62	-162.59	49.09	-196.96	-287.23	-222.21	-411.15	-126.98	-112.33	-179.56	-174.08	-1.54	-48.03	-131.12	-93.02	-77.45	NA	NA	NA	NA

		2024-12-31	2024-09-30	2024-06-30	2024-03-31	2023-12-31	2023-09-30	2023-06-30	2023-03-31	2022-12-31	2022-09-30	2022-06-30	2022-03-31	2021-12-31	2021-09-30	2021-06-30	2021-03-31	2020-12-31	2020-09-30	2020-06-30	2020-03-31	2019-12-31	2019-09-30	2019-06-30	2019-03-31	2018-12-31	2018-09-30	2018-06-30	2018-03-31	2017-12-31	2017-09-30	2017-06-30	2017-03-31	2016-12-31	2016-09-30	2016-06-30	2016-03-31	2015-12-31	2015-09-30	2015-06-30	2015-03-31	2014-12-31	2014-09-30	2014-06-30	2014-03-31	2013-12-31	2013-09-30	2013-06-30	2013-03-31	2012-12-31	2012-09-30	2012-06-30	2012-03-31	2011-12-31	2011-09-30	2011-06-30	2011-03-31	2010-12-31	2010-09-30	2010-06-30	2010-03-31	2009-12-31	2009-09-30	2009-06-30	2009-03-31
Net Cash Provided By Used In Operating Activities		624.49	772.01	948.86	704.22	516.43	866.29	937.61	713.76	795.23	961.05	702.09	689.89	641.98	852.50	822.16	890.67	487.47	790.05	1099.98	459.09	218.80	642.67	406.38	440.62	385.54	466.79	442.96	432.28	316.27	376.91	333.81	376.70	286.15	369.62	310.24	488.15	218.75	364.27	292.43	406.02	207.48	327.43	309.98	345.55	188.18	280.44	213.07	226.34	218.43	341.67	276.93	414.53	278.84	278.68	267.36	294.11	111.12	236.82	185.10	170.65	NA	NA	NA	NA
Net Income Loss		551.13	665.46	622.85	547.24	552.50	649.83	627.37	516.88	528.57	585.44	576.76	481.88	518.97	558.65	585.45	501.61	392.94	527.25	531.67	300.44	324.92	391.29	353.68	321.15	300.36	366.15	353.07	304.91	302.31	283.73	282.82	264.93	246.03	278.49	257.79	255.37	218.58	266.27	233.51	212.86	181.68	217.00	205.65	173.86	152.35	186.49	177.13	154.33	132.80	159.33	146.12	147.49	122.99	148.44	133.77	102.47	105.76	116.54	99.59	97.48	71.92	87.22	85.52	62.84
Depreciation Depletion And Amortization		122.57	116.44	113.24	109.65	112.48	104.91	97.93	93.75	99.89	90.00	85.12	82.92	90.56	78.74	79.16	79.76	83.12	79.64	77.91	73.96	70.49	68.11	68.31	63.96	65.62	62.53	60.87	69.92	60.34	58.54	57.95	57.01	56.42	55.02	53.65	52.78	52.19	52.06	51.06	54.95	50.69	48.51	47.53	47.48	47.11	46.39	45.50	44.18	44.61	44.27	44.40	43.83	43.14	42.63	41.32	38.79	NA	NA	NA	NA	NA	NA	NA	NA
Increase Decrease In Other Operating Capital Net		-150.02	205.37	-168.88	-16.21	-264.90	-38.04	-22.13	44.99	-12.10	-27.62	-8.12	82.03	72.87	-68.03	-31.39	-25.19	220.36	-97.00	-146.88	34.61	36.95	-39.29	-25.21	4.47	49.13	-25.75	-35.27	14.21	12.83	-3.61	-29.40	30.02	-13.32	9.48	-30.52	21.18	1.61	-3.47	-43.48	21.67	36.70	-3.39	-33.21	0.57	0.95	-13.42	-7.53	13.63	-2.34	-2.07	-38.10	12.29	3.75	4.57	8.17	14.26	80.29	-19.78	-12.00	-11.15	NA	NA	NA	NA
Increase Decrease In Accounts Receivable		-39.67	-70.30	42.52	36.95	-23.12	27.21	28.83	2.61	5.89	9.37	26.91	33.68	-9.32	11.38	7.44	37.92	-14.46	0.00	22.76	12.21	-23.32	-36.09	14.06	60.91	-50.94	3.25	19.13	10.42	-1.02	17.96	11.02	-0.22	3.24	6.47	9.63	19.21	-0.65	-9.69	14.33	19.87	-6.90	-2.25	15.41	13.02	-7.55	-32.19	24.84	31.84	-27.15	1.95	9.44	11.36	-0.90	2.28	10.33	9.50	-2.00	-1.93	8.25	17.42	NA	NA	NA	NA
Increase Decrease In Inventories		191.40	127.35	-6.91	92.04	24.43	6.56	77.86	179.48	218.06	132.24	160.37	158.39	39.05	-0.06	24.56	-30.91	122.62	-1.85	-28.85	106.94	84.93	85.88	33.70	35.41	34.15	47.60	38.97	42.64	23.46	28.47	86.70	93.17	-39.61	48.86	39.27	70.75	24.20	45.84	32.99	-26.81	36.86	55.15	65.74	21.99	8.67	19.16	49.53	19.52	55.20	62.12	140.42	19.17	-23.66	-25.88	33.97	-22.18	25.77	65.24	29.37	-10.11	NA	NA	NA	NA
Increase Decrease In Accounts Payable		168.91	134.87	111.47	6.11	-108.85	-19.39	162.60	172.70	306.36	315.49	315.73	247.28	86.20	25.93	264.69	134.09	99.18	146.93	177.92	156.58	-15.52	90.42	77.60	60.92	-16.39	69.43	91.89	32.76	35.78	62.36	103.89	51.23	-68.42	84.44	132.03	174.38	-17.89	90.16	65.22	53.58	8.11	106.77	141.38	104.38	-19.23	16.67	91.86	37.89	61.62	163.53	230.52	190.03	88.48	75.61	137.64	81.91	-42.34	88.61	59.81	-23.51	NA	NA	NA	NA
Deferred Income Tax Expense Benefit		-58.30	-9.64	15.80	2.37	12.25	22.48	10.11	3.39	26.90	14.37	23.27	5.03	2.33	-3.87	11.37	10.55	NA	NA	NA	NA	8.78	4.02	4.05	4.31	2.93	8.21	4.65	4.37	-46.61	33.80	5.44	2.61	5.96	11.25	-3.49	-3.32	0.13	-7.45	-10.88	-4.44	19.59	-5.42	-8.89	-3.80	-6.58	8.58	2.61	-2.69	-10.25	14.04	-0.76	5.13	34.76	-1.37	4.40	16.33	13.43	52.58	14.96	18.29	NA	NA	NA	NA
Share Based Compensation		7.33	7.37	7.21	7.02	5.56	7.38	7.14	7.43	7.54	6.21	6.17	6.53	6.11	5.97	6.28	6.29	5.68	5.58	5.61	5.88	5.34	5.56	5.59	5.42	5.03	4.99	4.98	5.18	4.57	4.48	4.92	5.43	4.49	4.52	4.67	5.18	5.24	5.35	5.41	5.89	5.67	5.29	7.04	5.10	5.24	5.31	5.58	5.60	5.45	5.68	5.67	5.22	18.41	0.76	0.72	0.69	0.51	0.54	0.52	0.46	NA	NA	NA	NA