ALB
Výsledovka
Rozvaha
Peněžní toky
V miliónech (USD)
| Revenue |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Revenues | | 5,142.7 | 5,142.7 | 5,377.5 | 9,617.2 | 7,320.1 | 3,328.0 | 3,128.9 | 3,589.4 | 3,375.0 | 3,072.0 | 2,677.2 | 3,651.3 | 2,445.5 | 2,616.4 | 2,745.4 | 2,869.0 | 2,362.8 |
|---|
| Cost of Revenues | | 4,471.1 | 4,471.1 | 5,293.3 | 8,431.3 | 4,245.5 | 2,330.0 | 2,134.1 | 2,331.6 | 2,157.7 | 1,962.0 | 1,706.6 | 2,454.5 | 1,674.7 | 1,755.0 | 1,835.4 | 1,891.9 | 1,616.8 |
|---|
| Gross Profit | | 671.6 | 671.6 | 84.2 | 1,185.9 | 3,074.6 | 998.0 | 994.9 | 1,257.8 | 1,217.3 | 1,110.0 | 970.6 | 1,196.9 | 770.8 | 861.4 | 910.0 | 977.1 | 745.9 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 1,428.0 | 1,307.8 | 1,330.0 | 1,076.9 | 1,231.7 | 1,354.7 | 1,430.4 | 1,360.7 | 2,356.2 | 2,310.6 |
|---|
| Cost of Revenues | | 1,225.3 | 1,190.2 | 1,133.1 | 922.5 | 1,093.5 | 1,458.7 | 1,441.0 | 1,320.4 | 3,046.8 | 2,255.7 |
|---|
| Gross Profit | | 202.7 | 117.6 | 196.9 | 154.4 | 138.2 | -104.0 | -10.6 | 40.3 | -690.7 | 54.9 |
| Operating Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| R&D Expenses | | 0.0 | 0.0 | 0.0 | 85.7 | 72.0 | 54.0 | 59.2 | 58.3 | 70.1 | 84.3 | 80.5 | 102.9 | 88.3 | 82.2 | 78.9 | 77.1 | 58.4 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 919.5 | 524.1 | 441.5 | 429.8 | 533.4 | 446.1 | 437.9 | 380.5 | 512.3 | 355.1 | 162.9 | 313.2 | 312.1 | 265.7 |
|---|
| Depreciation & Amortization | | 660.6 | 660.6 | 588.6 | 429.9 | 395.6 | 254.0 | 172.8 | 168.0 | 200.7 | 196.9 | 226.2 | 260.1 | 103.6 | 107.4 | 99.0 | 96.8 | 95.6 |
|---|
| Total Operating Expenses | | 582.5 | 577.8 | 1,860.8 | 945.0 | 596.1 | 495.5 | 489.0 | 591.7 | 516.1 | 522.2 | 460.9 | 615.1 | 443.4 | 245.1 | 392.1 | 389.2 | 324.1 |
|---|
| Operating Income | | 89.1 | 93.8 | -1,776.5 | 251.9 | 2,470.1 | -100.9 | 505.8 | 666.1 | 911.5 | 587.7 | 574.6 | 442.4 | 271.3 | 582.9 | 406.2 | 587.8 | 414.8 |
| Operating Income |
|
TTM |
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| R&D Expenses | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 22.8 | 21.1 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 180.7 | 173.9 |
|---|
| Depreciation & Amortization | | 163.7 | 164.5 | 168.7 | 163.7 | 163.1 | 163.5 | 138.3 | 123.8 | 145.9 | 105.4 |
|---|
| Total Operating Expenses | | 154.5 | 148.1 | 143.1 | 136.9 | 133.8 | 1,004.8 | 482.0 | 219.8 | 203.4 | 194.9 |
|---|
| Operating Income | | 48.3 | -30.5 | 53.7 | 17.5 | 4.4 | -1,108.8 | -492.6 | -179.5 | -894.1 | -140.0 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Interest Expense | | 207.7 | 207.7 | 165.6 | 116.1 | 123.0 | 61.5 | 73.1 | 57.7 | 52.4 | 115.4 | 65.2 | 132.7 | 41.4 | 31.6 | 32.8 | 37.6 | 25.5 |
|---|
| Other Expense | | -397.4 | -402.1 | 728.2 | -5.1 | -36.6 | 234.5 | -132.3 | -103.2 | 146.0 | -25.6 | 70.8 | -90.8 | -72.9 | -40.3 | -110.5 | 0.4 | -4.2 |
|---|
| IBT | | -308.3 | -308.3 | -1,048.4 | 246.7 | 2,433.4 | 133.6 | 373.5 | 563.0 | 794.7 | 446.8 | 515.3 | 358.2 | 213.2 | 544.4 | 374.6 | 550.6 | 392.1 |
|---|
| Income Tax Expense | | 156.9 | 156.9 | 87.1 | 430.3 | 390.6 | 29.4 | 54.4 | 88.2 | 144.8 | 431.8 | 96.3 | 29.1 | 18.5 | 136.3 | 82.5 | -130.0 | 92.7 |
|---|
| Net Income | | -510.6 | -510.6 | -1,179.4 | 1,573.5 | 2,042.9 | 123.7 | 375.8 | 533.2 | 693.6 | 54.9 | 643.7 | 334.9 | 133.3 | 413.2 | 311.5 | 436.3 | 323.7 |
| Net Income |
|
TTM |
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Interest Income | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 29.3 |
|---|
| Interest Expense | | 57.8 | 51.0 | 49.9 | 49.0 | 44.7 | 47.8 | 35.2 | 38.0 | 34.4 | 29.3 |
|---|
| Other Expense | | -292.7 | -148.0 | 15.5 | 27.8 | 91.3 | 159.0 | 285.4 | 199.9 | -71.1 | -18.2 |
|---|
| IBT | | -244.4 | -178.5 | 69.3 | 45.3 | 95.7 | -949.8 | -207.3 | 20.4 | -921.0 | -158.2 |
|---|
| Income Tax Expense | | 157.3 | -30.6 | 34.1 | -4.0 | 10.6 | 110.9 | -30.7 | 3.7 | 118.9 | -8.6 |
|---|
| Net Income | | -414.2 | -160.7 | 22.9 | 41.3 | 75.3 | -1,069.0 | -188.2 | 2.4 | -617.7 | 302.5 |
| Per Share Data |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| EPS | | $0.00 | $0.00 | $0.00 | $13.41 | $17.44 | $1.07 | $3.53 | $5.03 | $6.40 | $0.49 | $5.73 | $3.01 | $1.69 | $4.93 | $3.49 | $4.82 | $3.54 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $13.36 | $17.34 | $1.06 | $3.52 | $5.02 | $6.34 | $0.49 | $5.68 | $3.00 | $1.69 | $4.90 | $3.47 | $4.77 | $3.51 |
|---|
| Shares Outstanding | | 117.7 | 117.7 | 117.5 | 117.3 | 117.1 | 115.8 | 106.4 | 105.9 | 108.4 | 110.9 | 112.4 | 111.2 | 78.7 | 83.8 | 89.2 | 90.5 | 91.4 |
|---|
| Diluted Shares Outstanding | | 117.7 | 117.7 | 117.5 | 117.8 | 117.8 | 116.5 | 106.8 | 106.3 | 109.5 | 112.4 | 113.2 | 111.6 | 79.1 | 84.3 | 89.9 | 91.5 | 92.2 |
| Per Share Data |
|
TTM |
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| EPS | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $-5.26 | $2.58 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $-5.26 | $2.57 |
|---|
| Shares Outstanding | | 117.7 | 117.7 | 117.7 | 117.6 | 117.5 | 117.5 | 117.5 | 117.5 | 117.4 | 117.3 |
|---|
| Diluted Shares Outstanding | | 117.7 | 117.7 | 117.7 | 117.6 | 117.7 | 117.5 | 117.5 | 117.5 | 117.4 | 117.8 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 1,830.2 | 1,192.2 | 889.9 | 1,499.1 | 439.3 | 746.7 | 613.1 | 555.3 | 1,137.3 | 2,269.8 | 213.7 | 2,489.8 | 477.2 | 477.7 | 469.4 | 529.7 |
|---|
| Short Term Investments | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Cash & ST Investments | | 1,830.2 | 1,192.2 | 889.9 | 1,499.1 | 439.3 | 746.7 | 613.1 | 555.3 | 1,137.3 | 2,269.8 | 213.7 | 2,489.8 | 477.2 | 477.7 | 469.4 | 529.7 |
|---|
| Accounts Receivable | | 1,197.7 | 1,065.6 | 1,835.2 | 1,376.8 | 623.1 | 592.8 | 680.2 | 697.9 | 619.4 | 543.1 | 656.4 | 457.5 | 518.3 | 449.0 | 391.6 | 374.7 |
|---|
| Inventory | | 1,800.1 | 1,502.5 | 2,161.3 | 2,076.0 | 812.9 | 750.2 | 769.0 | 700.5 | 592.8 | 450.3 | 508.7 | 358.4 | 436.0 | 428.1 | 431.5 | 389.2 |
|---|
| Other Current Assets | | 397.6 | 81.9 | 330.5 | 235.0 | 132.7 | 116.4 | 162.8 | 1,443.1 | 1,301.1 | 1,036.9 | 1,212.8 | 859.1 | 1,005.7 | 929.6 | 886.2 | 818.5 |
|---|
| Total Current Assets | | 5,225.7 | 3,842.3 | 5,216.9 | 5,186.9 | 2,008.0 | 2,206.2 | 2,225.1 | 1,998.4 | 2,477.6 | 3,306.6 | 1,831.0 | 3,348.9 | 1,482.9 | 1,407.3 | 1,355.6 | 1,348.2 |
| Current Assets |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Cash And Equivalents | | 1,931.8 | 1,806.8 | 1,518.5 | 1,192.2 | 1,664.5 | 1,830.2 | 2,055.8 | 889.9 | 1,601.7 | 1,599.7 |
|---|
| Short Term Investments | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Cash & ST Investments | | 1,931.8 | 1,806.8 | 1,518.5 | 1,192.2 | 1,664.5 | 1,830.2 | 2,055.8 | 889.9 | 1,601.7 | 1,599.7 |
|---|
| Accounts Receivable | | 841.2 | 879.7 | 807.9 | 1,065.6 | 1,018.5 | 1,197.7 | 1,312.5 | 1,835.2 | 1,707.8 | 1,771.1 |
|---|
| Inventory | | 1,532.6 | 1,640.9 | 1,656.4 | 1,502.5 | 1,657.7 | 1,800.1 | 1,904.8 | 2,161.3 | 3,404.2 | 3,658.6 |
|---|
| Other Current Assets | | 249.3 | 177.7 | 124.6 | 81.9 | 328.9 | 397.6 | 549.5 | 330.5 | 411.9 | 425.4 |
|---|
| Total Current Assets | | 4,554.9 | 4,505.2 | 4,107.3 | 3,842.3 | 4,669.6 | 5,225.7 | 5,822.7 | 5,216.9 | 7,125.6 | 7,454.8 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 9,966.5 | 9,450.3 | 9,632.6 | 6,963.0 | 5,909.6 | 5,354.6 | 4,909.5 | 3,021.1 | 2,493.3 | 2,360.1 | 2,484.7 | 1,231.9 | 1,357.1 | 1,296.6 | 1,129.5 | 1,006.3 |
|---|
| Goodwill | | 1,600.9 | 1,582.7 | 1,629.7 | 1,617.6 | 1,597.6 | 1,665.5 | 1,578.8 | 1,567.2 | 1,610.4 | 1,540.0 | 2,893.8 | 243.3 | 284.2 | 277.0 | 273.1 | 272.2 |
|---|
| Intangible Assets | | 243.3 | 230.8 | 261.9 | 287.9 | 308.9 | 349.1 | 354.6 | 386.1 | 421.5 | 354.6 | 1,733.0 | 44.1 | 88.2 | 94.5 | 130.3 | 713.6 |
|---|
| Long-Term Investments | | 1,160.7 | 1,117.7 | 1,381.6 | 1,150.6 | 897.7 | 656.2 | 579.8 | 528.7 | 534.1 | 457.5 | 455.4 | 194.0 | 212.2 | 207.1 | 198.4 | 180.7 |
|---|
| Other Long-Term Assets | | -310.2 | 332.3 | 125.5 | 204.1 | 233.4 | 199.0 | 197.8 | 63.1 | 188.9 | 81.2 | 141.0 | 98.5 | 94.6 | 90.3 | 718.7 | -290.3 |
|---|
| Total Long-Term Assets | | 13,162.6 | 12,767.4 | 13,053.7 | 10,269.6 | 8,966.1 | 8,244.8 | 7,635.8 | 5,583.3 | 5,273.2 | 4,854.6 | 7,784.0 | 1,874.3 | 2,101.9 | 2,030.0 | 1,848.2 | 1,719.9 |
|---|
| Total Assets | | 18,388.3 | 16,609.6 | 18,270.7 | 15,456.5 | 10,974.1 | 10,450.9 | 9,860.9 | 7,581.7 | 7,750.8 | 8,161.2 | 9,615.0 | 5,223.1 | 3,584.8 | 3,437.3 | 3,203.8 | 3,068.1 |
| Long-Term Assets |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Net Property, Plant & Equipment | | 9,348.3 | 9,252.9 | 9,303.0 | 9,450.3 | 9,258.5 | 9,837.0 | 9,893.1 | 9,632.6 | 8,308.6 | 7,854.5 |
|---|
| Goodwill | | 1,490.9 | 1,670.9 | 1,606.1 | 1,582.7 | 1,637.8 | 1,600.9 | 1,613.5 | 1,629.7 | 1,606.1 | 1,634.8 |
|---|
| Intangible Assets | | 229.9 | 234.9 | 229.7 | 230.8 | 246.1 | 243.3 | 251.8 | 261.9 | 260.5 | 274.4 |
|---|
| Long-Term Investments | | 914.0 | 890.4 | 1,124.8 | 1,117.7 | 1,179.6 | 1,160.7 | 1,259.0 | 1,381.6 | 1,254.0 | 1,621.4 |
|---|
| Other Long-Term Assets | | 610.3 | 737.6 | 628.3 | 332.3 | 463.7 | 320.6 | -465.3 | 125.5 | 39.0 | -58.4 |
|---|
| Total Long-Term Assets | | 12,593.4 | 12,786.7 | 12,892.0 | 12,767.4 | 12,785.6 | 13,162.6 | 13,209.6 | 13,053.7 | 11,757.8 | 11,654.9 |
|---|
| Total Assets | | 17,148.3 | 17,291.9 | 16,999.3 | 16,609.6 | 17,455.2 | 18,388.3 | 19,032.3 | 18,270.7 | 18,883.4 | 19,109.7 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 1,323.2 | 943.9 | 2,088.0 | 2,052.0 | 648.0 | 483.2 | 574.1 | 522.5 | 418.5 | 281.9 | 306.5 | 231.7 | 194.1 | 172.9 | 184.5 | 175.2 |
|---|
| Short-Term Debt | | 31.6 | 398.0 | 662.1 | 2.1 | 389.9 | 804.7 | 210.5 | 307.3 | 422.0 | 247.5 | 677.3 | 711.1 | 24.6 | 12.7 | 14.4 | 9.0 |
|---|
| Other Current Liabilities | | 540.6 | 529.3 | 555.2 | 686.9 | 836.4 | 514.0 | 624.4 | 875.9 | 778.9 | 892.6 | 939.3 | 186.7 | 199.8 | 185.5 | 183.5 | 355.2 |
|---|
| Current Liabilities | | 1,958.5 | 1,966.5 | 3,560.5 | 2,741.0 | 1,874.3 | 1,801.8 | 1,409.0 | 1,183.2 | 1,200.9 | 1,140.1 | 1,616.7 | 1,139.9 | 436.4 | 385.0 | 401.2 | 364.2 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 903.2 | 858.8 | 918.0 | 943.9 | 1,222.8 | 1,323.2 | 1,295.6 | 2,088.0 | 1,812.2 | 3,052.5 |
|---|
| Short-Term Debt | | 474.5 | 444.9 | 410.5 | 398.0 | 3.0 | 3.2 | 5.1 | 692.7 | 162.4 | 6.2 |
|---|
| Other Current Liabilities | | 626.3 | 476.2 | 441.2 | 529.3 | 574.4 | 569.0 | 513.0 | 524.6 | 1,530.9 | 719.5 |
|---|
| Current Liabilities | | 2,004.0 | 1,949.8 | 1,944.4 | 1,966.5 | 1,910.7 | 1,958.5 | 2,050.7 | 3,560.5 | 3,941.6 | 4,291.5 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 3,409.6 | 3,217.7 | 3,654.7 | 3,215.0 | 2,004.3 | 2,767.4 | 2,862.9 | 1,397.9 | 1,415.4 | 2,121.7 | 3,174.7 | 2,223.0 | 1,054.3 | 686.6 | 749.3 | 851.9 |
|---|
| Capital Leases | | 218.3 | 99.5 | 218.2 | 99.3 | 127.0 | 116.8 | 23.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Def. Tax Liability | | 501.3 | 358.0 | 558.4 | 480.8 | 353.3 | 394.9 | 397.9 | 383.0 | 370.4 | 412.7 | 736.3 | 56.9 | 129.2 | 63.4 | 77.9 | 109.6 |
|---|
| Total Liabilities | | 6,905.1 | 6,410.0 | 8,605.6 | 7,265.7 | 5,168.5 | 5,982.4 | 5,767.3 | 3,822.6 | 3,933.1 | 4,218.6 | 6,213.7 | 3,734.5 | 1,842.0 | 1,505.3 | 1,525.0 | 1,592.3 |
| Long-Term Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Long-Term Debt | | 3,289.7 | 3,272.6 | 3,230.0 | 3,217.7 | 3,566.0 | 3,519.5 | 3,519.5 | 3,550.2 | 3,726.6 | 3,620.9 |
|---|
| Capital Leases | | 0.0 | 94.5 | 101.3 | 99.5 | 0.0 | 0.0 | 212.9 | 218.2 | 230.6 | 227.5 |
|---|
| Def. Tax Liability | | 407.1 | 366.5 | 378.2 | 358.0 | 526.4 | 501.3 | 657.5 | 558.4 | 289.5 | 328.1 |
|---|
| Total Liabilities | | 6,879.2 | 6,792.9 | 6,724.9 | 6,410.0 | 6,964.5 | 6,905.1 | 7,232.6 | 8,605.6 | 8,720.9 | 9,021.6 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 0.8 | 0.8 | 0.9 | 0.9 | 0.9 |
|---|
| Retained Earnings | | 6,654.0 | 5,481.7 | 6,987.0 | 5,601.3 | 3,096.5 | 3,155.3 | 2,943.5 | 2,566.1 | 2,035.2 | 2,121.9 | 1,615.4 | 1,410.7 | 1,500.4 | 1,744.7 | 1,798.1 | 1,560.5 |
|---|
| Comprehensive Income | | -637.6 | -742.1 | -528.5 | -560.7 | -392.5 | -326.1 | -395.7 | -350.7 | -225.7 | -412.4 | -421.3 | -62.4 | 116.2 | 85.3 | -222.9 | -164.2 |
|---|
| Total Common Equity | | 11,222.6 | 9,961.5 | 9,412.2 | 7,982.6 | 5,625.3 | 4,268.2 | 3,932.3 | 3,585.3 | 3,674.5 | 3,795.1 | 3,254.4 | 1,359.5 | 1,627.4 | 1,833.6 | 1,591.3 | 1,416.1 |
| Total Common Equity |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Common Stock | | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 |
|---|
| Retained Earnings | | 5,117.2 | 5,367.3 | 5,433.7 | 5,481.7 | 5,495.7 | 6,654.0 | 6,930.9 | 6,987.0 | 7,651.6 | 7,396.0 |
|---|
| Comprehensive Income | | -368.6 | -364.5 | -633.1 | -742.1 | -469.8 | -637.6 | -597.2 | -528.5 | -701.0 | -517.9 |
|---|
| Total Common Equity | | 9,996.1 | 10,240.5 | 10,028.2 | 9,961.5 | 10,240.6 | 11,222.6 | 11,532.8 | 9,412.2 | 9,897.8 | 9,815.3 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 3,659.5 | 3,615.7 | 4,311.0 | 3,217.1 | 2,394.2 | 3,572.1 | 3,073.4 | 1,705.2 | 1,837.4 | 2,369.3 | 3,852.0 | 2,934.1 | 1,078.9 | 699.3 | 763.7 | 860.9 |
|---|
| Book Value | | 11,483.2 | 10,199.7 | 9,665.1 | 8,190.8 | 5,805.6 | 4,468.6 | 4,093.6 | 3,759.1 | 3,817.7 | 3,942.6 | 3,401.3 | 1,488.6 | 1,742.8 | 1,932.0 | 1,678.8 | 1,475.7 |
| Other |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Total Debt | | 272.9 | 258.5 | 246.1 | 238.2 | 250.1 | 260.6 | 266.9 | 252.9 | 264.6 | 272.7 |
|---|
| Book Value | | 9,996.1 | 10,240.5 | 10,028.2 | 9,961.5 | 10,240.6 | 11,222.6 | 11,532.8 | 9,412.2 | 9,897.8 | 9,815.3 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | -482.7 | -465.2 | -1,135.5 | 1,573.5 | 2,815.1 | 199.9 | 446.6 | 604.4 | 739.1 | 99.5 | 680.8 | 360.1 | 160.9 | 439.8 | 330.1 | 464.4 | 337.4 |
|---|
| Depreciation & Amortization | | 516.2 | 658.7 | 588.6 | 429.9 | 300.8 | 254.0 | 232.0 | 213.5 | 200.7 | 196.9 | 226.2 | 260.1 | 103.6 | 107.4 | 99.0 | 96.8 | 95.6 |
|---|
| Stock-Based Compensation | | 32.0 | 40.3 | 32.1 | 36.5 | 30.5 | 20.1 | 22.8 | 19.7 | 15.2 | 19.4 | 17.0 | 15.2 | 14.3 | 10.2 | 15.2 | 27.1 | 15.7 |
|---|
| Change Working Capital | | -115.0 | 694.4 | 1,358.3 | -1,612.6 | -1,414.7 | 111.7 | -86.5 | -114.3 | -152.0 | -392.3 | 239.2 | -41.5 | 57.2 | -31.0 | -47.7 | -49.6 | -85.8 |
|---|
| Change In Accounts Receivable | | -350.7 | 47.3 | 555.2 | -350.7 | -786.1 | -49.3 | 100.1 | -18.2 | -97.4 | -74.5 | -42.8 | -8.8 | 36.2 | -65.9 | -26.0 | -16.4 | -57.4 |
|---|
| Change In Accounts Payable | | 1,313.6 | 128.1 | -862.2 | -283.4 | 1,287.1 | 143.9 | -31.5 | -12.2 | 73.7 | 53.4 | 44.0 | 23.7 | 28.3 | 21.3 | -16.8 | -12.0 | 13.5 |
|---|
| Change In Inventories | | -962.9 | 212.4 | 1,560.5 | -962.9 | -1,609.6 | -127.4 | 52.0 | -46.3 | -124.1 | -101.5 | 26.0 | 27.6 | -6.5 | -1.8 | 7.4 | -41.7 | -58.6 |
|---|
| Other Non-cash Items | | 1,469.8 | 273.0 | 88.9 | 797.1 | 82.8 | -203.0 | 186.0 | -18.2 | -306.1 | 422.4 | -450.9 | -96.8 | 221.7 | -158.4 | 106.7 | -95.7 | -124.3 |
|---|
| Cash from Operations | | 991.5 | 0.0 | 0.0 | 1,325.3 | 1,907.8 | 344.3 | 798.9 | 719.4 | 546.2 | 304.0 | 733.4 | 360.7 | 492.6 | 432.9 | 488.8 | 457.6 | 331.3 |
| Cash Flow From Operating Activities |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Net Income | | -401.8 | -147.9 | 35.2 | 49.3 | 85.1 | -1,060.6 | -176.6 | 16.6 | -617.7 | 320.7 |
|---|
| Depreciation & Amortization | | 163.7 | 164.5 | 168.7 | 161.8 | 163.1 | 163.5 | 138.3 | 123.8 | 145.9 | 105.4 |
|---|
| Stock-Based Compensation | | 12.2 | 11.0 | 10.1 | 7.0 | 7.7 | 9.0 | 6.1 | 9.3 | 7.1 | 9.4 |
|---|
| Change Working Capital | | 322.0 | 151.1 | 243.3 | -22.0 | 535.1 | 476.7 | 398.8 | -52.3 | -280.6 | -176.6 |
|---|
| Change In Accounts Receivable | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -350.7 | 0.0 |
|---|
| Change In Accounts Payable | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1,313.6 | 0.0 |
|---|
| Change In Inventories | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -962.9 | 0.0 |
|---|
| Other Non-cash Items | | 221.5 | 127.7 | -431.3 | 355.0 | -672.7 | 631.4 | 246.1 | -115.9 | 363.4 | 407.9 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -98.2 | 628.9 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -2,256.9 | -589.8 | -1,685.8 | -2,149.3 | -1,261.6 | -953.7 | -850.5 | -851.8 | -700.0 | -317.7 | -196.7 | -227.6 | -110.6 | -155.3 | -280.9 | -197.7 | -75.5 |
|---|
| Acquisitions | | -418.2 | -0.2 | -0.3 | -426.2 | -162.9 | 289.8 | -14.0 | -822.6 | 396.6 | -39.8 | 3,116.8 | -1,991.5 | 104.7 | -2.6 | 6.3 | -13.2 | -16.0 |
|---|
| Investments | | -80.6 | 0.0 | 0.0 | 0.0 | -0.7 | -6.5 | -2.4 | 851.8 | -0.3 | -0.3 | 196.7 | 227.6 | -33.4 | 155.3 | -1.6 | -10.9 | -1.3 |
|---|
| Sales of Investment | | 163.1 | 411.2 | 0.0 | 0.0 | 1.9 | 3.8 | 0.9 | 0.4 | 700.0 | 317.7 | 0.3 | 1.0 | 0.6 | 0.2 | 280.9 | 1.7 | 0.7 |
|---|
| Other Investing Activities | | 2.0 | 0.0 | 0.0 | -205.7 | 0.7 | 0.0 | 2.4 | -841.4 | -700.0 | -317.7 | -196.7 | -170.1 | -7.5 | -155.3 | -305.8 | 11.5 | 0.0 |
|---|
| Cash from Investing | | -2,673.0 | 0.0 | 0.0 | -2,781.2 | -1,422.6 | -666.6 | -863.6 | -1,663.6 | -303.7 | -357.8 | 2,920.5 | -2,160.6 | -46.1 | -157.7 | -301.2 | -208.6 | -92.2 |
| Cash Flow From Investing Activities |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Capital Expenditure | | -155.4 | -132.2 | -119.6 | -182.6 | -355.7 | -295.5 | -455.3 | -579.3 | -684.1 | -545.9 |
|---|
| Acquisitions | | -0.1 | -0.1 | -0.1 | -0.1 | -0.1 | -0.1 | -0.1 | -0.1 | -383.0 | -35.1 |
|---|
| Investments | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.6 | -82.1 |
|---|
| Sales of Investment | | -28.4 | -22.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -1.6 | 82.1 |
|---|
| Other Investing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.6 | -82.0 |
|---|
| Cash from Investing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -1,065.5 | -662.9 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -1,100.3 | 0.0 | 0.0 | 944.2 | -1,096.7 | -1,173.8 | -250.0 | -301.6 | -113.6 | -639.5 | -1,416.0 | -2,626.2 | -11.8 | -135.7 | -63.8 | -109.6 | -424.1 |
|---|
| Debt Issued | | 1,244.3 | 3,615.7 | -695.3 | 2,038.1 | 1,919.5 | -4.0 | 748.7 | 1,669.8 | -18.6 | 107.6 | -66.7 | 3,544.1 | 1,867.1 | 515.3 | -0.6 | 12.4 | 1,285.0 |
|---|
| Issuance of Common Stock | | 0.2 | 0.0 | 0.0 | 0.0 | 2.8 | 1,453.9 | 0.0 | 0.0 | 3.6 | 35.2 | 0.0 | 0.0 | 1,890.9 | 521.1 | 21.1 | 6.9 | 484.8 |
|---|
| Repurchase of Common Stock | | 930.9 | 0.0 | 0.0 | -27.5 | 0.0 | 79.4 | 0.0 | 0.0 | -500.0 | -250.0 | 0.0 | 0.0 | -150.0 | -582.3 | -63.6 | -178.1 | -14.9 |
|---|
| Dividends Paid | | -227.2 | 0.0 | 0.0 | -187.2 | -184.4 | -177.9 | -161.8 | -152.2 | -144.6 | -140.6 | -135.4 | -119.3 | -84.1 | -78.1 | -69.1 | -57.8 | -49.6 |
|---|
| Other Financing Activities | | 2,327.0 | 0.0 | 0.0 | -105.6 | 1,890.2 | -131.4 | 589.1 | 1,496.5 | -32.0 | -92.1 | -26.5 | 2,267.2 | -35.6 | -13.0 | -1.9 | 4.7 | -4.0 |
|---|
| Cash from Financing | | 1,941.3 | 0.0 | 0.0 | 623.9 | 611.9 | 50.2 | 177.3 | 1,042.7 | -786.5 | -1,086.9 | -1,577.9 | -478.3 | 1,609.3 | -288.0 | -177.3 | -333.8 | -7.9 |
| Cash Flow From Financing Activities |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Debt Repaid | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 471.4 | 174.3 |
|---|
| Debt Issued | | 3,764.2 | 46.6 | 77.1 | 24.8 | 46.7 | 46.3 | -1.8 | -786.5 | 1,124.1 | 317.1 |
|---|
| Issuance of Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Repurchase of Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -1.3 |
|---|
| Dividends Paid | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -46.9 | -46.9 |
|---|
| Other Financing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -27.5 | -27.7 |
|---|
| Cash from Financing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 397.0 | 99.7 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | 230.5 | 425.8 | 302.3 | -609.2 | 1,059.9 | -307.5 | 133.6 | 57.8 | -582.0 | -1,132.5 | 2,056.0 | -2,276.0 | 2,012.5 | -0.5 | 8.3 | -60.2 | 220.9 |
|---|
| Closing Cash Balance | | 1,830.2 | 1,618.0 | 1,192.2 | 889.9 | 1,499.1 | 439.3 | 746.7 | 613.1 | 555.3 | 1,137.3 | 2,269.8 | 213.7 | 2,489.8 | 477.2 | 477.7 | 469.4 | 529.7 |
| Cash position |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Net Change in Cash | | -313.8 | 124.9 | 288.3 | 326.3 | -472.3 | -165.7 | -225.6 | 1,165.9 | -711.8 | 1.9 |
|---|
| Closing Cash Balance | | 1,618.0 | 1,931.8 | 1,806.8 | 1,518.5 | 1,192.2 | 1,664.5 | 1,830.2 | 2,055.8 | 889.9 | 1,601.7 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | -1,265.4 | 692.5 | -983.7 | -824.0 | 646.2 | -609.4 | -51.6 | -132.4 | -153.8 | -13.7 | 536.7 | 133.0 | 382.0 | 277.5 | 207.9 | 259.8 | 255.8 |
|---|
| Real Free Cash Flow | | -1,297.4 | 652.2 | -1,015.9 | -860.5 | 615.7 | -629.5 | -74.4 | -152.1 | -169.1 | -33.1 | 519.7 | 117.9 | 367.8 | 267.3 | 192.7 | 232.8 | 240.1 |
| Free Cash Flow |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Free Cash Flow | | 233.1 | 223.4 | -126.8 | 362.8 | -355.1 | -59.2 | -88.1 | -481.4 | -782.3 | 83.0 |
|---|
| Real Free Cash Flow | | 220.9 | 212.5 | -136.9 | 355.8 | -362.8 | -68.2 | -94.2 | -490.7 | -789.4 | 73.5 |