AMKR
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 | | 6,708.0 | 6,708.0 | 6,317.7 | 6,503.1 | 7,091.6 | 6,138.3 | 5,050.6 | 4,052.7 | 4,316.5 | 4,186.5 | 3,893.6 | 2,884.6 | 3,129.4 | 2,956.5 | 2,759.8 | 2,776.4 | 2,939.5 |
|---|
| Cost of Revenues | | 5,769.4 | 5,769.4 | 5,384.5 | 5,559.9 | 5,761.6 | 4,912.8 | 4,149.8 | 3,403.2 | 3,605.9 | 3,429.2 | 3,198.2 | 2,405.3 | 2,576.6 | 2,411.9 | 2,315.4 | 2,285.8 | 2,275.7 |
|---|
| Gross Profit | | 938.6 | 938.6 | 933.2 | 943.2 | 1,330.0 | 1,225.6 | 900.8 | 649.4 | 710.6 | 757.3 | 695.5 | 479.3 | 552.8 | 544.5 | 444.4 | 490.6 | 663.8 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 1,888.0 | 1,987.0 | 1,511.4 | 1,321.6 | 1,629.1 | 1,861.6 | 1,461.5 | 1,365.5 | 1,751.8 | 1,821.8 |
|---|
| Cost of Revenues | | 1,573.4 | 1,702.5 | 1,329.5 | 1,164.0 | 1,382.4 | 1,589.1 | 1,249.1 | 1,163.9 | 1,472.7 | 1,539.0 |
|---|
| Gross Profit | | 314.6 | 284.5 | 181.9 | 157.6 | 246.7 | 272.5 | 212.4 | 201.6 | 279.1 | 282.8 |
| 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 | 177.5 | 149.4 | 166.0 | 140.7 | 137.6 | 157.2 | 166.6 | 117.2 | 82.0 | 76.9 | 64.6 | 54.1 | 50.4 | 47.5 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 295.4 | 283.4 | 296.1 | 302.8 | 281.9 | 295.2 | 297.5 | 284.3 | 231.7 | 254.5 | 247.8 | 217.0 | 246.5 | 242.4 |
|---|
| Depreciation & Amortization | | 642.0 | 642.0 | 594.7 | 631.5 | 631.0 | 566.7 | 504.0 | 519.1 | 572.0 | 581.9 | 555.2 | 494.2 | 464.7 | 410.3 | 370.5 | 335.6 | 323.6 |
|---|
| Total Operating Expenses | | 471.2 | 471.2 | 494.8 | 472.9 | 432.8 | 462.1 | 443.6 | 419.6 | 452.4 | 464.1 | 401.5 | 313.7 | 331.4 | 312.4 | 271.1 | 296.9 | 290.0 |
|---|
| Operating Income | | 467.4 | 467.4 | 438.5 | 470.3 | 897.2 | 763.4 | 457.2 | 233.2 | 258.1 | 293.2 | 293.9 | 165.6 | 221.5 | 232.1 | 173.3 | 193.7 | 373.8 |
| 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 | 41.6 | 43.1 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 78.8 | 73.0 |
|---|
| Depreciation & Amortization | | 165.7 | 163.6 | 158.8 | 153.8 | 149.2 | 150.6 | 149.9 | 144.9 | 159.1 | 157.7 |
|---|
| Total Operating Expenses | | 129.7 | 125.6 | 89.9 | 126.1 | 112.3 | 123.1 | 130.8 | 128.5 | 120.4 | 116.2 |
|---|
| Operating Income | | 185.0 | 158.9 | 92.0 | 31.5 | 134.4 | 149.4 | 81.5 | 73.1 | 158.7 | 166.6 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 46.6 | 0.0 | 65.5 | 48.5 | 12.8 | 1.1 | 5.4 | 6.7 | 4.1 | 3.2 | 1.3 | 2.5 | 3.4 | 3.8 | 3.2 | 2.7 | 3.0 |
|---|
| Interest Expense | | 75.4 | 75.4 | 64.9 | 59.0 | 58.6 | 51.5 | 64.2 | 71.6 | 78.9 | 85.6 | 84.6 | 86.4 | 109.9 | 105.9 | 96.3 | 86.6 | 100.8 |
|---|
| Other Expense | | -22.8 | -22.8 | -7.4 | -26.4 | -40.3 | -48.4 | -70.6 | -73.4 | 6.6 | 96.2 | 5.9 | -10.9 | 24.5 | -2.2 | 1.8 | -9.6 | -24.7 |
|---|
| IBT | | 444.6 | 444.6 | 431.0 | 443.8 | 856.9 | 715.1 | 386.7 | 159.8 | 185.8 | 303.9 | 215.2 | 68.3 | 136.1 | 124.0 | 81.9 | 100.2 | 251.2 |
|---|
| Income Tax Expense | | 68.5 | 68.5 | 75.5 | 81.7 | 89.9 | 69.5 | 46.2 | 37.2 | 56.3 | 39.0 | 47.9 | 28.0 | 33.8 | 22.6 | 19.0 | 7.1 | 19.0 |
|---|
| Net Income | | 373.9 | 373.9 | 354.0 | 359.8 | 765.8 | 643.0 | 338.1 | 120.9 | 127.1 | 260.7 | 164.2 | 57.6 | 130.4 | 109.3 | 62.0 | 91.8 | 232.0 |
| 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 | 17.1 | 15.0 | 14.5 | 15.2 | 15.9 | 17.7 | 16.8 | 13.9 | 12.1 |
|---|
| Interest Expense | | 20.6 | 21.2 | 16.8 | 16.8 | 17.1 | 15.6 | 15.8 | 16.4 | 15.5 | 13.0 |
|---|
| Other Expense | | -3.7 | -4.5 | -8.8 | -5.7 | 1.2 | -7.5 | 0.0 | -1.1 | -7.1 | -4.2 |
|---|
| IBT | | 181.2 | 154.4 | 83.2 | 25.8 | 135.6 | 141.9 | 81.6 | 72.0 | 151.5 | 162.4 |
|---|
| Income Tax Expense | | 8.7 | 27.7 | 28.2 | 3.9 | 29.8 | 19.2 | 14.3 | 12.2 | 32.5 | 28.9 |
|---|
| Net Income | | 171.8 | 126.6 | 54.4 | 21.1 | 105.6 | 122.6 | 66.9 | 58.9 | 117.6 | 132.6 |
| 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 | $1.46 | $3.13 | $2.64 | $1.40 | $0.50 | $0.53 | $1.09 | $0.69 | $0.24 | $0.56 | $0.58 | $0.39 | $0.48 | $1.26 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $1.46 | $3.11 | $2.62 | $1.40 | $0.50 | $0.53 | $1.09 | $0.69 | $0.24 | $0.55 | $0.50 | $0.32 | $0.39 | $0.91 |
|---|
| Shares Outstanding | | 247.2 | 247.2 | 246.5 | 245.6 | 244.7 | 243.9 | 241.5 | 239.7 | 239.3 | 238.9 | 237.4 | 236.9 | 230.7 | 187.0 | 160.1 | 190.8 | 183.3 |
|---|
| Diluted Shares Outstanding | | 248.3 | 248.3 | 247.9 | 247.2 | 246.2 | 245.7 | 242.2 | 240.1 | 239.7 | 239.7 | 238.0 | 237.2 | 236.7 | 235.3 | 243.0 | 273.7 | 282.6 |
| 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 | $0.48 | $0.54 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.48 | $0.54 |
|---|
| Shares Outstanding | | 247.2 | 247.2 | 246.9 | 246.9 | 246.5 | 246.5 | 246.2 | 246.0 | 245.8 | 245.7 |
|---|
| Diluted Shares Outstanding | | 248.3 | 248.3 | 247.8 | 247.8 | 247.9 | 247.9 | 247.9 | 247.6 | 247.2 | 247.1 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 1,079.7 | 1,133.6 | 1,119.8 | 959.1 | 826.7 | 698.0 | 894.9 | 681.6 | 596.4 | 549.5 | 523.2 | 449.9 | 610.4 | 413.0 | 434.6 | 405.0 |
|---|
| Short Term Investments | | 465.8 | 513.0 | 474.9 | 282.0 | 251.5 | 133.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Cash & ST Investments | | 1,545.5 | 1,646.5 | 1,594.7 | 1,241.0 | 1,078.3 | 831.8 | 894.9 | 681.6 | 596.4 | 549.5 | 523.2 | 449.9 | 610.4 | 413.0 | 434.6 | 405.0 |
|---|
| Accounts Receivable | | 1,147.9 | 1,055.0 | 1,149.5 | 1,365.5 | 1,258.8 | 962.6 | 850.8 | 724.5 | 692.3 | 563.1 | 526.1 | 469.7 | 385.5 | 403.1 | 325.7 | 410.3 |
|---|
| Inventory | | 379.3 | 310.9 | 393.1 | 629.6 | 485.0 | 297.3 | 220.6 | 230.6 | 326.5 | 268.0 | 238.2 | 223.4 | 200.4 | 227.4 | 198.4 | 191.1 |
|---|
| Other Current Assets | | 64.2 | 61.0 | 58.5 | 65.1 | 33.6 | 40.2 | 34.6 | 32.0 | 33.7 | 27.1 | 28.0 | 52.3 | 33.3 | 43.4 | 35.4 | 37.9 |
|---|
| Total Current Assets | | 3,136.8 | 3,073.5 | 3,195.8 | 3,301.2 | 2,856.6 | 2,132.9 | 2,001.5 | 1,671.2 | 1,650.9 | 1,409.7 | 1,317.5 | 1,197.9 | 1,232.4 | 1,089.7 | 996.8 | 1,062.1 |
| 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 | | 1,495.7 | 1,527.4 | 1,057.6 | 1,133.6 | 959.1 | 1,079.7 | 1,118.0 | 1,119.8 | 735.7 | 804.8 |
|---|
| Short Term Investments | | 614.7 | 516.4 | 505.2 | 513.0 | 512.3 | 465.8 | 454.7 | 474.9 | 439.0 | 399.2 |
|---|
| Total Cash & ST Investments | | 2,110.4 | 2,043.8 | 1,562.7 | 1,646.5 | 1,471.5 | 1,545.5 | 1,572.7 | 1,594.7 | 1,174.7 | 1,204.1 |
|---|
| Accounts Receivable | | 1,399.4 | 1,125.6 | 1,052.9 | 1,055.0 | 1,351.8 | 1,147.9 | 1,094.0 | 1,149.5 | 1,411.4 | 1,198.6 |
|---|
| Inventory | | 399.9 | 375.2 | 326.2 | 310.9 | 349.5 | 379.3 | 331.1 | 393.1 | 477.9 | 534.5 |
|---|
| Other Current Assets | | 98.4 | 80.0 | 49.3 | 61.0 | 71.5 | 64.2 | 47.3 | 58.5 | 61.6 | 61.9 |
|---|
| Total Current Assets | | 4,008.1 | 3,624.6 | 2,991.1 | 3,073.5 | 3,244.3 | 3,136.8 | 3,045.0 | 3,195.8 | 3,125.6 | 2,999.0 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 3,586.5 | 3,685.9 | 3,416.5 | 3,306.8 | 3,030.8 | 2,713.2 | 2,553.4 | 2,650.4 | 2,695.1 | 2,564.6 | 2,579.0 | 2,206.5 | 2,006.6 | 1,820.0 | 1,656.2 | 1,537.2 |
|---|
| Goodwill | | 17.5 | 17.9 | 20.0 | 21.5 | 24.5 | 27.3 | 26.0 | 25.7 | 25.0 | 24.1 | 19.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Intangible Assets | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 26.8 | 26.8 | 26.8 | 26.8 | 26.8 | 3.2 | 4.8 | 8.4 | 13.5 |
|---|
| Long-Term Investments | | 0.8 | 0.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 117.7 | 105.2 | 38.7 | 36.7 | 28.2 |
|---|
| Other Long-Term Assets | | 123.9 | 93.8 | 138.9 | 192.2 | 126.7 | 148.8 | 114.7 | 148.1 | 150.5 | 93.6 | 115.4 | 113.2 | 79.9 | 70.4 | 74.9 | 95.8 |
|---|
| Total Long-Term Assets | | 3,728.7 | 3,870.9 | 3,575.3 | 3,520.5 | 3,182.0 | 2,889.4 | 2,694.1 | 2,824.2 | 2,870.6 | 2,682.4 | 2,713.8 | 2,437.5 | 2,194.9 | 1,933.8 | 1,776.2 | 1,674.8 |
|---|
| Total Assets | | 6,865.6 | 6,944.3 | 6,771.1 | 6,821.8 | 6,038.6 | 5,022.3 | 4,695.6 | 4,495.4 | 4,521.5 | 4,092.1 | 4,031.3 | 3,635.4 | 3,427.3 | 3,023.5 | 2,773.0 | 2,736.8 |
| 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 | | 3,934.0 | 3,900.5 | 3,746.1 | 3,685.9 | 3,652.9 | 3,586.5 | 3,474.3 | 3,416.5 | 3,451.0 | 3,455.7 |
|---|
| Goodwill | | 19.1 | 19.6 | 18.8 | 17.9 | 19.6 | 17.5 | 18.6 | 20.0 | 18.9 | 19.6 |
|---|
| Intangible Assets | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Long-Term Investments | | 60.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 4.0 | 3.4 |
|---|
| Other Long-Term Assets | | 165.5 | 160.2 | 164.4 | 93.8 | 111.4 | 123.9 | 146.3 | 64.5 | 139.3 | 163.9 |
|---|
| Total Long-Term Assets | | 4,179.4 | 4,081.0 | 3,930.1 | 3,870.9 | 3,784.8 | 3,728.7 | 3,640.1 | 3,575.3 | 3,609.2 | 3,639.1 |
|---|
| Total Assets | | 8,187.5 | 7,705.6 | 6,921.2 | 6,944.3 | 7,029.1 | 6,865.6 | 6,685.1 | 6,771.1 | 6,734.8 | 6,638.2 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 734.8 | 712.9 | 754.5 | 899.2 | 828.7 | 636.4 | 571.1 | 530.4 | 569.1 | 487.4 | 434.2 | 309.0 | 365.3 | 439.7 | 424.5 | 443.3 |
|---|
| Short-Term Debt | | 235.5 | 318.5 | 223.0 | 214.8 | 217.2 | 149.0 | 144.5 | 114.6 | 123.8 | 35.2 | 76.8 | 5.0 | 61.4 | -13.6 | 59.4 | 150.1 |
|---|
| Other Current Liabilities | | 472.8 | 329.2 | 300.7 | 467.0 | 516.0 | 500.3 | 328.1 | 496.7 | 605.7 | 417.4 | 457.2 | 329.7 | 219.5 | 151.9 | 153.8 | 144.6 |
|---|
| Current Liabilities | | 1,506.6 | 1,455.3 | 1,384.5 | 1,662.4 | 1,679.7 | 1,316.0 | 1,059.8 | 1,158.4 | 1,361.8 | 1,005.7 | 1,017.4 | 700.6 | 690.9 | 630.7 | 642.2 | 772.2 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 925.3 | 760.1 | 608.5 | 712.9 | 811.9 | 734.8 | 618.4 | 754.5 | 827.9 | 701.6 |
|---|
| Short-Term Debt | | 572.1 | 451.0 | 315.5 | 318.5 | 293.3 | 235.5 | 192.8 | 223.0 | 255.9 | 273.6 |
|---|
| Other Current Liabilities | | 763.6 | 649.6 | 462.4 | 329.2 | 398.1 | 459.7 | 394.1 | 300.7 | 405.8 | 483.2 |
|---|
| Current Liabilities | | 2,261.0 | 1,915.7 | 1,454.0 | 1,455.3 | 1,572.8 | 1,506.6 | 1,303.2 | 1,384.5 | 1,602.1 | 1,576.5 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 949.3 | 1,104.1 | 1,128.7 | 1,164.3 | 1,068.9 | 1,089.8 | 1,396.9 | 1,217.7 | 1,240.6 | 1,439.6 | 1,519.1 | 1,525.8 | 1,591.4 | 1,545.0 | 1,287.3 | 1,214.2 |
|---|
| Capital Leases | | 54.6 | 140.4 | 148.2 | 146.7 | 148.2 | 84.4 | 91.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Def. Tax Liability | | 0.0 | 16.6 | 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 |
|---|
| Total Liabilities | | 2,782.2 | 2,761.2 | 2,776.1 | 3,122.1 | 3,066.0 | 2,668.4 | 2,705.4 | 2,639.5 | 2,830.7 | 2,688.7 | 2,805.4 | 2,504.5 | 2,462.4 | 2,336.5 | 2,071.8 | 2,100.1 |
| 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 | | 1,318.9 | 1,249.8 | 1,087.3 | 1,104.1 | 956.3 | 1,003.9 | 1,091.3 | 1,161.4 | 1,006.2 | 1,041.6 |
|---|
| Capital Leases | | 79.1 | 76.5 | 133.6 | 84.8 | 148.0 | 54.6 | 52.9 | 89.5 | 102.8 | 120.0 |
|---|
| Def. Tax Liability | | 0.0 | 0.0 | 0.0 | 16.6 | 0.0 | 0.0 | 0.0 | 12.0 | 0.0 | 0.0 |
|---|
| Total Liabilities | | 3,844.5 | 3,473.6 | 2,730.7 | 2,761.2 | 2,831.8 | 2,782.2 | 2,654.5 | 2,776.1 | 2,856.8 | 2,875.3 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 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 | 0.2 | 0.2 | 0.2 |
|---|
| Retained Earnings | | 2,246.8 | 2,335.1 | 2,159.8 | 1,874.6 | 1,163.9 | 562.5 | 234.1 | 113.2 | -42.9 | -303.6 | -459.4 | -517.0 | -647.3 | -736.4 | -798.5 | -890.3 |
|---|
| Comprehensive Income | | 4.2 | 7.5 | 16.3 | 16.7 | 20.0 | 27.3 | 19.1 | 23.8 | 22.5 | 6.3 | -2.1 | -32.9 | -0.3 | 11.2 | 10.8 | 15.5 |
|---|
| Total Common Equity | | 4,049.7 | 4,149.5 | 3,962.3 | 3,668.8 | 2,942.3 | 2,325.7 | 1,963.7 | 1,830.5 | 1,667.3 | 1,383.6 | 1,208.6 | 1,116.2 | 953.7 | 678.2 | 693.3 | 630.0 |
| 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 | | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 |
|---|
| Retained Earnings | | 2,475.9 | 2,369.8 | 2,335.8 | 2,335.1 | 2,349.9 | 2,246.8 | 2,199.3 | 2,159.8 | 2,061.6 | 1,947.4 |
|---|
| Comprehensive Income | | 11.9 | 12.3 | 10.0 | 7.5 | 10.2 | 4.2 | 6.9 | 16.3 | 1.8 | 1.4 |
|---|
| Total Common Equity | | 4,308.4 | 4,197.4 | 4,156.4 | 4,149.5 | 4,163.6 | 4,049.7 | 3,997.1 | 3,962.3 | 3,846.7 | 3,732.2 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 1,239.3 | 1,422.6 | 1,351.7 | 1,379.1 | 1,286.2 | 1,238.8 | 1,541.3 | 1,332.3 | 1,364.4 | 1,474.8 | 1,595.9 | 1,530.8 | 1,652.7 | 1,545.0 | 1,346.7 | 1,364.3 |
|---|
| Book Value | | 4,083.3 | 4,183.2 | 3,995.0 | 3,699.7 | 2,972.5 | 2,354.0 | 1,990.2 | 1,855.9 | 1,690.8 | 1,403.4 | 1,225.9 | 1,130.9 | 964.9 | 687.0 | 701.2 | 636.7 |
| Other |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Total Debt | | 34.6 | 34.7 | 34.2 | 33.6 | 33.6 | 33.7 | 33.5 | 32.7 | 31.4 | 30.7 |
|---|
| Book Value | | 4,308.4 | 4,197.4 | 4,156.4 | 4,149.5 | 4,163.6 | 4,049.7 | 3,997.1 | 3,962.3 | 3,846.7 | 3,732.2 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | 376.8 | 376.1 | 355.5 | 359.8 | 767.0 | 645.6 | 340.5 | 122.6 | 129.6 | 264.9 | 167.3 | 60.4 | 133.9 | 111.7 | 62.9 | 93.1 | 232.1 |
|---|
| Depreciation & Amortization | | 611.7 | 642.0 | 594.7 | 631.5 | 612.7 | 563.6 | 510.4 | 524.2 | 572.0 | 581.9 | 555.2 | 494.2 | 464.7 | 410.3 | 370.5 | 335.6 | 323.6 |
|---|
| Stock-Based Compensation | | 8.3 | 0.0 | 18.4 | 8.3 | 13.6 | 11.0 | 8.0 | 6.9 | 5.0 | 5.1 | 3.3 | 3.9 | 3.7 | 3.0 | 2.7 | 5.0 | 3.5 |
|---|
| Change Working Capital | | 190.4 | 115.0 | 113.4 | 236.7 | -281.4 | -124.4 | -93.5 | -125.9 | -40.5 | -77.9 | 14.9 | 17.1 | 65.2 | 39.9 | -56.4 | 76.4 | -35.2 |
|---|
| Change In Accounts Receivable | | 205.5 | 0.0 | 99.7 | 205.5 | -104.0 | -298.9 | -106.7 | -124.1 | 80.6 | -118.4 | -29.1 | 122.8 | -80.8 | -1.0 | -96.1 | 95.9 | -58.2 |
|---|
| Change In Accounts Payable | | -439.3 | 0.0 | -36.0 | -134.6 | 86.6 | 215.6 | 48.8 | 38.7 | -43.5 | 67.6 | 48.6 | -48.4 | 55.7 | -67.2 | 17.1 | -7.5 | 18.4 |
|---|
| Change In Inventories | | 233.8 | 0.0 | 79.0 | 233.8 | -148.1 | -190.6 | -75.5 | 10.2 | -16.3 | -54.2 | -28.4 | 27.7 | -27.8 | 38.2 | -29.9 | -6.9 | -34.9 |
|---|
| Other Non-cash Items | | 950.1 | -37.5 | 7.7 | 20.3 | -1.5 | 14.8 | 1.4 | 10.1 | 10.5 | -112.8 | -9.5 | 3.2 | -36.4 | 0.9 | -2.8 | 9.0 | 13.8 |
|---|
| Cash from Operations | | 1,234.5 | 0.0 | 0.0 | 1,270.0 | 1,098.8 | 1,121.3 | 770.0 | 563.9 | 663.4 | 618.3 | 729.4 | 577.9 | 613.9 | 557.5 | 383.0 | 516.8 | 542.6 |
| 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 | | 171.8 | 126.7 | 55.1 | 21.9 | 107.1 | 122.7 | 66.9 | 58.9 | 117.6 | 133.5 |
|---|
| Depreciation & Amortization | | 166.0 | 163.6 | 158.8 | 153.8 | 149.2 | 150.6 | 149.9 | 144.9 | 159.1 | 157.7 |
|---|
| Stock-Based Compensation | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 8.3 | 0.0 |
|---|
| Change Working Capital | | 343.7 | 108.3 | 49.2 | -157.5 | 279.9 | -113.7 | 3.7 | -56.5 | 286.8 | -43.5 |
|---|
| Change In Accounts Receivable | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 205.5 | 0.0 |
|---|
| Change In Accounts Payable | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -439.3 | 0.0 |
|---|
| Change In Inventories | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 233.8 | 0.0 |
|---|
| Other Non-cash Items | | -36.9 | -230.1 | -4.7 | 6.0 | 1.5 | 4.6 | 4.2 | 15.0 | 315.2 | 25.9 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 573.8 | 273.6 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -729.7 | -904.6 | -743.8 | -749.5 | -908.3 | -779.8 | -553.0 | -472.4 | -547.1 | -550.9 | -650.0 | -538.0 | -681.1 | -566.3 | -533.5 | -466.7 | -445.7 |
|---|
| Acquisitions | | 12.2 | 110.3 | 4.0 | 0.0 | 0.0 | 3.2 | 3.8 | 10.1 | 0.0 | -43.8 | 0.0 | 18.0 | -15.8 | -100.4 | 15.5 | 10.8 | 13.4 |
|---|
| Investments | | -531.8 | -828.4 | -568.7 | -657.6 | -438.8 | -414.2 | -535.4 | -15.6 | 0.0 | 0.0 | 0.0 | 0.0 | -20.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Sales of Investment | | 505.7 | 736.4 | 539.6 | 473.6 | 404.9 | 292.0 | 406.1 | 13.6 | 0.0 | 0.0 | 0.0 | 0.0 | 20.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Investing Activities | | -59.1 | 0.0 | 0.0 | -18.4 | -65.0 | -45.0 | 39.8 | 1.9 | 9.7 | 139.9 | 60.6 | 5.6 | 2.4 | 26.2 | 4.0 | 25.4 | -12.6 |
|---|
| Cash from Investing | | -808.1 | 0.0 | 0.0 | -951.9 | -1,007.2 | -943.9 | -638.7 | -462.5 | -537.4 | -454.8 | -589.4 | -514.4 | -694.5 | -640.5 | -514.0 | -430.5 | -444.9 |
| 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 | | -432.1 | -246.4 | -146.2 | -79.9 | -285.7 | -195.5 | -166.4 | -96.2 | -237.8 | -229.3 |
|---|
| Acquisitions | | 105.1 | 0.4 | 0.6 | 4.2 | 0.0 | -4.8 | 1.4 | 3.4 | 6.9 | 0.5 |
|---|
| Investments | | -240.4 | -256.6 | -161.7 | -169.7 | -157.1 | -162.3 | -167.8 | -136.4 | -166.5 | -85.8 |
|---|
| Sales of Investment | | 244.7 | 159.5 | 152.1 | 180.2 | 100.6 | 144.1 | 157.1 | 138.4 | 135.0 | 75.8 |
|---|
| Other Investing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 7.4 | -39.2 |
|---|
| Cash from Investing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -255.0 | -278.0 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -217.6 | 0.0 | 0.0 | -72.2 | -362.2 | -356.9 | -1,077.7 | -1,194.8 | -661.3 | -498.7 | -339.1 | -680.0 | -145.0 | -96.6 | -470.1 | -398.8 | -712.7 |
|---|
| Debt Issued | | 205.4 | 1,422.6 | 70.9 | 44.8 | 455.1 | 404.3 | 775.1 | 1,403.9 | 629.2 | 388.3 | 218.1 | 745.1 | 23.1 | 204.4 | 668.5 | 381.1 | 2,077.0 |
|---|
| Issuance of Common Stock | | 3.6 | 0.0 | 0.0 | 3.6 | 5.6 | 12.8 | 17.6 | 11.4 | 1.1 | 3.1 | 8.2 | 0.9 | 6.3 | 0.4 | 0.2 | 0.8 | 1.0 |
|---|
| Repurchase of Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -12.8 | 0.0 | 0.0 | 0.0 | 0.0 | 220.7 | 690.2 | 0.0 | 0.0 | -80.9 | -128.4 | 0.0 |
|---|
| Dividends Paid | | -76.6 | 0.0 | 0.0 | -74.7 | -55.1 | -51.2 | 0.0 | 0.0 | 0.0 | 0.0 | -0.5 | -0.2 | 0.0 | 0.0 | -667.5 | -489.1 | 0.0 |
|---|
| Other Financing Activities | | -2.7 | 0.0 | 0.0 | -5.9 | 467.2 | 378.0 | 726.4 | 1,291.7 | 619.6 | 370.7 | -1.4 | -1.3 | 58.8 | 376.3 | 1,328.4 | 956.5 | 621.8 |
|---|
| Cash from Financing | | -145.9 | 0.0 | 0.0 | -149.2 | 55.6 | -30.1 | -333.7 | 108.3 | -40.6 | -124.9 | -112.2 | 9.6 | -80.0 | 280.1 | 110.0 | -58.9 | -89.9 |
| 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 | 75.1 | -44.0 |
|---|
| Debt Issued | | 1,891.0 | 190.3 | 297.9 | -19.8 | 173.0 | 10.3 | -44.8 | -100.3 | 259.5 | -7.6 |
|---|
| Issuance of Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 3.6 | 0.0 |
|---|
| Repurchase of Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Dividends Paid | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -19.4 | -18.5 |
|---|
| Other Financing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -4.1 | -0.2 |
|---|
| Cash from Financing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 55.2 | -62.7 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | 275.4 | 311.8 | 13.7 | 158.2 | 130.9 | 129.3 | -196.3 | 210.5 | 85.2 | 47.4 | 28.1 | 73.2 | -160.5 | 197.4 | -21.6 | 29.6 | 9.6 |
|---|
| Closing Cash Balance | | 1,079.7 | 1,446.1 | 1,134.3 | 1,120.6 | 962.4 | 831.5 | 702.2 | 898.5 | 688.1 | 602.9 | 555.5 | 523.2 | 449.9 | 610.4 | 413.0 | 434.6 | 405.0 |
| 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 | | -117.3 | 28.3 | 469.8 | -76.0 | 174.4 | -120.5 | -38.3 | -1.8 | 384.1 | -68.6 |
|---|
| Closing Cash Balance | | 1,378.3 | 1,556.4 | 1,528.1 | 1,058.3 | 1,134.3 | 959.9 | 1,079.7 | 1,118.0 | 1,119.8 | 739.7 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | 504.8 | 191.0 | 345.1 | 520.6 | 190.5 | 341.5 | 217.0 | 91.4 | 116.3 | 67.3 | 79.4 | 40.0 | -67.2 | -8.7 | -150.5 | 50.1 | 96.9 |
|---|
| Real Free Cash Flow | | 496.5 | 191.0 | 326.7 | 512.3 | 176.9 | 330.5 | 209.0 | 84.5 | 111.3 | 62.2 | 76.1 | 36.1 | -70.9 | -11.7 | -153.3 | 45.1 | 93.4 |
| 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 | | 212.4 | -77.9 | 112.3 | -55.7 | 251.9 | -31.3 | 58.4 | 66.1 | 336.0 | 44.3 |
|---|
| Real Free Cash Flow | | 212.4 | -77.9 | 112.3 | -55.7 | 251.9 | -31.3 | 58.4 | 66.1 | 327.7 | 44.3 |