Avery Dennison Corporation
AVY
Výsledovka
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 | 8,855.5 | 8,855.5 | 8,755.7 | 8,364.3 | 9,039.3 | 8,408.3 | 6,971.5 | 7,070.1 | 7,159.0 | 6,613.8 | 6,086.5 | 5,966.9 | 6,330.3 | 6,140.0 | 6,035.6 | 6,026.3 | 6,512.7 | |
| Cost of Revenues | 6,309.2 | 6,309.2 | 6,228.2 | 6,086.8 | 6,635.1 | 6,095.5 | 5,048.2 | 5,166.0 | 5,243.5 | 4,801.6 | 4,386.8 | 4,321.1 | 4,679.1 | 4,502.3 | 4,458.5 | 4,504.9 | 4,686.7 | |
| Gross Profit | 2,546.3 | 2,546.3 | 2,527.5 | 2,277.5 | 2,404.2 | 2,312.8 | 1,923.3 | 1,904.1 | 1,915.5 | 1,812.2 | 1,699.7 | 1,645.8 | 1,651.2 | 1,637.7 | 1,577.1 | 1,521.4 | 1,826.0 |
| Revenue | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenues | 2,271.2 | 2,215.5 | 2,220.5 | 2,148.3 | 2,185.7 | 2,183.4 | 2,235.3 | 2,151.3 | 2,110.5 | 2,098.3 | |
| Cost of Revenues | 1,620.5 | 1,580.5 | 1,581.4 | 1,526.8 | 1,576.5 | 1,556.8 | 1,572.6 | 1,519.1 | 1,514.5 | 1,512.5 | |
| Gross Profit | 650.7 | 635.0 | 639.1 | 621.5 | 609.2 | 626.6 | 662.7 | 632.2 | 596.0 | 585.8 |
| 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 | 135.8 | 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 | |
| Selling General & Admin Expenses | 0.0 | 0.0 | 0.0 | 1,177.9 | 1,330.8 | 1,248.5 | 1,060.5 | 1,080.4 | 1,127.5 | 1,123.2 | 1,097.5 | 1,108.1 | 1,155.3 | 1,179.0 | 1,179.4 | 1,170.9 | 1,370.4 | |
| Depreciation & Amortization | 242.7 | 242.7 | 312.2 | 298.4 | 290.7 | 244.1 | 205.3 | 179.0 | 181.0 | 178.7 | 180.1 | 188.3 | 201.6 | 204.6 | 220.6 | 246.5 | 247.6 | |
| Total Operating Expenses | 1,442.4 | 1,442.4 | 1,400.1 | 1,281.6 | 1,330.8 | 1,248.5 | 1,060.5 | 1,080.4 | 1,127.5 | 1,123.2 | 1,097.5 | 1,108.1 | 1,155.3 | 1,179.0 | 1,179.4 | 1,170.9 | 1,370.4 | |
| Operating Income | 1,103.9 | 1,103.9 | 1,127.4 | 963.8 | 1,083.4 | 1,062.8 | 856.7 | 378.5 | 788.0 | 689.0 | 602.2 | 537.7 | 495.9 | 458.7 | 397.7 | 350.5 | 455.6 |
| 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 | 135.8 | 0.0 | ||
| Selling General & Admin Expenses | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 334.9 | 332.6 | ||
| Depreciation & Amortization | 0.0 | 84.0 | 80.8 | 77.9 | 78.2 | 78.1 | 78.6 | 77.3 | 77.0 | 75.1 | ||
| Total Operating Expenses | 369.2 | 353.9 | 352.4 | 366.9 | 329.3 | 346.9 | 373.9 | 365.2 | 334.9 | 332.6 | ||
| Operating Income | 281.5 | 281.1 | 286.7 | 254.6 | 279.9 | 279.7 | 288.8 | 267.0 | 261.1 | 261.9 |
| 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 | 135.4 | 135.4 | 117.0 | 119.0 | 84.1 | 70.2 | 70.0 | 75.8 | 58.5 | 63.0 | 59.9 | 60.5 | 63.3 | 59.0 | 72.8 | 71.0 | 76.6 | |
| Other Expense | -178.8 | -178.8 | -173.9 | -269.1 | -84.1 | -70.2 | -119.4 | -129.0 | -174.7 | -36.5 | -65.2 | -68.3 | -68.2 | -36.6 | -69.4 | -46.6 | -27.7 | |
| IBT | 925.1 | 925.1 | 953.5 | 694.7 | 999.3 | 992.6 | 737.3 | 249.5 | 554.8 | 589.5 | 477.1 | 408.9 | 364.4 | 363.1 | 255.5 | 232.9 | 351.3 | |
| Income Tax Expense | 237.1 | 237.1 | 248.6 | 191.7 | 242.2 | 248.6 | 177.7 | -56.7 | 85.4 | 307.7 | 156.4 | 134.5 | 113.3 | 118.8 | 86.4 | 78.5 | 34.4 | |
| Net Income | 688.0 | 688.0 | 704.9 | 503.0 | 757.1 | 740.1 | 555.9 | 303.6 | 467.4 | 281.8 | 320.7 | 274.3 | 248.9 | 215.8 | 215.4 | 190.1 | 316.9 |
| 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 | 6.9 | 31.0 | ||
| Interest Expense | 37.2 | 33.3 | 34.0 | 30.9 | 29.2 | 30.0 | 29.2 | 28.6 | 29.7 | 31.0 | ||
| Other Expense | -73.7 | -46.3 | -31.2 | -27.6 | -38.5 | -40.4 | -50.4 | -32.6 | -59.5 | -68.6 | ||
| IBT | 207.8 | 234.8 | 255.5 | 227.0 | 241.4 | 239.3 | 238.4 | 234.4 | 201.6 | 184.6 | ||
| Income Tax Expense | 41.4 | 68.5 | 66.5 | 60.7 | 67.4 | 57.6 | 61.6 | 62.0 | 58.5 | 46.3 | ||
| Net Income | 166.4 | 166.3 | 189.0 | 166.3 | 174.0 | 181.7 | 176.8 | 172.4 | 143.1 | 138.3 |
| 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 | $6.23 | $9.17 | $8.94 | $6.66 | $3.64 | $5.52 | $3.20 | $3.63 | $3.01 | $2.73 | $2.24 | $2.16 | $1.78 | $2.90 | |
| EPS Diluted | $0.00 | $0.00 | $0.00 | $6.20 | $9.03 | $8.83 | $6.61 | $3.57 | $5.28 | $3.13 | $3.54 | $2.95 | $2.60 | $2.16 | $2.08 | $1.78 | $2.90 | |
| Shares Outstanding | 77.4 | 77.4 | 80.4 | 80.7 | 82.2 | 82.6 | 83.2 | 83.4 | 84.7 | 88.0 | 88.3 | 90.0 | 90.5 | 96.2 | 99.9 | 106.8 | 105.4 | |
| Diluted Shares Outstanding | 77.4 | 77.4 | 80.7 | 81.1 | 82.2 | 83.8 | 84.1 | 85.0 | 88.6 | 90.1 | 90.7 | 92.9 | 95.7 | 100.1 | 103.5 | 106.8 | 106.8 |
| 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 | $1.78 | $1.72 | ||
| EPS Diluted | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $1.77 | $1.71 | ||
| Shares Outstanding | 77.4 | 78.0 | 78.0 | 79.0 | 79.8 | 80.4 | 80.5 | 80.5 | 80.5 | 80.6 | ||
| Diluted Shares Outstanding | 77.4 | 78.3 | 78.3 | 79.4 | 80.4 | 80.8 | 81.0 | 81.0 | 81.0 | 81.0 |
| Current Assets | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Equivalents | 206.6 | 329.1 | 215.0 | 167.2 | 162.7 | 252.3 | 253.7 | 232.0 | 224.4 | 195.1 | 158.8 | 227.0 | 351.6 | 235.4 | 178.0 | 127.5 | |
| Short Term Investments | 38.4 | 39.6 | 35.1 | 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 | |
| Total Cash & ST Investments | 245.0 | 367.2 | 250.1 | 167.2 | 162.7 | 252.3 | 253.7 | 232.0 | 224.4 | 195.1 | 158.8 | 227.0 | 351.6 | 235.4 | 178.0 | 127.5 | |
| Accounts Receivable | 1,534.7 | 1,466.2 | 1,414.9 | 1,374.4 | 1,424.5 | 1,235.2 | 1,212.2 | 1,189.7 | 1,180.3 | 1,001.0 | 964.7 | 958.1 | 1,016.5 | 972.8 | 877.1 | 996.1 | |
| Inventory | 979.9 | 978.1 | 920.7 | 1,009.9 | 907.2 | 717.2 | 663.0 | 651.4 | 609.6 | 519.1 | 478.7 | 491.8 | 494.1 | 473.3 | 475.1 | 519.9 | |
| Other Current Assets | 208.2 | 267.2 | 210.3 | 230.5 | 240.2 | 211.5 | 211.7 | 221.3 | 217.3 | 182.8 | 170.7 | 246.4 | 228.3 | 258.0 | 233.7 | 308.4 | |
| Total Current Assets | 2,967.8 | 3,078.7 | 2,796.0 | 2,782.0 | 2,734.6 | 2,416.2 | 2,340.6 | 2,298.0 | 2,237.9 | 1,904.8 | 1,775.4 | 1,924.1 | 2,091.8 | 2,411.7 | 2,219.8 | 1,951.9 |
| 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 | 536.3 | 209.5 | 195.9 | 329.1 | 212.7 | 208.8 | 185.7 | 215.0 | 209.9 | 217.1 | |
| Short Term Investments | 0.0 | 46.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 37.8 | 35.9 | 36.3 | |
| Total Cash & ST Investments | 536.3 | 255.7 | 195.9 | 329.1 | 212.7 | 208.8 | 185.7 | 215.0 | 209.9 | 217.1 | |
| Accounts Receivable | 1,627.8 | 1,632.3 | 1,518.0 | 1,466.2 | 1,574.7 | 1,528.6 | 1,478.0 | 1,414.9 | 1,426.2 | 1,415.2 | |
| Inventory | 1,037.4 | 1,026.9 | 1,017.5 | 978.1 | 1,013.5 | 979.9 | 972.5 | 920.7 | 936.1 | 990.5 | |
| Other Current Assets | 322.2 | 268.9 | 299.0 | 305.3 | 283.8 | 250.5 | 250.6 | 210.3 | 208.1 | 228.2 | |
| Total Current Assets | 3,523.7 | 3,183.8 | 3,030.4 | 3,078.7 | 3,084.7 | 2,967.8 | 2,886.8 | 2,796.0 | 2,814.3 | 2,851.0 |
| Long-Term Assets | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Property, Plant & Equipment | 1,590.0 | 1,586.7 | 1,826.0 | 1,540.2 | 1,477.7 | 1,343.7 | 1,210.7 | 1,137.4 | 1,097.9 | 915.2 | 847.9 | 875.3 | 922.5 | 1,015.5 | 1,078.4 | 1,262.9 | |
| Goodwill | 1,989.8 | 1,976.2 | 2,013.6 | 1,862.4 | 1,881.5 | 1,136.4 | 930.8 | 941.8 | 985.1 | 793.6 | 686.2 | 721.6 | 751.1 | 764.4 | 759.3 | 940.8 | |
| Intangible Assets | 800.9 | 755.3 | 953.6 | 840.3 | 911.4 | 224.9 | 126.5 | 144.0 | 166.3 | 66.7 | 45.8 | 67.4 | 96.0 | 125.0 | 161.2 | 228.9 | |
| Long-Term Investments | 53.8 | 55.9 | -35.1 | 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 | |
| Other Long-Term Assets | 782.9 | 841.4 | 540.0 | 810.5 | 836.2 | 765.0 | 654.8 | 451.0 | 453.4 | 402.9 | 406.2 | 463.6 | 485.8 | 457.1 | 431.7 | 448.9 | |
| Total Long-Term Assets | 5,330.4 | 5,325.5 | 5,413.8 | 5,168.5 | 5,237.0 | 3,682.7 | 3,148.2 | 2,879.5 | 2,899.0 | 2,491.6 | 2,358.3 | 2,493.3 | 2,518.8 | 2,693.6 | 2,752.9 | 3,147.5 | |
| Total Assets | 8,298.2 | 8,404.2 | 8,209.8 | 7,950.5 | 7,971.6 | 6,098.9 | 5,488.8 | 5,177.5 | 5,136.9 | 4,396.4 | 4,133.7 | 4,417.4 | 4,610.6 | 5,105.3 | 4,972.7 | 5,099.4 |
| 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 | 1,579.9 | 1,604.2 | 1,583.0 | 1,586.7 | 1,612.3 | 1,590.0 | 1,598.2 | 1,625.8 | 1,555.2 | 1,567.0 | |
| Goodwill | 2,029.5 | 2,028.2 | 1,991.4 | 1,976.2 | 2,012.7 | 1,989.8 | 1,993.7 | 2,013.6 | 1,976.3 | 1,985.1 | |
| Intangible Assets | 694.4 | 716.4 | 734.7 | 755.3 | 783.2 | 800.9 | 823.8 | 2,862.7 | 860.3 | 883.8 | |
| Long-Term Investments | 0.0 | 55.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 82.8 | 80.7 | |
| Other Long-Term Assets | 907.1 | 849.0 | 896.2 | 897.3 | 848.1 | 836.7 | 837.2 | 809.6 | 729.0 | 779.0 | |
| Total Long-Term Assets | 5,343.2 | 5,384.4 | 5,324.3 | 5,325.5 | 5,367.2 | 5,330.4 | 5,368.4 | 5,413.8 | 5,318.8 | 5,415.3 | |
| Total Assets | 8,866.9 | 8,568.2 | 8,354.7 | 8,404.2 | 8,451.9 | 8,298.2 | 8,255.2 | 8,209.8 | 8,133.1 | 8,266.3 |
| Current Liabilities | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Accounts Payable | 1,313.4 | 1,340.7 | 1,277.1 | 1,339.3 | 1,298.8 | 1,050.9 | 1,066.1 | 1,030.5 | 1,007.2 | 841.9 | 814.6 | 797.8 | 889.5 | 804.3 | 736.5 | 748.2 | |
| Short-Term Debt | 1,172.3 | 592.3 | 804.1 | 598.6 | 318.8 | 64.7 | 440.2 | 194.6 | 265.4 | 579.1 | 95.3 | 204.3 | 76.9 | 520.2 | 227.1 | 381.0 | |
| Other Current Liabilities | 814.5 | 929.6 | 730.8 | 861.9 | 930.3 | 810.4 | 747.5 | 710.8 | 699.2 | 545.4 | 224.1 | 266.6 | 587.7 | 750.0 | 683.5 | 702.6 | |
| Current Liabilities | 3,300.2 | 2,862.6 | 2,699.5 | 2,799.8 | 2,547.9 | 1,926.0 | 2,253.8 | 1,994.0 | 1,971.8 | 2,004.3 | 1,459.1 | 1,600.6 | 1,554.1 | 2,074.5 | 1,647.1 | 1,831.8 |
| Current Liabilities | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Accounts Payable | 1,303.2 | 1,307.5 | 1,272.6 | 1,340.7 | 1,343.2 | 1,313.4 | 1,301.5 | 1,277.1 | 1,265.3 | 1,234.8 | |
| Short-Term Debt | 578.8 | 922.0 | 877.5 | 592.3 | 1,116.8 | 1,172.3 | 1,170.5 | 667.6 | 716.0 | 635.8 | |
| Other Current Liabilities | 905.1 | 832.6 | 802.7 | 929.6 | 889.0 | 566.0 | 581.6 | 679.1 | 763.0 | 480.4 | |
| Current Liabilities | 2,787.1 | 3,062.1 | 2,952.8 | 2,862.6 | 3,349.0 | 3,300.2 | 3,308.2 | 2,699.5 | 2,744.3 | 2,608.7 |
| Long-Term Liabilities | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Long-Term Debt | 2,046.5 | 2,559.9 | 2,615.1 | 2,503.5 | 2,785.9 | 2,052.1 | 1,499.3 | 1,771.6 | 1,316.3 | 713.4 | 963.6 | 945.3 | 950.6 | 702.2 | 954.2 | 956.2 | |
| Capital Leases | 0.0 | 239.1 | 159.3 | 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 | |
| Def. Tax Liability | 248.5 | 234.8 | 0.0 | 247.9 | 238.5 | 117.3 | 110.3 | 122.1 | 173.3 | 92.3 | 107.9 | 127.8 | 137.3 | 140.5 | 125.8 | 124.6 | |
| Total Liabilities | 6,011.1 | 6,086.2 | 6,081.9 | 5,918.3 | 6,047.2 | 4,599.0 | 4,284.8 | 4,222.4 | 4,090.7 | 3,470.9 | 3,168.0 | 3,350.9 | 3,118.4 | 3,524.4 | 3,314.2 | 3,453.7 |
| 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 | 3,202.3 | 2,628.2 | 2,581.6 | 2,559.9 | 2,042.1 | 2,046.5 | 2,069.9 | 2,615.1 | 2,597.6 | 2,909.7 | |
| Capital Leases | 0.0 | 0.0 | 0.0 | 239.1 | 0.0 | 0.0 | 0.0 | 159.3 | 0.0 | 0.0 | |
| Def. Tax Liability | 0.0 | 0.0 | 219.0 | 234.8 | 250.7 | 248.5 | 254.6 | 260.0 | 252.9 | 257.7 | |
| Total Liabilities | 6,655.9 | 6,366.6 | 6,184.2 | 6,086.2 | 6,058.0 | 6,011.1 | 6,051.2 | 6,081.9 | 6,069.5 | 6,251.1 |
| Total Common Equity | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Common Stock | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | |
| Retained Earnings | 4,922.2 | 5,151.2 | 4,691.8 | 4,414.6 | 3,880.7 | 3,349.3 | 2,979.1 | 2,864.9 | 2,596.7 | 2,473.3 | 2,277.6 | 2,137.1 | 2,009.1 | 1,910.8 | 1,810.5 | 1,727.9 | |
| Comprehensive Income | -437.7 | -456.1 | -408.1 | -364.0 | -282.9 | -334.6 | -348.1 | -682.0 | -680.5 | -751.9 | -683.0 | -547.3 | -281.1 | -278.0 | -263.2 | -142.9 | |
| Total Common Equity | 2,287.1 | 2,312.3 | 2,127.9 | 2,032.2 | 1,924.4 | 1,499.9 | 1,204.0 | 955.1 | 1,046.2 | 925.5 | 965.7 | 1,066.5 | 1,492.2 | 1,580.9 | 1,658.5 | 1,645.7 |
| 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 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | |
| Retained Earnings | 5,498.3 | 5,399.3 | 5,276.5 | 5,151.2 | 5,042.7 | 4,922.2 | 4,809.1 | 4,691.8 | 4,608.2 | 4,526.9 | |
| Comprehensive Income | -456.3 | -450.0 | -449.2 | -456.1 | -400.4 | -437.7 | -422.0 | -408.1 | -402.6 | -393.2 | |
| Total Common Equity | 2,211.0 | 2,201.6 | 2,170.5 | 2,312.3 | 2,393.9 | 2,287.1 | 2,204.0 | 2,127.9 | 2,063.6 | 2,015.2 |
| Other | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Debt | 3,218.8 | 3,152.2 | 3,244.3 | 3,102.1 | 3,104.7 | 2,116.8 | 1,939.5 | 1,966.2 | 1,581.7 | 1,292.5 | 1,058.9 | 1,149.6 | 1,027.5 | 1,222.4 | 1,181.3 | 1,337.2 | |
| Book Value | 2,287.1 | 2,318.0 | 2,127.9 | 2,032.2 | 1,924.4 | 1,499.9 | 1,204.0 | 955.1 | 1,046.2 | 925.5 | 965.7 | 1,066.5 | 1,492.2 | 1,580.9 | 1,658.5 | 1,645.7 |
| Other | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Debt | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Book Value | 2,211.0 | 2,201.6 | 2,170.5 | 2,312.3 | 2,393.9 | 2,287.1 | 2,204.0 | 2,127.9 | 2,063.6 | 2,015.2 |
| Cash Flow From Operating Activities | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | 630.6 | 688.0 | 704.9 | 503.0 | 757.1 | 740.1 | 555.9 | 303.6 | 467.4 | 281.8 | 320.7 | 274.3 | 248.9 | 215.8 | 215.4 | 190.1 | 316.9 | |
| Depreciation & Amortization | 308.0 | 206.4 | 312.2 | 298.4 | 290.7 | 244.1 | 205.3 | 179.0 | 181.0 | 178.7 | 180.1 | 188.3 | 201.6 | 204.6 | 220.6 | 246.5 | 247.6 | |
| Stock-Based Compensation | 27.5 | 27.9 | 28.7 | 0.0 | 47.4 | 37.2 | 24.0 | 34.5 | 34.3 | 30.2 | 27.2 | 26.3 | 28.3 | 34.0 | 38.9 | 39.6 | 35.2 | |
| Change Working Capital | -129.3 | -242.8 | -203.1 | -60.3 | -226.2 | -24.6 | -152.6 | -84.8 | -391.8 | 66.5 | -86.2 | -124.0 | -186.1 | -133.0 | -41.5 | -117.0 | -181.5 | |
| Change In Accounts Receivable | -16.7 | 0.0 | -107.3 | -16.7 | -22.1 | -113.2 | 14.7 | -42.2 | -62.5 | -141.2 | -88.2 | -135.9 | -40.9 | -110.8 | -106.7 | -43.6 | -87.6 | |
| Change In Accounts Payable | -106.3 | 0.0 | 106.7 | -87.6 | 68.2 | 255.2 | -68.2 | 46.4 | 43.6 | 83.4 | 31.6 | 65.5 | -62.8 | 108.2 | 68.0 | 31.3 | 76.5 | |
| Change In Inventories | 111.7 | 0.0 | -90.7 | 111.7 | -140.7 | -182.7 | -6.0 | -18.1 | -70.5 | -14.9 | -19.6 | -34.4 | -33.0 | -75.9 | -0.8 | -22.2 | -35.6 | |
| Other Non-cash Items | 455.1 | 201.9 | 114.6 | 109.3 | 73.6 | 47.4 | 109.4 | 531.1 | 199.7 | 53.9 | 87.6 | 50.1 | 44.2 | 37.5 | 41.8 | 226.2 | 59.4 | |
| Cash from Operations | 952.0 | 0.0 | 0.0 | 826.0 | 961.0 | 1,046.8 | 751.3 | 746.5 | 457.9 | 650.1 | 585.3 | 473.7 | 374.2 | 320.1 | 513.4 | 422.7 | 486.7 |
| 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 | 166.4 | 166.3 | 189.0 | 166.3 | 174.0 | 181.7 | 176.8 | 172.4 | 143.1 | 138.3 | |
| Depreciation & Amortization | 0.0 | 84.0 | 80.8 | 77.9 | 78.2 | 78.1 | 78.6 | 77.3 | 77.0 | 75.1 | |
| Stock-Based Compensation | 0.0 | 8.0 | 6.8 | 7.9 | 4.5 | 6.8 | 9.9 | 7.5 | 4.9 | 5.2 | |
| Change Working Capital | 95.8 | 31.7 | -84.3 | -286.0 | 93.3 | -20.4 | -111.7 | -164.3 | 52.5 | 94.2 | |
| Change In Accounts Receivable | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -16.7 | 0.0 | |
| Change In Accounts Payable | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -106.3 | 0.0 | |
| Change In Inventories | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 111.7 | 0.0 | |
| Other Non-cash Items | 119.8 | 24.8 | 13.7 | 32.4 | 16.7 | 23.1 | 44.9 | 29.9 | 29.4 | 21.7 | |
| Cash from Operations | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 311.9 | 322.6 |
| Cash Flow From Investing Activities | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Capital Expenditure | -267.4 | -169.0 | -208.8 | -265.3 | -298.5 | -272.1 | -218.6 | -257.2 | -256.6 | -226.1 | -206.6 | -151.5 | -175.0 | -181.4 | -154.1 | -131.0 | -108.6 | |
| Acquisitions | -32.1 | -401.8 | -3.8 | -224.9 | -38.4 | -1,470.0 | -350.4 | -6.5 | -3.8 | -319.3 | -237.2 | 0.0 | 0.0 | 481.2 | 0.8 | 21.5 | 0.0 | |
| Investments | -34.2 | 3.5 | -34.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 29.9 | -8.3 | -0.1 | -0.5 | 0.0 | -13.5 | -6.7 | -26.0 | 0.0 | |
| Sales of Investment | 26.0 | 6.2 | 24.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 18.5 | 35.6 | 29.7 | 0.0 | 0.3 | 0.1 | 59.1 | 0.3 | 0.8 | |
| Other Investing Activities | 47.9 | 0.0 | 0.0 | 31.2 | 4.2 | 4.2 | 14.8 | 12.7 | -20.5 | -29.6 | -21.2 | 9.1 | 4.3 | 53.0 | -59.1 | 31.0 | 0.0 | |
| Cash from Investing | -255.9 | 0.0 | 0.0 | -459.0 | -332.7 | -1,737.9 | -554.2 | -251.0 | -232.5 | -547.7 | -435.4 | -142.9 | -170.4 | 339.4 | -160.0 | -104.2 | -107.8 |
| 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 | -75.6 | -43.6 | -30.0 | -36.0 | -69.5 | -43.0 | -47.5 | -48.8 | -96.8 | -61.4 | |
| Acquisitions | -388.7 | 4.5 | -8.1 | -2.6 | -1.9 | 0.0 | -1.6 | -0.3 | -20.9 | -9.6 | |
| Investments | -26.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -14.0 | -20.2 | 0.0 | 0.0 | |
| Sales of Investment | 9.7 | 10.7 | 0.0 | 6.2 | 0.0 | 0.0 | 10.0 | 14.0 | 1.9 | 0.0 | |
| Other Investing Activities | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.0 | 48.7 | |
| Cash from Investing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -114.8 | -22.3 |
| Cash Flow From Financing Activities | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debt Repaid | -355.8 | 0.0 | 0.0 | 102.4 | -6.3 | -13.4 | -770.2 | -18.6 | -84.0 | -343.0 | -2.7 | -105.8 | -1.6 | -437.2 | -1.8 | -1.5 | -439.6 | |
| Debt Issued | 29.1 | 3,152.2 | -92.1 | 244.6 | 3.7 | 1,001.3 | 947.5 | -8.1 | 468.5 | 632.2 | 236.3 | 15.1 | 123.7 | 242.3 | 42.9 | -154.4 | 1,776.8 | |
| Issuance of Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1,025.5 | 883.3 | -5.3 | 494.2 | 564.9 | 305.9 | 104.0 | 160.7 | 294.8 | 52.5 | -142.5 | 252.3 | |
| Repurchase of Common Stock | -88.7 | -572.3 | -255.9 | -137.5 | -379.5 | -180.9 | -104.3 | -237.7 | -392.9 | -129.7 | -262.4 | -232.3 | -355.5 | -283.5 | -235.2 | -13.5 | -108.7 | |
| Dividends Paid | -266.7 | 0.0 | 0.0 | -256.7 | -238.9 | -220.6 | -196.8 | -189.7 | -175.0 | -155.5 | -142.5 | -133.1 | -125.1 | -112.0 | -110.4 | -106.5 | -88.7 | |
| Other Financing Activities | -126.8 | 0.0 | 0.0 | -25.4 | 9.5 | -6.3 | -19.7 | -19.0 | -50.4 | -20.6 | -4.5 | -0.1 | -2.0 | -8.3 | -2.7 | -7.5 | -6.8 | |
| Cash from Financing | -702.4 | 0.0 | 0.0 | -317.2 | -615.2 | 604.3 | -207.7 | -470.3 | -208.1 | -83.9 | -106.2 | -367.3 | -323.5 | -546.2 | -297.6 | -271.5 | -391.5 |
| 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 | -1.7 | -212.8 | |
| Debt Issued | 3,781.1 | 230.9 | 91.1 | 306.9 | -6.7 | -59.9 | -21.6 | -3.9 | -67.6 | -19.1 | |
| 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 | -118.7 | -93.6 | -98.4 | -261.6 | -140.2 | -66.8 | -25.1 | -15.6 | -20.4 | -27.6 | |
| Dividends Paid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -65.2 | -65.3 | |
| Other Financing Activities | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -107.2 | 0.0 | |
| Cash from Financing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -194.5 | -305.8 |
| Cash position | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Change in Cash | -3.8 | -126.3 | 114.1 | 47.8 | 4.5 | -89.6 | -1.4 | 21.7 | 7.6 | 29.3 | 36.3 | -48.4 | -124.6 | 116.2 | 57.4 | 50.5 | -10.6 | |
| Closing Cash Balance | 206.6 | 202.8 | 329.1 | 215.0 | 167.2 | 162.7 | 252.3 | 253.7 | 232.0 | 224.4 | 195.1 | 158.8 | 227.0 | 351.6 | 235.4 | 178.0 | 127.5 |
| 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 | -331.6 | 326.8 | 20.0 | -133.2 | 116.4 | 3.9 | 23.1 | -29.3 | 7.0 | -7.2 | |
| Closing Cash Balance | 202.8 | 536.3 | 215.9 | 195.9 | 329.1 | 212.7 | 208.8 | 185.7 | 215.0 | 209.9 |
| Free Cash Flow | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Free Cash Flow | 684.6 | 712.4 | 730.0 | 540.9 | 662.5 | 774.7 | 532.7 | 489.3 | 201.3 | 424.0 | 378.7 | 322.2 | 199.2 | 138.7 | 359.3 | 291.7 | 378.1 | |
| Real Free Cash Flow | 657.1 | 684.5 | 701.3 | 540.9 | 615.1 | 737.5 | 508.7 | 454.8 | 167.0 | 393.8 | 351.5 | 295.9 | 170.9 | 104.7 | 320.4 | 252.1 | 342.9 |
| 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 | 309.7 | 276.2 | 178.8 | -52.3 | 281.7 | 217.9 | 144.2 | 64.1 | 215.1 | 261.2 | |
| Real Free Cash Flow | 309.7 | 268.2 | 172.0 | -60.2 | 277.2 | 211.1 | 134.3 | 56.6 | 210.2 | 256.0 |
