FLEETCOR Technologies, Inc.
FLT
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 | 4,528.4 | 4,528.4 | 3,974.6 | 3,757.7 | 3,427.1 | 2,833.7 | 2,388.9 | 2,648.8 | 2,433.5 | 2,249.5 | 1,831.5 | 1,702.9 | 1,199.4 | 895.2 | 707.5 | 519.6 | 433.8 | |
| Cost of Revenues | 0.0 | 0.0 | 0.0 | 1,030.1 | 764.7 | 559.8 | 596.4 | 530.7 | 487.7 | 429.6 | 355.4 | 331.1 | 173.3 | 134.0 | 115.4 | 135.7 | 118.7 | |
| Gross Profit | 1,005.7 | 0.0 | 3,974.6 | 2,727.6 | 2,662.4 | 2,273.9 | 1,792.5 | 2,118.2 | 1,945.8 | 1,819.9 | 1,476.1 | 1,371.8 | 1,026.1 | 761.1 | 592.1 | 383.9 | 315.1 |
| Revenue | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenues | 1,248.2 | 1,172.5 | 1,102.0 | 1,005.7 | 1,034.4 | 1,029.2 | 975.7 | 935.3 | 937.3 | 970.9 | |
| Cost of Revenues | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 207.4 | 285.4 | 208.2 | |
| Gross Profit | 0.0 | 0.0 | 0.0 | 1,005.7 | 1,034.4 | 1,029.2 | 975.7 | 727.8 | 651.9 | 762.7 |
| 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 | 0.0 | 0.0 | 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 | 1,034.2 | 893.2 | 747.9 | 567.4 | 612.0 | 571.8 | 671.5 | 519.4 | 515.0 | 377.7 | 267.8 | 215.1 | 121.4 | 110.9 | |
| Depreciation & Amortization | 393.3 | 393.3 | 351.1 | 335.4 | 319.3 | 280.3 | 264.9 | 274.1 | 269.3 | 258.4 | 203.3 | 190.2 | 107.2 | 66.2 | 46.5 | 31.0 | 28.5 | |
| Total Operating Expenses | 2,204.4 | 2,534.3 | 2,187.4 | 1,035.5 | 1,215.8 | 1,031.4 | 820.2 | 886.7 | 855.1 | 936.2 | 722.0 | 704.3 | 460.6 | 340.5 | 267.2 | 157.5 | 144.6 | |
| Operating Income | 1,994.1 | 1,994.1 | 1,787.2 | 1,692.1 | 1,446.6 | 1,242.6 | 972.3 | 1,231.4 | 1,090.7 | 883.8 | 754.2 | 667.5 | 565.4 | 420.6 | 324.9 | 226.3 | 170.5 |
| 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 | 0.0 | 0.0 | ||
| Selling General & Admin Expenses | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 227.7 | 233.8 | ||
| Depreciation & Amortization | 116.6 | 93.2 | 91.4 | 92.2 | 92.4 | 89.5 | 84.3 | 84.8 | 83.9 | 84.8 | ||
| Total Operating Expenses | 683.8 | 649.4 | 292.8 | 578.5 | 546.1 | 247.8 | 248.8 | 330.5 | 227.9 | 317.7 | ||
| Operating Income | 564.5 | 523.1 | 479.4 | 427.1 | 488.3 | 468.1 | 433.3 | 397.3 | 424.1 | 445.0 |
| 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 | 403.8 | 403.8 | 383.0 | 348.6 | 164.7 | 113.7 | 129.8 | 150.0 | 138.5 | 107.1 | 71.9 | 71.3 | 28.9 | 16.5 | 13.0 | 13.4 | 20.5 | |
| Other Expense | -452.4 | -452.4 | -402.0 | -331.9 | -171.0 | -133.7 | -89.7 | -153.6 | 142.9 | 117.0 | -39.3 | -60.2 | -23.7 | -0.6 | -1.1 | -2.1 | 1.3 | |
| IBT | 1,541.7 | 1,541.7 | 1,385.1 | 1,325.0 | 1,275.7 | 1,108.8 | 882.5 | 1,077.8 | 1,095.1 | 893.6 | 642.9 | 536.0 | 512.9 | 403.6 | 310.8 | 210.9 | 151.3 | |
| Income Tax Expense | 469.7 | 469.7 | 381.4 | 343.1 | 321.3 | 269.3 | 178.3 | 182.7 | 283.6 | 153.4 | 190.5 | 173.6 | 144.2 | 119.1 | 94.6 | 63.5 | 43.4 | |
| Net Income | 1,070.5 | 1,069.8 | 1,003.7 | 981.9 | 954.3 | 839.5 | 704.2 | 895.1 | 811.5 | 740.2 | 452.4 | 362.4 | 368.7 | 284.5 | 216.2 | 147.3 | 107.9 |
| 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 | 0.0 | 88.3 | ||
| Interest Expense | 113.0 | 100.0 | 96.9 | 93.9 | 94.8 | 104.4 | 94.7 | 89.1 | 92.0 | 88.3 | ||
| Other Expense | -165.1 | -101.4 | -86.3 | -99.6 | -101.0 | -109.8 | -99.1 | -92.0 | -90.6 | -74.9 | ||
| IBT | 399.4 | 421.7 | 393.1 | 327.5 | 387.3 | 358.3 | 334.2 | 305.3 | 333.5 | 370.1 | ||
| Income Tax Expense | 133.8 | 143.3 | 109.0 | 83.6 | 141.3 | 82.0 | 82.5 | 75.5 | 77.6 | 98.6 | ||
| Net Income | 264.5 | 277.9 | 284.2 | 243.9 | 246.0 | 276.4 | 251.6 | 229.8 | 255.9 | 271.5 |
| 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 | $13.42 | $12.62 | $10.23 | $8.38 | $10.36 | $9.14 | $8.12 | $4.89 | $3.94 | $4.37 | $3.48 | $2.59 | $1.83 | $3.00 | |
| EPS Diluted | $0.00 | $0.00 | $0.00 | $13.20 | $12.42 | $9.99 | $8.12 | $9.94 | $8.81 | $7.91 | $4.75 | $3.85 | $4.24 | $3.36 | $2.52 | $1.76 | $1.34 | |
| Shares Outstanding | 69.4 | 70.1 | 70.3 | 73.2 | 75.6 | 82.1 | 84.0 | 86.4 | 88.8 | 91.1 | 92.6 | 92.0 | 84.3 | 81.8 | 83.3 | 80.6 | 35.4 | |
| Diluted Shares Outstanding | 70.1 | 71.1 | 71.8 | 74.4 | 76.9 | 84.1 | 86.7 | 90.1 | 92.2 | 93.6 | 95.2 | 94.1 | 87.0 | 84.7 | 85.7 | 83.7 | 80.8 |
| 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 | $3.48 | $3.71 | ||
| EPS Diluted | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $3.48 | $3.64 | ||
| Shares Outstanding | 69.4 | 70.3 | 70.5 | 70.3 | 70.3 | 69.5 | 70.1 | 71.8 | 72.1 | 73.2 | ||
| Diluted Shares Outstanding | 70.1 | 71.1 | 71.4 | 71.6 | 71.8 | 70.9 | 71.5 | 73.5 | 73.5 | 74.6 |
| Current Assets | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Equivalents | 1,311.9 | 1,553.6 | 3,141.5 | 1,435.2 | 1,520.0 | 934.9 | 1,271.5 | 1,034.5 | 941.1 | 475.0 | 447.2 | 477.1 | 338.1 | 283.6 | 285.2 | 114.8 | |
| 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 | 1,311.9 | 1,553.6 | 3,141.5 | 1,435.2 | 1,520.0 | 934.9 | 1,271.5 | 1,034.5 | 941.1 | 475.0 | 447.2 | 477.1 | 338.1 | 283.6 | 285.2 | 114.8 | |
| Accounts Receivable | 2,376.0 | 2,090.5 | 3,487.8 | 2,064.7 | 1,731.6 | 1,366.8 | 1,528.0 | 1,422.4 | 1,443.6 | 1,202.0 | 637.5 | 664.1 | 573.4 | 525.4 | 761.8 | 404.2 | |
| Inventory | 3,311.7 | 0.0 | 0.0 | 2,141.0 | 23.5 | 0.0 | 359.1 | -20.4 | -48.1 | -11.3 | -10.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Other Current Assets | 437.7 | 5,031.7 | 449.2 | 469.1 | 2,174.7 | 1,654.6 | 1,419.0 | 1,419.0 | 1,216.1 | 850.7 | 859.1 | 986.5 | 442.1 | 386.3 | 76.0 | 100.0 | |
| Total Current Assets | 7,437.4 | 8,675.9 | 7,078.6 | 6,110.1 | 5,449.8 | 3,956.3 | 4,577.6 | 3,855.6 | 3,552.7 | 2,516.3 | 1,933.2 | 2,127.6 | 1,353.5 | 1,195.4 | 1,122.9 | 619.0 |
| 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 | 2,005.5 | 2,192.8 | 1,554.8 | 1,553.6 | 1,303.5 | 1,357.6 | 1,311.9 | 3,141.5 | 1,094.2 | 1,254.2 | |
| Short Term Investments | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 28.2 | |
| Total Cash & ST Investments | 2,005.5 | 2,192.8 | 1,554.8 | 1,553.6 | 1,303.5 | 1,357.6 | 1,311.9 | 3,141.5 | 1,094.2 | 1,254.2 | |
| Accounts Receivable | 2,657.3 | 2,601.3 | 2,546.8 | 2,085.3 | 2,639.5 | 2,412.0 | 2,376.0 | 3,487.8 | 2,655.3 | 2,460.7 | |
| Inventory | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 3,311.7 | 0.0 | 2,617.3 | 2,705.0 | |
| Other Current Assets | 5,445.4 | 5,965.1 | 4,975.9 | 5,031.7 | 4,838.0 | 4,206.1 | 437.7 | 449.2 | 493.5 | 503.7 | |
| Total Current Assets | 10,108.2 | 10,759.2 | 9,077.6 | 8,670.7 | 8,780.9 | 7,975.7 | 7,437.4 | 7,078.6 | 6,860.3 | 6,923.6 |
| Long-Term Assets | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Property, Plant & Equipment | 351.8 | 377.7 | 429.7 | 294.7 | 236.3 | 202.5 | 199.8 | 186.2 | 180.1 | 142.5 | 80.8 | 73.6 | 54.0 | 45.2 | 32.7 | 26.8 | |
| Goodwill | 5,673.7 | 5,984.7 | 5,645.0 | 5,201.4 | 5,107.9 | 4,719.2 | 4,833.0 | 4,542.1 | 4,704.9 | 4,172.0 | 3,721.5 | 3,797.4 | 1,552.7 | 926.6 | 823.5 | 601.7 | |
| Intangible Assets | 2,033.1 | 2,410.4 | 2,085.7 | 2,131.0 | 2,306.5 | 2,115.9 | 2,341.9 | 2,407.9 | 2,725.0 | 2,653.2 | 2,268.3 | 2,451.8 | 871.3 | 463.9 | 299.5 | 193.9 | |
| Long-Term Investments | 68.3 | 60.1 | 180.4 | 74.3 | 52.0 | 7.5 | 30.4 | 42.7 | 32.9 | 36.2 | 76.6 | 141.9 | -4.8 | -6.5 | -4.8 | -4.5 | |
| Other Long-Term Assets | -207.5 | 448.3 | -413.3 | -245.7 | -352.4 | -304.9 | -267.2 | -371.3 | -403.7 | -598.0 | 61.4 | -29.0 | 144.8 | 90.8 | 45.8 | 42.8 | |
| Total Long-Term Assets | 8,392.8 | 9,281.2 | 8,397.7 | 7,983.1 | 7,916.6 | 7,238.3 | 7,630.0 | 7,326.5 | 7,758.0 | 7,074.4 | 6,217.5 | 6,537.2 | 2,622.8 | 1,526.5 | 1,201.6 | 865.1 | |
| Total Assets | 15,830.1 | 17,957.0 | 15,476.3 | 14,093.2 | 13,366.4 | 11,194.6 | 12,207.6 | 11,182.1 | 11,310.7 | 9,590.8 | 8,150.7 | 8,664.8 | 3,976.3 | 2,721.9 | 2,324.5 | 1,484.1 |
| 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 | 453.1 | 434.3 | 401.5 | 377.7 | 378.4 | 357.8 | 351.8 | 429.7 | 330.0 | 329.1 | |
| Goodwill | 6,337.1 | 6,334.0 | 6,191.7 | 5,984.7 | 5,927.8 | 5,546.0 | 5,673.7 | 5,645.0 | 5,553.5 | 5,473.6 | |
| Intangible Assets | 2,311.0 | 2,372.3 | 2,407.6 | 2,410.4 | 2,152.6 | 1,956.9 | 2,033.1 | 2,085.7 | 2,165.0 | 2,107.1 | |
| Long-Term Investments | 0.0 | 58.3 | 62.7 | 60.1 | 64.6 | 64.0 | 68.3 | 180.4 | 68.0 | 69.7 | |
| Other Long-Term Assets | 535.5 | 477.0 | 406.8 | 448.3 | -128.4 | -149.0 | 265.8 | -439.3 | -261.2 | -263.3 | |
| Total Long-Term Assets | 9,636.7 | 9,676.0 | 9,470.2 | 9,281.2 | 8,857.5 | 8,220.8 | 8,392.8 | 8,397.7 | 8,404.2 | 8,255.1 | |
| Total Assets | 19,744.8 | 20,435.2 | 18,547.8 | 17,951.8 | 17,638.4 | 16,196.5 | 15,830.1 | 15,476.3 | 15,264.5 | 15,178.7 |
| Current Liabilities | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Accounts Payable | 1,850.0 | 1,570.4 | 1,625.0 | 1,568.9 | 1,406.4 | 1,054.5 | 1,208.6 | 1,117.6 | 1,469.4 | 1,151.4 | 669.5 | 722.7 | 467.2 | 418.6 | 478.9 | 177.6 | |
| Short-Term Debt | 1,901.4 | 1,447.0 | 2,150.2 | 2,314.1 | 1,517.6 | 1,205.7 | 1,746.8 | 2,070.6 | 1,616.5 | 1,336.5 | 875.6 | 1,424.8 | 1,011.4 | 460.2 | 140.4 | 11.6 | |
| Other Current Liabilities | 665.2 | 2,424.4 | 543.9 | 655.5 | 539.5 | 532.8 | 459.0 | 380.3 | 296.6 | 257.3 | 201.2 | 262.9 | 247.7 | 75.8 | 322.2 | 193.2 | |
| Current Liabilities | 6,950.9 | 8,707.9 | 6,825.8 | 6,043.5 | 5,252.1 | 3,968.3 | 4,422.1 | 4,474.8 | 4,090.8 | 3,276.0 | 2,253.6 | 2,886.9 | 1,908.9 | 1,142.2 | 1,121.7 | 461.1 |
| Current Liabilities | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Accounts Payable | 0.0 | 1,974.5 | 0.0 | 1,570.4 | 1,825.7 | 1,902.9 | 1,850.0 | 1,625.0 | 1,895.3 | 1,679.7 | |
| Short-Term Debt | 546.3 | 609.6 | 785.9 | 1,447.0 | 1,177.1 | 1,106.7 | 1,901.4 | 2,150.2 | 2,345.8 | 2,071.2 | |
| Other Current Liabilities | 4,864.9 | 2,912.4 | 4,222.7 | 2,410.1 | 2,142.2 | 2,069.3 | 665.2 | 543.9 | 713.8 | 671.7 | |
| Current Liabilities | 8,912.3 | 9,639.8 | 8,236.7 | 8,693.6 | 8,349.7 | 7,842.5 | 6,950.9 | 6,825.8 | 6,738.2 | 6,435.9 |
| Long-Term Liabilities | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Long-Term Debt | 4,862.6 | 5,226.1 | 4,596.2 | 4,722.8 | 4,460.0 | 3,126.9 | 3,289.9 | 2,748.4 | 2,902.1 | 2,521.7 | 2,061.4 | 2,169.0 | 474.9 | 485.2 | 278.4 | 313.8 | |
| Capital Leases | 0.0 | 0.0 | 75.8 | 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 | |
| Def. Tax Liability | 473.3 | 439.2 | 470.2 | 531.4 | 566.3 | 498.2 | 520.0 | 491.9 | 516.0 | 660.3 | 733.6 | 815.2 | 249.5 | 180.6 | 112.9 | 83.3 | |
| Total Liabilities | 12,547.9 | 14,811.0 | 12,193.9 | 11,551.7 | 10,499.9 | 7,839.2 | 8,496.0 | 7,841.9 | 7,634.2 | 6,506.7 | 5,080.6 | 5,911.6 | 2,732.4 | 1,808.0 | 1,513.1 | 858.2 |
| 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 | 5,821.7 | 5,869.1 | 5,916.5 | 5,226.1 | 5,271.6 | 4,817.6 | 4,862.6 | 4,596.2 | 4,637.2 | 4,678.3 | |
| Capital Leases | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 75.8 | 0.0 | 0.0 | |
| Def. Tax Liability | 372.0 | 379.2 | 431.0 | 448.2 | 0.0 | 0.0 | 473.3 | 470.2 | 548.9 | 538.8 | |
| Total Liabilities | 15,625.7 | 16,468.0 | 15,053.7 | 14,805.8 | 14,524.3 | 13,420.9 | 12,547.9 | 12,193.9 | 12,205.0 | 11,915.2 |
| Total Common Equity | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Common Stock | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | |
| Retained Earnings | 8,422.4 | 9,196.4 | 8,192.7 | 7,210.8 | 6,256.4 | 5,416.9 | 4,712.7 | 3,817.7 | 2,958.9 | 2,218.7 | 1,766.3 | 1,403.9 | 1,035.2 | 750.7 | 534.5 | 387.2 | |
| Comprehensive Income | -1,340.8 | -1,714.0 | -1,289.1 | -1,509.7 | -1,464.6 | -1,363.2 | -972.5 | -913.9 | -551.9 | -666.4 | -330.8 | -156.9 | -47.4 | -3.3 | -13.7 | -8.1 | |
| Total Common Equity | 3,254.4 | 3,122.3 | 3,282.4 | 2,541.5 | 2,866.6 | 3,355.4 | 3,711.6 | 3,340.2 | 3,676.5 | 3,084.0 | 3,070.1 | 2,753.1 | 1,243.9 | 913.8 | 811.4 | 625.9 |
| 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 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | |
| Retained Earnings | 10,001.7 | 9,723.8 | 9,439.6 | 9,196.4 | 8,950.5 | 8,674.1 | 8,422.4 | 8,192.7 | 7,936.8 | 7,665.3 | |
| Comprehensive Income | -1,410.2 | -1,436.4 | -1,606.0 | -1,714.0 | -1,462.0 | -1,499.0 | -1,340.8 | -1,289.1 | -1,361.9 | -1,357.3 | |
| Total Common Equity | 4,075.7 | 3,928.6 | 3,453.8 | 3,122.3 | 3,087.3 | 2,750.7 | 3,254.4 | 3,282.4 | 3,059.5 | 3,263.4 |
| Other | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Debt | 6,764.1 | 6,673.1 | 6,822.2 | 7,036.9 | 5,977.7 | 4,332.6 | 5,036.8 | 4,819.0 | 4,518.6 | 3,858.2 | 2,937.1 | 3,593.7 | 1,486.4 | 945.4 | 418.8 | 325.4 | |
| Book Value | 3,282.3 | 3,146.0 | 3,282.4 | 2,541.5 | 2,866.6 | 3,355.4 | 3,711.6 | 3,340.2 | 3,676.5 | 3,084.0 | 3,070.1 | 2,753.1 | 1,243.9 | 913.8 | 811.4 | 625.9 |
| Other | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Debt | 43.4 | 38.6 | 40.2 | 23.6 | 26.9 | 24.9 | 27.8 | 0.0 | 0.0 | 0.0 | |
| Book Value | 4,075.7 | 3,928.6 | 3,453.8 | 3,122.3 | 3,087.3 | 2,750.7 | 3,254.4 | 3,282.4 | 3,059.5 | 3,263.4 |
| Cash Flow From Operating Activities | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | 996.9 | 1,071.9 | 1,003.7 | 981.9 | 954.3 | 839.5 | 704.2 | 895.1 | 811.5 | 740.2 | 452.4 | 362.4 | 368.7 | 284.5 | 216.2 | 147.3 | 107.9 | |
| Depreciation & Amortization | 337.0 | 393.3 | 351.1 | 335.4 | 322.3 | 284.2 | 254.8 | 274.2 | 269.3 | 258.4 | 198.1 | 190.2 | 107.2 | 66.2 | 46.5 | 31.0 | 28.5 | |
| Stock-Based Compensation | 115.0 | 102.6 | 116.7 | 116.1 | 121.4 | 80.1 | 43.4 | 61.0 | 69.9 | 93.3 | 63.9 | 90.1 | 37.6 | 26.7 | 19.3 | 21.7 | 26.8 | |
| Change Working Capital | 168.4 | 0.0 | 0.0 | 593.9 | -752.5 | -93.6 | 185.2 | -186.2 | -228.1 | -116.3 | -64.1 | 79.2 | 125.0 | 10.9 | -141.3 | 55.4 | -43.6 | |
| Change In Accounts Receivable | -581.2 | 0.0 | 0.0 | -210.3 | 131.1 | 37.9 | 158.5 | 64.4 | -155.6 | -438.3 | -338.8 | 72.4 | 256.2 | -45.0 | -71.1 | -80.0 | -39.0 | |
| Change In Accounts Payable | 1,559.0 | 0.0 | 0.0 | 714.0 | -84.0 | 416.0 | 90.0 | 27.4 | 27.4 | 322.3 | 292.0 | 0.0 | -102.4 | 11.6 | -18.8 | 126.9 | 3.9 | |
| Change In Inventories | 1,100.5 | 0.0 | 0.0 | 0.0 | 0.0 | -37.9 | -248.5 | -91.8 | -74.4 | 14.7 | -15.0 | 0.0 | -35.4 | 38.8 | -53.4 | 17.6 | -3.5 | |
| Other Non-cash Items | 526.7 | -40.1 | 524.7 | 120.5 | 142.4 | 60.2 | 133.0 | 83.4 | -59.8 | -60.7 | 84.3 | 61.9 | -29.5 | -7.1 | -1.9 | 27.0 | 24.2 | |
| Cash from Operations | 2,123.7 | 0.0 | 0.0 | 2,101.1 | 754.8 | 1,195.3 | 1,467.7 | 1,162.1 | 886.4 | 664.9 | 705.9 | 753.2 | 608.3 | 375.7 | 135.5 | 279.6 | 139.8 |
| Cash Flow From Operating Activities | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | 265.6 | 278.4 | 284.1 | 243.9 | 246.0 | 272.1 | 229.8 | 255.9 | 271.5 | 239.7 | |
| Depreciation & Amortization | 116.6 | 93.2 | 91.4 | 92.2 | 92.4 | 90.0 | 84.8 | 83.9 | 84.8 | 83.7 | |
| Stock-Based Compensation | 27.8 | 27.6 | 28.9 | 18.4 | 36.1 | 29.4 | 25.0 | 26.2 | 29.1 | 34.7 | |
| Change Working Capital | 273.0 | -273.0 | 0.0 | 0.0 | 0.0 | -817.9 | -17.5 | 835.4 | -317.4 | -332.1 | |
| Change In Accounts Receivable | -740.4 | 740.4 | -740.4 | 0.0 | 407.7 | -1,183.9 | 0.0 | 599.2 | -443.9 | -736.5 | |
| Change In Accounts Payable | 1,071.4 | -1,071.4 | 1,071.4 | 0.0 | -125.7 | 105.0 | 0.0 | 285.4 | 79.9 | 795.2 | |
| Change In Inventories | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 364.0 | 736.5 | |
| Other Non-cash Items | 119.1 | -492.1 | 753.5 | -420.6 | 319.8 | 162.7 | 27.5 | 23.7 | 16.4 | 484.3 | |
| Cash from Operations | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1,197.3 | 77.2 | 499.0 |
| Cash Flow From Investing Activities | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Capital Expenditure | -158.3 | -200.8 | -175.2 | -153.8 | -151.4 | -111.5 | -78.4 | -75.2 | -81.4 | -70.1 | -59.0 | -41.9 | -27.1 | -20.8 | -19.1 | -13.5 | -11.2 | |
| Acquisitions | -160.9 | 1,933.8 | -821.9 | -231.3 | -216.9 | -602.1 | -80.8 | -448.3 | 77.9 | -351.1 | -1,332.0 | -57.5 | -2,567.0 | -728.3 | -190.4 | -333.8 | -10.0 | |
| Investments | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -53.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Sales of Investment | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 53.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Other Investing Activities | 86.0 | 0.0 | 0.0 | 4.4 | 0.0 | -2.3 | 53.0 | -0.3 | -22.8 | -39.0 | 1.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Cash from Investing | -324.0 | 0.0 | 0.0 | -380.7 | -368.3 | -715.9 | -106.2 | -523.7 | -26.3 | -460.1 | -1,389.6 | -99.4 | -2,594.1 | -749.1 | -209.6 | -347.2 | -21.2 |
| Cash Flow From Investing Activities | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capital Expenditure | -52.4 | -50.9 | -52.6 | -44.8 | -44.1 | -53.2 | -41.2 | -36.7 | -38.2 | -42.2 | |
| Acquisitions | 2,088.4 | 0.0 | -0.9 | -153.7 | -576.2 | -191.0 | -56.3 | 1.6 | -106.2 | 0.0 | |
| Investments | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Sales of Investment | -14.8 | 0.0 | 14.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Other Investing Activities | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 197.0 | -106.2 | 0.0 | |
| Cash from Investing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -35.1 | -144.4 | -42.2 |
| Cash Flow From Financing Activities | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debt Repaid | -4,632.8 | 0.0 | 0.0 | 0.0 | -9,350.0 | -2,537.4 | -1,672.2 | -2,430.8 | -1,617.3 | -1,234.9 | -928.3 | -651.9 | -1,332.8 | -1,147.9 | -512.3 | -339.0 | -24.7 | |
| Debt Issued | 4,599.3 | 6,673.1 | -149.1 | -214.7 | 10,409.2 | 4,182.4 | 968.0 | 2,648.6 | 1,917.7 | 1,895.3 | 1,849.5 | -4.8 | 3,440.2 | 1,688.9 | 1,038.9 | 432.3 | 350.1 | |
| Issuance of Common Stock | 171.2 | 0.0 | 0.0 | 113.7 | 49.4 | 48.8 | 136.8 | 168.9 | 55.7 | 44.7 | 21.2 | 19.9 | 29.6 | 30.4 | 27.2 | 8.5 | 10.1 | |
| Repurchase of Common Stock | -966.1 | -782.8 | -1,288.0 | -686.9 | -1,405.2 | -1,355.7 | -849.9 | -694.9 | -958.7 | -402.4 | -187.7 | 0.0 | 0.0 | 0.0 | -200.0 | 0.0 | 0.0 | |
| Dividends Paid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -4,228.0 | -971.5 | -2,649.5 | -1,946.5 | -1,857.0 | -1,851.7 | 0.0 | 0.0 | 0.0 | -723.0 | 0.0 | -7.6 | |
| Other Financing Activities | 6,682.6 | 0.0 | 0.0 | -898.2 | 10,394.6 | 8,416.3 | 1,940.0 | 5,296.1 | 3,889.0 | 3,701.5 | 3,700.5 | -16.1 | 3,465.4 | 1,553.2 | 1,470.1 | 566.7 | -64.4 | |
| Cash from Financing | -839.0 | 0.0 | 0.0 | -898.2 | -311.2 | 343.9 | -1,416.8 | -310.2 | -577.8 | 251.9 | 754.0 | -648.1 | 2,162.3 | 435.7 | 62.0 | 236.2 | -86.5 |
| Cash Flow From Financing Activities | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Debt Repaid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Debt Issued | 6,368.0 | -110.7 | -223.7 | 29.3 | 224.3 | 524.4 | -58.1 | -160.8 | 233.5 | -48.1 | |
| Issuance of Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 12.5 | 35.1 | 32.7 | |
| Repurchase of Common Stock | -500.2 | -191.7 | -32.2 | -58.7 | -248.8 | -610.5 | -288.8 | -139.9 | -534.9 | -2.4 | |
| Dividends Paid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Other Financing Activities | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -396.8 | -259.6 | -24.1 | |
| Cash from Financing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -396.8 | -259.6 | -24.1 |
| Cash position | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Change in Cash | 933.3 | 4,535.6 | 1,314.8 | 852.4 | 38.5 | 774.1 | -198.6 | 310.3 | 217.0 | 466.1 | 27.9 | -29.9 | 139.0 | 54.5 | -1.5 | 170.4 | 30.1 | |
| Closing Cash Balance | 3,202.7 | 8,991.9 | 4,456.3 | 3,141.5 | 2,289.2 | 2,250.7 | 1,476.6 | 1,675.2 | 1,347.9 | 941.1 | 475.0 | 447.2 | 477.1 | 338.1 | 283.6 | 285.2 | 114.8 |
| Cash position | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Change in Cash | 4,077.5 | -617.0 | 1,147.9 | -72.9 | 301.3 | 952.3 | 61.1 | 826.0 | -395.7 | 441.8 | |
| Closing Cash Balance | 8,991.9 | 4,914.4 | 5,531.4 | 4,383.4 | 4,456.3 | 4,155.0 | 3,202.7 | 3,141.5 | 2,315.5 | 2,711.2 |
| Free Cash Flow | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Free Cash Flow | 1,965.4 | 1,299.1 | 1,765.4 | 1,947.3 | 603.4 | 1,083.7 | 1,389.3 | 1,086.9 | 805.0 | 594.8 | 646.9 | 711.3 | 581.3 | 354.9 | 116.3 | 266.2 | 128.6 | |
| Real Free Cash Flow | 1,850.4 | 1,196.5 | 1,648.7 | 1,831.2 | 482.0 | 1,003.7 | 1,345.9 | 1,025.9 | 735.1 | 501.5 | 583.0 | 621.2 | 543.6 | 328.2 | 97.1 | 244.4 | 101.8 |
| Free Cash Flow | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Free Cash Flow | 760.3 | -429.8 | 1,087.6 | -118.9 | 604.6 | -308.8 | 309.0 | 1,160.6 | 39.0 | 456.8 | |
| Real Free Cash Flow | 732.5 | -457.4 | 1,058.7 | -137.3 | 568.4 | -338.2 | 284.0 | 1,134.4 | 9.9 | 422.1 |
