GNTX
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 | | 2,534.3 | 2,534.3 | 2,313.3 | 2,299.2 | 1,919.0 | 1,731.2 | 1,688.2 | 1,858.9 | 1,834.1 | 1,794.9 | 1,678.9 | 1,543.6 | 1,375.5 | 1,171.9 | 1,099.6 | 1,023.8 | 816.3 |
|---|
| Cost of Revenues | | 1,667.6 | 1,667.6 | 1,542.2 | 1,536.6 | 1,309.1 | 1,111.5 | 1,082.7 | 1,170.6 | 1,143.6 | 1,100.3 | 1,010.5 | 939.8 | 836.6 | 741.1 | 726.7 | 662.2 | 520.6 |
|---|
| Gross Profit | | 866.7 | 866.7 | 771.1 | 762.6 | 609.8 | 619.7 | 605.4 | 688.3 | 690.5 | 694.5 | 668.5 | 603.8 | 538.9 | 430.7 | 372.8 | 361.6 | 295.7 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 644.4 | 655.2 | 657.9 | 576.8 | 541.6 | 608.5 | 572.9 | 590.2 | 589.1 | 575.8 |
|---|
| Cost of Revenues | | 419.9 | 430.1 | 432.6 | 385.0 | 365.4 | 404.5 | 384.4 | 388.0 | 385.8 | 384.4 |
|---|
| Gross Profit | | 224.5 | 225.2 | 225.3 | 191.7 | 176.2 | 204.1 | 188.6 | 202.2 | 203.4 | 191.4 |
| 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 | 154.4 | 133.3 | 117.8 | 115.9 | 114.7 | 107.1 | 99.7 | 94.2 | 88.4 | 84.2 | 76.5 | 85.0 | 81.6 | 64.1 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 112.5 | 106.5 | 92.2 | 90.0 | 85.1 | 75.2 | 71.4 | 62.5 | 56.6 | 55.9 | 49.5 | 48.4 | 48.6 | 40.6 |
|---|
| Depreciation & Amortization | | 78.8 | 105.1 | 94.7 | 93.3 | 96.6 | 99.1 | 104.7 | 104.7 | 102.2 | 99.6 | 88.6 | 80.6 | 77.4 | 62.9 | 50.2 | 42.6 | 38.6 |
|---|
| Total Operating Expenses | | 390.8 | 381.1 | 311.4 | 266.9 | 239.8 | 209.9 | 205.9 | 199.8 | 182.3 | 171.2 | 156.7 | 145.0 | 140.1 | 126.0 | 133.4 | 130.2 | 104.7 |
|---|
| Operating Income | | 475.9 | 485.6 | 459.7 | 495.7 | 273.4 | 310.7 | 294.8 | 383.8 | 508.1 | 523.4 | 511.7 | 458.8 | 398.8 | 304.7 | 234.5 | 231.4 | 191.0 |
| 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 | 41.5 | 40.2 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 29.1 | 28.8 |
|---|
| Depreciation & Amortization | | 0.0 | 25.9 | 27.4 | 25.5 | 23.8 | 22.9 | 24.0 | 24.0 | 22.3 | 22.2 |
|---|
| Total Operating Expenses | | 103.0 | 102.3 | 106.8 | 78.7 | 86.5 | 78.3 | 73.7 | 72.9 | 70.6 | 69.0 |
|---|
| Operating Income | | 121.6 | 122.8 | 118.5 | 113.0 | 89.8 | 125.7 | 114.9 | 129.3 | 132.8 | 122.4 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 2.7 | 0.0 | 13.4 | 13.5 | 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 | | 0.0 | 0.0 | 0.0 | 0.0 | -96.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Expense | | -14.8 | -24.5 | 12.5 | 9.3 | 96.3 | 105.7 | 117.0 | 116.6 | 13.9 | 8.4 | -1.2 | 4.8 | 16.5 | 23.3 | 10.2 | 13.1 | -12.5 |
|---|
| IBT | | 461.1 | 461.1 | 472.2 | 505.0 | 369.7 | 416.4 | 411.8 | 500.4 | 522.0 | 531.8 | 510.6 | 463.6 | 415.3 | 328.1 | 249.6 | 244.4 | 203.4 |
|---|
| Income Tax Expense | | 76.4 | 76.4 | 67.7 | 76.6 | 51.0 | 55.6 | 64.2 | 75.7 | 84.2 | 125.0 | 163.0 | 145.1 | 126.7 | 105.1 | 81.0 | 79.8 | 65.7 |
|---|
| Net Income | | 384.8 | 384.8 | 404.5 | 428.4 | 318.8 | 360.8 | 347.6 | 424.7 | 437.9 | 406.8 | 347.6 | 318.5 | 288.6 | 222.9 | 168.6 | 164.7 | 137.7 |
| 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 | 2.7 | 0.0 | 0.0 | 10.2 | 0.0 | 0.0 | 0.0 | 0.0 | 3.9 |
|---|
| Interest Expense | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2.7 | 0.0 |
|---|
| Other Expense | | -10.2 | -2.3 | -3.0 | 0.6 | 8.0 | 19.7 | -13.6 | -1.7 | 3.1 | 2.1 |
|---|
| IBT | | 111.4 | 120.6 | 115.5 | 113.6 | 97.8 | 145.5 | 101.3 | 127.6 | 135.9 | 124.5 |
|---|
| Income Tax Expense | | 18.1 | 19.7 | 19.8 | 18.8 | 10.1 | 22.9 | 15.3 | 19.4 | 19.0 | 19.8 |
|---|
| Net Income | | 93.0 | 101.0 | 96.0 | 94.9 | 87.7 | 122.5 | 86.0 | 108.2 | 116.9 | 104.7 |
| 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 | $1.81 | $1.36 | $1.51 | $1.41 | $1.67 | $1.64 | $1.42 | $1.21 | $1.09 | $0.99 | $0.78 | $0.59 | $0.58 | $0.50 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $1.84 | $1.33 | $1.50 | $1.41 | $1.66 | $1.62 | $1.41 | $1.19 | $1.08 | $0.98 | $0.78 | $0.59 | $0.57 | $0.49 |
|---|
| Shares Outstanding | | 219.5 | 219.5 | 225.7 | 232.8 | 233.8 | 235.5 | 246.5 | 251.8 | 267.8 | 285.9 | 288.4 | 293.1 | 291.0 | 286.9 | 286.2 | 285.0 | 278.7 |
|---|
| Diluted Shares Outstanding | | 219.5 | 219.5 | 226.0 | 229.7 | 240.5 | 236.6 | 246.5 | 253.3 | 269.9 | 288.2 | 291.1 | 296.2 | 294.3 | 288.5 | 287.9 | 288.6 | 281.5 |
| 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 | $0.50 | $0.45 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.50 | $0.45 |
|---|
| Shares Outstanding | | 219.5 | 219.5 | 225.9 | 225.9 | 226.9 | 226.0 | 227.9 | 228.4 | 231.5 | 230.0 |
|---|
| Diluted Shares Outstanding | | 219.5 | 219.5 | 225.9 | 225.9 | 231.2 | 226.2 | 228.4 | 228.4 | 231.5 | 230.5 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 260.2 | 233.3 | 226.4 | 214.8 | 262.3 | 423.4 | 296.3 | 217.0 | 722.3 | 723.5 | 551.6 | 497.4 | 309.6 | 450.5 | 358.0 | 348.3 |
|---|
| Short Term Investments | | 15.5 | 22.3 | 14.4 | 23.0 | 5.4 | 27.2 | 140.4 | 169.4 | 152.5 | 177.0 | 4.5 | 0.0 | 0.0 | 60.8 | 60.8 | 86.4 |
|---|
| Total Cash & ST Investments | | 275.8 | 255.6 | 240.8 | 237.8 | 267.7 | 450.5 | 436.7 | 386.4 | 722.3 | 723.5 | 551.6 | 497.4 | 309.6 | 450.5 | 418.8 | 434.8 |
|---|
| Accounts Receivable | | 306.6 | 295.3 | 321.8 | 276.5 | 249.8 | 284.9 | 235.4 | 213.5 | 231.1 | 211.6 | 196.0 | 168.0 | 143.0 | 109.6 | 110.4 | 95.6 |
|---|
| Inventory | | 463.5 | 436.5 | 402.5 | 404.4 | 316.3 | 226.3 | 248.9 | 225.3 | 216.8 | 189.3 | 174.7 | 141.8 | 120.1 | 159.9 | 188.8 | 100.7 |
|---|
| Other Current Assets | | 38.0 | 49.9 | 32.7 | 30.0 | 39.2 | 17.6 | 29.3 | 25.7 | 462.3 | 431.5 | 432.5 | 359.2 | 291.6 | 294.2 | 34.4 | 24.1 |
|---|
| Total Current Assets | | 1,083.9 | 1,037.3 | 997.7 | 948.7 | 873.0 | 979.3 | 950.4 | 850.9 | 1,184.6 | 1,155.0 | 984.0 | 856.6 | 601.2 | 744.7 | 752.3 | 655.3 |
| 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 | | 178.6 | 119.8 | 286.6 | 233.3 | 179.6 | 260.2 | 249.0 | 226.4 | 260.6 | 237.7 |
|---|
| Short Term Investments | | 4.8 | 21.3 | 20.5 | 22.3 | 20.5 | 15.5 | 16.8 | 14.4 | 17.5 | 20.2 |
|---|
| Total Cash & ST Investments | | 183.4 | 141.1 | 307.1 | 255.6 | 200.1 | 275.8 | 265.8 | 240.8 | 278.1 | 257.8 |
|---|
| Accounts Receivable | | 384.7 | 373.0 | 330.6 | 295.3 | 356.3 | 306.6 | 341.6 | 321.8 | 351.1 | 350.4 |
|---|
| Inventory | | 499.2 | 475.7 | 408.9 | 436.5 | 449.3 | 463.5 | 436.5 | 402.5 | 395.5 | 390.0 |
|---|
| Other Current Assets | | 101.2 | 72.2 | 42.0 | 49.9 | 39.9 | 38.0 | 28.7 | 32.7 | 30.8 | 27.0 |
|---|
| Total Current Assets | | 1,168.5 | 1,062.0 | 1,088.7 | 1,037.3 | 1,045.7 | 1,083.9 | 1,072.6 | 997.7 | 1,055.5 | 1,025.3 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 679.5 | 728.5 | 652.9 | 550.0 | 464.1 | 468.1 | 498.3 | 498.5 | 492.5 | 465.8 | 412.7 | 373.4 | 357.0 | 349.9 | 282.5 | 205.1 |
|---|
| Goodwill | | 340.1 | 340.7 | 340.1 | 313.8 | 314.0 | 311.9 | 307.4 | 307.4 | 307.4 | 307.4 | 307.4 | 307.4 | 307.4 | 0.0 | 0.0 | 0.0 |
|---|
| Intangible Assets | | 274.4 | 261.6 | 280.5 | 312.4 | 272.6 | 276.5 | 272.8 | 290.7 | 309.9 | 331.5 | 349.4 | 370.5 | 391.5 | 29.3 | 13.0 | 13.2 |
|---|
| Long-Term Investments | | 308.1 | 339.6 | 299.1 | 202.3 | 207.7 | 162.0 | 139.9 | 138.0 | 57.8 | 49.9 | 95.2 | 114.6 | 107.0 | 171.1 | 141.2 | 142.3 |
|---|
| Other Long-Term Assets | | 0.0 | 53.2 | 0.0 | -25.5 | 0.0 | -38,960.7 | -51,454.1 | -54,521.5 | -58,888.6 | -71,212.6 | -69,524.6 | -59,571.4 | -50,879.3 | -56,802.6 | -48,227.0 | -37,084.4 |
|---|
| Total Long-Term Assets | | 1,654.4 | 1,723.5 | 1,613.7 | 1,378.6 | 1,258.4 | 1,218.6 | 1,218.4 | 1,234.5 | 1,167.5 | 1,154.6 | 1,164.7 | 1,165.9 | 1,162.9 | 521.0 | 423.7 | 347.4 |
|---|
| Total Assets | | 2,738.3 | 2,760.8 | 2,611.4 | 2,327.2 | 2,131.4 | 2,197.9 | 2,168.8 | 2,085.4 | 2,352.1 | 2,309.6 | 2,148.7 | 2,022.5 | 1,764.1 | 1,265.7 | 1,176.0 | 1,002.7 |
| 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 | | 799.5 | 783.9 | 734.6 | 728.5 | 703.6 | 679.5 | 664.8 | 652.9 | 606.2 | 596.7 |
|---|
| Goodwill | | 356.9 | 340.7 | 340.7 | 340.7 | 340.1 | 340.1 | 340.1 | 340.1 | 313.2 | 313.6 |
|---|
| Intangible Assets | | 191.4 | 269.6 | 190.8 | 261.6 | 270.2 | 274.4 | 280.0 | 280.5 | 310.9 | 311.8 |
|---|
| Long-Term Investments | | 247.4 | 267.0 | 300.6 | 339.6 | 325.6 | 308.1 | 311.0 | 299.1 | 272.6 | 239.6 |
|---|
| Other Long-Term Assets | | 82.4 | 0.0 | 73.6 | 53.2 | 0.0 | 0.0 | 0.0 | 0.0 | -36,513.5 | -28,943.6 |
|---|
| Total Long-Term Assets | | 1,770.3 | 1,751.8 | 1,693.9 | 1,723.5 | 1,689.6 | 1,654.4 | 1,640.6 | 1,613.7 | 1,502.9 | 1,461.8 |
|---|
| Total Assets | | 2,938.8 | 2,813.8 | 2,782.5 | 2,760.8 | 2,735.3 | 2,738.3 | 2,713.2 | 2,611.4 | 2,558.3 | 2,487.1 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 206.0 | 168.3 | 184.4 | 151.7 | 98.3 | 84.8 | 97.6 | 92.8 | 89.9 | 80.0 | 66.4 | 71.5 | 56.5 | 43.2 | 65.5 | 40.3 |
|---|
| Short-Term Debt | | 2.1 | 1.9 | 1.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 78.0 | 7.5 | 7.5 | 7.5 | 7.5 | 0.0 | 0.0 | 0.0 |
|---|
| Other Current Liabilities | | 96.6 | 82.5 | 84.7 | 98.8 | 83.3 | 93.0 | 74.3 | 76.4 | 14.2 | 11.6 | 12.5 | 9.1 | 5.1 | 44.8 | 35.2 | 31.8 |
|---|
| Current Liabilities | | 304.7 | 252.7 | 271.6 | 250.6 | 181.7 | 177.7 | 171.8 | 169.2 | 243.6 | 149.9 | 131.0 | 133.4 | 120.0 | 88.0 | 100.7 | 72.1 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 252.0 | 204.7 | 162.9 | 168.3 | 182.6 | 206.0 | 191.7 | 184.4 | 171.4 | 168.5 |
|---|
| Short-Term Debt | | 7.6 | 7.3 | 2.1 | 1.9 | 2.1 | 2.1 | 2.3 | 1.9 | 0.0 | 0.0 |
|---|
| Other Current Liabilities | | 134.8 | 125.0 | 101.7 | 82.5 | 98.5 | 96.6 | 110.4 | 84.7 | 103.0 | 107.6 |
|---|
| Current Liabilities | | 394.5 | 336.9 | 266.6 | 252.7 | 283.2 | 304.7 | 304.4 | 271.6 | 274.4 | 276.1 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 3.4 | 2.8 | 1.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 178.1 | 225.6 | 258.1 | 265.6 | 0.0 | 0.0 | 0.0 |
|---|
| Capital Leases | | 3.4 | 4.7 | 5.4 | 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 | | 0.0 | 0.0 | 0.0 | -62,143.5 | 0.0 | 39.0 | 51.5 | 54.5 | 58.9 | 71.2 | 69.5 | 59.6 | 50.9 | 56.8 | 48.2 | 37.1 |
|---|
| Total Liabilities | | 338.0 | 288.7 | 298.9 | 261.4 | 193.4 | 234.0 | 230.7 | 223.7 | 302.5 | 399.2 | 426.2 | 451.1 | 436.5 | 144.7 | 148.9 | 109.2 |
| 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 | | 5.5 | 5.7 | 2.8 | 2.8 | 3.3 | 3.4 | 3.6 | 1.7 | 1.9 | 0.0 |
|---|
| Capital Leases | | 0.0 | 9.0 | 4.9 | 4.7 | 5.4 | 3.4 | 3.6 | 5.4 | 1.9 | 3.7 |
|---|
| Def. Tax Liability | | 1.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -66,750.6 | 0.0 | 0.0 |
|---|
| Total Liabilities | | 441.2 | 380.7 | 303.1 | 288.7 | 317.7 | 338.0 | 336.9 | 298.9 | 289.9 | 291.2 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 13.8 | 13.6 | 13.9 | 14.1 | 14.2 | 14.6 | 15.1 | 15.6 | 16.8 | 17.3 | 17.5 | 17.7 | 8.7 | 8.6 | 8.6 | 8.5 |
|---|
| Retained Earnings | | 1,394.4 | 1,450.3 | 1,336.9 | 1,148.4 | 1,042.5 | 1,089.7 | 1,116.4 | 1,102.5 | 1,302.0 | 1,211.0 | 1,109.4 | 988.5 | 818.0 | 676.0 | 610.7 | 514.8 |
|---|
| Comprehensive Income | | -8.0 | -6.4 | -6.6 | -14.1 | 1.9 | 6.9 | -1.3 | -1.6 | 7.2 | -1.3 | -1.1 | 11.3 | 22.0 | 17.6 | 12.5 | 22.3 |
|---|
| Total Common Equity | | 2,400.3 | 2,468.0 | 2,312.5 | 2,065.8 | 1,938.0 | 1,963.9 | 1,938.1 | 1,861.8 | 2,049.5 | 1,910.4 | 1,722.5 | 1,571.4 | 1,327.6 | 1,121.0 | 1,027.1 | 893.5 |
| 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 | | 13.1 | 13.2 | 13.5 | 13.6 | 13.6 | 13.8 | 13.9 | 13.9 | 13,995.5 | 14,005.8 |
|---|
| Retained Earnings | | 1,471.9 | 1,421.4 | 1,454.6 | 1,450.3 | 1,405.9 | 1,394.4 | 1,378.9 | 1,336.9 | 1,306,931.9 | 1,252,525.5 |
|---|
| Comprehensive Income | | -2.6 | -3.4 | -5.0 | -6.4 | -2.9 | -8.0 | -7.5 | -6.6 | -13,672.7 | -13,242.8 |
|---|
| Total Common Equity | | 2,495.2 | 2,430.0 | 2,479.4 | 2,468.0 | 2,417.6 | 2,400.3 | 2,376.4 | 2,312.5 | 2,268.5 | 2,195.9 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 5.5 | 4.7 | 3.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 78.0 | 178.1 | 225.6 | 258.1 | 265.6 | 0.0 | 0.0 | 0.0 |
|---|
| Book Value | | 2,400.3 | 2,472.1 | 2,312.5 | 2,065.8 | 1,938.0 | 1,963.9 | 1,938.1 | 1,861.8 | 2,049.5 | 1,910.4 | 1,722.5 | 1,571.4 | 1,327.6 | 1,121.0 | 1,027.1 | 893.5 |
| Other |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Total Debt | | 2.3 | 3.1 | 4.6 | 4.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Book Value | | 2,495.2 | 2,430.0 | 2,479.4 | 2,468.0 | 2,417.6 | 2,400.3 | 2,376.4 | 2,312.5 | 2,268.5 | 2,195.9 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | 413.2 | 379.1 | 404.5 | 428.4 | 318.8 | 360.8 | 347.6 | 424.7 | 437.9 | 406.8 | 347.6 | 318.5 | 288.6 | 222.9 | 168.6 | 164.7 | 137.7 |
|---|
| Depreciation & Amortization | | 92.4 | 104.0 | 94.7 | 93.3 | 96.6 | 99.1 | 104.7 | 104.7 | 102.2 | 99.6 | 88.6 | 80.6 | 77.4 | 62.9 | 50.2 | 42.6 | 38.6 |
|---|
| Stock-Based Compensation | | 42.3 | 0.0 | 39.5 | 39.2 | 30.2 | 27.4 | 30.8 | 21.7 | 18.3 | 18.4 | 19.2 | 21.4 | 21.3 | 17.4 | 16.4 | 14.2 | 10.7 |
|---|
| Change Working Capital | | 0.0 | 54.5 | -40.4 | -12.0 | -91.2 | -82.1 | -0.9 | -41.7 | 0.9 | -7.9 | -1.4 | -72.6 | -54.4 | 42.3 | 30.5 | -82.8 | -59.9 |
|---|
| Change In Accounts Receivable | | 43.9 | -14.6 | 27.1 | -45.3 | -26.7 | 35.1 | -49.3 | -21.9 | 17.6 | -19.5 | -15.6 | -28.0 | -25.0 | -22.3 | 0.8 | -14.7 | -24.5 |
|---|
| Change In Accounts Payable | | 35.9 | 52.4 | -26.0 | 41.0 | 37.4 | 7.3 | -12.9 | 4.7 | 2.9 | 9.9 | 13.6 | -5.1 | 14.9 | 13.3 | -22.3 | 25.2 | 12.8 |
|---|
| Change In Inventories | | -73.2 | 18.1 | -32.6 | 2.1 | -88.1 | -90.0 | 22.7 | -23.7 | -8.5 | -27.5 | -14.6 | -32.9 | -21.7 | 39.9 | 28.8 | -88.0 | -47.1 |
|---|
| Other Non-cash Items | | 176.3 | 67.9 | 12.3 | 6.1 | 1.7 | -1.3 | -2.2 | -0.1 | -2.5 | -0.8 | -5.0 | -9.4 | -20.5 | -20.5 | -8.7 | -11.0 | -9.3 |
|---|
| Cash from Operations | | 554.6 | 0.0 | 0.0 | 537.2 | 338.2 | 362.2 | 464.5 | 506.0 | 552.4 | 501.0 | 471.5 | 351.6 | 327.2 | 317.3 | 257.8 | 141.7 | 128.1 |
| 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 | | 91.5 | -190.5 | 95.7 | 94.9 | 87.7 | 122.5 | 86.0 | 108.2 | 116.9 | 104.7 |
|---|
| Depreciation & Amortization | | 25.2 | -52.9 | 27.4 | 25.5 | 23.8 | 22.9 | 24.0 | 24.0 | 22.3 | 22.2 |
|---|
| Stock-Based Compensation | | 0.0 | -16.2 | 7.5 | 8.7 | 8.6 | 9.5 | 10.9 | 10.5 | 10.0 | 10.9 |
|---|
| Change Working Capital | | 1.8 | 2.4 | 32.4 | 17.9 | 33.3 | -57.4 | -1.6 | -14.8 | 24.2 | -7.8 |
|---|
| Change In Accounts Receivable | | 16.2 | -9.9 | 14.4 | -35.3 | 61.6 | -49.8 | 35.0 | -19.8 | 29.4 | -0.7 |
|---|
| Change In Accounts Payable | | -0.2 | 47.6 | 8.8 | -3.8 | -17.0 | -26.3 | 11.2 | 6.1 | 13.5 | 5.0 |
|---|
| Change In Inventories | | -17.0 | -22.3 | 29.9 | 27.6 | 14.2 | 14.2 | -27.0 | -34.1 | -6.8 | -5.4 |
|---|
| Other Non-cash Items | | 19.5 | 398.6 | 7.9 | 2.5 | 3.4 | -14.2 | 17.4 | 5.7 | 2.0 | 2.6 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 169.6 | 125.9 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -161.2 | -131.0 | -144.7 | -183.7 | -146.4 | -68.8 | -51.7 | -84.6 | -86.0 | -104.0 | -121.0 | -97.9 | -72.5 | -55.4 | -117.5 | -120.2 | -46.9 |
|---|
| Acquisitions | | -18,936.4 | -147.9 | -30.5 | -18.6 | -33.8 | -12.1 | -11.2 | 2.0 | 0.7 | 0.2 | 0.7 | 0.0 | 0.2 | -698.2 | 1.1 | 0.2 | 0.5 |
|---|
| Investments | | -92.3 | -65.0 | -82.5 | -97.8 | -30.1 | -113.2 | -73.7 | -153.3 | -332.1 | -29.9 | -216.7 | -47.5 | -80.9 | -60.5 | -112.5 | -196.4 | -164.8 |
|---|
| Sales of Investment | | 69.0 | 76.9 | 58.9 | 76.3 | 40.9 | 83.9 | 167.0 | 182.2 | 237.1 | 53.3 | 92.8 | 58.5 | 75.6 | 181.0 | 114.5 | 212.1 | 92.4 |
|---|
| Other Investing Activities | | 18,841.6 | 0.0 | 0.0 | -75.5 | -3.3 | -2.9 | -3.9 | -3.0 | -5.6 | 2.6 | -7.3 | -2.8 | -2.1 | -0.2 | -17.6 | 0.7 | -5.8 |
|---|
| Cash from Investing | | -275.1 | 0.0 | 0.0 | -299.4 | -172.7 | -113.1 | 26.4 | -56.7 | -185.8 | -77.7 | -251.4 | -89.7 | -79.7 | -633.3 | -132.1 | -103.5 | -124.6 |
| 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 | | -26.6 | 67.8 | -31.1 | -36.7 | -41.7 | -39.3 | -31.8 | -31.9 | -62.3 | -31.1 |
|---|
| Acquisitions | | 8.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -18,936.6 | 0.0 |
|---|
| Investments | | -34.5 | 17.3 | -5.2 | -12.2 | 1.2 | -23.4 | -22.8 | -37.5 | 14.8 | -46.7 |
|---|
| Sales of Investment | | 3.4 | -50.5 | 1.7 | 48.8 | 13.6 | 19.4 | 8.4 | 17.5 | 29.0 | 14.1 |
|---|
| Other Investing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 18,844.8 | 1.0 |
|---|
| Cash from Investing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -110.3 | -62.7 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -29,379.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -75.0 | 0.0 | -78.0 | -107.6 | -47.5 | -32.5 | -7.5 | -1.9 | 0.0 | 0.0 | 0.0 |
|---|
| Debt Issued | | 29,382.9 | 4.7 | 1.1 | 3.6 | 0.0 | 0.0 | 75.0 | 0.0 | 0.0 | 7.5 | 0.0 | 0.0 | 0.0 | 267.5 | 0.0 | 0.0 | 0.0 |
|---|
| Issuance of Common Stock | | 29,428.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 81.3 | 30.2 | 60.0 | 0.0 | 0.0 | 33.3 | 67.1 |
|---|
| Repurchase of Common Stock | | -181.2 | -315.5 | -206.1 | -147.4 | -112.5 | -324.6 | -288.5 | -331.5 | -591.6 | -231.4 | -163.4 | -111.2 | -30.0 | 0.0 | -33.7 | 0.0 | 0.0 |
|---|
| Dividends Paid | | -111.5 | 0.0 | 0.0 | -112.2 | -113.1 | -115.3 | -117.2 | -116.3 | -116.6 | -108.8 | -101.1 | -97.0 | -87.6 | -79.2 | -73.4 | -67.2 | -61.4 |
|---|
| Other Financing Activities | | 6.4 | 0.0 | 0.0 | 29.4 | 16.6 | 29.8 | 116.8 | 77.8 | 66.8 | 47.8 | 5.6 | 2.8 | 5.5 | 316.9 | 13.0 | 5.4 | 3.0 |
|---|
| Cash from Financing | | -256.9 | 0.0 | 0.0 | -230.2 | -209.0 | -410.1 | -363.9 | -370.0 | -719.3 | -400.0 | -225.1 | -207.7 | -59.7 | 235.8 | -94.1 | -28.5 | 8.7 |
| 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 | 0.0 | 0.0 |
|---|
| Debt Issued | | 13.0 | 0.1 | 8.1 | 0.2 | -0.7 | -0.2 | -0.4 | 2.3 | 0.0 | 1.6 |
|---|
| 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 | | -86.5 | -30.2 | -131.0 | -67.8 | -21.5 | -96.6 | -46.7 | -41.2 | -70.5 | -22.7 |
|---|
| Dividends Paid | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -28.0 | -28.0 |
|---|
| Other Financing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 5.1 | 10.4 |
|---|
| Cash from Financing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -93.4 | -40.3 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | 22.6 | -87.7 | 6.9 | 7.7 | -43.6 | -161.1 | 127.0 | 79.3 | -352.7 | 23.3 | -5.1 | 54.1 | 187.8 | -80.1 | 31.7 | 9.6 | 12.2 |
|---|
| Closing Cash Balance | | 260.2 | 145.6 | 233.3 | 226.4 | 218.8 | 262.3 | 423.4 | 296.3 | 217.0 | 569.7 | 546.5 | 551.6 | 497.4 | 309.6 | 389.7 | 358.0 | 348.3 |
| 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 | | -32.9 | 58.8 | -166.8 | 53.2 | 53.7 | -80.6 | 11.2 | 22.6 | -34.2 | 23.0 |
|---|
| Closing Cash Balance | | 145.6 | 178.6 | 119.8 | 286.6 | 233.3 | 179.6 | 260.2 | 249.0 | 226.4 | 260.6 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | 393.5 | 458.0 | 353.5 | 353.6 | 191.8 | 293.3 | 412.8 | 421.4 | 466.4 | 397.0 | 350.5 | 253.6 | 254.7 | 262.0 | 140.4 | 21.5 | 81.2 |
|---|
| Real Free Cash Flow | | 351.1 | 458.0 | 314.0 | 314.4 | 161.5 | 265.9 | 382.0 | 399.7 | 448.1 | 378.6 | 331.3 | 232.2 | 233.4 | 244.5 | 123.9 | 7.3 | 70.6 |
| 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 | | 99.8 | 111.4 | 135.0 | 111.8 | 112.7 | 45.4 | 97.5 | 94.7 | 107.3 | 94.8 |
|---|
| Real Free Cash Flow | | 99.8 | 127.6 | 127.5 | 103.1 | 104.1 | 35.8 | 86.6 | 84.2 | 97.3 | 83.8 |