GPN
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 | | 8,273.2 | 7,705.9 | 10,105.9 | 9,654.4 | 8,975.5 | 8,523.8 | 7,423.6 | 4,911.9 | 3,366.4 | 3,975.2 | 2,898.2 | 2,773.7 | 2,554.2 | 2,375.9 | 2,203.8 | 1,859.8 | 1,642.5 |
|---|
| Cost of Revenues | | 2,534.0 | 2,113.4 | 3,760.1 | 3,727.5 | 3,778.6 | 3,773.7 | 3,650.7 | 2,073.8 | 1,095.0 | 1,928.0 | 1,147.6 | 1,022.1 | 952.2 | 862.1 | 734.1 | 665.0 | 584.6 |
|---|
| Gross Profit | | 5,739.2 | 5,592.5 | 6,345.8 | 5,926.9 | 5,196.9 | 4,750.0 | 3,772.8 | 2,838.1 | 2,271.4 | 2,047.1 | 1,750.5 | 1,751.6 | 1,602.0 | 1,513.8 | 1,469.8 | 1,194.8 | 1,057.9 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 1,896.8 | 2,007.6 | 1,956.7 | 2,412.1 | 2,515.4 | 1,997.7 | 1,971.0 | 2,420.2 | 2,433.8 | 2,475.7 |
|---|
| Cost of Revenues | | 557.3 | 556.7 | 498.8 | 921.2 | 952.3 | 504.6 | 504.5 | 922.4 | 922.3 | 915.5 |
|---|
| Gross Profit | | 1,339.4 | 1,451.0 | 1,458.0 | 1,490.9 | 1,563.1 | 1,493.1 | 1,466.6 | 1,497.8 | 1,511.5 | 1,560.2 |
| 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 | 4,073.8 | 3,524.6 | 3,391.2 | 2,878.9 | 2,046.7 | 1,534.3 | 1,488.3 | 1,325.6 | 1,295.0 | 1,203.5 | 1,119.9 | 1,012.0 | 863.2 | 734.6 |
|---|
| Depreciation & Amortization | | 1,179.4 | 1,415.4 | 2,008.0 | 1,776.7 | 1,662.5 | 1,710.7 | 1,658.0 | 909.7 | 522.8 | 451.2 | 187.9 | 137.5 | 122.1 | 111.8 | 99.1 | 82.2 | 68.7 |
|---|
| Total Operating Expenses | | 3,796.6 | 4,120.6 | 4,060.3 | 4,210.5 | 3,524.6 | 3,391.2 | 2,878.9 | 2,046.7 | 1,534.3 | 1,488.3 | 1,325.6 | 1,295.0 | 1,196.5 | 1,156.6 | 1,012.0 | 863.2 | 734.6 |
|---|
| Operating Income | | 1,942.7 | 1,471.9 | 2,285.5 | 1,716.4 | 1,705.9 | 1,358.9 | 894.0 | 791.4 | 737.1 | 558.9 | 424.9 | 456.6 | 405.5 | 357.2 | 457.8 | 331.6 | 323.3 |
| 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 | 1,015.2 | 1,002.0 |
|---|
| Depreciation & Amortization | | 0.0 | 336.2 | 356.6 | 486.5 | 499.4 | 345.3 | 470.0 | 494.0 | 485.4 | 490.0 |
|---|
| Total Operating Expenses | | 1,091.9 | 811.7 | 897.3 | 995.6 | 958.5 | 945.5 | 991.2 | 966.6 | 1,015.2 | 1,002.0 |
|---|
| Operating Income | | 247.5 | 639.2 | 560.6 | 495.3 | 604.6 | 547.6 | 475.4 | 531.2 | 498.7 | 558.2 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 135.0 | 155.1 | 169.2 | 113.7 | 33.6 | 19.3 | 43.6 | 31.4 | 20.7 | 8.7 | 5.3 | 4.9 | 13.7 | 10.4 | 9.9 | 10.8 | 4.6 |
|---|
| Interest Expense | | 630.9 | 649.6 | 634.0 | 660.2 | 449.4 | 333.7 | 343.5 | 304.9 | 195.6 | 174.8 | 69.3 | 44.4 | 41.8 | 33.3 | 16.8 | 18.2 | 17.5 |
|---|
| Other Expense | | -432.2 | -91.6 | -346.2 | -546.4 | -1,481.6 | -314.3 | -300.0 | -273.5 | -174.9 | -166.2 | -64.0 | -39.5 | -28.1 | -22.9 | -84.4 | -7.4 | -12.9 |
|---|
| IBT | | 1,510.4 | 1,380.2 | 1,939.3 | 1,169.9 | 224.3 | 1,044.5 | 594.0 | 517.9 | 562.2 | 392.7 | 360.9 | 417.1 | 377.4 | 334.3 | 450.9 | 324.2 | 310.4 |
|---|
| Income Tax Expense | | 343.7 | 251.6 | 295.1 | 209.0 | 166.7 | 169.0 | 77.2 | 62.2 | 77.5 | -101.4 | 70.7 | 108.0 | 107.4 | 95.6 | 133.5 | 95.1 | 87.4 |
|---|
| Net Income | | 1,400.1 | 1,400.1 | 1,570.4 | 986.2 | 57.6 | 965.5 | 584.5 | 430.6 | 452.1 | 468.4 | 271.7 | 278.0 | 245.3 | 216.1 | 280.2 | 209.2 | 203.3 |
| 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 | | 60.1 | 0.0 | 35.5 | 39.4 | 42.6 | 55.3 | 34.2 | 35.9 | 38.9 | 35.7 |
|---|
| Interest Expense | | 204.5 | 117.0 | 152.2 | 157.1 | 156.8 | 155.9 | 148.2 | 162.1 | 169.7 | 176.1 |
|---|
| Other Expense | | -111.6 | 33.4 | -230.2 | -123.8 | 134.2 | -183.9 | -95.7 | -188.7 | -117.0 | -140.4 |
|---|
| IBT | | 136.0 | 672.6 | 330.4 | 371.5 | 738.8 | 363.8 | 379.7 | 342.4 | 367.9 | 417.8 |
|---|
| Income Tax Expense | | -32.6 | 199.3 | 118.3 | 58.7 | 140.5 | 59.9 | 64.7 | 19.4 | 9.3 | 58.9 |
|---|
| Net Income | | 217.5 | 635.2 | 241.6 | 305.7 | 567.2 | 315.1 | 374.8 | 313.3 | 361.3 | 361.8 |
| 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 | $3.77 | $0.20 | $3.30 | $1.95 | $2.17 | $2.85 | $3.03 | $2.05 | $2.07 | $1.70 | $1.39 | $1.20 | $1.31 | $1.25 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $3.77 | $0.20 | $3.29 | $1.95 | $2.16 | $2.84 | $3.01 | $2.04 | $2.06 | $1.69 | $1.38 | $1.19 | $1.30 | $1.24 |
|---|
| Shares Outstanding | | 239.8 | 239.8 | 254.3 | 261.6 | 291.5 | 292.7 | 299.2 | 198.3 | 158.7 | 154.7 | 132.3 | 134.1 | 144.2 | 155.5 | 157.7 | 159.7 | 162.2 |
|---|
| Diluted Shares Outstanding | | 240.2 | 240.2 | 254.8 | 261.7 | 292.5 | 293.7 | 300.5 | 199.1 | 159.3 | 155.5 | 133.2 | 134.9 | 145.4 | 156.5 | 158.9 | 161.0 | 164.2 |
| Per Share Data |
|
TTM |
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| EPS | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $1.39 | $1.39 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $1.38 | $1.39 |
|---|
| Shares Outstanding | | 239.8 | 239.8 | 244.1 | 246.7 | 251.1 | 254.4 | 254.7 | 256.9 | 260.4 | 260.2 |
|---|
| Diluted Shares Outstanding | | 240.2 | 240.2 | 244.1 | 247.2 | 251.8 | 254.9 | 255.2 | 257.6 | 261.1 | 260.9 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 2,287.1 | 2,538.4 | 2,088.9 | 1,997.6 | 1,979.3 | 1,945.9 | 1,678.3 | 1,210.9 | 1,335.9 | 1,044.7 | 650.7 | 581.9 | 680.5 | 781.3 | 1,354.3 | 769.9 |
|---|
| 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 | | 2,287.1 | 2,538.4 | 2,088.9 | 1,997.6 | 1,979.3 | 1,945.9 | 1,678.3 | 1,210.9 | 1,335.9 | 1,044.7 | 650.7 | 581.9 | 680.5 | 781.3 | 1,354.3 | 769.9 |
|---|
| Accounts Receivable | | 5,631.1 | 1,081.7 | 1,120.1 | 998.3 | 946.2 | 794.2 | 895.2 | 348.4 | 301.9 | 288.4 | 202.9 | 215.4 | 190.6 | 184.0 | 167.5 | 132.5 |
|---|
| Inventory | | 0.0 | 0.0 | 0.0 | 138.8 | 641.9 | 621.5 | 439.2 | 0.0 | 0.0 | 0.0 | 5.2 | 6.6 | 11.1 | 9.9 | 7.6 | 9.7 |
|---|
| Other Current Assets | | 632.1 | 2,416.5 | 4,864.8 | 3,179.4 | 1,143.5 | 1,230.9 | 1,353.8 | 1,816.9 | 2,665.8 | 1,518.2 | 2,431.7 | 826.6 | 325.9 | 218.0 | 280.4 | 13.7 |
|---|
| Total Current Assets | | 8,550.3 | 6,036.7 | 8,073.8 | 6,314.1 | 4,711.0 | 4,592.4 | 4,366.4 | 3,376.2 | 4,303.6 | 2,851.3 | 3,302.3 | 1,643.4 | 1,214.5 | 1,248.7 | 1,848.0 | 968.3 |
| 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 | | 2,603.0 | 2,611.7 | 2,896.0 | 2,538.4 | 2,941.9 | 2,097.2 | 2,167.6 | 2,088.9 | 1,941.8 | 1,919.6 |
|---|
| Short Term Investments | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Cash & ST Investments | | 2,603.0 | 2,611.7 | 2,896.0 | 2,538.4 | 2,941.9 | 2,097.2 | 2,167.6 | 2,088.9 | 1,941.8 | 1,919.6 |
|---|
| Accounts Receivable | | 878.2 | 864.4 | 1,112.3 | 1,081.7 | 1,150.8 | 1,134.3 | 1,054.2 | 1,120.1 | 1,077.9 | 1,159.3 |
|---|
| Inventory | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 6.5 | 6.9 | 7.2 |
|---|
| Other Current Assets | | 3,725.7 | 4,276.9 | 2,730.2 | 2,416.5 | 3,808.3 | 5,318.9 | 6,448.1 | 5,458.5 | 3,760.6 | 2,440.3 |
|---|
| Total Current Assets | | 7,206.9 | 7,753.0 | 6,738.6 | 6,036.7 | 7,901.1 | 8,550.3 | 9,669.9 | 8,073.8 | 6,780.3 | 5,519.1 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 2,309.3 | 2,277.6 | 2,190.0 | 1,838.8 | 1,687.6 | 1,578.5 | 1,382.8 | 653.5 | 588.3 | 493.7 | 374.1 | 369.8 | 348.1 | 305.8 | 256.3 | 183.9 |
|---|
| Goodwill | | 26,860.5 | 26,286.3 | 26,743.5 | 23,320.7 | 24,813.3 | 23,871.5 | 23,759.7 | 6,341.4 | 5,704.0 | 4,829.4 | 1,491.8 | 1,337.3 | 1,044.2 | 724.7 | 779.6 | 569.1 |
|---|
| Intangible Assets | | 9,607.3 | 8,931.9 | 10,168.0 | 9,658.4 | 11,633.7 | 12,015.9 | 13,154.7 | 2,488.6 | 2,181.7 | 2,264.7 | 560.1 | 535.2 | 400.8 | 290.2 | 341.5 | 205.1 |
|---|
| Long-Term Investments | | 743.1 | 772.3 | 713.1 | 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 | | 2,601.5 | 2,479.4 | 2,570.0 | 3,639.0 | 2,422.0 | 2,135.7 | 1,810.2 | 362.9 | 207.3 | 48.1 | 34.6 | 31.1 | 22.3 | 21.4 | 21.0 | 22.5 |
|---|
| Total Long-Term Assets | | 42,201.8 | 40,853.6 | 42,496.4 | 38,494.9 | 40,568.7 | 39,609.2 | 40,113.7 | 9,854.6 | 8,694.5 | 7,658.6 | 2,491.3 | 2,375.2 | 1,910.6 | 1,439.4 | 1,502.6 | 1,071.1 |
|---|
| Total Assets | | 50,752.2 | 46,890.3 | 50,570.2 | 44,809.0 | 45,279.7 | 44,201.5 | 44,480.2 | 13,230.8 | 12,998.1 | 10,510.0 | 5,793.5 | 4,018.7 | 3,125.1 | 2,688.1 | 3,350.5 | 2,039.3 |
| 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 | | 1,440.4 | 1,414.2 | 2,352.7 | 2,277.6 | 2,334.6 | 2,309.3 | 2,200.4 | 2,190.0 | 2,118.0 | 2,084.2 |
|---|
| Goodwill | | 16,725.1 | 16,742.4 | 26,417.2 | 26,286.3 | 26,959.6 | 26,860.5 | 26,728.0 | 26,743.5 | 26,517.8 | 26,491.2 |
|---|
| Intangible Assets | | 4,286.1 | 4,380.5 | 8,668.0 | 8,931.9 | 9,318.5 | 9,607.3 | 9,797.0 | 10,168.0 | 10,259.1 | 10,742.0 |
|---|
| Long-Term Investments | | 804.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 713.1 | 692.2 | 724.6 |
|---|
| Other Long-Term Assets | | 17,403.5 | 18,130.9 | 3,334.0 | 3,251.6 | 3,391.4 | 3,344.6 | 3,299.2 | 2,570.0 | 2,480.8 | 2,477.6 |
|---|
| Total Long-Term Assets | | 40,755.5 | 40,765.5 | 40,877.5 | 40,853.6 | 42,084.8 | 42,201.8 | 42,104.8 | 42,496.4 | 42,144.3 | 42,631.7 |
|---|
| Total Assets | | 47,962.4 | 48,518.5 | 47,616.1 | 46,890.3 | 49,985.8 | 50,752.2 | 51,774.8 | 50,570.2 | 48,924.6 | 48,150.9 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 2,451.7 | 320.1 | 290.4 | 229.4 | 2,542.3 | 2,061.4 | 1,822.2 | 1,176.7 | 1,039.6 | 696.4 | 312.6 | 290.1 | 262.9 | 316.3 | 241.6 | 173.6 |
|---|
| Short-Term Debt | | 2,575.1 | 1,650.7 | 1,683.5 | 1,916.4 | 562.7 | 1,186.1 | 498.4 | 815.6 | 735.5 | 514.0 | 655.1 | 457.8 | 259.8 | 291.8 | 356.5 | 227.4 |
|---|
| Other Current Liabilities | | 4,073.6 | 2,822.2 | 5,952.3 | 3,758.3 | 354.4 | 437.9 | 673.0 | 723.3 | 1,542.4 | 953.2 | 2,033.9 | 451.3 | 162.6 | 216.9 | 838.6 | 265.1 |
|---|
| Current Liabilities | | 9,329.4 | 6,252.7 | 8,125.7 | 6,898.7 | 4,463.0 | 4,549.1 | 3,579.3 | 3,268.6 | 3,815.6 | 2,430.7 | 3,015.9 | 1,211.6 | 704.1 | 837.3 | 1,444.4 | 672.5 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 2,452.6 | 2,009.1 | 2,706.1 | 320.1 | 2,489.3 | 2,451.7 | 2,420.1 | 290.4 | 2,338.3 | 2,481.1 |
|---|
| Short-Term Debt | | 1,903.4 | 2,496.2 | 1,908.4 | 1,650.7 | 2,340.9 | 2,575.1 | 2,675.3 | 1,683.5 | 790.5 | 604.7 |
|---|
| Other Current Liabilities | | 4,077.1 | 3,502.4 | 2,307.4 | 2,822.2 | 3,457.8 | 4,073.6 | 5,210.0 | 5,952.3 | 2,861.7 | 1,803.3 |
|---|
| Current Liabilities | | 8,433.0 | 8,183.4 | 7,140.9 | 6,252.7 | 8,528.9 | 9,329.4 | 10,516.0 | 8,125.7 | 6,222.7 | 5,118.4 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 15,611.9 | 15,164.7 | 15,692.3 | 12,289.2 | 11,414.8 | 8,466.4 | 9,090.4 | 5,015.2 | 4,559.4 | 4,379.7 | 1,680.0 | 1,376.0 | 891.1 | 236.6 | 268.2 | 273.0 |
|---|
| Capital Leases | | 0.0 | 71.6 | 81.7 | 80.2 | 103.6 | 103.7 | 88.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Def. Tax Liability | | 2,010.6 | 1,833.0 | 2,242.1 | 2,428.4 | 2,793.4 | 2,948.4 | 3,145.6 | 585.0 | 436.9 | 744.9 | 214.7 | 209.1 | 170.7 | 106.6 | 116.4 | 88.3 |
|---|
| Total Liabilities | | 27,591.1 | 23,873.7 | 26,782.7 | 22,268.8 | 19,410.3 | 16,714.5 | 16,425.2 | 9,044.4 | 9,032.8 | 7,632.5 | 4,930.0 | 2,885.9 | 1,838.4 | 1,242.8 | 2,012.7 | 1,167.8 |
| 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 | | 13,322.8 | 14,151.0 | 15,014.4 | 15,164.7 | 15,215.8 | 15,611.9 | 15,565.7 | 15,692.3 | 16,594.8 | 17,002.3 |
|---|
| Capital Leases | | 0.0 | 0.0 | 0.0 | 71.6 | 0.0 | 17.4 | 21.0 | 81.7 | 24.0 | 27.0 |
|---|
| Def. Tax Liability | | 1,690.4 | 1,702.3 | 1,770.2 | 1,833.0 | 1,948.6 | 2,010.6 | 2,062.9 | 2,242.1 | 2,300.2 | 2,447.9 |
|---|
| Total Liabilities | | 24,464.6 | 25,096.9 | 24,591.5 | 23,873.7 | 26,366.2 | 27,591.1 | 28,788.6 | 26,782.7 | 25,766.7 | 25,235.4 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 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 |
|---|
| Retained Earnings | | 4,018.2 | 4,774.7 | 3,457.2 | 2,731.4 | 2,982.1 | 2,570.9 | 2,333.0 | 2,066.4 | 1,597.9 | 1,015.8 | 795.2 | 816.0 | 958.8 | 843.5 | 715.2 | 544.8 |
|---|
| Comprehensive Income | | -392.3 | -613.0 | -258.9 | -406.0 | -234.2 | -202.3 | -310.6 | -310.2 | -183.1 | -246.1 | -186.0 | -1.8 | -15.1 | -30.0 | 79.3 | -44.3 |
|---|
| Total Common Equity | | 22,387.4 | 22,280.7 | 22,999.2 | 22,303.5 | 25,628.2 | 27,332.4 | 27,855.7 | 3,991.4 | 3,794.5 | 2,746.5 | 758.0 | 997.2 | 1,146.1 | 1,172.2 | 1,184.5 | 861.3 |
| 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 | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Retained Earnings | | 5,777.9 | 5,200.6 | 5,019.3 | 4,774.7 | 4,269.9 | 4,018.2 | 3,706.9 | 3,457.2 | 3,160.7 | 2,863.9 |
|---|
| Comprehensive Income | | -142.7 | -104.0 | -449.6 | -613.0 | -269.3 | -392.3 | -297.4 | -258.9 | -470.9 | -378.4 |
|---|
| Total Common Equity | | 22,668.1 | 22,593.1 | 22,248.3 | 22,280.7 | 22,811.4 | 22,387.4 | 22,215.8 | 22,999.2 | 22,441.5 | 22,171.5 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 18,187.0 | 16,815.4 | 17,375.8 | 14,205.7 | 11,977.5 | 9,652.5 | 9,588.7 | 5,830.7 | 5,294.9 | 4,893.7 | 2,335.1 | 1,833.8 | 1,150.9 | 528.4 | 624.8 | 500.3 |
|---|
| Book Value | | 23,161.1 | 23,016.6 | 23,787.5 | 22,540.2 | 25,869.4 | 27,487.0 | 28,055.0 | 4,186.3 | 3,965.2 | 2,877.4 | 863.6 | 1,132.8 | 1,286.6 | 1,445.3 | 1,337.8 | 871.5 |
| Other |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Total Debt | | 829.7 | 828.5 | 776.2 | 735.9 | 808.2 | 773.6 | 770.3 | 788.3 | 716.5 | 744.0 |
|---|
| Book Value | | 22,668.1 | 22,593.1 | 22,248.3 | 22,280.7 | 22,811.4 | 22,387.4 | 22,215.8 | 22,999.2 | 22,441.5 | 22,171.5 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | 1,437.1 | 1,456.0 | 1,644.2 | 1,028.8 | 143.3 | 987.9 | 605.1 | 469.3 | 484.7 | 494.1 | 290.2 | 309.1 | 270.0 | 238.7 | 217.6 | 228.2 | 219.1 |
|---|
| Depreciation & Amortization | | 1,873.5 | 1,415.4 | 1,862.3 | 1,776.7 | 1,662.5 | 1,691.4 | 1,614.4 | 878.3 | 522.8 | 451.2 | 187.9 | 137.5 | 122.1 | 111.8 | 99.1 | 82.2 | 68.7 |
|---|
| Stock-Based Compensation | | 155.7 | 153.6 | 164.2 | 209.0 | 163.3 | 180.8 | 148.8 | 89.6 | 57.8 | 39.1 | 30.8 | 21.1 | 29.8 | 18.4 | 16.4 | 15.9 | 18.1 |
|---|
| Change Working Capital | | -1,082.5 | -346.7 | 213.7 | -663.3 | -738.4 | -168.2 | -89.4 | -156.0 | -44.5 | -358.9 | 57.8 | -141.6 | -245.0 | -178.3 | -506.7 | 346.7 | 105.4 |
|---|
| Change In Accounts Receivable | | -49.3 | -33.3 | -10.4 | -78.6 | -112.0 | -165.5 | 56.0 | -115.5 | -33.4 | -14.1 | -14.5 | 1.2 | -18.5 | -5.5 | -16.4 | -34.7 | -11.7 |
|---|
| Change In Accounts Payable | | -157.2 | -140.0 | 107.3 | 51.1 | -17.2 | 132.8 | -0.3 | -95.1 | 66.2 | 146.3 | -81.5 | -72.8 | 9.2 | -39.4 | 85.9 | 89.2 | 18.8 |
|---|
| Change In Inventories | | 191.5 | 0.0 | 0.0 | -289.8 | 0.0 | -132.8 | 0.3 | 95.1 | -160.8 | -46.4 | -64.2 | 0.1 | 4.8 | -1.2 | -2.4 | 2.0 | -4.7 |
|---|
| Other Non-cash Items | | 2,498.8 | 60.2 | -5.5 | 397.5 | 1,329.0 | 278.0 | 201.5 | 218.3 | 86.8 | 137.6 | 36.5 | 17.6 | 19.1 | 16.8 | 19.6 | 17.6 | 51.8 |
|---|
| Cash from Operations | | 2,237.5 | 0.0 | 0.0 | 2,248.7 | 2,244.0 | 2,780.8 | 2,314.2 | 1,391.3 | 1,106.1 | 512.4 | 585.0 | 424.7 | 194.1 | 240.5 | -173.5 | 709.8 | 465.8 |
| 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 | | 149.5 | 660.6 | 246.1 | 312.8 | 598.3 | 333.5 | 389.3 | 323.1 | 372.4 | 376.6 |
|---|
| Depreciation & Amortization | | 0.0 | 303.2 | 324.1 | 452.1 | 456.7 | 474.6 | 470.0 | 461.1 | 448.6 | 458.6 |
|---|
| Stock-Based Compensation | | 0.0 | 35.3 | 39.8 | 39.7 | 29.9 | 51.0 | 43.2 | 40.1 | 35.7 | 36.6 |
|---|
| Change Working Capital | | -175.0 | 250.4 | -18.0 | -232.4 | -150.2 | 658.5 | -66.1 | -228.5 | -187.5 | -415.1 |
|---|
| Change In Accounts Receivable | | 92.0 | -22.7 | -65.8 | -36.7 | 28.8 | -9.5 | -80.6 | 50.9 | -27.2 | 7.5 |
|---|
| Change In Accounts Payable | | -252.1 | 135.9 | 78.3 | -102.1 | 326.3 | -114.2 | 53.8 | -158.7 | 178.6 | -103.4 |
|---|
| Change In Inventories | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 266.9 | -75.4 |
|---|
| Other Non-cash Items | | 706.5 | -468.8 | 59.2 | 53.6 | -186.6 | 89.9 | 45.5 | 45.7 | 80.5 | 60.2 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 657.5 | 426.8 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -651.8 | -617.8 | -674.9 | -658.1 | -615.7 | -493.2 | -436.2 | -307.9 | -213.3 | -181.9 | -91.6 | -92.6 | -81.4 | -98.6 | -109.9 | -98.5 | -56.1 |
|---|
| Acquisitions | | -494.4 | 405.9 | 475.4 | -3,746.5 | -95.4 | -1,811.4 | -160.8 | -644.6 | -1,259.7 | -562.7 | -2,035.7 | -359.2 | -426.5 | -434.0 | -44.3 | -170.5 | 30.7 |
|---|
| 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 | 0.0 |
|---|
| Sales of Investment | | 42.1 | 8.9 | 19.0 | 42.1 | 33.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 10.6 | 3.6 | 1.2 | 1.2 | 0.0 | 0.3 |
|---|
| Other Investing Activities | | 49.3 | 0.0 | 0.0 | 1.4 | 2.5 | 10.8 | 158.7 | 35.4 | -3.3 | 8.6 | 0.0 | 0.2 | 2.7 | 2.8 | 2.6 | 2.1 | -0.2 |
|---|
| Cash from Investing | | -1,054.8 | 0.0 | 0.0 | -4,361.1 | -675.5 | -2,293.8 | -438.3 | -917.1 | -1,476.3 | -736.0 | -2,127.2 | -440.9 | -501.7 | -528.6 | -150.4 | -267.0 | -25.2 |
| Cash Flow From Investing Activities |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Capital Expenditure | | -168.2 | -169.8 | -152.2 | -127.6 | -184.0 | -166.3 | -179.2 | -145.4 | -157.3 | -169.8 |
|---|
| Acquisitions | | -103.1 | 4.0 | -155.9 | -49.9 | 849.2 | -1.1 | -370.1 | -2.6 | -125.5 | 1.6 |
|---|
| Investments | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Sales of Investment | | 0.7 | 3.9 | 0.0 | 4.4 | 0.9 | 0.0 | 0.0 | 0.0 | 42.1 | 0.0 |
|---|
| Other Investing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.7 | 50.0 |
|---|
| Cash from Investing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -241.4 | -118.1 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -1,495.6 | 0.0 | 0.0 | 2,825.5 | -7,895.1 | -4,826.8 | -2,342.1 | -6,484.7 | -2,304.3 | -1,781.5 | -3,691.6 | -2,148.9 | -2,260.6 | -482.3 | -184.2 | -280.2 | -382.9 |
|---|
| Debt Issued | | 2,102.6 | 16,815.4 | -560.4 | 5,995.6 | 10,123.3 | 7,151.8 | 2,405.8 | 10,242.7 | 2,840.2 | 2,182.7 | 6,250.2 | 2,650.2 | 2,943.5 | 1,104.9 | 87.8 | 404.6 | 883.2 |
|---|
| Issuance of Common Stock | | 66.2 | 0.0 | 0.0 | 0.0 | 0.0 | 7,166.1 | 2,272.8 | 6,929.4 | 2,827.8 | 2,194.2 | 5,868.5 | 2,702.6 | 2,968.7 | 1,107.7 | 102.5 | 396.9 | 30.2 |
|---|
| Repurchase of Common Stock | | -950.9 | -1,230.7 | -1,608.2 | -459.5 | -2,921.3 | -2,533.6 | -631.1 | -311.4 | -208.2 | -34.8 | -136.0 | -372.4 | -447.3 | -175.3 | -104.5 | -14.9 | -98.1 |
|---|
| Dividends Paid | | -256.8 | 0.0 | 0.0 | -260.4 | -274.0 | -259.7 | -233.2 | -86.7 | -6.3 | -6.7 | -5.4 | -5.3 | -5.8 | -6.2 | -6.3 | -6.4 | -6.5 |
|---|
| Other Financing Activities | | -247.8 | 0.0 | 0.0 | 35.6 | 9,713.7 | 48.7 | -612.5 | -75.2 | -22.0 | -18.8 | -70.0 | -34.6 | -36.2 | -260.3 | -25.6 | 18.8 | 361.5 |
|---|
| Cash from Financing | | -934.2 | 0.0 | 0.0 | 2,141.1 | -1,376.7 | -405.4 | -1,546.1 | -28.7 | 286.9 | 352.3 | 1,965.5 | 141.4 | 218.9 | 183.5 | -218.2 | 114.1 | -95.8 |
| 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 | -270.0 | -199.1 |
|---|
| Debt Issued | | 15,226.2 | -1,420.9 | -275.6 | 107.4 | -741.4 | -630.2 | -54.0 | 865.1 | 284.5 | -19.6 |
|---|
| Issuance of Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 31.8 |
|---|
| Repurchase of Common Stock | | -0.9 | -38.7 | -282.2 | -446.3 | -708.1 | 43.3 | -143.3 | -800.0 | -4.0 | -3.6 |
|---|
| Dividends Paid | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -64.8 | -65.0 |
|---|
| Other Financing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 21.6 | 24.7 |
|---|
| Cash from Financing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -317.3 | -242.9 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | 14.2 | 5,600.4 | 479.1 | 41.3 | 92.6 | 33.3 | 411.5 | 467.4 | -125.0 | 173.1 | 394.0 | 68.9 | -98.6 | -100.8 | -573.0 | 584.3 | 343.0 |
|---|
| Closing Cash Balance | | 2,287.1 | 8,336.4 | 2,736.0 | 2,256.9 | 2,215.6 | 2,123.0 | 2,089.8 | 1,678.3 | 1,210.9 | 1,335.9 | 1,044.7 | 650.7 | 581.9 | 680.5 | 781.3 | 1,354.3 | 769.9 |
| 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 | | 5,726.4 | -303.3 | 191.6 | 412.3 | -403.5 | 852.4 | -40.6 | 70.8 | 147.0 | -4.5 |
|---|
| Closing Cash Balance | | 8,336.4 | 3,036.6 | 3,339.9 | 3,148.3 | 2,736.0 | 3,139.5 | 2,287.1 | 2,327.7 | 2,256.9 | 2,109.9 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | 1,585.7 | 2,038.8 | 2,857.8 | 1,590.6 | 1,628.4 | 2,287.6 | 1,877.9 | 1,083.4 | 892.8 | 330.5 | 493.4 | 332.2 | 112.7 | 142.0 | -283.4 | 611.2 | 409.7 |
|---|
| Real Free Cash Flow | | 1,430.0 | 1,885.2 | 2,693.5 | 1,381.6 | 1,465.1 | 2,106.8 | 1,729.1 | 993.8 | 835.0 | 291.4 | 462.6 | 311.1 | 82.9 | 123.5 | -299.7 | 595.4 | 391.6 |
| 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 | | 347.0 | 598.9 | 665.4 | 427.5 | 469.4 | 1,374.6 | 629.6 | 384.1 | 500.1 | 257.0 |
|---|
| Real Free Cash Flow | | 347.0 | 563.7 | 625.5 | 387.8 | 439.5 | 1,323.6 | 586.4 | 344.0 | 464.4 | 220.4 |