Highwoods Properties, Inc.
HIW
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 | 806.1 | 806.1 | 825.9 | 834.0 | 828.9 | 768.0 | 736.9 | 736.0 | 720.0 | 702.7 | 665.6 | 604.7 | 608.5 | 556.8 | 516.1 | 482.9 | 463.3 | |
| Cost of Revenues | 261.4 | 261.4 | 272.2 | 268.8 | 259.8 | 236.4 | 231.8 | 248.5 | 242.4 | 236.9 | 231.1 | 215.9 | 225.5 | 203.3 | 187.4 | 176.1 | 164.4 | |
| Gross Profit | 544.7 | 544.7 | 553.7 | 565.2 | 569.1 | 531.6 | 505.1 | 487.5 | 477.6 | 465.8 | 434.5 | 388.7 | 383.0 | 353.5 | 328.7 | 306.7 | 298.9 |
| Revenue | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenues | 203.4 | 201.8 | 200.6 | 200.4 | 206.8 | 204.3 | 204.7 | 211.3 | 206.9 | 207.1 | |
| Cost of Revenues | 66.8 | 65.9 | 63.7 | 65.0 | 71.5 | 65.7 | 64.6 | 70.4 | 69.6 | 67.2 | |
| Gross Profit | 136.6 | 135.9 | 136.9 | 135.3 | 135.3 | 138.6 | 140.2 | 140.8 | 137.3 | 139.9 |
| 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 | 42.9 | 42.3 | 40.6 | 41.0 | 44.1 | 40.0 | 39.6 | 38.2 | 37.6 | 36.2 | 37.2 | 37.4 | 35.7 | 32.9 | |
| Depreciation & Amortization | 295.0 | 295.0 | 299.0 | 299.4 | 287.6 | 257.4 | 239.0 | 254.0 | 228.0 | 226.7 | 218.1 | 216.0 | 196.5 | 183.1 | 158.7 | 143.1 | 136.2 | |
| Total Operating Expenses | 335.3 | 335.3 | 340.9 | 342.3 | 329.9 | 299.8 | 282.6 | 298.6 | 270.0 | 267.5 | 258.3 | 239.6 | 232.2 | 214.2 | 193.7 | 178.7 | 168.7 | |
| Operating Income | 209.5 | 209.5 | 212.7 | 224.1 | 242.4 | 237.0 | 227.3 | 190.2 | 207.7 | 198.4 | 176.3 | 149.2 | 150.7 | 53.2 | 46.2 | 39.3 | 130.2 |
| 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 | 12.2 | 8.9 | ||
| Depreciation & Amortization | 75.0 | 73.9 | 74.7 | 71.4 | 63.1 | 79.1 | 73.7 | 73.7 | 80.6 | 76.2 | ||
| Total Operating Expenses | 83.5 | 82.9 | 85.0 | 83.9 | 10.1 | 89.0 | 83.1 | 86.2 | 91.2 | 83.6 | ||
| Operating Income | 53.1 | 53.0 | 51.9 | 51.5 | 125.2 | 49.6 | 57.1 | 54.7 | 46.7 | -0.5 |
| 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 | 1.9 | 2.3 | 2.3 | 2.0 | 5.4 | 6.6 | 7.4 | 7.4 | 0.0 | |
| Interest Expense | 152.4 | 152.4 | 147.2 | 136.7 | 105.4 | 85.9 | 81.0 | 81.6 | 71.4 | 69.1 | 76.6 | 86.1 | 85.9 | 92.7 | 96.1 | 96.0 | 93.4 | |
| Other Expense | -46.8 | -46.8 | -108.5 | -72.7 | -78.4 | 86.3 | 130.6 | -48.5 | 39.5 | 60.1 | 20.6 | 20.4 | 45.3 | 9.5 | 4.5 | 5.2 | 31.3 | |
| IBT | 162.7 | 162.7 | 104.3 | 151.3 | 164.0 | 323.3 | 357.9 | 141.7 | 177.6 | 191.7 | 122.5 | 85.5 | 115.6 | 62.7 | 50.7 | 44.5 | -0.5 | |
| Income Tax Expense | 0.0 | 0.0 | 0.0 | 0.0 | 105.4 | 101.1 | 96.3 | 87.7 | 41.4 | 84.0 | -317.3 | 79.6 | 92.3 | 32.2 | 72.3 | 100.3 | 61.7 | |
| Net Income | 159.6 | 159.6 | 102.2 | 148.7 | 58.6 | 222.2 | 261.6 | 54.0 | 171.8 | 185.4 | 524.3 | 97.1 | 111.0 | 125.5 | 79.6 | 45.1 | 68.5 |
| 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 | 34.2 | ||
| Interest Expense | 39.7 | 38.5 | 37.7 | 36.6 | 37.3 | 37.5 | 35.9 | 36.6 | 35.3 | 34.2 | ||
| Other Expense | -23.4 | -39.3 | -32.7 | 48.5 | -128.4 | -34.1 | 7.7 | -27.5 | -6.8 | -33.1 | ||
| IBT | 29.7 | 13.7 | 19.2 | 100.0 | -3.2 | 15.5 | 64.8 | 27.2 | 39.3 | 23.2 | ||
| Income Tax Expense | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 36.6 | 35.8 | ||
| Net Income | 29.2 | 13.5 | 18.9 | 98.1 | -3.1 | 15.2 | 63.5 | 26.7 | 38.6 | 22.7 |
| 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 | $1.42 | $0.56 | $2.13 | $2.52 | $0.52 | $1.66 | $1.78 | $5.30 | $1.00 | $1.20 | $1.44 | $1.02 | $0.54 | $0.86 | |
| EPS Diluted | $0.00 | $0.00 | $0.00 | $1.39 | $0.54 | $2.08 | $2.45 | $0.51 | $1.62 | $1.78 | $5.30 | $1.00 | $1.19 | $1.44 | $1.02 | $0.54 | $0.86 | |
| Shares Outstanding | 109.9 | 108.5 | 106.2 | 105.5 | 105.1 | 104.2 | 103.9 | 103.7 | 103.4 | 102.7 | 98.4 | 94.4 | 90.7 | 85.3 | 75.8 | 72.3 | 71.6 | |
| Diluted Shares Outstanding | 109.9 | 110.6 | 108.3 | 107.8 | 107.6 | 107.1 | 106.7 | 106.4 | 106.3 | 105.6 | 101.4 | 97.4 | 93.8 | 88.8 | 79.7 | 76.2 | 75.6 |
| Per Share Data | TTM | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| EPS | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.36 | $0.21 | ||
| EPS Diluted | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.36 | $0.21 | ||
| Shares Outstanding | 109.9 | 108.4 | 107.8 | 107.7 | 107.6 | 106.0 | 106.0 | 105.8 | 105.7 | 105.7 | ||
| Diluted Shares Outstanding | 109.9 | 110.5 | 110.0 | 109.8 | 107.6 | 108.2 | 106.0 | 105.8 | 105.7 | 105.7 |
| Current Assets | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Equivalents | 36.8 | 22.4 | 25.1 | 21.4 | 23.2 | 109.3 | 9.5 | 3.8 | 3.3 | 49.5 | 5.0 | 8.8 | 10.2 | 13.8 | 11.2 | 14.2 | |
| 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 | 36.8 | 22.4 | 25.1 | 21.4 | 23.2 | 109.3 | 9.5 | 3.8 | 3.3 | 49.5 | 5.0 | 8.8 | 10.2 | 13.8 | 11.2 | 14.2 | |
| Accounts Receivable | 355.1 | 337.1 | 343.5 | 320.2 | 283.6 | 288.2 | 261.6 | 251.6 | 231.5 | 199.0 | 181.6 | 203.7 | 178.9 | 165.5 | 154.7 | 133.2 | |
| Inventory | 3.8 | 55.4 | 0.0 | 4.7 | 8.1 | 79.9 | 5.2 | 6.4 | 85.1 | 29.1 | 240.9 | 14.6 | 14.2 | 19.7 | 0.0 | 0.0 | |
| Other Current Assets | -392.0 | 84.0 | 71.6 | 68.1 | 78.6 | 62.9 | 59.0 | 28.8 | 28.6 | 40.4 | 24.6 | 39.5 | 39.6 | 44.5 | 63.6 | 44.6 | |
| Total Current Assets | 474.4 | 499.0 | 440.2 | 414.4 | 393.3 | 540.3 | 335.3 | 290.6 | 348.5 | 318.1 | 468.9 | 266.7 | 242.8 | 243.5 | 229.4 | 192.0 |
| 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 | 26.3 | 21.2 | 20.1 | 22.4 | 23.7 | 27.0 | 16.4 | 25.1 | 16.9 | 17.0 | |
| 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 | 26.3 | 21.2 | 20.1 | 22.4 | 23.7 | 27.0 | 16.4 | 25.1 | 16.9 | 17.0 | |
| Accounts Receivable | 353.6 | 348.5 | 346.7 | 337.1 | 352.2 | 344.2 | 345.5 | 343.5 | 343.6 | 334.2 | |
| Inventory | 10.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 6.4 | 3.8 | 5.4 | |
| Other Current Assets | 80.2 | -6.2 | -6.2 | 139.4 | 85.1 | 13.7 | 109.6 | 71.6 | 65.0 | -15.2 | |
| Total Current Assets | 470.5 | 363.5 | 360.6 | 499.0 | 461.0 | 384.8 | 471.5 | 440.2 | 436.7 | 434.8 |
| Long-Term Assets | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Property, Plant & Equipment | 4,678.3 | 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 | 2,717.8 | 2,521.7 | |
| Goodwill | 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 | |
| Intangible Assets | 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 | |
| Long-Term Investments | 378.8 | 485.7 | 343.2 | 269.2 | 7.4 | 27.1 | 26.3 | 23.6 | 23.9 | 18.8 | 20.7 | 27.1 | 29.9 | 66.8 | 100.4 | 63.6 | |
| Other Long-Term Assets | 440.0 | 5,031.3 | 0.0 | 5,379.8 | 5,294.4 | 4,642.0 | 4,776.6 | 4,360.8 | 4,251.4 | 4,224.1 | 4,003.9 | 3,711.2 | 3,534.4 | 3,040.1 | 133.3 | 94.5 | |
| Total Long-Term Assets | 5,497.0 | 5,517.0 | 343.2 | 5,649.0 | 5,301.8 | 4,669.1 | 4,802.9 | 4,384.4 | 4,275.3 | 4,242.9 | 4,024.6 | 3,738.2 | 3,564.3 | 3,106.9 | 2,951.5 | 2,679.8 | |
| Total Assets | 5,971.5 | 6,029.4 | 6,002.9 | 6,063.4 | 5,695.1 | 5,209.4 | 5,138.2 | 4,675.0 | 4,623.8 | 4,561.1 | 4,493.4 | 4,004.9 | 3,807.1 | 3,350.4 | 3,181.0 | 2,871.8 |
| Long-Term Assets | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Property, Plant & Equipment | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 4,678.3 | 4,706.6 | 4,796.2 | 4,807.8 | 4,826.6 | |
| Goodwill | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Intangible Assets | 0.0 | 221.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Long-Term Investments | 497.0 | 496.2 | 492.1 | 485.7 | 482.7 | 378.8 | 372.7 | 343.2 | 314.5 | 294.2 | |
| Other Long-Term Assets | 5,171.9 | -221.6 | 0.0 | 5,044.7 | 5,084.2 | 529.6 | 462.5 | 423.3 | 465.4 | 472.1 | |
| Total Long-Term Assets | 5,669.0 | 496.2 | 492.1 | 5,530.4 | 5,566.9 | 5,586.6 | 5,541.9 | 5,562.7 | 5,587.7 | 5,592.9 | |
| Total Assets | 6,139.5 | 6,058.7 | 6,075.2 | 6,029.4 | 6,027.9 | 5,971.5 | 6,013.4 | 6,002.9 | 6,024.4 | 6,027.7 |
| Current Liabilities | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Accounts Payable | 284.6 | 204.2 | 187.3 | 0.0 | 0.0 | 268.7 | 286.9 | 218.9 | 228.2 | 313.9 | 234.0 | 237.6 | 219.0 | 172.1 | 0.0 | 0.0 | |
| Short-Term Debt | 0.0 | 11.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1,903.2 | 1,522.9 | |
| Other Current Liabilities | 20.1 | 89.1 | 6.5 | 301.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 14.1 | 0.0 | 0.0 | 0.0 | 148.8 | 106.7 | |
| Current Liabilities | 304.7 | 304.6 | 193.8 | 301.2 | 295.0 | 268.7 | 286.9 | 218.9 | 228.2 | 313.9 | 248.1 | 237.6 | 219.0 | 172.1 | 2,052.0 | 1,629.7 |
| 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 | 264.8 | 241.0 | 204.2 | 275.7 | 284.6 | 266.0 | 187.3 | 286.7 | 272.5 | |
| Short-Term Debt | 0.0 | 0.0 | 0.0 | 7.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Other Current Liabilities | 283.9 | 16.4 | 16.9 | 93.2 | 19.4 | 2.0 | 3.1 | 6.5 | 1.2 | 2.5 | |
| Current Liabilities | 283.9 | 281.2 | 258.0 | 304.6 | 295.2 | 286.6 | 269.0 | 302.2 | 310.4 | 297.6 |
| Long-Term Liabilities | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Long-Term Debt | 3,191.4 | 3,293.6 | 3,226.7 | 3,197.2 | 2,788.9 | 2,470.0 | 2,543.7 | 2,085.8 | 2,014.3 | 1,948.0 | 2,499.6 | 2,080.4 | 1,966.7 | 1,870.9 | 0.0 | 0.0 | |
| Capital Leases | 18.2 | 81.9 | 20.4 | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Total Liabilities | 3,496.2 | 3,598.1 | 3,515.4 | 3,498.4 | 3,083.9 | 2,738.7 | 2,830.6 | 2,304.8 | 2,242.5 | 2,261.9 | 2,747.7 | 2,332.5 | 2,201.9 | 2,060.7 | 2,083.5 | 1,662.8 |
| 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 | 3,404.7 | 3,334.4 | 3,338.5 | 3,293.6 | 3,295.5 | 3,191.4 | 3,262.3 | 3,213.2 | 3,212.2 | 3,198.1 | |
| Capital Leases | 0.0 | 0.0 | 0.0 | 81.9 | 0.0 | 0.0 | 0.0 | 20.4 | 21.7 | 22.9 | |
| Def. Tax Liability | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Total Liabilities | 3,688.6 | 3,615.6 | 3,596.5 | 3,598.1 | 3,590.7 | 3,496.2 | 3,549.5 | 3,515.4 | 3,522.6 | 3,495.7 |
| Total Common Equity | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Common Stock | 1.1 | 1.1 | 1.1 | 1.1 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 0.9 | 0.9 | 0.8 | 0.7 | 0.7 | |
| Retained Earnings | -715.0 | -810.6 | -698.0 | -633.2 | -579.6 | -686.2 | -831.8 | -769.3 | -747.3 | -749.4 | -1,023.1 | -966.1 | -920.4 | -897.4 | -845.9 | -761.8 | |
| Comprehensive Income | -2.1 | -2.2 | -2.0 | -1.2 | -1.0 | -1.5 | -0.5 | 9.9 | 7.8 | 4.9 | -3.8 | -3.9 | -2.6 | -12.6 | -5.7 | -3.6 | |
| Total Common Equity | 2,414.2 | 2,361.2 | 2,433.3 | 2,476.8 | 2,477.1 | 2,336.1 | 2,152.4 | 2,246.7 | 2,219.8 | 2,136.4 | 1,601.3 | 1,524.2 | 1,477.3 | 1,160.1 | 982.2 | 1,083.8 |
| 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 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | |
| Retained Earnings | -843.8 | -802.6 | -767.0 | -810.6 | -753.4 | 0.0 | 0.0 | -698.0 | -683.2 | -652.4 | |
| Comprehensive Income | -2.4 | -2.4 | -2.3 | -2.2 | -2.2 | -717.1 | -726.9 | -2.0 | -1.4 | -1.4 | |
| Total Common Equity | 2,381.8 | 2,372.1 | 2,410.8 | 2,361.2 | 2,360.7 | 2,414.2 | 2,402.9 | 2,433.3 | 2,452.9 | 2,471.3 |
| Other | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Debt | 3,209.6 | 3,293.6 | 3,213.2 | 3,197.2 | 2,788.9 | 2,470.0 | 2,543.7 | 2,085.8 | 2,014.3 | 1,948.0 | 2,499.6 | 2,080.4 | 1,966.7 | 1,870.9 | 1,903.2 | 1,522.9 | |
| Book Value | 2,475.3 | 2,431.2 | 2,487.5 | 2,565.0 | 2,611.2 | 2,470.7 | 2,307.6 | 2,370.3 | 2,381.2 | 2,299.1 | 1,745.7 | 1,672.4 | 1,605.2 | 1,289.8 | 1,097.5 | 1,209.1 |
| Other | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Debt | 69.1 | 71.0 | 63.8 | 70.1 | 76.5 | 61.1 | 61.0 | 54.2 | 48.9 | 60.7 | |
| Book Value | 2,381.8 | 2,372.1 | 2,410.8 | 2,361.2 | 2,360.7 | 2,414.2 | 2,402.9 | 2,433.3 | 2,452.9 | 2,471.3 |
| Cash Flow From Operating Activities | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | 152.7 | 0.1 | 104.3 | 151.3 | 164.0 | 323.3 | 357.9 | 141.7 | 177.6 | 191.7 | 541.1 | 101.3 | 116.0 | 131.1 | 84.2 | 48.0 | 72.3 | |
| Depreciation & Amortization | 304.7 | 295.0 | 299.0 | 299.4 | 287.6 | 257.4 | 239.0 | 254.0 | 228.0 | 226.7 | 218.1 | 216.0 | 196.5 | 183.1 | 158.7 | 143.1 | 136.2 | |
| Stock-Based Compensation | 7.6 | 8.2 | 8.0 | 7.0 | 7.6 | 8.6 | 6.2 | 7.2 | 7.5 | 6.7 | 6.3 | 6.9 | 6.9 | 6.9 | 7.6 | 6.1 | 6.6 | |
| Change Working Capital | 4.5 | -24.3 | 3.9 | -19.9 | -16.5 | -6.6 | -42.5 | -7.3 | -27.3 | -30.8 | -36.9 | -29.0 | -17.0 | -3.1 | -34.3 | -5.8 | -9.8 | |
| Change In Accounts Receivable | -18.5 | -12.5 | -12.8 | -25.1 | -40.4 | -16.4 | -36.1 | -33.1 | -21.4 | -37.2 | -20.8 | -21.3 | -24.8 | -19.2 | -14.8 | -8.5 | -3.3 | |
| Change In Accounts Payable | 18.1 | -14.0 | 14.0 | 3.9 | 22.2 | 8.2 | -6.0 | 24.2 | -7.1 | -1.5 | -11.6 | -8.9 | 8.4 | 15.4 | -18.4 | 16.7 | 5.0 | |
| Change In Inventories | 19.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -70.5 | -112.6 | -8.6 | -219.5 | -29.7 | -23.1 | -72.5 | 1,808.6 | 1,426.1 | |
| Other Non-cash Items | 278.7 | 88.4 | -11.6 | -50.8 | -20.8 | 5.2 | 4.7 | 4.4 | 3.9 | 3.4 | 2.8 | 3.4 | 1.6 | -6.7 | 2.4 | -0.5 | 0.7 | |
| Cash from Operations | 413.5 | 0.0 | 0.0 | 387.0 | 421.8 | 414.6 | 358.2 | 365.8 | 358.6 | 352.5 | 305.8 | 288.9 | 266.9 | 256.4 | 193.4 | 195.4 | 190.5 |
| 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 | 29.7 | 13.7 | 19.2 | 100.0 | -3.2 | 15.5 | 64.8 | 27.2 | 39.3 | 23.2 | |
| Depreciation & Amortization | 75.0 | 73.9 | 74.7 | 71.4 | 72.5 | 79.1 | 73.7 | 73.7 | 79.4 | 75.0 | |
| Stock-Based Compensation | 0.8 | 1.2 | 1.3 | 5.0 | 1.0 | 1.0 | 1.1 | 4.8 | 0.8 | 0.8 | |
| Change Working Capital | 5.0 | 2.7 | 18.8 | -50.7 | 10.5 | -0.9 | 22.3 | -28.0 | 7.1 | 3.1 | |
| Change In Accounts Receivable | -3.6 | -5.7 | -1.6 | -1.6 | -6.3 | 0.2 | 0.1 | -6.9 | -6.0 | -5.7 | |
| Change In Accounts Payable | 5.3 | 4.6 | 23.2 | -47.1 | 13.1 | -5.0 | 25.0 | -19.0 | 7.5 | 4.7 | |
| Change In Inventories | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Other Non-cash Items | -8.9 | 5.2 | 2.5 | -79.3 | 23.0 | 2.8 | -32.0 | -5.3 | 3.1 | 1.3 | |
| Cash from Operations | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 102.8 | 103.1 |
| Cash Flow From Investing Activities | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Capital Expenditure | -171.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -2.4 | -424.2 | -50.6 | -1.8 | -110.2 | -408.6 | -163.6 | -418.8 | -269.8 | -184.6 | -102.7 | |
| Acquisitions | -98.8 | 0.0 | -153.4 | 0.0 | -261.8 | -133.4 | 0.0 | -10.0 | 0.0 | -10.1 | 0.3 | 27.1 | -6.0 | -33.2 | 8.3 | 20.7 | 11.8 | |
| Investments | -127.3 | 0.0 | 0.0 | -14.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -39.9 | -2.9 | |
| Sales of Investment | 137.5 | 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 | 0.0 | 4.8 | 15.0 | |
| Other Investing Activities | 55.1 | 0.0 | 0.0 | -155.2 | -353.0 | -154.3 | 113.0 | -173.2 | -256.1 | -244.3 | 313.8 | -272.6 | -158.6 | 95.4 | 22.7 | -16.5 | 0.7 | |
| Cash from Investing | -162.8 | 0.0 | 0.0 | -169.7 | -614.8 | -287.7 | 110.7 | -607.4 | -306.7 | -256.2 | 203.9 | -654.2 | -328.2 | -356.6 | -238.8 | -215.5 | -78.2 |
| 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -52.8 | -36.2 | |
| Acquisitions | 17.2 | 0.0 | 137.8 | -137.8 | -5.9 | -105.3 | -11.3 | -30.9 | -32.6 | -24.2 | |
| Investments | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -44.9 | -29.8 | |
| Sales of Investment | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 60.0 | 0.1 | |
| Other Investing Activities | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 31.6 | 27.3 | |
| Cash from Investing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -38.7 | -62.8 |
| Cash Flow From Financing Activities | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debt Repaid | -137.0 | 0.0 | 0.0 | 17.6 | -815.4 | -663.8 | -602.0 | -892.5 | -713.7 | -1,367.9 | -982.6 | -544.1 | -690.8 | -905.4 | -1,083.9 | -539.2 | -35.1 | |
| Debt Issued | 148.5 | 3,293.6 | 80.4 | 33.6 | 1,223.7 | 982.7 | 528.3 | 1,350.4 | 785.2 | 1,434.1 | 431.0 | 963.4 | 804.4 | 1,001.2 | 1,051.7 | 919.5 | 1,558.0 | |
| Issuance of Common Stock | 1.5 | 0.0 | 0.0 | 1.7 | 7.6 | 23.9 | 3.6 | 2.1 | 3.6 | 76.3 | 264.8 | 131.3 | 117.7 | 316.1 | 249.5 | 23.3 | 3.0 | |
| Repurchase of Common Stock | -59.9 | -2.1 | -1.4 | -1.5 | -5.9 | -1.7 | -1.2 | -1.8 | -1.7 | -4.0 | -4.5 | -3.8 | -3.6 | -2.6 | -2.7 | -52.5 | 47.9 | |
| Dividends Paid | -214.0 | 0.0 | 0.0 | -213.5 | -212.7 | -206.7 | -201.8 | -199.4 | -193.8 | -264.5 | -169.4 | -162.8 | -156.7 | -148.5 | -131.2 | -127.3 | -128.4 | |
| Other Financing Activities | -16.5 | 0.0 | 0.0 | -9.8 | 1,214.4 | 563.3 | 507.1 | 1,337.8 | 775.5 | 1,417.6 | 426.5 | 940.9 | 793.3 | 837.0 | 1,016.3 | 712.8 | -9.3 | |
| Cash from Financing | -236.3 | 0.0 | 0.0 | -205.4 | 187.9 | -284.9 | -294.3 | 246.2 | -130.1 | -142.5 | -465.2 | 361.5 | 59.9 | 96.6 | 48.0 | 17.1 | -121.9 |
| Cash Flow From Financing Activities | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Debt Repaid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 3.6 | 13.3 | |
| Debt Issued | 3,404.7 | 70.3 | -4.1 | 44.9 | -2.0 | 104.1 | -70.9 | 49.1 | 4.7 | 27.4 | |
| Issuance of Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.4 | 0.4 | |
| Repurchase of Common Stock | 0.0 | 0.0 | -2.1 | -2.0 | 0.0 | 0.0 | 0.0 | -1.4 | 0.0 | 0.0 | |
| Dividends Paid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -53.5 | -53.5 | |
| Other Financing Activities | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -3.8 | -2.1 | |
| Cash from Financing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -53.2 | -41.9 |
| Cash position | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Change in Cash | 14.4 | 9.4 | 2.1 | 5.5 | -5.1 | -158.0 | 174.5 | 4.6 | -78.2 | -46.2 | 44.5 | -3.8 | -1.4 | -3.6 | 2.6 | -3.0 | -9.5 | |
| Closing Cash Balance | 36.8 | 43.0 | 33.7 | 31.6 | 26.1 | 31.2 | 189.2 | 14.7 | 10.1 | 3.3 | 49.5 | 5.0 | 8.8 | 10.2 | 13.8 | 11.2 | 14.2 |
| 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 | 1.3 | 1.7 | 0.5 | 5.8 | -0.3 | -2.9 | 9.5 | -4.3 | 10.9 | -1.7 | |
| Closing Cash Balance | 43.0 | 41.7 | 40.0 | 39.5 | 33.7 | 33.9 | 36.8 | 27.3 | 31.6 | 20.7 |
| Free Cash Flow | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Free Cash Flow | 242.0 | 166.6 | 403.6 | 387.0 | 421.8 | 414.6 | 355.8 | -58.4 | 308.0 | 350.7 | 195.6 | -119.8 | 103.3 | -162.4 | -76.4 | 10.8 | 87.8 | |
| Real Free Cash Flow | 234.4 | 158.4 | 395.6 | 380.0 | 414.2 | 405.9 | 349.6 | -65.6 | 300.5 | 344.0 | 189.3 | -126.6 | 96.3 | -169.3 | -84.0 | 4.7 | 81.2 |
| 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 | 41.6 | 96.7 | 116.5 | 46.3 | 103.7 | 97.5 | 130.0 | 72.4 | 50.0 | 66.8 | |
| Real Free Cash Flow | 40.8 | 95.5 | 115.2 | 41.4 | 102.7 | 96.5 | 128.8 | 67.6 | 49.1 | 66.0 |
