LEVI
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 | | 6,282.0 | 6,282.0 | 6,355.3 | 6,179.0 | 6,168.6 | 5,763.9 | 4,452.6 | 5,763.1 | 5,575.4 | 4,904.0 | 4,552.7 | 4,494.5 | 4,754.0 | 4,681.7 | 4,610.2 | 4,761.5 | 4,410.6 |
|---|
| Cost of Revenues | | 2,404.2 | 2,404.2 | 2,539.4 | 2,663.3 | 2,619.8 | 2,417.2 | 2,099.7 | 2,661.7 | 2,577.5 | 2,341.3 | 2,223.7 | 2,225.5 | 2,405.6 | 2,331.2 | 2,410.9 | 2,469.3 | 2,187.7 |
|---|
| Gross Profit | | 3,877.8 | 3,877.8 | 3,815.9 | 3,515.7 | 3,548.8 | 3,346.7 | 2,352.9 | 3,101.4 | 2,998.0 | 2,562.7 | 2,329.0 | 2,269.0 | 2,348.4 | 2,350.5 | 2,199.3 | 2,292.2 | 2,222.9 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 1,765.8 | 1,543.4 | 1,446.0 | 1,526.8 | 1,839.7 | 1,516.8 | 1,358.8 | 1,480.2 | 1,642.3 | 1,511.0 |
|---|
| Cost of Revenues | | 693.0 | 591.8 | 540.2 | 579.2 | 712.7 | 606.1 | 526.4 | 610.4 | 692.6 | 671.5 |
|---|
| Gross Profit | | 1,072.8 | 951.6 | 905.8 | 947.6 | 1,127.0 | 910.7 | 832.4 | 869.8 | 949.7 | 839.5 |
| 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 | 3,070.9 | 2,893.2 | 2,652.2 | 2,347.6 | 2,534.7 | 2,460.9 | 2,095.6 | 1,866.5 | 1,823.9 | 1,906.2 | 1,885.0 | 1,865.4 | 1,955.8 | 1,841.6 |
|---|
| Depreciation & Amortization | | 206.3 | 206.3 | 193.2 | 165.3 | 196.8 | 154.9 | 141.8 | 101.1 | 120.2 | 117.4 | 103.9 | 102.0 | 109.5 | 115.7 | 122.6 | 117.8 | 104.9 |
|---|
| Total Operating Expenses | | 3,200.2 | 3,200.2 | 3,551.8 | 3,162.4 | 2,893.2 | 2,652.2 | 2,347.6 | 2,534.7 | 2,460.9 | 2,095.6 | 1,866.5 | 1,823.9 | 1,906.2 | 1,885.7 | 1,873.5 | 1,956.1 | 1,858.2 |
|---|
| Operating Income | | 677.6 | 677.6 | 264.1 | 353.3 | 646.5 | 686.2 | -17.2 | 566.7 | 537.1 | 467.2 | 462.2 | 431.0 | 313.9 | 452.7 | 333.5 | 337.8 | 378.5 |
| 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 | 798.5 | 714.5 |
|---|
| Depreciation & Amortization | | 54.9 | 51.8 | 50.4 | 49.2 | 54.4 | 50.1 | 44.1 | 44.6 | 43.1 | 42.8 |
|---|
| Total Operating Expenses | | 862.2 | 784.2 | 797.8 | 756.0 | 914.7 | 880.4 | 811.5 | 869.2 | 798.5 | 714.5 |
|---|
| Operating Income | | 210.6 | 167.4 | 108.0 | 191.6 | 212.3 | 30.3 | 20.9 | 0.6 | 151.2 | 34.8 |
| 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 | 2.5 | 8.4 | 17.2 | 9.4 | 3.4 | 1.4 | 1.3 | 1.9 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Interest Expense | | 48.6 | 48.6 | 41.8 | 45.9 | 25.7 | 72.9 | 82.2 | 66.2 | 55.3 | 68.6 | 73.2 | 81.2 | 117.6 | 129.0 | 134.7 | 132.0 | 135.8 |
|---|
| Other Expense | | -43.6 | -43.6 | -45.1 | -88.1 | 3.1 | -106.0 | -172.6 | -89.1 | 8.9 | -53.2 | 16.5 | -54.8 | -172.8 | -130.1 | -137.6 | -135.0 | -135.8 |
|---|
| IBT | | 634.0 | 634.0 | 219.0 | 265.2 | 649.6 | 580.2 | -189.8 | 477.6 | 500.0 | 348.8 | 407.3 | 310.4 | 153.9 | 322.6 | 195.9 | 202.8 | 242.7 |
|---|
| Income Tax Expense | | 132.0 | 132.0 | 8.4 | 15.6 | 80.5 | 26.7 | -62.6 | 82.6 | 214.8 | 64.2 | 116.1 | 100.5 | 49.5 | 94.5 | 54.9 | 67.7 | 86.2 |
|---|
| Net Income | | 578.1 | 578.1 | 210.6 | 249.6 | 569.1 | 553.5 | -127.1 | 394.6 | 283.1 | 281.4 | 291.1 | 209.4 | 106.1 | 228.1 | 141.0 | 135.1 | 156.5 |
| 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 | 11.5 |
|---|
| Interest Expense | | 13.4 | 12.5 | 11.8 | 10.9 | 11.4 | 10.1 | 10.3 | 10.0 | 10.5 | 11.5 |
|---|
| Other Expense | | -11.9 | -11.2 | -5.5 | -15.0 | -12.4 | -10.5 | -9.9 | -12.3 | -14.6 | -38.2 |
|---|
| IBT | | 198.7 | 156.2 | 102.5 | 176.6 | 199.9 | 19.8 | 11.0 | -11.7 | 136.6 | -3.4 |
|---|
| Income Tax Expense | | 38.5 | 34.2 | 22.9 | 36.4 | 17.3 | -0.9 | -6.2 | -1.9 | 9.8 | -13.0 |
|---|
| Net Income | | 158.0 | 218.1 | 67.0 | 135.0 | 182.6 | 20.7 | 18.0 | -10.6 | 126.9 | 9.6 |
| 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 | $0.63 | $1.43 | $1.38 | $-0.32 | $1.01 | $0.75 | $0.75 | $0.76 | $0.56 | $0.28 | $0.60 | $3.78 | $3.62 | $4.20 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.62 | $1.41 | $1.35 | $-0.32 | $0.97 | $0.72 | $0.72 | $0.76 | $0.53 | $0.27 | $0.60 | $3.78 | $3.62 | $4.20 |
|---|
| Shares Outstanding | | 392.3 | 395.5 | 398.2 | 397.2 | 397.3 | 401.6 | 397.3 | 389.1 | 377.1 | 377.1 | 385.5 | 377.1 | 377.1 | 377.1 | 37.3 | 37.3 | 37.3 |
|---|
| Diluted Shares Outstanding | | 397.2 | 399.7 | 402.4 | 401.7 | 403.8 | 409.8 | 397.3 | 408.4 | 393.2 | 393.2 | 385.5 | 393.2 | 393.2 | 377.1 | 37.3 | 37.3 | 37.3 |
| 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 | $0.32 | $0.02 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.32 | $0.02 |
|---|
| Shares Outstanding | | 392.3 | 395.7 | 396.4 | 396.6 | 398.2 | 398.2 | 398.8 | 398.9 | 398.1 | 397.8 |
|---|
| Diluted Shares Outstanding | | 397.2 | 399.5 | 399.0 | 400.0 | 402.4 | 402.4 | 402.9 | 398.9 | 401.6 | 401.0 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 577.1 | 690.0 | 398.8 | 429.6 | 810.3 | 1,497.2 | 934.2 | 713.1 | 633.6 | 375.6 | 318.6 | 298.3 | 489.3 | 406.1 | 204.5 | 269.7 |
|---|
| Short Term Investments | | 0.0 | 0.0 | 0.0 | 70.6 | 91.6 | 96.5 | 80.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Cash & ST Investments | | 577.1 | 690.0 | 398.8 | 500.2 | 901.8 | 1,593.7 | 1,015.0 | 713.1 | 633.6 | 375.6 | 318.6 | 298.3 | 489.3 | 406.1 | 204.5 | 269.7 |
|---|
| Accounts Receivable | | 679.5 | 710.0 | 752.7 | 697.0 | 707.6 | 540.2 | 782.8 | 534.2 | 485.5 | 479.0 | 498.2 | 780.2 | 446.7 | 500.7 | 654.9 | 553.4 |
|---|
| Inventory | | 1,275.2 | 1,239.4 | 1,290.1 | 1,416.8 | 898.0 | 817.7 | 884.2 | 883.8 | 759.4 | 716.2 | 606.9 | 600.9 | 603.9 | 518.9 | 611.4 | 579.9 |
|---|
| Other Current Assets | | 213.7 | 211.7 | 196.0 | 213.9 | 202.5 | 174.6 | 188.2 | 157.0 | 115.9 | 115.4 | 104.5 | -20.9 | 299.8 | 252.7 | 272.4 | 248.1 |
|---|
| Total Current Assets | | 2,745.5 | 2,851.1 | 2,637.6 | 2,827.9 | 2,709.9 | 3,126.2 | 2,870.2 | 2,288.1 | 1,994.4 | 1,686.1 | 1,528.1 | 1,658.5 | 1,839.7 | 1,678.4 | 1,743.2 | 1,651.1 |
| 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 | | 612.8 | 653.6 | 574.4 | 690.0 | 577.1 | 641.4 | 516.7 | 398.8 | 294.5 | 471.6 |
|---|
| Short Term Investments | | 94.7 | 83.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Cash & ST Investments | | 707.5 | 736.7 | 574.4 | 690.0 | 577.1 | 641.4 | 516.7 | 398.8 | 294.5 | 471.6 |
|---|
| Accounts Receivable | | 722.9 | 617.5 | 654.9 | 710.0 | 679.5 | 581.8 | 661.6 | 752.7 | 690.2 | 560.7 |
|---|
| Inventory | | 1,286.3 | 1,248.9 | 1,073.2 | 1,239.4 | 1,275.2 | 1,220.0 | 1,150.4 | 1,290.1 | 1,373.8 | 1,313.5 |
|---|
| Other Current Assets | | 290.1 | 326.0 | 349.0 | 211.7 | 213.7 | 206.8 | 196.1 | 196.0 | 207.2 | 198.4 |
|---|
| Total Current Assets | | 3,006.8 | 2,929.1 | 2,651.5 | 2,851.1 | 2,745.5 | 2,650.0 | 2,524.8 | 2,637.6 | 2,565.7 | 2,544.2 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 1,802.1 | 1,787.3 | 1,714.6 | 1,592.8 | 1,606.3 | 1,443.3 | 529.6 | 460.6 | 424.5 | 393.6 | 390.8 | 392.1 | 439.9 | 458.8 | 502.4 | 488.6 |
|---|
| Goodwill | | 280.8 | 277.6 | 303.7 | 365.7 | 386.9 | 264.8 | 235.8 | 236.2 | 237.3 | 234.3 | 235.0 | 238.9 | 241.2 | 240.0 | 241.0 | 241.5 |
|---|
| Intangible Assets | | 198.4 | 196.6 | 267.6 | 286.7 | 291.3 | 47.4 | 42.8 | 42.8 | 42.9 | 42.9 | 43.4 | 45.9 | 49.1 | 59.9 | 71.8 | 84.7 |
|---|
| Long-Term Investments | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -178.0 | -187.8 | -116.2 | -99.5 | 0.0 |
|---|
| Other Long-Term Assets | | 448.9 | 464.4 | 400.6 | 339.7 | 332.6 | 261.9 | 146.2 | 117.1 | 117.7 | 107.0 | 106.4 | 588.7 | 557.5 | 733.0 | 721.2 | 669.3 |
|---|
| Total Long-Term Assets | | 3,508.0 | 3,524.4 | 3,416.0 | 3,209.9 | 3,190.2 | 2,515.0 | 1,362.2 | 1,254.6 | 1,360.3 | 1,300.9 | 1,356.2 | 1,265.6 | 1,287.7 | 1,491.7 | 1,536.4 | 1,484.1 |
|---|
| Total Assets | | 6,253.5 | 6,375.5 | 6,053.6 | 6,037.8 | 5,900.1 | 5,641.2 | 4,232.4 | 3,542.7 | 3,354.7 | 2,987.1 | 2,884.4 | 2,924.1 | 3,127.4 | 3,170.1 | 3,279.6 | 3,135.2 |
| 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 | | 1,807.1 | 1,754.0 | 1,715.5 | 1,787.3 | 1,802.1 | 1,749.1 | 1,695.3 | 1,714.6 | 1,626.0 | 1,638.2 |
|---|
| Goodwill | | 278.8 | 278.4 | 276.2 | 277.6 | 280.8 | 317.6 | 296.1 | 303.7 | 300.7 | 373.2 |
|---|
| Intangible Assets | | 194.7 | 195.5 | 196.3 | 196.6 | 198.4 | 275.4 | 266.2 | 267.6 | 268.8 | 284.8 |
|---|
| Long-Term Investments | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Long-Term Assets | | 560.9 | 551.9 | 558.2 | 464.4 | 448.9 | 419.6 | 417.4 | 400.6 | 389.5 | 382.8 |
|---|
| Total Long-Term Assets | | 3,649.6 | 3,604.1 | 3,546.7 | 3,524.4 | 3,508.0 | 3,535.9 | 3,436.7 | 3,416.0 | 3,308.5 | 3,347.6 |
|---|
| Total Assets | | 6,656.4 | 6,533.2 | 6,198.2 | 6,375.5 | 6,253.5 | 6,185.9 | 5,961.5 | 6,053.6 | 5,874.2 | 5,891.8 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 667.8 | 663.4 | 567.9 | 657.2 | 524.8 | 375.5 | 360.3 | 351.3 | 289.5 | 270.3 | 238.3 | 234.9 | 254.5 | 225.7 | 204.9 | 212.9 |
|---|
| Short-Term Debt | | 261.0 | 258.8 | 258.0 | 235.7 | 251.2 | 254.8 | 7.6 | 31.9 | 38.5 | 38.9 | 147.6 | 131.5 | 41.9 | 59.8 | 154.7 | 46.4 |
|---|
| Other Current Liabilities | | 11.9 | 979.0 | 856.5 | 1,088.7 | 19.1 | 54.7 | 799.3 | 778.9 | 0.8 | 4.9 | 20.1 | 514.6 | 489.1 | 511.4 | 512.7 | 500.2 |
|---|
| Current Liabilities | | 1,946.1 | 2,010.5 | 1,787.5 | 1,981.6 | 1,869.6 | 1,548.9 | 1,167.2 | 1,162.2 | 877.6 | 761.7 | 846.2 | 881.0 | 785.5 | 796.9 | 872.3 | 759.5 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 621.4 | 683.5 | 556.9 | 663.4 | 667.8 | 623.1 | 497.6 | 567.9 | 573.5 | 464.2 |
|---|
| Short-Term Debt | | 522.2 | 260.8 | 254.0 | 258.8 | 261.0 | 248.4 | 249.9 | 258.0 | 279.4 | 611.2 |
|---|
| Other Current Liabilities | | 835.4 | 940.8 | 836.5 | 979.0 | 909.0 | 960.7 | 922.5 | 856.5 | 853.2 | 628.0 |
|---|
| Current Liabilities | | 1,979.0 | 1,979.8 | 1,768.6 | 2,010.5 | 1,946.1 | 1,869.1 | 1,770.4 | 1,787.5 | 1,808.1 | 1,798.4 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 1,990.4 | 1,954.5 | 1,922.5 | 1,843.6 | 1,990.2 | 2,405.0 | 1,006.7 | 1,020.2 | 1,055.4 | 1,021.6 | 1,017.3 | 1,104.1 | 1,514.3 | 1,669.7 | 1,819.6 | 1,820.3 |
|---|
| Capital Leases | | 1,224.1 | 1,213.8 | 1,158.6 | 1,094.8 | 1,214.9 | 1,095.4 | 0.0 | 0.0 | 16.5 | 15.4 | 12.3 | 0.0 | 0.6 | 1.8 | 1.7 | 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 | 35.8 | 30.7 | 40.4 | 43.0 | 559.1 |
|---|
| Total Liabilities | | 4,380.4 | 4,405.0 | 4,007.2 | 4,134.1 | 4,234.4 | 4,341.8 | 2,660.9 | 2,686.1 | 2,525.3 | 2,396.0 | 2,483.7 | 2,693.2 | 2,917.2 | 3,269.1 | 3,438.1 | 3,345.9 |
| 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 | | 2,029.9 | 1,984.3 | 1,903.8 | 1,954.5 | 1,990.4 | 1,943.8 | 1,903.8 | 1,922.5 | 1,827.7 | 1,856.5 |
|---|
| Capital Leases | | 1,248.2 | 1,205.5 | 1,164.3 | 1,213.8 | 1,224.1 | 937.8 | 897.8 | 1,158.6 | 1,063.0 | 1,093.7 |
|---|
| 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 | | 4,493.7 | 4,443.2 | 4,163.7 | 4,405.0 | 4,380.4 | 4,232.2 | 3,985.4 | 4,007.2 | 3,932.8 | 3,954.1 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 |
|---|
| Retained Earnings | | 1,571.2 | 1,672.0 | 1,750.2 | 1,699.4 | 1,474.9 | 1,114.3 | 1,310.5 | 974.3 | 1,100.9 | -427.3 | -379.1 | 528.2 | 476.0 | 274.0 | 150.8 | 33.3 |
|---|
| Comprehensive Income | | -418.5 | -434.5 | -390.9 | -421.7 | -394.4 | -441.4 | -405.0 | -424.6 | -404.4 | 935.0 | 705.7 | -375.0 | -312.0 | -415.0 | -346.0 | -272.0 |
|---|
| Total Common Equity | | 1,873.1 | 1,970.5 | 2,046.4 | 1,903.7 | 1,665.7 | 1,299.5 | 1,563.5 | 849.3 | 823.9 | 588.9 | 399.1 | 230.9 | 210.2 | -99.0 | -158.6 | -210.6 |
| 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 | | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 |
|---|
| Retained Earnings | | 1,806.4 | 1,740.7 | 1,725.6 | 1,672.0 | 1,571.2 | 1,620.0 | 1,666.7 | 1,750.2 | 1,671.0 | 1,709.1 |
|---|
| Comprehensive Income | | -405.3 | -413.1 | -427.2 | -434.5 | -418.5 | -374.7 | -383.3 | -390.9 | -398.1 | -421.7 |
|---|
| Total Common Equity | | 2,162.7 | 2,090.0 | 2,034.5 | 1,970.5 | 1,873.1 | 1,953.7 | 1,976.1 | 2,046.4 | 1,941.4 | 1,937.7 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 2,251.4 | 2,213.3 | 2,180.5 | 2,079.3 | 2,241.4 | 2,659.8 | 1,014.4 | 1,052.2 | 1,093.8 | 1,060.5 | 1,164.9 | 1,235.6 | 1,556.2 | 1,729.5 | 1,974.3 | 1,866.7 |
|---|
| Book Value | | 1,873.1 | 1,970.5 | 2,046.4 | 1,903.7 | 1,665.7 | 1,299.5 | 1,571.6 | 856.6 | 829.4 | 591.1 | 400.6 | 230.9 | 210.2 | -99.0 | -158.5 | -210.7 |
| Other |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Total Debt | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Book Value | | 2,162.7 | 2,090.0 | 2,034.5 | 1,970.5 | 1,873.1 | 1,953.7 | 1,976.1 | 2,046.4 | 1,941.4 | 1,937.7 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | 155.0 | 502.0 | 210.6 | 249.6 | 569.1 | 553.5 | -127.1 | 395.0 | 285.2 | 284.6 | 291.2 | 209.9 | 104.3 | 229.2 | 143.9 | 138.0 | 156.5 |
|---|
| Depreciation & Amortization | | 181.9 | 206.3 | 193.2 | 165.3 | 158.9 | 143.2 | 141.8 | 123.9 | 120.2 | 117.4 | 103.9 | 102.0 | 109.5 | 115.7 | 122.6 | 117.8 | 104.9 |
|---|
| Stock-Based Compensation | | 66.2 | 81.6 | 62.8 | 74.4 | 60.8 | 60.1 | 50.9 | 55.2 | 18.4 | 25.8 | 9.3 | 15.1 | 12.4 | 8.2 | 6.0 | 8.4 | 6.4 |
|---|
| Change Working Capital | | 372.0 | -141.6 | 350.5 | -108.5 | -550.3 | -23.8 | 382.7 | -163.8 | -138.6 | 7.2 | -158.7 | -174.0 | -40.4 | 172.7 | 10.6 | -20.7 | 112.7 |
|---|
| Change In Accounts Receivable | | -49.9 | -48.9 | 14.8 | 0.0 | 0.0 | -181.5 | 234.2 | -82.3 | -60.5 | 4.0 | 6.2 | 4.1 | -51.4 | 66.0 | 145.7 | -116.0 | -30.3 |
|---|
| Change In Accounts Payable | | -95.7 | -69.3 | 105.1 | 0.0 | 0.0 | 150.5 | 12.5 | 18.1 | 161.0 | 35.7 | 43.0 | -80.2 | -28.9 | 3.1 | 46.6 | -55.3 | 39.9 |
|---|
| Change In Inventories | | 142.9 | -51.6 | 14.9 | 142.9 | 0.0 | -84.7 | 93.1 | -22.4 | -147.4 | -14.4 | -121.4 | 28.6 | -6.2 | -63.9 | 87.5 | -6.8 | -148.5 |
|---|
| Other Non-cash Items | | 264.9 | -86.2 | 172.4 | 159.0 | 49.4 | 92.2 | 116.6 | 16.8 | 0.9 | 91.4 | -5.2 | 6.9 | 75.2 | -152.0 | 228.0 | -257.9 | -265.3 |
|---|
| Cash from Operations | | 860.0 | 0.0 | 0.0 | 435.5 | 228.1 | 737.3 | 469.6 | 412.2 | 420.4 | 525.9 | 306.6 | 218.3 | 232.9 | 411.3 | 531.0 | 1.8 | 146.3 |
| 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 | | 160.2 | 122.0 | 79.6 | 140.2 | 182.6 | 20.7 | 17.9 | -10.6 | 126.9 | 9.6 |
|---|
| Depreciation & Amortization | | 54.9 | 51.8 | 50.3 | 49.1 | 54.4 | 50.1 | 44.1 | 44.6 | 43.1 | 42.8 |
|---|
| Stock-Based Compensation | | 13.8 | 23.6 | 24.9 | 19.3 | 14.6 | 12.7 | 16.8 | 18.7 | 18.0 | 18.0 |
|---|
| Change Working Capital | | 83.5 | -120.6 | 60.3 | -164.8 | 37.4 | -138.6 | 194.6 | 257.1 | 58.9 | -94.8 |
|---|
| Change In Accounts Receivable | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -49.9 | 0.0 |
|---|
| Change In Accounts Payable | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -95.7 | 0.0 |
|---|
| Change In Inventories | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 142.9 | 0.0 |
|---|
| Other Non-cash Items | | -4.9 | -77.4 | -18.1 | 14.2 | 30.8 | 132.4 | 0.3 | 8.9 | 39.3 | 116.1 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 258.9 | 51.2 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -218.3 | -221.4 | -227.5 | -315.5 | -267.1 | -166.9 | -130.4 | -175.4 | -159.4 | -118.8 | -103.0 | -104.6 | -73.4 | -91.8 | -83.9 | -130.6 | -154.6 |
|---|
| Acquisitions | | -46.5 | 217.8 | -34.4 | -12.1 | 0.0 | -390.9 | -54.6 | 0.0 | 0.0 | 0.0 | 0.0 | -2.3 | -0.3 | -0.4 | -0.5 | 0.0 | -12.2 |
|---|
| Investments | | 12.1 | -135.2 | -17.4 | 0.0 | -72.8 | -140.9 | -109.7 | -114.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -5.7 | -0.6 | -0.5 | 0.0 |
|---|
| Sales of Investment | | 16.1 | 45.8 | 0.0 | 70.8 | 105.4 | 126.9 | 106.1 | 34.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Investing Activities | | -29.5 | 0.0 | 0.0 | 16.1 | -1.2 | 0.0 | 0.0 | 12.2 | -20.0 | -5.6 | 34.6 | 26.0 | 1.9 | 5.1 | 9.7 | -9.9 | -14.9 |
|---|
| Cash from Investing | | -272.0 | 0.0 | 0.0 | -240.7 | -235.7 | -571.8 | -188.6 | -243.3 | -179.4 | -124.4 | -68.3 | -80.8 | -71.8 | -92.8 | -75.2 | -141.0 | -181.8 |
| Cash Flow From Investing Activities |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Capital Expenditure | | -51.1 | -64.2 | -39.5 | -66.6 | -65.7 | -50.0 | -40.2 | -71.6 | -56.5 | -72.4 |
|---|
| Acquisitions | | 0.7 | 194.8 | 22.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -12.1 | 0.0 |
|---|
| Investments | | -41.6 | -11.1 | -78.5 | -4.0 | 0.0 | 0.0 | 0.0 | 0.0 | 12.1 | 0.0 |
|---|
| Sales of Investment | | 45.8 | 0.0 | 0.0 | 0.0 | 0.0 | -5.9 | 5.9 | 0.0 | 16.1 | 27.3 |
|---|
| Other Investing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -39.4 | -34.3 |
|---|
| Cash from Investing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -79.8 | -79.4 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -25.0 | 0.0 | 0.0 | 0.0 | -404.0 | -1,035.5 | -300.0 | -53.0 | -28.2 | -561.0 | -336.9 | -905.0 | -594.9 | -3.7 | -0.7 | -21.3 | -866.1 |
|---|
| Debt Issued | | 169.3 | 2,213.3 | 32.8 | 101.2 | 241.9 | 617.2 | 1,945.4 | 15.2 | -13.5 | 594.3 | 232.5 | 834.3 | 274.3 | -169.6 | -244.1 | 128.9 | 2,732.8 |
|---|
| Issuance of Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 7.7 | 820.6 | 254.3 | 27.0 | 538.2 | 222.6 | 868.9 | 289.4 | 7.4 | 1.4 | 0.0 | 0.0 |
|---|
| Repurchase of Common Stock | | -82.2 | -150.5 | -90.1 | -8.1 | -175.7 | -85.9 | -56.2 | -44.0 | -56.0 | -25.1 | -2.6 | -4.2 | -5.3 | -5.7 | -0.6 | -0.5 | -0.1 |
|---|
| Dividends Paid | | -194.7 | 0.0 | 0.0 | -190.5 | -174.3 | -104.4 | -63.6 | -113.9 | -90.0 | -70.0 | -60.0 | -50.0 | -30.0 | -25.1 | -20.0 | -20.0 | -20.0 |
|---|
| Other Financing Activities | | -24.7 | 0.0 | 0.0 | -15.5 | 388.6 | 377.2 | -114.7 | 11.6 | -0.9 | -33.8 | 3.2 | -4.6 | -0.8 | -203.4 | -231.0 | 119.5 | 918.5 |
|---|
| Cash from Financing | | -304.1 | 0.0 | 0.0 | -214.1 | -365.4 | -840.9 | 286.0 | 55.0 | -148.2 | -151.7 | -173.5 | -94.9 | -341.7 | -230.5 | -250.9 | 77.7 | 32.3 |
| 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 | -25.0 | -100.0 |
|---|
| Debt Issued | | 2,552.1 | 307.0 | 87.3 | -55.5 | -38.1 | 59.2 | 38.5 | -26.8 | 98.4 | -23.2 |
|---|
| 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 | | 0.0 | -120.0 | -0.5 | -30.0 | -30.4 | -17.8 | -16.9 | -25.0 | -22.5 | 0.0 |
|---|
| Dividends Paid | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -47.6 | -47.7 |
|---|
| Other Financing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -2.4 | 2.7 |
|---|
| Cash from Financing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -75.0 | -145.0 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | 282.6 | 67.9 | 291.2 | -31.2 | -381.0 | -687.4 | 562.4 | 220.5 | 79.5 | 258.1 | 57.0 | 20.3 | -191.0 | 83.1 | 201.6 | -65.2 | -1.1 |
|---|
| Closing Cash Balance | | 577.1 | 757.9 | 690.0 | 398.8 | 429.6 | 810.3 | 1,497.2 | 934.2 | 713.1 | 633.6 | 375.6 | 318.6 | 298.3 | 489.2 | 406.1 | 204.5 | 269.7 |
| 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 | | 145.1 | -40.8 | 79.2 | -115.6 | 112.9 | -64.3 | 124.7 | 117.9 | 104.3 | -177.1 |
|---|
| Closing Cash Balance | | 757.9 | 612.8 | 653.6 | 574.4 | 690.0 | 577.1 | 641.4 | 516.7 | 398.8 | 294.5 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | 641.7 | 324.3 | 670.9 | 120.0 | -39.0 | 570.3 | 339.2 | 236.8 | 261.0 | 407.2 | 203.6 | 113.8 | 159.5 | 319.5 | 447.1 | -128.8 | -8.3 |
|---|
| Real Free Cash Flow | | 575.5 | 242.7 | 608.1 | 45.6 | -99.8 | 510.3 | 288.3 | 181.6 | 242.6 | 381.4 | 194.3 | 98.6 | 147.1 | 311.3 | 441.2 | -137.2 | -14.8 |
| 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 | | 231.8 | -39.4 | 146.0 | -14.1 | 231.6 | 2.3 | 222.6 | 214.4 | 202.4 | -21.2 |
|---|
| Real Free Cash Flow | | 218.0 | -63.0 | 121.1 | -33.4 | 217.0 | -10.4 | 205.8 | 195.7 | 184.4 | -39.2 |