NICE
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 | | 2,950.3 | 2,968.8 | 2,735.3 | 2,377.5 | 2,181.3 | 1,921.2 | 1,648.0 | 1,573.9 | 1,444.5 | 1,332.2 | 1,015.5 | 926.9 | 1,011.6 | 949.3 | 879.0 | 793.8 | 689.5 |
|---|
| Cost of Revenues | | 991.0 | 997.1 | 909.5 | 768.2 | 683.7 | 624.5 | 562.0 | 531.8 | 496.8 | 468.7 | 337.7 | 303.6 | 375.6 | 364.9 | 351.2 | 307.3 | 269.1 |
|---|
| Gross Profit | | 1,959.4 | 1,971.7 | 1,825.7 | 1,609.3 | 1,497.6 | 1,296.7 | 1,086.1 | 1,042.1 | 947.7 | 863.5 | 677.8 | 623.3 | 636.1 | 584.3 | 527.8 | 486.5 | 420.4 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 791.4 | 732.0 | 726.7 | 700.2 | 721.6 | 690.0 | 664.4 | 659.3 | 623.2 | 601.3 |
|---|
| Cost of Revenues | | 274.3 | 242.9 | 241.6 | 232.1 | 232.4 | 229.7 | 224.8 | 222.7 | 200.9 | 191.0 |
|---|
| Gross Profit | | 517.1 | 489.1 | 485.1 | 468.1 | 489.2 | 460.3 | 439.6 | 436.6 | 422.3 | 410.4 |
| 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 | 322.7 | 306.1 | 271.2 | 218.2 | 193.7 | 183.8 | 181.1 | 141.5 | 128.5 | 148.6 | 136.6 | 121.4 | 109.1 | 97.1 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 851.4 | 856.4 | 761.6 | 587.2 | 567.3 | 524.0 | 490.4 | 384.9 | 316.2 | 349.8 | 336.9 | 326.3 | 294.7 | 254.8 |
|---|
| Depreciation & Amortization | | 199.4 | 200.6 | 205.0 | 167.4 | 176.5 | 184.1 | 182.0 | 173.2 | 157.1 | 156.3 | 77.8 | 58.0 | 73.3 | 91.5 | 95.9 | 67.1 | 57.1 |
|---|
| Total Operating Expenses | | 1,312.5 | 1,311.6 | 1,279.8 | 1,174.1 | 1,162.4 | 1,032.8 | 844.0 | 803.4 | 750.1 | 713.4 | 543.6 | 457.2 | 518.7 | 504.1 | 480.3 | 427.5 | 371.3 |
|---|
| Operating Income | | 646.9 | 660.0 | 546.0 | 435.2 | 335.2 | 263.9 | 242.0 | 238.7 | 197.6 | 150.1 | 134.2 | 166.1 | 111.8 | 79.8 | 45.6 | 59.0 | 49.1 |
| 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 | 81.1 | 84.8 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 205.0 | 211.9 |
|---|
| Depreciation & Amortization | | 62.5 | 48.9 | 44.6 | 43.4 | 48.8 | 53.0 | 51.5 | 51.8 | 41.2 | 42.3 |
|---|
| Total Operating Expenses | | 339.7 | 328.3 | 324.5 | 319.9 | 334.9 | 318.9 | 310.8 | 315.2 | 286.1 | 296.7 |
|---|
| Operating Income | | 177.3 | 160.8 | 160.6 | 148.2 | 154.3 | 141.4 | 128.8 | 121.4 | 136.2 | 113.6 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 53.8 | 58.7 | 65.0 | 34.1 | 18.4 | 14.0 | 19.1 | 20.5 | 11.3 | 3.7 | 6.6 | 7.3 | 5.6 | 6.3 | 6.8 | 11.5 | 9.1 |
|---|
| Interest Expense | | 0.0 | 0.0 | 5.3 | 8.2 | 3.7 | 15.8 | 17.4 | 18.8 | 18.1 | 15.9 | 2.2 | 0.1 | 0.1 | 0.2 | 0.1 | 0.9 | 3.9 |
|---|
| Other Expense | | 58.3 | 49.6 | 58.9 | 22.5 | 10.2 | -23.3 | -4.9 | -4.4 | -0.4 | 0.2 | 6.9 | -1.1 | -5.6 | -0.5 | -1.9 | -0.7 | -0.2 |
|---|
| IBT | | 705.2 | 709.6 | 604.8 | 457.7 | 345.3 | 240.6 | 237.2 | 234.3 | 186.7 | 129.7 | 144.5 | 171.4 | 115.0 | 83.7 | 53.9 | 68.9 | 58.0 |
|---|
| Income Tax Expense | | 92.1 | 92.6 | 162.2 | 119.4 | 79.4 | 41.4 | 40.8 | 48.4 | 27.4 | -13.6 | 21.4 | 30.8 | 12.0 | 28.4 | -14.0 | 11.6 | 9.3 |
|---|
| Net Income | | 613.0 | 617.0 | 442.6 | 338.3 | 265.9 | 199.2 | 196.7 | 185.9 | 159.3 | 143.3 | 116.9 | 258.8 | 103.1 | 55.3 | 67.9 | 57.3 | 48.7 |
| 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 | | 6.5 | 16.7 | 14.8 | 15.9 | 23.0 | 12.3 | 15.6 | 14.0 | 9.0 | 7.0 |
|---|
| Interest Expense | | 0.0 | 0.0 | 0.0 | 0.0 | 6.1 | 0.0 | 0.0 | 0.0 | 2.6 | 0.0 |
|---|
| Other Expense | | 6.5 | 21.1 | 14.8 | 15.9 | 16.9 | 12.3 | 15.6 | 14.0 | -2.6 | 7.0 |
|---|
| IBT | | 183.8 | 181.9 | 175.4 | 164.0 | 171.3 | 153.7 | 144.5 | 135.4 | 120.0 | 120.7 |
|---|
| Income Tax Expense | | 32.3 | 37.1 | -12.0 | 34.7 | 71.7 | 32.7 | 28.7 | 29.1 | 38.4 | 28.3 |
|---|
| Net Income | | 151.5 | 144.9 | 187.4 | 129.3 | 99.5 | 120.9 | 115.8 | 106.4 | 81.7 | 92.4 |
| 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 | $5.32 | $4.17 | $3.15 | $3.13 | $2.99 | $2.60 | $2.37 | $1.96 | $4.35 | $1.74 | $0.92 | $1.11 | $0.91 | $0.78 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $5.11 | $4.00 | $2.98 | $2.98 | $2.88 | $2.52 | $2.31 | $1.92 | $4.22 | $1.69 | $0.89 | $1.09 | $0.89 | $0.76 |
|---|
| Shares Outstanding | | 61.8 | 62.3 | 63.5 | 63.6 | 63.8 | 63.2 | 62.7 | 62.1 | 61.4 | 60.4 | 59.7 | 59.6 | 59.4 | 60.4 | 60.9 | 62.9 | 62.7 |
|---|
| Diluted Shares Outstanding | | 62.6 | 63.3 | 65.5 | 66.3 | 66.5 | 66.9 | 66.0 | 64.7 | 63.3 | 62.1 | 61.0 | 61.3 | 60.9 | 61.8 | 62.3 | 64.2 | 64.1 |
| 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 | $1.29 | $1.46 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $1.24 | $1.39 |
|---|
| Shares Outstanding | | 61.8 | 63.3 | 62.2 | 63.4 | 63.7 | 63.4 | 63.5 | 63.3 | 63.3 | 63.4 |
|---|
| Diluted Shares Outstanding | | 62.6 | 63.2 | 63.2 | 64.4 | 64.8 | 64.8 | 65.9 | 66.5 | 65.7 | 66.2 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 739.6 | 481.7 | 511.8 | 529.6 | 378.7 | 442.3 | 228.3 | 242.1 | 328.3 | 157.0 | 325.9 | 187.5 | 119.5 | 103.6 | 204.4 | 109.5 |
|---|
| Short Term Investments | | 764.0 | 1,140.0 | 896.0 | 1,041.9 | 1,046.1 | 1,021.6 | 210.8 | 243.7 | 64.0 | 30.3 | 99.2 | 65.7 | 82.8 | 194.9 | 144.0 | 242.6 |
|---|
| Total Cash & ST Investments | | 1,503.6 | 1,621.7 | 1,407.8 | 1,571.5 | 1,424.8 | 1,463.9 | 439.1 | 485.8 | 392.3 | 187.3 | 425.1 | 253.2 | 202.4 | 298.6 | 348.4 | 352.1 |
|---|
| Accounts Receivable | | 580.1 | 648.2 | 585.2 | 515.7 | 395.6 | 303.1 | 319.6 | 288.0 | 230.7 | 260.2 | 214.7 | 215.6 | 229.2 | 193.1 | 127.0 | 131.2 |
|---|
| Inventory | | 0.0 | 0.0 | 0.0 | 122.3 | 427.1 | 168.3 | 3.4 | 3.4 | 9.0 | 4.7 | 6.2 | 13.4 | 13.4 | 13.9 | 13.4 | 10.9 |
|---|
| Other Current Assets | | 216.9 | 234.9 | 319.9 | 206.4 | 9.4 | 7.0 | 4.2 | 5.1 | 4.0 | 4.3 | 2.6 | 2.5 | 4.9 | 4.8 | 54.3 | 38.7 |
|---|
| Total Current Assets | | 2,300.6 | 2,504.8 | 2,312.9 | 2,416.0 | 2,256.8 | 1,942.3 | 875.7 | 861.2 | 693.1 | 509.2 | 655.2 | 506.4 | 460.6 | 521.1 | 543.2 | 501.0 |
| Current Assets |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Cash And Equivalents | | 535.1 | 469.5 | 481.7 | 666.7 | 739.6 | 793.1 | 513.3 | 713.1 | 598.1 | 630.7 |
|---|
| Short Term Investments | | 1,096.6 | 1,141.1 | 1,140.0 | 860.0 | 764.0 | 709.8 | 896.0 | 938.5 | 1,064.3 | 1,054.2 |
|---|
| Total Cash & ST Investments | | 1,631.7 | 1,610.7 | 1,621.7 | 1,526.7 | 1,503.6 | 1,502.8 | 1,409.4 | 1,651.6 | 1,662.4 | 1,684.8 |
|---|
| Accounts Receivable | | 681.0 | 643.2 | 648.2 | 629.9 | 580.1 | 575.0 | 585.2 | 538.0 | 513.9 | 503.8 |
|---|
| Inventory | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 93.5 | 133.5 | 160.5 |
|---|
| Other Current Assets | | 223.4 | 210.2 | 234.9 | 213.6 | 216.9 | 206.2 | 319.9 | 299.1 | 337.6 | 371.9 |
|---|
| Total Current Assets | | 2,536.1 | 2,464.1 | 2,504.8 | 2,370.1 | 2,300.6 | 2,284.1 | 2,312.9 | 2,488.6 | 2,513.9 | 2,560.5 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 280.6 | 278.4 | 279.0 | 262.2 | 230.7 | 234.9 | 247.8 | 140.3 | 118.3 | 87.7 | 39.2 | 41.9 | 44.3 | 41.3 | 28.3 | 22.0 |
|---|
| Goodwill | | 1,820.7 | 1,849.7 | 1,822.0 | 1,617.1 | 1,606.8 | 1,503.3 | 1,378.4 | 1,366.2 | 1,318.2 | 1,284.7 | 651.1 | 694.8 | 707.9 | 695.0 | 609.2 | 527.6 |
|---|
| Intangible Assets | | 245.3 | 231.3 | 305.5 | 209.6 | 295.4 | 366.0 | 411.0 | 508.2 | 551.3 | 618.7 | 69.6 | 113.7 | 170.1 | 228.7 | 158.2 | 141.6 |
|---|
| Long-Term Investments | | 245.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 542.4 | 245.0 | 132.8 | 98.7 | 403.2 | 246.7 | 240.8 | 146.2 | 214.1 | 311.1 |
|---|
| Other Long-Term Assets | | -31.2 | 212.5 | 219.3 | 231.5 | 224.4 | 153.7 | 124.0 | 74.0 | 19.5 | 18.7 | 17.2 | 29.4 | 29.4 | 24.1 | 28.9 | 31.1 |
|---|
| Total Long-Term Assets | | 2,751.2 | 2,791.1 | 2,804.8 | 2,440.2 | 2,406.2 | 2,290.6 | 2,734.2 | 2,346.1 | 2,152.0 | 2,122.6 | 1,194.5 | 1,135.7 | 1,196.4 | 1,139.9 | 1,038.7 | 1,033.5 |
|---|
| Total Assets | | 5,051.8 | 5,295.9 | 5,117.6 | 4,856.2 | 4,663.0 | 4,232.9 | 3,609.9 | 3,207.4 | 2,845.1 | 2,631.9 | 1,849.6 | 1,642.1 | 1,657.1 | 1,660.9 | 1,581.8 | 1,534.4 |
| Long-Term Assets |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Net Property, Plant & Equipment | | 254.9 | 255.4 | 278.4 | 284.2 | 280.6 | 282.7 | 279.0 | 268.4 | 271.2 | 270.5 |
|---|
| Goodwill | | 1,866.2 | 1,855.0 | 1,849.7 | 1,853.1 | 1,820.7 | 1,820.5 | 1,822.0 | 1,627.2 | 1,623.5 | 1,620.8 |
|---|
| Intangible Assets | | 191.6 | 211.4 | 231.3 | 246.0 | 245.3 | 274.5 | 305.5 | 150.7 | 162.0 | 185.9 |
|---|
| Long-Term Investments | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 305.5 | 0.0 | 0.0 | 0.0 |
|---|
| Other Long-Term Assets | | 217.2 | 206.5 | 212.5 | 212.9 | 404.5 | 210.0 | -86.2 | 215.7 | 226.4 | 232.3 |
|---|
| Total Long-Term Assets | | 2,773.6 | 2,767.8 | 2,791.1 | 2,818.5 | 2,751.2 | 2,762.5 | 2,804.8 | 2,407.4 | 2,415.5 | 2,432.8 |
|---|
| Total Assets | | 5,309.7 | 5,231.9 | 5,295.9 | 5,188.6 | 5,051.8 | 5,046.6 | 5,117.6 | 4,896.0 | 4,929.3 | 4,993.3 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 73.1 | 110.6 | 66.0 | 56.0 | 36.1 | 33.1 | 30.4 | 29.6 | 29.4 | 25.6 | 11.7 | 11.9 | 26.0 | 20.6 | 19.0 | 20.0 |
|---|
| Short-Term Debt | | 13.1 | 471.3 | 223.0 | 222.8 | 368.1 | 282.3 | 21.5 | 358.3 | 309.2 | 21.2 | 223.0 | 215.1 | 209.3 | 209.4 | 0.0 | 0.0 |
|---|
| Other Current Liabilities | | 509.8 | 593.1 | 528.7 | 526.5 | 487.5 | 417.2 | 391.7 | 15.6 | 0.2 | 276.2 | 12.7 | 5.9 | 4.4 | 3.0 | 190.4 | 307.0 |
|---|
| Current Liabilities | | 938.4 | 1,474.4 | 1,120.3 | 1,144.3 | 1,222.2 | 1,044.5 | 689.4 | 624.9 | 523.4 | 472.8 | 398.8 | 378.2 | 384.2 | 383.4 | 369.6 | 327.1 |
| Current Liabilities |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Accounts Payable | | 81.6 | 59.4 | 110.6 | 71.3 | 73.1 | 55.2 | 66.0 | 57.0 | 45.3 | 54.9 |
|---|
| Short-Term Debt | | 472.2 | 471.4 | 471.3 | 471.4 | 13.1 | 13.3 | 223.0 | 193.7 | 233.3 | 261.3 |
|---|
| Other Current Liabilities | | 473.3 | 637.4 | 593.1 | 548.0 | 509.8 | 532.5 | 528.7 | 460.9 | 446.3 | 518.2 |
|---|
| Current Liabilities | | 1,383.0 | 1,543.5 | 1,474.4 | 1,424.8 | 938.4 | 941.4 | 1,120.3 | 1,016.6 | 1,086.7 | 1,211.2 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 457.9 | 92.3 | 560.0 | 554.6 | 510.5 | 513.6 | 568.4 | 456.0 | 447.6 | 444.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Capital Leases | | 96.9 | 104.8 | 116.7 | 112.8 | 100.7 | 114.7 | 125.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Def. Tax Liability | | 8.1 | 2.0 | 8.6 | 6.0 | 7.4 | 32.1 | 52.5 | 44.1 | 57.8 | 147.0 | 15.0 | 23.9 | 37.8 | 58.3 | 27.8 | 19.7 |
|---|
| Total Liabilities | | 1,585.0 | 1,692.7 | 1,763.1 | 1,800.8 | 1,825.1 | 1,644.4 | 1,352.6 | 1,190.8 | 1,095.5 | 1,120.5 | 434.5 | 428.6 | 452.3 | 469.9 | 423.2 | 373.7 |
| Long-Term Liabilities |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Long-Term Debt | | 66.9 | 67.3 | 92.3 | 95.2 | 554.8 | 557.3 | 560.0 | 548.9 | 551.3 | 553.1 |
|---|
| Capital Leases | | 79.4 | 79.5 | 104.8 | 108.3 | 109.9 | 113.1 | 102.9 | 104.8 | 108.0 | 110.5 |
|---|
| Def. Tax Liability | | 1.6 | 0.7 | 2.0 | 9.9 | 0.0 | 8.5 | 8.6 | 8.8 | 6.7 | 7.3 |
|---|
| Total Liabilities | | 1,578.4 | 1,732.0 | 1,692.7 | 1,608.4 | 1,585.0 | 1,588.3 | 1,763.1 | 1,664.3 | 1,734.5 | 1,863.8 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 0.0 | 19.0 | 19.0 | 19.0 | 19.0 | 19.0 | 19.0 | 18.8 | 18.6 | 18.3 | 18.0 | 17.6 | 17.2 | 16.7 | 16.3 | 15.9 |
|---|
| Retained Earnings | | 0.0 | 2,702.4 | 2,262.9 | 1,926.4 | 1,654.0 | 1,454.4 | 1,257.7 | 1,071.8 | 850.8 | 710.9 | 632.2 | 411.6 | 346.7 | 320.4 | 252.5 | 195.2 |
|---|
| Comprehensive Income | | 0.0 | -71.1 | -59.1 | -111.3 | -39.7 | -16.7 | -33.3 | -46.6 | -32.9 | -46.8 | -24.2 | -10.5 | 12.4 | 12.2 | -1.9 | 10.6 |
|---|
| Total Common Equity | | 3,455.2 | 3,589.7 | 3,341.1 | 3,042.1 | 2,825.1 | 2,563.9 | 2,257.3 | 2,016.6 | 1,749.6 | 1,511.3 | 1,415.1 | 1,213.5 | 1,204.8 | 1,191.1 | 1,158.6 | 1,160.8 |
| Total Common Equity |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Common Stock | | 0.0 | 3,499.9 | 19.0 | 3,567.7 | 3,455.2 | 3,447.1 | 19.0 | 3,218.9 | 3,182.5 | 3,117.6 |
|---|
| Retained Earnings | | 0.0 | 0.0 | 2,702.4 | 0.0 | 0.0 | 0.0 | 2,262.9 | 0.0 | 0.0 | 0.0 |
|---|
| Comprehensive Income | | 0.0 | 0.0 | -71.1 | 0.0 | 0.0 | 0.0 | -59.1 | 0.0 | 0.0 | 0.0 |
|---|
| Total Common Equity | | 3,731.2 | 3,499.9 | 3,589.7 | 3,567.7 | 3,455.2 | 3,447.1 | 3,341.1 | 3,218.9 | 3,182.5 | 3,117.6 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 567.8 | 563.6 | 783.0 | 777.5 | 878.5 | 795.9 | 589.9 | 456.0 | 447.6 | 465.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Book Value | | 3,466.9 | 3,603.2 | 3,354.5 | 3,055.4 | 2,838.0 | 2,588.5 | 2,257.3 | 2,016.6 | 1,749.6 | 1,511.3 | 1,415.1 | 1,213.5 | 1,204.8 | 1,191.1 | 1,158.6 | 1,160.8 |
| Other |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Total Debt | | 0.0 | 0.0 | 13.4 | 12.5 | 11.7 | 11.2 | 13.4 | 12.8 | 12.3 | 11.9 |
|---|
| Book Value | | 3,731.2 | 3,499.9 | 3,589.7 | 3,567.7 | 3,455.2 | 3,447.1 | 3,341.1 | 3,218.9 | 3,182.5 | 3,117.6 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | 396.2 | 617.0 | 442.6 | 338.3 | 265.9 | 199.2 | 196.3 | 185.9 | 159.3 | 143.3 | 126.1 | 111.5 | 103.1 | 55.3 | 67.9 | 57.3 | 48.7 |
|---|
| Depreciation & Amortization | | 186.8 | 200.6 | 205.0 | 167.4 | 176.5 | 184.1 | 182.0 | 173.2 | 157.1 | 156.3 | 77.8 | 58.0 | 73.3 | 91.5 | 95.9 | 67.1 | 57.1 |
|---|
| Stock-Based Compensation | | 179.0 | 0.0 | 182.1 | 176.7 | 182.7 | 153.0 | 101.7 | 80.9 | 67.2 | 57.0 | 40.5 | 28.5 | 29.8 | 26.3 | 23.6 | 21.2 | 21.1 |
|---|
| Change Working Capital | | 12.3 | -254.6 | 49.6 | -76.3 | -102.9 | -80.1 | 22.3 | -59.8 | 33.9 | 95.6 | 9.6 | 37.7 | 5.7 | -34.2 | -25.3 | 15.5 | 24.9 |
|---|
| Change In Accounts Receivable | | -40.9 | -76.4 | -61.0 | -34.3 | -126.9 | -85.8 | 22.2 | -29.9 | -72.6 | 37.7 | -31.8 | -56.4 | 4.8 | -34.6 | -11.9 | -20.6 | 6.3 |
|---|
| Change In Accounts Payable | | 21.2 | -15.2 | 44.0 | 3.4 | 19.9 | -0.4 | 4.1 | 0.8 | -3.5 | 2.7 | 4.4 | 2.2 | -13.8 | 5.1 | 0.3 | 37.7 | -7.1 |
|---|
| Change In Inventories | | 19.6 | 0.0 | 0.0 | 0.0 | 0.0 | -24.7 | -67.2 | -44.2 | 18.2 | 18.7 | 20.1 | 4.1 | -0.3 | 0.5 | 0.5 | -2.0 | 3.5 |
|---|
| Other Non-cash Items | | 284.7 | 148.7 | -6.4 | 22.0 | 14.3 | 38.6 | 11.2 | 6.1 | 9.2 | 13.4 | -7.8 | -1.5 | -1.9 | 2.6 | -2.2 | 2.1 | -1.9 |
|---|
| Cash from Operations | | 713.0 | 0.0 | 0.0 | 561.4 | 479.7 | 461.8 | 480.3 | 374.2 | 396.6 | 394.7 | 220.3 | 244.7 | 182.3 | 124.3 | 135.6 | 154.4 | 145.0 |
| 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 | | 151.5 | 144.9 | 187.4 | 129.3 | 99.5 | 120.9 | 115.8 | 106.4 | 81.7 | 92.4 |
|---|
| Depreciation & Amortization | | 62.5 | 49.3 | 44.6 | 43.4 | 48.8 | 53.0 | 51.5 | 51.8 | 41.2 | 42.3 |
|---|
| Stock-Based Compensation | | 0.0 | 37.4 | 37.3 | 43.3 | 48.2 | 47.3 | 42.2 | 44.4 | 46.2 | 46.2 |
|---|
| Change Working Capital | | -83.0 | -42.6 | -200.2 | 94.7 | 57.3 | -32.0 | -24.0 | 48.3 | 34.6 | -49.1 |
|---|
| Change In Accounts Receivable | | -23.3 | -26.6 | -30.7 | 4.7 | -21.0 | -41.5 | -6.7 | 8.1 | -16.6 | -25.8 |
|---|
| Change In Accounts Payable | | 4.7 | 0.0 | 21.9 | -53.3 | 39.3 | -2.3 | 17.7 | -10.8 | 2.6 | 11.6 |
|---|
| Change In Inventories | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 19.6 |
|---|
| Other Non-cash Items | | 30.6 | 1.6 | -4.0 | -4.2 | -2.9 | -2.6 | -0.1 | -0.7 | 0.4 | 2.8 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 168.2 | 120.6 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -86.1 | -94.5 | -35.0 | -84.2 | -81.9 | -67.2 | -63.3 | -62.0 | -63.7 | -67.8 | -36.3 | -18.0 | -17.7 | -21.3 | -29.8 | -21.5 | -13.0 |
|---|
| Acquisitions | | -415.2 | -862.9 | -64.8 | -415.2 | -30.0 | -142.8 | -147.3 | -26.0 | -104.8 | -76.0 | -1,157.2 | -1.5 | -0.9 | -24.2 | -164.5 | -143.4 | -52.3 |
|---|
| Investments | | -476.0 | -94.0 | -938.2 | -230.3 | -396.3 | -322.1 | -583.1 | -619.1 | -429.5 | -133.4 | -47.2 | -287.6 | -143.7 | -206.4 | -167.9 | -202.8 | -388.0 |
|---|
| Sales of Investment | | 831.6 | 1,212.6 | 705.3 | 436.0 | 355.6 | 270.6 | 328.6 | 362.7 | 137.2 | 64.3 | 449.9 | 92.5 | 153.1 | 218.4 | 200.8 | 377.0 | 176.6 |
|---|
| Other Investing Activities | | 281.8 | 0.0 | 0.0 | 0.0 | 0.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -9.1 | 186.1 | 0.0 | 0.1 | 2.1 | 0.1 | 0.0 |
|---|
| Cash from Investing | | -145.7 | 0.0 | 0.0 | -293.6 | -152.4 | -261.5 | -465.1 | -344.3 | -460.8 | -213.0 | -800.0 | -28.4 | -9.1 | -33.4 | -159.3 | 9.4 | -276.7 |
| 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 | | -23.9 | -7.3 | -4.6 | -3.7 | -7.6 | -10.4 | -6.5 | -10.5 | -19.9 | -18.0 |
|---|
| Acquisitions | | 6.4 | -826.6 | 0.0 | -36.5 | -20.3 | -44.5 | 0.0 | 0.0 | -396.8 | -18.4 |
|---|
| Investments | | -4.3 | 0.0 | -24.7 | -49.5 | -362.8 | -138.2 | -106.0 | -331.1 | -29.6 | -9.3 |
|---|
| Sales of Investment | | 5.1 | 0.0 | 76.4 | 58.4 | 77.1 | 60.1 | 52.0 | 516.2 | 129.0 | 134.5 |
|---|
| Other Investing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 112.7 |
|---|
| Cash from Investing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -317.3 | 88.8 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -88.5 | 0.0 | 0.0 | -2.6 | -20.1 | -177.3 | -215.2 | -0.8 | -9.3 | -260.1 | -1.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Debt Issued | | -128.3 | 563.6 | -219.4 | 8.1 | -80.9 | 259.9 | 421.2 | 134.7 | 17.7 | 242.6 | 466.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Issuance of Common Stock | | 3.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 488.4 | 0.0 | 0.0 | 0.0 | 0.0 | 26.8 | 26.0 |
|---|
| Repurchase of Common Stock | | -346.1 | -492.8 | -369.2 | -288.4 | -144.9 | -73.2 | -48.3 | -47.3 | -26.0 | -24.4 | -43.6 | -68.4 | -94.3 | -79.4 | -107.0 | -95.9 | 0.0 |
|---|
| Dividends Paid | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -9.6 | -38.2 | -38.2 | -38.1 | -29.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Financing Activities | | -2.9 | 0.0 | 0.0 | 0.8 | 0.6 | -11.3 | 460.3 | 5.4 | 19.0 | 279.4 | 7.9 | 34.8 | 30.7 | 39.6 | 30.5 | 0.4 | 0.0 |
|---|
| Cash from Financing | | -434.5 | 0.0 | 0.0 | -290.3 | -164.5 | -261.8 | 196.8 | -42.7 | -16.3 | -14.8 | 413.3 | -71.8 | -101.7 | -68.9 | -76.6 | -68.8 | 26.0 |
| 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 | -1.1 | 0.0 |
|---|
| Debt Issued | | 0.0 | 539.0 | 0.4 | -24.9 | -3.0 | -1.2 | -2.8 | -212.3 | 41.4 | -42.0 |
|---|
| 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 | | -166.7 | -40.6 | -30.8 | -252.3 | -95.2 | -86.4 | -146.1 | -41.5 | -69.0 | -89.5 |
|---|
| Dividends Paid | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Financing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.5 | 0.0 |
|---|
| Cash from Financing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -69.6 | -89.5 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | 143.7 | -102.3 | -28.3 | -19.8 | 154.4 | -63.6 | 213.9 | -13.8 | -86.2 | 171.3 | -168.9 | 138.4 | 68.0 | 20.9 | -100.8 | 94.9 | -105.3 |
|---|
| Closing Cash Balance | | 739.6 | 379.4 | 485.0 | 513.3 | 533.1 | 378.7 | 442.3 | 228.3 | 242.1 | 328.3 | 157.0 | 325.9 | 187.5 | 119.5 | 103.6 | 204.4 | 109.5 |
| 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 | | -36.1 | -116.4 | 65.0 | -13.4 | -183.9 | -72.8 | -52.9 | 281.3 | -202.7 | 117.1 |
|---|
| Closing Cash Balance | | 382.0 | 420.2 | 536.6 | 471.6 | 485.0 | 668.9 | 741.7 | 794.6 | 513.3 | 716.0 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | 626.9 | 703.2 | 732.9 | 477.3 | 397.8 | 394.6 | 417.0 | 312.2 | 332.9 | 326.8 | 184.1 | 226.8 | 164.6 | 102.9 | 105.8 | 132.9 | 132.0 |
|---|
| Real Free Cash Flow | | 447.9 | 703.2 | 550.8 | 300.6 | 215.1 | 241.6 | 315.4 | 231.3 | 265.7 | 269.9 | 143.5 | 198.3 | 134.8 | 76.6 | 82.2 | 111.8 | 111.0 |
| 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 | | 178.0 | 183.2 | 38.6 | 264.6 | 225.1 | 131.7 | 148.0 | 228.0 | 148.3 | 102.6 |
|---|
| Real Free Cash Flow | | 178.0 | 145.9 | 1.3 | 221.3 | 177.0 | 84.5 | 105.7 | 183.6 | 102.1 | 56.4 |