POST
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 | | 8,358.0 | 8,158.1 | 7,922.7 | 6,991.0 | 5,851.2 | 6,226.7 | 5,698.7 | 5,681.1 | 6,257.2 | 5,225.8 | 5,026.8 | 4,648.2 | 2,411.1 | 1,034.1 | 958.9 | 968.2 | 996.7 |
|---|
| Cost of Revenues | | 6,163.6 | 6,006.7 | 5,765.1 | 5,109.3 | 4,383.7 | 4,412.4 | 3,911.3 | 3,889.0 | 4,390.4 | 3,651.7 | 3,479.4 | 3,473.8 | 1,789.9 | 609.2 | 530.0 | 516.6 | 553.7 |
|---|
| Gross Profit | | 2,194.4 | 2,151.4 | 2,157.6 | 1,881.7 | 1,467.5 | 1,814.3 | 1,787.4 | 1,792.1 | 1,866.8 | 1,574.1 | 1,547.4 | 1,174.4 | 621.2 | 424.9 | 428.9 | 451.6 | 443.0 |
| Revenue |
|
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Total Revenues | | 2,174.6 | 2,247.0 | 1,984.3 | 1,952.1 | 1,974.7 | 2,010.1 | 1,947.7 | 1,999.0 | 1,965.9 | 1,945.4 |
|---|
| Cost of Revenues | | 1,584.6 | 1,691.2 | 1,436.2 | 1,451.6 | 1,427.7 | 1,474.0 | 1,411.2 | 1,450.0 | 1,429.9 | 1,394.0 |
|---|
| Gross Profit | | 590.0 | 555.8 | 548.1 | 500.5 | 547.0 | 536.1 | 536.5 | 549.0 | 536.0 | 551.4 |
| 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 | 22.9 | 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 | 1,055.5 | 904.7 | 974.1 | 934.3 | 911.6 | 975.2 | 867.4 | 839.7 | 734.1 | 444.4 | 294.4 | 274.5 | 239.5 | 218.8 |
|---|
| Depreciation & Amortization | | 556.5 | 524.3 | 476.9 | 407.1 | 165.8 | 223.7 | 171.8 | 111.2 | 177.4 | 159.1 | 152.6 | 141.7 | 70.8 | 14.6 | 12.6 | 58.7 | 55.4 |
|---|
| Total Operating Expenses | | 1,321.8 | 1,299.5 | 1,322.2 | 1,282.8 | 1,051.9 | 1,158.6 | 1,086.9 | 1,074.4 | 1,154.4 | 1,027.3 | 1,001.7 | 900.9 | 518.2 | 310.4 | 289.8 | 253.7 | 232.8 |
|---|
| Operating Income | | 872.6 | 851.9 | 835.4 | 598.9 | 415.6 | 655.7 | 700.5 | 781.0 | 587.5 | 520.3 | 545.7 | 212.7 | -207.7 | 107.8 | 139.1 | -305.6 | 190.8 |
| Operating Income |
|
TTM |
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| R&D Expenses | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 22.9 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 309.5 |
|---|
| Depreciation & Amortization | | 152.5 | 146.2 | 132.2 | 125.6 | 120.3 | 124.2 | 120.7 | 119.6 | 112.4 | 113.8 |
|---|
| Total Operating Expenses | | 355.4 | 349.7 | 310.1 | 306.6 | 333.1 | 340.1 | 325.6 | 341.0 | 313.6 | 356.2 |
|---|
| Operating Income | | 234.6 | 206.1 | 238.0 | 193.9 | 213.9 | 196.0 | 210.9 | 208.0 | 222.4 | 153.0 |
| 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Interest Expense | | 380.7 | 361.4 | 316.5 | 279.1 | 317.8 | 375.8 | 388.6 | 322.4 | 387.3 | 314.8 | 306.5 | 287.5 | 183.7 | 85.5 | 60.3 | 51.5 | 51.5 |
|---|
| Other Expense | | -449.3 | -407.4 | -363.4 | -186.0 | 479.7 | -318.5 | -637.1 | -621.9 | -60.4 | -157.6 | -269.3 | -153.3 | -346.2 | -6.7 | 1.6 | -514.0 | -17.2 |
|---|
| IBT | | 423.3 | 444.5 | 472.0 | 412.9 | 895.3 | 337.2 | 63.4 | 159.1 | 264.7 | 74.4 | -30.1 | -167.3 | -426.9 | 22.3 | 80.4 | -367.6 | 141.5 |
|---|
| Income Tax Expense | | 103.9 | 108.7 | 105.1 | 99.7 | 85.7 | 86.6 | 3.5 | -3.9 | -204.0 | 26.1 | -26.8 | -52.0 | -83.7 | 7.1 | 30.5 | -6.3 | 49.5 |
|---|
| Net Income | | 319.2 | 335.7 | 366.7 | 301.3 | 756.6 | 250.6 | 59.9 | 124.7 | 467.3 | 48.3 | -3.3 | -115.3 | -343.2 | 15.2 | 49.9 | -361.3 | 92.0 |
| Net Income |
|
TTM |
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Interest Income | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Interest Expense | | 103.4 | 101.8 | 88.5 | 87.0 | 84.1 | 79.6 | 78.8 | 80.0 | 78.1 | 76.7 |
|---|
| Other Expense | | -110.3 | -133.1 | -94.6 | -111.3 | -68.4 | -98.1 | -79.3 | -82.1 | -105.8 | -58.1 |
|---|
| IBT | | 124.3 | 73.0 | 143.4 | 82.6 | 145.5 | 97.9 | 131.6 | 125.9 | 116.6 | 94.9 |
|---|
| Income Tax Expense | | 27.3 | 21.9 | 34.7 | 20.0 | 32.1 | 16.3 | 31.7 | 28.6 | 28.5 | 29.3 |
|---|
| Net Income | | 96.8 | 51.0 | 108.8 | 62.6 | 113.3 | 81.6 | 99.8 | 97.2 | 88.1 | 65.7 |
| 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 | $5.21 | $12.42 | $3.90 | $0.87 | $1.76 | $7.02 | $0.51 | $-0.05 | $-2.03 | $-8.64 | $0.30 | $1.45 | $-10.50 | $2.67 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $4.66 | $12.09 | $3.84 | $0.85 | $1.66 | $6.16 | $0.50 | $-0.05 | $-2.03 | $-8.64 | $0.30 | $1.45 | $-10.50 | $2.67 |
|---|
| Shares Outstanding | | 51.7 | 56.1 | 59.9 | 60.0 | 60.9 | 64.2 | 68.9 | 70.8 | 66.6 | 67.8 | 68.8 | 56.7 | 39.7 | 32.7 | 34.3 | 34.4 | 34.4 |
|---|
| Diluted Shares Outstanding | | 58.2 | 62.9 | 66.9 | 67.0 | 62.7 | 65.3 | 70.1 | 75.1 | 75.9 | 69.9 | 68.8 | 56.7 | 39.7 | 33.0 | 34.5 | 34.4 | 34.4 |
| Per Share Data |
|
TTM |
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| EPS | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $1.08 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $1.01 |
|---|
| Shares Outstanding | | 51.7 | 54.1 | 55.7 | 56.4 | 58.3 | 58.5 | 60.0 | 60.8 | 60.5 | 60.9 |
|---|
| Diluted Shares Outstanding | | 58.2 | 60.9 | 62.4 | 63.1 | 65.2 | 65.8 | 67.0 | 67.6 | 67.3 | 68.0 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 343.8 | 787.4 | 93.3 | 586.5 | 817.1 | 1,187.9 | 1,050.7 | 989.7 | 1,525.9 | 1,143.6 | 841.4 | 268.4 | 402.0 | 58.2 | 1.7 | 4.8 |
|---|
| Short Term Investments | | 3.6 | 0.0 | 10.6 | 94.8 | 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 | | 343.8 | 787.4 | 103.9 | 681.3 | 817.1 | 1,187.9 | 1,050.7 | 989.7 | 1,525.9 | 1,143.6 | 841.4 | 268.4 | 402.0 | 58.2 | 1.7 | 4.8 |
|---|
| Accounts Receivable | | 536.1 | 582.9 | 512.4 | 544.2 | 553.9 | 441.6 | 445.1 | 462.3 | 480.6 | 385.0 | 366.2 | 413.7 | 83.2 | 56.5 | 59.2 | 66.0 |
|---|
| Inventory | | 795.0 | 754.2 | 789.9 | 549.1 | 594.5 | 599.4 | 579.8 | 484.2 | 573.5 | 503.1 | 465.3 | 380.7 | 121.9 | 78.6 | 66.6 | 70.4 |
|---|
| Other Current Assets | | 81.3 | 107.1 | 72.3 | 448.8 | 120.6 | 58.9 | 50.7 | 264.1 | 35.9 | 45.2 | 108.8 | 156.2 | 61.0 | 16.4 | 7.8 | 5.8 |
|---|
| Total Current Assets | | 1,756.2 | 2,231.6 | 1,478.5 | 2,223.4 | 2,086.1 | 2,287.8 | 2,126.3 | 2,200.3 | 2,615.9 | 2,076.9 | 1,781.7 | 1,219.0 | 668.1 | 209.7 | 135.3 | 147.0 |
| 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 | | 1,056.3 | 617.6 | 872.9 | 787.4 | 333.8 | 333.4 | 150.6 | 93.3 | 208.8 | 490.7 |
|---|
| Short Term Investments | | 0.0 | 0.0 | 0.0 | 0.0 | 3.6 | 3.6 | 0.0 | 10.6 | 10.8 | 352.3 |
|---|
| Total Cash & ST Investments | | 1,056.3 | 617.6 | 872.9 | 787.4 | 337.4 | 337.0 | 150.6 | 93.3 | 208.8 | 490.7 |
|---|
| Accounts Receivable | | 694.4 | 697.8 | 608.4 | 582.9 | 536.1 | 569.3 | 586.7 | 512.4 | 564.9 | 576.3 |
|---|
| Inventory | | 772.3 | 718.6 | 739.9 | 754.2 | 795.0 | 802.7 | 824.8 | 789.9 | 779.3 | 594.3 |
|---|
| Other Current Assets | | 119.9 | 133.5 | 126.8 | 107.1 | 87.7 | 101.9 | 98.6 | 82.9 | 87.3 | 469.8 |
|---|
| Total Current Assets | | 2,642.9 | 2,167.5 | 2,348.0 | 2,231.6 | 1,756.2 | 1,810.9 | 1,660.7 | 1,478.5 | 1,640.3 | 2,131.1 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 2,187.7 | 2,311.7 | 2,197.6 | 1,751.9 | 1,839.4 | 1,779.7 | 1,736.0 | 1,709.7 | 1,690.7 | 1,354.4 | 1,333.2 | 831.9 | 388.5 | 405.1 | 412.1 | 445.9 |
|---|
| Goodwill | | 4,648.7 | 4,700.7 | 4,574.4 | 4,349.6 | 4,567.5 | 4,438.6 | 4,399.8 | 4,499.6 | 4,032.0 | 3,079.7 | 3,072.8 | 2,886.7 | 1,489.7 | 1,366.6 | 1,429.2 | 1,794.1 |
|---|
| Intangible Assets | | 3,169.0 | 3,146.0 | 3,212.4 | 2,712.2 | 3,147.5 | 3,197.5 | 3,338.5 | 3,539.3 | 3,353.9 | 2,833.7 | 2,969.3 | 2,643.0 | 898.4 | 736.0 | 748.6 | 899.9 |
|---|
| Long-Term Investments | | 21.1 | 18.2 | 17.4 | 4.1 | 70.7 | 114.1 | 145.5 | 5.0 | -905.8 | -726.5 | -47.7 | -27.0 | 0.0 | -1.1 | 60.2 | 60.8 |
|---|
| Other Long-Term Assets | | -300.1 | 446.0 | 166.4 | -421.6 | -160.4 | -455.5 | -483.0 | 325.2 | 184.3 | 15.9 | 63.4 | 150.5 | 26.7 | 14.9 | 0.8 | 0.3 |
|---|
| Total Long-Term Assets | | 10,372.3 | 10,622.6 | 10,168.2 | 9,084.6 | 10,328.6 | 9,858.9 | 9,825.3 | 10,857.2 | 9,260.9 | 7,283.7 | 7,438.7 | 6,512.1 | 2,805.7 | 2,522.6 | 2,650.9 | 3,201.0 |
|---|
| Total Assets | | 12,128.5 | 12,854.2 | 11,646.7 | 11,308.0 | 12,414.7 | 12,146.7 | 11,951.6 | 13,057.5 | 11,876.8 | 9,360.6 | 9,220.4 | 7,731.1 | 3,473.8 | 2,732.3 | 2,786.2 | 3,348.0 |
| 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 | | 2,441.2 | 2,381.2 | 2,299.9 | 2,311.7 | 2,187.7 | 2,145.1 | 2,124.6 | 2,021.4 | 1,992.6 | 1,785.7 |
|---|
| Goodwill | | 4,788.9 | 4,734.2 | 4,641.2 | 4,700.7 | 4,648.7 | 4,647.0 | 4,652.4 | 4,574.4 | 4,649.0 | 4,434.6 |
|---|
| Intangible Assets | | 3,013.7 | 3,039.4 | 3,070.6 | 3,146.0 | 3,169.0 | 3,214.7 | 3,262.5 | 3,212.4 | 3,272.4 | 2,679.4 |
|---|
| Long-Term Investments | | 20.0 | 19.9 | 23.5 | 18.2 | 21.1 | 24.0 | -684.6 | 6.1 | -694.0 | 6.3 |
|---|
| Other Long-Term Assets | | 462.9 | 456.9 | 436.4 | 446.0 | 345.8 | -317.3 | 372.2 | -320.5 | 332.6 | -395.3 |
|---|
| Total Long-Term Assets | | 10,726.7 | 10,631.6 | 10,471.6 | 10,622.6 | 10,372.3 | 10,380.2 | 10,411.7 | 10,168.2 | 10,246.6 | 9,185.7 |
|---|
| Total Assets | | 13,369.6 | 12,799.1 | 12,819.6 | 12,854.2 | 12,128.5 | 12,191.1 | 12,072.4 | 11,646.7 | 11,886.9 | 11,316.8 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 392.6 | 458.2 | 368.8 | 452.7 | 473.7 | 367.9 | 395.6 | 365.1 | 336.0 | 264.4 | 265.2 | 225.0 | 77.1 | 41.3 | 28.8 | 36.1 |
|---|
| Short-Term Debt | | 1.2 | 42.2 | 23.9 | 1.1 | 117.4 | 64.9 | 13.5 | 22.1 | 22.1 | 12.3 | 16.0 | 25.6 | -8.3 | 15.3 | 68.0 | 28.6 |
|---|
| Other Current Liabilities | | 463.4 | 434.9 | 391.2 | -318.4 | 458.1 | 541.6 | 393.8 | 404.9 | 346.3 | 357.3 | 329.8 | 261.1 | 68.9 | 59.6 | 29.8 | 2.2 |
|---|
| Current Liabilities | | 857.2 | 944.9 | 805.3 | 823.8 | 1,049.2 | 974.4 | 802.9 | 792.1 | 704.4 | 634.0 | 611.0 | 519.9 | 146.0 | 126.4 | 134.3 | 74.2 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 529.0 | 559.8 | 563.2 | 458.2 | 392.6 | 396.3 | 412.6 | 368.8 | 389.2 | 402.7 |
|---|
| Short-Term Debt | | 1.2 | 1.2 | 1.2 | 42.2 | 1.2 | 1.2 | 1.1 | 23.9 | 1.1 | 1.1 |
|---|
| Other Current Liabilities | | 488.1 | 454.8 | 416.9 | 434.9 | 463.4 | 442.0 | 421.6 | 312.9 | 405.0 | 182.8 |
|---|
| Current Liabilities | | 1,018.3 | 1,015.8 | 981.3 | 944.9 | 857.2 | 839.5 | 835.3 | 805.3 | 795.3 | 779.5 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 6,397.8 | 7,019.0 | 6,208.6 | 5,956.6 | 6,922.8 | 6,959.0 | 7,066.0 | 7,232.1 | 7,149.1 | 4,551.2 | 4,511.4 | 3,830.5 | 1,408.6 | 930.3 | 716.5 | 716.5 |
|---|
| Capital Leases | | 0.0 | 248.4 | 192.4 | 139.2 | 139.6 | 126.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Def. Tax Liability | | 645.9 | 653.0 | 0.0 | 688.4 | 863.9 | 784.5 | 688.5 | 778.4 | 905.8 | 726.5 | 831.8 | 915.1 | 304.3 | 314.9 | 332.8 | 404.9 |
|---|
| Total Liabilities | | 8,172.7 | 8,752.9 | 7,795.4 | 7,735.7 | 9,355.5 | 9,317.7 | 9,014.3 | 9,997.0 | 9,087.1 | 6,352.0 | 6,244.4 | 5,447.9 | 1,975.2 | 1,500.8 | 1,288.5 | 1,286.3 |
| 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 | | 7,346.0 | 6,944.6 | 6,944.4 | 7,019.0 | 6,397.8 | 6,414.6 | 6,314.0 | 6,208.6 | 6,186.1 | 5,837.1 |
|---|
| Capital Leases | | 0.0 | 0.0 | 0.0 | 248.4 | 0.0 | 0.0 | 0.0 | 192.4 | 0.0 | 0.0 |
|---|
| Def. Tax Liability | | 654.4 | 656.7 | 663.2 | 653.0 | 645.9 | 666.7 | 684.6 | 674.4 | 694.0 | 675.0 |
|---|
| Total Liabilities | | 9,362.7 | 8,957.7 | 8,921.5 | 8,752.9 | 8,172.7 | 8,200.4 | 8,119.6 | 7,795.4 | 7,927.1 | 7,522.3 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.8 | 0.8 | 0.8 | 0.7 | 0.7 | 0.6 | 0.5 | 0.3 | 0.3 | 0.0 | 0.0 |
|---|
| Retained Earnings | | 1,701.6 | 1,783.2 | 1,416.5 | 1,109.0 | 347.3 | 208.6 | 207.8 | 88.0 | -376.0 | -424.3 | -421.0 | -305.7 | 47.6 | 36.6 | 0.0 | 0.0 |
|---|
| Comprehensive Income | | -87.1 | 6.4 | -135.1 | -262.9 | 42.9 | -29.3 | -96.8 | -39.4 | -40.0 | -60.4 | -89.1 | -27.6 | -13.1 | -24.6 | -3.6 | 0.6 |
|---|
| Total Common Equity | | 3,945.1 | 4,090.6 | 3,842.1 | 3,254.0 | 2,742.4 | 2,854.5 | 2,925.9 | 3,050.4 | 2,780.0 | 3,008.6 | 2,976.0 | 2,283.2 | 1,498.6 | 1,231.5 | 1,497.7 | 2,061.7 |
| 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 | | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 |
|---|
| Retained Earnings | | 2,067.9 | 1,959.1 | 1,896.5 | 1,783.2 | 1,701.6 | 1,601.8 | 1,504.6 | 1,416.5 | 1,350.8 | 1,253.8 |
|---|
| Comprehensive Income | | 47.0 | -52.9 | -102.9 | 6.4 | -87.1 | -89.4 | -69.6 | -135.1 | -78.7 | -114.3 |
|---|
| Total Common Equity | | 3,996.2 | 3,830.6 | 3,887.3 | 4,090.6 | 3,945.1 | 3,980.3 | 3,944.0 | 3,842.1 | 3,950.0 | 3,473.0 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 6,399.0 | 7,061.2 | 6,232.5 | 5,957.7 | 7,040.2 | 7,023.9 | 7,079.5 | 7,254.2 | 7,171.2 | 4,563.5 | 4,527.4 | 3,856.1 | 1,408.6 | 945.6 | 784.5 | 716.5 |
|---|
| Book Value | | 3,955.8 | 4,101.3 | 3,851.3 | 3,572.3 | 3,059.2 | 2,829.0 | 2,937.3 | 3,060.5 | 2,789.7 | 3,008.6 | 2,976.0 | 2,283.2 | 1,498.6 | 1,231.5 | 1,497.7 | 2,061.7 |
| Other |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Total Debt | | 10.7 | 10.8 | 10.8 | 10.7 | 10.7 | 10.4 | 8.8 | 9.2 | 9.8 | 321.5 |
|---|
| Book Value | | 3,996.2 | 3,830.6 | 3,887.3 | 4,090.6 | 3,945.1 | 3,980.3 | 3,944.0 | 3,842.1 | 3,950.0 | 3,473.0 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | 265.6 | 335.7 | 366.7 | 312.9 | 742.5 | 206.7 | 29.0 | 126.0 | 468.4 | 48.3 | -3.3 | -115.3 | -343.2 | 15.2 | 49.9 | -361.3 | 92.0 |
|---|
| Depreciation & Amortization | | 466.5 | 524.3 | 476.9 | 407.1 | 380.2 | 420.2 | 370.3 | 379.6 | 398.4 | 323.1 | 302.8 | 272.8 | 155.8 | 76.8 | 63.2 | 58.7 | 55.4 |
|---|
| Stock-Based Compensation | | 158.7 | 0.0 | 0.0 | 77.2 | 65.8 | 55.8 | 49.7 | 38.9 | 30.9 | 23.6 | 17.2 | 22.7 | 14.5 | 10.5 | 4.5 | 1.7 | 1.9 |
|---|
| Change Working Capital | | 19.1 | 3.8 | 13.4 | -61.8 | -56.7 | -116.1 | -10.5 | -57.8 | 9.3 | -154.9 | -18.4 | 160.6 | 64.0 | 6.9 | 24.9 | 8.6 | -29.2 |
|---|
| Change In Accounts Receivable | | 15.6 | -98.8 | -19.5 | 30.6 | 0.0 | 0.0 | -7.0 | 40.0 | -6.0 | -52.1 | -4.0 | 89.5 | -50.3 | -9.7 | -4.6 | 11.5 | 13.1 |
|---|
| Change In Accounts Payable | | -5.7 | 80.9 | 2.4 | -29.9 | 106.4 | -9.1 | -26.8 | 4.4 | 29.4 | -109.0 | 18.8 | 47.6 | 83.8 | 20.6 | 49.9 | -7.6 | -43.1 |
|---|
| Change In Inventories | | 20.2 | 4.5 | 63.3 | -31.9 | -86.8 | 54.5 | -4.6 | -97.9 | 3.6 | -2.5 | -37.2 | 30.5 | 30.7 | -10.8 | -11.7 | 3.7 | 14.4 |
|---|
| Other Non-cash Items | | 355.0 | 129.9 | 110.2 | 37.8 | -737.9 | -37.6 | 230.7 | 281.6 | 68.8 | 129.2 | 278.7 | 230.9 | 379.5 | 38.9 | -4.8 | 505.1 | 26.6 |
|---|
| Cash from Operations | | 966.1 | 0.0 | 0.0 | 750.3 | 384.2 | 588.2 | 625.6 | 688.0 | 719.3 | 386.7 | 502.4 | 451.6 | 183.1 | 119.2 | 135.1 | 143.8 | 135.6 |
| Cash Flow From Operating Activities |
|
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Net Income | | 97.0 | 51.0 | 108.8 | 62.6 | 113.3 | 81.6 | 99.8 | 97.2 | 88.1 | -19.5 |
|---|
| Depreciation & Amortization | | 152.5 | 146.2 | 132.2 | 125.6 | 120.3 | 124.2 | 120.7 | 119.6 | 112.4 | 113.8 |
|---|
| Stock-Based Compensation | | 22.4 | 0.0 | 0.0 | 20.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 97.8 |
|---|
| Change Working Capital | | -65.2 | 47.6 | -33.8 | -54.6 | 44.6 | -5.6 | 50.6 | 30.8 | -62.4 | 0.1 |
|---|
| Change In Accounts Receivable | | 42.2 | 8.3 | 7.3 | -84.2 | -30.2 | -43.2 | 27.2 | 18.3 | -21.8 | -8.1 |
|---|
| Change In Accounts Payable | | -106.2 | -2.5 | -13.6 | 19.9 | 77.1 | 16.3 | -2.4 | -6.8 | -4.7 | 8.2 |
|---|
| Change In Inventories | | -22.9 | 19.9 | -50.6 | 24.5 | 10.7 | 43.2 | 7.6 | 21.7 | -9.2 | 0.1 |
|---|
| Other Non-cash Items | | 7.3 | 50.3 | 30.1 | 18.0 | 11.2 | 36.8 | 21.9 | 16.6 | 34.9 | -114.3 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 269.8 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -391.4 | -510.2 | -429.5 | -303.0 | -255.3 | -192.5 | -234.6 | -273.9 | -225.0 | -190.4 | -121.5 | -107.9 | -115.5 | -32.8 | -30.9 | -14.9 | -24.3 |
|---|
| Acquisitions | | -248.4 | -908.1 | -246.9 | -712.3 | 16.7 | -312.4 | -19.9 | 266.8 | -1,454.4 | -1,915.2 | -87.1 | -1,235.4 | -3,639.1 | -352.9 | 0.0 | 0.0 | 0.0 |
|---|
| Investments | | 23.2 | 0.0 | 0.0 | 0.0 | 0.0 | -5.0 | -29.2 | -29.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Sales of Investment | | -345.0 | 0.0 | 0.0 | 0.0 | 0.0 | 34.2 | 52.7 | 31.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Investing Activities | | 321.9 | 0.0 | 0.0 | 346.0 | 18.4 | -317.9 | 12.5 | 31.7 | 2.5 | 14.8 | 12.5 | 94.6 | -39.0 | -38.1 | 0.0 | 0.0 | 0.0 |
|---|
| Cash from Investing | | -639.7 | 0.0 | 0.0 | -669.3 | -220.2 | -793.6 | -218.5 | 26.7 | -1,676.9 | -2,090.8 | -196.1 | -1,248.7 | -3,793.6 | -423.8 | -30.9 | -14.9 | -24.3 |
| Cash Flow From Investing Activities |
|
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Capital Expenditure | | 0.0 | -149.7 | -131.0 | -90.5 | -139.0 | -139.2 | -110.8 | -98.7 | -80.8 | -101.1 |
|---|
| Acquisitions | | 0.0 | -795.8 | -0.1 | -123.2 | 11.0 | 1.2 | 4.6 | 0.0 | -252.7 | -0.3 |
|---|
| Investments | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 23.2 |
|---|
| Sales of Investment | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -345.0 |
|---|
| Other Investing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 321.8 |
|---|
| Cash from Investing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -101.4 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -305.0 | 0.0 | 0.0 | 223.1 | -1,563.3 | -1,812.1 | -4,349.1 | -919.1 | -912.1 | -2,088.4 | -1,632.2 | -1,225.1 | -6.9 | -170.6 | -4.4 | 0.0 | 0.0 |
|---|
| Debt Issued | | 516.8 | 7,061.2 | 828.7 | 497.9 | 480.8 | 1,828.4 | 4,293.5 | 744.4 | 995.1 | 4,696.1 | 1,668.3 | 1,896.4 | 2,454.4 | 633.6 | 165.5 | 68.0 | 716.5 |
|---|
| Issuance of Common Stock | | -492.3 | 0.0 | 0.0 | 0.0 | 0.0 | 352.5 | 524.4 | 862.6 | 1,630.7 | 4,754.6 | 1,756.6 | 732.7 | 831.5 | 234.0 | 0.0 | 0.0 | 0.0 |
|---|
| Repurchase of Common Stock | | -393.4 | -709.0 | -300.7 | -387.1 | -443.0 | -397.1 | -589.1 | -322.1 | -218.7 | -317.8 | -10.9 | 1,912.0 | 2,695.8 | 600.0 | -53.4 | 0.0 | 0.0 |
|---|
| Dividends Paid | | -7.4 | 0.0 | 0.0 | 0.0 | -547.2 | -1,827.6 | -4,284.1 | -4.0 | -10.8 | -13.5 | -14.4 | -17.1 | -14.4 | -4.2 | 0.0 | 0.0 | 0.0 |
|---|
| Other Financing Activities | | 303.5 | 0.0 | 0.0 | -391.7 | 2,316.3 | 3,516.8 | 8,425.9 | -269.8 | -65.7 | -281.8 | -103.6 | -30.1 | -21.8 | -10.4 | 9.6 | -132.1 | -112.4 |
|---|
| Cash from Financing | | -209.3 | 0.0 | 0.0 | -555.7 | -237.2 | -167.5 | -272.0 | -652.4 | 423.4 | 2,053.1 | -4.5 | 1,372.4 | 3,484.2 | 648.8 | -48.2 | -132.1 | -112.4 |
| Cash Flow From Financing Activities |
|
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Debt Repaid | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -128.5 |
|---|
| Debt Issued | | 0.0 | 7,347.2 | 401.4 | 0.2 | -115.6 | 662.2 | -16.8 | 100.7 | 275.0 | -18.6 |
|---|
| Issuance of Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Repurchase of Common Stock | | -376.2 | -274.7 | -59.2 | -200.0 | -175.1 | -52.0 | -203.9 | -8.1 | -36.7 | -144.7 |
|---|
| Dividends Paid | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -7.4 |
|---|
| Other Financing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 4.6 |
|---|
| Cash from Financing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -276.0 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | 117.0 | -608.1 | 673.7 | -472.9 | -81.5 | -369.2 | 138.9 | 60.0 | -536.2 | 382.3 | 302.2 | 573.0 | -133.6 | 343.8 | 56.5 | -3.1 | -0.9 |
|---|
| Closing Cash Balance | | 343.8 | 182.8 | 790.9 | 117.2 | 590.1 | 824.2 | 1,193.4 | 1,050.7 | 989.7 | 1,525.9 | 1,143.6 | 841.4 | 268.4 | 402.0 | 58.2 | 1.7 | 4.8 |
| Cash position |
|
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Net Change in Cash | | 101.9 | -881.2 | 438.7 | -249.8 | 84.2 | 447.1 | -3.8 | 181.6 | 48.8 | -109.6 |
|---|
| Closing Cash Balance | | 284.7 | 182.8 | 1,064.0 | 625.3 | 875.1 | 790.9 | 343.8 | 347.6 | 166.0 | 137.5 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | 574.7 | 488.1 | 502.2 | 447.3 | 128.9 | 395.7 | 391.0 | 414.1 | 494.3 | 196.3 | 380.9 | 343.7 | 67.6 | 86.4 | 104.2 | 128.9 | 111.3 |
|---|
| Real Free Cash Flow | | 416.0 | 488.1 | 502.2 | 370.1 | 63.1 | 339.9 | 341.3 | 375.2 | 463.4 | 172.7 | 363.7 | 321.0 | 53.1 | 75.9 | 99.7 | 127.2 | 109.4 |
| Free Cash Flow |
|
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Free Cash Flow | | 119.3 | 151.6 | 94.9 | 70.2 | 171.4 | 96.2 | 161.5 | 150.9 | 93.6 | 168.7 |
|---|
| Real Free Cash Flow | | 96.9 | 151.6 | 94.9 | 49.9 | 171.4 | 96.2 | 161.5 | 150.9 | 93.6 | 70.9 |