PVH
Výsledovka
Rozvaha
Peněžní toky
V miliónech (USD)
| Revenue |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Revenues | | 8,816.7 | 8,652.9 | 9,217.7 | 9,024.2 | 9,154.7 | 7,132.6 | 9,909.0 | 9,656.8 | 8,914.8 | 8,203.1 | 8,020.3 | 8,241.2 | 8,186.4 | 6,043.0 | 5,890.6 | 4,636.8 |
|---|
| Cost of Revenues | | 3,751.4 | 3,510.4 | 3,854.5 | 3,901.3 | 3,830.6 | 3,355.8 | 4,520.6 | 4,348.5 | 4,020.4 | 3,832.8 | 3,858.7 | 3,914.5 | 3,967.1 | 2,793.8 | 2,834.7 | 2,422.0 |
|---|
| Gross Profit | | 5,065.3 | 5,142.5 | 5,363.2 | 5,122.9 | 5,324.1 | 3,776.8 | 5,388.4 | 5,308.3 | 4,894.4 | 4,370.3 | 4,161.6 | 4,326.7 | 4,219.3 | 3,249.2 | 3,055.9 | 2,214.9 |
| Revenue |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Total Revenues | | 2,294.3 | 2,167.2 | 1,983.6 | 2,371.6 | 2,255.1 | 2,074.3 | 1,951.9 | 2,489.9 | 2,362.9 | 2,207.0 |
|---|
| Cost of Revenues | | 1,008.4 | 931.1 | 821.6 | 990.3 | 938.5 | 828.4 | 753.2 | 983.3 | 1,023.5 | 934.7 |
|---|
| Gross Profit | | 1,285.9 | 1,236.1 | 1,162.0 | 1,381.3 | 1,316.6 | 1,245.9 | 1,198.7 | 1,506.6 | 1,339.4 | 1,272.3 |
| Operating Income |
|
TTM |
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 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 4,428.4 | 4,377.4 | 4,453.9 | 3,983.2 | 4,715.2 | 4,432.8 | 4,248.2 | 3,636.7 | 3,417.7 | 3,713.6 | 3,673.5 | 2,594.3 | 2,481.4 | 2,071.4 |
|---|
| Depreciation & Amortization | | 276.4 | 282.2 | 298.6 | 301.5 | 313.3 | 325.8 | 323.8 | 334.8 | 324.9 | 321.8 | 257.4 | 244.7 | 313.6 | 140.4 | 132.0 | 147.1 |
|---|
| Total Operating Expenses | | 4,409.3 | 4,411.3 | 4,428.4 | 4,377.4 | 4,453.9 | 3,983.2 | 4,715.2 | 4,432.8 | 4,248.2 | 3,636.7 | 3,417.7 | 3,713.6 | 3,673.5 | 2,594.3 | 2,481.4 | 2,071.4 |
|---|
| Operating Income | | 656.0 | 731.2 | 934.8 | 586.3 | 763.6 | -464.0 | 354.6 | 875.5 | 646.2 | 733.6 | 743.9 | 613.1 | 545.8 | 654.9 | 574.5 | 210.0 |
| Operating Income |
|
TTM |
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| 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 | 1,152.1 | 1,123.3 | 1,138.5 |
|---|
| Depreciation & Amortization | | 69.4 | 68.7 | 67.7 | 70.6 | 69.7 | 69.8 | 72.1 | 75.6 | 75.2 | 75.5 |
|---|
| Total Operating Expenses | | 1,124.1 | 1,123.6 | 1,004.9 | 1,156.7 | 1,154.0 | 1,083.3 | 1,017.3 | 1,152.1 | 1,123.3 | 1,138.5 |
|---|
| Operating Income | | 161.8 | 112.5 | 157.1 | 224.6 | 162.6 | 162.6 | 181.4 | 354.5 | 229.8 | 133.8 |
| Net Income |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 18.5 | 23.2 | 11.5 | 7.1 | 4.4 | 4.2 | 5.3 | 4.7 | 6.3 | 5.9 | 4.0 | 5.0 | 7.5 | 1.5 | 1.3 | 1.7 |
|---|
| Interest Expense | | 97.7 | 89.8 | 99.3 | 82.5 | 104.2 | 121.3 | 120.0 | 120.8 | 128.5 | 120.9 | 117.0 | 143.5 | 192.2 | 118.7 | 129.4 | 128.6 |
|---|
| Other Expense | | -537.6 | -25.5 | -93.8 | -198.1 | 209.1 | -729.0 | 89.4 | 16.2 | -13.8 | 55.6 | 16.6 | -83.2 | -32.3 | 5.4 | -14.9 | -147.1 |
|---|
| IBT | | 118.4 | 705.7 | 841.0 | 388.2 | 972.7 | -1,193.0 | 444.0 | 775.6 | 510.2 | 674.2 | 647.5 | 391.4 | 328.8 | 543.1 | 431.6 | 76.6 |
|---|
| Income Tax Expense | | -222.4 | 107.2 | 177.4 | 187.8 | 20.7 | -55.5 | 28.9 | 31.0 | -25.9 | 125.5 | 75.1 | -47.5 | 185.3 | 109.3 | 113.7 | 22.8 |
|---|
| Net Income | | 340.8 | 598.5 | 663.6 | 200.4 | 952.3 | -1,137.5 | 417.3 | 746.4 | 537.8 | 549.0 | 572.4 | 439.0 | 143.5 | 433.8 | 317.9 | 53.8 |
| Net Income |
|
TTM |
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Interest Income | | 2.7 | 3.8 | 5.0 | 7.0 | 6.9 | 3.7 | 5.6 | 3.8 | 2.1 | 2.3 |
|---|
| Interest Expense | | 25.2 | 27.6 | 24.2 | 20.7 | 23.0 | 22.8 | 23.3 | 23.8 | 22.2 | 25.9 |
|---|
| Other Expense | | -1.5 | -1.3 | -506.7 | -28.1 | 4.4 | -7.8 | -68.9 | -17.6 | -8.0 | -14.1 |
|---|
| IBT | | 160.3 | 111.2 | -349.6 | 196.5 | 167.0 | 154.8 | 187.4 | 336.9 | 207.6 | 119.7 |
|---|
| Income Tax Expense | | 156.1 | -113.0 | -304.8 | 39.3 | 35.1 | -3.2 | 36.0 | 65.1 | 46.0 | 25.5 |
|---|
| Net Income | | 4.2 | 224.2 | -44.8 | 157.2 | 131.9 | 158.0 | 151.4 | 271.8 | 161.6 | 94.2 |
| Per Share Data |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| EPS | | $0.00 | $0.00 | $10.88 | $3.05 | $13.45 | $-15.98 | $5.63 | $9.76 | $6.71 | $6.85 | $6.95 | $5.33 | $1.77 | $6.16 | $4.73 | $0.80 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $10.76 | $3.03 | $13.25 | $-15.98 | $5.60 | $9.66 | $6.71 | $6.79 | $6.89 | $5.27 | $1.74 | $5.87 | $4.36 | $0.80 |
|---|
| Shares Outstanding | | 47.3 | 56.0 | 61.0 | 65.7 | 70.8 | 71.2 | 74.2 | 76.5 | 80.2 | 80.2 | 82.4 | 82.4 | 81.2 | 70.4 | 67.2 | 67.1 |
|---|
| Diluted Shares Outstanding | | 47.9 | 56.7 | 61.7 | 66.2 | 71.9 | 71.2 | 74.6 | 77.3 | 80.9 | 80.9 | 83.1 | 83.3 | 82.6 | 73.9 | 72.9 | 67.4 |
| Per Share Data |
|
TTM |
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| EPS | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $4.61 | $2.68 | $1.52 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $4.55 | $2.66 | $1.50 |
|---|
| Shares Outstanding | | 47.3 | 48.1 | 51.1 | 54.8 | 55.8 | 55.9 | 57.5 | 58.9 | 60.3 | 62.1 |
|---|
| Diluted Shares Outstanding | | 47.9 | 48.5 | 51.1 | 55.5 | 56.3 | 56.5 | 58.4 | 59.7 | 60.8 | 62.7 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 610.0 | 748.0 | 707.6 | 550.7 | 1,242.5 | 1,651.4 | 503.4 | 452.0 | 493.9 | 730.1 | 556.4 | 479.3 | 593.2 | 892.2 | 233.2 | 498.7 |
|---|
| 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 | | 610.0 | 748.0 | 707.6 | 550.7 | 1,242.5 | 1,651.4 | 503.4 | 452.0 | 493.9 | 730.1 | 556.4 | 479.3 | 593.2 | 892.2 | 233.2 | 498.7 |
|---|
| Accounts Receivable | | 906.9 | 876.3 | 807.2 | 945.2 | 765.3 | 666.6 | 765.1 | 803.8 | 696.4 | 641.4 | 685.9 | 743.2 | 761.1 | 441.3 | 481.0 | 447.2 |
|---|
| Inventory | | 1,582.8 | 1,508.7 | 1,419.7 | 1,802.6 | 1,348.5 | 1,417.1 | 1,615.7 | 1,732.4 | 1,591.3 | 1,317.9 | 1,322.3 | 1,257.3 | 1,281.0 | 878.4 | 809.0 | 692.3 |
|---|
| Other Current Assets | | 314.7 | 354.6 | 325.2 | 281.9 | 297.4 | 208.6 | 272.8 | 250.4 | 249.2 | 190.2 | 248.0 | 421.4 | 363.3 | 225.1 | 216.1 | 172.4 |
|---|
| Total Current Assets | | 3,414.4 | 3,487.6 | 3,259.7 | 3,580.4 | 3,653.7 | 3,943.7 | 3,394.2 | 3,238.6 | 3,030.8 | 2,879.6 | 2,812.6 | 2,901.2 | 2,998.6 | 2,437.0 | 1,739.2 | 1,810.6 |
| 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 | | 248.8 | 191.0 | 748.0 | 559.6 | 610.0 | 376.2 | 707.6 | 357.6 | 372.8 | 373.8 |
|---|
| 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 | | 248.8 | 191.0 | 748.0 | 559.6 | 610.0 | 376.2 | 707.6 | 357.6 | 372.8 | 373.8 |
|---|
| Accounts Receivable | | 919.2 | 872.8 | 876.3 | 999.0 | 906.9 | 835.0 | 807.2 | 1,045.4 | 910.0 | 928.3 |
|---|
| Inventory | | 1,791.0 | 1,596.0 | 1,508.7 | 1,608.2 | 1,582.8 | 1,346.8 | 1,419.7 | 1,476.9 | 1,795.5 | 1,718.1 |
|---|
| Other Current Assets | | 340.3 | 373.8 | 354.6 | 311.4 | 314.7 | 353.9 | 325.2 | 450.0 | 335.8 | 333.0 |
|---|
| Total Current Assets | | 3,299.3 | 3,033.6 | 3,487.6 | 3,478.2 | 3,414.4 | 2,911.9 | 3,259.7 | 3,347.1 | 3,414.1 | 3,353.2 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 2,030.9 | 1,898.5 | 2,076.4 | 2,199.7 | 2,255.1 | 2,507.5 | 2,702.6 | 984.5 | 899.8 | 759.9 | 744.6 | 725.7 | 712.1 | 561.3 | 458.9 | 404.6 |
|---|
| Goodwill | | 2,333.9 | 2,260.1 | 2,322.1 | 2,359.0 | 2,828.9 | 2,954.3 | 3,677.6 | 3,670.5 | 3,834.7 | 3,469.9 | 3,219.3 | 3,259.1 | 3,506.8 | 1,958.9 | 1,822.5 | 1,803.4 |
|---|
| Intangible Assets | | 3,090.6 | 3,020.9 | 3,097.4 | 3,249.9 | 3,307.0 | 3,518.2 | 3,480.7 | 3,569.2 | 3,726.6 | 3,610.0 | 3,646.4 | 3,781.6 | 4,052.2 | 2,581.0 | 2,558.4 | 2,601.0 |
|---|
| Long-Term Investments | | 113.8 | 201.8 | 216.0 | 0.0 | -352.1 | -369.8 | -40.3 | -40.5 | -25.4 | -17.4 | -12.2 | -7.1 | -35.2 | -61.5 | -12.0 | 0.0 |
|---|
| Other Long-Term Assets | | 225.4 | 127.3 | 383.5 | 345.5 | 352.1 | 369.8 | 375.9 | 400.9 | 393.8 | 348.5 | 273.5 | 264.2 | 378.0 | 243.3 | 173.4 | 115.8 |
|---|
| Total Long-Term Assets | | 7,823.3 | 7,545.6 | 7,913.2 | 8,187.9 | 8,743.1 | 9,349.8 | 10,236.8 | 8,625.1 | 8,854.9 | 8,188.3 | 7,883.8 | 8,030.6 | 8,649.0 | 5,344.5 | 5,013.1 | 4,924.8 |
|---|
| Total Assets | | 11,237.7 | 11,033.2 | 11,172.9 | 11,768.3 | 12,396.8 | 13,293.5 | 13,631.0 | 11,863.7 | 11,885.7 | 11,067.9 | 10,696.4 | 10,931.8 | 11,647.6 | 7,781.5 | 6,752.4 | 6,735.3 |
| 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 | | 2,583.1 | 1,963.2 | 1,898.5 | 1,986.5 | 2,030.9 | 2,081.9 | 2,076.4 | 2,082.6 | 2,167.2 | 2,167.8 |
|---|
| Goodwill | | 1,986.8 | 1,950.3 | 2,260.1 | 2,327.0 | 2,333.9 | 2,315.2 | 2,322.1 | 2,286.5 | 2,354.7 | 2,357.7 |
|---|
| Intangible Assets | | 3,069.3 | 3,046.8 | 3,020.9 | 2,602.8 | 3,090.6 | 3,089.6 | 3,097.4 | 2,581.3 | 2,713.1 | 2,710.3 |
|---|
| Long-Term Investments | | 18.2 | 0.0 | 0.0 | 0.0 | 0.0 | -36.3 | -33.8 | -374.8 | -374.6 | -381.5 |
|---|
| Other Long-Term Assets | | 670.9 | 311.0 | 329.1 | 476.5 | 339.2 | 390.1 | 417.3 | 374.8 | 374.6 | 381.5 |
|---|
| Total Long-Term Assets | | 8,328.3 | 7,638.8 | 7,545.6 | 7,763.1 | 7,823.3 | 7,876.8 | 7,913.2 | 7,820.0 | 8,128.3 | 8,138.0 |
|---|
| Total Assets | | 11,627.6 | 10,672.4 | 11,033.2 | 11,241.3 | 11,237.7 | 10,788.7 | 11,172.9 | 11,167.1 | 11,542.4 | 11,491.2 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 1,938.1 | 1,151.0 | 1,073.4 | 1,327.4 | 1,220.8 | 1,124.2 | 882.8 | 924.2 | 889.8 | 682.6 | 636.1 | 565.3 | 582.9 | 377.2 | 366.1 | 316.9 |
|---|
| Short-Term Debt | | 822.0 | 799.9 | 866.4 | 511.8 | 421.0 | 462.5 | 426.9 | 12.8 | 19.5 | 19.1 | 162.5 | 107.8 | 91.8 | 98.8 | 83.0 | 4.9 |
|---|
| Other Current Liabilities | | -61.0 | 735.6 | 804.2 | 874.0 | 1,100.8 | 939.9 | 986.7 | 891.6 | 923.1 | 832.4 | 696.3 | 724.3 | 844.2 | 646.1 | 556.4 | 1,555.8 |
|---|
| Current Liabilities | | 2,760.1 | 2,741.8 | 2,771.5 | 2,767.5 | 2,787.5 | 2,582.4 | 2,361.1 | 1,893.9 | 1,871.6 | 1,564.8 | 1,527.2 | 1,428.6 | 1,552.4 | 1,162.4 | 1,043.9 | 1,928.8 |
| Current Liabilities |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Accounts Payable | | 2,067.9 | 991.0 | 1,151.0 | 1,137.4 | 1,200.9 | 863.0 | 1,073.4 | 999.1 | 1,242.9 | 1,063.0 |
|---|
| Short-Term Debt | | 672.0 | 921.2 | 799.9 | 804.5 | 822.0 | 316.1 | 866.4 | 1,322.2 | 1,361.3 | 813.7 |
|---|
| Other Current Liabilities | | -380.4 | 764.2 | 735.6 | 706.1 | 669.7 | 643.0 | 776.2 | 475.8 | 445.0 | 459.9 |
|---|
| Current Liabilities | | 2,410.3 | 2,730.5 | 2,741.8 | 2,694.7 | 2,760.1 | 1,877.4 | 2,771.5 | 2,845.5 | 3,123.6 | 2,396.2 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 1,668.2 | 2,591.2 | 2,667.5 | 3,317.0 | 3,532.0 | 4,944.4 | 4,225.9 | 2,819.4 | 3,061.3 | 3,197.3 | 3,054.3 | 3,438.7 | 3,878.2 | 2,211.6 | 1,832.9 | 2,364.0 |
|---|
| Capital Leases | | 1,069.1 | 1,300.4 | 1,364.7 | 1,493.7 | 1,589.8 | 1,852.1 | 1,895.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Def. Tax Liability | | 328.5 | 333.5 | 346.1 | 671.1 | 788.5 | 1,039.8 | 558.1 | 565.2 | 663.0 | 877.7 | 836.4 | 1,004.3 | 1,016.6 | 589.8 | 507.0 | 508.6 |
|---|
| Total Liabilities | | 6,045.9 | 5,892.7 | 6,054.0 | 6,755.6 | 7,108.0 | 8,563.2 | 7,819.5 | 6,035.9 | 6,349.3 | 6,263.4 | 6,144.1 | 6,567.5 | 7,312.4 | 4,529.0 | 4,036.9 | 4,292.8 |
| 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 | | 3,943.6 | 2,808.3 | 2,591.2 | 2,712.8 | 2,737.3 | 3,246.9 | 2,667.5 | 2,656.9 | 2,756.5 | 3,316.0 |
|---|
| Capital Leases | | 2,017.2 | 1,382.2 | 1,300.4 | 1,345.0 | 1,371.9 | 1,101.0 | 1,075.8 | 1,405.1 | 1,465.5 | 1,465.2 |
|---|
| Def. Tax Liability | | 407.1 | 289.8 | 333.5 | 332.6 | 328.5 | 345.9 | 346.1 | 610.4 | 624.7 | 652.6 |
|---|
| Total Liabilities | | 6,761.0 | 6,054.2 | 5,892.7 | 5,953.1 | 6,045.9 | 5,729.5 | 6,054.0 | 6,112.8 | 6,504.8 | 6,364.8 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 89.0 | 89.1 | 88.6 | 87.6 | 87.1 | 86.3 | 85.9 | 85.4 | 84.9 | 83.9 | 83.5 | 83.1 | 82.7 | 73.3 | 68.3 | 67.2 |
|---|
| Retained Earnings | | 5,712.4 | 5,997.2 | 5,407.3 | 4,753.1 | 4,562.8 | 3,613.2 | 4,753.0 | 4,350.1 | 3,625.2 | 3,098.0 | 2,561.2 | 2,001.3 | 1,574.8 | 1,445.7 | 1,147.1 | 840.1 |
|---|
| Comprehensive Income | | -774.8 | -856.8 | -753.6 | -713.1 | -612.7 | -519.1 | -640.1 | -507.9 | -321.5 | -710.8 | -704.2 | -416.5 | 42.3 | 139.9 | -50.4 | 55.8 |
|---|
| Total Common Equity | | 5,191.8 | 5,140.5 | 5,118.9 | 5,012.7 | 5,288.8 | 4,733.7 | 5,813.5 | 5,827.6 | 5,534.4 | 4,802.5 | 4,552.3 | 4,364.3 | 4,329.6 | 3,252.6 | 2,715.4 | 2,442.6 |
| 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 | | 89.6 | 89.4 | 89.1 | 89.1 | 89.0 | 88.9 | 88.6 | 3,371.6 | 3,359.6 | 3,345.3 |
|---|
| Retained Earnings | | 6,172.7 | 5,948.5 | 5,997.2 | 5,840.0 | 5,712.4 | 5,554.4 | 5,407.3 | 5,137.8 | 4,978.5 | 4,886.7 |
|---|
| Comprehensive Income | | -756.7 | -770.4 | -856.8 | -787.6 | -774.8 | -764.2 | -753.6 | -804.7 | -723.1 | -741.6 |
|---|
| Total Common Equity | | 4,866.6 | 4,618.2 | 5,140.5 | 5,288.2 | 5,191.8 | 5,059.2 | 5,118.9 | 5,054.3 | 5,037.6 | 5,126.4 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 3,559.3 | 3,391.1 | 3,533.9 | 3,828.8 | 3,953.0 | 5,406.9 | 4,652.8 | 2,832.2 | 3,080.8 | 3,216.4 | 3,216.8 | 3,546.5 | 3,970.0 | 2,310.5 | 1,915.9 | 2,368.9 |
|---|
| Book Value | | 5,191.8 | 5,140.5 | 5,118.9 | 5,012.7 | 5,288.8 | 4,730.3 | 5,811.5 | 5,827.8 | 5,536.4 | 4,804.5 | 4,552.3 | 4,364.3 | 4,335.2 | 3,252.6 | 2,715.4 | 2,442.6 |
| 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Book Value | | 4,866.6 | 4,618.2 | 5,140.5 | 5,288.2 | 5,191.8 | 5,059.2 | 5,118.9 | 5,054.3 | 5,037.6 | 5,126.4 |
| Cash Flow From Operating Activities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | 742.8 | 598.5 | 663.6 | 200.4 | 952.0 | -1,137.5 | 415.1 | 744.6 | 536.1 | 548.7 | 572.4 | 438.9 | 143.5 | 433.8 | 317.9 | 53.8 |
|---|
| Depreciation & Amortization | | 292.7 | 282.2 | 298.6 | 301.5 | 313.3 | 325.8 | 323.8 | 334.8 | 324.9 | 321.8 | 257.4 | 244.7 | 313.6 | 140.4 | 132.0 | 147.1 |
|---|
| Stock-Based Compensation | | 51.4 | 54.0 | 51.9 | 46.6 | 46.8 | 50.5 | 56.1 | 56.2 | 44.9 | 38.2 | 42.0 | 48.7 | 58.0 | 33.6 | 40.9 | 33.3 |
|---|
| Change Working Capital | | 25.4 | -138.9 | 70.5 | -859.1 | -31.7 | 645.0 | 66.7 | -155.5 | -14.4 | 229.4 | 63.4 | -153.3 | 38.8 | -13.4 | -84.5 | -34.7 |
|---|
| Change In Accounts Receivable | | -5.2 | -82.8 | 118.9 | -188.5 | -138.1 | 138.4 | -17.1 | -151.4 | 3.3 | 22.3 | 33.2 | -17.4 | -31.7 | 55.7 | -40.8 | -114.8 |
|---|
| Change In Accounts Payable | | -128.3 | 95.3 | -318.8 | -62.6 | 260.7 | 140.9 | 47.8 | 112.9 | 185.9 | 166.9 | 58.6 | -41.7 | -41.2 | 86.6 | 48.2 | 198.9 |
|---|
| Change In Inventories | | 151.1 | -133.8 | 307.6 | -466.9 | -33.9 | 283.3 | 121.4 | -212.1 | -163.5 | 2.2 | -96.2 | -71.7 | -44.3 | -57.5 | -111.2 | -124.5 |
|---|
| Other Non-cash Items | | -89.7 | -29.3 | -100.8 | 340.0 | -144.3 | 958.6 | 231.5 | -14.3 | 32.9 | -184.6 | -26.9 | 241.1 | -79.8 | -74.8 | 43.3 | 165.2 |
|---|
| Cash from Operations | | 998.9 | 0.0 | 969.4 | 39.2 | 1,071.2 | 697.7 | 1,020.3 | 852.5 | 699.8 | 954.8 | 899.6 | 789.1 | 411.9 | 569.5 | 490.7 | 352.2 |
| Cash Flow From Operating Activities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Net Income | | 4.2 | 224.2 | -44.8 | 157.2 | 131.9 | 158.0 | 151.4 | 271.8 | 161.6 | 94.2 |
|---|
| Depreciation & Amortization | | 69.4 | 68.7 | 67.7 | 70.6 | 69.7 | 69.8 | 72.1 | 75.6 | 75.2 | 75.5 |
|---|
| Stock-Based Compensation | | 11.0 | 13.9 | 12.1 | 14.9 | 12.2 | 16.4 | 10.5 | 12.4 | 12.1 | 14.3 |
|---|
| Change Working Capital | | -227.6 | 54.2 | -233.1 | 232.6 | -160.4 | 60.9 | -272.0 | 349.5 | -113.0 | 115.9 |
|---|
| Change In Accounts Receivable | | -204.2 | -37.5 | 35.4 | 95.0 | -99.9 | -71.9 | -19.5 | 271.2 | -185.0 | 22.8 |
|---|
| Change In Accounts Payable | | -181.6 | 229.0 | -217.1 | 96.2 | -38.4 | 365.7 | -328.2 | 39.4 | -205.2 | 162.0 |
|---|
| Change In Inventories | | 117.6 | -174.0 | -24.3 | 54.4 | -32.9 | -225.2 | 69.9 | 76.5 | 229.9 | -75.0 |
|---|
| Other Non-cash Items | | -10.0 | -147.9 | 469.0 | 24.9 | -20.1 | -10.9 | -10.0 | -66.0 | -13.7 | -9.2 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 657.7 | 115.5 | 271.6 |
| Cash Flow From Investing Activities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -204.2 | -158.7 | -244.7 | -290.1 | -267.9 | -226.6 | -345.2 | -379.5 | -358.1 | -246.6 | -263.8 | -255.8 | -237.1 | -210.6 | -169.8 | -101.0 |
|---|
| Acquisitions | | 163.4 | 0.0 | 160.0 | 0.0 | 0.0 | 167.5 | -220.1 | -15.9 | -110.7 | -243.4 | -77.9 | -91.4 | -1,828.8 | -97.4 | -134.0 | -2,633.6 |
|---|
| Investments | | -5.3 | -5.5 | -4.7 | -8.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Sales of Investment | | 5.9 | 0.0 | 2.9 | 20.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Investing Activities | | -4.2 | 0.0 | 1.4 | 0.0 | 222.9 | 0.0 | 59.4 | 0.0 | 9.7 | 9.1 | 20.2 | -10.5 | 8.6 | 0.0 | 0.0 | -43.7 |
|---|
| Cash from Investing | | -39.7 | 0.0 | -85.1 | -278.2 | -45.0 | -59.1 | -505.9 | -395.4 | -459.1 | -480.9 | -321.5 | -357.7 | -2,057.3 | -307.9 | -303.9 | -2,778.3 |
| Cash Flow From Investing Activities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Capital Expenditure | | -40.6 | -31.2 | -26.7 | -43.3 | -40.0 | -36.6 | -38.8 | -81.4 | -47.4 | -58.0 |
|---|
| Acquisitions | | 0.0 | 0.0 | 2.5 | 12.0 | 2.5 | 0.0 | 0.0 | 161.4 | 2.0 | -0.2 |
|---|
| Investments | | -0.9 | -4.3 | -4.3 | 4.1 | -1.1 | -0.5 | -2.5 | -1.4 | -0.9 | -0.5 |
|---|
| Sales of Investment | | 0.2 | 4.5 | 0.5 | 5.1 | 0.5 | 0.3 | 0.1 | 1.6 | 0.4 | 0.7 |
|---|
| Other Investing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | -2.0 | 0.2 |
|---|
| Cash from Investing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 80.2 | -47.9 | -57.8 |
| Cash Flow From Financing Activities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -53.1 | 0.0 | -116.5 | -492.5 | -1,056.5 | -73.5 | -1,725.4 | -162.1 | -970.5 | -945.8 | -340.4 | -1,101.8 | -1,638.7 | -312.6 | -521.1 | -553.6 |
|---|
| Debt Issued | | -176.8 | -142.8 | -178.4 | 368.3 | -397.4 | 827.6 | 3,546.0 | -86.5 | 834.9 | 945.4 | 10.7 | 678.3 | 3,298.2 | 707.2 | 68.2 | 2,922.5 |
|---|
| Issuance of Common Stock | | 24.8 | 0.0 | 0.0 | 0.0 | 0.0 | 683.6 | 0.0 | 0.0 | 731.6 | 973.8 | 7.4 | 599.9 | 3,046.0 | 713.3 | 92.6 | 364.5 |
|---|
| Repurchase of Common Stock | | -601.5 | -524.8 | -570.3 | -418.6 | -361.3 | -117.3 | -345.1 | -325.2 | -259.1 | -322.1 | -138.4 | -11.1 | -61.4 | -14.0 | -5.3 | -2.5 |
|---|
| Dividends Paid | | -8.9 | 0.0 | -9.4 | -10.1 | -2.7 | -2.7 | -11.3 | -11.6 | -11.9 | -12.2 | -12.5 | -12.5 | -12.3 | -11.0 | -10.9 | -10.0 |
|---|
| Other Financing Activities | | -79.6 | 0.0 | -25.6 | 493.0 | 22.0 | -12.7 | 1,630.2 | 20.4 | 1.7 | 3.1 | 5.5 | 11.0 | 21.4 | 9.1 | 1.0 | 2,635.1 |
|---|
| Cash from Financing | | -716.4 | 0.0 | -721.8 | -428.2 | -1,398.5 | 477.4 | -451.6 | -478.5 | -508.2 | -303.2 | -478.4 | -514.5 | 1,354.9 | 384.8 | -443.7 | 2,433.5 |
| Cash Flow From Financing Activities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Debt Repaid | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -104.2 | -3.8 | -5.3 |
|---|
| Debt Issued | | 4,615.6 | 886.1 | 338.4 | -119.2 | -49.0 | -3.7 | 29.1 | -21.5 | -125.8 | 7.0 |
|---|
| 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 | | -0.2 | -4.8 | -572.2 | -244.6 | -34.8 | -31.4 | -214.0 | -283.6 | -72.5 | -209.6 |
|---|
| Dividends Paid | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -2.3 | -2.3 | -2.4 |
|---|
| Other Financing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.9 | 4.1 | 0.0 |
|---|
| Cash from Financing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -391.0 | -74.6 | -217.3 |
| Cash position |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | 237.2 | 40.4 | 156.9 | -691.8 | -408.9 | 1,148.0 | 51.4 | -41.9 | -236.2 | 173.7 | 77.1 | -113.9 | -299.1 | 659.0 | -265.5 | 17.8 |
|---|
| Closing Cash Balance | | 610.0 | 748.0 | 707.6 | 550.7 | 1,242.5 | 1,651.4 | 503.4 | 452.0 | 493.9 | 730.1 | 556.4 | 479.3 | 593.2 | 892.2 | 233.2 | 498.7 |
| Cash position |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Net Change in Cash | | -90.6 | 57.8 | -557.0 | 188.4 | -50.4 | 233.8 | -331.4 | 350.0 | -15.2 | -1.0 |
|---|
| Closing Cash Balance | | 158.2 | 248.8 | 191.0 | 748.0 | 559.6 | 610.0 | 376.2 | 707.6 | 357.6 | 372.8 |
| Free Cash Flow |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | 794.7 | 582.2 | 724.7 | -250.9 | 803.3 | 471.1 | 675.1 | 473.0 | 341.7 | 708.2 | 635.8 | 533.3 | 174.7 | 359.0 | 320.9 | 251.2 |
|---|
| Real Free Cash Flow | | 743.3 | 528.2 | 672.8 | -297.5 | 756.5 | 420.6 | 619.0 | 416.8 | 296.8 | 670.0 | 593.8 | 484.6 | 116.8 | 325.4 | 279.9 | 218.0 |
| Free Cash Flow |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Free Cash Flow | | -85.1 | 181.9 | -98.1 | 443.2 | -11.3 | 255.8 | -105.5 | 576.3 | 68.1 | 213.6 |
|---|
| Real Free Cash Flow | | -96.1 | 168.0 | -110.2 | 428.3 | -23.5 | 239.4 | -116.0 | 563.9 | 56.0 | 199.3 |