Regency Centers Corporation
REG
Výsledovka
Výsledovka
Rozvaha
Peněžní toky
V miliónech (USD)
| Revenue | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenues | 1,683.8 | 1,554.2 | 1,503.3 | 1,322.5 | 1,224.0 | 1,166.2 | 1,016.2 | 1,133.1 | 1,121.0 | 984.3 | 614.4 | 569.8 | 537.9 | 489.0 | 496.9 | 500.4 | 486.8 | |
| Cost of Revenues | 664.8 | 860.1 | 433.1 | 394.8 | 345.9 | 326.7 | 313.1 | 306.1 | 305.9 | 253.7 | 161.4 | 144.8 | 136.8 | 124.7 | 125.5 | 72.6 | 70.4 | |
| Gross Profit | 1,019.0 | 694.1 | 1,070.2 | 927.7 | 878.1 | 839.5 | 703.1 | 827.0 | 815.1 | 730.6 | 453.0 | 424.9 | 401.1 | 364.3 | 371.4 | 427.8 | 416.4 |
| Revenue | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenues | 506.8 | 387.0 | 394.6 | 395.4 | 384.2 | 373.8 | 369.6 | 375.8 | 359.6 | 330.6 | |
| Cost of Revenues | 226.9 | 214.8 | 108.3 | 114.8 | 114.3 | 106.2 | 105.0 | 107.6 | 113.0 | 99.4 | |
| Gross Profit | 279.8 | 172.2 | 286.3 | 280.6 | 269.9 | 267.5 | 264.6 | 268.2 | 246.6 | 231.2 |
| 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 | 0.6 | 1.5 | 10.5 | 2.5 | 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 | 97.8 | 79.9 | 78.2 | 75.0 | 75.0 | 65.5 | 67.6 | 65.3 | 65.6 | 60.2 | 61.2 | 61.7 | 56.1 | 56.3 | |
| Depreciation & Amortization | 393.6 | 405.0 | 372.0 | 308.2 | 319.7 | 303.3 | 345.9 | 374.3 | 326.4 | 334.2 | 162.3 | 146.8 | 147.8 | 130.6 | 126.8 | 132.1 | 123.7 | |
| Total Operating Expenses | 109.6 | 118.5 | 101.5 | 927.7 | 405.8 | 387.3 | 433.5 | 457.1 | 434.9 | 491.1 | 241.7 | 220.3 | 216.5 | 199.9 | 209.0 | 253.5 | 241.2 | |
| Operating Income | 909.3 | 575.6 | 968.8 | 516.4 | 527.7 | 494.3 | 300.8 | 428.5 | 380.2 | 239.6 | 211.2 | 204.7 | 184.6 | 164.3 | 175.7 | 180.9 | 175.2 |
| Operating Income | TTM | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| R&D Expenses | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.2 | 0.3 | ||
| Selling General & Admin Expenses | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 26.6 | 24.2 | ||
| Depreciation & Amortization | 105.9 | 102.8 | 94.3 | 90.6 | 89.9 | 95.8 | 94.1 | 92.3 | 98.9 | 87.5 | ||
| Total Operating Expenses | 31.7 | 30.8 | 25.5 | 21.6 | 26.0 | 25.1 | 26.1 | 28.0 | 130.2 | 113.8 | ||
| Operating Income | 248.1 | 141.4 | 260.9 | 259.0 | 243.8 | 242.5 | 238.5 | 240.2 | 139.1 | 266.0 |
| Net Income | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest Income | 7.7 | 7.7 | 9.6 | 2.0 | 1.1 | 1.2 | 2.9 | 2.9 | 1.2 | 1.8 | 1.2 | 1.6 | 1.2 | 1.6 | 1.7 | 2.4 | 2.4 | |
| Interest Expense | 47.6 | 212.0 | 189.0 | 155.8 | 141.3 | 139.8 | 149.4 | 141.3 | 141.3 | 132.6 | 83.5 | 95.3 | 101.3 | 109.0 | 112.1 | 123.6 | 125.3 | |
| Other Expense | -284.6 | -59.1 | -554.4 | -145.6 | -39.7 | -128.0 | -253.5 | -209.5 | -16.1 | 34.9 | -9.2 | 6.0 | 48.3 | 28.9 | -47.6 | -11.6 | -28.4 | |
| IBT | 624.7 | 516.5 | 414.4 | 370.9 | 488.0 | 366.3 | 47.3 | 219.0 | 224.0 | 141.8 | 119.7 | 116.9 | 132.8 | 84.3 | 2.7 | 39.0 | 21.5 | |
| Income Tax Expense | 0.0 | 0.0 | 4.5 | 0.0 | 146.2 | 191.8 | 186.0 | 181.8 | -14.9 | -9.7 | 94.8 | 84.7 | -1.0 | 46.2 | 13.2 | 122.9 | 163.2 | |
| Net Income | 629.7 | 527.5 | 400.4 | 364.6 | 341.8 | 174.5 | -138.7 | 37.2 | 249.1 | 176.1 | 164.9 | 150.1 | 187.4 | 149.8 | 25.9 | 51.4 | 12.0 |
| 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 | 2.8 | 2.2 | 1.3 | 1.3 | 1.4 | 1.6 | 4.0 | 2.6 | 0.8 | 0.4 | ||
| Interest Expense | 0.0 | 0.0 | 0.0 | 47.6 | 48.2 | 48.4 | 47.0 | 45.4 | 42.8 | 37.1 | ||
| Other Expense | 43.8 | -28.7 | -152.5 | -147.1 | -150.6 | -138.9 | -133.5 | -127.5 | -36.4 | -39.6 | ||
| IBT | 291.9 | 112.6 | 108.3 | 111.9 | 93.2 | 103.6 | 104.9 | 112.7 | 92.0 | 92.2 | ||
| Income Tax Expense | 0.0 | 0.0 | 0.0 | 0.0 | 4.5 | 0.0 | 0.0 | 0.0 | 70.3 | 51.0 | ||
| Net Income | 304.7 | 109.4 | 106.0 | 109.6 | 86.5 | 101.5 | 102.7 | 109.8 | 89.8 | 90.7 |
| 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 | $2.04 | $2.02 | $1.03 | $-0.82 | $0.22 | $1.47 | $1.00 | $1.43 | $1.37 | $1.80 | $1.40 | $-0.08 | $0.35 | $-0.14 | |
| EPS Diluted | $0.00 | $0.00 | $0.00 | $2.04 | $2.02 | $1.02 | $-0.82 | $0.22 | $1.46 | $1.00 | $1.42 | $1.36 | $1.80 | $1.40 | $-0.08 | $0.35 | $-0.14 | |
| Shares Outstanding | 189.3 | 189.3 | 189.8 | 176.1 | 169.2 | 170.2 | 169.2 | 167.5 | 169.7 | 159.5 | 100.9 | 94.4 | 92.4 | 91.4 | 89.6 | 87.8 | 81.1 | |
| Diluted Shares Outstanding | 183.1 | 182.2 | 183.0 | 176.4 | 169.5 | 170.7 | 169.5 | 167.8 | 170.1 | 160.0 | 101.3 | 94.9 | 92.4 | 91.4 | 89.7 | 88.3 | 82.6 |
| Per Share Data | TTM | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| EPS | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.47 | $0.50 | ||
| EPS Diluted | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.47 | $0.50 | ||
| Shares Outstanding | 189.3 | 189.3 | 189.3 | 188.9 | 180.9 | 187.9 | 190.1 | 190.6 | 184.1 | 177.3 | ||
| Diluted Shares Outstanding | 183.1 | 182.3 | 182.0 | 181.8 | 181.8 | 181.8 | 183.9 | 184.8 | 185.0 | 178.2 |
| Current Assets | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Equivalents | 79.9 | 56.3 | 85.0 | 68.8 | 95.0 | 378.5 | 115.6 | 42.5 | 49.4 | 17.9 | 40.6 | 121.8 | 90.2 | 22.3 | 17.5 | 22.5 | |
| Short Term Investments | 16.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Total Cash & ST Investments | 79.9 | 56.3 | 85.0 | 68.8 | 95.0 | 378.5 | 115.6 | 42.5 | 49.4 | 17.9 | 40.6 | 121.8 | 90.2 | 22.3 | 17.5 | 22.5 | |
| Accounts Receivable | 237.0 | 271.8 | 214.9 | 188.9 | 153.1 | 143.6 | 169.3 | 172.4 | 171.0 | 111.7 | 106.2 | 98.9 | 88.9 | 100.3 | 121.6 | 117.8 | |
| Inventory | -16.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 27.6 | 24.0 | 25.3 | 20.1 | 17.2 | 23.4 | -6.1 | 0.0 | |
| Other Current Assets | -316.9 | 5.6 | 25.3 | 0.0 | 0.0 | 0.0 | 0.0 | 63.2 | 4.0 | 4.6 | 3.8 | 8.0 | 9.5 | 6.5 | 6.1 | 0.0 | |
| Total Current Assets | 332.7 | 333.7 | 325.1 | 257.6 | 273.7 | 556.0 | 330.5 | 278.1 | 252.0 | 158.2 | 175.9 | 248.8 | 205.8 | 152.6 | 139.1 | 140.2 |
| 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 | 200.7 | 150.7 | 75.1 | 56.3 | 110.0 | 73.8 | 224.7 | 85.0 | 81.1 | 43.1 | |
| Short Term Investments | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 14.2 | 21.3 | 5.9 | |
| Total Cash & ST Investments | 200.7 | 150.7 | 75.1 | 56.3 | 110.0 | 73.8 | 224.7 | 85.0 | 81.1 | 43.1 | |
| Accounts Receivable | 272.2 | 277.4 | 266.7 | 271.8 | 256.2 | 252.8 | 240.9 | 214.9 | 208.0 | 206.1 | |
| Inventory | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 322.8 | -21.3 | -5.9 | |
| Other Current Assets | 58.5 | 19.7 | 19.7 | 5.6 | 4.8 | 6.1 | 39.0 | 25.3 | 0.0 | 0.0 | |
| Total Current Assets | 531.4 | 447.8 | 361.5 | 333.7 | 371.0 | 332.7 | 504.6 | 325.1 | 289.1 | 249.2 |
| Long-Term Assets | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Property, Plant & Equipment | 329.7 | 330.2 | 334.7 | 275.5 | 280.8 | 287.8 | 292.8 | 6.1 | 6.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 3,310.3 | 3,288.3 | |
| Goodwill | 167.1 | 166.7 | 167.1 | 167.1 | 167.1 | 173.9 | 307.4 | 314.1 | 310.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Intangible Assets | 256.6 | 230.0 | 283.4 | 197.7 | 212.7 | 188.8 | 242.8 | 387.1 | 477.6 | 118.8 | 105.4 | 52.4 | 44.8 | 42.5 | 27.1 | 18.2 | |
| Long-Term Investments | 428.7 | 450.9 | 422.6 | 350.4 | 372.6 | 467.2 | 469.5 | 504.3 | 386.3 | 296.7 | 306.2 | 333.2 | 358.8 | 442.9 | 408.6 | 428.6 | |
| Other Long-Term Assets | 125.0 | 10,880.5 | 10,839.3 | 9,778.9 | 266.4 | 261.4 | 390.7 | 9,455.0 | 63.6 | 3,915.2 | 3,603.6 | 3,562.8 | 3,304.1 | 3,215.5 | 31.8 | 35.2 | |
| Total Long-Term Assets | 12,051.4 | 12,058.3 | 12,047.0 | 10,602.6 | 10,518.9 | 10,380.9 | 10,801.8 | 10,666.6 | 10,892.0 | 4,330.7 | 4,015.2 | 3,948.3 | 3,707.7 | 3,700.9 | 3,848.0 | 3,833.4 | |
| Total Assets | 12,384.2 | 12,392.0 | 12,426.9 | 10,860.2 | 10,792.6 | 10,936.9 | 11,132.3 | 10,944.7 | 11,144.0 | 4,488.9 | 4,191.1 | 4,197.2 | 3,913.5 | 3,853.5 | 3,987.1 | 3,973.6 |
| 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 | 327.5 | 327.9 | 328.7 | 330.2 | 331.5 | 329.7 | 332.5 | 334.7 | 301.8 | 303.7 | |
| Goodwill | 166.7 | 166.7 | 166.7 | 166.7 | 166.7 | 167.1 | 167.1 | 167.1 | 167.1 | 167.1 | |
| Intangible Assets | 254.9 | 219.0 | 231.5 | 230.0 | 242.5 | 256.6 | 266.8 | 283.4 | 295.3 | 178.8 | |
| Long-Term Investments | 467.8 | 527.9 | 435.9 | 450.9 | 439.1 | 428.7 | 509.3 | 422.6 | 382.3 | 342.4 | |
| Other Long-Term Assets | 11,310.5 | 11,041.1 | 11,035.7 | 10,880.5 | 10,875.7 | 10,869.3 | 10,870.6 | 40.6 | 299.5 | 280.8 | |
| Total Long-Term Assets | 12,527.6 | 12,282.7 | 12,198.6 | 12,058.3 | 12,055.6 | 12,051.4 | 12,146.3 | 12,101.8 | 12,092.3 | 10,578.8 | |
| Total Assets | 13,059.0 | 12,730.5 | 12,560.1 | 12,392.0 | 12,426.6 | 12,384.2 | 12,650.9 | 12,426.9 | 12,381.4 | 10,827.9 |
| Current Liabilities | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Accounts Payable | 357.2 | 392.3 | 358.6 | 317.3 | 322.3 | 302.4 | 213.7 | 224.8 | 234.3 | 138.9 | 164.5 | 181.2 | 147.0 | 127.1 | 101.9 | 0.0 | |
| Short-Term Debt | 58.2 | 65.0 | 396.0 | 4,294.7 | 0.0 | 264.7 | 484.4 | 145.0 | 623.3 | 278.5 | 165.0 | 75.0 | 75.0 | 170.0 | 1,982.4 | 2,094.5 | |
| Other Current Liabilities | 17.2 | 0.0 | -42.0 | -4,364.9 | 0.0 | 0.0 | 0.0 | 0.0 | -623.3 | -278.5 | 0.0 | 0.0 | 0.0 | 0.0 | 12.7 | 101.0 | |
| Current Liabilities | 357.2 | 457.3 | 712.6 | 317.3 | 322.3 | 567.0 | 698.1 | 369.8 | 857.5 | 417.4 | 329.5 | 256.2 | 222.0 | 297.1 | 2,097.0 | 2,195.5 |
| Current Liabilities | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Accounts Payable | 396.8 | 381.5 | 341.0 | 392.3 | 389.1 | 357.2 | 344.6 | 358.6 | 360.1 | 317.9 | |
| Short-Term Debt | 30.0 | 30.0 | 265.0 | 65.0 | 30.0 | 58.2 | 30.0 | 396.0 | 4.2 | 35.1 | |
| Other Current Liabilities | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -42.0 | 0.0 | 0.0 | |
| Current Liabilities | 426.8 | 411.5 | 606.0 | 457.3 | 419.1 | 415.4 | 374.6 | 510.6 | 437.1 | 317.9 |
| Long-Term Liabilities | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Long-Term Debt | 4,307.2 | 4,953.2 | 4,402.3 | 3,940.5 | 3,934.7 | 3,878.8 | 3,658.1 | 3,570.2 | 2,971.7 | 1,363.9 | 1,707.5 | 1,946.4 | 1,779.7 | 1,771.9 | 1,982.4 | 2,094.5 | |
| Capital Leases | 623.8 | 609.5 | 644.4 | 213.7 | 215.8 | 220.4 | 222.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Def. Tax Liability | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Total Liabilities | 5,421.0 | 5,491.7 | 5,235.0 | 4,682.2 | 4,682.6 | 4,878.8 | 4,842.3 | 4,494.5 | 4,411.0 | 1,864.4 | 2,108.5 | 2,260.7 | 2,052.4 | 2,107.5 | 2,117.4 | 2,213.0 |
| 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 | 5,491.3 | 5,379.5 | 4,994.8 | 4,953.2 | 4,982.7 | 4,931.1 | 5,022.3 | 4,402.3 | 4,630.9 | 4,254.1 | |
| Capital Leases | 29.7 | 47.7 | 48.1 | 609.5 | 617.7 | 623.8 | 635.1 | 246.1 | 242.4 | 243.5 | |
| Def. Tax Liability | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 13.3 | 0.0 | 0.0 | |
| Total Liabilities | 5,998.9 | 5,873.5 | 5,683.6 | 5,491.7 | 5,482.4 | 5,421.0 | 5,472.9 | 5,235.0 | 5,149.9 | 4,684.2 |
| Total Common Equity | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Common Stock | 1.8 | 1.8 | 1.8 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.0 | 1.0 | 0.9 | 0.9 | 0.9 | 0.9 | 0.8 | |
| Retained Earnings | -1,911.7 | -1,980.1 | -1,871.6 | -1,765.0 | -1,814.8 | -1,765.8 | -1,408.1 | -1,255.5 | -1,158.2 | -994.3 | -936.0 | -882.4 | -874.9 | -834.8 | -662.7 | -531.5 | |
| Comprehensive Income | 5.1 | 2.2 | -1.3 | 7.6 | -10.2 | -18.6 | -12.0 | -0.9 | -6.3 | -18.3 | -58.7 | -57.7 | -17.4 | -57.7 | -71.4 | -80.9 | |
| Total Common Equity | 6,795.7 | 6,724.1 | 7,032.7 | 6,097.0 | 6,037.4 | 5,984.9 | 6,213.3 | 6,398.0 | 6,692.1 | 2,591.3 | 2,054.1 | 1,906.6 | 1,843.4 | 1,730.8 | 1,808.4 | 1,701.4 |
| Total Common Equity | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Common Stock | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.7 | |
| Retained Earnings | -2,049.8 | -2,027.3 | -2,001.9 | -1,980.1 | -1,935.4 | -1,911.7 | -1,889.0 | -1,871.6 | -1,834.3 | -1,803.4 | |
| Comprehensive Income | -4.3 | -3.8 | -1.7 | 2.2 | -5.4 | 5.1 | 4.5 | -1.3 | 9.4 | 7.3 | |
| Total Common Equity | 6,797.0 | 6,677.9 | 6,699.6 | 6,724.1 | 6,767.5 | 6,795.7 | 7,019.7 | 7,032.7 | 7,060.9 | 6,040.2 |
| Other | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Debt | 4,989.2 | 5,018.2 | 4,798.3 | 3,940.5 | 3,934.7 | 4,143.5 | 4,142.5 | 3,715.2 | 3,595.0 | 1,642.4 | 1,872.5 | 2,021.4 | 1,854.7 | 1,941.9 | 1,982.4 | 2,094.5 | |
| Book Value | 6,963.2 | 6,900.3 | 7,191.9 | 6,178.0 | 6,109.9 | 6,058.1 | 6,290.0 | 6,450.2 | 6,733.1 | 2,624.5 | 2,082.6 | 1,936.5 | 1,861.1 | 1,745.9 | 1,869.7 | 1,760.7 |
| Other | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Debt | 263.0 | 179.1 | 176.9 | 176.2 | 176.7 | 167.4 | 158.3 | 159.2 | 170.6 | 103.6 | |
| Book Value | 6,797.0 | 6,677.9 | 6,699.6 | 6,724.1 | 6,767.5 | 6,795.7 | 7,019.7 | 7,032.7 | 7,060.9 | 6,040.2 |
| Cash Flow From Operating Activities | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | 396.6 | 541.0 | 409.8 | 370.9 | 488.0 | 366.3 | 47.3 | 243.3 | 252.3 | 179.0 | 167.0 | 152.5 | 188.8 | 151.3 | 26.2 | 55.8 | 16.2 | |
| Depreciation & Amortization | 369.7 | 382.8 | 372.0 | 323.2 | 298.7 | 280.4 | 305.4 | 330.4 | 326.4 | 311.1 | 158.4 | 145.2 | 144.7 | 132.0 | 126.8 | 133.8 | 123.9 | |
| Stock-Based Compensation | 23.8 | 19.5 | 23.5 | 20.1 | 16.5 | 12.5 | 13.6 | 14.3 | 13.6 | 20.5 | 10.7 | 11.1 | 9.7 | 12.2 | 9.8 | 9.8 | 6.6 | |
| Change Working Capital | -31.1 | -40.8 | -26.8 | -17.2 | -46.7 | -20.7 | 6.1 | -8.0 | -25.1 | -34.5 | -21.4 | -32.0 | -12.3 | -17.1 | -4.7 | -35.7 | -28.2 | |
| Change In Accounts Receivable | -2.9 | -18.5 | -24.2 | -13.9 | 0.0 | 0.0 | 0.0 | 0.0 | -26.4 | -26.1 | -16.8 | -20.2 | -12.8 | -10.5 | 0.1 | -6.3 | -1.3 | |
| Change In Accounts Payable | -10.7 | -7.9 | 4.3 | 5.2 | -9.1 | 6.7 | 1.0 | 4.2 | -0.8 | -2.1 | 5.5 | -3.8 | 6.2 | -0.7 | 11.0 | -17.9 | -0.4 | |
| Change In Inventories | 18.0 | 0.0 | 0.0 | 13.9 | 0.0 | 0.0 | 0.0 | 0.0 | 10.4 | 6.8 | 0.1 | 3.0 | 1.7 | 4.3 | -2.7 | -5.6 | -10.9 | |
| Other Non-cash Items | 434.3 | -74.7 | 11.6 | 22.7 | -100.7 | 3.5 | 9.0 | 4.3 | 10.5 | 4.8 | 9.8 | 2.4 | 15.2 | 12.3 | 85.4 | -2.1 | 26.8 | |
| Cash from Operations | 756.4 | 0.0 | 0.0 | 719.6 | 655.8 | 659.4 | 499.1 | 621.3 | 610.3 | 471.1 | 289.4 | 275.6 | 277.7 | 250.7 | 257.2 | 217.6 | 141.2 |
| 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 | 208.1 | 112.6 | 108.3 | 109.6 | 88.7 | 103.6 | 104.9 | 109.8 | 92.0 | 92.2 | |
| Depreciation & Amortization | 100.3 | 97.6 | 94.3 | 96.8 | 89.9 | 95.8 | 94.1 | 92.3 | 91.4 | 79.8 | |
| Stock-Based Compensation | 4.6 | 5.0 | 4.9 | 5.0 | 4.7 | 6.3 | 6.2 | 6.3 | 5.9 | 5.3 | |
| Change Working Capital | -21.2 | 4.6 | 27.2 | -51.3 | -16.0 | 26.3 | 2.7 | -39.8 | -23.4 | 29.4 | |
| Change In Accounts Receivable | -16.3 | -0.5 | -10.7 | 9.1 | -15.5 | -5.2 | -4.8 | 1.2 | -10.8 | 11.5 | |
| Change In Accounts Payable | -19.9 | 11.5 | 44.2 | -43.7 | -9.6 | 23.7 | 9.6 | -19.4 | -15.7 | 14.8 | |
| Change In Inventories | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 10.8 | 7.2 | |
| Other Non-cash Items | -87.9 | -1.1 | 9.3 | 1.0 | 24.1 | -4.3 | -4.5 | -0.7 | 3.1 | 23.2 | |
| Cash from Operations | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 171.9 | 213.0 |
| Cash Flow From Investing Activities | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Capital Expenditure | -276.0 | 0.0 | 0.0 | 0.0 | 4.9 | -262.7 | 24.4 | -220.7 | -45.9 | -328.3 | 0.0 | -117.5 | 0.0 | -21.1 | 70.7 | -152.7 | -90.5 | |
| Acquisitions | -89.4 | -44.3 | -41.3 | -95.5 | -36.3 | -23.5 | -51.4 | -66.9 | -74.2 | -672.3 | -37.9 | -20.1 | -23.6 | -10.9 | -66.7 | 0.0 | 0.0 | |
| Investments | -226.4 | -103.3 | -101.0 | -8.0 | -21.1 | -24.0 | -25.2 | -23.5 | -23.2 | -23.5 | -55.2 | -31.9 | -23.8 | -19.1 | -17.9 | -218.1 | -231.8 | |
| Sales of Investment | 209.9 | 107.0 | 106.7 | 16.0 | 21.8 | 23.8 | 20.0 | 19.5 | 21.6 | 21.4 | 57.6 | 28.4 | 31.2 | 14.0 | 18.1 | 292.8 | 138.3 | |
| Other Investing Activities | 19.9 | 0.0 | 0.0 | -254.5 | -175.4 | 0.0 | 6.6 | 8.8 | 15.6 | -5.2 | -374.2 | 1.7 | -194.2 | 27.4 | -0.6 | 0.2 | 0.0 | |
| Cash from Investing | -362.0 | 0.0 | 0.0 | -342.0 | -206.1 | -286.4 | -25.6 | -282.7 | -106.0 | -1,008.0 | -409.7 | -139.3 | -210.3 | -9.8 | 3.6 | -77.7 | -184.0 |
| Cash Flow From Investing Activities | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capital Expenditure | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -115.7 | -57.8 | |
| Acquisitions | -31.9 | -6.2 | -6.0 | 0.0 | -15.6 | -17.2 | -4.4 | -4.2 | -5.9 | -86.5 | |
| Investments | -3.5 | -3.5 | -94.0 | -2.2 | -2.0 | -3.5 | -3.0 | -92.5 | -2.8 | -2.5 | |
| Sales of Investment | 53.5 | 44.2 | 3.4 | 5.8 | 2.9 | 4.3 | 93.4 | 6.0 | 2.3 | 3.0 | |
| Other Investing Activities | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 11.7 | 3.6 | |
| Cash from Investing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -110.5 | -140.1 |
| Cash Flow From Financing Activities | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debt Repaid | -514.1 | 0.0 | 0.0 | 138.7 | -113.0 | -318.3 | -1,208.3 | -1,100.1 | -763.0 | -998.0 | -723.7 | -887.0 | -450.6 | -212.5 | -821.0 | -635.4 | -511.0 | |
| Debt Issued | 1,550.8 | 5,018.2 | 219.9 | 996.5 | 118.7 | 109.5 | 1,209.3 | 1,527.4 | 883.2 | 2,950.6 | 493.6 | 738.2 | 617.3 | 125.3 | 780.4 | 523.3 | 2,605.4 | |
| Issuance of Common Stock | 0.3 | 0.0 | 0.0 | 0.0 | 61.3 | 82.6 | 125.9 | 0.0 | 0.1 | 88.6 | 549.9 | 198.5 | 102.5 | 99.8 | 21.9 | 217.5 | 0.0 | |
| Repurchase of Common Stock | -218.1 | -8.8 | -219.6 | -36.8 | -81.9 | -4.1 | -5.5 | -39.0 | -220.6 | -343.6 | 0.0 | 697.5 | -0.3 | 118.4 | -323.1 | 0.0 | 0.0 | |
| Dividends Paid | -488.2 | 0.0 | 0.0 | -456.5 | -428.3 | -403.1 | -300.5 | -390.6 | -376.0 | -327.7 | -222.1 | -202.5 | -193.7 | -188.8 | -188.1 | -183.9 | -172.5 | |
| Other Financing Activities | 344.2 | 0.0 | 0.0 | -0.5 | 85.8 | -13.6 | 1,177.9 | 1,261.5 | 851.0 | 2,149.7 | 492.6 | -19.7 | 507.8 | 0.6 | 1,060.4 | 456.2 | 649.2 | |
| Cash from Financing | -357.6 | 0.0 | 0.0 | -355.0 | -476.0 | -656.5 | -210.6 | -268.2 | -508.5 | 568.9 | 96.7 | -213.2 | -34.4 | -182.6 | -249.9 | -145.6 | -34.2 |
| 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 | 83.4 | 74.4 | |
| Debt Issued | 5,521.3 | 111.8 | 149.7 | 241.6 | 5.4 | 23.5 | -63.1 | 652.3 | 171.9 | 433.4 | |
| 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 | -2.1 | 2.0 | -2.1 | -6.8 | -10.8 | 0.0 | -200.1 | -8.7 | -9.2 | 0.0 | |
| Dividends Paid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -123.9 | -110.4 | |
| Other Financing Activities | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -1.6 | 1.0 | |
| Cash from Financing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -51.2 | -34.9 |
| Cash position | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Change in Cash | 36.8 | 58.8 | -29.5 | 22.6 | -26.3 | -283.4 | 262.9 | 70.4 | -4.2 | 32.1 | -23.6 | -76.9 | 33.1 | 58.3 | 10.9 | -5.7 | -77.0 | |
| Closing Cash Balance | 79.9 | 120.7 | 61.9 | 91.4 | 68.8 | 95.0 | 378.5 | 115.6 | 45.2 | 45.4 | 13.3 | 36.9 | 113.8 | 80.7 | 22.3 | 11.4 | 22.5 |
| 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 | -84.9 | 50.8 | 76.3 | 16.7 | -52.9 | 34.9 | -150.2 | 138.7 | 10.3 | 38.0 | |
| Closing Cash Balance | 120.7 | 205.6 | 154.8 | 78.5 | 61.9 | 114.8 | 79.9 | 230.1 | 91.4 | 81.1 |
| Free Cash Flow | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Free Cash Flow | 480.4 | 394.0 | 790.2 | 719.6 | 660.7 | 396.7 | 523.5 | 400.6 | 564.5 | 142.9 | 289.4 | 158.2 | 277.7 | 229.6 | 327.9 | 64.9 | 50.8 | |
| Real Free Cash Flow | 456.6 | 374.5 | 766.7 | 699.5 | 644.2 | 384.1 | 509.9 | 386.3 | 550.8 | 122.3 | 278.7 | 147.1 | 268.1 | 217.4 | 318.1 | 55.1 | 44.1 |
| 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 | 76.3 | 218.7 | 244.0 | 161.0 | 191.4 | 227.6 | 203.5 | 124.0 | 56.2 | 155.2 | |
| Real Free Cash Flow | 71.6 | 213.7 | 239.2 | 156.1 | 186.7 | 221.3 | 197.2 | 117.7 | 50.3 | 149.9 |
