RL
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 | | 7,833.1 | 7,079.0 | 6,631.4 | 6,443.6 | 6,218.5 | 4,400.8 | 6,159.8 | 6,313.0 | 6,182.3 | 6,652.8 | 7,405.0 | 7,620.0 | 7,450.0 | 6,944.8 | 6,859.5 | 5,660.3 | 4,978.9 |
|---|
| Cost of Revenues | | 2,377.4 | 2,226.1 | 2,199.6 | 2,277.8 | 2,071.0 | 1,539.4 | 2,506.5 | 2,427.0 | 2,430.6 | 3,001.7 | 3,218.0 | 3,242.0 | 3,140.0 | 2,789.0 | 2,861.4 | 2,342.0 | 2,079.8 |
|---|
| Gross Profit | | 5,455.7 | 4,852.9 | 4,431.8 | 4,165.8 | 4,147.5 | 2,861.4 | 3,653.3 | 3,886.0 | 3,751.7 | 3,651.1 | 4,187.0 | 4,378.0 | 4,310.0 | 4,155.8 | 3,998.1 | 3,318.3 | 2,899.1 |
| Revenue |
|
3-2026 | 2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 |
| Total Revenues | | 2,406.0 | 2,010.7 | 1,719.1 | 1,697.3 | 2,143.5 | 1,726.0 | 1,512.2 | 1,567.9 | 1,934.0 | 1,633.0 |
|---|
| Cost of Revenues | | 724.3 | 644.3 | 476.8 | 532.0 | 677.4 | 570.3 | 446.4 | 524.2 | 648.0 | 562.9 |
|---|
| Gross Profit | | 1,681.7 | 1,366.4 | 1,242.3 | 1,165.3 | 1,466.1 | 1,155.7 | 1,065.8 | 1,043.7 | 1,286.0 | 1,070.1 |
| Operating Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| R&D Expenses | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 3,432.7 | 3,305.6 | 2,638.5 | 3,237.5 | 3,168.3 | 3,095.5 | 3,149.4 | 3,389.0 | 3,301.0 | 3,142.0 | 2,971.6 | 2,915.2 | 2,442.7 | 2,157.0 |
|---|
| Depreciation & Amortization | | 227.2 | 219.6 | 229.0 | 220.5 | 283.4 | 247.6 | 269.5 | 281.3 | 295.2 | 307.5 | 24.0 | 25.0 | 35.0 | 232.3 | 28.9 | 25.4 | 21.7 |
|---|
| Total Operating Expenses | | 4,278.3 | 3,920.8 | 3,675.4 | 3,461.6 | 3,305.6 | 2,638.5 | 3,237.5 | 3,168.3 | 3,095.5 | 3,173.5 | 3,413.0 | 3,326.0 | 3,177.0 | 2,998.4 | 2,944.1 | 2,468.1 | 2,178.7 |
|---|
| Operating Income | | 1,177.4 | 932.1 | 756.4 | 704.2 | 798.4 | 240.2 | 442.8 | 561.8 | 498.2 | -94.8 | 582.0 | 1,035.0 | 1,130.0 | 1,126.7 | 1,039.4 | 845.1 | 706.9 |
| Operating Income |
|
TTM |
3-2026 | 2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 |
| R&D Expenses | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Depreciation & Amortization | | 59.7 | 57.0 | 55.5 | 55.0 | 54.3 | 55.9 | 54.4 | 56.0 | 56.2 | 58.5 |
|---|
| Total Operating Expenses | | 1,178.6 | 1,120.7 | 968.7 | 1,010.3 | 1,076.4 | 976.8 | 857.3 | 935.9 | 968.3 | 905.6 |
|---|
| Operating Income | | 503.1 | 245.7 | 273.6 | 155.0 | 389.7 | 178.9 | 208.5 | 107.8 | 317.7 | 164.5 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 59.5 | 74.0 | 73.0 | 32.2 | 5.5 | 9.7 | 34.4 | 40.8 | 12.3 | 6.4 | 6.0 | 6.0 | 3.0 | 5.7 | 11.0 | 7.7 | 12.4 |
|---|
| Interest Expense | | 50.9 | 44.1 | 42.2 | 40.4 | 54.0 | 48.5 | 17.6 | 20.7 | 18.2 | 12.4 | 21.0 | 17.0 | 20.0 | 22.1 | 24.5 | 18.3 | 22.2 |
|---|
| Other Expense | | -30.5 | 18.6 | 21.0 | -12.3 | -43.8 | -315.0 | -116.4 | -155.3 | -161.1 | -576.5 | -207.0 | -54.0 | -20.0 | -51.7 | -25.4 | -14.2 | -21.3 |
|---|
| IBT | | 1,146.9 | 950.7 | 777.4 | 691.9 | 754.6 | -74.8 | 326.4 | 582.5 | 489.2 | -104.9 | 552.0 | 987.0 | 1,096.0 | 1,089.3 | 1,015.1 | 825.4 | 689.3 |
|---|
| Income Tax Expense | | 228.4 | 207.8 | 131.1 | 169.2 | 154.5 | 46.3 | -57.9 | 151.6 | 326.4 | -5.6 | 156.0 | 285.0 | 320.0 | 339.3 | 334.1 | 257.8 | 209.8 |
|---|
| Net Income | | 918.5 | 742.9 | 646.3 | 522.7 | 600.1 | -121.1 | 384.3 | 430.9 | 162.8 | -99.3 | 396.0 | 702.0 | 776.0 | 750.0 | 681.0 | 567.6 | 479.5 |
| Net Income |
|
TTM |
3-2026 | 2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 |
| Interest Income | | 11.9 | 14.6 | 14.8 | 18.2 | 17.8 | 17.9 | 20.1 | 20.8 | 20.7 | 15.8 |
|---|
| Interest Expense | | 13.3 | 15.9 | 11.5 | 10.2 | 11.6 | 11.4 | 10.9 | 11.6 | 10.6 | 10.0 |
|---|
| Other Expense | | -39.3 | -2.9 | 4.4 | 7.3 | -6.0 | 9.2 | 8.1 | 3.7 | 12.1 | 1.0 |
|---|
| IBT | | 463.8 | 242.8 | 278.0 | 162.3 | 383.7 | 188.1 | 216.6 | 111.5 | 329.8 | 165.5 |
|---|
| Income Tax Expense | | 102.2 | 35.3 | 57.6 | 33.3 | 86.3 | 40.2 | 48.0 | 20.8 | 53.2 | 18.6 |
|---|
| Net Income | | 361.6 | 207.5 | 220.4 | 129.0 | 297.4 | 147.9 | 168.6 | 90.7 | 276.6 | 146.9 |
| 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 | $7.72 | $8.22 | $-1.65 | $5.07 | $5.35 | $1.99 | $-1.20 | $4.65 | $7.96 | $8.60 | $8.21 | $7.35 | $5.91 | $4.85 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $7.58 | $8.07 | $-1.65 | $4.98 | $5.27 | $1.97 | $-1.20 | $4.62 | $7.88 | $8.43 | $8.00 | $7.13 | $5.75 | $4.73 |
|---|
| Shares Outstanding | | 61.1 | 62.6 | 65.2 | 67.7 | 73.0 | 73.5 | 75.8 | 80.6 | 81.7 | 82.7 | 85.2 | 88.2 | 90.1 | 91.3 | 92.7 | 96.0 | 98.9 |
|---|
| Diluted Shares Outstanding | | 62.4 | 64.0 | 66.5 | 69.0 | 74.3 | 73.5 | 77.2 | 81.7 | 82.5 | 82.7 | 85.9 | 89.1 | 92.0 | 93.7 | 95.5 | 98.7 | 101.3 |
| Per Share Data |
|
TTM |
3-2026 | 2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 |
| EPS | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 |
|---|
| Shares Outstanding | | 61.1 | 62.5 | 61.0 | 62.2 | 62.5 | 62.6 | 63.2 | 64.3 | 65.0 | 65.6 |
|---|
| Diluted Shares Outstanding | | 62.4 | 62.4 | 62.5 | 63.7 | 63.8 | 63.9 | 64.6 | 65.5 | 66.0 | 67.2 |
| Current Assets |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 1,665.0 | 1,922.5 | 1,662.2 | 1,529.3 | 1,863.8 | 2,579.0 | 1,620.4 | 584.1 | 1,304.6 | 668.3 | 456.0 | 500.0 | 797.0 | 973.7 | 671.6 | 453.0 | 563.1 |
|---|
| Short Term Investments | | 121.0 | 160.5 | 121.0 | 36.4 | 734.6 | 197.5 | 495.9 | 1,403.4 | 699.4 | 684.7 | 629.0 | 644.0 | 488.0 | 324.7 | 515.7 | 593.9 | 584.1 |
|---|
| Total Cash & ST Investments | | 1,786.0 | 2,083.0 | 1,783.2 | 1,565.7 | 2,598.4 | 2,776.5 | 2,116.3 | 1,987.5 | 2,004.0 | 1,353.0 | 1,085.0 | 1,144.0 | 1,285.0 | 1,298.4 | 1,187.3 | 1,046.9 | 1,147.2 |
|---|
| Accounts Receivable | | 561.0 | 612.3 | 561.0 | 498.4 | 469.1 | 505.9 | 361.9 | 430.2 | 459.4 | 673.8 | 575.0 | 712.0 | 650.0 | 517.3 | 564.4 | 500.6 | 381.9 |
|---|
| Inventory | | 902.2 | 949.6 | 902.2 | 1,071.3 | 977.3 | 759.0 | 736.2 | 817.8 | 761.3 | 791.5 | 1,125.0 | 1,042.0 | 1,020.0 | 896.1 | 841.6 | 702.1 | 504.0 |
|---|
| Other Current Assets | | 110.6 | 145.0 | 113.4 | 239.4 | 12.3 | 16.5 | 8.9 | 359.3 | 323.7 | 136.2 | 268.0 | 281.0 | 224.0 | 251.0 | 306.6 | 228.4 | 242.7 |
|---|
| Total Current Assets | | 3,359.8 | 3,789.9 | 3,359.8 | 3,324.1 | 4,217.3 | 4,208.0 | 3,375.2 | 3,594.8 | 3,548.4 | 2,954.5 | 3,053.0 | 3,324.0 | 3,329.0 | 2,962.8 | 2,899.9 | 2,478.0 | 2,275.8 |
| Current Assets |
|
2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 |
| Cash And Equivalents | | 1,443.0 | 2,090.2 | 1,922.5 | 1,940.2 | 1,355.0 | 1,586.9 | 1,662.2 | 1,803.6 | 1,381.8 | 1,607.2 |
|---|
| Short Term Investments | | 202.5 | 186.6 | 160.5 | 203.0 | 334.7 | 173.6 | 121.0 | 113.8 | 85.1 | 73.1 |
|---|
| Total Cash & ST Investments | | 1,645.5 | 2,276.8 | 2,083.0 | 2,143.2 | 1,689.7 | 1,760.5 | 1,783.2 | 1,917.4 | 1,466.9 | 1,680.3 |
|---|
| Accounts Receivable | | 578.4 | 548.5 | 612.3 | 578.5 | 643.7 | 487.0 | 561.0 | 527.4 | 587.8 | 461.2 |
|---|
| Inventory | | 1,261.3 | 1,222.2 | 949.6 | 998.6 | 1,127.9 | 1,039.1 | 902.2 | 1,055.1 | 1,195.3 | 1,187.8 |
|---|
| Other Current Assets | | 267.8 | 151.0 | 145.0 | 180.0 | 143.3 | 161.3 | 113.4 | 139.5 | 144.5 | 143.8 |
|---|
| Total Current Assets | | 3,753.0 | 4,198.5 | 3,789.9 | 3,900.3 | 3,604.6 | 3,447.9 | 3,359.8 | 3,639.4 | 3,394.5 | 3,473.1 |
| Long-Term Assets |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 1,865.0 | 1,859.5 | 1,865.0 | 2,089.5 | 2,080.8 | 2,253.5 | 2,491.1 | 1,039.2 | 1,186.3 | 1,316.0 | 1,583.0 | 1,436.0 | 1,322.0 | 932.2 | 884.1 | 788.8 | 697.2 |
|---|
| Goodwill | | 888.1 | 888.5 | 888.1 | 898.9 | 908.7 | 934.6 | 915.5 | 919.6 | 950.5 | 904.6 | 918.0 | 903.0 | 964.0 | 968.0 | 1,004.0 | 1,016.3 | 986.6 |
|---|
| Intangible Assets | | 75.7 | 62.8 | 75.7 | 88.9 | 102.9 | 121.1 | 141.0 | 163.7 | 188.0 | 219.8 | 244.0 | 267.0 | 299.0 | 327.9 | 359.0 | 387.7 | 363.2 |
|---|
| Long-Term Investments | | 43.7 | 3.1 | 7.5 | 10.6 | 12.0 | 0.0 | 0.0 | 44.9 | 86.2 | 21.4 | 187.0 | 0.0 | 2.0 | 104.3 | 99.9 | 83.6 | 75.5 |
|---|
| Other Long-Term Assets | | 82.0 | 108.1 | 118.2 | 122.4 | 99.2 | 86.4 | 111.9 | 113.6 | 97.3 | 109.8 | 109.0 | 131.0 | 135.0 | 101.4 | 129.7 | 150.0 | 148.7 |
|---|
| Total Long-Term Assets | | 3,242.8 | 3,257.4 | 3,242.8 | 3,465.4 | 3,507.4 | 3,679.5 | 3,904.7 | 2,348.0 | 2,594.9 | 2,697.5 | 3,160.0 | 2,782.0 | 2,761.0 | 2,455.4 | 2,516.5 | 2,503.1 | 2,373.1 |
|---|
| Total Assets | | 6,602.6 | 7,047.3 | 6,602.6 | 6,789.5 | 7,724.7 | 7,887.5 | 7,279.9 | 5,942.8 | 6,143.3 | 5,652.0 | 6,213.0 | 6,106.0 | 6,090.0 | 5,418.2 | 5,416.4 | 4,981.1 | 4,648.9 |
| Long-Term Assets |
|
2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 |
| Net Property, Plant & Equipment | | 2,189.6 | 2,105.5 | 1,859.5 | 1,849.3 | 1,846.0 | 1,845.3 | 1,865.0 | 1,951.0 | 1,963.8 | 2,036.6 |
|---|
| Goodwill | | 911.3 | 914.2 | 888.5 | 876.2 | 900.6 | 882.6 | 888.1 | 899.9 | 883.0 | 892.5 |
|---|
| Intangible Assets | | 57.1 | 59.6 | 62.8 | 66.0 | 69.3 | 72.5 | 75.7 | 79.0 | 82.2 | 85.5 |
|---|
| Long-Term Investments | | 8.6 | 3.0 | 3.1 | 1.5 | 7.8 | 7.9 | 7.5 | 10.6 | 9.7 | 10.6 |
|---|
| Other Long-Term Assets | | 110.9 | 105.0 | 108.1 | 89.2 | 90.6 | 118.2 | 118.2 | 119.5 | 127.2 | 112.1 |
|---|
| Total Long-Term Assets | | 3,594.7 | 3,553.2 | 3,257.4 | 3,180.6 | 3,195.4 | 3,193.1 | 3,242.8 | 3,365.1 | 3,328.6 | 3,395.3 |
|---|
| Total Assets | | 7,347.7 | 7,751.7 | 7,047.3 | 7,080.9 | 6,800.0 | 6,641.0 | 6,602.6 | 7,004.5 | 6,723.1 | 6,868.4 |
| Current Liabilities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 332.2 | 436.0 | 332.2 | 371.6 | 448.7 | 355.9 | 246.8 | 202.3 | 165.6 | 147.7 | 151.0 | 210.0 | 203.0 | 146.9 | 180.6 | 214.7 | 149.8 |
|---|
| Short-Term Debt | | 264.7 | 645.7 | 264.7 | 287.0 | 761.8 | 302.9 | 1,063.0 | 22.3 | 308.2 | 22.6 | 116.0 | 234.0 | 16.0 | 266.6 | 0.0 | 0.0 | 0.0 |
|---|
| Other Current Liabilities | | 853.0 | 888.9 | 773.2 | 761.2 | 1,028.7 | 914.0 | 767.6 | 961.4 | 1,083.0 | 959.9 | 881.0 | 704.0 | 710.0 | 667.5 | 765.6 | 570.5 | 547.0 |
|---|
| Current Liabilities | | 1,467.2 | 2,133.7 | 1,467.2 | 1,493.5 | 2,255.7 | 1,584.8 | 2,092.0 | 1,200.1 | 1,587.2 | 1,159.9 | 1,198.0 | 1,186.0 | 970.0 | 1,121.3 | 946.2 | 832.0 | 747.3 |
| Current Liabilities |
|
2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 |
| Accounts Payable | | 532.7 | 609.1 | 436.0 | 489.5 | 495.7 | 477.8 | 332.2 | 411.8 | 460.1 | 448.4 |
|---|
| Short-Term Debt | | 237.7 | 661.8 | 645.7 | 645.0 | 659.6 | 255.1 | 264.7 | 277.5 | 289.5 | 294.0 |
|---|
| Other Current Liabilities | | 1,047.8 | 852.3 | 888.9 | 954.5 | 860.0 | 764.1 | 773.2 | 775.8 | 724.2 | 721.1 |
|---|
| Current Liabilities | | 1,840.0 | 2,285.8 | 2,133.7 | 2,221.8 | 2,092.4 | 1,573.6 | 1,467.2 | 1,678.2 | 1,610.4 | 1,593.7 |
| Long-Term Liabilities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 1,140.5 | 2,022.4 | 2,410.6 | 2,594.9 | 2,610.3 | 2,927.4 | 1,964.7 | 689.1 | 288.0 | 839.1 | 597.0 | 298.0 | 300.0 | 38.4 | 274.4 | 291.9 | 282.1 |
|---|
| Capital Leases | | 1,270.1 | 1,504.9 | 1,534.8 | 1,723.1 | 1,735.8 | 1,597.4 | 1,856.7 | 234.9 | 255.9 | 273.5 | 287.0 | 257.0 | 271.0 | 38.4 | 0.0 | 40.4 | 38.2 |
|---|
| Def. Tax Liability | | 125.7 | 5.9 | 7.0 | 7.2 | 12.5 | 10.7 | 10.0 | 50.2 | 36.5 | 11.8 | 17.0 | 87.0 | 81.0 | 29.7 | 168.0 | 156.4 | 126.0 |
|---|
| Total Liabilities | | 4,152.3 | 4,458.8 | 4,152.3 | 4,359.0 | 5,188.7 | 5,283.1 | 4,586.8 | 2,655.6 | 2,685.9 | 2,352.4 | 2,469.0 | 2,215.0 | 2,056.0 | 1,633.6 | 1,763.9 | 1,676.4 | 1,532.3 |
| Long-Term Liabilities |
|
2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 |
| Long-Term Debt | | 2,613.2 | 2,577.3 | 2,022.4 | 2,038.7 | 2,008.3 | 2,427.1 | 2,410.6 | 2,478.6 | 2,485.4 | 2,545.5 |
|---|
| Capital Leases | | 0.0 | 1,581.6 | 1,504.9 | 1,541.6 | 1,526.4 | 1,541.1 | 1,270.1 | 1,616.1 | 1,635.4 | 1,700.5 |
|---|
| Def. Tax Liability | | 172.9 | 8.3 | 5.9 | 9.3 | 13.1 | 9.5 | 7.0 | 13.3 | 15.7 | 12.8 |
|---|
| Total Liabilities | | 4,765.5 | 5,236.4 | 4,458.8 | 4,541.7 | 4,357.7 | 4,274.0 | 4,152.3 | 4,432.6 | 4,353.9 | 4,427.4 |
| Total Common Equity |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.2 | 1.0 | 1.0 | 1.0 | 1.2 | 1.2 | 1.2 | 1.2 |
|---|
| Retained Earnings | | 7,051.6 | 7,590.1 | 7,051.6 | 6,598.2 | 6,274.9 | 5,872.9 | 5,994.0 | 5,979.1 | 5,752.2 | 5,751.9 | 6,015.0 | 5,787.0 | 5,257.0 | 4,646.8 | 4,042.4 | 3,435.3 | 2,915.3 |
|---|
| Comprehensive Income | | -276.1 | -299.9 | -276.1 | -196.0 | -180.3 | -120.8 | -118.2 | -103.4 | -98.5 | -198.4 | -181.0 | -165.0 | 114.0 | 93.6 | 196.6 | 215.8 | 154.0 |
|---|
| Total Common Equity | | 2,450.3 | 2,588.5 | 2,450.3 | 2,430.5 | 2,536.0 | 2,604.4 | 2,693.1 | 3,287.2 | 3,457.4 | 3,299.6 | 3,744.0 | 3,891.0 | 4,034.0 | 3,784.6 | 3,652.5 | 3,304.7 | 3,116.6 |
| Total Common Equity |
|
2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 |
| Common Stock | | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 |
|---|
| Retained Earnings | | 7,907.4 | 7,755.2 | 7,590.1 | 7,511.8 | 7,265.4 | 7,168.7 | 7,051.6 | 7,008.4 | 6,779.7 | 6,681.3 |
|---|
| Comprehensive Income | | -476.8 | -235.5 | -299.9 | -324.8 | -225.7 | -298.1 | -276.1 | -209.3 | -262.8 | -232.8 |
|---|
| Total Common Equity | | 2,582.2 | 2,515.3 | 2,588.5 | 2,539.2 | 2,442.3 | 2,367.0 | 2,450.3 | 2,571.9 | 2,369.2 | 2,441.0 |
| Other |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 2,675.3 | 2,668.1 | 2,675.3 | 2,861.6 | 3,372.1 | 3,230.3 | 3,027.7 | 689.1 | 596.2 | 861.7 | 713.0 | 532.0 | 300.0 | 305.0 | 274.4 | 291.9 | 282.1 |
|---|
| Book Value | | 2,450.3 | 2,588.5 | 2,450.3 | 2,430.5 | 2,536.0 | 2,604.4 | 2,693.1 | 3,287.2 | 3,457.4 | 3,299.6 | 3,744.0 | 3,891.0 | 4,034.0 | 3,784.6 | 3,652.5 | 3,304.7 | 3,116.6 |
| Other |
|
2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 |
| Total Debt | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Book Value | | 2,582.2 | 2,515.3 | 2,588.5 | 2,539.2 | 2,442.3 | 2,367.0 | 2,450.3 | 2,571.9 | 2,369.2 | 2,441.0 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | 646.3 | 742.9 | 646.3 | 522.7 | 600.1 | -121.1 | 384.3 | 430.9 | 162.8 | -99.3 | 396.0 | 702.0 | 776.0 | 750.0 | 681.0 | 567.6 | 479.5 |
|---|
| Depreciation & Amortization | | 229.0 | 219.6 | 229.0 | 220.5 | 229.7 | 247.6 | 269.5 | 281.3 | 295.2 | 307.5 | 310.0 | 294.0 | 258.0 | 232.3 | 28.9 | 25.4 | 181.2 |
|---|
| Stock-Based Compensation | | 99.5 | 107.9 | 99.5 | 75.5 | 81.7 | 72.7 | 100.6 | 88.6 | 74.5 | 63.6 | 97.0 | 81.0 | 93.0 | 87.5 | 77.9 | 70.4 | 59.7 |
|---|
| Change Working Capital | | 115.0 | 201.9 | 115.0 | -424.6 | -169.6 | 75.9 | 73.9 | -77.0 | 289.0 | 233.6 | 122.0 | -179.0 | -187.0 | -56.4 | -58.4 | -152.5 | 162.6 |
|---|
| Change In Accounts Receivable | | -15.3 | -27.6 | -15.3 | -52.6 | 32.4 | -143.0 | 57.6 | 10.1 | 34.5 | 54.1 | 129.0 | -96.0 | -104.0 | 82.1 | -114.0 | -50.7 | 92.2 |
|---|
| Change In Accounts Payable | | 8.8 | 226.2 | 15.6 | -225.0 | 194.6 | 302.0 | -6.1 | -4.7 | 64.6 | 112.9 | 90.0 | 50.0 | 43.0 | -57.1 | 154.8 | 109.2 | 41.3 |
|---|
| Change In Inventories | | 149.1 | -52.6 | 149.1 | -106.2 | -269.3 | 3.7 | 72.3 | -90.8 | 57.8 | 120.4 | -91.0 | -97.0 | -77.0 | -67.5 | -148.3 | -173.5 | 29.1 |
|---|
| Other Non-cash Items | | 233.2 | 12.8 | 21.0 | 13.0 | 20.1 | 70.2 | 95.1 | 51.5 | 69.5 | 485.8 | 90.0 | -15.0 | -34.0 | -8.9 | 171.0 | 130.5 | 23.7 |
|---|
| Cash from Operations | | 1,069.7 | 0.0 | 0.0 | 411.0 | 715.9 | 380.9 | 754.6 | 783.8 | 975.1 | 952.3 | 1,007.0 | 894.0 | 907.0 | 1,018.9 | 885.3 | 688.7 | 906.5 |
| Cash Flow From Operating Activities |
|
3-2026 | 2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 |
| Net Income | | 361.6 | 207.5 | 220.4 | 129.0 | 297.4 | 147.9 | 168.6 | 90.7 | 276.6 | 146.9 |
|---|
| Depreciation & Amortization | | 59.7 | 57.0 | 55.5 | 55.0 | 54.3 | 55.9 | 54.4 | 56.0 | 56.2 | 58.5 |
|---|
| Stock-Based Compensation | | 24.9 | 39.4 | 22.4 | 23.2 | 24.7 | 35.7 | 24.3 | 24.2 | 24.6 | 29.3 |
|---|
| Change Working Capital | | 379.8 | -262.5 | -117.3 | -3.1 | 335.1 | -146.4 | 16.3 | -33.4 | 274.0 | -182.2 |
|---|
| Change In Accounts Receivable | | 62.9 | -134.3 | 79.1 | -22.5 | 58.3 | -133.7 | 70.3 | -57.1 | 68.3 | -124.3 |
|---|
| Change In Accounts Payable | | 121.2 | 70.2 | 85.8 | -142.4 | 142.8 | 80.2 | 145.6 | -153.4 | 23.5 | 33.4 |
|---|
| Change In Inventories | | 112.4 | -46.8 | -234.8 | 64.1 | 86.9 | -58.1 | -145.5 | 134.5 | 165.6 | -22.7 |
|---|
| Other Non-cash Items | | -43.3 | 12.4 | 0.9 | -4.7 | 19.1 | -3.0 | 1.4 | 13.0 | -8.6 | 13.9 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -164.8 | -216.2 | -164.8 | -217.5 | -166.9 | -107.8 | -270.3 | -197.7 | -161.6 | -284.0 | -418.0 | -391.0 | -390.0 | -276.5 | -272.2 | -255.0 | -201.3 |
|---|
| Acquisitions | | 123.2 | 0.0 | 0.0 | 0.0 | 0.0 | 107.8 | 0.9 | -4.5 | -4.6 | -6.1 | -16.0 | -12.0 | -40.0 | -21.7 | -11.7 | -70.9 | -30.8 |
|---|
| Investments | | -392.8 | -781.8 | -392.8 | -598.6 | -1,510.6 | -704.6 | -1,289.7 | -3,054.6 | -1,605.6 | -860.4 | -1,085.0 | -1,398.0 | -1,067.0 | -875.8 | -1,360.5 | -1,244.3 | -1,350.9 |
|---|
| Sales of Investment | | 304.3 | 734.3 | 304.3 | 1,293.4 | 964.6 | 1,010.9 | 2,240.4 | 2,357.5 | 1,582.7 | 942.4 | 942.0 | 1,113.0 | 1,011.0 | 1,058.1 | 1,393.5 | 1,242.3 | 1,072.4 |
|---|
| Other Investing Activities | | -126.7 | 0.0 | 0.0 | -5.8 | -5.0 | -111.3 | 20.8 | 20.0 | 0.0 | 0.3 | -6.0 | -1.0 | -2.0 | 2.8 | 1.3 | 28.5 | 6.2 |
|---|
| Cash from Investing | | -256.8 | 0.0 | 0.0 | 471.5 | -717.9 | 195.0 | 702.1 | -879.3 | -189.1 | -207.8 | -583.0 | -689.0 | -488.0 | -113.1 | -249.6 | -299.4 | -504.4 |
| Cash Flow From Investing Activities |
|
3-2026 | 2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 |
| Capital Expenditure | | -75.6 | -93.8 | -187.3 | -79.9 | -61.2 | -41.7 | -33.4 | -39.9 | -42.5 | -42.8 |
|---|
| Acquisitions | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 42.5 | 42.8 |
|---|
| Investments | | -192.9 | -193.1 | -171.1 | -153.6 | -131.7 | -322.2 | -174.3 | -120.7 | -113.5 | -85.3 |
|---|
| Sales of Investment | | 177.5 | 175.4 | 154.1 | 195.4 | 248.1 | 171.7 | 119.1 | 110.5 | 85.7 | 72.7 |
|---|
| Other Investing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Cash from Investing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -21.3 | 0.0 | 0.0 | -521.9 | -23.1 | -788.9 | -13.6 | -329.5 | -28.2 | -3,878.6 | -4,488.0 | -2,598.0 | -278.0 | -8.7 | -115.7 | -7.9 | -127.7 |
|---|
| Debt Issued | | -165.0 | -7.2 | -186.3 | 11.4 | 164.9 | 991.5 | 2,352.2 | 422.4 | -237.3 | 4,027.3 | 4,669.0 | 2,830.0 | 273.0 | 39.3 | 98.2 | 17.7 | 409.8 |
|---|
| Issuance of Common Stock | | 236.9 | 0.0 | 0.0 | 0.0 | 0.0 | 1,241.9 | 475.0 | 419.9 | 0.0 | 3,740.2 | 4,677.0 | 2,860.0 | 352.0 | 49.6 | 169.2 | 88.3 | 50.5 |
|---|
| Repurchase of Common Stock | | -449.7 | -480.9 | -449.7 | -488.6 | -492.6 | -37.7 | -694.8 | -502.6 | -17.1 | -215.2 | -500.0 | -532.0 | -558.0 | -547.3 | -419.4 | -594.6 | -231.0 |
|---|
| Dividends Paid | | -194.6 | 0.0 | 0.0 | -198.3 | -150.0 | -49.8 | -203.9 | -190.7 | -162.4 | -164.8 | -170.0 | -158.0 | -149.0 | -127.8 | -74.3 | -38.5 | -24.7 |
|---|
| Other Financing Activities | | -247.0 | 0.0 | 0.0 | 0.0 | 0.0 | -8.7 | -0.9 | -2.8 | 10.2 | 0.3 | 8.0 | 7.0 | 34.0 | 39.4 | 32.5 | 40.1 | 26.5 |
|---|
| Cash from Financing | | -665.6 | 0.0 | 0.0 | -1,208.8 | -665.7 | 356.8 | -438.2 | -605.7 | -197.5 | -518.1 | -473.0 | -421.0 | -599.0 | -594.8 | -407.7 | -512.6 | -306.4 |
| Cash Flow From Financing Activities |
|
3-2026 | 2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 |
| Debt Repaid | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Debt Issued | | 2,850.9 | -388.2 | 571.0 | -15.6 | 15.8 | -14.3 | 6.9 | -80.8 | -18.8 | -64.6 |
|---|
| 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 | | -37.5 | -112.6 | -323.3 | -76.3 | -74.4 | -129.0 | -201.2 | -120.9 | -103.1 | -168.9 |
|---|
| 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 | 0.0 | 0.0 |
|---|
| Cash from Financing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | 133.8 | 258.8 | 133.7 | -335.1 | -716.0 | 958.2 | 1,003.3 | -729.0 | 643.7 | 212.0 | -44.0 | -297.0 | -177.0 | 302.1 | 218.6 | -110.1 | 81.9 |
|---|
| Closing Cash Balance | | 1,665.0 | 1,929.4 | 1,670.6 | 1,536.9 | 1,872.0 | 2,588.0 | 1,629.8 | 626.5 | 1,355.5 | 668.3 | 456.0 | 500.0 | 797.0 | 973.7 | 671.6 | 453.0 | 563.1 |
| Cash position |
|
3-2026 | 2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 |
| Net Change in Cash | | 589.4 | -647.4 | 166.3 | -17.6 | 584.8 | -231.4 | -77.0 | -141.5 | 423.5 | -225.6 |
|---|
| Closing Cash Balance | | 2,039.4 | 1,450.0 | 2,090.2 | 1,929.4 | 1,947.0 | 1,362.2 | 1,593.6 | 1,670.6 | 1,812.1 | 1,388.6 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | 904.9 | 1,018.9 | 904.9 | 193.5 | 549.0 | 273.1 | 484.3 | 586.1 | 813.5 | 668.3 | 589.0 | 503.0 | 517.0 | 742.4 | 613.1 | 433.7 | 705.2 |
|---|
| Real Free Cash Flow | | 805.4 | 911.0 | 805.4 | 118.0 | 467.3 | 200.4 | 383.7 | 497.5 | 739.0 | 604.7 | 492.0 | 422.0 | 424.0 | 654.9 | 535.2 | 363.3 | 645.5 |
| Free Cash Flow |
|
3-2026 | 2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 |
| Free Cash Flow | | 704.0 | -40.6 | -11.2 | 42.3 | 677.2 | 55.5 | 243.9 | 81.1 | 562.6 | 30.1 |
|---|
| Real Free Cash Flow | | 679.1 | -80.0 | -33.6 | 19.1 | 652.5 | 19.8 | 219.6 | 56.9 | 538.0 | 0.8 |