Range Resources Corporation
RRC
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 | 2,988.8 | 2,993.7 | 2,346.9 | 2,553.3 | 5,335.3 | 3,580.4 | 1,781.0 | 2,600.9 | 3,333.8 | 2,397.7 | 1,361.3 | 1,181.7 | 2,042.5 | 1,831.8 | 1,367.5 | 1,178.6 | 1,039.0 | |
| Cost of Revenues | 1,933.0 | 1,973.4 | 1,772.1 | 1,408.4 | 2,107.7 | 2,010.9 | 1,787.9 | 2,282.3 | 2,435.0 | 1,783.6 | 1,380.7 | 1,264.0 | 1,201.3 | 1,053.8 | 815.9 | 261.4 | 226.3 | |
| Gross Profit | 1,055.9 | 1,020.3 | 574.8 | 1,144.9 | 3,227.6 | 1,569.5 | -6.9 | 318.7 | 898.8 | 614.1 | -19.4 | -82.3 | 841.2 | 778.0 | 551.6 | 917.2 | 812.6 |
| Revenue | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenues | 787.3 | 655.6 | 699.6 | 846.3 | 667.0 | 567.9 | 509.8 | 595.8 | 650.3 | 571.3 | |
| Cost of Revenues | 509.5 | 488.9 | 454.3 | 480.2 | 459.3 | 455.2 | 425.9 | 431.8 | 441.5 | 433.6 | |
| Gross Profit | 277.8 | 166.7 | 245.3 | 366.1 | 207.7 | 112.7 | 83.9 | 164.1 | 208.8 | 137.7 |
| 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 | 164.7 | 166.3 | 160.7 | 156.8 | 172.8 | 195.8 | 225.7 | 181.4 | 188.5 | 213.4 | 199.0 | 169.9 | 194.4 | 149.0 | |
| Depreciation & Amortization | 383.1 | 399.4 | 358.4 | 396.5 | 353.4 | 364.6 | 474.2 | 1,644.5 | 658.1 | 688.7 | 567.1 | 1,171.3 | 595.2 | 500.2 | 480.8 | 379.9 | 833.3 | |
| Total Operating Expenses | 207.4 | 184.6 | 220.6 | 217.9 | 228.4 | 184.2 | 189.4 | 209.4 | 230.0 | 279.3 | 213.7 | 209.9 | 277.0 | 263.4 | 239.7 | 617.0 | 507.7 | |
| Operating Income | 848.5 | 835.6 | 354.1 | 927.0 | 2,858.7 | 1,307.6 | -217.3 | 117.3 | 654.9 | 327.0 | -236.5 | -297.7 | 564.2 | 422.9 | 282.4 | 300.2 | 305.0 |
| 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 | 0.0 | 0.0 | ||
| Selling General & Admin Expenses | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 44.0 | 38.1 | ||
| Depreciation & Amortization | 107.3 | 93.8 | 91.5 | 90.6 | 92.5 | 91.1 | 87.6 | 87.1 | 91.0 | 98.6 | ||
| Total Operating Expenses | 46.7 | 47.6 | 57.9 | 55.1 | 61.0 | 54.0 | 51.8 | 53.8 | 55.6 | 49.8 | ||
| Operating Income | 231.0 | 119.1 | 187.4 | 311.0 | 146.7 | 58.8 | 32.1 | 110.2 | 156.2 | 65.1 |
| Net Income | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest Income | 1.1 | 1.1 | 1.3 | 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 | |
| Interest Expense | 104.9 | 104.9 | 118.8 | 124.0 | 156.9 | 218.0 | 184.2 | 186.9 | 206.0 | 195.7 | 168.2 | 166.4 | 169.0 | 176.6 | 168.8 | 125.1 | 131.2 | |
| Other Expense | -16.8 | -3.9 | -103.5 | 173.4 | -1,444.8 | -905.6 | -520.0 | -2,333.9 | -2,235.6 | -56.9 | -400.8 | -593.8 | 635.6 | -188.5 | -118.0 | -96.9 | -539.7 | |
| IBT | 831.7 | 831.7 | 250.6 | 1,100.3 | 1,413.8 | 402.0 | -737.3 | -2,216.6 | -1,777.0 | 82.1 | -802.1 | -1,052.4 | 1,030.9 | 149.6 | 25.1 | 78.3 | -365.9 | |
| Income Tax Expense | 173.7 | 173.7 | -15.7 | 229.2 | 230.5 | -9.7 | -25.6 | -500.3 | -30.5 | -251.0 | -280.8 | -338.7 | 396.5 | 33.9 | 12.1 | 35.6 | -126.7 | |
| Net Income | 658.0 | 658.0 | 266.3 | 871.1 | 1,183.4 | 411.8 | -711.8 | -1,716.3 | -1,746.5 | 333.1 | -521.4 | -713.7 | 634.4 | 115.7 | 13.0 | 58.0 | -239.3 |
| 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 | 0.5 | 0.3 | 0.2 | 0.1 | 0.6 | 0.3 | 0.3 | 0.2 | 0.7 | 0.3 | ||
| Interest Expense | 24.7 | 24.3 | 26.8 | 29.2 | 29.3 | 29.3 | 29.7 | 30.5 | 30.1 | 30.6 | ||
| Other Expense | 5.6 | 64.3 | 114.6 | -201.3 | -82.7 | 7.5 | -22.1 | 0.1 | -347.1 | 0.0 | ||
| IBT | 236.6 | 183.3 | 302.0 | 109.7 | 64.0 | 66.2 | 10.0 | 110.3 | 386.9 | 65.1 | ||
| Income Tax Expense | 57.5 | 39.0 | 64.5 | 12.7 | -30.8 | 15.6 | -18.7 | 18.2 | 76.9 | 15.7 | ||
| Net Income | 179.1 | 144.3 | 237.6 | 97.1 | 94.8 | 50.7 | 28.7 | 92.1 | 310.0 | 49.4 |
| Per Share Data | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| EPS | $0.00 | $0.00 | $0.00 | $3.61 | $4.79 | $1.65 | $-2.95 | $-6.92 | $-7.09 | $1.34 | $-2.75 | $-4.29 | $3.81 | $0.71 | $0.08 | $0.36 | $-1.53 | |
| EPS Diluted | $0.00 | $0.00 | $0.00 | $3.57 | $4.69 | $1.61 | $-2.95 | $-6.92 | $-7.09 | $1.34 | $-2.75 | $-4.29 | $3.79 | $0.70 | $0.08 | $0.36 | $-1.51 | |
| Shares Outstanding | 237.9 | 237.9 | 240.7 | 237.0 | 240.9 | 242.9 | 241.4 | 248.0 | 246.2 | 245.1 | 189.9 | 166.4 | 163.6 | 160.4 | 159.4 | 158.0 | 156.9 | |
| Diluted Shares Outstanding | 239.8 | 239.8 | 242.7 | 239.8 | 246.4 | 249.3 | 241.4 | 248.0 | 246.2 | 245.5 | 189.9 | 166.4 | 164.4 | 161.4 | 160.3 | 159.4 | 158.4 |
| Per Share Data | TTM | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| EPS | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $1.28 | $0.20 | ||
| EPS Diluted | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $1.27 | $0.20 | ||
| Shares Outstanding | 237.9 | 237.4 | 238.2 | 240.0 | 242.4 | 240.9 | 241.1 | 240.5 | 238.8 | 241.3 | ||
| Diluted Shares Outstanding | 239.8 | 239.0 | 239.7 | 241.8 | 242.4 | 242.6 | 243.0 | 242.4 | 241.7 | 243.9 |
| Current Assets | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Equivalents | 251.1 | 304.5 | 212.0 | 0.2 | 214.4 | 0.5 | 0.5 | 0.5 | 0.4 | 0.3 | 0.5 | 0.4 | 0.3 | 0.3 | 0.1 | 2.8 | |
| Short Term Investments | 0.0 | 0.0 | 101.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Total Cash & ST Investments | 251.1 | 304.5 | 212.0 | 0.2 | 214.4 | 0.5 | 0.5 | 0.5 | 0.4 | 0.3 | 0.5 | 0.4 | 0.3 | 0.3 | 0.1 | 2.8 | |
| Accounts Receivable | 205.8 | 302.2 | 282.7 | 505.6 | 501.3 | 252.6 | 272.9 | 490.7 | 348.8 | 241.7 | 123.8 | 188.9 | 179.7 | 167.5 | 127.2 | 106.0 | |
| Inventory | 0.0 | 0.0 | 0.0 | 0.0 | -35.2 | 0.0 | 0.0 | 23.0 | 21.3 | 26.6 | 33.2 | 17.9 | 12.5 | 22.3 | 14.1 | 21.4 | |
| Other Current Assets | 260.0 | 114.8 | 375.5 | 32.9 | 50.5 | 13.4 | 17.5 | 514.2 | 370.6 | 268.6 | 157.5 | 363.0 | 192.5 | 190.1 | 173.9 | 131.5 | |
| Total Current Assets | 716.8 | 721.5 | 870.1 | 538.7 | 730.9 | 266.5 | 291.0 | 607.0 | 429.5 | 282.1 | 446.3 | 570.3 | 248.3 | 327.6 | 315.3 | 261.7 |
| 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 | 0.2 | 0.1 | 344.6 | 304.5 | 277.5 | 251.1 | 343.1 | 212.0 | 162.8 | 162.1 | |
| 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 | 0.2 | 0.1 | 344.6 | 304.5 | 277.5 | 251.1 | 343.1 | 212.0 | 162.8 | 162.1 | |
| Accounts Receivable | 239.2 | 234.2 | 330.9 | 302.2 | 181.1 | 205.8 | 175.2 | 282.7 | 217.3 | 187.8 | |
| Inventory | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 359.5 | 173.4 | 176.2 | |
| Other Current Assets | 95.4 | 38.3 | 45.0 | 114.8 | 196.9 | 260.0 | 343.3 | 375.5 | 215.8 | 211.7 | |
| Total Current Assets | 334.8 | 272.6 | 720.5 | 721.5 | 655.5 | 716.8 | 861.6 | 870.1 | 596.0 | 561.6 |
| Long-Term Assets | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Property, Plant & Equipment | 6,415.3 | 6,544.0 | 6,143.2 | 5,976.9 | 5,799.0 | 5,754.6 | 6,108.5 | 9,033.0 | 9,581.4 | 9,273.2 | 6,380.8 | 8,015.2 | 6,791.2 | 6,137.8 | 5,210.2 | 4,996.8 | |
| Goodwill | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1,641.2 | 1,654.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Intangible Assets | 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 | |
| Long-Term Investments | 58.6 | 12.2 | 9.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 129.0 | 132.4 | 138.1 | 155.1 | |
| Other Long-Term Assets | 75.5 | 70.0 | 180.9 | 110.0 | 130.6 | 115.9 | 213.0 | 68.2 | 76.7 | 72.7 | 73.0 | 161.3 | 259.6 | 130.9 | 181.8 | 85.0 | |
| Total Long-Term Assets | 6,549.4 | 6,626.2 | 6,333.8 | 6,086.9 | 5,929.6 | 5,870.4 | 6,321.4 | 9,101.1 | 11,299.3 | 11,000.2 | 6,453.7 | 8,176.5 | 7,050.8 | 6,401.1 | 5,530.2 | 5,236.9 | |
| Total Assets | 7,266.2 | 7,347.7 | 7,203.9 | 6,625.6 | 6,660.5 | 6,136.9 | 6,612.4 | 9,708.2 | 11,728.8 | 11,282.2 | 6,900.0 | 8,746.8 | 7,299.1 | 6,728.7 | 5,845.5 | 5,498.6 |
| 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 | 158.3 | 6,535.1 | 6,579.7 | 6,544.0 | 6,469.9 | 6,415.3 | 6,350.7 | 6,143.2 | 6,110.7 | 6,071.0 | |
| Goodwill | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Intangible Assets | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Long-Term Investments | 1.8 | 4.8 | 0.5 | 12.2 | 37.5 | 0.0 | 78.1 | 111.3 | 43.6 | 80.4 | |
| Other Long-Term Assets | 6,702.9 | 292.6 | 82.0 | 70.0 | 78.4 | 134.1 | 81.4 | 190.6 | 95.6 | 77.1 | |
| Total Long-Term Assets | 6,862.9 | 6,832.5 | 6,662.2 | 6,626.2 | 6,585.8 | 6,549.4 | 6,510.2 | 6,333.8 | 6,250.0 | 6,228.6 | |
| Total Assets | 7,197.8 | 7,105.1 | 7,382.7 | 7,347.7 | 7,241.3 | 7,266.2 | 7,371.8 | 7,203.9 | 6,845.9 | 6,790.2 |
| Current Liabilities | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Accounts Payable | 124.0 | 133.1 | 110.1 | 206.7 | 178.4 | 132.4 | 155.3 | 227.3 | 343.9 | 229.2 | 117.3 | 396.9 | 258.4 | 234.7 | 311.4 | 312.5 | |
| Short-Term Debt | 701.1 | 695.4 | 0.0 | 0.0 | 218.0 | 45.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Other Current Liabilities | 415.8 | 445.5 | 473.0 | 962.0 | 253.9 | 119.3 | 395.7 | 527.5 | 411.6 | 473.5 | 234.4 | 358.3 | 237.1 | 220.5 | 200.6 | 118.1 | |
| Current Liabilities | 1,240.9 | 1,274.1 | 583.1 | 1,168.8 | 984.4 | 673.4 | 551.0 | 754.8 | 755.5 | 702.7 | 351.7 | 755.3 | 495.6 | 455.1 | 511.9 | 430.6 |
| Current Liabilities | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Accounts Payable | 139.6 | 124.3 | 139.6 | 133.1 | 96.9 | 124.0 | 150.5 | 110.1 | 132.2 | 139.4 | |
| Short-Term Debt | 60.4 | 63.4 | 673.9 | 695.4 | 708.7 | 701.1 | 81.0 | 11.6 | 0.0 | 0.0 | |
| Other Current Liabilities | 395.1 | 393.0 | 470.5 | 445.5 | 418.3 | 415.8 | 406.7 | 461.4 | 511.3 | 512.7 | |
| Current Liabilities | 595.1 | 580.7 | 1,284.0 | 1,274.1 | 1,223.9 | 1,240.9 | 638.3 | 583.1 | 643.5 | 652.0 |
| Long-Term Liabilities | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Long-Term Debt | 1,088.7 | 1,125.4 | 1,790.3 | 1,862.9 | 2,732.6 | 3,083.4 | 3,214.0 | 3,836.9 | 4,108.8 | 3,773.5 | 2,651.3 | 3,073.0 | 3,140.5 | 2,878.2 | 1,975.0 | 1,960.5 | |
| Capital Leases | 50.9 | 122.9 | 16.1 | 20.9 | 24.9 | 43.2 | 41.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Def. Tax Liability | 556.8 | 541.4 | 561.3 | 333.6 | 117.6 | 135.3 | 160.2 | 666.7 | 693.4 | 943.3 | 777.9 | 997.5 | 772.0 | 698.3 | 710.5 | 672.0 | |
| Total Liabilities | 3,405.2 | 3,411.0 | 3,438.3 | 3,749.6 | 4,574.8 | 4,499.4 | 4,264.9 | 5,648.7 | 5,954.6 | 5,873.9 | 4,140.4 | 5,289.4 | 4,884.6 | 4,371.3 | 3,453.1 | 3,274.8 |
| 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 | 1,312.7 | 1,320.7 | 1,125.6 | 1,125.4 | 1,119.9 | 1,139.5 | 1,826.6 | 1,790.3 | 1,791.0 | 1,790.8 | |
| Capital Leases | 156.3 | 109.0 | 103.0 | 122.9 | 122.2 | 131.9 | 70.9 | 16.1 | 17.6 | 18.1 | |
| Def. Tax Liability | 650.4 | 611.9 | 552.1 | 541.4 | 571.1 | 556.8 | 577.9 | 561.3 | 482.9 | 467.8 | |
| Total Liabilities | 2,994.3 | 2,978.4 | 3,443.4 | 3,411.0 | 3,373.2 | 3,405.2 | 3,545.0 | 3,438.3 | 3,398.4 | 3,402.6 |
| Total Common Equity | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Common Stock | 2.7 | 2.7 | 2.7 | 3,305.2 | 2,115.8 | 1,668.1 | 0.0 | 2.5 | 2.5 | 2.5 | 1.7 | 1.7 | 1.6 | 1.6 | 1.6 | 1.6 | |
| Retained Earnings | -1,587.4 | -1,480.6 | -1,668.8 | -2,462.4 | -3,607.1 | 1,668.1 | 2,355.5 | 4,060.5 | 5,776.2 | 5,409.6 | 2,761.9 | 1,058.4 | 2,411.9 | 2,278.2 | 374.0 | 341.7 | |
| Comprehensive Income | 0.6 | 0.6 | 0.6 | 0.5 | -0.2 | -0.5 | -0.8 | -0.7 | -1.3 | -3,225.7 | -2,725.6 | -2,680.6 | 6.2 | 83.9 | 156.6 | 67.5 | |
| Total Common Equity | 3,861.0 | 3,936.7 | 3,765.6 | 2,876.0 | 2,085.7 | 1,637.5 | 2,347.5 | 4,059.4 | 5,774.3 | 5,408.4 | 2,759.7 | 3,457.4 | 2,414.5 | 2,357.4 | 2,392.4 | 2,223.8 |
| 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 | 2.7 | 2.7 | 2.7 | 2.7 | 2.7 | 2.7 | 2.7 | 2.7 | 2.7 | 2.7 | |
| Retained Earnings | -1,066.8 | -1,189.7 | -1,405.6 | -1,480.6 | -1,556.1 | -1,587.4 | -1,596.5 | -1,668.8 | -1,959.5 | -1,989.6 | |
| Comprehensive Income | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.5 | 0.5 | |
| Total Common Equity | 4,203.5 | 4,126.7 | 3,939.4 | 3,936.7 | 3,868.1 | 3,861.0 | 3,826.8 | 3,765.6 | 3,447.6 | 3,387.6 |
| Other | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Debt | 1,840.6 | 1,820.8 | 1,790.3 | 1,862.9 | 2,732.6 | 3,083.4 | 3,214.0 | 3,836.9 | 4,108.8 | 3,773.5 | 2,651.3 | 3,073.0 | 3,140.5 | 2,878.2 | 1,975.0 | 1,960.5 | |
| Book Value | 3,861.0 | 3,936.7 | 3,765.6 | 2,876.0 | 2,085.7 | 1,637.5 | 2,347.5 | 4,059.4 | 5,774.3 | 5,408.4 | 2,759.7 | 3,457.4 | 2,414.5 | 2,357.4 | 2,392.4 | 2,223.8 |
| Other | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Debt | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Book Value | 4,203.5 | 4,126.7 | 3,939.4 | 3,936.7 | 3,868.1 | 3,861.0 | 3,826.8 | 3,765.6 | 3,447.6 | 3,387.6 |
| Cash Flow From Operating Activities | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | 479.5 | 658.0 | 266.3 | 871.1 | 1,183.4 | 411.8 | -711.8 | -1,716.3 | -1,746.5 | 333.1 | -521.4 | -713.7 | 634.4 | 115.7 | 13.0 | 42.7 | -239.3 | |
| Depreciation & Amortization | 145.1 | 370.5 | 0.0 | 0.0 | 353.4 | 1,021.6 | 181.3 | -3.6 | 658.1 | 48.7 | 567.1 | 579.1 | 579.1 | 500.2 | 379.9 | 379.9 | 833.3 | |
| Stock-Based Compensation | 55.8 | 48.2 | 67.8 | 67.5 | 108.0 | 110.4 | 48.6 | 24.9 | 29.8 | 30.7 | 74.7 | -20.4 | -4.3 | 119.4 | 60.1 | 87.0 | 35.0 | |
| Change Working Capital | -201.5 | -129.2 | -135.3 | -121.1 | -169.3 | -241.7 | -53.9 | 2.5 | -8.2 | -47.2 | -106.4 | -16.8 | -31.0 | -42.8 | -24.5 | -41.0 | -0.7 | |
| Change In Accounts Receivable | -18.0 | -56.4 | 223.1 | 223.1 | -3.3 | -250.5 | 24.5 | 214.2 | -142.4 | -102.9 | -20.6 | 64.7 | -5.3 | -21.2 | -49.0 | -52.1 | -1.9 | |
| Change In Accounts Payable | -6.6 | 9.1 | -77.1 | -77.1 | 17.1 | 39.2 | -32.7 | -60.4 | -4.3 | 45.9 | -27.3 | -26.2 | -1.0 | -13.6 | 13.7 | 0.7 | 2.9 | |
| Change In Inventories | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.0 | 4.5 | 0.1 | -3.0 | 6.2 | -14.9 | -4.5 | 3.8 | -7.4 | 0.9 | -0.3 | |
| Other Non-cash Items | 604.5 | 59.6 | 769.6 | -67.3 | 173.5 | -491.3 | 829.5 | 2,880.8 | 2,088.0 | 701.9 | 653.9 | 1,194.3 | -620.5 | 17.0 | 204.7 | 128.1 | 10.9 | |
| Cash from Operations | 857.1 | 0.0 | 0.0 | 977.9 | 1,864.7 | 792.9 | 268.7 | 681.8 | 990.7 | 816.3 | 387.1 | 683.7 | 954.1 | 743.5 | 647.1 | 631.6 | 513.3 |
| 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 | 416.7 | 144.9 | 237.0 | 97.1 | 94.8 | 50.5 | 28.7 | 92.1 | 310.0 | 49.4 | |
| Depreciation & Amortization | 186.1 | 81.3 | 98.3 | 96.3 | 92.5 | 0.0 | 87.6 | 87.1 | -33.5 | 0.0 | |
| Stock-Based Compensation | 22.8 | 21.3 | 0.0 | 15.1 | 16.3 | 8.3 | 11.1 | 18.2 | 7.7 | 18.8 | |
| Change Working Capital | -87.4 | -23.8 | 43.4 | -61.4 | -85.6 | 3.3 | -81.3 | 28.3 | -66.2 | -82.2 | |
| Change In Accounts Receivable | -119.5 | -5.0 | 96.8 | -28.7 | -121.1 | 24.6 | -30.5 | 107.5 | -65.3 | -29.6 | |
| Change In Accounts Payable | 1.1 | -1.1 | -27.0 | 36.2 | 26.6 | -21.3 | -17.9 | 12.2 | 7.2 | -8.1 | |
| Change In Inventories | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Other Non-cash Items | -394.2 | -16.2 | -102.3 | 172.4 | 133.6 | 169.6 | 123.8 | 89.5 | -70.2 | 149.2 | |
| Cash from Operations | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 226.1 | 150.3 |
| Cash Flow From Investing Activities | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Capital Expenditure | -631.8 | -581.5 | -628.6 | -606.2 | -487.4 | -417.4 | -432.4 | -747.3 | -1,021.5 | -1,206.8 | -509.7 | -1,105.5 | -1,412.4 | -1,291.4 | -1,689.7 | -1,426.0 | -1,128.5 | |
| Acquisitions | 0.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 7.2 | 0.0 | 1.1 | 3.8 | 0.0 | 894.6 | 0.0 | |
| Investments | -41.9 | -23.1 | -41.8 | -45.2 | -43.7 | -30.8 | -17.1 | -19.0 | -46.2 | -88.2 | -37.0 | -28.9 | -30.9 | -36.1 | -60.4 | -25.4 | -17.7 | |
| Sales of Investment | 47.7 | 23.1 | 49.5 | 49.5 | 41.4 | 31.3 | 22.2 | 22.0 | 49.2 | 89.2 | 40.0 | 29.2 | 28.1 | 30.7 | 58.1 | 20.4 | 19.6 | |
| Other Investing Activities | -1.4 | 0.0 | 0.0 | 0.2 | -0.2 | -0.9 | 243.3 | 783.8 | 323.1 | 66.8 | 190.7 | 886.4 | 168.6 | 309.6 | 163.5 | -11.6 | 327.8 | |
| Cash from Investing | -626.2 | 0.0 | 0.0 | -601.7 | -489.8 | -417.9 | -184.1 | 39.5 | -695.4 | -1,139.1 | -308.8 | -218.8 | -1,245.5 | -983.4 | -1,528.6 | -548.0 | -798.9 |
| 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 | -581.5 | 159.2 | -159.2 | 0.0 | -149.5 | -156.0 | -166.5 | -154.6 | -157.7 | -151.8 | |
| Acquisitions | 0.0 | -0.1 | 0.1 | 0.0 | 0.0 | -0.3 | 0.0 | 0.0 | 0.0 | 0.1 | |
| Investments | -18.6 | -0.6 | -13.4 | -4.5 | -5.1 | -0.6 | -22.6 | -13.6 | -5.6 | -0.2 | |
| Sales of Investment | 22.8 | 0.1 | 22.7 | 0.3 | 4.0 | 0.3 | 26.7 | 15.2 | 5.9 | -0.1 | |
| Other Investing Activities | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.4 | -0.2 | |
| Cash from Investing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -157.8 | -152.2 |
| Cash Flow From Financing Activities | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debt Repaid | -88.7 | 0.0 | 0.0 | -103.9 | -2,612.4 | -2,199.3 | -2,971.6 | -2,972.4 | -2,338.0 | -1,712.5 | -2,357.0 | -3,415.9 | -2,196.0 | -2,182.1 | -1,480.4 | -1,388.5 | -1,307.5 | |
| Debt Issued | 138.6 | 1,820.8 | 30.5 | 31.3 | 1,742.7 | 1,848.5 | 2,841.0 | 2,349.6 | 2,066.1 | 2,047.8 | 3,479.2 | 2,994.2 | 2,128.5 | 2,444.4 | 2,383.6 | 1,403.0 | 3,268.0 | |
| Issuance of Common Stock | 30.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.7 | 0.7 | 9.7 | 4.5 | 13.1 | 8.3 | 396.6 | 0.3 | 2.1 | 13.5 | 11.1 | |
| Repurchase of Common Stock | -44.1 | -230.6 | -65.3 | -19.0 | -399.7 | 0.0 | -23.0 | -6.9 | 2,064.4 | 2,058.2 | 2,292.4 | 2,983.9 | 2,126.3 | 2,460.3 | 2,398.5 | 1,336.4 | 1,619.1 | |
| Dividends Paid | -77.5 | 0.0 | 0.0 | -77.2 | -38.6 | 0.0 | -2,926.2 | -20.1 | -19.9 | -19.8 | -16.7 | -27.1 | -26.6 | -26.1 | -26.0 | -25.8 | -25.6 | |
| Other Financing Activities | 14.1 | 0.0 | 0.0 | 35.7 | 1,461.6 | 2,038.2 | 5,835.4 | 2,277.4 | -11.4 | -7.4 | -10.2 | -14.2 | -8.9 | -12.4 | -12.6 | -22.0 | -9.6 | |
| Cash from Financing | -141.9 | 0.0 | 0.0 | -164.4 | -1,589.1 | -161.1 | -84.7 | -721.3 | -295.2 | 322.9 | -78.4 | -464.9 | 291.4 | 240.0 | 881.6 | -86.4 | 287.6 |
| 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 | -5.3 | 0.0 | |
| Debt Issued | 1,373.1 | -11.1 | -415.4 | -21.2 | -7.9 | -11.9 | -67.0 | 117.3 | 4.6 | 0.3 | |
| Issuance of Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 21.3 | |
| Repurchase of Common Stock | -54.0 | -56.3 | -52.9 | -67.5 | -21.1 | -33.9 | -10.2 | 0.0 | -9.4 | -0.3 | |
| Dividends Paid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -19.3 | -19.3 | |
| Other Financing Activities | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 14.9 | 22.0 | |
| Cash from Financing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -19.1 | 2.7 |
| Cash position | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Change in Cash | 89.0 | -304.3 | 92.5 | 211.8 | -214.2 | 214.0 | -0.1 | 0.0 | 0.1 | 0.1 | -0.2 | 0.0 | 0.1 | 0.1 | 0.2 | -2.8 | 2.1 | |
| Closing Cash Balance | 251.1 | 0.2 | 304.5 | 212.0 | 0.2 | 214.4 | 0.5 | 0.5 | 0.5 | 0.4 | 0.3 | 0.5 | 0.4 | 0.3 | 0.3 | 0.1 | 2.8 |
| 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 | 0.0 | 0.0 | -344.4 | 40.1 | 27.0 | 26.4 | -92.1 | 131.1 | 49.2 | 0.7 | |
| Closing Cash Balance | 0.2 | 0.2 | 0.1 | 344.6 | 304.5 | 277.5 | 251.1 | 343.1 | 212.0 | 162.8 |
| Free Cash Flow | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Free Cash Flow | 225.3 | 589.8 | 315.9 | 371.7 | 1,377.4 | 375.5 | -163.8 | -65.4 | -30.8 | -390.6 | -122.7 | -421.8 | -458.3 | -547.9 | -1,042.6 | -794.4 | -615.2 | |
| Real Free Cash Flow | 169.5 | 541.7 | 248.1 | 304.2 | 1,269.4 | 265.2 | -212.3 | -90.3 | -60.6 | -421.3 | -197.4 | -401.4 | -454.0 | -667.3 | -1,102.7 | -881.4 | -650.1 |
| 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 | 102.9 | 564.4 | 177.0 | 172.5 | 68.4 | 90.0 | -17.7 | 177.3 | 68.4 | -1.6 | |
| Real Free Cash Flow | 80.1 | 543.1 | 177.0 | 157.4 | 52.2 | 81.7 | -28.8 | 159.1 | 60.7 | -20.4 |
