RUSHA
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 | | 7,434.2 | 7,434.2 | 7,804.7 | 7,925.0 | 7,101.7 | 5,126.1 | 4,735.9 | 5,809.8 | 5,506.2 | 4,713.9 | 4,214.6 | 4,979.7 | 4,727.4 | 3,384.7 | 3,090.6 | 2,580.6 | 1,497.9 |
|---|
| Cost of Revenues | | 5,991.6 | 6,044.7 | 6,273.3 | 6,331.9 | 5,614.5 | 4,033.8 | 3,860.5 | 4,784.2 | 4,527.9 | 3,883.9 | 3,496.6 | 4,194.8 | 3,971.3 | 2,812.7 | 2,589.8 | 2,157.3 | 1,213.0 |
|---|
| Gross Profit | | 1,442.6 | 1,389.5 | 1,531.4 | 1,593.1 | 1,487.2 | 1,092.3 | 875.5 | 1,025.6 | 978.3 | 829.9 | 718.0 | 784.9 | 756.0 | 572.0 | 500.8 | 423.3 | 284.9 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 1,771.9 | 1,880.8 | 1,930.7 | 1,850.8 | 2,009.6 | 1,896.1 | 2,027.0 | 1,872.0 | 2,029.5 | 1,980.7 |
|---|
| Cost of Revenues | | 1,441.5 | 1,506.0 | 1,551.0 | 1,493.1 | 1,630.4 | 1,536.2 | 1,651.1 | 1,482.1 | 1,658.5 | 1,586.3 |
|---|
| Gross Profit | | 330.4 | 374.8 | 379.7 | 357.8 | 379.2 | 359.9 | 375.9 | 389.9 | 371.0 | 394.4 |
| Operating Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| R&D Expenses | | 0.0 | 0.0 | 0.0 | 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 | 1,021.7 | 927.8 | 731.3 | 665.3 | 753.7 | 705.2 | 631.1 | 587.8 | 619.3 | 573.7 | 450.3 | 361.7 | 306.3 | 227.5 |
|---|
| Depreciation & Amortization | | 161.1 | 71.1 | 236.1 | 221.1 | 75.5 | 58.3 | 61.7 | 57.4 | 70.5 | 50.1 | 51.3 | 43.9 | 40.8 | 29.9 | 25.0 | 20.1 | 15.7 |
|---|
| Total Operating Expenses | | 1,049.1 | 996.2 | 1,063.3 | 1,021.7 | 983.5 | 784.7 | 722.7 | 809.1 | 775.7 | 681.1 | 639.0 | 663.1 | 614.5 | 480.3 | 386.7 | 325.5 | 243.2 |
|---|
| Operating Income | | 393.5 | 393.3 | 468.1 | 512.4 | 506.1 | 309.0 | 154.6 | 216.4 | 202.9 | 148.7 | 80.7 | 121.3 | 141.7 | 91.8 | 114.2 | 97.3 | 41.7 |
| 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 | 251.1 | 257.1 |
|---|
| Depreciation & Amortization | | 18.1 | 63.9 | 17.6 | 61.5 | 60.6 | 19.1 | 57.5 | 56.8 | 56.0 | 56.6 |
|---|
| Total Operating Expenses | | 239.0 | 274.7 | 269.5 | 265.9 | 267.0 | 239.7 | 251.4 | 279.3 | 251.1 | 273.0 |
|---|
| Operating Income | | 91.4 | 100.0 | 110.2 | 91.9 | 112.2 | 120.2 | 124.5 | 110.6 | 119.9 | 121.6 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 0.0 | 0.0 | 1.2 | 0.8 | 0.6 | 0.7 | 0.7 | 1.7 | 1.4 | 0.9 | 0.6 | 0.5 | 0.2 | 0.0 | 0.0 | 0.0 | 0.1 |
|---|
| Interest Expense | | 46.2 | 46.2 | 72.0 | 53.7 | 19.1 | 1.8 | 9.0 | 28.8 | 19.7 | 12.3 | 14.3 | 13.5 | 11.2 | 10.7 | 13.0 | 7.2 | 5.4 |
|---|
| Other Expense | | -47.6 | -47.5 | -70.3 | -50.3 | 3.2 | 4.6 | -2.9 | -26.9 | 0.3 | -0.1 | 1.8 | -0.5 | 0.2 | 0.0 | 0.2 | -0.4 | 0.0 |
|---|
| IBT | | 345.9 | 345.9 | 397.8 | 462.1 | 509.3 | 313.7 | 151.7 | 189.5 | 183.2 | 136.4 | 66.4 | 107.8 | 130.5 | 81.1 | 101.2 | 90.2 | 36.3 |
|---|
| Income Tax Expense | | 79.8 | 79.8 | 92.8 | 114.0 | 117.2 | 72.3 | 36.8 | 47.9 | 44.1 | -35.7 | 25.9 | 41.8 | 50.6 | 31.8 | 38.7 | 35.0 | 11.7 |
|---|
| Net Income | | 263.8 | 263.8 | 304.2 | 347.1 | 391.4 | 241.4 | 114.9 | 141.6 | 139.1 | 172.1 | 40.6 | 66.1 | 80.0 | 49.2 | 62.5 | 55.2 | 31.3 |
| 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 | | 0.0 | 0.0 | 0.0 | 0.0 | 1.2 | 0.0 | 0.0 | 0.0 | 0.0 | 14.2 |
|---|
| Interest Expense | | 8.9 | 11.7 | 12.7 | 12.9 | 16.9 | 17.7 | 19.5 | 18.0 | 15.5 | 14.2 |
|---|
| Other Expense | | -9.0 | -12.2 | -13.1 | -13.3 | -15.5 | -16.8 | -19.4 | -17.8 | -15.3 | -14.1 |
|---|
| IBT | | 82.3 | 87.9 | 97.1 | 78.6 | 96.7 | 103.3 | 105.1 | 92.8 | 104.8 | 107.6 |
|---|
| Income Tax Expense | | 17.6 | 20.1 | 24.1 | 17.9 | 21.4 | 23.8 | 26.3 | 21.3 | 26.7 | 26.9 |
|---|
| Net Income | | 64.3 | 66.7 | 72.4 | 60.3 | 74.8 | 79.1 | 78.7 | 71.6 | 78.0 | 80.3 |
| 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 | $4.28 | $4.71 | $2.88 | $1.40 | $1.72 | $2.30 | $1.93 | $0.45 | $0.73 | $0.89 | $0.56 | $0.72 | $0.65 | $0.37 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $4.15 | $4.57 | $2.78 | $1.36 | $1.67 | $2.30 | $1.87 | $0.44 | $0.72 | $0.87 | $0.54 | $0.70 | $0.63 | $0.36 |
|---|
| Shares Outstanding | | 77.2 | 78.4 | 79.1 | 81.1 | 83.1 | 83.8 | 82.3 | 82.5 | 60.4 | 89.2 | 89.9 | 90.6 | 89.5 | 88.7 | 86.9 | 85.2 | 83.9 |
|---|
| Diluted Shares Outstanding | | 79.4 | 80.7 | 81.8 | 83.7 | 85.7 | 86.8 | 84.4 | 84.5 | 60.4 | 92.2 | 91.4 | 92.5 | 92.0 | 91.1 | 89.3 | 87.8 | 86.0 |
| 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 | $0.98 | $0.99 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.95 | $0.96 |
|---|
| Shares Outstanding | | 77.2 | 78.8 | 79.0 | 79.7 | 79.6 | 79.2 | 78.3 | 78.5 | 79.5 | 81.2 |
|---|
| Diluted Shares Outstanding | | 79.4 | 81.2 | 81.4 | 82.4 | 82.4 | 81.9 | 80.8 | 81.5 | 82.1 | 84.0 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 167.3 | 228.1 | 183.7 | 201.0 | 148.1 | 312.0 | 181.6 | 131.7 | 124.5 | 82.0 | 64.8 | 191.5 | 217.3 | 198.8 | 207.8 | 169.0 |
|---|
| 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 | | 167.3 | 228.1 | 183.7 | 201.0 | 148.1 | 312.0 | 181.6 | 131.7 | 124.5 | 82.0 | 64.8 | 191.5 | 217.3 | 198.8 | 207.8 | 169.0 |
|---|
| Accounts Receivable | | 292.9 | 354.9 | 259.4 | 220.7 | 140.2 | 172.5 | 183.7 | 203.5 | 195.8 | 166.4 | 167.6 | 178.2 | 103.3 | 89.6 | 98.2 | 43.5 |
|---|
| Inventory | | 1,894.2 | 1,787.7 | 1,801.4 | 1,429.4 | 1,020.1 | 858.3 | 1,326.1 | 1,339.9 | 1,033.3 | 840.3 | 1,061.2 | 1,024.1 | 802.2 | 691.0 | 649.6 | 321.9 |
|---|
| Other Current Assets | | 23.3 | 19.0 | 15.8 | 16.6 | 16.0 | 14.9 | 20.7 | 10.5 | 12.0 | 8.8 | 33.0 | 28.3 | 14.3 | 12.1 | 24.4 | 24.4 |
|---|
| Total Current Assets | | 2,377.7 | 2,389.7 | 2,260.3 | 1,867.7 | 1,324.5 | 1,357.7 | 1,712.6 | 1,687.9 | 1,375.1 | 1,111.4 | 1,326.6 | 1,445.5 | 1,153.4 | 1,006.1 | 980.0 | 558.8 |
| 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 | | 242.0 | 211.1 | 228.7 | 228.1 | 185.1 | 167.3 | 155.9 | 183.7 | 192.0 | 191.9 |
|---|
| 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 | | 242.0 | 211.1 | 228.7 | 228.1 | 185.1 | 167.3 | 155.9 | 183.7 | 192.0 | 191.9 |
|---|
| Accounts Receivable | | 274.9 | 314.4 | 300.2 | 354.9 | 289.5 | 292.9 | 308.9 | 259.4 | 263.5 | 236.9 |
|---|
| Inventory | | 1,662.3 | 1,842.3 | 1,886.1 | 1,787.7 | 1,964.8 | 1,894.2 | 2,031.8 | 1,801.4 | 1,671.6 | 1,637.3 |
|---|
| Other Current Assets | | 38.1 | 27.9 | 19.4 | 19.0 | 21.0 | 23.3 | 20.4 | 15.8 | 18.7 | 21.7 |
|---|
| Total Current Assets | | 2,217.3 | 2,395.7 | 2,434.4 | 2,389.7 | 2,460.4 | 2,377.7 | 2,517.0 | 2,260.3 | 2,145.8 | 2,087.8 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 1,638.3 | 1,727.0 | 1,608.2 | 1,471.3 | 1,347.2 | 1,264.3 | 1,337.1 | 1,184.1 | 1,159.6 | 1,135.8 | 1,172.8 | 923.1 | 739.7 | 622.1 | 499.7 | 445.9 |
|---|
| Goodwill | | 419.3 | 427.5 | 420.7 | 416.4 | 348.6 | 292.1 | 292.1 | 291.4 | 291.4 | 290.2 | 285.0 | 265.1 | 215.5 | 198.3 | 182.6 | 150.4 |
|---|
| Intangible Assets | | 0.0 | 12.0 | 12.3 | 0.0 | 99.7 | 71.2 | 65.5 | 38.0 | 57.7 | 59.4 | 60.9 | 53.6 | 52.6 | 48.5 | 0.0 | 0.0 |
|---|
| Long-Term Investments | | -160.9 | 4.7 | 0.0 | 0.0 | 0.0 | -197.7 | -229.8 | -179.3 | 6.4 | 6.2 | 6.7 | 6.9 | 6.6 | 6.6 | 6.6 | 7.6 |
|---|
| Other Long-Term Assets | | 71.2 | 56.6 | 75.0 | -86.3 | -140.5 | 71.2 | 65.5 | 38.0 | -135.3 | -197.3 | -189.0 | -18.4 | -16.3 | -14.6 | 36.5 | -5.0 |
|---|
| Total Long-Term Assets | | 2,128.8 | 2,227.8 | 2,103.9 | 1,953.3 | 1,795.5 | 1,627.7 | 1,694.8 | 1,513.4 | 1,515.0 | 1,491.6 | 1,525.4 | 1,248.7 | 1,014.4 | 875.5 | 737.7 | 609.1 |
|---|
| Total Assets | | 4,506.5 | 4,617.5 | 4,364.2 | 3,821.1 | 3,120.0 | 2,985.4 | 3,407.3 | 3,201.4 | 2,890.1 | 2,603.0 | 2,852.0 | 2,694.3 | 2,167.8 | 1,881.6 | 1,717.7 | 1,167.9 |
| 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 | | 1,817.4 | 1,801.3 | 1,754.5 | 1,727.0 | 1,684.1 | 1,638.3 | 1,620.4 | 1,608.2 | 1,582.1 | 1,545.9 |
|---|
| Goodwill | | 440.8 | 442.0 | 427.5 | 427.5 | 430.0 | 419.3 | 419.7 | 420.7 | 416.4 | 417.5 |
|---|
| Intangible Assets | | 0.0 | 0.0 | 0.0 | 12.0 | 0.0 | 0.0 | 0.0 | 12.3 | 0.0 | 0.0 |
|---|
| Long-Term Investments | | 0.0 | 0.0 | 0.0 | 4.7 | 0.0 | 0.0 | 0.0 | 8.4 | -155.5 | -155.0 |
|---|
| Other Long-Term Assets | | 77.6 | 76.8 | 71.6 | 56.6 | 73.9 | 71.2 | 71.9 | 54.3 | 73.8 | 75.2 |
|---|
| Total Long-Term Assets | | 2,335.7 | 2,320.1 | 2,253.6 | 2,227.8 | 2,188.1 | 2,128.8 | 2,112.0 | 2,103.9 | 2,072.3 | 2,038.5 |
|---|
| Total Assets | | 4,553.1 | 4,715.8 | 4,687.9 | 4,617.5 | 4,648.5 | 4,506.5 | 4,629.0 | 4,364.2 | 4,218.1 | 4,126.3 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 166.6 | 244.0 | 162.1 | 171.7 | 122.3 | 110.7 | 133.7 | 127.5 | 107.9 | 97.8 | 120.3 | 124.6 | 100.4 | 62.3 | 62.3 | 37.9 |
|---|
| Short-Term Debt | | 1,282.8 | 1,135.5 | 1,246.9 | 977.4 | 669.5 | 690.0 | 1,218.6 | 1,204.6 | 940.8 | 792.1 | 1,020.5 | 1,006.3 | 701.2 | 625.2 | 594.2 | 308.1 |
|---|
| Other Current Liabilities | | 152.6 | 160.8 | 65.4 | 163.3 | 131.1 | 151.8 | 112.4 | 125.1 | 96.1 | 84.8 | 83.9 | 98.9 | 69.3 | 101.0 | 134.3 | 69.0 |
|---|
| Current Liabilities | | 1,697.9 | 1,650.1 | 1,673.3 | 1,428.7 | 1,003.5 | 1,026.8 | 1,507.4 | 1,493.3 | 1,172.2 | 993.1 | 1,247.0 | 1,274.6 | 929.2 | 788.4 | 790.8 | 415.0 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 280.6 | 297.4 | 319.4 | 244.0 | 173.8 | 166.6 | 181.1 | 162.1 | 177.1 | 186.8 |
|---|
| Short-Term Debt | | 1,061.7 | 1,143.8 | 1,136.3 | 1,135.5 | 1,340.6 | 1,282.8 | 1,303.8 | 1,246.9 | 1,330.3 | 1,224.5 |
|---|
| Other Current Liabilities | | 178.1 | 169.5 | 142.5 | 160.8 | 150.6 | 152.6 | 145.1 | 65.4 | 63.0 | 63.7 |
|---|
| Current Liabilities | | 1,622.6 | 1,718.4 | 1,695.3 | 1,650.1 | 1,752.0 | 1,697.9 | 1,757.3 | 1,673.3 | 1,720.1 | 1,620.8 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 396.6 | 598.5 | 616.1 | 457.9 | 482.7 | 529.9 | 555.4 | 488.7 | 532.4 | 542.5 | 565.8 | 475.2 | 420.7 | 358.9 | 300.3 | 224.1 |
|---|
| Capital Leases | | 198.6 | 244.5 | 255.7 | 226.7 | 186.6 | 178.5 | 150.0 | 69.1 | 83.1 | 84.5 | 83.8 | 57.3 | 45.5 | 50.0 | 45.6 | 42.2 |
|---|
| Def. Tax Liability | | 160.9 | 178.9 | 159.6 | 152.0 | 140.5 | 126.4 | 164.3 | 141.3 | 135.3 | 197.3 | 189.0 | 175.6 | 147.8 | 123.8 | 93.1 | 63.5 |
|---|
| Total Liabilities | | 2,483.6 | 2,455.6 | 2,473.8 | 2,058.0 | 1,653.2 | 1,717.4 | 2,247.8 | 2,134.4 | 1,849.8 | 1,740.2 | 2,007.1 | 1,929.9 | 1,502.4 | 1,273.6 | 1,186.5 | 703.0 |
| 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 | | 460.7 | 610.1 | 594.4 | 598.5 | 593.2 | 595.2 | 728.4 | 616.1 | 399.5 | 438.9 |
|---|
| Capital Leases | | 252.2 | 252.2 | 246.4 | 244.5 | 249.1 | 254.8 | 258.9 | 202.1 | 248.7 | 243.2 |
|---|
| Def. Tax Liability | | 198.4 | 179.8 | 181.2 | 178.9 | 170.6 | 160.9 | 159.5 | 159.6 | 155.5 | 155.0 |
|---|
| Total Liabilities | | 2,316.3 | 2,540.7 | 2,500.4 | 2,455.6 | 2,545.5 | 2,483.6 | 2,674.1 | 2,473.8 | 2,299.0 | 2,239.0 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 0.8 | 0.8 | 0.8 | 0.6 | 0.6 | 0.6 | 0.5 | 0.5 | 0.5 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 |
|---|
| Retained Earnings | | 1,573.3 | 1,698.6 | 1,450.0 | 1,378.3 | 1,031.6 | 831.9 | 1,065.6 | 942.3 | 812.6 | 640.4 | 599.8 | 533.8 | 453.8 | 404.6 | 342.2 | 287.0 |
|---|
| Comprehensive Income | | -4.9 | -9.3 | -2.2 | -4.1 | 0.8 | 0.9 | 0.3 | -576.3 | -514.9 | -0.3 | -0.3 | -0.5 | -1.2 | -1.8 | -1.9 | -0.2 |
|---|
| Total Common Equity | | 2,003.4 | 2,141.5 | 1,870.9 | 1,744.5 | 1,466.7 | 1,268.0 | 1,159.5 | 1,066.9 | 1,040.4 | 862.8 | 844.9 | 764.3 | 665.4 | 607.9 | 531.2 | 464.9 |
| Total Common Equity |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Common Stock | | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.6 |
|---|
| Retained Earnings | | 1,854.5 | 1,802.8 | 1,744.5 | 1,698.6 | 1,638.3 | 1,573.3 | 1,508.2 | 1,450.0 | 1,385.6 | 1,543.9 |
|---|
| Comprehensive Income | | -6.5 | -4.3 | -9.3 | -9.3 | -4.0 | -4.9 | -4.1 | -2.2 | -4.3 | -2.2 |
|---|
| Total Common Equity | | 2,214.5 | 2,153.8 | 2,166.9 | 2,141.5 | 2,083.1 | 2,003.4 | 1,935.5 | 1,870.9 | 1,899.6 | 1,868.2 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 1,878.0 | 1,734.1 | 1,809.4 | 1,435.4 | 1,152.3 | 1,219.9 | 1,774.1 | 1,693.3 | 1,473.2 | 1,334.7 | 1,586.3 | 1,481.5 | 1,121.9 | 984.2 | 894.5 | 532.1 |
|---|
| Book Value | | 2,022.9 | 2,161.9 | 1,890.4 | 1,763.0 | 1,466.7 | 1,268.0 | 1,159.5 | 1,066.9 | 1,040.4 | 862.8 | 844.9 | 764.3 | 665.4 | 607.9 | 531.2 | 464.9 |
| Other |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Total Debt | | 22.2 | 21.2 | 20.6 | 20.4 | 19.8 | 19.5 | 19.4 | 19.5 | 19.5 | 19.1 |
|---|
| Book Value | | 2,214.5 | 2,153.8 | 2,166.9 | 2,141.5 | 2,083.1 | 2,003.4 | 1,935.5 | 1,870.9 | 1,899.6 | 1,868.2 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | 309.0 | 266.0 | 305.0 | 347.1 | 392.1 | 241.4 | 114.9 | 141.6 | 139.1 | 172.1 | 40.6 | 66.1 | 80.0 | 49.2 | 62.5 | 55.2 | 31.3 |
|---|
| Depreciation & Amortization | | 226.9 | 252.8 | 236.1 | 221.1 | 199.1 | 169.5 | 177.3 | 175.5 | 185.1 | 158.0 | 157.6 | 144.9 | 126.5 | 93.5 | 73.3 | 56.9 | 45.9 |
|---|
| Stock-Based Compensation | | 30.9 | 0.0 | 30.4 | 30.4 | 25.3 | 22.2 | 19.4 | 19.0 | 18.1 | 15.6 | 12.9 | 12.4 | 11.3 | 8.6 | 7.3 | 5.7 | 4.5 |
|---|
| Change Working Capital | | -275.1 | 395.5 | 29.1 | -310.6 | -299.4 | -17.8 | 495.9 | 60.7 | -132.6 | -130.9 | 295.0 | -28.6 | -150.7 | 2.6 | 49.9 | -225.8 | -14.4 |
|---|
| Change In Accounts Receivable | | -56.4 | 73.2 | -87.1 | -38.3 | -74.6 | 32.3 | 11.2 | 19.8 | -7.7 | -29.4 | 1.7 | 11.9 | -67.7 | -10.4 | 14.2 | -50.0 | -0.2 |
|---|
| Change In Accounts Payable | | -19.6 | -13.7 | 81.9 | -10.6 | 31.4 | 12.1 | -23.3 | 2.2 | 18.5 | 9.0 | -22.4 | -4.2 | 24.2 | 38.1 | 0.0 | 24.4 | 15.3 |
|---|
| Change In Inventories | | -186.7 | 354.9 | 85.1 | -297.7 | -324.5 | -33.6 | 536.7 | 81.7 | -255.0 | -147.5 | 291.8 | 18.7 | -151.9 | -67.2 | 32.6 | -268.2 | -48.5 |
|---|
| Other Non-cash Items | | 331.6 | 32.2 | -0.8 | 0.2 | -27.0 | -7.0 | -6.7 | 1.5 | -0.3 | 0.1 | 6.8 | 0.9 | -3.4 | -2.6 | -1.8 | -2.0 | -11.0 |
|---|
| Cash from Operations | | 287.7 | 0.0 | 0.0 | 295.7 | 294.4 | 422.3 | 763.0 | 421.3 | 215.4 | 152.7 | 521.2 | 227.3 | 88.9 | 173.5 | 219.3 | -81.4 | 66.4 |
| 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 | | 64.7 | 67.7 | 73.0 | 60.6 | 74.8 | 79.4 | 78.8 | 71.5 | 78.0 | 80.6 |
|---|
| Depreciation & Amortization | | 64.5 | 63.9 | 63.0 | 61.5 | 60.6 | 61.1 | 57.5 | 56.8 | 56.0 | 56.6 |
|---|
| Stock-Based Compensation | | 4.9 | 4.8 | 8.3 | 13.7 | 5.5 | 5.3 | 5.5 | 14.1 | 5.1 | 6.3 |
|---|
| Change Working Capital | | 82.3 | 212.8 | 85.6 | 16.1 | 242.3 | -43.0 | 127.5 | -297.2 | -58.4 | -46.7 |
|---|
| Change In Accounts Receivable | | -9.4 | 41.9 | -9.6 | 50.3 | -56.6 | 3.6 | 15.9 | -49.9 | 4.5 | -26.9 |
|---|
| Change In Accounts Payable | | -50.0 | -16.6 | -22.5 | 75.4 | 70.3 | 7.7 | -13.6 | 17.4 | -15.2 | -8.2 |
|---|
| Change In Inventories | | 148.5 | 196.3 | 87.2 | -77.0 | 193.1 | -44.7 | 152.1 | -215.5 | -104.0 | -19.3 |
|---|
| Other Non-cash Items | | -112.9 | -0.2 | -0.5 | -0.7 | 0.5 | -0.7 | -0.1 | -0.4 | -0.2 | -0.4 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 84.7 | 97.0 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -355.4 | 0.0 | -433.0 | -368.9 | -243.1 | -167.2 | -136.2 | -293.5 | -238.3 | -209.9 | -197.0 | -367.8 | -260.8 | -191.6 | -171.0 | -148.5 | -84.3 |
|---|
| Acquisitions | | -11.8 | -24.3 | -16.4 | -16.1 | 6.7 | -269.3 | 0.0 | -32.7 | -2.2 | -2.2 | -0.7 | -69.0 | -157.6 | -72.7 | -104.6 | -94.6 | -39.3 |
|---|
| Investments | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -22.5 | 8.5 | 4.0 | 12.5 | 3.3 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Sales of Investment | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 22.5 | 6.4 | 0.3 | 0.5 | 0.3 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Investing Activities | | 8.0 | 0.0 | 0.0 | -2.1 | -4.6 | 3.6 | 8.7 | 5.7 | -1.7 | 1.2 | -4.7 | -3.0 | 1.6 | -5.4 | 1.2 | 11.3 | 26.9 |
|---|
| Cash from Investing | | -359.2 | 0.0 | 0.0 | -387.0 | -240.9 | -432.9 | -127.5 | -320.5 | -227.2 | -206.6 | -189.4 | -436.2 | -416.4 | -269.7 | -274.3 | -231.8 | -96.7 |
| 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 | | -113.9 | -96.6 | -113.9 | 0.0 | -128.8 | 172.5 | -93.4 | -79.1 | -79.8 | -103.1 |
|---|
| Acquisitions | | 24.1 | -0.1 | 0.0 | 0.0 | 0.0 | -19.5 | 0.0 | 0.0 | -15.7 | 0.7 |
|---|
| Investments | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Sales of Investment | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Investing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.5 | 0.3 |
|---|
| Cash from Investing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -96.1 | -102.0 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -768.2 | 0.0 | 0.0 | 325.3 | -1,099.2 | -468.8 | -636.1 | -326.9 | -179.5 | -157.5 | -400.2 | -169.2 | -125.4 | -101.6 | -105.4 | -82.3 | -63.2 |
|---|
| Debt Issued | | 1,032.4 | 1,734.1 | -75.3 | 699.3 | 1,382.3 | 401.2 | 81.9 | 407.6 | 399.6 | 296.1 | 148.6 | 274.0 | 484.9 | 239.3 | 195.0 | 444.7 | 595.3 |
|---|
| Issuance of Common Stock | | 19.8 | 0.0 | 0.0 | 18.1 | 13.3 | 10.9 | 21.0 | 353.2 | 23.3 | 8.3 | 8.3 | 3.8 | 12.0 | 9.3 | 5.1 | 5.5 | 2.3 |
|---|
| Repurchase of Common Stock | | -157.5 | -194.9 | -15.7 | -211.8 | -93.7 | -33.6 | -24.9 | -58.2 | -120.6 | -33.8 | -43.5 | -1.5 | -12.3 | -12.9 | 0.0 | 0.0 | 0.0 |
|---|
| Dividends Paid | | -54.4 | 0.0 | 0.0 | -50.6 | -44.6 | -41.1 | -22.5 | -18.3 | -9.3 | -279.9 | -121.2 | -249.6 | -422.1 | -217.3 | 0.0 | 0.0 | 0.0 |
|---|
| Other Financing Activities | | 565.6 | 0.0 | 0.0 | 18.1 | 1,223.6 | 379.3 | 157.3 | -0.7 | 305.2 | 559.3 | 242.1 | 498.9 | 849.4 | 437.1 | 146.3 | 428.8 | 111.0 |
|---|
| Cash from Financing | | 46.9 | 0.0 | 0.0 | 74.0 | -0.7 | -153.3 | -505.1 | -50.9 | 19.1 | 96.3 | -314.6 | 82.4 | 301.6 | 114.7 | 46.0 | 352.0 | 50.2 |
| 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 | 118.0 | 57.0 |
|---|
| Debt Issued | | 1,522.4 | -231.5 | 23.3 | -3.4 | -199.7 | 55.8 | -154.2 | 222.8 | 249.6 | 120.9 |
|---|
| 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 | | -70.5 | -7.4 | -87.4 | -29.6 | -5.9 | -0.3 | -3.9 | -5.6 | -104.7 | -43.2 |
|---|
| Dividends Paid | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -13.5 | -13.6 |
|---|
| Other Financing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 3.3 | 5.0 |
|---|
| Cash from Financing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 3.1 | 5.1 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | -24.6 | -15.5 | 44.4 | -17.3 | 52.9 | -163.9 | 130.4 | 49.9 | 7.2 | 42.5 | 17.2 | -126.6 | -25.8 | 18.5 | -9.0 | 38.8 | 19.9 |
|---|
| Closing Cash Balance | | 167.3 | 212.6 | 228.1 | 183.7 | 201.0 | 148.1 | 312.0 | 181.6 | 131.7 | 124.5 | 82.0 | 64.8 | 191.5 | 217.3 | 198.8 | 207.8 | 169.0 |
| 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 | | -29.4 | 30.9 | -17.6 | 0.6 | 43.1 | 17.8 | 11.4 | -27.8 | -8.3 | 0.1 |
|---|
| Closing Cash Balance | | 212.6 | 242.0 | 211.1 | 228.7 | 228.1 | 185.1 | 167.3 | 155.9 | 183.7 | 192.0 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | -67.7 | 573.3 | 186.5 | -73.2 | 51.3 | 255.2 | 626.8 | 127.8 | -22.9 | -57.2 | 324.2 | -140.5 | -171.9 | -18.1 | 48.4 | -229.9 | -17.9 |
|---|
| Real Free Cash Flow | | -98.6 | 573.3 | 156.2 | -103.5 | 26.0 | 232.9 | 607.4 | 108.8 | -41.0 | -72.8 | 311.3 | -152.9 | -183.2 | -26.7 | 41.1 | -235.6 | -22.3 |
| 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 | | -217.8 | 271.2 | 113.8 | 45.1 | 263.5 | -20.0 | 177.2 | -234.2 | 4.9 | -6.0 |
|---|
| Real Free Cash Flow | | -222.7 | 266.4 | 105.5 | 31.4 | 258.0 | -25.3 | 171.7 | -248.3 | -0.2 | -12.3 |