SONY
Výsledovka
Rozvaha
Peněžní toky
V miliardách (USD)
| Revenue |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Revenues | | 12,140.5 | 12,957.1 | 13,020.8 | 11,539.8 | 9,921.5 | 8,999.4 | 8,259.9 | 8,665.7 | 8,544.0 | 7,603.3 | 8,105.7 | 8,215.9 | 7,767.3 | 6,800.9 | 6,493.2 | 7,181.3 | 7,214.0 |
|---|
| Cost of Revenues | | 8,380.9 | 9,279.4 | 9,680.3 | 8,398.9 | 7,219.8 | 6,561.6 | 5,925.0 | 6,263.2 | 6,230.4 | 5,663.2 | 6,074.7 | 6,158.1 | 5,956.2 | 5,341.4 | 4,386.4 | 4,831.4 | 4,892.6 |
|---|
| Gross Profit | | 3,759.6 | 3,677.7 | 3,340.4 | 3,140.9 | 2,701.7 | 2,437.8 | 2,334.8 | 2,402.5 | 2,313.6 | 1,940.1 | 2,031.1 | 2,057.7 | 1,811.1 | 1,459.5 | 2,106.8 | 2,349.9 | 2,321.4 |
| Revenue |
|
3-2026 | 2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 |
| Total Revenues | | 3,780.7 | 3,107.9 | 2,621.6 | 2,630.2 | 4,409.6 | 2,905.6 | 2,565.4 | 3,481.0 | 3,747.5 | 2,828.6 |
|---|
| Cost of Revenues | | 2,705.6 | 2,100.4 | 1,775.1 | 1,799.8 | 3,365.3 | 1,913.3 | 1,784.4 | 2,641.2 | 2,736.5 | 2,053.2 |
|---|
| Gross Profit | | 1,075.1 | 1,007.5 | 846.5 | 830.4 | 1,044.3 | 992.3 | 781.0 | 839.7 | 1,011.0 | 775.4 |
| 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 | 735.7 | 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 | 1,969.2 | 1,588.5 | 1,470.0 | 1,502.6 | 1,576.8 | 1,583.2 | 1,506.0 | 1,691.9 | 1,811.5 | 1,728.5 | 1,457.6 | 1,375.9 | 2,177.6 | 1,544.9 |
|---|
| Depreciation & Amortization | | 1,144.7 | 385.3 | 364.3 | 1,004.6 | 854.5 | 665.5 | 764.9 | 673.4 | 736.6 | 631.6 | 751.2 | 627.6 | 662.4 | 557.1 | 319.6 | 323.7 | 648.7 |
|---|
| Total Operating Expenses | | 2,306.1 | 2,270.5 | 2,131.6 | 1,957.1 | 1,523.0 | 1,470.0 | 1,502.6 | 1,576.8 | 1,583.2 | 1,506.0 | 1,691.9 | 1,811.5 | 1,728.5 | 1,457.6 | 1,316.3 | 2,177.6 | 1,544.9 |
|---|
| Operating Income | | 1,453.5 | 1,407.2 | 1,208.8 | 1,208.2 | 1,202.3 | 971.9 | 845.5 | 894.2 | 734.9 | 288.7 | 294.2 | 256.8 | 96.7 | 230.1 | 46.1 | 199.8 | 759.5 |
| 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 | | 282.9 | 282.2 | 274.4 | 305.1 | 298.7 | 280.7 | 261.7 | 91.1 | 281.6 | 318.7 |
|---|
| Total Operating Expenses | | 594.2 | 578.6 | 506.6 | 626.8 | 574.9 | 537.2 | 531.9 | 610.3 | 547.7 | 512.4 |
|---|
| Operating Income | | 480.9 | 429.0 | 340.0 | 203.6 | 469.3 | 455.1 | 249.1 | 229.4 | 463.3 | 263.0 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 25.1 | 50.9 | 37.6 | 31.1 | 19.3 | 10.5 | 19.3 | 21.6 | 19.8 | 11.5 | 12.5 | 12.9 | 16.7 | 22.0 | 15.1 | 11.8 | 13.2 |
|---|
| Interest Expense | | 58.4 | 40.9 | 41.0 | 59.0 | 104.1 | 12.2 | 11.1 | 12.5 | 13.6 | 14.5 | 25.3 | 23.6 | 23.5 | 26.7 | 759.5 | 23.9 | 694.1 |
|---|
| Other Expense | | 66.7 | 66.6 | 59.8 | -27.9 | -84.8 | 220.5 | -46.0 | 117.4 | -35.8 | -37.1 | 10.3 | -217.1 | -70.9 | 15.6 | -767.1 | 5.2 | -732.6 |
|---|
| IBT | | 1,520.2 | 1,473.7 | 1,268.7 | 1,180.3 | 1,117.5 | 1,192.4 | 799.5 | 1,011.6 | 699.0 | 251.6 | 304.5 | 39.7 | 25.7 | 245.7 | -83.2 | 205.0 | 26.9 |
|---|
| Income Tax Expense | | 342.9 | 313.8 | 288.2 | 236.7 | 229.1 | 1.0 | 177.2 | 45.1 | 151.8 | 124.1 | 94.8 | 88.7 | 94.6 | 141.5 | 315.2 | 425.3 | 14.0 |
|---|
| Net Income | | -230.2 | 1,141.6 | 970.6 | 1,005.3 | 882.2 | 1,171.8 | 582.2 | 916.3 | 490.8 | 127.6 | 209.7 | -49.0 | -68.8 | 104.2 | -398.4 | -220.3 | 13.0 |
| 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 | | 16.9 | 31.5 | 51.7 | -74.9 | 41.9 | 30.7 | 53.2 | 0.0 | 34.0 | 12.6 |
|---|
| Interest Expense | | 32.0 | 18.7 | 35.0 | -27.3 | 17.2 | 35.5 | 15.5 | 18.5 | 38.7 | 18.0 |
|---|
| Other Expense | | 28.3 | 12.8 | 16.6 | 8.9 | 24.7 | -4.8 | 37.8 | 47.0 | -4.8 | -5.4 |
|---|
| IBT | | 509.2 | 441.8 | 356.6 | 212.6 | 494.1 | 450.2 | 286.9 | 276.5 | 458.6 | 257.6 |
|---|
| Income Tax Expense | | 121.9 | 123.4 | 93.8 | 3.9 | 118.5 | 110.4 | 72.5 | 82.5 | 91.2 | 56.4 |
|---|
| Net Income | | -1,026.8 | 362.0 | 236.9 | 197.7 | 373.7 | 338.5 | 231.6 | 189.0 | 363.9 | 200.1 |
| 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 | $151.68 | $711.84 | $836.75 | $471.64 | $723.41 | $388.32 | $101.08 | $169.43 | $-43.97 | $-67.03 | $103.05 | $-397.00 | $-219.54 | $12.91 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $150.99 | $705.16 | $823.77 | $461.23 | $707.74 | $379.75 | $99.01 | $166.72 | $-43.97 | $-67.03 | $103.05 | $-397.00 | $-219.54 | $12.91 |
|---|
| Shares Outstanding | | 6.0 | 6.0 | 6.2 | 6.2 | 1.2 | 1.2 | 1.2 | 1.3 | 1.3 | 1.3 | 1.2 | 1.1 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 |
|---|
| Diluted Shares Outstanding | | 6.0 | 6.1 | 6.2 | 6.2 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.1 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 |
| 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 | | 6.0 | 6.0 | 6.0 | 6.0 | 6.0 | 6.1 | 6.1 | 6.1 | 6.2 | 6.2 |
|---|
| Diluted Shares Outstanding | | 6.0 | 6.0 | 6.0 | 6.1 | 6.0 | 6.1 | 6.1 | 6.2 | 6.2 | 6.2 |
| Current Assets |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 1,907.1 | 2,981.0 | 1,907.1 | 1,480.9 | 2,049.6 | 1,787.0 | 1,512.4 | 1,470.1 | 1,586.3 | 960.1 | 983.6 | 949.4 | 1,046.5 | 826.4 | 894.6 | 1,014.4 | 1,191.6 |
|---|
| Short Term Investments | | 398.2 | 467.3 | 423.0 | 439.3 | 510.0 | 2,902.4 | 1,847.8 | 1,324.5 | 1,176.6 | 1,051.4 | 946.4 | 936.7 | 832.6 | 697.6 | 680.9 | 646.2 | 579.5 |
|---|
| Total Cash & ST Investments | | 2,305.3 | 3,448.3 | 2,330.1 | 1,920.2 | 2,559.6 | 4,689.4 | 3,360.1 | 2,794.6 | 2,762.9 | 2,011.6 | 1,930.0 | 1,886.1 | 1,879.0 | 1,524.0 | 1,575.5 | 1,660.6 | 1,771.1 |
|---|
| Accounts Receivable | | 2,158.2 | 1,943.2 | 2,158.2 | 1,777.9 | 1,628.5 | 1,353.4 | 1,191.0 | 1,289.4 | 1,203.5 | 1,177.4 | 1,059.7 | 1,131.8 | 1,048.7 | 924.6 | 972.0 | 743.7 | 891.6 |
|---|
| Inventory | | 1,518.6 | 1,310.8 | 1,518.6 | 1,468.0 | 874.0 | 637.4 | 590.0 | 653.3 | 692.9 | 640.8 | 683.1 | 665.4 | 733.9 | 710.1 | 707.1 | 704.0 | 645.5 |
|---|
| Other Current Assets | | 794.7 | 752.8 | 769.9 | 1,806.1 | 473.1 | 538.5 | 594.0 | 509.3 | 516.7 | 525.9 | 523.9 | 514.5 | 543.2 | 487.9 | 500.5 | 735.7 | 824.7 |
|---|
| Total Current Assets | | 6,776.8 | 7,455.0 | 6,776.8 | 5,776.5 | 5,535.2 | 7,218.7 | 5,735.1 | 5,246.6 | 5,176.1 | 4,355.7 | 4,196.7 | 4,197.9 | 4,204.9 | 3,646.5 | 3,755.0 | 3,844.0 | 4,132.9 |
| Current Assets |
|
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Cash And Equivalents | | 1,600.1 | 2,981.0 | 2,491.9 | 1,728.7 | 1,477.1 | 1,907.1 | 2,019.1 | 1,626.5 | 1,532.1 | 1,480.9 |
|---|
| Short Term Investments | | 27.2 | 467.3 | 583.8 | 506.6 | 539.9 | 423.0 | 587.7 | 520.9 | 553.5 | 439.3 |
|---|
| Total Cash & ST Investments | | 1,627.3 | 3,448.3 | 3,075.7 | 2,235.3 | 2,017.0 | 2,330.1 | 2,606.8 | 2,147.4 | 2,085.6 | 1,920.2 |
|---|
| Accounts Receivable | | 1,687.5 | 1,943.2 | 2,457.1 | 2,151.1 | 2,080.1 | 2,158.2 | 2,410.0 | 2,168.8 | 1,891.3 | 1,777.9 |
|---|
| Inventory | | 1,464.8 | 1,310.8 | 1,389.0 | 1,736.2 | 1,692.7 | 1,518.6 | 1,629.9 | 2,067.6 | 1,829.5 | 1,468.0 |
|---|
| Other Current Assets | | 21,567.2 | 752.8 | 635.7 | 644.9 | 765.9 | 769.9 | 722.2 | 643.2 | 669.2 | 1,806.1 |
|---|
| Total Current Assets | | 26,346.8 | 7,455.0 | 7,557.5 | 6,767.6 | 6,555.7 | 6,776.8 | 7,368.9 | 7,027.0 | 6,475.7 | 5,776.5 |
| Long-Term Assets |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 2,026.0 | 2,035.3 | 2,026.0 | 3,167.8 | 1,526.6 | 1,362.5 | 1,301.3 | 777.1 | 739.5 | 758.2 | 820.8 | 739.3 | 750.0 | 861.6 | 931.0 | 924.9 | 1,008.0 |
|---|
| Goodwill | | 1,487.1 | 1,508.7 | 1,487.1 | 1,275.1 | 952.9 | 827.1 | 783.9 | 768.6 | 530.5 | 522.5 | 606.3 | 561.3 | 691.8 | 643.2 | 576.8 | 469.0 | 438.9 |
|---|
| Intangible Assets | | 2,543.7 | 2,920.3 | 2,543.7 | 563.8 | 450.1 | 996.3 | 906.3 | 918.0 | 527.2 | 584.2 | 615.8 | 642.4 | 675.7 | 527.5 | 503.7 | 391.1 | 378.9 |
|---|
| Long-Term Investments | | 19,363.5 | 17,451.5 | 17,880.5 | 19,603.3 | 19,409.9 | 14,264.0 | 12,734.1 | 11,724.7 | 10,756.1 | 10,111.8 | 9,234.1 | 8,531.4 | 7,919.0 | 7,317.1 | 6,319.5 | 5,892.7 | 5,299.4 |
|---|
| Other Long-Term Assets | | 1,410.7 | 3,363.1 | 2,893.8 | 2,614.7 | 2,307.6 | 1,478.6 | 1,368.2 | 1,344.3 | 1,239.5 | 1,229.2 | 1,102.1 | 1,072.5 | 986.9 | 1,102.6 | 1,109.3 | 1,163.7 | 1,204.6 |
|---|
| Total Long-Term Assets | | 27,330.7 | 27,838.2 | 27,330.7 | 27,609.6 | 24,945.8 | 19,136.1 | 17,304.2 | 15,735.0 | 13,889.4 | 13,304.8 | 12,476.7 | 11,636.4 | 11,128.8 | 10,559.8 | 9,540.7 | 9,080.9 | 8,733.2 |
|---|
| Total Assets | | 34,107.5 | 35,293.2 | 34,107.5 | 32,041.2 | 30,481.0 | 26,354.8 | 23,039.3 | 20,981.6 | 19,065.5 | 17,660.6 | 16,673.4 | 15,834.3 | 15,333.7 | 14,206.3 | 13,295.7 | 12,925.0 | 12,866.1 |
| Long-Term Assets |
|
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Net Property, Plant & Equipment | | 1,873.0 | 2,035.3 | 2,068.2 | 2,053.5 | 2,173.4 | 2,026.0 | 1,962.2 | 1,929.1 | 1,862.1 | 3,167.8 |
|---|
| Goodwill | | 1,476.5 | 1,508.7 | 1,562.4 | 1,439.6 | 1,583.1 | 1,487.1 | 1,394.9 | 1,443.4 | 1,400.1 | 1,275.1 |
|---|
| Intangible Assets | | 595.4 | 2,920.3 | 679.8 | 657.7 | 663.7 | 2,543.7 | 586.8 | 592.8 | 580.1 | 563.8 |
|---|
| Long-Term Investments | | 1,613.2 | 17,451.5 | 20,687.4 | 20,196.0 | 20,334.0 | 17,880.5 | 19,601.9 | 19,238.3 | 19,893.4 | 19,603.3 |
|---|
| Other Long-Term Assets | | 2,742.1 | 3,363.1 | 2,931.3 | 2,716.3 | 2,859.9 | 2,893.8 | 2,266.9 | 2,212.4 | 2,208.9 | 2,614.7 |
|---|
| Total Long-Term Assets | | 8,787.7 | 27,838.2 | 28,434.1 | 27,513.1 | 28,122.1 | 27,330.7 | 26,274.7 | 25,941.8 | 26,384.4 | 27,609.6 |
|---|
| Total Assets | | 35,134.5 | 35,293.2 | 35,991.5 | 34,280.7 | 34,677.8 | 34,107.5 | 33,643.6 | 32,968.8 | 32,860.0 | 32,041.2 |
| Current Liabilities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 2,064.9 | 2,100.1 | 2,064.9 | 1,866.1 | 1,843.2 | 599.6 | 380.8 | 492.1 | 468.6 | 539.9 | 551.0 | 622.2 | 712.8 | 572.1 | 1,831.9 | 1,013.0 | 1,820.3 |
|---|
| Short-Term Debt | | 2,030.3 | 2,131.4 | 2,030.3 | 2,102.9 | 2,148.0 | 1,392.9 | 908.9 | 791.1 | 721.6 | 518.1 | 336.9 | 221.5 | 377.8 | 244.2 | 1,169.0 | 956.6 | 1,101.7 |
|---|
| Other Current Liabilities | | 2,426.3 | 2,476.0 | 2,274.2 | 5,187.3 | 1,882.6 | 3,049.0 | 2,509.9 | 2,494.3 | 2,271.1 | 2,092.7 | 2,030.2 | 2,028.9 | 1,803.0 | 1,641.4 | 1,529.0 | 509.6 | -371.6 |
|---|
| Current Liabilities | | 10,192.0 | 10,688.8 | 10,192.0 | 9,308.9 | 8,760.2 | 7,815.4 | 6,240.4 | 6,079.8 | 5,620.5 | 5,221.7 | 4,830.8 | 4,745.6 | 4,783.6 | 4,315.1 | 4,530.0 | 4,127.0 | 4,059.9 |
| Current Liabilities |
|
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Accounts Payable | | 2,050.3 | 2,100.1 | 2,297.8 | 2,280.1 | 2,252.9 | 2,064.9 | 2,244.8 | 2,314.7 | 2,122.1 | 1,866.1 |
|---|
| Short-Term Debt | | 261.7 | 2,131.4 | 2,385.1 | 2,080.2 | 2,038.3 | 2,030.3 | 2,565.5 | 2,644.7 | 2,345.7 | 2,102.9 |
|---|
| Other Current Liabilities | | 21,706.9 | 2,476.0 | 2,563.8 | 2,197.5 | 2,293.6 | 2,274.2 | 2,180.4 | 2,086.7 | 2,046.7 | 5,187.3 |
|---|
| Current Liabilities | | 24,107.6 | 10,688.8 | 11,086.1 | 10,271.0 | 10,366.9 | 10,192.0 | 10,686.7 | 10,603.1 | 9,954.4 | 9,308.9 |
| Long-Term Liabilities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 2,058.1 | 2,066.8 | 2,058.1 | 1,960.6 | 1,203.6 | 1,063.6 | 949.8 | 568.4 | 623.5 | 681.5 | 556.6 | 712.1 | 916.6 | 938.4 | 762.2 | 812.2 | 924.2 |
|---|
| Capital Leases | | 571.7 | 0.0 | 571.7 | 193.0 | 220.1 | 363.6 | 383.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Def. Tax Liability | | 166.4 | 175.2 | 166.4 | 356.3 | 696.5 | 366.8 | 549.5 | 531.4 | 449.9 | 432.8 | 450.9 | 445.9 | 410.9 | 374.0 | 284.5 | 306.2 | 236.5 |
|---|
| Total Liabilities | | 26,351.4 | 26,783.0 | 26,351.4 | 24,752.9 | 23,283.7 | 20,725.2 | 18,242.0 | 16,536.1 | 15,409.2 | 14,513.1 | 13,541.5 | 12,900.6 | 12,546.5 | 11,522.1 | 10,785.5 | 9,969.1 | 9,580.6 |
| Long-Term Liabilities |
|
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Long-Term Debt | | 1,349.7 | 2,066.8 | 1,993.0 | 1,988.6 | 2,134.8 | 2,058.1 | 1,840.1 | 2,041.3 | 2,013.2 | 1,960.6 |
|---|
| Capital Leases | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 571.7 | 0.0 | 203.3 | 206.1 | 193.0 |
|---|
| Def. Tax Liability | | 180.3 | 175.2 | 184.6 | 195.7 | 179.8 | 166.4 | 133.8 | 134.1 | 138.2 | 356.3 |
|---|
| Total Liabilities | | 26,546.8 | 26,783.0 | 27,466.6 | 26,264.9 | 26,528.9 | 26,351.4 | 26,174.9 | 25,768.2 | 25,781.4 | 24,752.9 |
| Total Common Equity |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 881.4 | 881.4 | 881.4 | 880.4 | 880.4 | 880.2 | 880.2 | 874.3 | 865.7 | 860.6 | 858.9 | 707.0 | 646.7 | 630.9 | 0.0 | 0.0 | 0.0 |
|---|
| Retained Earnings | | 6,002.4 | 6,678.2 | 6,002.4 | 4,614.6 | 3,760.8 | 3,857.2 | 2,768.9 | 2,320.6 | 1,440.4 | 984.4 | 936.3 | 813.8 | 940.3 | 1,102.3 | 1,084.5 | 1,566.3 | 1,851.0 |
|---|
| Comprehensive Income | | -376.1 | -566.4 | -376.1 | 15,444.0 | 1,222.3 | -524.0 | -581.0 | -610.7 | -616.7 | -618.8 | -653.3 | -385.3 | -451.6 | -641.5 | -842.1 | -804.2 | -669.1 |
|---|
| Total Common Equity | | 7,587.2 | 8,179.7 | 7,587.2 | 7,229.7 | 7,144.5 | 5,575.8 | 4,125.3 | 3,746.4 | 2,967.4 | 2,497.2 | 2,463.3 | 2,317.1 | 2,258.1 | 2,197.8 | 2,028.9 | 2,548.0 | 2,965.9 |
| Total Common Equity |
|
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Common Stock | | 881.4 | 881.4 | 881.4 | 881.4 | 881.4 | 881.4 | 881.4 | 880.4 | 880.4 | 880.4 |
|---|
| Retained Earnings | | 6,855.4 | 6,678.2 | 6,469.1 | 6,366.6 | 6,025.4 | 6,002.4 | 5,775.4 | 5,461.7 | 5,261.6 | 4,614.6 |
|---|
| Comprehensive Income | | -531.9 | -566.4 | -361.8 | -558.9 | -209.5 | -376.1 | -549.0 | -448.7 | -389.8 | 15,444.0 |
|---|
| Total Common Equity | | 8,295.6 | 8,179.7 | 8,185.2 | 7,709.0 | 7,857.5 | 7,587.2 | 7,308.2 | 7,122.5 | 7,003.0 | 7,229.7 |
| Other |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 4,088.4 | 4,198.2 | 4,088.4 | 4,063.5 | 3,351.6 | 2,456.5 | 1,858.7 | 1,359.5 | 1,345.1 | 1,199.5 | 893.5 | 933.6 | 1,294.4 | 1,182.6 | 1,931.3 | 1,768.9 | 2,025.9 |
|---|
| Book Value | | 7,756.1 | 8,510.2 | 7,756.1 | 7,288.3 | 7,197.2 | 5,629.7 | 4,797.3 | 4,445.5 | 3,656.4 | 3,147.5 | 3,131.9 | 2,933.7 | 2,787.3 | 2,684.2 | 2,510.1 | 2,955.9 | 3,285.6 |
| Other |
|
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Total Debt | | 292.1 | 330.4 | 339.7 | 306.8 | 291.5 | 168.9 | 160.5 | 78.2 | 75.6 | 58.6 |
|---|
| Book Value | | 8,295.6 | 8,179.7 | 8,185.2 | 7,709.0 | 7,857.5 | 7,587.2 | 7,308.2 | 7,122.5 | 7,003.0 | 7,229.7 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | 1,086.6 | 1,473.7 | 1,268.7 | 1,180.3 | 1,117.5 | 1,191.4 | 622.3 | 966.6 | 547.3 | 127.6 | 209.7 | -49.0 | -68.8 | 104.2 | -398.4 | -220.3 | 13.0 |
|---|
| Depreciation & Amortization | | 1,145.0 | 1,153.0 | 1,145.0 | 1,004.6 | 835.2 | 663.7 | 746.5 | 722.5 | 720.7 | 624.6 | 696.7 | 627.6 | 662.4 | 538.6 | 319.6 | 325.4 | 648.7 |
|---|
| Stock-Based Compensation | | 21.7 | 0.0 | 0.0 | 15.8 | 0.0 | -773.2 | 117.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.1 | 1.2 | 2.0 | 2.0 | 2.2 |
|---|
| Change Working Capital | | 1,326.7 | 35.4 | -562.9 | -2,167.1 | -1,191.2 | 523.9 | -157.2 | 83.7 | -78.3 | -15.4 | -247.4 | 197.2 | 115.2 | 120.0 | -56.3 | -17.6 | 301.7 |
|---|
| Change In Accounts Receivable | | -1,370.6 | 228.6 | -243.6 | -70.4 | 0.0 | 471.3 | -6.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 104.5 | 0.0 |
|---|
| Change In Accounts Payable | | 9.2 | 121.5 | -13.3 | -109.3 | 127.0 | 211.9 | -91.4 | 18.5 | -87.9 | -1.4 | -49.5 | -118.6 | 103.4 | -206.6 | 0.0 | -18.1 | 0.0 |
|---|
| Change In Inventories | | 75.6 | 199.9 | 75.6 | -560.4 | -194.6 | -57.0 | 40.3 | 30.5 | -51.5 | 11.2 | -57.8 | 113.5 | 20.2 | 57.0 | 29.8 | -112.1 | 148.6 |
|---|
| Other Non-cash Items | | -303.5 | -340.5 | -477.5 | 296.9 | 472.2 | -102.2 | 16.3 | -392.4 | 41.2 | 48.7 | 89.9 | -29.1 | -39.1 | -348.2 | 446.0 | 219.4 | -17.8 |
|---|
| Cash from Operations | | 3,230.8 | 0.0 | 0.0 | 314.7 | 1,233.6 | 1,350.2 | 1,349.7 | 1,258.7 | 1,255.0 | 809.3 | 749.1 | 754.6 | 664.1 | 481.5 | 519.5 | 616.2 | 912.9 |
| 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 | | 384.1 | 441.8 | 356.6 | 212.6 | 589.8 | 384.5 | 286.9 | 276.5 | 458.6 | 257.6 |
|---|
| Depreciation & Amortization | | 282.9 | 282.2 | 274.4 | 305.1 | 312.3 | 273.9 | 261.7 | 293.0 | 281.6 | 318.7 |
|---|
| Stock-Based Compensation | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Change Working Capital | | 419.7 | -294.5 | -343.2 | 216.5 | 298.7 | -243.0 | -236.8 | 0.8 | 135.0 | -387.8 |
|---|
| Change In Accounts Receivable | | -81.3 | -317.9 | 105.8 | 456.7 | -169.5 | -245.7 | 187.1 | 348.6 | -338.2 | -242.6 |
|---|
| Change In Accounts Payable | | 0.0 | 238.1 | 90.1 | -187.3 | -54.9 | 252.2 | 111.5 | -243.8 | -8.5 | 86.9 |
|---|
| Change In Inventories | | 458.3 | -187.7 | -156.4 | 52.8 | 408.0 | -137.1 | -123.8 | 164.2 | 405.9 | -211.3 |
|---|
| Other Non-cash Items | | -112.5 | -35.1 | -210.4 | -36.5 | -193.1 | 327.1 | -438.0 | -128.9 | -58.2 | -60.8 |
|---|
| 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 | | -623.9 | -647.5 | -623.9 | -613.6 | -441.1 | -512.2 | -439.8 | -312.6 | -263.0 | -333.5 | -375.4 | -215.9 | -283.5 | -326.5 | -382.5 | -253.7 | -338.1 |
|---|
| Acquisitions | | -195.1 | -294.4 | -199.3 | -282.2 | -213.0 | 3.2 | 93.2 | -161.7 | 44.6 | 3.3 | 17.8 | 0.1 | 15.0 | 52.8 | -63.4 | 99.3 | 0.0 |
|---|
| Investments | | -95.5 | -98.5 | -95.5 | -191.1 | -91.1 | -1,734.2 | -1,367.9 | -1,131.8 | -977.0 | -1,250.5 | -1,241.9 | -980.1 | -1,047.5 | -1,139.1 | -1,056.2 | -1,474.2 | -1,623.7 |
|---|
| Sales of Investment | | 92.7 | 46.5 | 92.7 | 13.5 | 16.1 | 469.4 | 358.2 | 311.9 | 323.8 | 306.0 | 615.6 | 532.0 | 502.0 | 478.7 | 567.6 | 904.4 | 1,182.8 |
|---|
| Other Investing Activities | | -5.2 | 0.0 | 0.0 | 20.7 | 0.3 | -7.7 | 4.0 | -13.2 | 49.4 | 20.8 | -46.5 | 24.2 | 103.4 | 228.9 | 51.6 | 9.8 | 32.9 |
|---|
| Cash from Investing | | -818.9 | 0.0 | 0.0 | -1,052.7 | -728.8 | -1,781.5 | -1,352.3 | -1,307.4 | -822.2 | -1,254.0 | -1,030.4 | -639.6 | -710.5 | -705.3 | -882.9 | -714.4 | -746.0 |
| 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 | | -75.8 | -99.8 | -120.1 | -111.2 | -145.4 | -186.7 | -204.2 | -173.9 | -143.9 | -175.6 |
|---|
| Acquisitions | | -2.5 | -47.8 | -12.2 | -2.9 | -26.5 | -96.9 | -168.2 | -28.3 | -103.7 | -7.8 |
|---|
| Investments | | -39.1 | -74.3 | -36.7 | -53.1 | -4.4 | -25.3 | -15.7 | -20.4 | -26.2 | -27.6 |
|---|
| Sales of Investment | | 3.1 | 4.1 | 4.4 | 10.0 | 3.3 | 2.4 | 30.9 | 12.2 | 4.1 | 72.0 |
|---|
| 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 | | -379.0 | 0.0 | 0.0 | 262.0 | -194.6 | -494.6 | -198.1 | -382.7 | -44.6 | -261.3 | -270.7 | -258.1 | -164.5 | -326.2 | -138.2 | -210.1 | -394.4 |
|---|
| Debt Issued | | 403.9 | 109.8 | 24.9 | 973.9 | 1,089.7 | 1,092.4 | 697.3 | 397.1 | 190.1 | 567.3 | 230.6 | -102.7 | 276.3 | -422.5 | 300.6 | -47.0 | 2,420.3 |
|---|
| Issuance of Common Stock | | 457.6 | 0.0 | 0.0 | 0.0 | 0.0 | 1,158.9 | 311.8 | 0.0 | 0.0 | 0.0 | 301.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Repurchase of Common Stock | | -203.0 | -285.5 | -203.0 | -99.2 | -88.6 | -0.4 | -200.2 | -100.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Dividends Paid | | -98.6 | 0.0 | 0.0 | -86.6 | -74.3 | -61.3 | -49.6 | -38.1 | -28.5 | -25.3 | -12.8 | -13.2 | -25.6 | -25.1 | -25.1 | -25.1 | -25.1 |
|---|
| Other Financing Activities | | 12.2 | 0.0 | 0.0 | 8.1 | 21.0 | 64.4 | 201.7 | 398.0 | 319.5 | 738.9 | 361.8 | 8.1 | 398.1 | 434.4 | 420.6 | 225.1 | 784.5 |
|---|
| Cash from Financing | | -210.7 | 0.0 | 0.0 | 84.3 | -336.6 | 667.0 | 65.7 | -122.9 | 246.5 | 452.3 | 380.1 | -263.2 | 207.9 | 83.2 | 257.3 | -10.1 | 365.0 |
| 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 | | 0.0 | 1,611.4 | -2,586.9 | -179.8 | 309.3 | -104.3 | 84.7 | -317.2 | -280.4 | 327.0 |
|---|
| Issuance of Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Repurchase of Common Stock | | -84.1 | -126.0 | -93.3 | -27.9 | -55.5 | -150.9 | -51.3 | -128.3 | -36.0 | -28.5 |
|---|
| 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 | | 426.2 | 1,073.8 | 426.2 | -568.7 | 262.7 | 271.7 | 38.5 | -122.9 | 626.2 | -23.5 | 34.2 | -97.1 | 220.1 | -68.2 | -119.8 | -177.2 | 530.8 |
|---|
| Closing Cash Balance | | 1,907.1 | 2,981.0 | 1,907.1 | 1,480.9 | 2,049.6 | 1,787.0 | 1,512.4 | 1,470.1 | 1,586.3 | 960.1 | 983.6 | 949.4 | 1,046.5 | 826.4 | 894.6 | 1,014.4 | 1,191.6 |
| 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 | | 497.1 | 41.5 | -354.5 | 489.0 | 763.2 | 251.6 | -430.0 | -112.0 | 392.6 | 94.4 |
|---|
| Closing Cash Balance | | 2,087.9 | 2,668.0 | 2,626.5 | 2,981.0 | 2,491.9 | 1,728.7 | 1,477.1 | 1,907.1 | 2,019.1 | 1,626.5 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | 2,606.8 | 1,674.1 | 749.3 | -298.9 | 792.5 | 837.9 | 910.0 | 946.1 | 992.0 | 475.8 | 373.7 | 538.7 | 380.7 | 155.0 | 137.0 | 362.6 | 574.9 |
|---|
| Real Free Cash Flow | | 2,585.2 | 1,674.1 | 749.3 | -314.7 | 792.5 | 1,611.1 | 792.9 | 946.1 | 992.0 | 475.8 | 373.7 | 538.7 | 379.6 | 153.8 | 135.0 | 360.6 | 572.7 |
| 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 | | 898.5 | 294.5 | -42.8 | 586.5 | 862.3 | 555.9 | -330.5 | 267.3 | 673.0 | -47.9 |
|---|
| Real Free Cash Flow | | 898.5 | 294.5 | -42.8 | 586.5 | 862.3 | 555.9 | -330.5 | 267.3 | 673.0 | -47.9 |