Constellation Brands, Inc.
STZ
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 | 9,382.5 | 10,207.9 | 9,961.9 | 9,452.6 | 8,820.7 | 8,614.9 | 8,343.5 | 8,116.0 | 7,585.0 | 7,331.5 | 6,548.4 | 6,028.0 | 4,867.7 | 2,796.1 | 2,654.3 | 3,332.0 | 3,364.8 | |
| Cost of Revenues | 4,507.4 | 5,006.2 | 5,052.4 | 4,683.6 | 4,113.4 | 4,148.9 | 4,191.6 | 4,035.7 | 3,767.8 | 3,802.1 | 3,606.1 | 3,449.4 | 2,876.0 | 1,687.8 | 1,592.2 | 2,141.9 | 2,220.0 | |
| Gross Profit | 4,875.1 | 5,201.7 | 4,909.5 | 4,769.0 | 4,707.3 | 4,466.0 | 4,151.9 | 4,080.3 | 3,817.2 | 3,529.4 | 2,942.3 | 2,578.6 | 1,991.7 | 1,108.3 | 1,062.1 | 1,190.1 | 1,144.8 |
| Revenue | 3-2026 | 2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenues | 2,222.8 | 2,481.0 | 2,514.7 | 2,164.0 | 2,463.5 | 2,918.7 | 2,661.7 | 2,139.1 | 2,470.9 | 2,836.8 | |
| Cost of Revenues | 1,039.6 | 1,171.0 | 1,238.0 | 1,058.8 | 1,205.9 | 1,421.3 | 1,320.2 | 1,126.2 | 1,177.0 | 1,411.6 | |
| Gross Profit | 1,183.2 | 1,310.0 | 1,276.7 | 1,105.2 | 1,257.6 | 1,497.4 | 1,341.5 | 1,012.9 | 1,293.9 | 1,425.2 |
| Operating Income | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| R&D Expenses | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | 1,926.1 | 1,711.4 | 1,665.1 | 1,621.8 | 1,668.1 | 1,532.7 | 1,392.4 | 1,177.2 | 1,078.4 | 895.1 | 584.7 | 521.5 | 640.9 | 682.3 | |
| Depreciation & Amortization | 413.1 | 447.0 | 429.2 | 476.3 | 1,001.5 | 303.6 | 702.1 | 333.1 | 293.8 | 293.9 | 221.0 | 202.0 | 155.3 | 115.4 | 110.3 | 133.8 | 155.9 | |
| Total Operating Expenses | 1,635.0 | 1,582.7 | 1,775.5 | 1,926.1 | 1,711.4 | 1,665.1 | 1,621.8 | 1,668.1 | 1,532.7 | 1,392.4 | 1,177.2 | 1,078.4 | 895.1 | 584.7 | 521.5 | 640.9 | 682.3 | |
| Operating Income | 3,240.1 | 3,619.0 | 3,134.0 | 2,842.9 | 2,331.7 | 2,791.1 | 2,154.5 | 2,412.2 | 2,284.5 | 2,399.4 | 1,765.1 | 1,500.2 | 2,437.7 | 522.9 | 486.5 | 502.5 | 311.5 |
| 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 | 99.0 | 102.4 | 105.5 | 106.2 | 119.3 | 109.6 | 111.9 | 106.4 | 108.4 | 108.0 | ||
| Total Operating Expenses | 491.2 | 436.0 | 478.4 | 229.4 | 475.0 | 409.9 | 461.4 | 382.0 | 453.2 | 452.6 | ||
| Operating Income | 692.0 | 874.0 | 798.3 | 875.8 | 782.6 | 1,087.5 | 880.1 | 630.9 | 840.7 | 972.6 |
| Net Income | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest Income | 7.9 | 0.0 | 0.0 | 398.7 | 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 | |
| Interest Expense | 376.4 | 411.4 | 433.8 | 398.7 | 356.4 | 385.7 | 428.7 | 367.1 | 332.0 | 333.3 | 313.9 | 337.7 | 323.2 | 227.1 | 181.0 | -48.5 | 265.1 | |
| Other Expense | -1,556.1 | -3,701.8 | -912.2 | -2,459.3 | -2,021.3 | -248.2 | -3,099.7 | 2,099.9 | 390.2 | 289.7 | 50.0 | 17.1 | 1,428.9 | 219.9 | 174.4 | 197.1 | 61.9 | |
| IBT | 1,684.0 | -82.8 | 2,221.8 | 383.6 | 310.4 | 2,542.9 | -945.2 | 4,145.0 | 2,342.7 | 2,093.4 | 1,501.2 | 1,179.6 | 2,202.3 | 516.4 | 534.0 | 551.0 | 259.3 | |
| Income Tax Expense | 522.5 | -51.7 | 456.6 | 422.1 | 309.4 | 511.1 | -966.6 | 685.9 | 11.9 | 554.2 | 440.6 | 343.4 | 259.2 | 128.6 | 89.0 | -8.5 | 160.0 | |
| Net Income | 1,109.6 | -81.4 | 1,727.4 | -38.5 | 1.0 | 1,998.0 | 21.4 | 3,435.9 | 2,318.9 | 1,535.1 | 1,054.9 | 839.3 | 1,943.1 | 387.8 | 445.0 | 559.5 | 99.3 |
| 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 | 3.8 | 2.4 | 1.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | ||
| Interest Expense | 86.6 | 89.0 | 100.6 | 100.2 | 104.4 | 104.0 | 102.6 | 102.4 | 104.1 | 110.6 | ||
| Other Expense | -59.7 | -91.1 | -186.9 | -1,218.4 | -109.0 | -2,422.1 | 40.7 | -138.3 | -189.8 | -124.7 | ||
| IBT | 632.3 | 782.9 | 611.4 | -342.6 | 673.6 | -1,334.6 | 920.8 | 492.6 | 650.9 | 847.9 | ||
| Income Tax Expense | 110.1 | 296.8 | 87.6 | 28.0 | 44.5 | -152.2 | 28.0 | 88.2 | 130.0 | 147.2 | ||
| Net Income | 502.8 | 466.0 | 516.1 | -375.3 | 615.9 | -1,199.0 | 877.0 | 392.4 | 509.1 | 690.0 |
| 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 | $-0.20 | $0.01 | $10.44 | $0.11 | $18.03 | $12.04 | $7.79 | $5.42 | $4.40 | $10.45 | $2.15 | $2.20 | $2.68 | $0.45 | |
| EPS Diluted | $0.00 | $0.00 | $0.00 | $-0.20 | $0.01 | $10.23 | $0.11 | $17.57 | $11.55 | $7.52 | $5.18 | $4.17 | $9.83 | $2.04 | $2.13 | $2.62 | $0.41 | |
| Shares Outstanding | 174.5 | 181.5 | 183.3 | 192.5 | 190.7 | 193.4 | 191.6 | 190.6 | 194.8 | 199.3 | 196.7 | 192.7 | 188.2 | 182.2 | 204.3 | 210.9 | 219.8 | |
| Diluted Shares Outstanding | 174.6 | 181.5 | 184.0 | 192.5 | 190.7 | 218.5 | 191.6 | 195.5 | 200.7 | 204.1 | 203.8 | 201.2 | 197.6 | 190.3 | 208.7 | 213.8 | 244.9 |
| 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 | 174.5 | 175.8 | 177.8 | 179.9 | 181.2 | 181.9 | 182.8 | 182.9 | 183.5 | 183.5 | ||
| Diluted Shares Outstanding | 174.6 | 175.9 | 178.0 | 179.9 | 181.8 | 181.9 | 183.5 | 183.6 | 184.2 | 184.3 |
| Current Assets | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Equivalents | 152.4 | 68.1 | 152.4 | 133.5 | 199.4 | 460.6 | 81.4 | 93.6 | 90.3 | 177.4 | 83.1 | 110.1 | 63.9 | 331.5 | 85.8 | 9.2 | 43.5 | |
| Short Term Investments | 0.0 | 0.0 | 0.0 | -93.2 | 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 | 152.4 | 68.1 | 152.4 | 133.5 | 199.4 | 460.6 | 81.4 | 93.6 | 90.3 | 177.4 | 83.1 | 110.1 | 63.9 | 331.5 | 85.8 | 9.2 | 43.5 | |
| Accounts Receivable | 1,080.5 | 992.7 | 1,080.5 | 901.6 | 899.0 | 785.3 | 864.8 | 846.9 | 776.2 | 837.4 | 732.5 | 598.9 | 626.2 | 471.9 | 437.6 | 417.4 | 514.7 | |
| Inventory | 2,078.3 | 1,437.2 | 2,078.3 | 1,898.7 | 1,573.2 | 1,291.1 | 1,373.6 | 2,130.4 | 2,084.0 | 1,955.1 | 1,851.6 | 1,827.2 | 1,743.8 | 1,480.9 | 1,374.5 | 1,369.3 | 1,879.9 | |
| Other Current Assets | 418.3 | 1,218.4 | 418.3 | 691.8 | 91.2 | 507.5 | 535.8 | 613.1 | 523.5 | 124.0 | 310.4 | 374.6 | 313.3 | 186.9 | 136.4 | 287.1 | 151.0 | |
| Total Current Assets | 3,729.5 | 3,716.4 | 3,729.5 | 3,496.1 | 3,329.7 | 3,044.5 | 3,484.1 | 3,684.0 | 3,474.0 | 3,230.0 | 2,977.6 | 2,910.8 | 2,747.2 | 2,471.2 | 2,034.3 | 2,083.0 | 2,589.1 |
| 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 | 72.0 | 73.9 | 68.1 | 73.7 | 64.6 | 73.8 | 152.4 | 78.7 | 83.3 | 192.5 | |
| 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 | 72.0 | 73.9 | 68.1 | 73.7 | 64.6 | 73.8 | 152.4 | 78.7 | 83.3 | 192.5 | |
| Accounts Receivable | 667.6 | 813.3 | 992.7 | 836.2 | 871.3 | 893.9 | 1,080.5 | 897.3 | 933.2 | 933.1 | |
| Inventory | 1,439.7 | 1,411.9 | 1,437.2 | 2,129.6 | 2,098.6 | 2,127.0 | 2,078.3 | 1,988.0 | 1,814.0 | 1,951.4 | |
| Other Current Assets | 699.6 | 1,642.2 | 1,218.4 | 590.0 | 612.3 | 733.7 | 418.3 | 587.4 | 603.8 | 575.6 | |
| Total Current Assets | 2,878.9 | 3,941.3 | 3,716.4 | 3,629.5 | 3,646.8 | 3,828.4 | 3,729.5 | 3,551.4 | 3,434.3 | 3,652.6 |
| Long-Term Assets | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Property, Plant & Equipment | 8,670.5 | 7,955.5 | 8,670.5 | 6,865.2 | 6,059.6 | 5,821.6 | 5,333.0 | 5,267.3 | 4,789.7 | 3,700.2 | 3,333.4 | 2,681.6 | 2,014.3 | 1,229.0 | 1,255.8 | 1,219.6 | 1,567.2 | |
| Goodwill | 7,980.3 | 5,126.8 | 7,980.3 | 7,925.4 | 7,862.4 | 7,793.5 | 7,757.1 | 8,088.8 | 8,083.1 | 7,920.5 | 7,138.6 | 6,208.2 | 6,146.8 | 2,722.3 | 2,632.9 | 2,619.8 | 2,570.6 | |
| Intangible Assets | 2,731.7 | 2,532.3 | 2,731.7 | 2,728.1 | 2,755.2 | 2,732.1 | 2,718.9 | 3,198.1 | 3,304.8 | 3,377.7 | 3,403.8 | 3,181.0 | 3,231.1 | 871.4 | 866.4 | 886.3 | 925.0 | |
| Long-Term Investments | 325.5 | 206.0 | 243.6 | 756.5 | 2,880.1 | 4,606.5 | 4,211.0 | 6,700.3 | -718.3 | -1,133.6 | -1,022.2 | -818.9 | -762.6 | -599.6 | -608.7 | -583.1 | -536.2 | |
| Other Long-Term Assets | 199.2 | 310.0 | 281.1 | 697.7 | 617.3 | 614.1 | 1,162.8 | 109.7 | 887.1 | 374.0 | 111.6 | 162.9 | 162.7 | 344.2 | 320.5 | 358.9 | 442.4 | |
| Total Long-Term Assets | 21,962.2 | 17,935.9 | 21,962.2 | 21,166.2 | 22,526.1 | 24,060.3 | 23,839.1 | 25,547.5 | 17,064.7 | 15,372.4 | 13,987.4 | 12,233.7 | 11,554.9 | 5,166.9 | 5,075.6 | 5,084.6 | 5,505.2 | |
| Total Assets | 25,691.7 | 21,652.3 | 25,691.7 | 24,662.3 | 25,855.8 | 27,104.8 | 27,323.2 | 29,231.5 | 20,538.7 | 18,602.4 | 16,965.0 | 15,144.5 | 14,302.1 | 7,638.1 | 7,109.9 | 7,167.6 | 8,094.3 |
| 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 | 8,002.2 | 8,289.5 | 7,955.5 | 8,330.3 | 8,478.3 | 8,904.2 | 8,055.2 | 7,713.5 | 7,580.3 | 7,190.1 | |
| Goodwill | 5,179.3 | 5,156.8 | 5,126.8 | 5,612.4 | 5,715.4 | 7,985.4 | 7,980.3 | 7,978.2 | 7,985.6 | 7,953.9 | |
| Intangible Assets | 2,533.4 | 2,533.5 | 2,532.3 | 2,718.2 | 2,763.0 | 2,731.5 | 2,731.7 | 2,732.2 | 2,734.5 | 2,727.4 | |
| Long-Term Investments | 0.0 | 210.5 | 206.0 | 310.6 | 316.5 | 310.2 | 170.6 | 233.3 | 277.1 | 291.3 | |
| Other Long-Term Assets | 1,237.2 | 375.8 | 310.0 | 290.5 | 195.2 | 280.1 | 969.4 | 762.7 | 770.6 | 783.4 | |
| Total Long-Term Assets | 18,540.5 | 18,321.4 | 17,935.9 | 19,176.7 | 19,432.3 | 22,231.7 | 21,962.2 | 21,506.0 | 21,495.7 | 21,106.6 | |
| Total Assets | 21,419.4 | 22,262.7 | 21,652.3 | 22,806.2 | 23,079.1 | 26,060.1 | 25,691.7 | 25,057.4 | 24,930.0 | 24,759.2 |
| Current Liabilities | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Accounts Payable | 1,107.1 | 939.8 | 1,107.1 | 941.5 | 899.2 | 460.0 | 557.6 | 616.7 | 592.2 | 559.8 | 429.3 | 285.8 | 295.2 | 209.0 | 130.5 | 129.2 | 268.8 | |
| Short-Term Debt | 1,287.8 | 2,285.4 | 1,287.8 | 1,256.2 | 928.3 | 29.2 | 973.8 | 1,856.7 | 769.1 | 1,517.4 | 1,265.0 | 210.5 | 647.2 | 27.6 | 708.1 | 99.6 | 558.4 | |
| Other Current Liabilities | 712.2 | 668.7 | 661.2 | 689.8 | 839.3 | 201.0 | 210.7 | 193.3 | 156.4 | 162.7 | 228.6 | 581.0 | 1,030.5 | 392.0 | 361.0 | 434.1 | 545.4 | |
| Current Liabilities | 3,141.7 | 4,035.2 | 3,141.7 | 2,968.3 | 2,698.8 | 1,269.1 | 2,311.8 | 3,163.8 | 1,944.7 | 2,697.6 | 2,272.3 | 1,130.7 | 2,025.7 | 677.9 | 1,199.6 | 662.9 | 1,372.6 |
| Current Liabilities | 2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Accounts Payable | 1,023.2 | 979.5 | 939.8 | 1,055.9 | 1,099.4 | 1,139.3 | 1,107.1 | 1,028.8 | 978.8 | 1,003.3 | |
| Short-Term Debt | 252.5 | 1,780.5 | 2,285.4 | 1,393.4 | 912.8 | 1,199.4 | 1,287.8 | 1,416.2 | 1,025.7 | 1,377.2 | |
| Other Current Liabilities | 1,383.7 | 934.1 | 668.7 | 839.7 | 901.6 | 783.5 | 661.2 | 934.9 | 853.0 | 810.0 | |
| Current Liabilities | 2,659.4 | 3,694.1 | 4,035.2 | 3,289.0 | 2,913.8 | 3,122.2 | 3,141.7 | 3,379.9 | 2,857.5 | 3,190.5 |
| Long-Term Liabilities | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Long-Term Debt | 10,670.8 | 9,828.1 | 11,269.8 | 11,703.9 | 9,488.2 | 10,413.1 | 11,210.8 | 11,759.8 | 9,417.6 | 7,720.7 | 6,816.2 | 7,137.5 | 6,373.3 | 3,277.8 | 2,421.4 | 3,136.7 | 3,277.1 | |
| Capital Leases | 599.0 | 615.8 | 678.3 | 498.8 | 537.7 | 539.9 | 560.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Def. Tax Liability | 999.4 | 92.6 | 591.5 | 569.5 | 1,621.0 | 1,493.5 | 1,326.3 | 1,470.7 | 718.3 | 1,133.6 | 1,022.2 | 818.9 | 762.6 | 599.6 | 608.7 | 583.1 | 536.2 | |
| Total Liabilities | 15,627.1 | 14,517.5 | 15,627.1 | 15,928.4 | 13,808.0 | 13,175.7 | 14,848.9 | 16,394.3 | 12,476.0 | 11,717.6 | 10,273.2 | 9,263.2 | 9,320.8 | 4,777.8 | 4,433.9 | 4,615.7 | 5,518.0 |
| 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 | 9,788.3 | 9,786.5 | 9,828.1 | 10,726.1 | 11,252.1 | 10,682.9 | 11,269.8 | 10,282.3 | 10,680.8 | 10,979.8 | |
| Capital Leases | 0.0 | 8.1 | 615.8 | 540.4 | 568.5 | 15.7 | 599.0 | 20.0 | 22.7 | 24.5 | |
| Def. Tax Liability | 1,185.4 | 0.0 | 92.6 | 224.1 | 290.8 | 0.0 | 591.5 | 0.0 | 0.0 | 0.0 | |
| Total Liabilities | 13,633.1 | 14,730.6 | 14,517.5 | 14,734.5 | 14,923.2 | 15,488.2 | 15,627.1 | 15,259.0 | 15,206.0 | 15,851.0 |
| Total Common Equity | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Common Stock | 2.1 | 2.1 | 2.1 | 2.1 | 2.2 | 2.2 | 2.2 | 2.2 | 2.9 | 2.9 | 2.9 | 2.8 | 2.8 | 2.7 | 2.6 | 2.6 | 2.6 | |
| Retained Earnings | 13,417.2 | 12,603.4 | 13,417.2 | 12,343.9 | 14,505.4 | 15,117.8 | 13,695.3 | 14,276.2 | 9,228.2 | 7,310.0 | 6,090.5 | 5,277.5 | 4,438.2 | 2,495.1 | 2,107.3 | 1,662.3 | 1,102.8 | |
| Comprehensive Income | 376.8 | -662.7 | 376.8 | 28.5 | -412.7 | -335.5 | -266.3 | -353.9 | -202.9 | -399.8 | -452.5 | -130.9 | 86.0 | 132.1 | 173.7 | 188.8 | 587.2 | |
| Total Common Equity | 9,743.1 | 6,882.0 | 9,743.1 | 8,413.6 | 11,731.9 | 13,598.9 | 12,131.8 | 12,551.0 | 8,046.1 | 6,891.2 | 6,559.6 | 5,770.7 | 4,981.3 | 2,860.3 | 2,676.0 | 2,551.9 | 2,576.3 |
| 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 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | |
| Retained Earnings | 13,225.5 | 12,938.9 | 12,603.4 | 13,159.7 | 12,727.2 | 14,109.5 | 13,417.2 | 13,187.6 | 12,842.7 | 12,316.7 | |
| Comprehensive Income | -92.3 | -312.0 | -662.7 | -724.7 | -427.0 | 367.8 | 376.8 | 364.4 | 434.4 | 242.9 | |
| Total Common Equity | 7,500.4 | 7,265.5 | 6,882.0 | 7,817.8 | 7,870.8 | 10,251.8 | 9,743.1 | 9,471.0 | 9,390.8 | 8,585.0 |
| Other | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Debt | 12,557.6 | 12,113.5 | 12,557.6 | 12,461.3 | 10,416.5 | 10,442.3 | 12,184.6 | 13,616.5 | 10,186.7 | 9,238.1 | 8,081.2 | 7,348.0 | 7,020.5 | 3,305.4 | 3,129.5 | 3,236.3 | 3,835.5 | |
| Book Value | 10,064.6 | 7,134.8 | 10,064.6 | 8,733.9 | 12,047.8 | 13,929.1 | 12,474.3 | 12,837.2 | 8,062.7 | 6,884.8 | 6,691.8 | 5,881.3 | 4,981.3 | 2,860.3 | 2,676.0 | 2,551.9 | 2,576.3 |
| Other | 2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Debt | 285.9 | 266.6 | 252.8 | 253.9 | 285.1 | 320.1 | 321.5 | 327.4 | 333.2 | 323.2 | |
| Book Value | 7,500.4 | 7,265.5 | 6,882.0 | 7,817.8 | 7,870.8 | 10,251.8 | 9,743.1 | 9,471.0 | 9,390.8 | 8,585.0 |
| Cash Flow From Operating Activities | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | 1,753.2 | -31.1 | 1,765.2 | -38.5 | 1.0 | 2,031.8 | 21.4 | 3,459.1 | 2,330.8 | 1,539.2 | 1,060.6 | 836.2 | 1,943.1 | 387.8 | 445.0 | 559.5 | 99.3 | |
| Depreciation & Amortization | 428.2 | 445.7 | 427.9 | 383.8 | 337.3 | 293.8 | 326.5 | 333.1 | 293.8 | 293.9 | 221.0 | 202.0 | 155.3 | 115.4 | 110.3 | 133.8 | 155.9 | |
| Stock-Based Compensation | 63.6 | 72.2 | 63.6 | 68.5 | 44.9 | 63.0 | 60.4 | 64.1 | 60.9 | 56.1 | 54.0 | 55.0 | 49.9 | 40.8 | 47.6 | 46.0 | 56.3 | |
| Change Working Capital | -363.6 | -134.2 | -287.8 | -274.5 | -185.6 | 148.3 | -85.1 | -237.5 | -328.2 | -33.9 | -160.8 | -142.1 | -1.5 | -67.7 | 101.6 | -161.0 | -55.9 | |
| Change In Accounts Receivable | 73.2 | 90.3 | 73.2 | -3.9 | -114.0 | 59.6 | -22.0 | -71.9 | -34.1 | -49.4 | -129.8 | 16.1 | 36.5 | -38.9 | -5.6 | -86.0 | 19.2 | |
| Change In Accounts Payable | 24.7 | 101.5 | 24.7 | 114.9 | 213.7 | -95.7 | 16.8 | 21.4 | 12.8 | 115.9 | 24.7 | -0.8 | -49.3 | 76.9 | -6.0 | -82.5 | -42.7 | |
| Change In Inventories | -182.3 | -152.2 | -182.3 | -356.4 | -261.3 | 193.7 | -29.5 | -61.9 | -123.8 | -151.0 | 10.1 | -132.5 | -41.1 | -90.0 | 51.5 | 190.8 | 51.0 | |
| Other Non-cash Items | 1,003.0 | 3,009.9 | 663.2 | 2,409.8 | 2,423.0 | -66.8 | 3,381.6 | -1,761.8 | -177.8 | -288.0 | -12.1 | 50.6 | -1,362.2 | 40.8 | 31.6 | -29.9 | 177.5 | |
| Cash from Operations | 2,780.0 | 0.0 | 0.0 | 2,756.9 | 2,705.4 | 2,806.5 | 2,551.1 | 2,246.3 | 1,931.4 | 1,696.0 | 1,413.7 | 1,081.0 | 826.2 | 556.3 | 784.1 | 619.3 | 402.5 |
| 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 | 502.8 | 486.1 | 523.8 | -370.6 | 629.1 | -1,182.4 | 892.8 | 404.4 | 520.9 | 700.7 | |
| Depreciation & Amortization | 99.3 | 102.7 | 105.2 | 105.9 | 119.0 | 109.2 | 111.6 | 106.1 | 108.1 | 108.4 | |
| Stock-Based Compensation | -29.0 | 21.7 | 10.4 | 11.5 | 19.7 | 23.7 | 17.3 | 14.1 | 17.0 | 18.0 | |
| Change Working Capital | -97.1 | 82.5 | -169.8 | -25.1 | -94.3 | 176.7 | -191.5 | -216.8 | -1.7 | 52.4 | |
| Change In Accounts Receivable | -41.0 | 146.1 | -73.9 | 98.0 | 32.9 | 22.8 | -63.4 | 66.3 | 36.9 | 1.5 | |
| Change In Accounts Payable | -60.9 | 16.3 | 36.7 | -15.9 | -17.1 | 71.8 | 62.7 | 0.2 | 80.9 | -90.6 | |
| Change In Inventories | 49.2 | -27.5 | -20.8 | -98.0 | -68.9 | 62.0 | -47.3 | -91.9 | -171.7 | 138.9 | |
| Other Non-cash Items | 174.9 | -84.5 | 133.6 | 899.1 | 17.4 | 2,258.1 | -164.7 | 5.7 | 78.6 | 50.5 | |
| 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 | -1,269.1 | -1,214.1 | -1,269.1 | -1,035.4 | -1,026.8 | -864.6 | -726.5 | -886.3 | -1,057.6 | -907.4 | -891.3 | -719.4 | -223.5 | -62.1 | -68.4 | -89.1 | -107.7 | |
| Acquisitions | -36.6 | 0.0 | 19.8 | 28.8 | -85.5 | 757.2 | 185.3 | -4,127.1 | -346.4 | -535.7 | -1,316.4 | -310.3 | -4,681.3 | -159.8 | -82.3 | 219.7 | 349.8 | |
| Investments | -34.6 | -35.0 | -34.6 | -30.8 | -36.6 | -222.4 | -48.2 | -4,081.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.1 | -29.7 | -0.9 | |
| Sales of Investment | 49.8 | 0.0 | 0.3 | 0.0 | 74.4 | 222.4 | 1.5 | 110.2 | 0.0 | 0.0 | 0.0 | 0.0 | 23.4 | 0.0 | 20.2 | 0.3 | 0.0 | |
| Other Investing Activities | 4.6 | 0.0 | 0.0 | 38.0 | 38.7 | 19.5 | 56.9 | 4,152.9 | -19.1 | -18.7 | 0.3 | 13.8 | 17.6 | 15.1 | -4.5 | 86.9 | 15.4 | |
| Cash from Investing | -1,285.9 | 0.0 | 0.0 | -999.4 | -1,035.8 | -87.9 | -531.0 | -4,831.8 | -1,423.1 | -1,461.8 | -2,207.4 | -1,015.9 | -4,863.8 | -206.8 | -135.1 | 188.1 | 256.6 |
| 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 | -246.0 | -217.3 | -192.8 | -282.6 | -228.4 | -327.8 | -375.3 | -357.2 | -329.9 | -305.0 | |
| Acquisitions | 11.3 | 878.2 | -3.3 | 405.3 | -12.5 | -138.4 | 12.9 | 0.1 | -7.0 | -14.8 | |
| Investments | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -13.0 | 0.0 | -7.0 | -6.0 | |
| Sales of Investment | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.3 | 7.0 | 6.0 | |
| 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 | -951.9 | 0.0 | 0.0 | 2,027.5 | -1,365.3 | -2,721.3 | -2,195.3 | -62.8 | -7,128.7 | -971.8 | -208.7 | -605.7 | -96.4 | -1,909.8 | -475.9 | -618.2 | -792.8 | |
| Debt Issued | 1,048.2 | -444.1 | 96.3 | 4,072.3 | 1,339.5 | 979.0 | 763.4 | 3,492.6 | 8,077.3 | 2,128.7 | 941.9 | 933.2 | 3,811.5 | 2,085.7 | 369.1 | 19.0 | 4,628.3 | |
| Issuance of Common Stock | 104.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 816.9 | 3,766.3 | 8,120.0 | 2,222.4 | 1,083.6 | 0.0 | 0.0 | 0.0 | 4.7 | 4.3 | 4.5 | |
| Repurchase of Common Stock | 0.0 | -1,123.8 | -249.7 | -3,200.2 | -1,390.5 | 0.0 | -50.0 | -504.3 | -1,038.5 | -1,122.7 | -33.8 | 0.0 | 0.0 | -383.0 | -413.7 | -300.0 | 0.0 | |
| Dividends Paid | -653.8 | 0.0 | 0.0 | -587.7 | -573.0 | -575.0 | -569.2 | -557.7 | -400.1 | -315.1 | -241.6 | 0.0 | 0.0 | 0.0 | -301.1 | -61.0 | 0.0 | |
| Other Financing Activities | -78.7 | 0.0 | 0.0 | -59.5 | 1,399.3 | 949.7 | -33.8 | -48.2 | -153.9 | 52.4 | 176.5 | 589.3 | 3,873.4 | 2,194.1 | 610.9 | 129.2 | 165.3 | |
| Cash from Financing | -1,474.6 | 0.0 | 0.0 | -1,819.9 | -1,929.5 | -2,346.6 | -2,031.4 | 2,593.3 | -601.2 | -134.8 | 776.0 | -16.4 | 3,777.0 | -98.7 | -575.1 | -845.7 | -623.0 |
| 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 | 10,040.8 | -1,526.2 | -546.5 | -6.0 | -45.4 | 282.6 | -675.3 | 859.1 | -8.0 | -650.5 | |
| 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 | -220.1 | -300.2 | -306.1 | -455.7 | -218.9 | -249.2 | -200.0 | 0.0 | -214.7 | 0.0 | |
| 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 | 18.9 | -84.3 | 18.9 | -65.9 | -261.2 | 379.2 | -12.2 | 3.3 | -87.1 | 94.3 | -27.0 | 46.2 | -267.6 | 245.7 | 76.6 | -34.3 | 30.4 | |
| Closing Cash Balance | 152.4 | 68.1 | 152.4 | 133.5 | 199.4 | 460.6 | 81.4 | 93.6 | 90.3 | 177.4 | 83.1 | 110.1 | 63.9 | 331.5 | 85.8 | 9.2 | 43.5 |
| 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 | 80.4 | -1.9 | 5.8 | -5.6 | 9.1 | -9.2 | -78.6 | 73.7 | -4.6 | -109.2 | |
| Closing Cash Balance | 152.4 | 72.0 | 73.9 | 68.1 | 73.7 | 64.6 | 73.8 | 152.4 | 78.7 | 83.3 |
| Free Cash Flow | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Free Cash Flow | 1,510.9 | 1,938.1 | 1,510.9 | 1,721.5 | 1,678.6 | 1,941.9 | 1,824.6 | 1,360.0 | 873.8 | 788.6 | 522.4 | 361.6 | 602.7 | 494.2 | 715.7 | 530.2 | 294.8 | |
| Real Free Cash Flow | 1,447.3 | 1,865.9 | 1,447.3 | 1,653.0 | 1,633.7 | 1,878.9 | 1,764.2 | 1,295.9 | 812.9 | 732.5 | 468.4 | 306.6 | 552.8 | 453.4 | 668.1 | 484.2 | 238.5 |
| 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 | 370.9 | 634.8 | 444.4 | 312.1 | 456.8 | 854.0 | 315.2 | 76.0 | 394.9 | 651.6 | |
| Real Free Cash Flow | 399.9 | 613.1 | 434.0 | 300.6 | 437.1 | 830.3 | 297.9 | 61.9 | 377.9 | 633.6 |
