VFC
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 | | 9,582.9 | 9,504.7 | 9,915.7 | 11,612.5 | 11,841.8 | 9,238.8 | 10,488.6 | 13,848.7 | 3,045.4 | 12,019.0 | 12,376.7 | 12,282.2 | 11,419.6 | 10,879.9 | 9,459.2 | 7,702.6 | 7,220.3 |
|---|
| Cost of Revenues | | 4,425.7 | 4,419.0 | 4,798.9 | 5,515.8 | 5,386.4 | 4,370.8 | 4,690.5 | 6,827.5 | 1,506.3 | 6,196.3 | 6,393.8 | 6,288.2 | 5,931.5 | 5,817.9 | 5,128.6 | 4,105.2 | 4,025.1 |
|---|
| Gross Profit | | 5,157.2 | 5,085.7 | 5,116.8 | 6,096.7 | 6,455.4 | 4,868.1 | 5,798.0 | 7,021.2 | 1,539.1 | 5,822.7 | 5,982.9 | 5,994.0 | 5,488.2 | 5,062.0 | 4,330.6 | 3,597.4 | 3,195.2 |
| Revenue |
|
3-2026 | 2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 |
| Total Revenues | | 2,875.8 | 2,802.7 | 1,760.7 | 2,143.8 | 2,833.9 | 2,757.9 | 1,769.1 | 2,247.3 | 2,780.2 | 2,920.1 |
|---|
| Cost of Revenues | | 1,278.2 | 1,340.3 | 807.4 | 999.8 | 1,238.7 | 1,317.4 | 863.0 | 1,172.1 | 1,257.0 | 1,430.2 |
|---|
| Gross Profit | | 1,597.6 | 1,462.4 | 953.2 | 1,143.9 | 1,595.2 | 1,440.6 | 906.0 | 1,075.2 | 1,523.2 | 1,489.9 |
| 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 | 5,034.0 | 4,823.2 | 4,240.1 | 4,547.0 | 5,345.3 | 1,229.0 | 4,323.4 | 4,178.4 | 4,159.9 | 3,841.0 | 3,596.7 | 3,085.8 | 2,574.8 | 2,336.4 |
|---|
| Depreciation & Amortization | | 305.6 | 258.3 | 307.5 | 262.3 | 270.6 | 309.8 | 267.6 | 301.0 | 80.0 | 281.6 | 272.1 | 274.9 | 253.3 | 238.0 | 198.7 | 173.4 | 170.5 |
|---|
| Total Operating Expenses | | 4,715.1 | 4,781.9 | 5,260.7 | 5,034.0 | 4,823.2 | 4,240.1 | 4,547.0 | 5,345.3 | 1,229.0 | 4,323.4 | 4,178.4 | 4,159.9 | 3,841.0 | 3,596.7 | 3,085.8 | 2,574.8 | 2,336.4 |
|---|
| Operating Income | | 442.2 | 303.8 | -143.9 | 1,797.7 | 1,632.2 | 607.6 | 1,634.0 | 1,675.8 | 310.1 | 1,499.2 | 1,661.0 | 1,437.7 | 1,647.1 | 1,465.3 | 1,244.8 | 820.9 | 736.8 |
| 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 | | 94.4 | 74.1 | 64.4 | 72.8 | 60.0 | 58.6 | 63.7 | 84.8 | 85.8 | 69.9 |
|---|
| Total Operating Expenses | | 1,308.6 | 1,149.8 | 1,039.8 | 1,216.8 | 1,369.4 | 1,166.7 | 1,029.1 | 1,448.6 | 1,614.5 | 1,139.4 |
|---|
| Operating Income | | 289.1 | 312.6 | -86.6 | -72.9 | 225.8 | 273.9 | -123.0 | -373.4 | -91.2 | 350.5 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 22.1 | 24.9 | 20.2 | 9.8 | 5.0 | 9.2 | 19.9 | 22.6 | 3.2 | 9.1 | 7.2 | 6.9 | 4.1 | 3.4 | 4.8 | 2.3 | 2.2 |
|---|
| Interest Expense | | 173.1 | 174.1 | 185.9 | 174.4 | 136.5 | 135.7 | 72.2 | 85.4 | 24.4 | 85.6 | 82.3 | 79.8 | 84.8 | 93.6 | 77.6 | 77.7 | 85.9 |
|---|
| Other Expense | | -54.2 | -158.6 | -141.0 | -284.4 | -109.0 | -151.2 | -906.8 | -148.4 | -15.9 | 2.0 | -141.9 | -401.9 | -4.0 | 46.9 | -7.2 | -197.0 | -120.4 |
|---|
| IBT | | 387.9 | 145.2 | -284.9 | 43.3 | 1,523.3 | 456.5 | 727.2 | 1,527.4 | 294.1 | 1,415.6 | 1,580.4 | 1,352.4 | 1,562.5 | 1,421.9 | 1,164.7 | 750.2 | 654.7 |
|---|
| Income Tax Expense | | 164.0 | 75.8 | 733.6 | -75.3 | 307.0 | 101.6 | 98.1 | 268.4 | 33.0 | 243.1 | 348.8 | 304.9 | 352.4 | 335.7 | 274.4 | 176.7 | 196.2 |
|---|
| Net Income | | 223.4 | -189.7 | -968.9 | 118.6 | 1,386.9 | 407.9 | 777.5 | 1,259.8 | 252.8 | 1,074.1 | 1,231.6 | 1,047.5 | 1,210.1 | 1,086.0 | 888.1 | 571.4 | 461.3 |
| 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 | | 5.1 | 3.4 | 2.5 | 11.0 | 6.8 | 3.7 | 3.6 | 7.1 | 3.6 | 4.5 |
|---|
| Interest Expense | | 39.7 | 49.6 | 43.6 | 40.1 | 43.3 | 46.4 | 59.2 | 61.8 | 52.7 | 45.7 |
|---|
| Other Expense | | 73.8 | -44.3 | -40.0 | -43.7 | -29.1 | -43.3 | -42.4 | -38.4 | -20.1 | -43.3 |
|---|
| IBT | | 362.9 | 268.3 | -126.6 | -116.6 | 196.7 | 230.6 | -165.5 | -411.8 | -111.3 | 307.2 |
|---|
| Income Tax Expense | | 62.0 | 78.5 | -10.2 | 33.7 | 27.6 | 28.0 | -13.4 | 0.4 | -19.6 | 758.9 |
|---|
| Net Income | | 300.8 | 189.8 | -116.4 | -150.8 | 167.8 | 52.2 | -258.9 | -418.3 | -42.5 | -450.7 |
| 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 | $0.31 | $3.55 | $1.05 | $1.72 | $3.19 | $0.64 | $2.58 | $2.90 | $3.07 | $2.76 | $2.47 | $2.03 | $1.31 | $1.05 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.31 | $3.53 | $1.04 | $1.70 | $3.15 | $0.63 | $2.54 | $2.85 | $3.02 | $2.71 | $2.43 | $2.00 | $1.30 | $1.03 |
|---|
| Shares Outstanding | | 390.9 | 389.2 | 388.4 | 387.8 | 390.3 | 389.7 | 395.4 | 395.2 | 395.3 | 416.1 | 425.4 | 432.6 | 438.7 | 439.3 | 437.1 | 435.1 | 441.6 |
|---|
| Diluted Shares Outstanding | | 397.2 | 392.6 | 388.4 | 388.4 | 392.4 | 392.1 | 399.9 | 400.5 | 401.3 | 422.1 | 432.1 | 440.2 | 446.8 | 447.6 | 445.2 | 441.3 | 446.4 |
| 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 | | 390.9 | 390.6 | 390.0 | 389.6 | 389.2 | 389.0 | 388.7 | 388.6 | 388.4 | 388.3 |
|---|
| Diluted Shares Outstanding | | 397.2 | 394.0 | 390.0 | 389.6 | 393.9 | 390.9 | 388.7 | 388.6 | 388.4 | 388.3 |
| Current Assets |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 676.8 | 429.4 | 674.6 | 814.9 | 1,275.9 | 815.8 | 1,369.0 | 543.0 | 680.8 | 1,227.9 | 945.6 | 971.9 | 776.4 | 597.5 | 341.2 | 792.2 | 731.5 |
|---|
| Short Term Investments | | 2.3 | 0.0 | 2.3 | 0.0 | 0.0 | 598.8 | 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 | | 676.8 | 429.4 | 676.9 | 814.9 | 1,275.9 | 1,414.6 | 1,369.0 | 543.0 | 680.8 | 1,227.9 | 945.6 | 971.9 | 776.4 | 597.5 | 341.2 | 792.2 | 731.5 |
|---|
| Accounts Receivable | | 1,276.4 | 1,321.7 | 1,276.4 | 1,610.3 | 1,467.8 | 1,298.0 | 1,308.1 | 1,708.8 | 1,408.6 | 1,197.7 | 1,319.6 | 1,276.2 | 1,360.4 | 1,222.3 | 1,120.2 | 773.1 | 776.1 |
|---|
| Inventory | | 1,766.4 | 1,627.0 | 1,766.4 | 2,292.8 | 1,418.7 | 1,061.8 | 1,293.9 | 1,943.0 | 1,861.4 | 1,569.3 | 1,612.0 | 1,482.8 | 1,399.1 | 1,354.2 | 1,453.6 | 1,070.7 | 958.6 |
|---|
| Other Current Assets | | 507.4 | 408.0 | 507.3 | 434.7 | 425.6 | 423.9 | 444.9 | 478.6 | 732.5 | 298.2 | 286.0 | 454.9 | 347.1 | 275.6 | 166.1 | 121.8 | 98.1 |
|---|
| Total Current Assets | | 4,226.9 | 3,786.1 | 4,226.9 | 5,152.7 | 4,588.1 | 4,785.9 | 5,027.0 | 4,673.5 | 4,683.3 | 4,293.1 | 4,163.1 | 4,185.9 | 3,883.0 | 3,449.6 | 3,187.9 | 2,826.1 | 2,634.3 |
| 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 | | 419.1 | 642.4 | 429.4 | 1,369.4 | 492.2 | 637.4 | 676.8 | 988.0 | 500.1 | 806.5 |
|---|
| 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 | | 419.1 | 642.4 | 429.4 | 1,369.4 | 492.2 | 637.4 | 676.8 | 988.0 | 500.1 | 806.5 |
|---|
| Accounts Receivable | | 1,884.0 | 1,178.6 | 1,321.7 | 1,343.3 | 1,820.2 | 1,058.8 | 1,276.4 | 1,314.1 | 1,893.1 | 1,214.2 |
|---|
| Inventory | | 1,855.9 | 2,135.5 | 1,627.0 | 1,794.5 | 2,082.9 | 2,110.6 | 1,766.4 | 2,148.2 | 2,481.1 | 2,787.0 |
|---|
| Other Current Assets | | 962.3 | 419.1 | 408.0 | 514.3 | 2,063.6 | 542.4 | 507.4 | 485.6 | 369.3 | 405.8 |
|---|
| Total Current Assets | | 5,118.9 | 4,375.5 | 3,786.1 | 5,021.5 | 6,458.9 | 4,349.1 | 4,226.9 | 4,935.9 | 5,243.6 | 5,213.6 |
| Long-Term Assets |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 2,154.2 | 1,983.2 | 2,154.2 | 2,314.6 | 2,288.8 | 2,450.3 | 2,227.9 | 1,057.3 | 1,011.6 | 939.7 | 988.2 | 942.2 | 932.8 | 828.2 | 737.5 | 602.9 | 614.2 |
|---|
| Goodwill | | 1,460.4 | 603.4 | 1,460.4 | 1,978.4 | 2,393.8 | 2,425.4 | 1,156.0 | 1,754.9 | 1,693.2 | 1,737.0 | 1,788.4 | 1,825.0 | 2,021.8 | 2,009.8 | 2,023.5 | 1,166.6 | 1,367.7 |
|---|
| Intangible Assets | | 2,929.4 | 1,965.0 | 2,929.4 | 2,642.8 | 3,317.0 | 3,294.5 | 2,058.5 | 2,248.9 | 2,120.1 | 1,839.7 | 2,112.6 | 2,433.6 | 2,960.2 | 2,917.1 | 2,958.5 | 1,490.9 | 1,535.1 |
|---|
| Long-Term Investments | | 130.4 | 106.2 | 130.2 | 148.0 | 180.2 | 194.6 | 143.9 | 219.7 | 214.3 | 205.6 | 216.0 | 243.2 | 235.2 | 206.2 | 181.4 | 207.4 | 202.5 |
|---|
| Other Long-Term Assets | | 321.8 | 358.1 | 321.9 | 1,658.8 | 790.0 | 667.0 | 540.5 | 517.6 | 483.2 | 682.1 | 332.0 | 330.2 | 266.0 | 195.0 | 405.8 | 125.1 | 122.9 |
|---|
| Total Long-Term Assets | | 7,386.0 | 5,591.4 | 7,386.0 | 8,837.8 | 8,754.1 | 8,968.2 | 6,106.2 | 5,683.3 | 5,628.0 | 5,446.2 | 5,476.4 | 5,794.3 | 6,432.5 | 6,183.4 | 6,125.2 | 3,631.5 | 3,853.6 |
|---|
| Total Assets | | 11,613.0 | 9,377.5 | 11,613.0 | 13,990.5 | 13,342.2 | 13,754.0 | 11,133.3 | 10,356.8 | 10,311.3 | 9,739.3 | 9,639.5 | 9,980.1 | 10,315.4 | 9,633.0 | 9,313.1 | 6,457.6 | 6,487.9 |
| Long-Term Assets |
|
2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 |
| Net Property, Plant & Equipment | | 2,035.6 | 2,039.9 | 1,983.2 | 1,986.9 | 2,068.8 | 2,127.2 | 2,154.2 | 2,227.7 | 2,224.2 | 2,292.9 |
|---|
| Goodwill | | 620.6 | 620.8 | 603.4 | 634.4 | 651.9 | 1,360.8 | 1,460.4 | 1,723.6 | 1,961.2 | 1,973.6 |
|---|
| Intangible Assets | | 1,475.8 | 1,723.7 | 1,965.0 | 1,706.7 | 1,774.7 | 2,571.8 | 2,929.4 | 2,636.7 | 2,630.8 | 2,640.8 |
|---|
| Long-Term Investments | | 0.0 | 3.7 | 106.2 | 10.7 | 3.1 | 6.1 | 130.2 | 1.9 | 16.9 | 0.0 |
|---|
| Other Long-Term Assets | | 1,393.2 | 1,386.8 | 358.1 | 1,194.0 | 1,262.2 | 1,126.4 | 321.9 | 1,090.5 | 1,065.6 | 1,923.0 |
|---|
| Total Long-Term Assets | | 5,525.3 | 5,775.0 | 5,591.4 | 5,532.7 | 5,760.8 | 7,192.2 | 7,386.0 | 7,680.5 | 7,898.8 | 8,830.3 |
|---|
| Total Assets | | 10,644.1 | 10,150.5 | 9,377.5 | 10,554.2 | 12,219.6 | 11,541.4 | 11,613.0 | 12,616.5 | 13,142.4 | 14,043.9 |
| Current Liabilities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 817.1 | 789.6 | 817.1 | 936.3 | 563.0 | 463.2 | 407.0 | 694.7 | 583.0 | 664.6 | 689.6 | 690.8 | 638.7 | 562.6 | 637.1 | 511.0 | 373.2 |
|---|
| Short-Term Debt | | 1,574.1 | 861.2 | 1,573.1 | 1,268.0 | 836.5 | 12.1 | 1,229.8 | 670.3 | 1,531.4 | 279.7 | 462.9 | 25.8 | 24.0 | 415.4 | 284.4 | 39.3 | 248.6 |
|---|
| Other Current Liabilities | | 998.6 | 737.2 | 886.3 | 813.1 | 1,844.8 | 125.3 | 126.8 | 1,296.6 | 1,024.5 | 18.6 | 25.8 | 27.0 | 36.6 | 22.0 | 708.8 | 559.2 | 470.8 |
|---|
| Current Liabilities | | 3,457.0 | 2,697.9 | 3,457.0 | 3,545.8 | 3,315.4 | 2,210.5 | 3,023.9 | 2,661.6 | 3,138.8 | 1,785.4 | 1,941.7 | 1,620.2 | 1,568.0 | 1,732.2 | 1,666.0 | 1,109.5 | 1,092.6 |
| Current Liabilities |
|
2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 |
| Accounts Payable | | 1,061.0 | 1,166.8 | 789.6 | 1,007.8 | 1,134.6 | 1,157.8 | 817.1 | 974.8 | 992.9 | 1,282.3 |
|---|
| Short-Term Debt | | 1,086.1 | 978.9 | 861.2 | 763.3 | 2,213.3 | 2,013.3 | 1,574.1 | 1,452.9 | 1,024.2 | 987.3 |
|---|
| Other Current Liabilities | | 1,611.6 | 1,217.8 | 737.2 | 1,455.8 | 1,567.8 | 1,169.7 | 885.3 | 1,569.6 | 1,527.7 | 1,546.9 |
|---|
| Current Liabilities | | 3,758.7 | 3,439.6 | 2,697.9 | 3,226.9 | 4,982.4 | 4,409.0 | 3,457.0 | 3,997.3 | 3,544.8 | 3,816.4 |
| Long-Term Liabilities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 4,687.1 | 4,504.8 | 5,859.1 | 6,883.0 | 5,608.0 | 6,945.6 | 3,628.9 | 2,115.9 | 2,212.6 | 2,039.2 | 1,401.8 | 1,423.6 | 1,426.8 | 1,429.2 | 1,831.8 | 935.9 | 938.5 |
|---|
| Capital Leases | | 1,172.0 | 1,387.9 | 1,466.3 | 1,171.9 | 1,023.8 | 1,236.5 | 1,020.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Def. Tax Liability | | 10.1 | 14.6 | 10.1 | 107.5 | 150.4 | 342.7 | 161.4 | 68.9 | 40.9 | 220.6 | 241.4 | 348.4 | 452.5 | 366.8 | 0.0 | 7.9 | 73.0 |
|---|
| Total Liabilities | | 9,954.6 | 7,890.2 | 9,954.6 | 11,079.8 | 9,811.9 | 10,697.9 | 7,775.9 | 6,058.3 | 6,623.2 | 4,798.4 | 4,254.7 | 4,349.3 | 4,238.4 | 4,507.4 | 4,788.0 | 2,596.2 | 2,658.1 |
| 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 | | 4,705.0 | 4,696.1 | 4,504.8 | 4,988.2 | 5,165.2 | 5,108.1 | 5,859.1 | 5,889.0 | 6,778.4 | 6,878.3 |
|---|
| Capital Leases | | 1,160.9 | 1,135.1 | 1,387.9 | 1,103.6 | 1,136.6 | 1,167.4 | 1,172.0 | 1,133.7 | 1,121.7 | 1,155.9 |
|---|
| Def. Tax Liability | | 0.0 | 0.0 | 14.6 | 0.0 | 0.0 | 0.0 | 10.1 | 0.0 | 0.0 | 0.0 |
|---|
| Total Liabilities | | 9,166.3 | 8,858.2 | 7,890.2 | 8,874.0 | 10,813.3 | 10,153.5 | 9,954.6 | 10,507.3 | 10,932.3 | 11,327.1 |
| Total Common Equity |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 97.2 | 97.4 | 97.2 | 97.2 | 97.1 | 98.0 | 97.2 | 99.2 | 98.6 | 103.5 | 106.7 | 108.2 | 110.1 | 110.2 | 110.6 | 107.9 | 110.3 |
|---|
| Retained Earnings | | -974.6 | -1,173.0 | -974.6 | 57.1 | 443.5 | 189.5 | 7.3 | 1,179.6 | 846.1 | 2,545.5 | 3,128.7 | 3,231.8 | 3,432.1 | 2,941.4 | 2,520.8 | 1,940.5 | 2,050.1 |
|---|
| Comprehensive Income | | -1,064.3 | -977.7 | -1,064.3 | -1,019.5 | -926.6 | -1,009.0 | -931.0 | -902.1 | -864.0 | -1,041.5 | -1,043.2 | -702.3 | -211.7 | -453.9 | -421.5 | -268.6 | -193.2 |
|---|
| Total Common Equity | | 1,658.4 | 1,487.4 | 1,658.4 | 2,910.7 | 3,530.4 | 3,056.2 | 3,357.3 | 4,298.5 | 3,688.1 | 4,940.9 | 5,384.8 | 5,630.9 | 6,077.0 | 5,125.6 | 4,526.0 | 3,861.2 | 3,831.6 |
| Total Common Equity |
|
2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 |
| Common Stock | | 97.7 | 97.6 | 97.4 | 97.4 | 97.3 | 97.3 | 97.2 | 97.2 | 97.2 | 97.2 |
|---|
| Retained Earnings | | -1,107.0 | -1,295.3 | -1,173.0 | -1,020.4 | -1,185.6 | -1,235.9 | -974.6 | -556.3 | -513.5 | -60.7 |
|---|
| Comprehensive Income | | -1,024.0 | -1,037.4 | -977.7 | -951.5 | -1,070.6 | -1,053.6 | -1,064.3 | -1,051.4 | -1,011.7 | -1,053.5 |
|---|
| Total Common Equity | | 1,477.9 | 1,292.3 | 1,487.4 | 1,680.2 | 1,406.4 | 1,387.9 | 1,658.4 | 2,109.2 | 2,210.0 | 2,716.8 |
| Other |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 7,433.2 | 5,366.1 | 7,433.2 | 7,818.8 | 6,444.5 | 6,957.7 | 4,858.8 | 2,786.2 | 3,743.9 | 2,318.9 | 1,864.7 | 1,449.4 | 1,450.8 | 1,844.6 | 2,116.2 | 975.2 | 1,187.1 |
|---|
| Book Value | | 1,658.4 | 1,487.4 | 1,658.4 | 2,910.7 | 3,530.4 | 3,056.2 | 3,357.3 | 4,298.5 | 3,688.1 | 4,940.9 | 5,384.8 | 5,630.9 | 6,077.0 | 5,125.6 | 4,525.2 | 3,861.3 | 3,829.8 |
| Other |
|
2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 |
| Total Debt | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Book Value | | 1,477.9 | 1,292.3 | 1,487.4 | 1,680.2 | 1,406.4 | 1,387.9 | 1,658.4 | 2,109.2 | 2,210.0 | 2,716.8 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | -968.9 | 69.3 | -968.9 | 118.6 | 1,386.9 | 354.9 | 629.1 | 1,259.8 | 252.8 | 1,074.1 | 1,231.6 | 1,047.5 | 1,210.1 | 1,086.1 | 890.4 | 573.5 | 458.5 |
|---|
| Depreciation & Amortization | | 263.7 | 259.6 | 319.2 | 262.3 | 266.9 | 269.1 | 267.6 | 301.0 | 71.5 | 281.6 | 272.1 | 274.9 | 253.3 | 238.0 | 198.7 | 173.4 | 170.5 |
|---|
| Stock-Based Compensation | | 67.3 | 73.2 | 67.3 | 60.4 | 91.4 | 70.8 | 68.2 | 105.2 | 25.4 | 67.8 | 73.4 | 104.3 | 87.1 | 92.8 | 76.7 | 63.5 | 36.0 |
|---|
| Change Working Capital | | 1,057.3 | -320.8 | 168.2 | -660.1 | -918.6 | 120.6 | -985.5 | 43.8 | -608.3 | -149.0 | -349.7 | -39.4 | -34.1 | -58.8 | -117.5 | 90.4 | 225.7 |
|---|
| Change In Accounts Receivable | | 324.6 | -100.8 | 324.6 | -147.3 | -202.5 | 70.5 | -5.9 | -373.0 | 38.7 | 47.1 | -124.2 | 0.9 | -155.1 | -111.6 | -154.5 | -13.0 | 75.4 |
|---|
| Change In Accounts Payable | | -106.0 | -2.3 | -106.0 | 377.4 | 105.4 | 20.1 | -73.7 | 111.7 | -187.6 | -9.6 | 14.2 | 69.8 | 75.1 | -74.3 | -32.9 | 140.5 | -69.6 |
|---|
| Change In Inventories | | 508.6 | 54.1 | 508.6 | -890.2 | -380.9 | 314.3 | -140.7 | -135.1 | -156.3 | -37.2 | -175.1 | -130.5 | -47.2 | 87.6 | -7.5 | -114.3 | 209.4 |
|---|
| Other Non-cash Items | | 1,210.9 | 472.4 | 1,823.9 | -383.4 | 195.2 | 537.6 | 969.5 | 17.4 | 15.0 | 275.1 | -87.9 | 388.4 | 2.0 | -62.3 | 43.9 | 192.5 | 28.1 |
|---|
| Cash from Operations | | 1,014.0 | 0.0 | 0.0 | -655.8 | 864.3 | 1,313.2 | 874.5 | 1,664.2 | -243.2 | 1,477.9 | 1,146.5 | 1,697.6 | 1,506.0 | 1,275.0 | 1,081.4 | 1,001.3 | 973.5 |
| 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 | | -104.3 | 189.8 | -116.4 | -150.3 | 169.1 | 309.4 | -258.9 | -418.3 | -91.7 | -457.2 |
|---|
| Depreciation & Amortization | | 94.4 | 157.2 | 64.4 | 67.8 | 60.1 | 58.6 | 67.8 | -195.3 | 85.8 | 69.9 |
|---|
| Stock-Based Compensation | | 20.9 | 16.4 | 20.7 | 20.6 | 22.0 | 14.2 | 14.7 | 15.7 | 13.8 | 14.0 |
|---|
| Change Working Capital | | 126.8 | -598.0 | -205.8 | -166.4 | 518.2 | -644.9 | -27.6 | -16.3 | 696.7 | -597.8 |
|---|
| Change In Accounts Receivable | | 191.9 | -820.0 | 200.4 | 25.9 | 427.0 | -756.7 | 203.0 | 19.1 | 618.7 | -712.3 |
|---|
| Change In Accounts Payable | | 338.7 | -80.0 | 348.0 | -230.5 | -100.2 | -17.1 | 345.5 | -147.7 | -23.6 | -280.8 |
|---|
| Change In Inventories | | -324.5 | 135.0 | -450.8 | 189.3 | 227.6 | -6.7 | -356.1 | 360.1 | 347.8 | 291.7 |
|---|
| Other Non-cash Items | | -131.3 | -12.8 | 91.7 | 130.7 | 156.5 | -31.6 | 223.9 | 659.8 | 422.8 | 788.3 |
|---|
| 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 | | -211.0 | -126.0 | -211.0 | -261.3 | -328.3 | -274.2 | -333.8 | -306.8 | -73.7 | -220.1 | -317.8 | -302.0 | -325.1 | -282.8 | -249.1 | -125.3 | -95.6 |
|---|
| Acquisitions | | 26.6 | 1,506.2 | 0.0 | 99.5 | 620.7 | -2,009.2 | 0.0 | 109.9 | -740.5 | 116.0 | 0.0 | 0.0 | -1.8 | 70.8 | -2,207.1 | -38.3 | -212.3 |
|---|
| Investments | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -800.0 | 0.0 | 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 | 598.8 | 200.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Investing Activities | | 12.1 | 0.0 | 0.0 | -26.3 | 12.6 | -12.3 | 31.8 | -23.7 | 758.2 | -8.3 | -5.0 | -27.2 | -23.4 | -8.2 | -3.8 | -16.9 | -8.9 |
|---|
| Cash from Investing | | -172.3 | 0.0 | 0.0 | -188.1 | 903.7 | -2,895.6 | -302.0 | -220.6 | -56.0 | -112.4 | -322.8 | -329.3 | -350.3 | -220.3 | -2,460.0 | -180.5 | -316.9 |
| 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 | | -19.0 | -32.9 | -28.2 | -32.5 | -21.8 | -46.5 | -41.3 | -38.5 | -30.0 | -50.4 |
|---|
| Acquisitions | | -1,528.4 | -1,497.3 | 0.0 | 20.3 | 1,497.3 | 31.1 | 45.6 | 26.6 | 0.0 | 0.0 |
|---|
| 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 | 0.0 | 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 | | -873.5 | 0.0 | 0.0 | 1,233.3 | -504.2 | -1.7 | -649.1 | -6.3 | -1.5 | -13.3 | -4.0 | -4.8 | -404.9 | -2.8 | -2.7 | -203.1 | -14.3 |
|---|
| Debt Issued | | 488.0 | -2,067.2 | -385.5 | 2,607.5 | -9.0 | 2,100.6 | 2,721.6 | -951.5 | 1,426.5 | 467.5 | 419.3 | 3.3 | 11.1 | -268.8 | 1,143.8 | -8.9 | 1,201.4 |
|---|
| Issuance of Common Stock | | -2.8 | 0.0 | 0.0 | -2.8 | 36.7 | 54.4 | 155.4 | 199.3 | 44.0 | 48.9 | 87.8 | 99.3 | 48.0 | 62.8 | 134.0 | 137.7 | 62.6 |
|---|
| Repurchase of Common Stock | | -2.8 | -2.7 | -2.8 | -2.8 | -350.0 | 1,778.3 | -1,000.0 | -150.7 | -250.3 | -1,000.5 | -732.6 | -727.8 | -282.0 | -307.3 | -7.4 | -411.8 | -112.0 |
|---|
| Dividends Paid | | -303.1 | 0.0 | 0.0 | -702.8 | -773.2 | -756.8 | -748.7 | -767.1 | -181.4 | -636.0 | -565.3 | -478.9 | -402.1 | -333.2 | -285.7 | -264.3 | -261.7 |
|---|
| Other Financing Activities | | -1,017.9 | 0.0 | 0.0 | -63.8 | 321.9 | -21.4 | 2,552.1 | -866.3 | 795.9 | 523.9 | 430.8 | 4.8 | 57.2 | -222.0 | 1,074.1 | -1.4 | 6.0 |
|---|
| Cash from Financing | | -959.6 | 0.0 | 0.0 | 463.9 | -1,268.8 | 1,052.9 | 309.7 | -1,591.0 | 406.8 | -1,076.9 | -783.3 | -1,107.4 | -983.8 | -802.5 | 912.2 | -742.8 | -319.3 |
| 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 | | 5,791.1 | 116.1 | 308.9 | -385.4 | -1,627.0 | 257.1 | -311.9 | 91.4 | -460.7 | -62.9 |
|---|
| 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 | | 0.7 | -4.6 | -4.5 | -0.1 | 0.1 | -0.8 | -1.9 | -0.2 | 0.2 | -0.7 |
|---|
| 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 | | -139.4 | -245.5 | -139.4 | -460.8 | 425.9 | -560.1 | 854.7 | -132.6 | 119.8 | 282.3 | -26.3 | 195.5 | 178.9 | 256.2 | -451.0 | 60.7 | 349.7 |
|---|
| Closing Cash Balance | | 676.8 | 431.5 | 677.0 | 816.3 | 1,277.1 | 851.2 | 1,411.3 | 556.6 | 689.2 | 1,227.9 | 945.6 | 971.9 | 776.4 | 597.5 | 341.2 | 792.2 | 731.5 |
| 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 | | 108.2 | -223.3 | 216.9 | -939.8 | 856.7 | -125.3 | -37.0 | -312.4 | 489.1 | -307.9 |
|---|
| Closing Cash Balance | | 1,479.6 | 419.1 | 648.3 | 431.5 | 1,371.3 | 514.6 | 639.9 | 677.0 | 989.3 | 500.2 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | 803.0 | 339.2 | 803.6 | -917.0 | 536.0 | 1,039.0 | 540.7 | 1,357.4 | -316.9 | 1,257.9 | 828.7 | 1,395.6 | 1,180.9 | 992.2 | 832.2 | 876.0 | 877.9 |
|---|
| Real Free Cash Flow | | 735.7 | 266.0 | 736.3 | -977.4 | 444.6 | 968.2 | 472.5 | 1,252.2 | -342.3 | 1,190.1 | 755.3 | 1,291.3 | 1,093.8 | 899.4 | 755.5 | 812.5 | 841.9 |
| 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 | | -13.6 | -274.8 | -173.7 | -203.6 | 896.2 | -332.0 | -5.4 | -129.6 | 1,095.0 | -233.2 |
|---|
| Real Free Cash Flow | | -34.5 | -291.2 | -194.4 | -224.2 | 874.3 | -346.2 | -20.0 | -145.3 | 1,081.2 | -247.3 |