Copa Holdings, S.A. (CPA)
Copa Holdings, S.A., through its subsidiaries, provides airline passenger, and cargo and mail transportation services in North America, South America, Central America, and the Caribbean. As of December 31, 2025, it operated through a fleet of 125 aircraft. The company was founded in 1947 and is based in Panama City, Panama.
Sector: Air Transportation, Scheduled
Industry: Airlines, Airports & Air Services
Copa Holdings, S.A.
NYSE:CPAIndustrials · Airlines, Airports & Air Services
-2.58%$131.38
AH Close$131.38+0.00%vs close
AH Close$131.38+0.00%vs close
Mkt Cap$5.36B
Float30.05M
O/S40.82M
Inst Own62.8%
Div Yield5.13%
Dilution
Delisting Issues Timeline
Financials Summary
Revenue$3.62B
Net Income$671.65M
Total Assets$6.58B
Free Cash Flow$308.05M
Debt & Equity
Debt 48%
Equity 52%
Total Debt$2.56B
Total Equity$2.78B
Shares Outstanding
Short Interest
Split History
No splits on record
Nothing in CPA's public trading history: no forward or reverse split has affected the share count.
Balance Sheet Details
Assets$6.58B
Liabilities$3.81B
Accounts Receivable$197.64M
Accounts Payable$164.32M
Inventory$148.13M
PP&E (Net)$4.42B
Goodwill$0
Intangible Assets$104.07M
Income Statement
| Period | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | FY 2018 | FY 2017 | FY 2016 | FY 2015 | FY 2014 | FY 2013 | FY 2012 | FY 2011 | FY 2010 | FY 2009 | FY 2008 | FY 2007 | FY 2006 | FY 2005 | FY 2004 | FY 2003 | FY 2002 | FY 2001 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Currency | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
| Period Ending | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 | 2015-12-31 | 2014-12-31 | 2013-12-31 | 2012-12-31 | 2011-12-31 | 2010-12-31 | 2009-12-31 | 2008-12-31 | 2007-12-31 | 2006-12-31 | 2005-12-31 | 2004-12-31 | 2003-12-31 | 2002-12-31 | 2001-12-31 |
| Revenue | $3.62B | $3.45B | $3.46B | $2.97B | $1.51B | $801M | $2.71B | $2.68B | $2.52B | $2.22B | $2.25B | $2.71B | $2.61B | $2.25B | $1.83B | $1.41B | $1.26B | $1.29B | $1.03B | $851.16M | $608.61M | $399.84M | $341.79M | $300.64M | $290.37M |
| YoY Growth | 5.0% | -0.3% | 16.6% | 96.4% | 88.5% | -70.4% | 1.1% | 6.2% | 13.6% | -1.5% | -16.7% | 3.7% | 16.0% | 22.9% | 29.4% | 12.6% | -2.5% | 25.5% | 20.7% | 39.9% | 52.2% | 17.0% | 13.7% | 3.5% | - |
| Cost of Revenue | $2.33B | $2.22B | $2.18B | $2.07B | $1.09B | $846.44M | $1.84B | $1.89B | $1.67B | $1.44B | $1.48B | $1.66B | $1.59B | $1.42B | $1.11B | $832.5M | $567M | $526.87M | $360.95M | $534.86M | $381.07M | $221.92M | $0 | $0 | $0 |
| Gross Profit | $1.29B | $1.23B | $1.27B | $897.53M | $419.59M | -$45.43M | $867.02M | $790.52M | $854.7M | $778.13M | $775.72M | $1.05B | $1.02B | $831.47M | $721.57M | $582.3M | $689.07M | $761.91M | $666.32M | $316.3M | $227.5M | $177.91M | $0 | $0 | $0 |
| Gross Margin | 35.6% | 35.6% | 36.9% | 30.3% | 27.8% | -5.7% | 32.0% | 29.5% | 33.9% | 35.1% | 34.4% | 38.7% | 39.0% | 37.0% | 39.4% | 41.2% | 54.9% | 59.1% | 64.9% | 37.2% | 37.4% | 44.5% | - | - | - |
| Research and Development | $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, and Administrative | $208.29M | $207.97M | $227.17M | $224.47M | $129.88M | $70.39M | $210.62M | $210.16M | $200.26M | $286.05M | $294.44M | $99.11M | $103.69M | $89.38M | $51.26M | $46.33M | $316.5M | $350.5M | $301.82M | $100.31M | $74.75M | $48.72M | $0 | $0 | $0 |
| Other | $259.19M | $266.64M | $240.55M | $222.68M | $137.75M | $345.1M | $310.24M | $420.8M | $216.06M | $227.07M | $228.64M | $425.91M | $396.55M | $339.55M | $285.33M | $246.32M | $50.88M | $101.41M | $82.4M | $49.87M | $43.59M | $295.38M | $283.49M | $269.8M | $0 |
| Total Operating Expenses | $467.48M | $474.61M | $467.72M | $447.14M | $267.63M | $415.5M | $520.86M | $630.96M | $416.32M | $513.13M | $523.08M | $525.03M | $500.23M | $428.93M | $336.59M | $292.66M | $367.38M | $451.91M | $384.23M | $150.18M | $118.35M | $344.09M | $283.49M | $269.8M | $0 |
| Operating Income (EBIT) | $818.96M | $752.95M | $807.23M | $450.38M | $151.96M | -$460.93M | $346.15M | $159.56M | $438.38M | $265M | $252.63M | $521.09M | $517.55M | $402.54M | $384.99M | $289.65M | $321.69M | $310.01M | $282.09M | $166.12M | $109.19M | -$166.18M | $58.3M | $30.84M | $290.37M |
| Operating Margin | 22.6% | 21.8% | 23.4% | 15.2% | 10.1% | -57.5% | 12.8% | 6.0% | 17.4% | 11.9% | 11.2% | 19.3% | 19.8% | 17.9% | 21.0% | 20.5% | 25.6% | 24.1% | 27.5% | 19.5% | 17.9% | -41.6% | 17.1% | 10.3% | 100.0% |
| Interest Expense | $98.39M | $84.49M | $158.22M | $87.63M | $76.23M | $73.05M | $57.43M | $50.83M | $51.1M | $37.02M | $33.16M | $29.53M | $30.18M | $32.8M | $32.68M | $29.98M | $32.24M | $40.15M | $41.76M | $0 | $0 | $0 | $0 | $0 | $0 |
| Interest Income | $62.59M | $58.91M | $50.21M | $18.03M | $10.85M | $19.96M | $24.41M | $23.63M | $17.94M | $13M | $25.95M | $18.07M | $12.64M | $11.69M | $6.77M | $4.76M | $9.19M | $11.13M | $12.19M | $0 | $0 | $0 | $0 | $0 | $0 |
| Other Income (Expense) | -$43.35M | -$47.16M | -$196.13M | -$62.15M | -$97.63M | -$169.85M | -$52.71M | -$36.83M | -$26.48M | $96.68M | -$460.51M | -$122.78M | -$28.98M | -$36.19M | -$38.97M | -$29.63M | -$45.71M | -$173.88M | -$103.16M | -$20M | -$16.6M | $240.48M | -$6.16M | -$7.17M | -$273.73M |
| Income Before Tax (EBT) | $775.61M | $705.79M | $611.1M | $388.23M | $54.33M | -$630.78M | $293.44M | $122.73M | $411.91M | $361.68M | -$207.88M | $398.31M | $488.57M | $366.34M | $346.01M | $260.02M | $275.98M | $136.13M | $178.93M | $146.13M | $92.59M | $74.3M | $52.13M | $23.67M | $16.64M |
| Income Tax Expense | $103.96M | $97.67M | $97M | $40.18M | $10.49M | -$23.72M | $46.44M | $34.53M | $49.31M | $38.27M | $32.76M | $36.64M | $61.1M | $39.87M | $35.59M | $18.97M | $26.89M | $17.47M | $17.11M | $12.29M | $9.59M | $5.73M | $3.64M | $3M | $1.82M |
| Net Income | $671.65M | $608.11M | $514.1M | $348.05M | $43.84M | -$607.06M | $247M | $88.2M | $362.6M | $323.41M | -$240.63M | $361.67M | $427.47M | $326.48M | $310.43M | $241.06M | $249.09M | $118.66M | $161.82M | $133.84M | $83M | $68.57M | $48.49M | $20.67M | $14.82M |
| Net Income Margin | 18.6% | 17.6% | 14.9% | 11.7% | 2.9% | -75.8% | 9.1% | 3.3% | 14.4% | 14.6% | -10.7% | 13.4% | 16.4% | 14.5% | 17.0% | 17.0% | 19.8% | 9.2% | 15.8% | 15.7% | 13.6% | 17.1% | 14.2% | 6.9% | 5.1% |
| Supplementary Data | |||||||||||||||||||||||||
| EPS | 16.28 | 14.55 | 12.78 | 8.58 | 1.03 | -14.28 | 5.84 | 2.09 | 8.55 | 7.63 | -5.49 | 8.15 | 9.63 | 7.35 | 6.98 | 5.48 | 5.67 | 2.71 | 3.77 | 3.13 | 1.94 | 1.60 | 1.13 | 0.48 | 0.35 |
| Diluted EPS | 16.28 | 14.55 | 12.78 | 7.88 | 1.03 | -14.28 | 5.84 | 2.09 | 8.55 | 7.63 | -5.49 | 8.15 | 9.63 | 7.35 | 6.98 | 5.48 | 5.67 | 2.71 | 3.72 | 3.10 | 1.94 | 1.60 | 1.13 | 0.48 | 0.35 |
| Weighted Average OS | 41.26M | 41.80M | 40.20M | 44.16M | 42.60M | 42.51M | 42.28M | 42.18M | 42.42M | 42.36M | 43.86M | 44.38M | 44.39M | 44.40M | 44.49M | 44.00M | 43.31M | 43.82M | 42.91M | 42.76M | 42.78M | 42.86M | 42.91M | 42.81M | 42.81M |
| EBITDA | $1.24B | $1.12B | $1.08B | $743.57M | $370.51M | -$298.4M | $632.95M | $450.12M | $630.33M | $566.51M | -$39.83M | $542.98M | $656.16M | $489.32M | $455.03M | $354.47M | $359.1M | $219.17M | $256.02M | $191M | $129.05M | -$146.9M | $72.34M | $44.22M | $303.7M |
| EBITDA Margin | 34.3% | 32.5% | 31.1% | 25.1% | 24.5% | -37.3% | 23.4% | 16.8% | 25.0% | 25.5% | -1.8% | 20.1% | 25.2% | 21.8% | 24.9% | 25.1% | 28.6% | 17.0% | 24.9% | 22.4% | 21.2% | -36.7% | 21.2% | 14.7% | 104.6% |
Balance Sheet
| Period | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | FY 2018 | FY 2017 | FY 2016 | FY 2015 | FY 2014 | FY 2013 | FY 2012 | FY 2011 | FY 2010 | FY 2009 | FY 2008 | FY 2007 | FY 2006 | FY 2005 | FY 2004 | FY 2003 | FY 2002 | FY 2001 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Currency | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
| Period Ending | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 | 2015-12-31 | 2014-12-31 | 2013-12-31 | 2012-12-31 | 2011-12-31 | 2010-12-31 | 2009-12-31 | 2008-12-31 | 2007-12-31 | 2006-12-31 | 2005-12-31 | 2004-12-31 | 2003-12-31 | 2002-12-31 | 2001-12-31 |
| Assets | |||||||||||||||||||||||||
| Current Assets | |||||||||||||||||||||||||
| Cash and Cash Equivalents | $382.55M | $613.31M | $206.38M | $122.42M | $211.08M | $119.06M | $158.73M | $153.35M | $238.79M | $331.69M | $202.66M | $271.23M | $139.24M | $166.26M | $243.8M | $207.69M | $262.66M | $220.81M | $285.86M | $169.88M | $94.11M | $95.72M | $0 | $0 | $0 |
| Short-Term Investments | $955.6M | $585.92M | $708.81M | $812.32M | $806.34M | $770.82M | $692.4M | $566.2M | $705.11M | $483M | $416M | $492.74M | $930.4M | $484.84M | $262.35M | $194.91M | $89.41M | $176.02M | $22.5M | $27.5M | $20.38M | $15.22M | $0 | $0 | $0 |
| Cash and Short-Term Investments | $1.34B | $1.2B | $915.18M | $934.75M | $1.02B | $889.88M | $851.13M | $719.55M | $943.9M | $814.69M | $618.67M | $763.97M | $1.07B | $651.1M | $506.15M | $402.6M | $352.07M | $396.83M | $308.36M | $197.38M | $114.49M | $110.94M | $0 | $0 | $0 |
| Accounts Receivable | $197.64M | $187.68M | $177.28M | $148.14M | $97.24M | $71.09M | $109.64M | $96.36M | $115.64M | $107.41M | $87.89M | $126.75M | $139.3M | $136.34M | $143M | $89.39M | $80.79M | $75.2M | $81.37M | $62.14M | $49.79M | $27.71M | $31.02M | $0 | $30.21M |
| Inventory | $148.13M | $132.34M | $116.6M | $93.33M | $74.78M | $74.32M | $69.1M | $86.53M | $81.83M | $74.5M | $62.25M | $59.43M | $56.81M | $50.6M | $42.38M | $43.96M | $23.33M | $18.41M | $14.09M | $8.67M | $4.07M | $2.33M | $0 | $0 | $0 |
| Other Current Assets | $32.77M | $3.02M | $14.19M | $6.49M | $44.01M | $174.79M | $188.96M | $144.98M | $11.7M | $47.14M | $88.06M | $202.69M | $516.4M | $7.34M | $4.05M | $2.68M | $2.59M | $4.04M | $6.35M | $5.88M | $2.94M | $6.65M | $72.5M | $68.94M | $38.83M |
| Total Current Assets | $1.78B | $1.58B | $1.27B | $1.24B | $1.24B | $1.22B | $1.22B | $1.06B | $1.2B | $1.07B | $910.16M | $1B | $1.34B | $917.49M | $754.72M | $614.33M | $502.15M | $522.46M | $435.74M | $290.65M | $184.79M | $156.03M | $103.52M | $68.94M | $69.04M |
| Long-Term Assets | |||||||||||||||||||||||||
| Property, Plant & Equipment Net | $4.42B | $3.77B | $3.52B | $3.12B | $2.68B | $2.36B | $2.82B | $2.7B | $2.83B | $2.62B | $2.65B | $2.51B | $2.35B | $2.28B | $2B | $1.75B | $1.48B | $1.34B | $1.17B | $862.28M | $637.54M | $541.21M | $480.49M | $345.41M | $227.72M |
| Goodwill | $0 | $20.38M | $20.38M | $20.38M | $20.38M | $20.38M | $20.38M | $20.38M | $20.38M | $20.38M | $20.38M | $20.38M | $25.3M | $27.57M | $25.1M | $25.48M | $23.85M | $21.73M | $24.2M | $21.78M | $20.51M | $0 | $0 | $0 | $0 |
| Intangible Assets | $104.07M | $76.37M | $67.61M | $58.17M | $61.37M | $75.19M | $87.74M | $80.79M | $60.73M | $49.12M | $49.05M | $36.91M | $28.21M | $59.38M | $47.05M | $37.35M | $34.97M | $31.86M | $35.48M | $0 | $0 | $0 | $0 | $0 | $0 |
| Long-Term Investments | $248.58M | $248.94M | $258.93M | $202.06M | $199.67M | $119.62M | $134.35M | $138.85M | $65.95M | $953K | $423.47M | $396.8M | $99.77M | $69.44M | $104.83M | $6.22M | $6.41M | $11.14M | $17.04M | $29.03M | $26.18M | $0 | $0 | $0 | $0 |
| Deferred Tax Assets | $19.87M | $20.74M | $30.15M | $30.74M | $28.2M | $35.59M | $19.22M | $16.04M | $18.57M | $18.34M | $21.92M | $17.23M | $7.45M | $3.65M | $8.97M | $2.5M | $2.23M | $1.49M | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Other Long-Term Assets | $15.61M | $31.41M | $32.03M | $25.28M | $20.82M | $21.47M | $38.01M | $66.87M | $62.9M | $64.25M | $90.47M | $91.8M | $100.61M | $121.29M | $125.31M | $40.87M | $41.57M | $27.86M | $28.53M | $51.27M | $47.89M | $4.8M | $7.9M | $7.58M | $3.36M |
| Total Long-Term Assets | $4.8B | $4.17B | $3.93B | $3.45B | $3.01B | $2.63B | $3.12B | $3.02B | $3.05B | $2.78B | $3.26B | $3.07B | $2.61B | $2.57B | $2.31B | $1.86B | $1.59B | $1.43B | $1.27B | $964.36M | $732.12M | $546.01M | $488.39M | $353M | $231.08M |
| Other Assets | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $1K | $2K | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Total Assets | $6.58B | $5.74B | $5.2B | $4.69B | $4.25B | $3.85B | $4.35B | $4.09B | $4.25B | $3.85B | $4.17B | $4.07B | $3.95B | $3.48B | $3.07B | $2.48B | $2.09B | $1.95B | $1.71B | $1.26B | $916.91M | $702.05M | $591.91M | $421.94M | $300.12M |
| Liabilities | |||||||||||||||||||||||||
| Current Liabilities | |||||||||||||||||||||||||
| Accounts Payable | $164.32M | $229.1M | $182.3M | $166.66M | $112.6M | $63.46M | $119.33M | $124.96M | $129.96M | $104.18M | $218.97M | $125.41M | $95.05M | $125.23M | $114.92M | $66M | $50.88M | $65.58M | $68.29M | $56.45M | $52.6M | $29.07M | $0 | $0 | $0 |
| Short-Term Debt | $239.02M | $254.85M | $222.43M | $142.48M | $196.6M | $127.95M | $122.58M | $311.96M | $298.46M | $222.72M | $245.51M | $187.65M | $156.46M | $136.27M | $131.28M | $100.86M | $94.55M | $115.83M | $110.66M | $91.45M | $67.91M | $30.57M | $0 | $0 | $0 |
| Current Income Tax Payable | $0 | $65.31M | $26.74M | $50.15M | $36.43M | $14.42M | $61.29M | $44.75M | $85.14M | $69.88M | $60.24M | $60.62M | $113.52M | $85.44M | $70.55M | $49.85M | $43.23M | $37.19M | $36.64M | $31.49M | $27.45M | $16.27M | $0 | $0 | $0 |
| Current Unearned Revenue | $155.58M | $681.34M | $666.92M | $707.1M | $592.05M | $486.74M | $532.49M | $502.02M | $494.37M | $405.28M | $370.99M | $408.01M | $578.44M | $382.81M | $297.13M | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Other Current Liabilities | $803.24M | $59.49M | $61.93M | $41.92M | $28.99M | $10.07M | $50.1M | $42.51M | -$61.28M | $45.06M | -$82.95M | $147.5M | $40.68M | $39.7M | $12.39M | $219.67M | $191.79M | $242.84M | $157.16M | $159.57M | $118.7M | $67.1M | $0 | $0 | $0 |
| Total Current Liabilities | $1.44B | $1.36B | $1.28B | $1.19B | $1.05B | $813.39M | $997.63M | $1.04B | $1.06B | $922.44M | $979.55M | $970.51M | $1.04B | $788.69M | $658.01M | $506.78M | $446.58M | $502.08M | $424.99M | $339.57M | $253.98M | $143.01M | $0 | $0 | $0 |
| Long-Term Liabilities | |||||||||||||||||||||||||
| Long-Term Debt | $2.07B | $1.42B | $1.24B | $1.3B | $1.23B | $1.04B | $938.18M | $975.28M | $876.12M | $961.41M | $1.06B | $928.96M | $913.51M | $1.07B | $936.66M | $888.68M | $750.97M | $800.2M | $732.21M | $529.8M | $402.95M | $380.83M | $311.99M | $211.7M | $111.13M |
| Long-Term Unearned Revenue | $0 | $72.62M | $69.75M | $56.23M | $60.4M | $75.17M | $45.21M | $37.47M | $33.12M | $26.32M | $17.15M | $6.08M | $6.22M | $6.34M | $5.85M | $2.65M | $2.37M | $2.07M | $1.89M | $1.7M | $1.28M | $1.16M | $0 | $0 | $0 |
| Long-Term Deferred Tax Liabilities | $59.22M | $37.48M | $36.37M | $16.57M | $18.78M | $22.19M | $43.4M | $48.94M | $50.63M | $39.67M | $46.55M | $31.34M | $38.74M | $38.33M | $30.19M | $21.66M | $13.41M | $8.75M | $6.75M | $4.56M | $4.04M | $1.59M | $0 | $0 | $0 |
| Other Long-Term Liabilities | -$16.05M | $217.63M | $234.47M | $471.77M | $482.82M | $476.22M | $191.22M | $161.57M | -$168.71M | -$413.01M | $87.2M | $94.04M | $60.54M | $43.73M | $50.5M | $39.44M | $13.91M | $8.69M | $11.67M | $9.41M | $8.79M | $1.31M | -$311.99M | -$211.7M | -$111.13M |
| Total Long-Term Liabilities | $2.37B | $2.01B | $1.8B | $2B | $1.9B | $1.76B | $1.38B | $1.2B | $1.08B | $1.08B | $1.18B | $1.03B | $1.01B | $1.16B | $1.02B | $930.99M | $780.66M | $819.71M | $750.63M | $543.77M | $417.07M | $384.88M | $476.33M | $354.84M | $111.13M |
| Other Liabilities | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $142.57M |
| Total Liabilities | $3.81B | $3.37B | $3.07B | $3.2B | $2.95B | $2.57B | $2.41B | $2.25B | $2.14B | $2B | $2.16B | $2B | $2.05B | $1.95B | $1.68B | $1.44B | $1.23B | $1.32B | $1.18B | $883.35M | $671.04M | $527.89M | $476.33M | $354.84M | $253.69M |
| Stockholders' Equity | |||||||||||||||||||||||||
| Preferred Stock | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $8K | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Common Stock | $30.76M | $30.71M | $30.67M | $28.79M | $28.75M | $28.66M | $28.61M | $28.55M | $28.5M | $28.45M | $28.39M | $28.32M | $30.09M | $30.06M | $29.96M | $29.76M | $0 | $0 | $29.31M | $29.22M | $29.22M | $29.22M | $0 | $0 | $0 |
| Retained Earnings | $2.84B | $2.44B | $2.1B | $1.72B | $1.37B | $1.32B | $1.97B | $1.87B | $2.15B | $1.89B | $2.05B | $2.02B | $1.82B | $1.46B | $1.33B | $982.7M | $817.65M | $594M | $491.6M | $343.39M | $217.86M | $144.93M | $0 | $0 | $0 |
| Comprehensive Income & Other | -$15.94M | -$15.75M | -$9.33M | -$11.45M | -$18.67M | -$24.08M | -$8.63M | -$4.23M | -$3.89M | -$1.87M | $3.6M | -$9.02M | $3.37M | $7.57M | $1.61M | $939K | -$265K | -$4.54M | $2.67M | -$4.28M | -$1.22M | -$87.04M | $0 | $0 | $0 |
| Other Stockholders' Equity | -$95.89M | -$92.64M | -$4.35M | -$252.52M | -$97.22M | -$69.13M | -$58.88M | -$60.57M | -$67.32M | -$73.27M | -$75.33M | $26.04M | $50.4M | $48.23M | $35.17M | $25.28M | $47.98M | $38.43M | $10.73M | -$944K | -$1.22M | $0 | $115.58M | $67.09M | $46.43M |
| Total Equity | $2.78B | $2.37B | $2.12B | $1.49B | $1.3B | $1.28B | $1.93B | $1.84B | $2.11B | $1.85B | $2B | $2.08B | $1.9B | $1.54B | $1.39B | $1.04B | $865.63M | $632.43M | $531.64M | $371.67M | $245.87M | $174.16M | $115.58M | $67.09M | $46.43M |
| Minority Interest | $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 Liabilities and Equity | $6.58B | $5.74B | $5.2B | $4.69B | $4.25B | $3.85B | $4.35B | $4.09B | $4.25B | $3.85B | $4.17B | $4.07B | $3.95B | $3.48B | $3.07B | $2.48B | $2.09B | $1.95B | $1.71B | $1.26B | $916.91M | $702.05M | $591.91M | $421.94M | $300.12M |
| Supplementary Data | |||||||||||||||||||||||||
| Total Debt | $2.56B | $2B | $1.75B | $1.68B | $1.6B | $1.39B | $1.36B | $1.29B | $1.17B | $1.18B | $1.3B | $1.12B | $1.07B | $1.21B | $1.07B | $989.54M | $845.52M | $916.03M | $842.87M | $621.25M | $470.86M | $411.4M | $311.99M | $211.7M | $111.13M |
| Net Debt | $2.18B | $1.39B | $1.54B | $1.56B | $1.39B | $1.28B | $1.2B | $1.13B | $935.79M | $852.45M | $1.1B | $845.38M | $930.73M | $1.04B | $824.13M | $781.85M | $582.87M | $695.22M | $557.01M | $451.38M | $376.75M | $315.68M | $311.99M | $211.7M | $111.13M |
Cash Flow Statement
| Period | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | FY 2018 | FY 2017 | FY 2016 | FY 2015 | FY 2014 | FY 2013 | FY 2012 | FY 2011 | FY 2010 | FY 2009 | FY 2008 | FY 2007 | FY 2006 | FY 2005 | FY 2004 | FY 2003 | FY 2002 | FY 2001 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Currency | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
| Period Ending | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 | 2015-12-31 | 2014-12-31 | 2013-12-31 | 2012-12-31 | 2011-12-31 | 2010-12-31 | 2009-12-31 | 2008-12-31 | 2007-12-31 | 2006-12-31 | 2005-12-31 | 2004-12-31 | 2003-12-31 | 2002-12-31 | 2001-12-31 |
| Operating Activities | |||||||||||||||||||||||||
| Net Income | $671.65M | $608.11M | $514.1M | $348.05M | $43.84M | -$607.06M | $247M | $88.09M | $370.02M | $334.54M | -$224.97M | $361.67M | $427.47M | $326.48M | $310.43M | $241.06M | $240.36M | $118.66M | $161.82M | $133.84M | $83M | $68.57M | $48.49M | $20.67M | $14.82M |
| Depreciation & Amortization | $365.14M | $330.71M | $306.11M | $267.7M | $239.95M | $259.34M | $282.08M | $276.56M | $167.32M | $167.81M | $134.89M | $115.15M | $137.41M | $90.19M | $76.34M | $64.46M | $50.88M | $42.89M | $35.33M | $24.87M | $19.86M | $19.28M | $14.04M | $13.38M | $13.32M |
| Deferred Income Tax | $0 | $97.67M | $97M | $40.18M | $10.85M | -$23.72M | $46.44M | $34.53M | $48M | $38.27M | $32.76M | $36.64M | $61.1M | $39.87M | -$25.83M | -$21.93M | $3.82M | $4.65M | $2.35M | -$328K | -$885K | -$519K | $0 | $0 | $0 |
| Stock-Based Compensation | $0 | $5.48M | $4.36M | $5.16M | $7.1M | $5.26M | $6.15M | $7.14M | $7.42M | $7.54M | $4.03M | $4.69M | $5.97M | $7.01M | $7.66M | $4.03M | $5.28M | $5.59M | $4.81M | $3.34M | $0 | $0 | $0 | $0 | $0 |
| Changes in Working Capital: | |||||||||||||||||||||||||
| Accounts Receivable | -$30.42M | -$15.46M | -$27.56M | -$51.65M | -$36.05M | $70.34M | -$16.98M | -$3.06M | -$3.35M | -$9.82M | $17.15M | $11.05M | -$2.09M | -$164K | -$53.96M | -$6.14M | -$3.76M | -$7.64M | -$13.55M | -$16.98M | -$11.7M | $2.29M | $0 | $0 | $0 |
| Inventory | $0 | $0 | $0 | $0 | $0 | -$43.61M | $110.43M | -$85.24M | $120.1M | $69.7M | -$34.28M | -$209.88M | $243.97M | $88.41M | $120.68M | -$5.34M | -$13.03M | $25.74M | $21.07M | $21.97M | $28.04M | $2.88M | $0 | $0 | $0 |
| Accounts Payable | -$65.1M | $46.78M | $19.37M | $40.04M | $54.26M | -$66.83M | -$3.57M | $11.4M | $25.14M | $19.46M | -$33.71M | $22.63M | -$19.19M | $10.31M | $35.02M | $11.38M | $3.77M | -$393K | $9.28M | $3.67M | -$313K | $1.11M | $0 | $0 | $0 |
| Other Working Capital | $121.81M | $10.19M | -$16.76M | $85.89M | $85.6M | $10.89M | $12.51M | $17.5M | $10.93M | $80.71M | $7.08M | -$52.42M | $855K | $4.89M | -$12.12M | -$10.84M | $48.92M | -$48.14M | $6.12M | $6.75M | -$14.24M | -$2.7M | $0 | $0 | $0 |
| Total Working Capital Change | $26.28M | $41.52M | -$24.95M | $74.28M | $103.82M | -$29.21M | $102.39M | -$59.39M | $152.82M | $160.05M | -$43.76M | -$228.62M | $223.55M | $103.44M | $89.62M | -$10.95M | $35.91M | -$30.43M | $22.91M | $15.42M | $1.78M | $3.58M | $0 | $0 | $0 |
| Other Non-Cash Items | $60.71M | -$86.65M | $148.16M | $23.18M | $101.73M | $400.67M | $98.92M | -$5.41M | -$18.25M | -$121.63M | $426.98M | $94.04M | -$25.23M | -$28.96M | $40.08M | $16.13M | -$53.8M | $56.74M | -$5.28M | $16.32M | $16.84M | $6.87M | $10.95M | $21.5M | $4.85M |
| Net Cash from Operating | $1.12B | $996.85M | $1.04B | $758.54M | $507.29M | $5.28M | $782.98M | $341.53M | $727.33M | $586.59M | $329.93M | $383.56M | $830.26M | $538.03M | $498.29M | $292.8M | $282.44M | $198.1M | $221.94M | $193.47M | $119.09M | $98.63M | $73.48M | $55.54M | $33M |
| Investing Activities | |||||||||||||||||||||||||
| Capital Expenditures | -$1.1B | -$626.16M | -$800.17M | -$650.69M | -$495.32M | -$60.48M | -$163.29M | -$365.91M | -$319.94M | -$150.3M | -$184.27M | -$504.36M | -$285.2M | -$372.44M | -$306.33M | -$348.73M | -$202.67M | -$215.91M | -$304.01M | -$193.33M | -$63.3M | -$65.76M | $0 | $0 | $0 |
| Acquisitions | $145.09M | $0 | $0 | $112.81M | $11.59M | $16.42M | $51.36M | $30.18M | $172.64M | $49.34M | -$210.95M | $184.53M | $191.03M | $194.89M | $0 | $0 | $0 | $0 | $2.35M | $3.13M | -$22.28M | $0 | $0 | $0 | $0 |
| Purchases of Investments | -$1.06B | -$569.79M | -$644.91M | -$763.84M | -$1.12B | -$904.57M | -$711.04M | -$711.84M | -$854.12M | -$553.04M | -$383M | -$464.38M | -$989.67M | -$399.73M | -$319.65M | -$340.27M | -$217.91M | -$240.41M | -$18M | -$55.89M | -$48.29M | -$11.39M | $0 | $0 | $0 |
| Sales of Investments | $695.16M | $709.73M | $698.58M | $749.58M | $1B | $840.63M | $589.6M | $775.5M | $567.01M | $485.94M | $435.11M | $605.02M | $603.11M | $117.57M | $153.72M | $234.77M | $268.31M | $132.59M | $17.5M | $22.91M | $2.8M | $0 | $0 | $0 | $0 |
| Other Investing Activities | $0 | $143.08M | $203.51M | $0 | $140.54M | $14.25M | -$1.7M | $169.03M | -$143.75M | -$3.85M | $97.52M | $26.33M | -$88.66M | -$194.89M | $4.01M | $8.8M | $810K | $954K | -$32.6M | -$35.79M | -$32.5M | -$13.11M | -$151.8M | -$150.2M | -$39.47M |
| Net Cash from Investing | -$1.32B | -$343.14M | -$543M | -$552.15M | -$459.13M | -$93.76M | -$235.07M | -$103.04M | -$578.16M | -$171.91M | -$245.59M | -$152.85M | -$569.4M | -$654.61M | -$468.25M | -$445.43M | -$151.45M | -$322.78M | -$334.76M | -$258.98M | -$163.57M | -$90.27M | -$151.8M | -$150.2M | -$39.47M |
| Financing Activities | |||||||||||||||||||||||||
| Debt Repaid | - | -$197.94M | $153.94M | $27.04M | -$210.04M | -$127.6M | $434.9M | $282.59M | $206.72M | $162.56M | $91.91M | $127.23M | $137.02M | -$138.14M | -$78.19M | -$143.38M | $71.59M | -$75.73M | -$241.86M | -$149.81M | -$49M | -$39.76M | - | - | - |
| Common Stock Issuance | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $587K | $56K | $0 | $0 | $0 | $0 | $0 | $53K | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Common Stock Repurchases | -$8.71M | -$87.31M | -$105.93M | -$167.64M | -$40.51M | $0 | $0 | $0 | $0 | $0 | -$117.96M | -$18.43M | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Dividends Paid | -$265.85M | -$269.14M | -$134.15M | $0 | $0 | -$33.99M | -$110.44M | -$147.6M | -$106.79M | -$86.12M | -$147.59M | -$170.77M | -$64.7M | -$192.61M | -$72.41M | -$47.91M | -$16.25M | -$16.21M | -$13.56M | -$8.31M | -$10.07M | -$10M | $0 | $0 | $0 |
| Other Financing Activities | -$59.09M | -$61.14M | -$80M | -$79.02M | -$80.99M | $0 | $0 | $0 | $587K | $56K | $0 | $0 | $4.13M | $176K | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $105.3M | $100.4M | $14.47M |
| Net Cash from Financing | -$36.06M | -$219.65M | -$394.03M | -$273.69M | $88.54M | $93.61M | -$545.33M | -$323.94M | -$204.76M | -$248.63M | -$91.65M | -$142.42M | -$197.58M | -$54.3M | $5.78M | $95.52M | -$87.85M | $59.52M | $228.29M | $141.5M | $38.92M | $29.75M | $105.3M | $100.4M | $14.47M |
| Forex Effect | $0 | -$27.12M | -$23.81M | -$21.36M | -$44.67M | -$44.79M | -$44.11M | -$45.86M | -$37.31M | -$39.08M | -$11.46M | -$7.29M | -$261K | $3.17M | $297K | $2.15M | -$1.29M | $106K | $500K | -$212K | $0 | $0 | $78.32M | $94.66M | $6.48M |
| Net Change in Cash | -$230.76M | $406.94M | $83.95M | -$88.66M | $92.02M | -$39.67M | $2.57M | -$85.44M | -$92.89M | $126.97M | -$18.78M | $82.33M | $63.02M | -$167.71M | $36.11M | -$54.97M | $41.85M | -$65.05M | $115.98M | $75.77M | -$5.56M | $38.12M | $105.3M | $100.4M | $14.47M |
| Supplementary Data | |||||||||||||||||||||||||
| Operating Cash Flow | $1.12B | $996.85M | $1.04B | $758.54M | $507.29M | $5.28M | $782.98M | $341.53M | $727.33M | $586.59M | $329.93M | $383.56M | $830.26M | $538.03M | $498.29M | $292.8M | $282.44M | $198.1M | $221.94M | $193.47M | $119.09M | $98.63M | $73.48M | $55.54M | $33M |
| Capital Expenditure | -$815.73M | -$656.34M | -$829.87M | -$632.23M | -$483.73M | -$44.06M | -$163.29M | -$365.91M | -$319.94M | -$150.3M | -$184.27M | -$504.36M | -$285.2M | -$372.44M | -$306.33M | -$348.73M | -$202.67M | -$215.91M | -$304.01M | -$193.33M | -$63.3M | -$65.76M | $0 | $0 | $0 |
| Free Cash Flow | $308.05M | $340.51M | $214.91M | $126.31M | $23.55M | -$38.79M | $619.69M | -$24.38M | $407.39M | $436.29M | $145.66M | -$120.79M | $545.06M | $165.59M | $191.96M | -$55.93M | $79.77M | -$17.81M | -$82.07M | $138K | $55.79M | $32.87M | $73.48M | $55.54M | $33M |
| Cash at Beginning | $613.31M | $206.38M | $122.42M | $211.08M | $119.06M | $158.73M | $156.16M | $238.79M | $331.69M | $204.72M | $221.44M | $139.11M | $76.09M | $243.8M | $207.69M | $262.66M | $220.81M | $285.86M | $169.88M | $94.11M | $99.67M | $57.6M | $0 | $0 | $0 |
| Cash at End | $382.55M | $613.31M | $206.38M | $122.42M | $211.08M | $119.06M | $158.73M | $153.35M | $238.79M | $331.69M | $202.66M | $221.44M | $139.11M | $76.09M | $243.8M | $207.69M | $262.66M | $220.81M | $285.86M | $169.88M | $94.11M | $95.72M | $105.3M | $100.4M | $14.47M |