003550.KS
Výsledovka
Rozvaha
Peněžní toky
V miliardách (KRW)
| Revenue |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Revenues | | 7,916.9 | 7,118.6 | 7,175.5 | 7,445.3 | 7,186.0 | 6,859.0 | 6,632.1 | 6,575.3 | 10,674.8 | 10,264.0 | 9,918.1 | 9,248.3 | 9,291.3 | 9,137.9 | 9,243.6 | 9,397.9 | 8,251.5 |
|---|
| Cost of Revenues | | 5,911.2 | 5,921.9 | 5,746.8 | 5,439.0 | 4,853.2 | 4,065.4 | 4,564.6 | 5,216.7 | 9,557.8 | 9,293.9 | 8,924.3 | 8,341.0 | 8,361.9 | 8,184.7 | 8,215.2 | 8,277.0 | 7,169.0 |
|---|
| Gross Profit | | 1,196.7 | 1,196.7 | 1,428.7 | 2,006.4 | 2,332.8 | 2,793.6 | 2,067.6 | 1,358.7 | 1,117.0 | 970.1 | 993.7 | 907.4 | 929.4 | 953.2 | 1,028.4 | 1,120.9 | 1,082.6 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 2,186.9 | 1,996.2 | 1,797.7 | 1,936.1 | 1,783.5 | 1,944.2 | 1,824.0 | 1,305.0 | 2,142.3 | 1,861.7 |
|---|
| Cost of Revenues | | 1,813.8 | 1,475.8 | 1,412.7 | 1,208.8 | 1,903.6 | 1,358.1 | 1,394.1 | 1,096.6 | 1,806.3 | 1,254.9 |
|---|
| Gross Profit | | -435.9 | 520.4 | 385.0 | 727.3 | -120.1 | 586.1 | 429.9 | 208.4 | 336.0 | 606.9 |
| 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 | 48.3 | 47.8 | 34.7 | 32.9 | 36.7 | 33.7 | 16.8 | 26.0 | 41.3 | 58.4 | 55.1 | 45.1 | 61.4 | 32.9 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 338.2 | 96.3 | 63.1 | 54.4 | 62.7 | 74.6 | 72.1 | 101.0 | 118.7 | 98.9 | 114.9 | 104.2 | 105.8 | 108.2 |
|---|
| Depreciation & Amortization | | 231.2 | 231.2 | 193.9 | 187.9 | 260.5 | 112.0 | 285.9 | 221.4 | 175.9 | 257.4 | 296.8 | 309.0 | 302.8 | 323.9 | 345.9 | 327.6 | 295.7 |
|---|
| Total Operating Expenses | | 429.2 | 418.2 | 461.9 | 386.5 | 389.0 | 333.5 | 365.3 | 334.6 | 422.6 | 361.3 | 456.4 | 489.2 | 459.4 | 460.6 | 428.6 | 416.8 | 364.3 |
|---|
| Operating Income | | 778.5 | 778.5 | 966.8 | 1,619.9 | 1,941.4 | 2,460.1 | 1,702.2 | 1,024.1 | 1,963.8 | 2,185.8 | 1,344.7 | 1,138.0 | 1,044.1 | 1,153.9 | 1,183.3 | 1,306.5 | 1,846.3 |
| Operating Income |
|
TTM |
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| R&D Expenses | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 13.6 | 12.7 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 96.7 | 97.0 |
|---|
| Depreciation & Amortization | | 62.3 | 59.3 | 56.8 | 52.7 | 50.8 | 48.6 | 49.0 | 45.5 | 45.7 | 46.3 |
|---|
| Total Operating Expenses | | 130.4 | 101.4 | 108.1 | 89.2 | 121.8 | 109.4 | 111.1 | 106.4 | 109.4 | -97.0 |
|---|
| Operating Income | | -555.4 | 418.9 | 276.9 | 638.0 | -241.9 | 476.7 | 318.8 | 102.1 | 226.6 | 509.8 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 80.1 | 80.1 | 103.0 | 121.4 | 70.1 | 27.5 | 30.6 | 28.0 | 24.0 | 18.8 | 20.6 | 19.3 | 25.4 | 23.1 | 17.7 | 20.8 | 14.3 |
|---|
| Interest Expense | | 28.7 | 28.7 | 27.0 | 39.7 | 20.4 | 23.1 | 32.9 | 37.7 | 43.8 | 37.8 | 74.7 | 80.0 | 85.9 | 78.3 | 77.5 | 70.5 | 67.4 |
|---|
| Other Expense | | 556.4 | 556.4 | 40.3 | -1.5 | 104.2 | -69.1 | 52.0 | -13.0 | 1,235.8 | 2,132.6 | 737.3 | 657.2 | 485.7 | 586.4 | 506.0 | 529.4 | 1,061.1 |
|---|
| IBT | | 1,334.9 | 1,334.9 | 1,007.1 | 1,618.4 | 2,045.6 | 2,391.0 | 1,754.2 | 1,011.1 | 1,930.1 | 2,741.3 | 1,274.6 | 1,075.4 | 955.7 | 1,079.0 | 1,105.8 | 1,233.5 | 1,779.3 |
|---|
| Income Tax Expense | | 334.8 | 334.8 | 216.6 | 204.1 | 527.1 | 209.3 | 324.6 | 203.9 | 47.3 | 328.6 | 182.1 | 131.6 | 127.1 | 122.7 | 143.0 | 162.3 | 177.8 |
|---|
| Net Income | | 737.2 | 737.2 | 574.7 | 1,261.2 | 1,518.5 | 2,565.5 | 1,465.7 | 807.2 | 1,863.9 | 2,395.9 | 1,074.8 | 944.2 | 844.5 | 896.1 | 930.7 | 978.3 | 1,528.8 |
| Net Income |
|
TTM |
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Interest Income | | 18.1 | 18.1 | 19.4 | 24.5 | 24.4 | 24.9 | 25.3 | 28.4 | 28.3 | 29.2 |
|---|
| Interest Expense | | 8.0 | 6.9 | 6.7 | 7.2 | 6.7 | 7.0 | 6.9 | 6.5 | 8.3 | 11.1 |
|---|
| Other Expense | | 517.4 | 19.8 | -6.8 | 26.0 | -8.9 | 37.8 | -126.8 | -312.8 | -3.4 | 13.3 |
|---|
| IBT | | -38.0 | 438.7 | 270.1 | 664.0 | -250.9 | 514.5 | 192.1 | 109.8 | 223.2 | 523.1 |
|---|
| Income Tax Expense | | 187.9 | 65.3 | 26.0 | 55.5 | 60.4 | 71.6 | 24.4 | 60.2 | 51.0 | 57.6 |
|---|
| Net Income | | -362.9 | 315.3 | 204.6 | 580.3 | -391.7 | 370.3 | 251.3 | 344.8 | -13.0 | 424.1 |
| 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 | ₩8,033.13 | ₩9,713.02 | ₩15,504.00 | ₩9,146.69 | ₩5,036.67 | ₩11,631.36 | ₩14,951.95 | ₩6,706.98 | ₩5,891.92 | ₩5,269.93 | ₩5,591.35 | ₩5,853.53 | ₩6,104.74 | ₩9,560.25 |
|---|
| EPS Diluted | | ₩0.00 | ₩0.00 | ₩0.00 | ₩8,033.13 | ₩9,713.02 | ₩15,504.00 | ₩9,146.69 | ₩5,036.67 | ₩11,631.36 | ₩14,951.95 | ₩6,706.98 | ₩5,891.92 | ₩5,269.93 | ₩5,591.35 | ₩5,853.53 | ₩6,104.74 | ₩9,560.25 |
|---|
| Shares Outstanding | | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 |
|---|
| Diluted Shares Outstanding | | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 |
| Per Share Data |
|
TTM |
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| EPS | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $-83.56 | $2,695.56 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $-83.56 | $2,695.56 |
|---|
| Shares Outstanding | | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 |
|---|
| Diluted Shares Outstanding | | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 964.6 | 1,379.8 | 778.9 | 1,050.7 | 1,132.5 | 1,492.7 | 1,337.1 | 1,054.3 | 1,309.9 | 1,129.0 | 870.4 | 497.2 | 682.1 | 508.4 | 441.3 | 350.0 |
|---|
| Short Term Investments | | 1,511.6 | 1,321.6 | 1,927.8 | 1,884.4 | 1,809.4 | 1,467.5 | 569.9 | 348.7 | 438.2 | 206.8 | 375.7 | 335.6 | 310.0 | 162.1 | 131.0 | 155.9 |
|---|
| Total Cash & ST Investments | | 2,476.2 | 2,701.4 | 2,706.7 | 2,935.1 | 2,941.9 | 2,960.2 | 1,907.0 | 1,403.0 | 1,748.2 | 1,335.9 | 1,246.1 | 832.8 | 992.2 | 670.5 | 572.2 | 505.9 |
|---|
| Accounts Receivable | | 1,797.0 | 2,130.9 | 1,564.5 | 2,090.0 | 2,551.9 | 2,893.5 | 1,969.5 | 3,093.9 | 3,508.7 | 3,004.4 | 2,565.9 | 0.0 | 2,387.1 | 2,299.7 | 2,144.0 | 0.0 |
|---|
| Inventory | | 67.3 | 50.8 | 70.2 | 58.2 | 54.0 | 41.7 | 62.4 | 116.1 | 110.0 | 322.9 | 343.5 | 307.7 | 330.4 | 437.0 | 326.8 | 245.7 |
|---|
| Other Current Assets | | 216.9 | 181.1 | 858.1 | 0.1 | 0.1 | 0.5 | 0.2 | 0.0 | 1.0 | 0.0 | 0.0 | 2,710.8 | 0.0 | 0.0 | 0.0 | 2,049.8 |
|---|
| Total Current Assets | | 4,557.4 | 5,064.1 | 5,199.5 | 5,083.4 | 5,547.9 | 5,895.9 | 3,939.1 | 4,613.1 | 5,367.8 | 4,663.1 | 4,155.6 | 3,851.2 | 3,709.7 | 3,407.1 | 3,043.1 | 2,801.3 |
| Current Assets |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Cash And Equivalents | | 1,687.3 | 2,177.4 | 1,379.8 | 1,406.9 | 964.6 | 1,292.4 | 778.9 | 1,049.7 | 901.6 | 1,758.9 |
|---|
| Short Term Investments | | 947.4 | 982.1 | 1,321.6 | 1,397.2 | 1,511.6 | 1,553.7 | 1,927.8 | 1,869.1 | 2,155.2 | 1,725.7 |
|---|
| Total Cash & ST Investments | | 2,634.7 | 3,159.5 | 2,701.4 | 2,804.1 | 2,476.2 | 2,846.1 | 2,706.7 | 2,918.7 | 3,056.8 | 3,484.6 |
|---|
| Accounts Receivable | | 1,619.1 | 1,026.6 | 2,130.9 | 1,685.6 | 1,797.0 | 2,001.9 | 2,296.3 | 1,741.0 | 1,545.6 | 1,736.5 |
|---|
| Inventory | | 68.2 | 69.9 | 50.8 | 86.8 | 67.3 | 81.7 | 70.2 | 99.0 | 97.7 | 88.4 |
|---|
| Other Current Assets | | 222.1 | 935.1 | 181.1 | 217.3 | 216.9 | 1,099.1 | 858.1 | 845.2 | 832.6 | 1,162.7 |
|---|
| Total Current Assets | | 4,544.1 | 5,191.1 | 5,064.1 | 4,793.8 | 4,557.4 | 5,127.4 | 5,199.5 | 4,910.6 | 4,856.5 | 5,463.4 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 1,618.2 | 1,651.9 | 1,562.3 | 1,562.1 | 1,533.4 | 1,621.2 | 1,689.5 | 1,877.7 | 1,911.5 | 2,481.4 | 2,471.3 | 2,477.7 | 2,362.4 | 2,383.3 | 2,283.5 | 2,062.8 |
|---|
| Goodwill | | 10.3 | 7.8 | 7.3 | 7.3 | 7.8 | 4.3 | 6.9 | 1.7 | 1.7 | 2.2 | 2.2 | 1.7 | 14.5 | 9.6 | 9.6 | 9.1 |
|---|
| Intangible Assets | | 0.0 | 109.5 | 135.4 | 143.7 | 151.9 | 127.8 | 102.8 | 98.2 | 92.7 | 111.8 | 114.4 | 132.8 | 141.9 | 135.3 | 114.4 | 97.4 |
|---|
| Long-Term Investments | | 24,044.9 | 21,919.8 | 23,135.0 | 19,452.8 | 15,124.8 | 13,630.8 | 14,555.8 | 14,246.7 | 12,436.8 | 10,863.4 | 10,063.0 | 9,583.6 | 9,234.1 | 9,163.9 | 8,757.1 | 8,136.2 |
|---|
| Other Long-Term Assets | | 122.4 | 2,669.2 | 13.4 | 3,212.5 | 3,130.9 | 2,857.0 | 1,996.8 | 1,845.5 | 1,714.1 | 1,158.7 | 1,122.8 | 1,110.5 | 946.1 | 814.1 | 815.0 | 569.9 |
|---|
| Total Long-Term Assets | | 26,002.7 | 26,575.1 | 25,053.6 | 24,550.3 | 20,121.9 | 18,386.3 | 18,495.6 | 18,222.8 | 16,279.9 | 14,826.3 | 13,967.8 | 13,481.5 | 12,840.5 | 12,640.6 | 12,117.6 | 10,977.5 |
|---|
| Total Assets | | 30,560.1 | 31,639.3 | 30,253.1 | 29,633.7 | 25,669.8 | 24,282.3 | 22,434.6 | 22,835.9 | 21,647.7 | 19,489.4 | 18,123.4 | 17,332.7 | 16,550.2 | 16,047.7 | 15,160.7 | 13,778.9 |
| Long-Term Assets |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Net Property, Plant & Equipment | | 1,833.3 | 1,764.6 | 1,651.9 | 0.0 | 1,618.2 | 1,576.2 | 1,562.3 | 1,571.1 | 1,571.9 | 1,569.0 |
|---|
| Goodwill | | 7.8 | 7.8 | 7.8 | 10.3 | 10.3 | 10.3 | 7.3 | 7.3 | 7.3 | 7.3 |
|---|
| Intangible Assets | | 101.3 | 87.7 | 109.5 | 110.4 | 116.3 | 124.6 | 135.4 | 139.5 | 137.2 | 139.1 |
|---|
| Long-Term Investments | | 24,767.4 | 23,981.2 | 21,919.8 | 21,125.8 | 24,044.9 | 23,512.6 | 23,135.0 | 23,571.6 | 19,677.2 | 19,908.0 |
|---|
| Other Long-Term Assets | | 4.4 | 1,520.4 | 2,669.2 | 4,568.1 | 6.1 | 133.8 | 13.4 | -2.9 | 3,445.0 | 3,036.4 |
|---|
| Total Long-Term Assets | | 26,917.8 | 27,361.6 | 26,575.1 | 25,814.6 | 26,002.7 | 25,425.6 | 25,053.6 | 25,473.3 | 25,015.7 | 24,840.0 |
|---|
| Total Assets | | 31,461.9 | 32,552.7 | 31,639.3 | 30,608.4 | 30,560.1 | 30,553.1 | 30,253.1 | 30,383.8 | 29,872.2 | 30,303.4 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 522.2 | 800.9 | 772.8 | 753.4 | 659.7 | 797.4 | 836.1 | 1,634.7 | 2,369.4 | 1,733.7 | 1,423.9 | 1,416.1 | 1,306.3 | 1,335.6 | 1,302.0 | 1,327.9 |
|---|
| Short-Term Debt | | 199.6 | 205.9 | 18.1 | 674.0 | 288.8 | 323.9 | 379.2 | 234.5 | 379.8 | 697.8 | 489.1 | 684.1 | 603.5 | 353.9 | 465.7 | 521.2 |
|---|
| Other Current Liabilities | | 789.6 | 1,019.9 | 756.0 | 1,097.0 | 1,870.9 | 1,012.0 | 1,029.5 | 914.9 | 933.7 | 1,007.8 | 673.2 | 714.9 | 683.3 | 654.3 | 732.1 | 638.2 |
|---|
| Current Liabilities | | 1,793.2 | 2,244.8 | 1,937.1 | 2,524.4 | 2,819.3 | 2,133.3 | 2,244.8 | 3,039.5 | 3,943.6 | 3,567.3 | 2,712.6 | 2,896.8 | 2,659.7 | 2,425.9 | 2,621.4 | 2,594.1 |
| Current Liabilities |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Accounts Payable | | 526.7 | 534.9 | 800.9 | 511.0 | 522.2 | 455.3 | 772.8 | 482.6 | 535.0 | 484.8 |
|---|
| Short-Term Debt | | 301.2 | 342.3 | 205.9 | 198.6 | 199.6 | 137.7 | 18.1 | 404.5 | 409.1 | 668.8 |
|---|
| Other Current Liabilities | | 689.5 | 1,647.0 | 1,019.9 | 918.5 | 421.7 | 767.0 | 365.8 | 372.8 | 229.6 | 565.3 |
|---|
| Current Liabilities | | 1,779.2 | 2,524.3 | 2,244.8 | 1,764.0 | 1,793.2 | 2,224.3 | 1,937.1 | 1,799.4 | 1,804.4 | 2,553.8 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 389.7 | 487.7 | 581.6 | 184.7 | 533.8 | 951.0 | 784.1 | 1,285.1 | 1,012.8 | 1,179.8 | 1,427.4 | 1,193.4 | 1,147.4 | 1,237.2 | 953.5 | 371.2 |
|---|
| Capital Leases | | 79.5 | 138.1 | 48.0 | 47.9 | 38.5 | 46.1 | 26.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.4 | 11.9 |
|---|
| Def. Tax Liability | | 692.1 | 705.3 | 643.0 | 623.1 | 284.3 | 230.0 | 231.0 | 213.5 | 401.6 | 346.3 | 298.0 | 276.9 | 270.8 | 270.8 | 262.4 | 237.4 |
|---|
| Total Liabilities | | 3,030.6 | 3,506.6 | 3,236.6 | 3,399.5 | 3,729.6 | 3,421.0 | 3,413.6 | 4,671.4 | 5,468.2 | 5,269.4 | 4,815.2 | 4,746.9 | 4,444.9 | 4,312.8 | 4,200.2 | 3,545.9 |
| Long-Term Liabilities |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Long-Term Debt | | 362.5 | 313.3 | 487.7 | 474.0 | 469.2 | 494.5 | 581.6 | 584.6 | 583.9 | 582.3 |
|---|
| Capital Leases | | 0.0 | 211.6 | 138.1 | 119.6 | 79.5 | 54.8 | 32.9 | 36.0 | 49.2 | 47.7 |
|---|
| Def. Tax Liability | | 690.1 | 713.0 | 705.3 | 679.0 | -0.2 | 666.8 | 643.0 | 664.5 | 643.4 | 641.2 |
|---|
| Total Liabilities | | 2,907.5 | 3,623.7 | 3,506.6 | 2,995.3 | 3,030.6 | 3,461.0 | 3,236.6 | 3,120.2 | 3,102.3 | 3,846.0 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 801.6 | 786.5 | 801.6 | 786.5 | 786.5 | 862.8 | 862.8 | 862.8 | 862.8 | 862.8 | 862.8 | 862.8 | 862.8 | 862.8 | 862.8 | 862.8 |
|---|
| Retained Earnings | | 21,383.5 | 21,325.5 | 21,301.1 | 20,620.5 | 18,891.4 | 16,782.4 | 15,699.3 | 15,048.6 | 13,010.4 | 10,792.1 | 9,871.7 | 9,153.2 | 8,574.8 | 8,059.2 | 7,370.4 | 6,651.1 |
|---|
| Comprehensive Income | | 1,485.9 | 2,326.7 | 1,751.1 | 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 Common Equity | | 26,638.7 | 27,083.4 | 26,128.9 | 25,452.4 | 21,246.5 | 20,258.3 | 18,827.0 | 17,998.7 | 16,002.6 | 13,874.4 | 12,975.5 | 12,251.9 | 11,756.4 | 11,318.6 | 10,549.5 | 9,864.0 |
| Total Common Equity |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Common Stock | | 801.3 | 801.6 | 786.5 | 786.5 | 801.6 | 801.6 | 801.6 | 801.6 | 786.5 | 786.5 |
|---|
| Retained Earnings | | 21,677.2 | 21,411.7 | 21,325.5 | 21,717.0 | 21,383.5 | 21,161.0 | 21,301.1 | 21,430.6 | 20,983.1 | 20,568.3 |
|---|
| Comprehensive Income | | 1,477.7 | 2,992.5 | 0.0 | 0.0 | 0.0 | 1,311.7 | 1,058.5 | 1,252.7 | 1,249.3 | 1,375.4 |
|---|
| Total Common Equity | | 27,092.8 | 27,498.1 | 27,083.4 | 26,652.8 | 26,638.7 | 26,242.1 | 26,128.9 | 26,452.6 | 26,001.7 | 25,713.0 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 668.8 | 693.6 | 599.7 | 858.7 | 822.6 | 1,274.8 | 1,163.3 | 1,519.5 | 1,392.7 | 1,877.6 | 1,916.5 | 1,877.4 | 1,751.0 | 1,591.1 | 1,419.3 | 892.4 |
|---|
| Book Value | | 27,529.4 | 28,132.6 | 27,016.5 | 26,234.2 | 21,940.2 | 20,861.3 | 19,021.0 | 18,164.5 | 16,179.5 | 14,220.1 | 13,308.2 | 12,585.8 | 12,105.3 | 11,735.0 | 10,960.4 | 10,233.0 |
| Other |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Total Debt | | 1,461.6 | 1,430.9 | 1,049.3 | 960.3 | 890.8 | 850.0 | 887.6 | 811.0 | 768.2 | 744.5 |
|---|
| Book Value | | 27,092.8 | 27,498.1 | 27,083.4 | 26,652.8 | 26,638.7 | 26,242.1 | 26,128.9 | 26,452.6 | 26,001.7 | 25,713.0 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | 1,048.5 | 737.2 | 790.5 | 1,261.2 | 2,115.8 | 2,684.0 | 1,540.7 | 1,106.8 | 1,882.9 | 2,435.6 | 1,091.3 | 943.8 | 834.3 | 830.9 | 954.3 | 1,029.8 | 1,601.6 |
|---|
| Depreciation & Amortization | | 186.5 | 231.2 | 193.9 | 187.9 | 178.5 | 175.4 | 173.8 | 176.1 | 175.9 | 257.4 | 296.8 | 309.0 | 302.8 | 323.9 | 345.9 | 327.6 | 295.7 |
|---|
| Stock-Based Compensation | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.1 | 6.7 |
|---|
| Change Working Capital | | -177.1 | -188.6 | 133.9 | -295.0 | -453.2 | -274.2 | 105.2 | -21.4 | -455.8 | -54.9 | -87.1 | 52.6 | -223.1 | -88.7 | -370.9 | -377.7 | -233.3 |
|---|
| Change In Accounts Receivable | | -272.8 | 3.2 | -67.4 | -140.6 | 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 |
|---|
| Change In Accounts Payable | | -16.9 | -119.1 | -12.4 | 25.4 | 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 |
|---|
| Change In Inventories | | 30.7 | -15.4 | 19.4 | -11.8 | -4.5 | -13.1 | 21.0 | -5.6 | -6.7 | -47.8 | 12.6 | -47.3 | 30.1 | 78.6 | -111.6 | -78.3 | -49.4 |
|---|
| Other Non-cash Items | | -127.6 | 235.3 | 243.2 | -271.4 | -1,200.1 | -1,565.6 | -1,080.5 | 8.2 | -1,108.1 | -1,579.6 | -422.8 | -419.1 | -313.7 | -330.1 | 67.3 | 71.1 | 54.4 |
|---|
| Cash from Operations | | 941.1 | 0.0 | 0.0 | 882.7 | 641.0 | 1,019.5 | 739.1 | 818.7 | 494.9 | 1,058.4 | 878.2 | 886.3 | 600.3 | 736.0 | 596.6 | 710.8 | 910.2 |
| Cash Flow From Operating Activities |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Net Income | | -362.9 | 373.4 | 204.6 | 580.3 | -311.2 | 442.9 | 251.3 | 344.8 | -13.0 | 465.5 |
|---|
| Depreciation & Amortization | | 62.3 | 59.3 | 56.8 | 52.7 | 50.8 | 48.6 | 49.0 | 45.5 | 45.7 | 46.3 |
|---|
| 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 | | -37.3 | -116.8 | -141.8 | 107.4 | -2.5 | 77.5 | -2.6 | 2.6 | -51.2 | -184.8 |
|---|
| Change In Accounts Receivable | | -516.0 | -82.9 | -50.3 | 654.6 | -608.3 | 81.5 | -12.4 | 469.6 | -532.9 | -200.9 |
|---|
| Change In Accounts Payable | | 102.3 | 21.3 | 9.5 | -252.1 | 0.0 | 0.0 | 59.0 | -323.1 | 47.6 | 199.7 |
|---|
| Change In Inventories | | 9.8 | -7.6 | 1.5 | -19.2 | 36.2 | -19.8 | 14.5 | -11.5 | 28.8 | -1.1 |
|---|
| Other Non-cash Items | | 618.2 | -60.4 | 62.3 | -442.9 | 582.8 | -202.7 | 162.3 | -221.6 | 266.3 | -308.9 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 247.7 | 18.1 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -107.3 | -168.2 | -101.7 | -139.9 | -196.0 | -128.1 | -116.6 | -88.0 | -296.0 | -321.3 | -299.5 | -279.8 | -390.3 | -378.3 | -426.2 | -645.5 | -400.1 |
|---|
| Acquisitions | | -19.9 | 1.2 | -270.1 | 0.0 | 455.6 | 42.2 | -95.9 | 566.5 | -377.0 | 185.9 | -16.9 | -40.9 | -128.0 | 5.9 | -13.8 | -254.5 | -0.5 |
|---|
| Investments | | -3,091.3 | -3,036.6 | -2,159.6 | -3,950.8 | -3,666.7 | -3,057.8 | -2,293.1 | -915.3 | -709.5 | -1,007.5 | -307.6 | -521.4 | -629.4 | -458.7 | -265.2 | -438.8 | -611.6 |
|---|
| Sales of Investment | | 3,523.9 | 2,661.6 | 2,543.6 | 3,949.1 | 3,218.5 | 2,714.1 | 1,207.3 | 681.3 | 790.4 | 750.7 | 478.3 | 482.2 | 605.1 | 311.5 | 242.2 | 466.1 | 623.0 |
|---|
| Other Investing Activities | | -10.3 | 0.0 | 0.0 | -37.7 | 13.5 | 157.6 | 20.5 | -278.6 | -66.7 | -297.1 | -198.1 | -8.4 | -178.4 | -23.7 | -60.8 | -75.7 | -70.5 |
|---|
| Cash from Investing | | 295.2 | 0.0 | 0.0 | -179.3 | -175.1 | -272.0 | -1,277.7 | -34.0 | -658.6 | -689.3 | -343.8 | -368.3 | -720.9 | -543.4 | -523.8 | -948.5 | -459.6 |
| Cash Flow From Investing Activities |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Capital Expenditure | | -47.1 | -34.7 | -32.9 | -47.1 | -35.9 | -33.8 | -28.6 | -27.2 | -32.9 | -28.6 |
|---|
| Acquisitions | | 1.1 | -0.9 | 0.6 | 0.0 | -265.0 | -0.6 | 0.0 | -3.6 | 0.4 | -16.7 |
|---|
| Investments | | -1,208.1 | -496.2 | -639.3 | 0.0 | -422.6 | -347.0 | -990.3 | -425.3 | -1,260.0 | -412.8 |
|---|
| Sales of Investment | | 938.1 | 341.1 | 641.0 | 0.0 | 392.8 | 470.2 | 884.2 | 792.2 | 1,188.0 | 659.5 |
|---|
| Other Investing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -5.4 | 9.3 |
|---|
| Cash from Investing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -110.0 | 210.7 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -433.8 | 0.0 | 0.0 | -256.0 | -273.1 | -356.0 | -319.7 | -319.9 | -351.1 | -1,044.1 | -797.9 | -1,773.7 | -1,234.2 | -899.9 | -1,333.0 | -1,544.8 | -1,069.3 |
|---|
| Debt Issued | | 109.6 | 693.6 | 93.9 | -3.0 | 309.2 | -96.3 | 431.3 | -36.4 | 478.0 | 559.2 | 759.0 | 1,812.8 | 1,360.6 | 1,059.8 | 1,504.8 | 2,071.8 | 1,961.7 |
|---|
| Issuance of Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 8.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.4 | 0.0 | 0.0 | 0.0 | 0.1 | 1.2 | 41.0 |
|---|
| Repurchase of Common Stock | | -241.0 | 0.0 | -151.7 | -180.6 | -167.9 | -6.7 | 0.0 | 0.0 | 0.0 | 0.0 | -3.7 | 0.0 | 0.0 | 0.0 | 1,515.4 | 2,056.0 | 724.5 |
|---|
| Dividends Paid | | -550.1 | 0.0 | 0.0 | -526.6 | -496.4 | -476.9 | -401.8 | -358.0 | -231.4 | -242.8 | -230.2 | -178.5 | -178.5 | -181.7 | -192.2 | -189.5 | -182.5 |
|---|
| Other Financing Activities | | 18.3 | 0.0 | 0.0 | -12.9 | 284.3 | -177.3 | 1,415.2 | 169.1 | 456.1 | 1,147.0 | 756.0 | 1,807.0 | 1,352.8 | 1,064.0 | 9.0 | 3.5 | 3.5 |
|---|
| Cash from Financing | | -1,173.9 | 0.0 | 0.0 | -976.1 | -653.0 | -1,008.4 | 693.7 | -508.8 | -126.4 | -139.8 | -275.5 | -145.2 | -59.9 | -17.7 | -0.7 | 326.3 | -482.8 |
| Cash Flow From Financing Activities |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Debt Repaid | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -383.3 | -6.1 |
|---|
| Debt Issued | | 0.0 | 663.7 | 8.1 | -38.0 | 21.0 | 3.8 | 36.7 | 32.4 | -6.1 | 2.2 |
|---|
| 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 | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -97.3 | -54.4 | -18.2 | -71.1 |
|---|
| 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 | -4.0 | -3.6 |
|---|
| Cash from Financing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -405.5 | -80.8 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | 63.0 | 131.6 | 600.9 | -271.8 | -188.2 | -253.7 | 155.6 | 282.8 | -288.6 | 213.8 | 258.6 | 372.9 | -184.6 | 173.8 | 67.1 | 91.3 | -32.4 |
|---|
| Closing Cash Balance | | 964.6 | 1,511.5 | 1,379.8 | 778.9 | 1,050.7 | 1,239.0 | 1,492.7 | 1,337.1 | 1,054.3 | 1,342.9 | 1,129.0 | 870.4 | 497.5 | 682.1 | 508.4 | 441.3 | 350.0 |
| Cash position |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Net Change in Cash | | -30.2 | -145.6 | -490.1 | 797.6 | -27.1 | 442.3 | -327.7 | 513.5 | -270.8 | 148.1 |
|---|
| Closing Cash Balance | | 1,511.5 | 1,541.7 | 1,687.3 | 2,177.4 | 1,379.8 | 1,406.9 | 964.6 | 1,292.4 | 778.9 | 1,049.7 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | 833.8 | 863.7 | 1,235.2 | 742.8 | 445.1 | 891.4 | 622.5 | 730.7 | 199.0 | 737.2 | 578.7 | 606.5 | 210.0 | 357.7 | 170.4 | 65.4 | 510.1 |
|---|
| Real Free Cash Flow | | 833.8 | 863.7 | 1,235.2 | 742.8 | 445.1 | 891.4 | 622.5 | 730.6 | 199.0 | 737.2 | 578.7 | 606.5 | 210.0 | 357.7 | 170.4 | 65.4 | 503.4 |
| Free Cash Flow |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Free Cash Flow | | 236.4 | 217.0 | 152.2 | 250.3 | 278.9 | 326.7 | 431.3 | 188.2 | 214.8 | -10.6 |
|---|
| Real Free Cash Flow | | 236.4 | 217.0 | 152.2 | 250.3 | 278.9 | 326.7 | 431.3 | 188.2 | 214.8 | -10.6 |