066570.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 | | 89,200.9 | 89,200.9 | 87,728.2 | 84,227.8 | 83,467.3 | 74,721.6 | 63,262.0 | 62,306.2 | 61,341.7 | 61,396.3 | 55,367.0 | 56,509.0 | 59,040.8 | 58,140.4 | 50,960.0 | 54,256.6 | 55,753.8 |
|---|
| Cost of Revenues | | 68,751.0 | 66,531.9 | 66,348.9 | 64,425.1 | 63,231.1 | 55,848.8 | 46,945.1 | 46,970.6 | 46,260.6 | 46,737.6 | 41,630.3 | 43,635.1 | 45,299.1 | 44,720.7 | 38,652.9 | 42,057.6 | 43,723.9 |
|---|
| Gross Profit | | 20,449.8 | 22,669.0 | 21,379.2 | 19,802.7 | 20,236.2 | 18,872.9 | 16,316.9 | 15,335.6 | 15,081.0 | 14,658.7 | 13,736.7 | 12,873.9 | 13,741.6 | 13,419.7 | 12,307.1 | 12,199.0 | 12,029.9 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 23,852.2 | 21,873.8 | 20,735.1 | 22,739.8 | 22,761.5 | 22,176.4 | 21,694.4 | 21,095.9 | 23,104.1 | 20,709.3 |
|---|
| Cost of Revenues | | 19,275.4 | 16,770.4 | 15,556.7 | 17,148.5 | 17,809.5 | 16,798.4 | 16,030.4 | 15,710.9 | 18,239.7 | 15,697.9 |
|---|
| Gross Profit | | 4,576.8 | 5,103.4 | 5,178.4 | 5,591.3 | 4,952.0 | 5,378.0 | 5,664.0 | 5,385.0 | 4,864.4 | 5,011.5 |
| 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 | 2,547.6 | 2,397.3 | 2,095.7 | 2,513.2 | 2,483.4 | 2,324.0 | 2,386.9 | 2,468.6 | 2,377.8 | 351.8 | 2,293.4 | 1,831.2 | 1,698.9 | 1,500.8 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 13,706.0 | 14,287.9 | 12,913.4 | 10,608.8 | 10,416.0 | 10,053.7 | 9,803.3 | 9,930.3 | 9,303.8 | 5,540.0 | 9,841.7 | 9,339.9 | 10,156.9 | 10,441.0 |
|---|
| Depreciation & Amortization | | 3,602.5 | 3,603.9 | 3,533.9 | 3,204.1 | 2,985.1 | 3,651.6 | 3,028.2 | 2,506.4 | 2,000.1 | 1,767.6 | 1,743.0 | 1,932.7 | 1,978.2 | 1,928.2 | 1,311.8 | 1,202.3 | 1,289.8 |
|---|
| Total Operating Expenses | | 17,971.4 | 20,190.6 | 17,959.6 | 16,253.6 | 16,685.3 | 15,009.1 | 13,122.0 | 12,899.4 | 12,377.8 | 12,190.2 | 12,399.0 | 11,681.7 | 11,913.1 | 12,135.0 | 11,171.1 | 11,800.0 | 11,897.7 |
|---|
| Operating Income | | 2,478.4 | 2,478.4 | 3,419.7 | 3,549.1 | 2,689.8 | 3,863.8 | 3,195.0 | 1,552.8 | 2,703.3 | 2,468.5 | 1,337.8 | 1,192.3 | 1,828.6 | 1,284.7 | 1,136.0 | 280.3 | 176.5 |
| 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 | 1,036.4 | 637.3 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 3,514.9 | 4,014.8 |
|---|
| Depreciation & Amortization | | 955.9 | 896.7 | 892.3 | 857.6 | 901.1 | 937.8 | 847.5 | 847.0 | 863.9 | 795.0 |
|---|
| Total Operating Expenses | | 4,685.8 | 4,414.4 | 4,539.0 | 4,332.2 | 4,816.7 | 4,626.1 | 4,466.9 | 4,049.6 | 4,551.3 | -4,014.8 |
|---|
| Operating Income | | -109.0 | 688.9 | 639.4 | 1,259.1 | 135.3 | 751.9 | 1,197.3 | 1,335.4 | 313.1 | 996.7 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 409.4 | 409.4 | 500.5 | 440.2 | 208.0 | 88.8 | 96.0 | 143.5 | 115.8 | 95.3 | 94.7 | 93.4 | 94.2 | 90.1 | 94.1 | 90.6 | 78.9 |
|---|
| Interest Expense | | 600.1 | 600.1 | 571.3 | 590.4 | 363.6 | 263.4 | 367.2 | 407.2 | 414.5 | 367.3 | 418.3 | 452.2 | 420.4 | 413.3 | 322.0 | 318.9 | 233.1 |
|---|
| Other Expense | | -642.0 | -642.0 | -2,083.9 | -1,679.2 | -150.0 | -320.4 | -739.3 | -1,024.2 | -694.7 | 89.6 | -616.0 | -599.2 | -610.3 | -708.1 | -611.9 | -836.0 | 230.3 |
|---|
| IBT | | 1,836.4 | 1,836.4 | 1,335.8 | 1,869.9 | 2,539.8 | 3,543.4 | 2,455.6 | 528.6 | 2,008.6 | 2,558.1 | 721.7 | 593.1 | 1,218.3 | 576.5 | 524.1 | -399.3 | 434.5 |
|---|
| Income Tax Expense | | 608.4 | 608.5 | 462.5 | 720.2 | 532.3 | 978.6 | 391.9 | 348.7 | 535.8 | 688.6 | 595.4 | 340.2 | 539.8 | 353.8 | 433.2 | 33.5 | 0.1 |
|---|
| Net Income | | 960.6 | 960.6 | 367.5 | 712.9 | 2,007.5 | 2,564.8 | 1,968.3 | 179.9 | 1,240.1 | 1,725.8 | 76.9 | 124.4 | 399.4 | 176.8 | 66.8 | -469.6 | 1,227.0 |
| 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 | | 106.3 | 96.1 | 99.7 | 107.2 | 116.4 | 110.8 | 0.1 | 137.3 | 131.9 | 117.1 |
|---|
| Interest Expense | | 155.9 | 144.1 | 148.6 | 151.5 | 144.0 | 142.4 | 33.9 | 134.1 | 167.9 | 140.1 |
|---|
| Other Expense | | -501.6 | -121.5 | 122.1 | -141.0 | -1,230.7 | -217.0 | -290.2 | -346.0 | -427.5 | -347.7 |
|---|
| IBT | | -610.6 | 567.4 | 761.5 | 1,118.1 | -1,095.4 | 534.9 | 907.1 | 989.1 | -114.4 | 649.0 |
|---|
| Income Tax Expense | | 113.3 | 103.2 | 151.0 | 241.0 | -391.1 | 188.1 | 269.8 | 395.7 | -22.9 | 163.6 |
|---|
| Net Income | | -828.2 | 385.2 | 604.6 | 799.0 | -714.9 | 48.6 | 559.1 | 474.8 | -305.9 | 385.4 |
| 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 | ₩3,959.12 | ₩12,324.70 | ₩14,232.36 | ₩10,926.00 | ₩972.07 | ₩6,882.00 | ₩9,579.00 | ₩422.00 | ₩686.00 | ₩2,213.00 | ₩977.00 | ₩508.00 | ₩-2,880.00 | ₩7,279.38 |
|---|
| EPS Diluted | | ₩0.00 | ₩0.00 | ₩0.00 | ₩3,959.12 | ₩12,324.70 | ₩14,232.36 | ₩10,926.00 | ₩972.07 | ₩6,882.00 | ₩9,579.00 | ₩422.00 | ₩686.00 | ₩2,213.00 | ₩977.00 | ₩508.00 | ₩-2,880.00 | ₩7,279.38 |
|---|
| 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 | $-1,698.65 | $2,140.41 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $-1,698.65 | $2,140.41 |
|---|
| 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 | | 8,554.5 | 7,573.0 | 8,487.6 | 6,322.4 | 6,051.5 | 5,896.3 | 4,777.4 | 4,270.4 | 3,350.6 | 3,015.1 | 2,710.2 | 2,244.4 | 2,645.3 | 1,832.2 | 2,345.5 | 1,944.2 |
|---|
| Short Term Investments | | 138.2 | 47.2 | 101.1 | 171.4 | 148.8 | 82.0 | 66.0 | 80.6 | 80.5 | 80.6 | 90.0 | 11.2 | 67.9 | 107.6 | 150.0 | 86.8 |
|---|
| Total Cash & ST Investments | | 8,692.7 | 7,620.3 | 8,588.7 | 6,493.8 | 6,200.3 | 5,978.3 | 4,843.3 | 4,351.0 | 3,431.1 | 3,095.7 | 2,800.1 | 2,255.6 | 2,713.2 | 1,939.7 | 2,495.5 | 2,031.0 |
|---|
| Accounts Receivable | | 12,621.0 | 13,471.2 | 11,216.5 | 11,411.6 | 10,818.8 | 0.0 | 0.0 | 21.1 | 24.6 | 50.0 | 45.4 | 73.5 | 13.7 | 8,015.1 | 7,450.1 | 8,611.1 |
|---|
| Inventory | | 9,933.8 | 10,729.4 | 9,125.4 | 9,388.8 | 9,754.0 | 7,447.2 | 5,863.4 | 6,021.4 | 5,908.4 | 5,171.0 | 4,872.7 | 5,711.3 | 4,838.8 | 4,599.4 | 4,947.2 | 5,872.4 |
|---|
| Other Current Assets | | 1,585.9 | 2,102.7 | 1,410.6 | 194.1 | 714.7 | 0.0 | 0.0 | 8,969.4 | 9,830.8 | 8,673.8 | 8,679.4 | 9,442.3 | 8,759.3 | 0.0 | 890.4 | 0.1 |
|---|
| Total Current Assets | | 32,833.3 | 33,923.5 | 30,341.2 | 27,488.2 | 27,487.8 | 23,239.4 | 19,753.5 | 19,362.9 | 19,195.0 | 16,990.6 | 16,397.6 | 17,482.7 | 16,325.1 | 14,554.3 | 15,783.1 | 16,514.5 |
| 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 | | 7,575.7 | 6,985.0 | 7,573.0 | 7,692.3 | 8,554.5 | 7,009.6 | 8,487.6 | 8,112.2 | 7,238.7 | 6,811.0 |
|---|
| Short Term Investments | | 0.0 | 0.0 | 47.2 | 43.4 | 174.3 | 138.7 | 101.1 | 220.0 | 239.7 | 241.0 |
|---|
| Total Cash & ST Investments | | 7,575.7 | 6,985.0 | 7,620.3 | 7,738.0 | 8,692.7 | 7,719.9 | 8,588.7 | 8,332.2 | 7,478.3 | 7,052.0 |
|---|
| Accounts Receivable | | 9,876.8 | 11,648.0 | 13,471.2 | 13,675.8 | 10,184.3 | 12,335.0 | 11,216.5 | 12,601.4 | 11,192.8 | 10,496.9 |
|---|
| Inventory | | 9,760.7 | 10,686.3 | 10,729.4 | 0.0 | 9,933.8 | 10,036.9 | 9,125.4 | 9,948.5 | 8,603.6 | 9,832.4 |
|---|
| Other Current Assets | | 3,923.8 | 5,191.5 | 2,102.7 | 13,107.3 | 4,022.6 | 977.1 | 1,410.6 | 14,343.5 | 13,192.0 | 12,361.6 |
|---|
| Total Current Assets | | 31,137.0 | 34,510.8 | 33,923.5 | 34,521.1 | 32,833.3 | 31,069.0 | 30,341.2 | 32,624.1 | 29,273.9 | 29,246.0 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 16,714.8 | 17,075.2 | 16,818.6 | 15,831.8 | 14,700.8 | 13,974.0 | 14,505.4 | 13,334.0 | 11,800.8 | 11,222.4 | 10,460.3 | 10,596.9 | 10,342.0 | 7,517.6 | 7,290.4 | 6,500.5 |
|---|
| Goodwill | | 0.0 | 305.2 | 281.5 | 288.9 | 248.6 | 487.4 | 611.8 | 685.5 | 145.3 | 145.4 | 149.7 | 145.8 | 145.9 | 148.2 | 148.5 | 38.9 |
|---|
| Intangible Assets | | 0.0 | 3,213.6 | 2,586.2 | 2,165.9 | 2,194.7 | 2,651.7 | 2,080.2 | 2,315.7 | 1,709.3 | 1,425.7 | 1,323.6 | 1,248.5 | 1,217.8 | 929.3 | 887.3 | 724.5 |
|---|
| Long-Term Investments | | 7,065.0 | 3,209.7 | 6,525.0 | 4,465.1 | 5,314.1 | 4,605.0 | 4,616.2 | 5,646.5 | 5,709.1 | 5,196.4 | 5,001.8 | 4,817.2 | 4,571.4 | 5,684.9 | 5,590.8 | 6,026.8 |
|---|
| Other Long-Term Assets | | 634.9 | 4,392.8 | 866.7 | 2,464.1 | 1,449.8 | 1,330.8 | 1,624.3 | 1,573.2 | 1,296.1 | 1,320.2 | 1,343.1 | 1,203.9 | 1,306.4 | 1,333.9 | 1,712.2 | 1,544.5 |
|---|
| Total Long-Term Assets | | 30,292.6 | 31,706.1 | 29,899.6 | 27,667.9 | 25,993.7 | 24,964.8 | 25,106.4 | 24,965.6 | 22,026.0 | 20,864.7 | 19,916.3 | 19,585.7 | 19,203.0 | 16,903.1 | 16,875.3 | 15,804.0 |
|---|
| Total Assets | | 63,125.9 | 65,629.6 | 60,240.8 | 55,156.1 | 53,481.5 | 48,204.2 | 44,859.9 | 44,328.4 | 41,221.0 | 37,855.3 | 36,313.9 | 37,068.4 | 35,528.1 | 31,457.4 | 32,658.5 | 32,318.5 |
| 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 | | 16,357.6 | 16,862.0 | 17,075.2 | 16,462.7 | 16,714.8 | 16,710.4 | 16,818.6 | 16,749.5 | 16,515.9 | 16,115.4 |
|---|
| Goodwill | | 0.0 | 0.0 | 305.2 | 0.0 | 0.0 | 0.0 | 281.5 | 0.0 | 0.0 | 0.0 |
|---|
| Intangible Assets | | 3,683.2 | 3,602.2 | 3,213.6 | 3,283.1 | 3,104.9 | 2,930.8 | 2,586.2 | 2,685.9 | 2,561.6 | 2,518.9 |
|---|
| Long-Term Investments | | 2,737.0 | 6,788.1 | 3,209.7 | 3,342.0 | 7,065.0 | 7,113.8 | 6,525.0 | 3,110.4 | 3,710.7 | 4,060.2 |
|---|
| Other Long-Term Assets | | 8,447.0 | 4,186.2 | 4,392.8 | 3,798.0 | 634.9 | 766.8 | 866.7 | 4,230.4 | 3,579.9 | 3,037.6 |
|---|
| Total Long-Term Assets | | 31,224.8 | 31,438.5 | 31,706.1 | 29,800.8 | 30,292.6 | 30,297.1 | 29,899.6 | 29,279.0 | 28,886.5 | 28,244.6 |
|---|
| Total Assets | | 62,361.8 | 65,949.3 | 65,629.6 | 64,321.9 | 63,125.9 | 61,366.1 | 60,240.8 | 61,903.1 | 58,160.4 | 57,490.6 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 9,571.5 | 9,884.8 | 9,427.3 | 8,212.4 | 8,741.9 | 8,728.2 | 6,820.6 | 7,216.7 | 8,137.5 | 6,746.4 | 6,087.0 | 6,741.7 | 5,691.1 | 5,194.8 | 5,486.9 | 5,824.4 |
|---|
| Short-Term Debt | | 2,790.7 | 3,274.9 | 2,938.4 | 2,591.5 | 2,188.1 | 1,726.8 | 1,917.9 | 1,405.1 | 1,360.8 | 1,650.5 | 2,326.1 | 2,575.6 | 3,022.7 | 2,045.0 | 3,178.2 | 4,009.2 |
|---|
| Other Current Liabilities | | 9,477.0 | 13,776.9 | 9,226.3 | 11,528.6 | 0.3 | 0.2 | 0.1 | 8,327.5 | 0.0 | 0.0 | 2.0 | 335.8 | 0.0 | 0.0 | 0.0 | 1.7 |
|---|
| Current Liabilities | | 24,202.6 | 27,307.4 | 24,160.4 | 22,332.5 | 23,619.9 | 20,207.5 | 17,657.9 | 17,135.0 | 17,536.5 | 15,744.4 | 14,779.7 | 15,754.3 | 15,014.0 | 12,815.9 | 14,214.5 | 15,393.9 |
| Current Liabilities |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Accounts Payable | | 8,720.5 | 10,464.6 | 9,884.8 | 10,652.9 | 9,571.5 | 9,978.0 | 9,427.3 | 10,848.2 | 8,271.9 | 9,110.0 |
|---|
| Short-Term Debt | | 3,272.7 | 3,749.3 | 3,274.9 | 3,268.8 | 2,790.7 | 2,930.8 | 2,938.4 | 2,772.2 | 3,139.2 | 2,789.3 |
|---|
| Other Current Liabilities | | 1,431.1 | -3,749.3 | 13,776.9 | 12,635.5 | 9,312.3 | 8,689.3 | 9,226.3 | 9,236.8 | 9,549.4 | 8,980.5 |
|---|
| Current Liabilities | | 8,720.5 | 10,464.6 | 27,307.4 | 26,768.9 | 24,202.6 | 24,083.6 | 24,160.4 | 25,115.0 | 23,016.0 | 22,809.5 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 11,834.3 | 11,967.5 | 11,575.4 | 9,549.9 | 8,698.8 | 9,055.0 | 9,340.9 | 9,496.1 | 8,089.7 | 7,008.5 | 6,501.1 | 6,426.9 | 6,188.3 | 4,425.7 | 4,257.4 | 3,183.7 |
|---|
| Capital Leases | | 837.7 | 1,259.9 | 1,193.0 | 1,096.2 | 955.4 | 862.1 | 771.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Def. Tax Liability | | 29.0 | 35.1 | 35.0 | 46.8 | 37.1 | 131.8 | 128.4 | 127.0 | 8.8 | 9.6 | 5.8 | 6.0 | 7.7 | 10.3 | 15.2 | 10.3 |
|---|
| Total Liabilities | | 37,880.6 | 40,417.9 | 36,742.3 | 32,664.1 | 33,383.4 | 30,662.1 | 28,434.7 | 28,021.5 | 26,547.3 | 24,498.5 | 23,330.4 | 24,077.3 | 22,838.7 | 18,753.2 | 19,510.2 | 19,458.9 |
| 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 | | 14,160.9 | 11,419.3 | 11,967.5 | 12,070.5 | 12,672.0 | 11,824.0 | 11,575.4 | 11,608.9 | 10,754.7 | 10,532.1 |
|---|
| Capital Leases | | 1,229.9 | 1,273.0 | 1,259.9 | 1,148.5 | 1,177.7 | 848.5 | 856.3 | 1,115.1 | 1,084.7 | 1,100.1 |
|---|
| Def. Tax Liability | | 22.0 | 36.2 | 35.1 | 27.6 | 29.0 | 34.7 | 35.0 | 34.6 | 34.1 | 35.5 |
|---|
| Total Liabilities | | 36,491.8 | 39,702.7 | 40,417.9 | 39,902.6 | 37,880.6 | 36,906.7 | 36,742.3 | 37,678.0 | 34,608.9 | 34,130.9 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 904.2 | 904.2 | 818.2 | 818.2 | 818.2 | 818.2 | 818.2 | 818.2 | 818.2 | 818.2 | 818.2 | 818.2 | 818.2 | 818.2 | 818.2 | 723.2 |
|---|
| Retained Earnings | | 10,576.9 | 16,352.8 | 10,525.7 | 15,834.0 | 14,433.6 | 13,652.8 | 11,857.3 | 12,075.4 | 10,964.2 | 9,233.4 | 9,016.5 | 9,081.0 | 8,885.5 | 9,407.7 | 9,499.5 | 10,108.2 |
|---|
| Comprehensive Income | | 6,690.3 | 812.5 | 5,189.4 | 0.0 | 0.0 | 0.0 | 0.0 | -182.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Common Equity | | 21,216.8 | 20,994.8 | 19,664.8 | 18,992.1 | 17,230.6 | 15,437.5 | 14,330.1 | 14,253.3 | 13,224.3 | 11,987.1 | 11,626.6 | 11,719.4 | 11,739.2 | 12,454.4 | 12,894.0 | 12,644.1 |
| 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 | | 25,870.0 | 904.2 | 904.2 | 818.2 | 818.2 | 904.2 | 904.2 | 818.2 | 818.2 | 818.2 |
|---|
| Retained Earnings | | 17,744.0 | 17,003.9 | 16,352.8 | 16,844.3 | 10,576.9 | 10,110.2 | 10,525.7 | 16,755.2 | 16,301.6 | 16,081.2 |
|---|
| Comprehensive Income | | 0.0 | 1,155.2 | 812.5 | -300.3 | 6,690.3 | 6,432.0 | 5,189.4 | 5,602.9 | 5,526.5 | 5,371.6 |
|---|
| Total Common Equity | | 25,870.0 | 21,986.6 | 20,994.8 | 20,428.2 | 21,216.8 | 20,491.8 | 19,664.8 | 20,544.0 | 20,014.0 | 19,818.4 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 15,462.8 | 15,242.4 | 14,513.8 | 12,141.4 | 10,887.0 | 10,781.8 | 11,258.8 | 10,901.2 | 9,450.5 | 8,659.0 | 8,827.3 | 9,002.4 | 9,211.0 | 6,470.7 | 7,435.6 | 7,192.9 |
|---|
| Book Value | | 25,245.4 | 25,211.7 | 23,498.5 | 22,492.0 | 20,098.0 | 17,542.1 | 16,425.1 | 16,306.9 | 14,673.7 | 13,356.7 | 12,983.5 | 12,991.1 | 12,689.4 | 12,704.2 | 13,148.2 | 12,859.6 |
| Other |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Total Debt | | 4,158.3 | 4,260.0 | 4,216.9 | 3,991.1 | 4,028.5 | 3,967.6 | 3,833.8 | 3,681.1 | 3,537.6 | 3,541.4 |
|---|
| Book Value | | 25,870.0 | 21,986.6 | 20,994.8 | 20,428.2 | 21,216.8 | 20,491.8 | 19,664.8 | 20,544.0 | 20,014.0 | 19,818.4 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | 1,213.6 | 968.1 | 591.4 | 712.0 | 1,863.1 | 1,415.0 | 2,063.8 | 179.9 | 1,472.8 | 1,869.5 | 126.3 | 249.1 | 501.4 | 222.7 | 90.8 | -432.8 | 1,282.1 |
|---|
| Depreciation & Amortization | | 3,354.5 | 3,603.9 | 3,533.9 | 3,218.3 | 2,985.1 | 2,838.9 | 2,642.9 | 2,506.4 | 2,000.1 | 1,767.6 | 1,743.0 | 1,932.7 | 1,978.2 | 1,928.2 | 1,311.8 | 1,202.3 | 1,289.8 |
|---|
| Stock-Based Compensation | | 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 |
|---|
| Change Working Capital | | -2,158.6 | -2,043.1 | -3,797.4 | -1,218.2 | -3,722.9 | -5,415.4 | -1,537.4 | -2,060.3 | -752.1 | -3,071.0 | -1,690.5 | -1,163.3 | -2,426.0 | -1,730.9 | -1,494.1 | -1,059.6 | -2,676.7 |
|---|
| Change In Accounts Receivable | | -1,488.8 | -1,235.9 | -1,097.8 | -1,799.0 | 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 |
|---|
| Change In Accounts Payable | | 1,101.2 | 572.4 | -701.0 | 1,190.0 | 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 |
|---|
| Change In Inventories | | -1,231.9 | -293.2 | -1,154.1 | 307.4 | 226.7 | -2,394.9 | -1,994.6 | 79.4 | -157.0 | -1,196.8 | -527.7 | 461.6 | -1,359.0 | -173.6 | -34.6 | 768.7 | -1,314.9 |
|---|
| Other Non-cash Items | | 7,997.7 | 1,751.6 | 3,514.9 | 3,201.5 | 1,982.5 | 3,838.9 | 1,459.3 | 3,063.2 | 1,820.7 | 1,600.2 | 2,979.2 | 1,600.2 | 1,975.6 | 1,790.9 | 1,842.9 | 2,020.1 | 113.4 |
|---|
| Cash from Operations | | 5,130.7 | 0.0 | 0.0 | 5,913.6 | 3,107.8 | 2,677.4 | 4,628.6 | 3,689.2 | 4,541.6 | 2,166.3 | 3,158.0 | 2,618.8 | 2,029.2 | 2,210.9 | 1,751.4 | 1,730.1 | 8.5 |
| 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 | | -826.2 | 461.1 | 609.6 | 800.5 | -713.8 | 90.2 | 559.1 | 585.4 | -305.5 | 485.3 |
|---|
| Depreciation & Amortization | | 955.9 | 896.7 | 892.3 | 0.0 | 902.8 | 937.8 | 848.6 | 847.0 | 863.9 | 795.0 |
|---|
| 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 | | -176.2 | -158.8 | -6.1 | -1,702.0 | 334.5 | -1,793.6 | 19.7 | -2,358.0 | 569.8 | -390.1 |
|---|
| Change In Accounts Receivable | | 461.5 | -1,256.5 | 553.5 | -994.4 | 1,857.1 | -1,931.6 | -221.6 | -801.8 | 927.0 | -1,392.4 |
|---|
| Change In Accounts Payable | | -733.4 | 1,896.4 | -952.3 | 361.7 | -2,028.7 | 1,667.0 | -570.1 | 230.8 | -881.7 | 2,322.1 |
|---|
| Change In Inventories | | 474.8 | -1,388.4 | 418.7 | 201.6 | 780.6 | -1,412.2 | 195.0 | -717.6 | 611.1 | -1,320.4 |
|---|
| Other Non-cash Items | | 656.6 | 437.5 | 52.4 | 1,387.2 | 1,185.3 | 972.7 | 579.3 | 845.6 | 408.0 | 777.6 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1,536.2 | 1,667.8 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -3,863.8 | -3,907.4 | -2,356.4 | -4,137.6 | -3,752.8 | -3,259.1 | -3,083.0 | -2,544.6 | -3,844.4 | -3,219.3 | -2,476.1 | -2,230.8 | -2,584.1 | -2,525.5 | -1,747.2 | -2,149.9 | -2,032.8 |
|---|
| Acquisitions | | -34.5 | -3.7 | -648.6 | 124.4 | 59.2 | 426.1 | 673.0 | -7.5 | -775.9 | -17.5 | -46.7 | 147.6 | -7.1 | -30.0 | 190.3 | -0.1 | 80.6 |
|---|
| Investments | | -1,070.1 | -250.0 | -188.1 | -442.2 | -219.2 | -98.6 | -143.5 | -79.1 | -90.3 | -67.7 | -123.4 | -104.3 | -40.9 | -53.7 | -52.6 | -169.3 | -144.1 |
|---|
| Sales of Investment | | 318.7 | 122.3 | 230.6 | 260.4 | 122.5 | 84.6 | 89.7 | 98.1 | 99.3 | 49.6 | 106.1 | 148.6 | 64.6 | 135.9 | 166.0 | 38.3 | 293.9 |
|---|
| Other Investing Activities | | 47.4 | 0.0 | 0.0 | -1,031.0 | 562.7 | 381.4 | 149.3 | 449.9 | 191.1 | 672.1 | 149.4 | 105.7 | 170.8 | 82.6 | 93.7 | -170.9 | 132.5 |
|---|
| Cash from Investing | | -4,602.3 | 0.0 | 0.0 | -5,226.0 | -3,227.5 | -2,465.5 | -2,314.5 | -2,083.3 | -4,420.3 | -2,582.9 | -2,390.7 | -1,933.2 | -2,396.7 | -2,390.7 | -1,349.7 | -2,451.9 | -1,669.8 |
| 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 | | -1,197.3 | -616.9 | -587.4 | -971.4 | -637.2 | -595.3 | -796.3 | -941.5 | -1,013.6 | -1,112.4 |
|---|
| Acquisitions | | 73.8 | -163.5 | 11.9 | 0.0 | -38.3 | -11.1 | -48.6 | 14.0 | 8.5 | -8.3 |
|---|
| Investments | | -52.7 | -82.0 | -61.0 | 0.0 | 9.9 | -59.6 | -18.6 | -659.3 | -207.5 | -184.7 |
|---|
| Sales of Investment | | 48.2 | 15.9 | 25.3 | 0.0 | 0.5 | 150.6 | -8.6 | 87.7 | 106.3 | 133.3 |
|---|
| Other Investing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 26.0 | 16.3 |
|---|
| Cash from Investing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -1,080.4 | -1,155.8 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -1,675.9 | 0.0 | 0.0 | 2,041.1 | -3,586.7 | -1,543.3 | -1,747.2 | -1,344.5 | -1,338.0 | -1,266.8 | -1,918.6 | -2,061.1 | -6,396.0 | -3,297.4 | -2,718.2 | -2,792.3 | -1,749.2 |
|---|
| Debt Issued | | 3,244.7 | 15,242.4 | 728.6 | 4,413.5 | 4,841.1 | 1,648.5 | 1,270.3 | 1,702.1 | 2,788.7 | 2,058.3 | 1,750.4 | 1,885.9 | 6,187.4 | 6,037.8 | 1,753.2 | 3,035.0 | 8,942.1 |
|---|
| Issuance of Common Stock | | 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 | 8.8 | 975.5 | 1.3 |
|---|
| Repurchase of Common Stock | | 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 |
|---|
| Dividends Paid | | -239.5 | 0.0 | 0.0 | -126.9 | -239.9 | -291.2 | -235.2 | -230.9 | -122.6 | -116.8 | -117.4 | -109.0 | -73.5 | -58.5 | -59.1 | -43.1 | -308.3 |
|---|
| Other Financing Activities | | 1,300.9 | 0.0 | 0.0 | -474.7 | 4,274.9 | 1,552.3 | 988.5 | 458.5 | 2,279.8 | 2,224.4 | 1,757.2 | 1,981.2 | 6,533.8 | 4,022.9 | 1,912.1 | 3,020.5 | 3,277.0 |
|---|
| Cash from Financing | | 694.1 | 0.0 | 0.0 | 1,439.5 | 448.3 | -282.3 | -993.9 | -1,117.0 | 819.3 | 840.8 | -278.8 | -188.9 | 64.3 | 667.0 | -856.4 | 1,160.5 | 1,220.8 |
| 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 | 88.7 | 378.6 |
|---|
| Debt Issued | | 0.0 | 14,160.9 | -1,007.7 | -73.8 | -96.8 | -123.5 | 708.0 | 241.0 | 221.4 | 865.8 |
|---|
| 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 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Dividends Paid | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -12.9 | 0.0 |
|---|
| Other Financing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -85.7 | -31.1 |
|---|
| Cash from Financing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -9.9 | 347.5 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | 1,315.9 | 1,196.8 | -914.5 | 2,165.2 | 270.8 | 155.2 | 1,118.9 | 507.0 | 919.8 | 335.5 | 305.0 | 465.8 | -400.9 | 460.3 | -513.3 | 401.3 | -479.6 |
|---|
| Closing Cash Balance | | 8,554.5 | 8,769.8 | 7,573.0 | 8,487.6 | 6,322.4 | 6,051.5 | 5,896.3 | 4,777.4 | 4,270.4 | 3,350.6 | 3,015.1 | 2,710.2 | 2,244.4 | 2,645.3 | 1,832.2 | 2,345.5 | 1,944.2 |
| 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 | | 811.8 | 382.4 | 590.7 | -588.0 | -119.3 | -862.2 | 1,544.9 | -1,478.0 | 375.4 | 873.5 |
|---|
| Closing Cash Balance | | 8,769.8 | 7,958.1 | 7,575.7 | 6,985.0 | 7,573.0 | 7,692.3 | 8,554.5 | 7,009.6 | 8,487.6 | 8,112.2 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | 1,266.9 | 1,665.2 | 174.6 | 1,776.0 | -644.9 | -581.7 | 1,545.5 | 1,144.6 | 697.2 | -1,053.0 | 681.9 | 387.9 | -554.9 | -314.6 | 4.3 | -419.8 | -2,024.3 |
|---|
| Real Free Cash Flow | | 1,266.9 | 1,665.2 | 174.6 | 1,776.0 | -644.9 | -581.7 | 1,545.5 | 1,144.6 | 697.2 | -1,053.0 | 681.9 | 387.9 | -554.9 | -314.6 | 4.3 | -419.8 | -2,024.3 |
| 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 | | -155.1 | 1,019.6 | 727.1 | -136.1 | 622.1 | -636.2 | 1,210.4 | -1,021.6 | 522.7 | 555.4 |
|---|
| Real Free Cash Flow | | -155.1 | 1,019.6 | 727.1 | -136.1 | 622.1 | -636.2 | 1,210.4 | -1,021.6 | 522.7 | 555.4 |