Postal Savings Bank of China Co., Ltd.
601658.SS
Výsledovka
Výsledovka
Rozvaha
Peněžní toky
V miliardách (CNY)
| Revenue | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenues | 332.1 | 355.1 | 320.7 | 226.8 | 234.7 | 216.4 | 207.6 | 201.0 | 188.2 | 129.3 | 111.3 | 110.6 | |
| Cost of Revenues | 9.6 | 32.9 | 0.0 | -354.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Gross Profit | 322.5 | 322.1 | 320.7 | 581.4 | 234.7 | 216.4 | 207.6 | 201.0 | 188.2 | 129.3 | 111.3 | 110.6 |
| Revenue | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenues | 90.2 | 84.1 | 79.1 | 78.7 | 79.1 | 80.8 | 78.3 | 82.5 | 139.2 | 83.2 | |
| Cost of Revenues | 9.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -2.9 | 0.0 | |
| Gross Profit | 80.6 | 84.1 | 79.1 | 78.7 | 79.1 | 80.8 | 78.3 | 82.5 | 142.1 | 83.2 |
| Operating Income | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 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 | |
| Selling General & Admin Expenses | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 24.7 | 20.5 | 20.2 | 19.4 | |
| Depreciation & Amortization | 0.0 | 0.0 | 0.0 | 12.1 | 11.4 | 9.0 | 8.1 | 7.2 | 4.6 | 4.6 | 4.7 | 4.8 | |
| Total Operating Expenses | 69.5 | 223.9 | 75.4 | 226.8 | 106.4 | 101.8 | 85.7 | 81.8 | 79.3 | 78.2 | 68.3 | 69.2 | |
| Operating Income | 253.0 | 98.2 | 245.3 | 240.6 | 291.9 | 81.1 | 68.0 | 63.6 | 179.5 | 51.1 | 42.9 | 41.4 |
| 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 | 0.0 | 0.0 | ||
| Selling General & Admin Expenses | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 77.8 | 52.6 | ||
| Depreciation & Amortization | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 3.3 | 3.3 | ||
| Total Operating Expenses | 69.5 | 0.0 | 0.0 | 0.0 | 75.4 | 0.0 | 33.7 | 0.0 | 68.5 | 53.3 | ||
| Operating Income | 11.1 | 84.1 | 79.1 | 78.7 | 3.6 | 80.8 | 44.6 | 82.5 | 8.8 | 28.1 |
| Net Income | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest Income | 118.4 | 480.9 | 508.2 | 498.3 | 474.2 | 451.6 | 416.3 | 388.2 | 360.2 | 305.3 | 278.2 | 300.6 | |
| Interest Expense | 47.3 | 199.3 | 222.1 | 216.5 | 200.6 | 182.2 | 162.9 | 148.0 | 126.0 | 117.2 | 120.6 | 121.3 | |
| Other Expense | -154.8 | 0.0 | -150.7 | -149.0 | -200.5 | 0.4 | 0.1 | 0.1 | -126.0 | 0.0 | 0.0 | 0.0 | |
| IBT | 98.2 | 98.2 | 94.6 | 91.6 | 91.4 | 81.5 | 68.1 | 63.7 | 53.5 | 51.1 | 42.9 | 41.4 | |
| Income Tax Expense | 10.6 | 10.6 | 7.9 | 5.2 | 6.0 | 4.9 | 3.8 | 2.7 | 1.1 | 3.4 | 3.2 | 6.5 | |
| Net Income | 87.4 | 87.4 | 86.5 | 86.3 | 85.2 | 76.2 | 64.2 | 60.9 | 52.3 | 47.7 | 39.8 | 34.9 |
| 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 | 118.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 127.3 | 127.4 | 0.0 | 126.7 | ||
| Interest Expense | 47.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 56.0 | 55.8 | 0.0 | 55.1 | ||
| Other Expense | 0.0 | -54.9 | -48.4 | -51.4 | 7.8 | -51.1 | -19.9 | -53.8 | 8.8 | -0.6 | ||
| IBT | 11.1 | 29.2 | 30.7 | 27.3 | 11.4 | 29.7 | 24.7 | 28.8 | 8.8 | 28.1 | ||
| Income Tax Expense | 0.2 | 1.8 | 6.7 | 1.9 | 0.7 | 2.7 | 1.7 | 2.8 | -1.9 | 2.0 | ||
| Net Income | 10.8 | 27.3 | 24.0 | 25.2 | 10.7 | 27.0 | 22.9 | 25.9 | 5.3 | 26.1 |
| Per Share Data | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| EPS | ¥0.00 | ¥0.00 | ¥0.00 | ¥0.83 | ¥0.85 | ¥0.78 | ¥0.71 | ¥0.72 | ¥0.65 | ¥0.59 | ¥0.55 | ¥0.43 | |
| EPS Diluted | ¥0.00 | ¥0.00 | ¥0.00 | ¥0.83 | ¥0.85 | ¥0.78 | ¥0.71 | ¥0.72 | ¥0.65 | ¥0.59 | ¥0.55 | ¥0.43 | |
| Shares Outstanding | 117.2 | 119.7 | 99.2 | 97.5 | 92.4 | 91.0 | 86.9 | 81.3 | 81.0 | 81.0 | 71.8 | 81.0 | |
| Diluted Shares Outstanding | 117.2 | 119.7 | 99.2 | 97.5 | 92.4 | 91.0 | 86.9 | 81.3 | 81.0 | 81.0 | 71.8 | 81.0 |
| 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 | $0.05 | $0.26 | ||
| EPS Diluted | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.05 | $0.26 | ||
| Shares Outstanding | 117.2 | 118.8 | 120.1 | 99.2 | 99.2 | 99.2 | 99.2 | 99.2 | 99.2 | 99.2 | ||
| Diluted Shares Outstanding | 117.2 | 118.8 | 120.1 | 99.2 | 99.2 | 99.2 | 99.2 | 99.2 | 99.2 | 99.2 |
| Current Assets | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Equivalents | 1,918.2 | 1,957.9 | 1,833.9 | 1,732.2 | 1,564.3 | 1,511.9 | 1,452.8 | 1,628.9 | 2,024.7 | 1,679.3 | 1,655.9 | |
| Short Term Investments | -3,226.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Total Cash & ST Investments | -1,308.8 | 1,957.9 | 1,833.9 | 1,732.2 | 1,564.3 | 1,511.9 | 1,452.8 | 1,628.9 | 2,024.7 | 1,679.3 | 1,655.9 | |
| Accounts Receivable | 17.7 | 506.0 | 12.2 | 17.8 | 26.0 | 18.0 | 13.4 | 10.9 | 1,480.1 | 1,537.3 | 1,918.3 | |
| Inventory | 1,291.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Other Current Assets | 3,140.9 | 1.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Total Current Assets | 3,140.9 | 2,464.9 | 113.2 | 1,750.0 | 1,590.4 | 1,529.9 | 1,466.2 | 1,639.8 | 3,504.8 | 3,216.7 | 3,574.2 |
| Current Assets | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Equivalents | 459.7 | 2,535.6 | 346.4 | 1,960.6 | 373.6 | 91.5 | 544.0 | 1,833.9 | 1,748.9 | 1,775.0 | |
| Short Term Investments | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -3,171.4 | 0.0 | 0.0 | |
| Total Cash & ST Investments | 459.7 | 2,535.6 | 346.4 | 1,960.6 | 373.6 | 91.5 | 544.0 | -1,337.5 | 1,748.9 | 1,775.0 | |
| Accounts Receivable | 0.0 | 501.2 | 0.0 | 506.0 | 0.0 | 17.7 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Inventory | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1,325.3 | 0.0 | -2,159.8 | |
| Other Current Assets | 0.0 | 2.7 | 0.0 | 1.0 | 2,792.9 | 3,031.7 | 1,786.0 | 2,247.1 | 0.0 | 0.0 | |
| Total Current Assets | 459.7 | 3,039.5 | 346.4 | 2,467.6 | 3,166.5 | 3,140.9 | 2,330.0 | 2,247.1 | 1,748.9 | 1,793.1 |
| Long-Term Assets | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Property, Plant & Equipment | 67.0 | 70.2 | 65.2 | 63.9 | 65.3 | 59.1 | 56.0 | 45.4 | 43.8 | 39.3 | 36.5 | |
| Goodwill | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Intangible Assets | 8.5 | 8.4 | 7.8 | 7.3 | 4.1 | 4.3 | 3.7 | 3.4 | 3.6 | 3.6 | 3.4 | |
| Long-Term Investments | 4.2 | 8,199.1 | 0.0 | 4,961.5 | 4,354.7 | 3,925.8 | 3,680.0 | 3,394.7 | 1,749.1 | 1,971.5 | 1,104.2 | |
| Other Long-Term Assets | 13,131.2 | 6,281.1 | 12,502.8 | -5,032.6 | -4,424.1 | -3,989.1 | -3,739.7 | -3,443.5 | -1,796.4 | -2,014.3 | -1,144.2 | |
| Total Long-Term Assets | 13,272.6 | 14,620.0 | 12,575.8 | 5,032.6 | 4,424.1 | 3,989.1 | 3,739.7 | 3,443.5 | 1,796.4 | 2,014.3 | 1,144.2 | |
| Total Assets | 16,413.5 | 17,084.9 | 15,726.6 | 14,067.3 | 12,587.9 | 11,353.3 | 10,216.7 | 9,516.2 | 9,012.6 | 8,265.6 | 7,296.4 |
| Long-Term Assets | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Property, Plant & Equipment | 72.1 | 70.8 | 60.2 | 70.2 | 68.9 | 67.0 | 55.8 | 67.0 | 54.3 | 63.9 | |
| Goodwill | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Intangible Assets | 7.9 | 7.8 | 8.1 | 8.4 | 7.3 | 8.5 | 0.0 | 7.8 | 7.8 | 7.3 | |
| Long-Term Investments | 0.0 | 8,829.4 | 0.0 | 8,199.1 | 5.4 | 4.2 | 3.0 | 2.8 | 5,379.4 | 5,217.2 | |
| Other Long-Term Assets | 18,459.2 | 6,177.9 | 17,274.7 | 6,278.4 | 13,436.1 | 13,131.2 | 13,881.9 | 13,339.4 | -73.3 | -64.9 | |
| Total Long-Term Assets | 18,605.7 | 15,151.0 | 17,343.0 | 14,617.3 | 13,579.8 | 13,272.6 | 14,002.0 | 13,479.6 | 5,433.7 | 5,288.4 | |
| Total Assets | 18,605.7 | 18,190.5 | 17,689.4 | 17,084.9 | 16,746.3 | 16,413.5 | 16,331.9 | 15,726.6 | 15,315.4 | 15,123.1 |
| Current Liabilities | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Accounts Payable | 4.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 88.5 | 89.6 | 91.3 | |
| Short-Term Debt | 304.7 | 512.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Other Current Liabilities | 4,013.2 | 14,954.2 | 4,133.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -88.5 | -89.6 | -91.3 | |
| Current Liabilities | 4,322.4 | 15,470.4 | 4,139.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 88.5 | 89.6 | 91.3 |
| Current Liabilities | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Accounts Payable | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 4.4 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Short-Term Debt | 0.0 | 0.0 | 180.2 | 512.5 | 227.9 | 304.7 | 211.6 | 0.0 | 0.0 | 0.0 | |
| Other Current Liabilities | 0.0 | 16,399.4 | 0.0 | 14,957.9 | 25.6 | 4,008.9 | -4.5 | 4,647.1 | -3.0 | -6.6 | |
| Current Liabilities | 0.0 | 16,399.4 | 180.2 | 15,470.4 | 253.5 | 4,322.4 | 211.7 | 4,653.0 | 259.7 | 4,685.9 |
| Long-Term Liabilities | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Long-Term Debt | 330.2 | 251.2 | 0.0 | 111.8 | 91.1 | 67.3 | 105.4 | 76.2 | 74.9 | 54.9 | 25.0 | |
| Capital Leases | 6.3 | 0.0 | 7.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Def. Tax Liability | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Total Liabilities | 15,606.7 | 16,053.3 | 14,770.0 | 111.8 | 91.1 | 67.3 | 105.4 | 76.2 | 8,581.2 | 7,918.7 | 7,025.5 |
| Long-Term Liabilities | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Long-Term Debt | 314.4 | 301.7 | 197.0 | 251.2 | 589.3 | 336.5 | 585.2 | 0.0 | 0.0 | 0.0 | |
| Capital Leases | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 6.3 | 9.6 | 7.0 | 9.5 | 6.8 | |
| Def. Tax Liability | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Total Liabilities | 17,439.8 | 17,049.7 | 16,843.0 | 16,053.3 | 15,913.4 | 15,606.7 | 15,523.2 | 14,940.0 | 429.3 | 638.7 |
| Total Common Equity | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Common Stock | 99.2 | 99.2 | 99.2 | 92.4 | 92.4 | 87.0 | 86.2 | 81.0 | 81.0 | 81.0 | 68.6 | |
| Retained Earnings | 267.8 | 558.8 | 249.3 | 225.2 | 198.8 | 180.6 | 157.4 | 132.9 | 106.3 | 76.6 | 58.8 | |
| Comprehensive Income | 277.8 | 211.5 | 276.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Total Common Equity | 805.0 | 1,029.7 | 784.9 | 824.2 | 794.1 | 671.8 | 543.9 | 474.4 | 431.0 | 346.5 | 270.4 |
| Total Common Equity | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Common Stock | 120.1 | 120.1 | 99.2 | 99.2 | 99.2 | 99.2 | 99.2 | 99.2 | 99.2 | 99.2 | |
| Retained Earnings | 322.3 | 295.0 | 282.4 | 558.8 | 294.9 | 267.8 | 270.3 | 249.3 | 269.8 | 243.8 | |
| Comprehensive Income | 721.3 | 304.2 | 462.7 | 211.5 | 436.9 | 277.8 | 437.5 | 276.2 | 404.8 | 406.1 | |
| Total Common Equity | 1,163.7 | 1,138.6 | 844.3 | 1,029.7 | 831.0 | 805.0 | 806.9 | 784.9 | 913.8 | 889.0 |
| Other | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Debt | 641.3 | 763.7 | 903.9 | 111.8 | 91.1 | 67.3 | 105.4 | 76.2 | 74.9 | 54.9 | 25.0 | |
| Book Value | 806.8 | 1,031.6 | 956.6 | 13,955.5 | 12,496.8 | 11,286.0 | 10,111.3 | 9,440.1 | 431.4 | 346.9 | 270.8 |
| Other | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Debt | 2.2 | 2.2 | 2.1 | 2.0 | 1.9 | 1.8 | 1.8 | 1.7 | 1.7 | 1.7 | |
| Book Value | 1,163.7 | 1,138.6 | 844.3 | 1,029.7 | 831.0 | 805.0 | 806.9 | 784.9 | 913.8 | 889.0 |
| Cash Flow From Operating Activities | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | 82.2 | 80.2 | 94.6 | 91.6 | 91.4 | 81.5 | 68.1 | 63.7 | 53.5 | 51.1 | 42.9 | 41.4 | |
| Depreciation & Amortization | 12.2 | 0.0 | 11.4 | 12.1 | 11.4 | 9.0 | 8.1 | 7.2 | 4.6 | 4.6 | 4.7 | 4.8 | |
| 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 | |
| Change Working Capital | 1,440.7 | 0.0 | 436.8 | -4.1 | 501.6 | 136.1 | 177.8 | 57.9 | 191.8 | -330.7 | 275.7 | 949.8 | |
| Change In Accounts Receivable | 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 | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Other Non-cash Items | -47.1 | 24.1 | -145.5 | -1,077.3 | -129.5 | -117.0 | -92.2 | -102.4 | -65.4 | -90.0 | -102.8 | -66.6 | |
| Cash from Operations | 1,472.8 | 0.0 | 0.0 | -977.6 | 474.9 | 109.6 | 161.8 | 26.4 | 184.5 | -365.0 | 220.5 | 929.4 |
| 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 | 10.8 | 27.3 | 24.0 | 25.2 | 10.7 | 27.0 | 22.9 | 25.9 | 5.3 | 28.1 | |
| Depreciation & Amortization | 0.0 | 2.9 | 0.0 | 0.0 | 0.0 | 0.0 | 2.8 | 2.9 | 3.3 | 3.2 | |
| 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 | 0.0 | 59.3 | -119.7 | -16.7 | -36.0 | -767.3 | 793.4 | -26.0 | 17.0 | -106.7 | |
| Change In Accounts Receivable | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Change In Accounts Payable | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Change In Inventories | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Other Non-cash Items | -1.7 | 4.9 | 128.2 | 22.1 | 39.7 | 15.0 | -54.8 | 10.5 | 51.1 | -36.5 | |
| Cash from Operations | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 70.1 | -111.9 |
| Cash Flow From Investing Activities | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Capital Expenditure | -14.8 | -13.8 | -20.4 | -13.0 | -12.4 | -13.9 | -7.6 | -6.7 | -6.3 | -8.9 | -7.4 | -5.7 | |
| Acquisitions | 0.0 | 0.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Investments | -2,097.2 | -2,115.9 | -2,218.9 | -1,994.5 | -2,089.2 | -1,465.0 | -1,228.2 | -989.3 | -963.9 | -1,022.6 | -2,384.3 | -1,971.5 | |
| Sales of Investment | 1,692.8 | 1,896.8 | 1,758.7 | 1,765.0 | 1,589.9 | 1,295.8 | 984.2 | 700.6 | 758.3 | 1,362.5 | 1,944.2 | 584.1 | |
| Other Investing Activities | -153.1 | 0.0 | 0.0 | -1,178.7 | 0.2 | 0.2 | 129.4 | 121.8 | 122.5 | 114.0 | 112.1 | 81.6 | |
| Cash from Investing | -1,192.6 | 0.0 | 0.0 | -1,421.2 | -511.5 | -182.9 | -122.1 | -173.7 | -89.3 | 445.0 | -335.4 | -1,311.4 |
| 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 | -6.2 | -3.4 | 2.6 | -6.9 | -8.1 | -4.8 | -4.8 | -2.6 | -3.8 | -3.6 | |
| Acquisitions | 0.0 | 0.0 | 0.2 | 0.1 | -0.4 | 0.5 | 0.0 | 0.1 | 0.0 | 0.0 | |
| Investments | -221.4 | 0.0 | -666.7 | -510.2 | -571.2 | -538.4 | -554.6 | -554.7 | -407.4 | -580.5 | |
| Sales of Investment | 205.5 | 0.0 | 535.8 | 460.6 | 387.0 | 429.0 | 425.9 | 452.4 | 373.3 | 441.2 | |
| Other Investing Activities | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 49.3 | -139.2 | |
| Cash from Investing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -210.1 | -142.8 |
| Cash Flow From Financing Activities | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debt Repaid | -345.0 | 0.0 | 0.0 | 189.2 | -20.0 | -42.7 | -98.5 | -32.2 | -7.8 | -0.5 | 0.0 | 0.0 | |
| Debt Issued | 347.6 | 763.7 | -140.2 | 981.4 | 40.7 | 66.5 | 60.4 | 61.4 | 9.0 | 20.5 | 30.0 | 25.0 | |
| Issuance of Common Stock | 0.0 | 0.0 | 0.0 | 45.0 | 0.0 | 30.0 | 4.2 | 28.0 | 0.0 | 0.0 | 50.1 | 45.1 | |
| Repurchase of Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | -51.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Dividends Paid | -82.0 | 0.0 | 0.0 | -38.0 | -32.6 | -26.5 | -20.9 | -18.2 | -14.3 | -6.0 | -9.0 | 0.0 | |
| Other Financing Activities | -569.8 | 0.0 | 0.0 | 1,317.5 | 66.1 | 91.5 | 131.9 | 46.2 | 5.2 | 66.2 | 28.8 | 25.3 | |
| Cash from Financing | -1,020.0 | 0.0 | 0.0 | 1,513.7 | -37.7 | 52.3 | 16.7 | 23.9 | -16.9 | 59.7 | 69.9 | 70.4 |
| 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 | 0.0 | 132.2 | |
| Debt Issued | 314.4 | 12.7 | -75.5 | -386.5 | -53.5 | 175.9 | -155.5 | -107.2 | 474.6 | -77.2 | |
| Issuance of Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -45.0 | 45.0 | |
| 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 | -38.0 | -29.3 | |
| Other Financing Activities | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 373.7 | -0.9 | |
| Cash from Financing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 335.7 | -505.3 |
| Cash position | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Change in Cash | -132.6 | 0.0 | -113.8 | 213.2 | -73.8 | -21.8 | 55.2 | -122.1 | 79.5 | 138.0 | -42.5 | -310.6 | |
| Closing Cash Balance | 277.6 | 0.0 | 339.4 | 453.2 | 240.0 | 313.8 | 335.5 | 280.3 | 402.4 | 322.9 | 184.9 | 227.4 |
| 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 | 0.0 | -91.6 | 204.9 | 7.0 | -34.1 | 96.0 | -266.3 | 90.7 | 195.1 | -152.1 | |
| Closing Cash Balance | 0.0 | 459.7 | 551.3 | 346.4 | 339.4 | 373.6 | 277.6 | 544.0 | 453.2 | 258.1 |
| Free Cash Flow | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Free Cash Flow | 1,458.0 | 90.6 | 376.9 | 90.7 | 462.5 | 95.7 | 154.2 | 19.7 | 178.2 | -373.9 | 213.1 | 923.7 | |
| Real Free Cash Flow | 1,458.0 | 90.6 | 376.9 | 90.7 | 462.5 | 95.7 | 154.2 | 19.7 | 178.2 | -373.9 | 213.1 | 923.7 |
| 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 | 3.0 | 91.2 | 35.1 | 23.8 | 6.2 | -730.1 | 759.5 | 10.7 | 66.2 | -115.5 | |
| Real Free Cash Flow | 3.0 | 91.2 | 35.1 | 23.8 | 6.2 | -730.1 | 759.5 | 10.7 | 66.2 | -115.5 |
