China Construction Bank Corporation
601939.SS
Výsledovka
Výsledovka
Rozvaha
Peněžní toky
V miliardách (CNY)
| Revenue | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenues | 979.7 | 1,358.8 | 607.9 | 622.3 | 821.3 | 822.6 | 755.0 | 705.4 | 658.8 | 621.5 | 605.0 | 604.9 | 570.2 | 508.5 | 460.7 | 397.1 | 323.5 | |
| Cost of Revenues | 298.8 | 728.6 | 0.0 | -785.7 | 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 | |
| Gross Profit | 680.9 | 630.2 | 607.9 | 1,408.0 | 821.3 | 822.6 | 755.0 | 705.4 | 658.8 | 621.5 | 605.0 | 604.9 | 570.2 | 508.5 | 460.7 | 397.1 | 323.5 |
| Revenue | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenues | 330.9 | 160.3 | 350.7 | 137.8 | 165.1 | 155.6 | 140.1 | 147.1 | 343.9 | 187.8 | |
| Cost of Revenues | 152.6 | 0.0 | 146.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Gross Profit | 178.3 | 160.3 | 204.5 | 137.8 | 165.1 | 155.6 | 140.1 | 147.1 | 343.9 | 187.8 |
| Operating Income | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| R&D Expenses | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Selling General & Admin Expenses | 0.0 | 0.0 | 0.0 | 208.2 | 213.2 | 209.9 | 179.3 | 179.5 | 167.2 | 159.1 | 152.8 | 157.4 | 159.8 | 148.7 | 134.6 | 118.3 | 101.8 | |
| Depreciation & Amortization | 0.0 | 29.3 | 0.0 | 24.8 | -0.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 17.8 | 15.4 | 13.9 | 0.0 | 11.8 | |
| Total Operating Expenses | 203.0 | 249.9 | 212.1 | 208.2 | 285.5 | 276.8 | 228.7 | 215.2 | 199.4 | 196.1 | 219.5 | 215.5 | 211.3 | 187.4 | 170.4 | 143.6 | 120.5 | |
| Operating Income | 478.4 | 380.6 | 395.7 | 414.2 | 910.2 | 377.0 | 334.1 | 324.1 | 631.9 | 596.1 | 573.1 | 610.6 | 600.4 | 536.1 | 501.1 | 396.6 | 301.3 |
| 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 | 0.0 | 0.0 | ||
| Selling General & Admin Expenses | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 70.5 | 48.1 | ||
| Depreciation & Amortization | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 6.3 | 6.3 | ||
| Total Operating Expenses | 87.3 | 0.0 | 115.6 | 0.0 | 212.1 | 0.0 | 0.0 | 0.0 | 76.0 | 55.8 | ||
| Operating Income | 91.0 | 160.3 | 89.2 | 137.8 | -47.0 | 155.6 | 140.1 | 147.1 | 0.5 | 103.4 |
| Net Income | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest Income | 865.5 | 1,159.2 | 1,241.6 | 1,247.4 | 1,169.9 | 1,057.3 | 989.5 | 883.5 | 811.0 | 750.2 | 696.6 | 770.6 | 739.1 | 646.3 | 603.2 | 482.2 | 377.8 | |
| Interest Expense | 433.6 | 580.5 | 651.7 | 630.1 | 526.8 | 451.9 | 413.6 | 372.8 | 324.7 | 297.7 | 278.8 | 312.8 | 301.7 | 256.7 | 250.0 | 177.7 | 126.3 | |
| Other Expense | -97.9 | -0.3 | -11.4 | -24.8 | -528.2 | 1.4 | 2.5 | 2.5 | -323.8 | -296.3 | -277.9 | -312.1 | -301.3 | -256.2 | -249.6 | -177.5 | -126.1 | |
| IBT | 380.5 | 380.3 | 384.4 | 389.4 | 382.0 | 378.4 | 336.6 | 326.6 | 308.2 | 299.8 | 295.2 | 298.5 | 299.1 | 279.8 | 251.4 | 219.1 | 175.2 | |
| Income Tax Expense | 40.8 | 40.8 | 48.1 | 56.9 | 58.9 | 74.5 | 63.0 | 57.4 | 52.5 | 56.2 | 62.8 | 69.6 | 70.8 | 64.7 | 57.8 | 49.7 | 40.1 | |
| Net Income | 338.9 | 338.9 | 335.6 | 332.7 | 323.9 | 302.5 | 271.1 | 266.7 | 254.7 | 242.3 | 231.5 | 228.1 | 227.8 | 214.7 | 193.2 | 169.3 | 134.8 |
| 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 | 286.2 | 0.0 | 291.0 | 288.3 | 303.4 | 311.1 | 312.3 | 314.7 | 310.8 | 319.8 | ||
| Interest Expense | 141.0 | 0.0 | 146.2 | 146.3 | 154.4 | 166.4 | 166.0 | 165.0 | 162.0 | 163.6 | ||
| Other Expense | -0.1 | -53.1 | -0.4 | -44.3 | 133.8 | -51.0 | -49.3 | -44.8 | -0.2 | -50.0 | ||
| IBT | 90.9 | 107.1 | 88.9 | 93.6 | 86.7 | 104.6 | 90.7 | 102.3 | 88.4 | 103.4 | ||
| Income Tax Expense | 9.7 | 11.3 | 10.0 | 9.8 | 7.6 | 12.6 | 12.6 | 15.4 | 11.7 | 15.3 | ||
| Net Income | 81.5 | 95.3 | 78.7 | 83.4 | 79.8 | 91.5 | 77.5 | 86.8 | 77.2 | 88.1 |
| 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 | ¥1.33 | ¥1.28 | ¥1.19 | ¥1.06 | ¥1.05 | ¥1.00 | ¥0.96 | ¥0.92 | ¥0.91 | ¥0.91 | ¥0.86 | ¥0.77 | ¥0.68 | ¥0.56 | |
| EPS Diluted | ¥0.00 | ¥0.00 | ¥0.00 | ¥1.33 | ¥1.28 | ¥1.19 | ¥1.06 | ¥1.05 | ¥1.00 | ¥0.96 | ¥0.92 | ¥0.91 | ¥0.91 | ¥0.86 | ¥0.77 | ¥0.68 | ¥0.56 | |
| Shares Outstanding | 261.6 | 256.1 | 256.2 | 250.0 | 253.0 | 254.2 | 255.7 | 254.0 | 254.7 | 252.4 | 251.6 | 250.7 | 250.4 | 249.6 | 250.9 | 248.9 | 240.8 | |
| Diluted Shares Outstanding | 261.6 | 256.1 | 256.2 | 250.0 | 253.0 | 254.2 | 255.7 | 254.0 | 254.7 | 252.4 | 251.6 | 250.7 | 250.4 | 249.6 | 250.9 | 248.9 | 240.8 |
| 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 | $0.31 | $0.35 | ||
| EPS Diluted | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.31 | $0.35 | ||
| Shares Outstanding | 261.6 | 272.2 | 250.0 | 252.6 | 256.2 | 261.3 | 250.0 | 250.0 | 250.0 | 250.0 | ||
| Diluted Shares Outstanding | 261.6 | 272.2 | 250.0 | 252.6 | 256.2 | 261.3 | 250.0 | 250.0 | 250.0 | 250.0 |
| Current Assets | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Equivalents | 4,105.4 | 3,537.2 | 3,949.0 | 3,893.7 | 3,228.7 | 3,739.5 | 3,618.0 | 3,503.5 | 3,645.5 | 958.1 | 750.3 | 562.9 | 509.0 | 754.0 | 408.5 | 156.8 | |
| Short Term Investments | -7,297.9 | 0.0 | -3,023.5 | 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 Cash & ST Investments | -3,192.5 | 3,537.2 | 925.5 | 3,893.7 | 3,228.7 | 3,739.5 | 3,618.0 | 3,503.5 | 3,645.5 | 958.1 | 750.3 | 562.9 | 509.0 | 754.0 | 408.5 | 156.8 | |
| Accounts Receivable | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 582.8 | 609.6 | 466.1 | 262.3 | 270.5 | 288.0 | 356.8 | 350.8 | |
| Inventory | 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 | |
| Other Current Assets | 5,136.9 | 689.8 | 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 | |
| Total Current Assets | 5,136.9 | 4,227.0 | 925.5 | 3,893.7 | 3,228.7 | 3,739.5 | 3,618.0 | 3,503.5 | 4,228.3 | 1,567.7 | 1,216.4 | 825.2 | 779.5 | 1,041.9 | 765.3 | 507.6 |
| 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 | 4,065.0 | 3,778.1 | 3,537.2 | 4,123.1 | 4,105.4 | 4,015.6 | 3,949.0 | 3,778.8 | 4,391.2 | 4,154.0 | |
| Short Term Investments | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Total Cash & ST Investments | 4,065.0 | 3,778.1 | 3,537.2 | 4,123.1 | 4,105.4 | 4,015.6 | 3,949.0 | 3,778.8 | 4,391.2 | 4,154.0 | |
| Accounts Receivable | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Inventory | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Other Current Assets | -4,065.0 | -3,778.1 | 689.8 | -4,123.1 | -4,105.4 | -4,015.6 | 5,103.2 | 0.0 | 0.0 | 0.0 | |
| Total Current Assets | 0.0 | 0.0 | 4,227.0 | 0.0 | 0.0 | 0.0 | 5,103.2 | 3,778.8 | 4,391.2 | 4,154.0 |
| Long-Term Assets | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Property, Plant & Equipment | 198.4 | 194.6 | 167.4 | 167.0 | 168.3 | 172.5 | 170.7 | 169.6 | 169.7 | 170.1 | 159.5 | 151.6 | 135.7 | 113.9 | 94.2 | 83.4 | |
| Goodwill | 2.5 | 2.5 | 2.5 | 2.3 | 2.1 | 2.2 | 2.8 | 2.8 | 2.8 | 2.9 | 2.1 | 2.7 | 1.6 | 1.7 | 1.7 | 1.5 | |
| Intangible Assets | 5.7 | 5.8 | 6.5 | 6.5 | 5.9 | 5.3 | 4.5 | 3.6 | 2.8 | 2.6 | 2.1 | 2.0 | 2.1 | 2.1 | 1.7 | 1.3 | |
| Long-Term Investments | 92.1 | 24,559.5 | 9,703.1 | 6,632.3 | 7,692.3 | 7,033.4 | 6,259.2 | 5,773.5 | 4,798.8 | 4,650.4 | 3,933.4 | 3,570.8 | 3,243.8 | 2,659.6 | 2,455.9 | 2,611.3 | |
| Other Long-Term Assets | 34,740.1 | -24,882.9 | 23,342.2 | -6,808.0 | -7,868.7 | -7,213.4 | -6,437.3 | -5,949.5 | -4,974.0 | -4,826.0 | -4,097.2 | -3,727.2 | -3,383.1 | -2,777.3 | -2,553.4 | -2,697.5 | |
| Total Long-Term Assets | 35,157.5 | 0.0 | 33,221.7 | 6,808.0 | 7,868.7 | 7,213.4 | 6,437.3 | 5,949.5 | 4,974.0 | 4,826.0 | 4,097.2 | 3,727.2 | 3,383.1 | 2,777.3 | 2,553.4 | 2,697.5 | |
| Total Assets | 40,294.4 | 40,571.1 | 38,324.8 | 34,601.9 | 30,254.0 | 28,132.3 | 25,436.3 | 23,222.7 | 22,124.4 | 20,963.7 | 18,349.5 | 16,744.1 | 15,363.2 | 13,972.8 | 12,281.8 | 10,810.3 |
| 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 | 190.6 | 169.5 | 194.6 | 170.7 | 198.4 | 171.1 | 193.3 | 164.4 | 162.5 | 163.4 | |
| Goodwill | 2.5 | 2.5 | 2.5 | 2.4 | 2.5 | 2.5 | 2.5 | 2.4 | 2.4 | 2.3 | |
| Intangible Assets | 4.9 | 5.3 | 5.8 | 5.5 | 5.7 | 6.1 | 6.5 | 5.9 | 6.1 | 6.2 | |
| Long-Term Investments | 25,905.7 | 25,609.3 | 24,559.5 | 24,407.1 | 24,133.7 | 23,709.4 | 64.8 | 7,292.0 | 7,048.7 | 6,814.6 | |
| Other Long-Term Assets | -26,244.1 | -25,922.7 | -24,882.9 | -24,707.2 | -24,459.0 | -24,011.3 | 32,833.3 | -121.4 | -122.6 | -119.5 | |
| Total Long-Term Assets | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 33,221.7 | 7,464.7 | 7,219.6 | 6,986.5 | |
| Total Assets | 44,432.8 | 42,794.7 | 40,571.1 | 40,923.0 | 40,294.4 | 39,729.3 | 38,324.8 | 37,845.3 | 38,254.7 | 36,941.9 |
| Current Liabilities | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Accounts Payable | 10.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 199.6 | 211.3 | 205.7 | 185.9 | 153.6 | 123.2 | 80.6 | 65.7 | |
| Short-Term Debt | 6,180.9 | 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 | |
| Other Current Liabilities | 12,981.5 | 31,750.0 | 12,731.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -199.6 | -211.3 | -205.7 | -185.9 | -153.6 | -123.2 | -80.6 | -65.7 | |
| Current Liabilities | 19,188.8 | 31,790.3 | 12,804.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 199.6 | 211.3 | 205.7 | 185.9 | 153.6 | 123.2 | 80.6 | 65.7 |
| Current Liabilities | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Accounts Payable | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 100.3 | 0.0 | 77.2 | 0.0 | |
| Short-Term Debt | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 88.3 | 0.0 | 127.4 | |
| Other Current Liabilities | 34,440.0 | 33,380.0 | 31,750.0 | 32,870.9 | 32,310.8 | 32,472.4 | 18,091.9 | -151.8 | -146.7 | -183.1 | |
| Current Liabilities | 34,475.7 | 33,380.0 | 31,790.3 | 32,921.8 | 32,352.0 | 32,502.7 | 18,282.9 | 12,924.0 | 19,122.0 | 13,338.7 |
| Long-Term Liabilities | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Long-Term Debt | 1,172.5 | 2,866.5 | 0.0 | 1,998.6 | 1,622.7 | 1,289.8 | 1,598.1 | 1,196.0 | 980.2 | 774.1 | 737.3 | 634.1 | 513.5 | 383.2 | 247.0 | 159.6 | |
| Capital Leases | 17.2 | 0.0 | 17.5 | 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 | |
| Def. Tax Liability | 2.2 | 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 | |
| Total Liabilities | 37,178.9 | 37,327.2 | 35,152.8 | 1,998.6 | 1,622.7 | 1,289.8 | 1,598.1 | 21,231.1 | 20,328.6 | 19,374.1 | 16,904.4 | 15,491.8 | 14,288.9 | 13,023.2 | 11,465.2 | 10,109.4 |
| 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 | 3,433.7 | 3,356.2 | 2,866.5 | 2,746.5 | 2,687.2 | 2,007.7 | 1,131.1 | 0.0 | 813.2 | 0.0 | |
| Capital Leases | 0.0 | 0.0 | 0.0 | 0.0 | 17.2 | 0.0 | 17.5 | 0.0 | 17.2 | 0.0 | |
| Def. Tax Liability | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.7 | 1.4 | 1.5 | 1.4 | |
| Total Liabilities | 40,988.0 | 39,483.4 | 37,327.2 | 37,719.7 | 37,178.9 | 36,606.7 | 35,292.7 | 2,131.5 | 2,245.2 | 2,118.4 |
| Total Common Equity | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Common Stock | 250.0 | 250.0 | 250.0 | 250.0 | 250.0 | 250.0 | 250.0 | 250.0 | 250.0 | 250.0 | 250.0 | 250.0 | 250.0 | 250.0 | 250.0 | 250.0 | |
| Retained Earnings | 1,738.5 | 1,781.7 | 1,674.4 | 1,528.0 | 1,394.8 | 1,239.3 | 1,116.5 | 990.9 | 886.9 | 786.9 | 672.2 | 558.7 | 444.1 | 391.0 | 289.3 | 196.0 | |
| Comprehensive Income | 910.5 | 994.7 | 890.1 | 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 | 3,094.7 | 3,222.1 | 3,010.2 | 2,856.7 | 2,588.2 | 2,364.8 | 2,216.3 | 1,976.5 | 1,779.8 | 1,576.5 | 1,434.0 | 1,242.2 | 1,066.0 | 941.7 | 811.1 | 696.8 |
| 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 | 261.6 | 250.0 | 250.0 | 250.0 | 250.0 | 250.0 | 250.0 | 250.0 | 250.0 | 250.0 | |
| Retained Earnings | 1,891.7 | 1,864.8 | 1,781.7 | 1,825.6 | 1,738.5 | 1,761.1 | 1,674.4 | 1,686.6 | 1,599.9 | 1,618.7 | |
| Comprehensive Income | 1,210.1 | 1,114.2 | 994.7 | 1,045.4 | 910.5 | 1,031.1 | 890.1 | 939.7 | 809.8 | 933.6 | |
| Total Common Equity | 3,423.3 | 3,288.9 | 3,222.1 | 3,180.9 | 3,094.7 | 3,102.2 | 3,010.2 | 3,076.3 | 2,935.3 | 2,942.3 |
| Other | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Debt | 7,370.6 | 2,866.5 | 6,609.4 | 1,998.6 | 1,622.7 | 1,289.8 | 1,598.1 | 1,196.0 | 980.2 | 774.1 | 737.3 | 634.1 | 513.5 | 383.2 | 247.0 | 159.6 | |
| Book Value | 3,115.5 | 3,244.0 | 3,172.1 | 32,603.3 | 28,631.3 | 26,842.4 | 23,838.1 | 1,991.6 | 1,795.8 | 1,589.7 | 1,445.1 | 1,252.4 | 1,074.3 | 949.6 | 816.7 | 700.9 |
| Other | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Debt | 21.6 | 22.4 | 21.8 | 22.4 | 20.8 | 20.4 | 21.9 | 20.8 | 21.0 | 21.4 | |
| Book Value | 3,423.3 | 3,288.9 | 3,222.1 | 3,180.9 | 3,094.7 | 3,102.2 | 3,010.2 | 3,076.3 | 2,935.3 | 2,942.3 |
| Cash Flow From Operating Activities | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | 329.8 | 338.9 | 335.6 | 332.7 | 323.2 | 303.9 | 273.6 | 269.2 | 255.6 | 243.6 | 232.4 | 228.9 | 228.2 | 215.1 | 193.6 | 169.4 | 135.0 | |
| Depreciation & Amortization | 27.2 | 0.0 | 30.2 | 24.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 17.8 | 15.4 | 13.9 | 0.0 | 11.8 | |
| 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 | 448.2 | -2,704.3 | 156.2 | 174.8 | 713.2 | 177.1 | 298.9 | 328.1 | 211.4 | -308.9 | 543.6 | 277.6 | 6.0 | -232.3 | 120.0 | -96.8 | 83.2 | |
| Change In Accounts Receivable | 0.0 | 0.0 | -1,696.4 | 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 | 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 | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Other Non-cash Items | 7.2 | 17.5 | -184.0 | 110.6 | -57.9 | -44.3 | 8.2 | -16.0 | 148.8 | 144.3 | 106.6 | 127.0 | 64.8 | 47.7 | 41.3 | 52.4 | 29.3 | |
| Cash from Operations | 761.5 | 0.0 | 0.0 | 642.9 | 978.4 | 436.7 | 580.7 | 581.3 | 615.8 | 79.1 | 882.5 | 633.5 | 317.0 | 45.9 | 368.8 | 125.0 | 259.4 |
| 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 | 81.5 | 95.3 | 78.9 | 83.7 | 79.2 | 92.1 | 78.1 | 86.9 | 77.2 | 88.1 | |
| Depreciation & Amortization | 0.0 | 7.2 | 7.6 | 7.1 | 11.5 | 0.0 | 7.7 | 7.3 | 6.3 | 7.4 | |
| 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 | -2,747.9 | 139.2 | 468.2 | 651.4 | -636.0 | 614.0 | 31.0 | -267.6 | 179.4 | -400.7 | |
| Change In Accounts Receivable | 0.0 | 0.0 | -1,039.8 | -1,523.0 | -75.7 | -17.1 | -469.9 | 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 | 104.9 | -95.9 | -19.2 | -21.2 | -71.5 | -42.0 | -35.3 | 382.8 | -4.1 | -32.2 | |
| Cash from Operations | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 258.8 | -337.4 |
| Cash Flow From Investing Activities | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Capital Expenditure | -30.0 | -23.6 | -29.2 | -25.1 | -23.8 | -21.2 | -25.7 | -23.2 | -20.8 | -22.3 | -27.7 | -28.6 | -35.5 | -38.4 | -34.9 | -23.3 | -20.5 | |
| Acquisitions | 3.6 | 0.3 | -1.3 | -1.1 | -3.4 | -5.0 | -5.0 | -5.0 | -1.4 | -1.5 | -1.4 | -1.7 | -4.3 | -0.3 | -0.3 | -1.1 | 0.0 | |
| Investments | -3,017.6 | -5,651.6 | -3,657.5 | -2,990.8 | -2,674.8 | -2,623.7 | -2,982.2 | -1,963.9 | -1,553.5 | -1,525.5 | -1,363.0 | -1,091.5 | -810.3 | -972.0 | -730.4 | -971.2 | -1,696.7 | |
| Sales of Investment | 2,499.9 | 3,350.7 | 2,987.1 | 2,191.5 | 2,046.6 | 2,128.4 | 2,369.2 | 1,697.2 | 1,203.2 | 1,449.0 | 780.5 | 526.0 | 504.2 | 730.6 | 608.6 | 1,146.6 | 1,371.3 | |
| Other Investing Activities | -468.9 | 0.0 | 0.0 | -3,137.6 | 3.7 | 3.0 | 1.6 | 2.4 | 2.6 | 2.9 | 1.2 | 2.1 | 2.0 | 1.9 | 1.2 | 1.6 | 0.7 | |
| Cash from Investing | -1,226.5 | 0.0 | 0.0 | -3,963.2 | -651.7 | -518.5 | -642.2 | -292.5 | -369.8 | -97.5 | -610.5 | -593.6 | -343.9 | -278.2 | -155.9 | 152.6 | -345.1 |
| 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 | -11.3 | -7.0 | -2.4 | -2.9 | -16.7 | -1.5 | -2.1 | -8.9 | -12.3 | -6.6 | |
| Acquisitions | -3.1 | -2.7 | -1.8 | -0.6 | -0.4 | -1.6 | 0.9 | -0.1 | 1.4 | -0.3 | |
| Investments | -842.1 | 0.0 | -1,519.8 | -1,418.0 | -1,076.4 | -1,074.6 | -784.4 | -719.5 | -1,002.0 | -526.4 | |
| Sales of Investment | 836.5 | 0.0 | 1,197.3 | 712.0 | 871.5 | 685.3 | 839.6 | 593.1 | 675.8 | 391.3 | |
| Other Investing Activities | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -344.1 | 1.2 | |
| Cash from Investing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -681.2 | -140.8 |
| Cash Flow From Financing Activities | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debt Repaid | -5,067.2 | 0.0 | 0.0 | 25.9 | -62.4 | -81.9 | -79.2 | -79.1 | -6.3 | -6.3 | -11.7 | -2.8 | -22.5 | -7.5 | -5.6 | -3.2 | -2.9 | |
| Debt Issued | 10,192.6 | 2,866.5 | -3,742.9 | 4,636.7 | 438.3 | 414.7 | -229.1 | 481.2 | 222.2 | 212.4 | 48.6 | 106.0 | 143.1 | 137.8 | 141.8 | 90.7 | 162.5 | |
| Issuance of Common Stock | 60.0 | 0.0 | 0.0 | 60.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 3.3 | 0.0 | 61.2 | |
| Repurchase of Common Stock | -2,606.6 | 0.0 | -40.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 16.5 | 54.9 | 42.1 | 9.5 | 44.2 | 0.0 | -61.2 | |
| Dividends Paid | -112.5 | 0.0 | 0.0 | -102.6 | -118.2 | -104.2 | -102.0 | -99.1 | -88.1 | -83.4 | -80.2 | -85.9 | -82.7 | -74.6 | -64.8 | -56.3 | -50.5 | |
| Other Financing Activities | 6,193.2 | 0.0 | 0.0 | 3,168.4 | 174.2 | 202.2 | 91.3 | 76.3 | 123.4 | 98.5 | 0.0 | 19.8 | 0.1 | 0.1 | 2.0 | 43.8 | 61.6 | |
| Cash from Financing | 203.5 | 0.0 | 0.0 | 3,151.8 | -6.4 | 16.1 | -90.0 | -101.8 | 28.9 | 8.8 | -75.4 | -13.8 | -62.9 | -72.5 | -20.8 | -15.6 | 8.2 |
| 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 | 49.1 | 0.0 | |
| Debt Issued | 0.0 | 3,433.7 | 77.5 | 489.7 | 120.0 | 59.3 | 679.6 | -4,601.7 | 4,526.9 | -113.7 | |
| Issuance of Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 60.0 | 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 | -4.0 | -98.5 | |
| Other Financing Activities | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -69.1 | -555.3 | |
| Cash from Financing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 514.7 | -92.9 |
| Cash position | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Change in Cash | -264.0 | 0.0 | -356.0 | -218.2 | 338.1 | -73.3 | -173.4 | 191.6 | 289.4 | -27.8 | 211.2 | 34.2 | -87.1 | -308.1 | 190.5 | 257.2 | -79.0 | |
| Closing Cash Balance | 1,148.4 | 0.0 | 569.4 | 925.5 | 1,143.7 | 805.6 | 878.9 | 1,052.3 | 860.7 | 571.3 | 599.1 | 387.9 | 353.7 | 440.8 | 748.9 | 558.5 | 301.3 |
| 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 | 83.4 | 309.1 | 194.4 | -816.3 | 237.4 | 106.0 | 116.9 | 84.3 | -571.4 | |
| Closing Cash Balance | 0.0 | 1,156.3 | 1,072.9 | 763.8 | 569.4 | 1,385.8 | 1,148.4 | 1,042.4 | 925.5 | 841.1 |
| Free Cash Flow | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Free Cash Flow | 731.5 | -2,371.4 | 308.9 | 560.6 | 954.7 | 415.5 | 554.9 | 558.1 | 595.0 | 56.8 | 854.8 | 604.9 | 281.5 | 7.5 | 333.9 | 101.7 | 238.9 | |
| Real Free Cash Flow | 731.5 | -2,371.4 | 308.9 | 560.6 | 954.7 | 415.5 | 554.9 | 558.1 | 595.0 | 56.8 | 854.8 | 604.9 | 281.5 | 7.5 | 333.9 | 101.7 | 238.9 |
| 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 | -2,572.8 | 138.7 | 533.2 | 718.2 | -633.5 | 662.6 | 79.4 | 200.4 | 246.4 | -344.0 | |
| Real Free Cash Flow | -2,572.8 | 138.7 | 533.2 | 718.2 | -633.5 | 662.6 | 79.4 | 200.4 | 246.4 | -344.0 |
