American Water Works Company, Inc.
AWK
Výsledovka
Výsledovka
Rozvaha
Peněžní toky
V miliónech (USD)
| Revenue | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenues | 5,140.0 | 5,140.0 | 4,684.0 | 4,234.0 | 3,792.0 | 3,930.0 | 3,777.0 | 3,610.0 | 3,440.0 | 3,357.0 | 3,302.0 | 3,159.0 | 3,011.3 | 2,901.9 | 2,876.9 | 2,666.2 | 2,710.7 | |
| Cost of Revenues | 2,913.0 | 2,913.0 | 1,858.0 | 1,720.0 | 1,589.0 | 1,777.0 | 1,622.0 | 1,544.0 | 1,479.0 | 1,378.0 | 1,504.0 | 1,404.0 | 1,349.9 | 1,312.7 | 1,350.0 | 1,301.8 | 1,389.2 | |
| Gross Profit | 2,227.0 | 2,227.0 | 2,826.0 | 2,514.0 | 2,203.0 | 2,153.0 | 2,155.0 | 2,066.0 | 1,961.0 | 1,979.0 | 1,798.0 | 1,755.0 | 1,661.5 | 1,589.1 | 1,526.8 | 1,364.4 | 1,321.5 |
| Revenue | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenues | 1,271.0 | 1,451.0 | 1,276.0 | 1,142.0 | 1,201.0 | 1,323.0 | 1,149.0 | 1,011.0 | 1,032.0 | 1,167.0 | |
| Cost of Revenues | 1,442.0 | 523.0 | 480.0 | 468.0 | 519.0 | 496.0 | 427.0 | 416.0 | 472.0 | 436.0 | |
| Gross Profit | -171.0 | 928.0 | 796.0 | 674.0 | 682.0 | 827.0 | 722.0 | 595.0 | 560.0 | 731.0 |
| 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 | 32.0 | 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 | |
| Depreciation & Amortization | 894.0 | 894.0 | 788.0 | 704.0 | 798.0 | 736.0 | 604.0 | 654.0 | 545.0 | 492.0 | 470.0 | 440.0 | 424.1 | 407.7 | 381.5 | 351.8 | 354.7 | |
| Total Operating Expenses | 348.0 | 348.0 | 1,108.0 | 1,010.0 | 930.0 | 957.0 | 907.0 | 862.0 | 822.0 | 751.0 | 728.0 | 683.0 | 660.8 | 642.4 | 602.7 | 1,863.1 | 1,962.6 | |
| Operating Income | 1,879.0 | 1,879.0 | 1,718.0 | 1,504.0 | 1,273.0 | 1,196.0 | 1,248.0 | 1,170.0 | 1,102.0 | 1,244.0 | 1,080.0 | 1,075.0 | 1,002.6 | 945.8 | 925.0 | 803.1 | 748.1 |
| 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 | 6.0 | 9.0 | ||
| Depreciation & Amortization | 231.0 | 226.0 | 221.0 | 216.0 | 207.0 | 200.0 | 193.0 | 188.0 | 181.0 | 177.0 | ||
| Total Operating Expenses | -576.0 | 314.0 | 307.0 | 303.0 | 282.0 | 284.0 | 273.0 | 269.0 | 261.0 | 253.0 | ||
| Operating Income | 405.0 | 614.0 | 489.0 | 371.0 | 400.0 | 543.0 | 449.0 | 326.0 | 299.0 | 478.0 |
| Net Income | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest Income | 90.0 | 90.0 | 94.0 | 73.0 | 52.0 | 4.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 11.4 | 11.8 | 12.7 | 10.9 | 0.0 | |
| Interest Expense | 615.0 | 615.0 | 523.0 | 460.0 | 433.0 | 403.0 | 0.0 | 0.0 | -350.0 | -342.0 | -325.0 | -308.0 | 309.3 | 319.9 | 323.4 | 323.4 | 315.0 | |
| Other Expense | -457.0 | -457.0 | -359.0 | -308.0 | -265.0 | 444.0 | -324.0 | -337.0 | -2.0 | 26.0 | 25.0 | 18.0 | 14.0 | -26.5 | 23.3 | 13.0 | 16.4 | |
| IBT | 1,422.0 | 1,422.0 | 1,359.0 | 1,196.0 | 1,008.0 | 1,640.0 | 924.0 | 833.0 | 787.0 | 912.0 | 770.0 | 782.0 | 709.8 | 605.5 | 631.3 | 503.7 | 449.4 | |
| Income Tax Expense | 311.0 | 311.0 | 308.0 | 252.0 | 188.0 | 377.0 | 215.0 | 212.0 | 222.0 | 486.0 | 302.0 | 306.0 | 280.0 | 236.2 | 257.0 | 198.8 | 181.6 | |
| Net Income | 1,111.0 | 1,111.0 | 1,051.0 | 944.0 | 820.0 | 1,263.0 | 709.0 | 621.0 | 567.0 | 426.0 | 468.0 | 476.0 | 423.1 | 369.3 | 358.1 | 309.6 | 267.8 |
| 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 | 23.0 | 23.0 | 22.0 | 22.0 | 23.0 | 22.0 | 25.0 | 24.0 | 21.0 | 23.0 | ||
| Interest Expense | 162.0 | 158.0 | 151.0 | 144.0 | 136.0 | 132.0 | 131.0 | 124.0 | 118.0 | 117.0 | ||
| Other Expense | -123.0 | -120.0 | -113.0 | -101.0 | -97.0 | -90.0 | -88.0 | -84.0 | -81.0 | -71.0 | ||
| IBT | 282.0 | 494.0 | 376.0 | 270.0 | 303.0 | 453.0 | 361.0 | 242.0 | 218.0 | 407.0 | ||
| Income Tax Expense | 44.0 | 115.0 | 87.0 | 65.0 | 64.0 | 103.0 | 84.0 | 57.0 | 47.0 | 84.0 | ||
| Net Income | 238.0 | 379.0 | 289.0 | 205.0 | 239.0 | 350.0 | 277.0 | 185.0 | 171.0 | 323.0 |
| 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 | $4.89 | $4.51 | $6.96 | $3.91 | $3.44 | $3.15 | $2.39 | $2.63 | $2.66 | $2.36 | $2.08 | $2.03 | $1.77 | $1.53 | |
| EPS Diluted | $0.00 | $0.00 | $0.00 | $4.89 | $4.51 | $6.95 | $3.91 | $3.43 | $3.15 | $2.38 | $2.62 | $2.64 | $2.35 | $2.06 | $2.01 | $1.76 | $1.53 | |
| Shares Outstanding | 195.0 | 195.0 | 195.0 | 193.0 | 182.0 | 182.0 | 181.0 | 181.0 | 180.0 | 178.0 | 178.0 | 179.0 | 178.9 | 178.0 | 176.4 | 175.5 | 174.8 | |
| Diluted Shares Outstanding | 195.0 | 195.0 | 195.0 | 193.0 | 182.0 | 182.0 | 182.0 | 181.0 | 180.0 | 179.0 | 179.0 | 180.0 | 179.8 | 179.0 | 177.7 | 176.5 | 175.1 |
| 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 | $0.88 | $1.66 | ||
| EPS Diluted | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.88 | $1.66 | ||
| Shares Outstanding | 195.0 | 195.0 | 195.0 | 195.0 | 195.0 | 195.0 | 195.0 | 195.0 | 195.0 | 195.0 | ||
| Diluted Shares Outstanding | 195.0 | 195.0 | 195.0 | 195.0 | 195.0 | 195.0 | 195.0 | 195.0 | 195.0 | 195.0 |
| Current Assets | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Equivalents | 98.0 | 125.0 | 330.0 | 85.0 | 116.0 | 547.0 | 60.0 | 130.0 | 55.0 | 75.0 | 45.0 | 23.1 | 27.0 | 24.4 | 14.2 | 13.1 | |
| Short Term Investments | 76.0 | 71.0 | 62.0 | 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 Cash & ST Investments | 174.0 | 196.0 | 330.0 | 85.0 | 116.0 | 547.0 | 60.0 | 130.0 | 55.0 | 75.0 | 45.0 | 23.1 | 27.0 | 24.4 | 14.2 | 13.1 | |
| Accounts Receivable | 747.5 | 756.0 | 727.5 | 723.0 | 519.0 | 527.0 | 466.0 | 487.0 | 484.0 | 532.0 | 522.0 | 455.2 | 433.5 | 385.0 | 338.4 | 350.1 | |
| Inventory | 111.0 | 103.0 | 112.0 | 98.0 | 57.0 | 47.0 | 44.0 | 41.0 | 41.0 | 39.0 | 38.0 | 37.2 | 33.0 | 29.8 | 28.6 | 28.9 | |
| Other Current Assets | 132.5 | 160.0 | 219.5 | 312.0 | 159.0 | 127.0 | 118.0 | 95.0 | 113.0 | 709.0 | 612.0 | 638.3 | 523.4 | 475.0 | 453.6 | 521.2 | |
| Total Current Assets | 1,165.0 | 1,215.0 | 1,389.0 | 1,250.0 | 1,554.0 | 1,906.0 | 1,285.0 | 781.0 | 720.0 | 784.0 | 657.0 | 661.4 | 550.4 | 499.4 | 467.8 | 534.3 |
| 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 | 177.0 | 111.0 | 114.0 | 96.0 | 127.0 | 48.0 | 584.0 | 330.0 | 628.0 | 794.0 | |
| Short Term Investments | 79.0 | 81.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 62.0 | 72.0 | 69.0 | |
| Total Cash & ST Investments | 256.0 | 192.0 | 114.0 | 96.0 | 127.0 | 48.0 | 584.0 | 330.0 | 628.0 | 794.0 | |
| Accounts Receivable | 899.0 | 883.0 | 735.0 | 756.0 | 770.0 | 747.0 | 665.0 | 641.0 | 700.0 | 683.0 | |
| Inventory | 109.0 | 109.0 | 107.0 | 103.0 | 105.0 | 111.0 | 115.0 | 112.0 | 111.0 | 109.0 | |
| Other Current Assets | 288.0 | 215.0 | 238.0 | 260.0 | 235.0 | 259.0 | 223.0 | 210.0 | 260.0 | 304.0 | |
| Total Current Assets | 1,552.0 | 1,399.0 | 1,194.0 | 1,215.0 | 1,237.0 | 1,165.0 | 1,587.0 | 1,389.0 | 1,804.0 | 1,989.0 |
| Long-Term Assets | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Property, Plant & Equipment | 26,622.0 | 28,127.0 | 25,524.0 | 23,305.0 | 21,176.0 | 19,805.0 | 18,335.0 | 17,409.0 | 16,246.0 | 14,992.0 | 13,933.0 | 13,029.3 | 12,391.2 | 11,739.4 | 11,021.1 | 11,201.6 | |
| Goodwill | 1,143.0 | 1,144.0 | 1,143.0 | 1,143.0 | 1,139.0 | 1,504.0 | 1,501.0 | 1,575.0 | 1,379.0 | 1,345.0 | 1,302.0 | 1,208.0 | 1,207.8 | 1,207.3 | 1,195.1 | 1,250.7 | |
| Intangible Assets | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 55.0 | 67.0 | 84.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Long-Term Investments | 106.0 | 88.0 | 111.0 | 0.0 | -2,421.0 | -2,113.0 | -1,893.0 | -407.0 | -490.0 | -1,307.0 | -3,612.0 | -1,294.6 | -3,029.9 | -2,678.4 | 0.0 | -1,408.3 | |
| Other Long-Term Assets | -601.0 | 2,256.0 | 2,131.0 | -348.0 | 2,206.0 | 1,496.0 | 1,494.0 | 63.0 | 76.0 | 72.0 | 2,651.0 | 2,440.3 | 2,128.0 | 2,480.2 | 2,092.4 | 2,343.8 | |
| Total Long-Term Assets | 30,050.0 | 31,615.0 | 28,909.0 | 26,537.0 | 24,521.0 | 22,860.0 | 21,397.0 | 20,442.0 | 18,762.0 | 17,698.0 | 16,584.0 | 15,469.6 | 14,519.1 | 14,219.5 | 14,308.6 | 13,545.5 | |
| Total Assets | 31,215.0 | 32,830.0 | 30,298.0 | 27,787.0 | 26,075.0 | 24,766.0 | 22,682.0 | 21,223.0 | 19,482.0 | 18,482.0 | 17,241.0 | 16,131.0 | 15,069.5 | 14,719.0 | 14,776.4 | 14,079.8 |
| 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 | 29,699.0 | 29,021.0 | 28,464.0 | 28,127.0 | 27,096.0 | 26,622.0 | 26,113.0 | 25,524.0 | 24,774.0 | 24,271.0 | |
| Goodwill | 1,151.0 | 1,151.0 | 1,144.0 | 1,144.0 | 1,143.0 | 1,143.0 | 1,143.0 | 1,143.0 | 1,143.0 | 1,143.0 | |
| Intangible Assets | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Long-Term Investments | 65.0 | 72.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -891.0 | -873.0 | -809.0 | |
| Other Long-Term Assets | 2,281.0 | 2,270.0 | 2,354.0 | 2,344.0 | 2,314.0 | 2,285.0 | 2,243.0 | 416.0 | 338.0 | 353.0 | |
| Total Long-Term Assets | 33,196.0 | 32,514.0 | 31,962.0 | 31,615.0 | 30,553.0 | 30,050.0 | 29,499.0 | 28,909.0 | 28,014.0 | 27,507.0 | |
| Total Assets | 34,748.0 | 33,913.0 | 33,156.0 | 32,830.0 | 31,790.0 | 31,215.0 | 31,086.0 | 30,298.0 | 29,818.0 | 29,496.0 |
| Current Liabilities | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Accounts Payable | 215.0 | 346.0 | 294.0 | 254.0 | 235.0 | 189.0 | 203.0 | 175.0 | 195.0 | 154.0 | 126.0 | 285.8 | 264.6 | 279.6 | 243.7 | 199.2 | |
| Short-Term Debt | 575.0 | 1,516.0 | 654.0 | 1,456.0 | 641.0 | 1,611.0 | 814.0 | 1,035.0 | 1,227.0 | 1,423.0 | 682.0 | 511.1 | 644.5 | 385.9 | 543.9 | 274.5 | |
| Other Current Liabilities | 980.0 | 1,132.0 | 1,136.0 | -1,336.0 | 300.0 | 352.0 | 302.0 | 839.0 | 167.0 | 969.0 | 851.0 | 729.9 | 591.1 | 608.9 | 563.0 | 500.0 | |
| Current Liabilities | 1,825.0 | 3,150.0 | 2,151.0 | 2,811.0 | 2,141.0 | 2,881.0 | 2,045.0 | 2,094.0 | 2,325.0 | 2,392.0 | 1,533.0 | 1,241.0 | 1,235.5 | 994.8 | 1,106.9 | 774.5 |
| Current Liabilities | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Accounts Payable | 302.0 | 306.0 | 240.0 | 346.0 | 259.0 | 215.0 | 231.0 | 294.0 | 228.0 | 246.0 | |
| Short-Term Debt | 2,274.0 | 2,708.0 | 1,113.0 | 1,516.0 | 800.0 | 575.0 | 557.0 | 654.0 | 492.0 | 584.0 | |
| Other Current Liabilities | 1,111.0 | 870.0 | 866.0 | 1,132.0 | 899.0 | 927.0 | 980.0 | 1,136.0 | 941.0 | 869.0 | |
| Current Liabilities | 3,687.0 | 3,991.0 | 2,447.0 | 3,150.0 | 2,132.0 | 1,825.0 | 1,857.0 | 2,151.0 | 1,743.0 | 1,764.0 |
| Long-Term Liabilities | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Long-Term Debt | 12,556.0 | 12,594.0 | 11,791.0 | 10,996.0 | 10,421.0 | 9,410.0 | 8,728.0 | 7,569.0 | 6,490.0 | 5,759.0 | 5,874.0 | 5,448.2 | 5,230.1 | 5,209.4 | 5,361.1 | 5,433.5 | |
| Capital Leases | 78.0 | 76.0 | 73.0 | 70.0 | 80.0 | 81.0 | 89.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Def. Tax Liability | 2,780.0 | 2,881.0 | 0.0 | 2,437.0 | 2,421.0 | 2,113.0 | 1,893.0 | 1,740.0 | 1,573.0 | 2,619.0 | 2,334.0 | 2,145.8 | 1,848.5 | 1,499.1 | 1,318.2 | 1,124.1 | |
| Total Liabilities | 21,063.0 | 22,498.0 | 20,501.0 | 20,094.0 | 18,777.0 | 18,312.0 | 16,561.0 | 15,359.0 | 14,097.0 | 13,264.0 | 12,192.0 | 11,215.4 | 10,341.7 | 10,274.0 | 10,536.0 | 9,947.5 |
| 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 | 13,100.0 | 12,355.0 | 13,393.0 | 12,594.0 | 12,627.0 | 12,631.0 | 12,644.0 | 11,791.0 | 11,775.0 | 11,679.0 | |
| Capital Leases | 75.0 | 77.0 | 75.0 | 76.0 | 77.0 | 78.0 | 78.0 | 73.0 | 74.0 | 70.0 | |
| Def. Tax Liability | 3,064.0 | 2,990.0 | 2,936.0 | 2,881.0 | 2,833.0 | 2,780.0 | 2,742.0 | 2,717.0 | 2,632.0 | 2,549.0 | |
| Total Liabilities | 23,841.0 | 23,231.0 | 22,622.0 | 22,498.0 | 21,428.0 | 21,063.0 | 21,079.0 | 20,501.0 | 19,921.0 | 19,795.0 |
| Total Common Equity | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Common Stock | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | |
| Retained Earnings | 1,971.0 | 2,112.0 | 1,659.0 | 1,267.0 | 925.0 | 102.0 | -207.0 | -464.0 | -723.0 | -873.0 | -1,073.0 | -1,295.5 | -1,495.7 | -1,665.0 | -1,848.8 | -1,959.2 | |
| Comprehensive Income | -7.0 | 12.0 | -26.0 | -23.0 | -45.0 | -49.0 | -36.0 | -34.0 | -79.0 | -86.0 | -88.0 | -81.9 | -34.6 | -116.2 | -97.7 | -71.4 | |
| Total Common Equity | 10,152.0 | 10,332.0 | 9,797.0 | 7,693.0 | 7,298.0 | 6,454.0 | 6,121.0 | 5,864.0 | 5,385.0 | 5,218.0 | 5,049.0 | 4,915.6 | 4,727.8 | 4,445.0 | 4,240.4 | 4,132.3 |
| 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 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | |
| Retained Earnings | 2,662.0 | 2,445.0 | 2,317.0 | 2,112.0 | 2,172.0 | 1,971.0 | 1,844.0 | 1,659.0 | 1,764.0 | 1,580.0 | |
| Comprehensive Income | 4.0 | 5.0 | 2.0 | 12.0 | -8.0 | -7.0 | -8.0 | -26.0 | -22.0 | -22.0 | |
| Total Common Equity | 10,907.0 | 10,682.0 | 10,534.0 | 10,332.0 | 10,362.0 | 10,152.0 | 10,007.0 | 9,797.0 | 9,897.0 | 9,701.0 |
| Other | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Debt | 13,209.0 | 14,110.0 | 12,442.0 | 12,452.0 | 11,062.0 | 11,021.0 | 9,542.0 | 8,604.0 | 7,717.0 | 7,182.0 | 6,556.0 | 5,959.3 | 5,874.5 | 5,595.3 | 5,905.0 | 5,708.0 | |
| Book Value | 10,152.0 | 10,332.0 | 9,797.0 | 7,693.0 | 7,298.0 | 6,454.0 | 6,121.0 | 5,864.0 | 5,385.0 | 5,218.0 | 5,049.0 | 4,915.6 | 4,727.8 | 4,445.0 | 4,240.4 | 4,132.3 |
| Other | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Debt | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Book Value | 10,907.0 | 10,682.0 | 10,534.0 | 10,332.0 | 10,362.0 | 10,152.0 | 10,007.0 | 9,797.0 | 9,897.0 | 9,701.0 |
| Cash Flow From Operating Activities | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | 956.0 | 1,111.0 | 1,051.0 | 944.0 | 820.0 | 1,263.0 | 709.0 | 621.0 | 565.0 | 426.0 | 468.0 | 476.0 | 423.1 | 369.3 | 358.1 | 309.6 | 267.8 | |
| Depreciation & Amortization | 739.0 | 894.0 | 788.0 | 704.0 | 649.0 | 636.0 | 604.0 | 582.0 | 545.0 | 492.0 | 470.0 | 440.0 | 424.1 | 407.7 | 381.5 | 351.8 | 354.7 | |
| Stock-Based Compensation | 25.0 | 0.0 | 36.0 | 25.0 | 0.0 | -751.0 | 20.0 | 79.0 | 93.0 | 70.0 | 71.0 | 90.0 | 13.0 | 12.5 | 11.5 | 10.0 | 10.3 | |
| Change Working Capital | 45.0 | -100.0 | -12.0 | 27.0 | -355.0 | 126.0 | -55.0 | -35.0 | -10.0 | 101.0 | 74.0 | -13.0 | 3.5 | -137.4 | 11.4 | -175.1 | -91.5 | |
| Change In Accounts Receivable | 0.0 | -129.0 | -46.0 | 24.0 | -114.0 | 37.0 | -97.0 | -25.0 | -17.0 | 21.0 | -31.0 | -84.0 | -61.9 | -79.3 | -34.5 | 16.2 | 0.0 | |
| Change In Accounts Payable | 13.0 | 97.0 | 111.0 | 70.0 | -8.0 | 66.0 | -2.0 | 66.0 | 25.0 | 38.0 | 80.0 | 80.0 | -26.1 | 16.2 | -10.6 | 37.8 | 6.5 | |
| Change In Inventories | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -103.0 | 2.0 | -66.0 | 0.0 | 0.0 | -20.0 | 0.0 | 143.8 | 23.2 | 185.9 | -42.3 | 0.0 | |
| Other Non-cash Items | 1,139.0 | 19.0 | 26.0 | -34.0 | -86.0 | -63.0 | -59.0 | -72.0 | -2.0 | -102.0 | -89.0 | -110.0 | -22.0 | -6.4 | -7.3 | 116.5 | 76.0 | |
| Cash from Operations | 1,887.0 | 0.0 | 0.0 | 1,874.0 | 1,108.0 | 1,441.0 | 1,426.0 | 1,383.0 | 1,386.0 | 1,449.0 | 1,276.0 | 1,179.0 | 1,097.3 | 896.2 | 955.6 | 808.4 | 774.9 |
| 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 | 238.0 | 379.0 | 289.0 | 205.0 | 239.0 | 350.0 | 277.0 | 185.0 | 171.0 | 323.0 | |
| Depreciation & Amortization | 231.0 | 226.0 | 221.0 | 216.0 | 207.0 | 200.0 | 193.0 | 188.0 | 181.0 | 177.0 | |
| Stock-Based Compensation | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 25.0 | 0.0 | |
| Change Working Capital | 175.0 | 56.0 | -238.0 | -93.0 | 87.0 | 34.0 | -125.0 | -8.0 | 107.0 | 71.0 | |
| Change In Accounts Receivable | 50.0 | -33.0 | -173.0 | 27.0 | 8.0 | -27.0 | -85.0 | 58.0 | 53.0 | -26.0 | |
| Change In Accounts Payable | 99.0 | 57.0 | 72.0 | -131.0 | 100.0 | 90.0 | -18.0 | -61.0 | 52.0 | 40.0 | |
| Change In Inventories | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -38.0 | 38.0 | |
| Other Non-cash Items | 19.0 | 154.0 | -6.0 | -13.0 | 34.0 | 48.0 | -29.0 | 9.0 | 293.0 | -2.0 | |
| Cash from Operations | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 527.0 | 633.0 |
| Cash Flow From Investing Activities | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Capital Expenditure | -2,782.0 | -3,126.0 | -2,856.0 | -2,575.0 | -2,420.0 | -1,873.0 | -1,928.0 | -1,758.0 | -1,673.0 | -1,510.0 | -1,395.0 | -1,267.0 | -1,034.3 | -1,045.0 | -985.7 | -978.0 | -809.3 | |
| Acquisitions | -167.0 | -71.0 | -417.0 | -81.0 | -315.0 | -135.0 | -135.0 | -235.0 | -398.0 | -177.0 | -204.0 | -197.0 | -8.9 | -23.7 | -44.6 | -7.2 | -1.6 | |
| Investments | 0.0 | -46.0 | -135.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -1,449.0 | -1,316.0 | -1,165.0 | -970.0 | -981.2 | -1,490.3 | 924.9 | -18.7 | |
| Sales of Investment | 0.0 | 109.0 | 181.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 15.0 | 5.0 | 5.0 | 13.8 | 0.9 | 561.7 | 62.8 | 64.0 | |
| Other Investing Activities | -154.0 | 0.0 | 0.0 | -159.0 | 608.0 | 472.0 | 2.0 | 48.0 | 35.0 | 1,449.0 | 1,323.0 | 1,159.0 | 985.4 | 995.6 | 1,576.5 | -914.9 | 18.9 | |
| Cash from Investing | -3,022.0 | 0.0 | 0.0 | -2,815.0 | -2,127.0 | -1,536.0 | -2,061.0 | -1,945.0 | -2,036.0 | -1,672.0 | -1,587.0 | -1,465.0 | -1,014.0 | -1,053.3 | -382.4 | -912.4 | -746.7 |
| 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 | -1,048.0 | -762.0 | -741.0 | -575.0 | -781.0 | -796.0 | -670.0 | -609.0 | -842.0 | -661.0 | |
| Acquisitions | -49.0 | -69.0 | 11.0 | 36.0 | -445.0 | 147.0 | -33.0 | -86.0 | -45.0 | -3.0 | |
| Investments | -3.0 | -43.0 | 0.0 | 0.0 | -135.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Sales of Investment | 25.0 | 84.0 | 0.0 | 0.0 | 181.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Other Investing Activities | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -46.0 | -35.0 | |
| Cash from Investing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -887.0 | -664.0 |
| Cash Flow From Financing Activities | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debt Repaid | -938.0 | 0.0 | 0.0 | -14.0 | -15.0 | -872.0 | -347.0 | -673.0 | -526.0 | -896.0 | -144.0 | -190.0 | -494.4 | -493.1 | -472.0 | -70.0 | -272.7 | |
| Debt Issued | 1,891.0 | 14,110.0 | 1,668.0 | 4.0 | 1,405.0 | 913.0 | 1,826.0 | 1,611.0 | 1,413.0 | 1,431.0 | 770.0 | 786.7 | 579.2 | 772.4 | 162.2 | 267.0 | 5,980.7 | |
| Issuance of Common Stock | 0.0 | 0.0 | 0.0 | 1,688.0 | 0.0 | -1.0 | 9.0 | 1,545.0 | 183.0 | 26.0 | 39.0 | 39.0 | 20.9 | 26.4 | 27.9 | 13.9 | 423.2 | |
| Repurchase of Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.0 | -9.0 | -36.0 | -45.0 | -54.0 | -65.0 | -126.0 | -1.7 | -3.4 | -4.4 | -1.9 | -0.2 | |
| Dividends Paid | -562.0 | 0.0 | 0.0 | -532.0 | -467.0 | -428.0 | -389.0 | -353.0 | -319.0 | -289.0 | -261.0 | -239.0 | -216.4 | -149.5 | -213.5 | -157.9 | -150.3 | |
| Other Financing Activities | 55.0 | 0.0 | 0.0 | 46.0 | 1,482.0 | 955.0 | 1,856.0 | 11.0 | 1,433.0 | 1,420.0 | 772.0 | 824.0 | 604.3 | 779.2 | 98.9 | 321.1 | -37.3 | |
| Cash from Financing | 409.0 | 0.0 | 0.0 | 1,188.0 | 1,000.0 | -345.0 | 1,120.0 | 494.0 | 726.0 | 207.0 | 341.0 | 308.0 | -87.2 | 159.7 | -563.0 | 105.1 | -37.3 |
| 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 | 178.0 | -7.0 | |
| Debt Issued | 15,371.0 | 308.0 | 557.0 | 396.0 | 683.0 | 218.0 | 5.0 | 762.0 | 356.0 | 15.0 | |
| 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 | -137.0 | -138.0 | |
| Other Financing Activities | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 22.0 | 13.0 | |
| Cash from Financing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 63.0 | -132.0 |
| Cash position | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Change in Cash | -726.0 | -6.0 | -239.0 | 247.0 | -19.0 | -440.0 | 485.0 | -68.0 | 76.0 | -16.0 | 30.0 | 22.0 | -3.9 | 2.5 | 10.2 | 1.1 | -9.1 | |
| Closing Cash Balance | 98.0 | 119.0 | 125.0 | 364.0 | 117.0 | 136.0 | 576.0 | 91.0 | 159.0 | 83.0 | 75.0 | 45.0 | 23.1 | 27.0 | 24.4 | 14.2 | 13.1 |
| 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 | -58.0 | 66.0 | -21.0 | 7.0 | -42.0 | 69.0 | -528.0 | 262.0 | -297.0 | -163.0 | |
| Closing Cash Balance | 119.0 | 177.0 | 111.0 | 132.0 | 125.0 | 167.0 | 98.0 | 626.0 | 364.0 | 661.0 |
| Free Cash Flow | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Free Cash Flow | -895.0 | -1,067.0 | -811.0 | -860.0 | -1,312.0 | -432.0 | -502.0 | -375.0 | -287.0 | -61.0 | -119.0 | -88.0 | 63.0 | -148.8 | -30.1 | -169.6 | -34.4 | |
| Real Free Cash Flow | -920.0 | -1,067.0 | -847.0 | -885.0 | -1,312.0 | 319.0 | -522.0 | -454.0 | -380.0 | -131.0 | -190.0 | -178.0 | 50.0 | -161.3 | -41.5 | -179.6 | -44.7 |
| 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 | -385.0 | -33.0 | -432.0 | -217.0 | -295.0 | -43.0 | -325.0 | -227.0 | -315.0 | -28.0 | |
| Real Free Cash Flow | -385.0 | -33.0 | -432.0 | -217.0 | -295.0 | -43.0 | -325.0 | -227.0 | -340.0 | -28.0 |
