HDB
Výsledovka
Rozvaha
Peněžní toky
V miliardách (USD)
| Revenue |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Revenues | | 4,502.4 | 4,195.0 | 3,520.9 | 1,205.4 | 1,019.4 | 966.4 | 794.5 | 667.6 | 589.6 | 481.1 | 403.0 | 329.2 | 264.0 | 226.6 | 179.5 | 155.4 | 124.3 |
|---|
| Cost of Revenues | | 2,178.7 | 2,004.9 | 1,667.0 | 0.0 | 36.2 | 35.8 | 31.5 | 658.7 | 29.8 | 28.0 | 24.1 | 20.7 | 20.3 | 0.0 | 0.0 | 0.0 | 14.8 |
|---|
| Gross Profit | | 2,323.7 | 2,190.1 | 1,853.9 | 1,205.4 | 983.2 | 930.6 | 762.9 | 8.9 | 559.8 | 453.0 | 378.9 | 308.5 | 243.8 | 226.6 | 179.5 | 155.4 | 109.5 |
| Revenue |
|
3-2026 | 2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 |
| Total Revenues | | 1,279.8 | 1,205.4 | 1,328.7 | 688.5 | 1,121.9 | 904.6 | 1,170.0 | 684.8 | 1,150.2 | 1,075.7 |
|---|
| Cost of Revenues | | 498.5 | 518.7 | 629.4 | 532.1 | 508.7 | 496.3 | 477.2 | 450.4 | 478.5 | 445.6 |
|---|
| Gross Profit | | 781.3 | 686.6 | 699.4 | 156.4 | 613.2 | 408.3 | 692.7 | 234.4 | 671.7 | 630.0 |
| 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 | 400.2 | 320.2 | 136.8 | 95.3 | 213.6 | 91.9 | 85.0 | 63.1 | 51.6 | 41.8 | 39.7 | 35.7 | 62.3 | 49.5 |
|---|
| Depreciation & Amortization | | 0.0 | 63.0 | 52.3 | 23.5 | 16.8 | 13.9 | 12.8 | 12.2 | 9.7 | 8.9 | 7.4 | 7.1 | 8.5 | 9.0 | 7.9 | 7.7 | 7.9 |
|---|
| Total Operating Expenses | | 1,417.8 | 1,328.6 | 1,148.4 | -543.8 | -5.3 | -538.7 | -428.4 | -4.0 | -3.7 | -3.2 | -2.7 | -2.3 | -2.1 | -2.1 | -103.1 | 62.4 | 49.9 |
|---|
| Operating Income | | 906.0 | 861.5 | 705.5 | 661.6 | -10.1 | 427.7 | 366.1 | 4.9 | -5.3 | -5.3 | -4.5 | -4.6 | -6.3 | -7.2 | 76.4 | 62.9 | 111.2 |
| Operating Income |
|
TTM |
3-2026 | 2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 |
| 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 | 0.0 | 0.0 |
|---|
| Depreciation & Amortization | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Operating Expenses | | 509.4 | 415.6 | 491.2 | 1.6 | 373.5 | 200.6 | 465.5 | 117.0 | 459.3 | 420.4 |
|---|
| Operating Income | | 271.9 | 271.0 | 208.2 | 154.9 | 239.7 | 207.7 | 227.3 | 117.4 | 212.4 | 209.7 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 3,367.0 | 3,228.0 | 2,781.9 | 1,689.5 | 1,333.1 | 1,285.5 | 1,148.1 | 1,041.7 | 852.9 | 732.7 | 631.6 | 506.7 | 411.4 | 350.6 | 276.1 | 202.3 | 158.7 |
|---|
| Interest Expense | | 1,868.1 | 1,823.5 | 1,533.9 | 775.5 | 584.3 | 592.5 | 586.3 | 534.2 | 423.8 | 380.4 | 340.7 | 272.9 | 226.5 | 192.5 | 151.1 | 93.8 | 77.7 |
|---|
| Other Expense | | 0.0 | 0.0 | 0.0 | 47.4 | 529.3 | 0.2 | 0.0 | 4.9 | 4.4 | 3.6 | 2.9 | 2.6 | 2.2 | 1.8 | 0.3 | 0.3 | -74.0 |
|---|
| IBT | | 906.0 | 861.5 | 705.5 | 662.4 | 519.2 | 428.0 | 366.1 | 340.0 | 284.6 | 233.7 | 195.1 | 160.8 | 127.7 | 97.5 | 76.7 | 63.2 | 37.2 |
|---|
| Income Tax Expense | | 174.6 | 175.0 | 77.8 | 166.1 | 132.6 | 109.4 | 103.5 | 119.4 | 99.0 | 80.8 | 66.9 | 53.8 | 42.9 | 30.2 | 23.9 | 21.7 | 12.3 |
|---|
| Net Income | | 715.4 | 673.5 | 622.7 | 495.4 | 386.0 | 318.3 | 262.6 | 220.1 | 185.6 | 152.9 | 128.0 | 106.9 | 84.8 | 67.3 | 52.4 | 41.2 | 24.6 |
| Net Income |
|
TTM |
3-2026 | 2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 |
| Interest Income | | 877.9 | 884.4 | 872.5 | 732.1 | 850.4 | 769.8 | 815.5 | 739.8 | 780.1 | 750.4 |
|---|
| Interest Expense | | 462.0 | 475.2 | 476.4 | 454.4 | 469.1 | 444.7 | 445.8 | 429.5 | 432.4 | 412.5 |
|---|
| Other Expense | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| IBT | | 271.9 | 271.0 | 208.2 | 154.9 | 239.7 | 207.7 | 227.3 | 117.4 | 212.4 | 209.7 |
|---|
| Income Tax Expense | | 63.2 | 64.0 | 37.5 | 9.9 | 56.3 | 32.7 | 55.4 | -35.9 | 35.3 | 36.6 |
|---|
| Net Income | | 199.7 | 199.4 | 162.4 | 153.9 | 176.6 | 173.8 | 164.7 | 158.3 | 172.6 | 168.1 |
| 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 | $267.06 | $209.28 | $177.81 | $142.77 | $123.21 | $103.77 | $82.86 | $70.26 | $61.41 | $49.77 | $39.27 | $33.75 | $26.76 | $16.89 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $266.04 | $208.14 | $177.06 | $141.81 | $121.98 | $102.45 | $81.87 | $69.51 | $60.81 | $49.41 | $38.88 | $33.30 | $26.40 | $16.68 |
|---|
| Shares Outstanding | | 5.1 | 5.1 | 2.4 | 1.9 | 1.8 | 1.8 | 1.8 | 1.8 | 1.7 | 1.7 | 1.7 | 1.6 | 1.6 | 1.6 | 1.6 | 1.5 | 1.5 |
|---|
| Diluted Shares Outstanding | | 5.1 | 5.1 | 2.4 | 1.9 | 1.9 | 1.8 | 1.8 | 1.8 | 1.7 | 1.7 | 1.7 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.5 |
| Per Share Data |
|
TTM |
3-2026 | 2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 |
| EPS | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 |
|---|
| Shares Outstanding | | 5.1 | 5.1 | 5.1 | 5.1 | 5.1 | 5.1 | 5.1 | 2.5 | 2.5 | 2.5 |
|---|
| Diluted Shares Outstanding | | 5.1 | 5.1 | 5.1 | 5.1 | 5.1 | 5.1 | 5.1 | 2.5 | 2.5 | 2.5 |
| Current Assets |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 2,288.3 | 3,222.3 | 3,426.0 | 2,363.9 | 1,599.2 | 1,212.7 | 866.2 | 855.4 | 1,230.6 | 493.1 | 389.2 | 365.3 | 395.8 | 272.8 | 341.3 | 288.9 | 297.6 |
|---|
| Short Term Investments | | 0.0 | 5,973.9 | 6,503.3 | 4,878.8 | 4,388.6 | 4,275.4 | 3,406.3 | 2,633.3 | 2,222.7 | 2,111.4 | 1,878.7 | 1,504.4 | 908.8 | 1,018.1 | 807.1 | 0.0 | 0.0 |
|---|
| Total Cash & ST Investments | | 2,288.3 | 9,196.2 | 9,929.3 | 7,242.8 | 4.8 | 5,488.2 | 4,272.5 | 6.1 | 4.0 | 2.4 | 2.2 | 2.3 | 3.1 | 3.3 | 188.0 | 288.9 | 297.6 |
|---|
| Accounts Receivable | | 0.0 | 454.6 | 379.1 | 330.8 | 230.5 | 204.4 | 405.5 | 161.3 | 119.1 | 104.1 | 92.8 | 72.9 | 75.1 | 66.5 | 45.6 | 19.8 | 21.8 |
|---|
| 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 | 0.0 |
|---|
| Other Current Assets | | 0.0 | -7,151.4 | -7,754.0 | 19.5 | 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 Current Assets | | 2,288.3 | 2,499.5 | 2,554.5 | 7,573.5 | 4.8 | 5,692.5 | 4,678.0 | 6.1 | 4.0 | 2.4 | 2.2 | 2.3 | 3.1 | 3.3 | 188.0 | 288.9 | 297.6 |
| Current Assets |
|
2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 |
| Cash And Equivalents | | 1,770.6 | 2,146.1 | 2,499.5 | 2,311.4 | 2,137.9 | 1,911.1 | 2,288.3 | 1,859.5 | 1,951.3 | 1,640.2 |
|---|
| Short Term Investments | | 0.0 | 0.0 | 0.0 | 0.0 | 5,844.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Cash & ST Investments | | 1,770.6 | 2,146.1 | 2,499.5 | 2,311.4 | 7,982.4 | 1,911.1 | 2,288.3 | 1,859.5 | 1,951.3 | 1,640.2 |
|---|
| Accounts Receivable | | 0.0 | 0.0 | 454.6 | 0.0 | 264.2 | 0.0 | 379.1 | 0.0 | 240.8 | 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 | | 0.0 | 0.0 | -454.6 | 0.0 | -5,582.8 | 0.0 | -113.0 | -1,859.5 | -240.8 | 1,640.2 |
|---|
| Total Current Assets | | 1,770.6 | 2,146.1 | 2,499.5 | 2,311.4 | 2,663.9 | 1,911.1 | 2,554.5 | 0.0 | 1,951.3 | 1,640.2 |
| Long-Term Assets |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 126.0 | 152.6 | 126.0 | 177.6 | 137.4 | 51.0 | 44.3 | 43.2 | 38.1 | 38.1 | 33.4 | 32.2 | 29.4 | 27.0 | 25.0 | 22.9 | 22.3 |
|---|
| Goodwill | | 0.0 | 1,629.5 | 1,629.5 | 74.9 | 74.9 | 74.9 | 74.9 | 74.9 | 74.9 | 74.9 | 74.9 | 74.9 | 74.9 | 74.9 | 74.9 | 74.9 | 74.9 |
|---|
| Intangible Assets | | 0.0 | 31.2 | 1,396.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 1.8 | 4.1 | 6.4 | 9.0 |
|---|
| Long-Term Investments | | 10,056.8 | 28,664.7 | 26,762.3 | 5,014.7 | 4,441.8 | 4,388.2 | 3,918.3 | 2,898.9 | 2,384.6 | 2,107.8 | 1,638.9 | 1,642.7 | 1,209.5 | 1,116.1 | 884.1 | 666.9 | 509.6 |
|---|
| Other Long-Term Assets | | 27,830.7 | 12,576.2 | 7,740.4 | -5,267.2 | -0.8 | -4,514.2 | -4,037.5 | -0.6 | -0.6 | -0.6 | -0.6 | -0.5 | -0.5 | -0.5 | -884.1 | -666.9 | -509.6 |
|---|
| Total Long-Term Assets | | 38,013.6 | 41,424.7 | 37,803.8 | 5,267.2 | 0.8 | 4,514.2 | 4,037.5 | 0.6 | 0.6 | 0.6 | 0.6 | 0.5 | 0.5 | 0.5 | 104.0 | 104.2 | 106.2 |
|---|
| Total Assets | | 40,301.9 | 43,924.2 | 40,301.9 | 25,755.6 | 21,113.7 | 17,995.1 | 15,308.5 | 13,280.1 | 11,031.9 | 8,923.4 | 7,089.9 | 6,071.0 | 4,917.1 | 4,005.2 | 3,571.2 | 2,920.2 | 2,416.5 |
| Long-Term Assets |
|
2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 |
| Net Property, Plant & Equipment | | 155.4 | 154.4 | 152.6 | 143.0 | 141.7 | 132.9 | 126.0 | 115.2 | 112.6 | 87.5 |
|---|
| Goodwill | | 0.0 | 0.0 | 0.0 | 0.0 | 1,629.5 | 0.0 | 0.0 | 0.0 | 1,647.7 | 1.5 |
|---|
| Intangible Assets | | 0.0 | 0.0 | 31.2 | 0.0 | 1,383.0 | 0.0 | 22.6 | 0.0 | 1,409.3 | 0.0 |
|---|
| Long-Term Investments | | 12,503.9 | 40,008.8 | 28,664.7 | 11,517.2 | 26,760.4 | 35,798.8 | 2.0 | 9,627.5 | 9,924.1 | 5,612.9 |
|---|
| Other Long-Term Assets | | 30,717.6 | 2,251.1 | 12,576.2 | 28,310.1 | 8,939.4 | 2,222.6 | 37,503.8 | 0.0 | 22,768.5 | -5,701.8 |
|---|
| Total Long-Term Assets | | 43,376.8 | 42,414.4 | 41,424.7 | 39,970.4 | 38,854.0 | 38,154.3 | 37,803.8 | 9,742.8 | 35,862.2 | 5,701.8 |
|---|
| Total Assets | | 45,147.4 | 44,560.5 | 43,924.2 | 42,281.8 | 41,517.9 | 40,065.4 | 40,358.3 | 38,818.3 | 37,813.5 | 25,708.8 |
| Current Liabilities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 0.0 | 576.8 | 531.5 | 437.3 | 365.7 | 346.0 | 259.3 | 238.0 | 254.2 | 259.0 | 151.2 | 120.3 | 147.9 | 153.8 | 156.1 | 72.4 | 20.0 |
|---|
| Short-Term Debt | | 0.0 | 0.0 | 0.0 | 1,089.9 | 554.2 | 239.3 | 377.4 | 654.1 | 779.2 | 322.3 | 253.6 | 214.2 | 150.8 | 145.6 | 112.6 | 76.7 | 98.2 |
|---|
| Other Current Liabilities | | 0.0 | 28,648.1 | 8,911.6 | -1,527.2 | -919.8 | -585.3 | -636.7 | -238.0 | -254.2 | -259.0 | -151.2 | -120.3 | -147.9 | -153.8 | -156.1 | -72.4 | -20.0 |
|---|
| Current Liabilities | | 238.5 | 29,224.9 | 9,443.1 | 1,527.2 | 919.8 | 585.3 | 636.7 | 654.1 | 779.2 | 322.3 | 253.6 | 214.2 | 150.8 | 145.6 | 112.6 | 76.7 | 98.2 |
| Current Liabilities |
|
2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 |
| Accounts Payable | | 0.0 | 0.0 | 576.8 | 0.0 | 299.3 | 0.0 | 531.5 | 0.0 | 273.9 | 0.0 |
|---|
| Short-Term Debt | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 37.0 | 0.0 | 2,381.0 | 0.0 |
|---|
| Other Current Liabilities | | 27,981.7 | 27,564.9 | -576.8 | 0.0 | -299.3 | 0.0 | 8,874.5 | 0.0 | -2,654.9 | 0.0 |
|---|
| Current Liabilities | | 27,981.7 | 27,564.9 | 0.0 | 0.0 | 0.0 | 0.0 | 9,443.1 | 0.0 | 0.0 | 0.0 |
| Long-Term Liabilities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 7,306.2 | 6,346.1 | 7,437.2 | 2,152.1 | 1,632.5 | 1,777.0 | 1,446.3 | 1,044.6 | 1,564.4 | 984.2 | 530.2 | 594.8 | 394.4 | 330.1 | 178.4 | 93.3 | 75.9 |
|---|
| Capital Leases | | 0.0 | 153.9 | 131.0 | 97.7 | 78.1 | 70.4 | 65.6 | 0.0 | 0.0 | 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 | -503.8 | -588.7 | -384.9 | -320.4 | -4.9 | 0.0 | 0.0 |
|---|
| Total Liabilities | | 7,306.2 | 38,542.7 | 35,604.2 | 22,837.8 | 18,604.3 | 15,890.6 | 13,595.3 | 11,644.4 | 9,932.3 | 8,002.6 | 6,361.7 | 5,437.8 | 4,481.2 | 3,641.2 | 3,174.6 | 2,572.4 | 2,110.1 |
| Long-Term Liabilities |
|
2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 |
| Long-Term Debt | | 5,995.1 | 5,996.1 | 6,346.1 | 6,534.7 | 6,071.3 | 6,733.5 | 7,306.2 | 7,996.6 | 7,712.3 | 2,635.5 |
|---|
| Capital Leases | | 0.0 | 0.0 | 153.9 | 0.0 | 0.0 | 0.0 | 131.0 | 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 |
|---|
| Total Liabilities | | 39,504.0 | 38,929.0 | 38,542.7 | 37,100.3 | 36,545.5 | 35,163.1 | 35,660.5 | 34,314.8 | 33,500.1 | 2,635.5 |
| Total Common Equity |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 7.6 | 7.7 | 7.6 | 5.6 | 5.5 | 5.5 | 5.5 | 5.4 | 5.2 | 5.1 | 5.1 | 5.0 | 4.8 | 4.8 | 4.7 | 4.7 | 4.6 |
|---|
| Retained Earnings | | 2,920.4 | 3,513.7 | 2,920.4 | 1,447.8 | 1,153.2 | 897.9 | 713.3 | 587.2 | 462.9 | 364.5 | 290.5 | 228.8 | 175.1 | 132.8 | 99.8 | 112.2 | 47.1 |
|---|
| Comprehensive Income | | 4,529.8 | 355.4 | 1,881.3 | 575.5 | 511.5 | 2,092.6 | 1,704.4 | 300.1 | 1,090.8 | 912.8 | 721.7 | 626.5 | 430.0 | 357.4 | 46.0 | -5.7 | -0.2 |
|---|
| Total Common Equity | | 4,564.0 | 5,217.9 | 4,564.0 | 2,912.2 | 2,504.8 | 2,098.1 | 1,709.9 | 1,632.6 | 1,096.0 | 917.9 | 726.8 | 631.5 | 434.8 | 362.1 | 395.1 | 346.5 | 305.6 |
| Total Common Equity |
|
2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 |
| Common Stock | | 15.4 | 7.7 | 7.7 | 7.6 | 7.6 | 7.6 | 7.6 | 7.6 | 7.6 | 5.6 |
|---|
| Retained Earnings | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2,920.4 | 0.0 | 0.0 | 0.0 |
|---|
| Comprehensive Income | | 5,376.1 | 5,378.2 | 5,210.2 | 4,980.3 | 4,810.2 | 4,750.8 | 365.4 | 4,365.6 | 4,181.7 | 3,029.2 |
|---|
| Total Common Equity | | 5,433.3 | 5,426.3 | 5,217.9 | 5,021.9 | 4,817.9 | 4,758.4 | 4,564.0 | 4,373.2 | 4,189.3 | 3,034.8 |
| Other |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 7,306.2 | 6,346.1 | 7,306.2 | 3,242.0 | 2,186.6 | 1,777.0 | 1,446.3 | 1,698.6 | 1,564.4 | 984.2 | 530.2 | 594.8 | 394.4 | 330.1 | 291.0 | 170.0 | 174.0 |
|---|
| Book Value | | 32,995.8 | 5,381.5 | 4,697.8 | 2,917.8 | 2,509.5 | 2,104.4 | 1,713.3 | 1,635.6 | 1,099.6 | 920.9 | 728.3 | 633.2 | 435.9 | 364.0 | 396.6 | 347.8 | 306.5 |
| Other |
|
2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 |
| Total Debt | | 210.2 | 205.1 | 163.6 | 159.6 | 154.5 | 143.9 | 133.8 | 130.2 | 124.1 | 8.8 |
|---|
| Book Value | | 5,433.3 | 5,426.3 | 5,217.9 | 5,021.9 | 4,817.9 | 4,758.4 | 4,564.0 | 4,373.2 | 4,189.3 | 3,034.8 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | 640.6 | 686.5 | 627.6 | 496.3 | 386.6 | 427.7 | 381.5 | 220.6 | 178.8 | 140.7 | 118.0 | 99.5 | 79.4 | 62.1 | 50.0 | 41.5 | 24.9 |
|---|
| Depreciation & Amortization | | 0.0 | 63.0 | 52.3 | 23.5 | 16.8 | 13.9 | 12.8 | 12.2 | 9.7 | 8.9 | 7.4 | 7.1 | 8.5 | 9.0 | 7.9 | 7.7 | 7.9 |
|---|
| Stock-Based Compensation | | 17.3 | 24.6 | 20.1 | 14.0 | 13.9 | 10.6 | 7.5 | 5.3 | 6.6 | 8.2 | 12.6 | 9.1 | 5.5 | 4.5 | 3.9 | 3.4 | 3.6 |
|---|
| Change Working Capital | | 0.0 | 168.6 | 201.3 | -156.5 | 58.9 | -101.2 | -607.6 | -126.3 | -153.6 | 187.2 | 8.9 | -19.2 | 24.4 | -11.9 | -34.7 | -16.9 | 51.0 |
|---|
| Change In Accounts Receivable | | 0.0 | -72.9 | -24.1 | -51.4 | -15.6 | -15.8 | -9.8 | -15.1 | -10.5 | -9.1 | -12.4 | -5.2 | -6.0 | -7.7 | -6.9 | 0.0 | 0.0 |
|---|
| Change In Accounts Payable | | 0.0 | 19.4 | 13.0 | 29.9 | 4.4 | -2.1 | 0.6 | 13.8 | 21.0 | 3.3 | 8.1 | 4.8 | -30.5 | 6.2 | 24.2 | 7.8 | -13.3 |
|---|
| Change In Inventories | | 0.0 | 0.0 | 0.0 | -47.1 | 21.3 | -1,456.9 | -1,824.7 | -28.4 | -32.3 | 157.7 | 22.5 | -22.6 | 33.2 | 0.8 | -8.6 | 0.0 | 0.0 |
|---|
| Other Non-cash Items | | -657.9 | 268.5 | 178.0 | 87.6 | 114.7 | 82.1 | 37.2 | 79.5 | 63.2 | 39.3 | 24.5 | 13.2 | 11.3 | 12.7 | 12.3 | 15.6 | -0.9 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 477.2 | 581.0 | 424.8 | -168.7 | 183.3 | 94.3 | 379.3 | 170.1 | 109.4 | 127.2 | 71.5 | 37.5 | 50.1 | 109.1 |
| Cash Flow From Operating Activities |
|
3-2026 | 2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 |
| Net Income | | 198.1 | 196.1 | 162.6 | 188.3 | 176.6 | 178.3 | 164.7 | 176.2 | 172.6 | 168.1 |
|---|
| Depreciation & Amortization | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Stock-Based Compensation | | 0.0 | 0.0 | 0.0 | 20.9 | 0.0 | 0.0 | 0.0 | 17.3 | 0.0 | 0.0 |
|---|
| Change Working Capital | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| 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 | | -198.1 | -196.1 | -162.6 | -209.2 | -176.6 | -178.3 | -164.7 | -193.5 | -172.6 | -168.1 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | 0.0 | -66.4 | -53.8 | -43.6 | -26.3 | -17.0 | -16.4 | -16.4 | -9.2 | -12.6 | -10.0 | -8.9 | -9.7 | -10.0 | -7.9 | -5.8 | -6.0 |
|---|
| Acquisitions | | 0.0 | 0.0 | 149.8 | 0.0 | -3,128.1 | 0.0 | 0.0 | -1,126.9 | -1,889.6 | -1,362.7 | -767.0 | -606.6 | -860.7 | -475.0 | 189.3 | 162.9 | -7.9 |
|---|
| Investments | | 0.0 | -4,710.5 | -4,308.3 | -1,595.3 | -1,736.5 | -3,217.3 | -2,608.7 | -1,784.6 | -1,518.1 | -2,890.1 | -3,078.1 | -1,383.1 | -471.2 | -743.2 | -553.5 | -366.0 | -231.4 |
|---|
| Sales of Investment | | 0.0 | 3,158.0 | 3,540.6 | 1,031.7 | 1,588.7 | 2,393.5 | 1,868.0 | 1,390.9 | 1,368.5 | 2,687.2 | 2,710.2 | 827.0 | 564.8 | 543.2 | 372.2 | 208.9 | 245.3 |
|---|
| Other Investing Activities | | 0.0 | 0.0 | 0.0 | -3,785.6 | 0.0 | 824.0 | 740.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -644.1 | -466.7 | -343.9 |
|---|
| Cash from Investing | | 0.0 | 0.0 | 0.0 | -4,392.8 | -3,302.3 | -16.8 | -16.2 | -1,537.0 | -2,048.3 | -1,578.2 | -1,144.8 | -1,171.6 | -776.9 | -685.0 | -644.1 | -466.7 | -343.9 |
| Cash Flow From Investing Activities |
|
3-2026 | 2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 |
| Capital Expenditure | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Acquisitions | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Investments | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Sales of Investment | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | 0.0 | 0.0 |
|---|
| Cash from Investing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | 0.0 | 0.0 | 0.0 | 1,000.5 | -353.3 | -94.9 | 0.0 | -224.1 | -225.2 | -123.1 | -79.4 | -49.3 | -51.1 | -45.9 | -6.2 | -5.3 | 0.0 |
|---|
| Debt Issued | | 4,064.2 | -960.1 | 4,064.2 | 2,055.9 | 763.0 | 425.6 | -252.3 | 358.3 | 805.4 | 577.0 | 14.8 | 249.7 | 115.4 | 84.9 | 127.2 | 1.3 | 174.0 |
|---|
| Issuance of Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 17.6 | 18.5 | 0.0 | 0.0 | 0.0 | 0.0 | 97.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Repurchase of Common Stock | | 0.0 | 0.0 | -2.3 | 0.0 | 0.0 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1,000.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Dividends Paid | | 0.0 | 0.0 | 0.0 | -86.4 | -36.2 | -0.2 | -66.3 | -41.0 | -34.5 | -29.3 | -24.4 | -19.3 | -15.4 | -11.8 | -8.9 | -6.4 | -5.0 |
|---|
| Other Financing Activities | | 0.0 | 0.0 | 0.0 | 3,259.8 | 3,301.7 | 4.1 | 291.8 | 1,782.6 | 2,356.7 | 1,406.3 | 1,111.7 | -0.4 | 860.9 | 700.3 | 517.5 | 419.7 | 368.0 |
|---|
| Cash from Financing | | 0.0 | 0.0 | 0.0 | 4,173.9 | 2,912.1 | -73.2 | 243.9 | 1,517.5 | 2,097.0 | 1,254.0 | 1,007.9 | 1,028.9 | 794.4 | 642.6 | 502.4 | 407.9 | 363.0 |
| Cash Flow From Financing Activities |
|
3-2026 | 2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 |
| Debt Repaid | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Debt Issued | | 5,995.1 | -1.1 | -349.9 | -188.7 | 463.4 | -662.2 | -787.3 | -475.7 | 284.3 | 5,076.8 |
|---|
| 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 | 0.0 | 0.0 |
|---|
| Other Financing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Cash from Financing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | 0.0 | -103.1 | 698.6 | 265.4 | 191.3 | 333.3 | 61.2 | 160.7 | 143.4 | 53.0 | 36.5 | -29.7 | 152.1 | 30.7 | -100.9 | -8.7 | 126.3 |
|---|
| Closing Cash Balance | | 0.0 | 1,982.9 | 2,086.0 | 1,387.4 | 1,122.0 | 1,212.7 | 879.4 | 734.9 | 574.2 | 430.7 | 377.7 | 341.1 | 370.8 | 218.7 | 188.0 | 288.9 | 297.6 |
| Cash position |
|
3-2026 | 2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 |
| Net Change in Cash | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Closing Cash Balance | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | 0.0 | 1,129.2 | 968.5 | 433.6 | 554.7 | 407.8 | -185.0 | 166.9 | 85.1 | 366.6 | 160.1 | 100.4 | 117.4 | 61.5 | 29.6 | 44.3 | 103.1 |
|---|
| Real Free Cash Flow | | -17.3 | 1,104.6 | 948.4 | 419.6 | 540.8 | 397.2 | -192.5 | 161.6 | 78.5 | 358.4 | 147.5 | 91.3 | 111.9 | 57.0 | 25.7 | 40.9 | 99.5 |
| Free Cash Flow |
|
3-2026 | 2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 |
| Free Cash Flow | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Real Free Cash Flow | | 0.0 | 0.0 | 0.0 | -20.9 | 0.0 | 0.0 | 0.0 | -17.3 | 0.0 | 0.0 |