Prosperity Bancshares, Inc.
PB
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 | 1,714.7 | 1,738.2 | 1,742.2 | 1,068.1 | 1,113.9 | 1,100.9 | 1,122.4 | 796.8 | 727.6 | 713.5 | 733.7 | 735.5 | 778.2 | 582.3 | 456.2 | 382.7 | 372.0 | |
| Cost of Revenues | 488.8 | 488.8 | 606.3 | -530.4 | 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 | |
| Gross Profit | 1,225.9 | 1,249.4 | 1,135.9 | 1,598.6 | 1,113.9 | 1,100.9 | 1,122.4 | 796.8 | 727.6 | 713.5 | 733.7 | 735.5 | 778.2 | 582.3 | 456.2 | 382.7 | 372.0 |
| Revenue | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenues | 429.4 | 426.8 | 435.7 | 422.7 | 438.4 | 447.0 | 447.0 | 409.8 | 413.0 | 268.1 | |
| Cost of Revenues | 111.7 | 124.7 | 125.0 | 127.4 | 143.2 | 156.2 | 163.2 | 143.7 | 0.0 | 0.0 | |
| Gross Profit | 317.7 | 302.2 | 310.7 | 295.3 | 295.3 | 290.8 | 283.7 | 266.1 | 413.0 | 268.1 |
| 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 | 375.6 | 339.1 | 333.2 | 331.6 | 244.6 | 230.8 | 217.3 | 222.2 | 218.4 | 225.9 | 168.2 | 132.6 | 92.1 | 98.0 | |
| Depreciation & Amortization | 155.6 | 155.6 | 34.7 | 31.0 | 28.3 | 29.6 | 31.4 | 20.3 | 18.3 | 19.2 | 22.3 | 22.5 | 23.7 | 16.7 | 16.2 | 8.2 | 8.3 | |
| Total Operating Expenses | 532.3 | 555.8 | 523.3 | 399.9 | 754.9 | -441.2 | -477.4 | -377.6 | -227.2 | -249.7 | -282.2 | -266.1 | -288.8 | -212.1 | -156.0 | -115.9 | -104.8 | |
| Operating Income | 693.6 | 693.6 | 612.7 | 691.3 | 755.8 | 659.7 | 645.0 | 419.2 | 500.7 | 466.6 | 451.8 | 469.4 | 489.4 | 370.3 | 290.8 | 266.8 | 267.2 |
| 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 | 112.4 | 90.6 | ||
| Depreciation & Amortization | 5.2 | 8.6 | 133.4 | 8.4 | 8.9 | 8.9 | 9.0 | 7.9 | 8.2 | 8.2 | ||
| Total Operating Expenses | 138.7 | 126.1 | 138.6 | 128.9 | 129.2 | 128.4 | 140.8 | 124.9 | 57.7 | -155.9 | ||
| Operating Income | 179.0 | 176.0 | 172.1 | 166.4 | 166.1 | 162.5 | 142.9 | 141.3 | 95.5 | 112.2 |
| Net Income | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest Income | 1,570.3 | 1,570.3 | 1,623.7 | 1,444.5 | 1,094.8 | 1,046.9 | 1,143.9 | 832.9 | 727.2 | 677.4 | 675.8 | 669.7 | 714.8 | 539.3 | 419.8 | 371.9 | 384.5 | |
| Interest Expense | 488.8 | 488.8 | 597.2 | 488.1 | 89.6 | 53.6 | 113.2 | 137.2 | 97.6 | 60.5 | 43.2 | 39.2 | 43.6 | 40.5 | 39.1 | 45.2 | 66.4 | |
| Other Expense | 0.0 | 0.0 | 0.0 | -156.8 | -89.6 | 0.0 | 0.0 | 0.0 | -97.6 | -60.5 | -43.2 | -39.2 | -43.6 | -40.5 | -39.1 | -53.0 | -75.4 | |
| IBT | 693.6 | 693.6 | 612.7 | 534.5 | 666.2 | 659.7 | 645.0 | 419.2 | 403.0 | 406.1 | 408.7 | 430.2 | 445.7 | 329.8 | 251.7 | 213.8 | 191.8 | |
| Income Tax Expense | 150.7 | 150.7 | 133.3 | 115.1 | 141.7 | 140.4 | 116.1 | 86.7 | 81.2 | 133.9 | 134.2 | 143.5 | 148.3 | 108.4 | 83.8 | 72.0 | 64.1 | |
| Net Income | 542.8 | 542.8 | 479.4 | 419.3 | 524.5 | 519.3 | 528.9 | 332.6 | 321.8 | 272.2 | 274.5 | 286.6 | 297.4 | 221.4 | 167.9 | 141.7 | 127.7 |
| 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 | 386.6 | 398.1 | 392.8 | 392.8 | 410.9 | 417.9 | 413.0 | 381.9 | 376.4 | 380.4 | ||
| Interest Expense | 111.7 | 124.7 | 125.0 | 127.4 | 143.2 | 156.2 | 154.2 | 143.7 | 52.4 | 140.8 | ||
| Other Expense | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -51.2 | -32.5 | ||
| IBT | 179.0 | 176.0 | 172.1 | 166.4 | 166.1 | 162.5 | 142.9 | 141.3 | 121.4 | 142.6 | ||
| Income Tax Expense | 39.1 | 38.5 | 37.0 | 36.2 | 36.0 | 35.2 | 31.3 | 30.8 | 25.9 | 30.4 | ||
| Net Income | 139.9 | 137.6 | 135.2 | 130.2 | 130.1 | 127.3 | 111.6 | 110.4 | 95.5 | 112.2 |
| 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 | $4.51 | $5.66 | $5.60 | $5.68 | $4.52 | $4.61 | $3.92 | $3.94 | $4.09 | $4.32 | $3.66 | $3.24 | $3.03 | $2.74 | |
| EPS Diluted | $0.00 | $0.00 | $0.00 | $4.51 | $5.66 | $5.60 | $5.68 | $4.52 | $4.61 | $3.92 | $3.94 | $4.09 | $4.32 | $3.65 | $3.23 | $3.01 | $2.73 | |
| Shares Outstanding | 94.5 | 94.5 | 95.0 | 92.9 | 92.7 | 92.7 | 93.1 | 73.5 | 69.8 | 69.5 | 69.7 | 70.0 | 68.9 | 60.4 | 51.8 | 46.8 | 46.6 | |
| Diluted Shares Outstanding | 94.5 | 94.5 | 95.0 | 92.9 | 92.7 | 92.7 | 93.1 | 73.5 | 69.8 | 69.5 | 69.7 | 70.0 | 68.9 | 60.6 | 51.9 | 47.0 | 46.8 |
| 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 | $1.02 | $1.20 | ||
| EPS Diluted | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $1.02 | $1.20 | ||
| Shares Outstanding | 94.5 | 95.1 | 95.3 | 95.3 | 95.3 | 95.3 | 95.8 | 93.7 | 93.7 | 93.7 | ||
| Diluted Shares Outstanding | 94.5 | 95.1 | 95.3 | 95.3 | 95.3 | 95.3 | 95.8 | 93.7 | 93.7 | 93.7 |
| Current Assets | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Equivalents | 1,507.6 | 1,972.2 | 458.2 | 423.8 | 2,547.7 | 1,343.0 | 573.6 | 410.6 | 391.6 | 436.2 | 562.5 | 677.3 | 381.0 | 326.0 | 212.8 | 159.0 | |
| Short Term Investments | 318.6 | 10,976.9 | 438.6 | 456.5 | 514.9 | 651.5 | 287.7 | 84.2 | 217.9 | 221.2 | 103.1 | 145.4 | 157.5 | 226.7 | 322.3 | 428.6 | |
| Total Cash & ST Investments | 1,507.8 | 12,949.1 | 458.4 | 880.3 | 3,062.7 | 1,994.5 | 861.3 | 494.7 | 609.5 | 657.4 | 665.6 | 822.7 | 538.5 | 552.6 | 212.8 | 159.0 | |
| Accounts Receivable | 107.3 | 104.4 | 96.3 | 88.4 | 66.0 | 82.1 | 80.8 | 56.5 | 56.4 | 53.3 | 51.9 | 51.9 | 49.2 | 42.3 | 29.4 | 29.9 | |
| Inventory | -1,615.2 | 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 | |
| Other Current Assets | 1,620.1 | 0.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 10,542.4 | 10,052.6 | 9,685.6 | 9,631.0 | 9,372.6 | 7,833.4 | 5,098.0 | 3,816.3 | 3,558.5 | |
| Total Current Assets | 1,620.1 | 13,053.7 | 554.7 | 968.8 | 3,128.7 | 2,076.6 | 942.0 | 11,093.7 | 10,718.4 | 10,396.3 | 10,348.5 | 10,247.3 | 8,421.1 | 5,692.9 | 4,058.5 | 3,747.4 |
| 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 | 1,766.1 | 1,305.0 | 1,694.6 | 1,972.2 | 2,209.9 | 1,507.6 | 1,086.4 | 458.2 | 512.2 | 396.8 | |
| Short Term Investments | 332.4 | 342.1 | 335.8 | 10,976.9 | 331.4 | 318.6 | 315.3 | 438.6 | 13,512.1 | 462.0 | |
| Total Cash & ST Investments | 2,098.5 | 1,647.1 | 2,030.5 | 12,949.1 | 2,541.3 | 1,826.3 | 1,401.7 | 13,262.0 | 13,813.3 | 396.8 | |
| Accounts Receivable | 101.4 | 101.6 | 102.7 | 104.4 | 107.5 | 107.3 | 97.7 | 0.0 | 97.0 | 92.3 | |
| Inventory | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -13,358.4 | -715.8 | -584.7 | |
| Other Current Assets | 0.0 | 0.0 | 0.2 | 0.3 | 0.2 | 0.2 | 0.3 | 556.4 | 618.8 | 0.0 | |
| Total Current Assets | 2,199.9 | 1,748.7 | 2,133.4 | 13,053.7 | 2,649.0 | 1,933.8 | 1,499.7 | 556.4 | 13,813.3 | 396.8 |
| Long-Term Assets | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Property, Plant & Equipment | 412.0 | 371.2 | 406.8 | 339.5 | 319.8 | 323.6 | 326.8 | 257.0 | 257.1 | 262.1 | 268.0 | 281.5 | 282.9 | 205.3 | 159.7 | 159.1 | |
| Goodwill | 3,504.1 | 3,503.1 | 3,396.1 | 3,231.6 | 3,231.6 | 3,231.6 | 3,223.7 | 1,900.8 | 1,900.8 | 1,900.8 | 1,868.8 | 1,874.2 | 1,674.2 | 1,217.2 | 924.5 | 924.3 | |
| Intangible Assets | 74.3 | 66.0 | 64.0 | 51.3 | 61.7 | 73.2 | 86.4 | 32.9 | 38.8 | 45.8 | 49.4 | 58.9 | 37.9 | 26.2 | 21.0 | 28.8 | |
| Long-Term Investments | 22.7 | 21,914.9 | 12,803.9 | 14,476.0 | 12,818.9 | 8,542.8 | 8,570.1 | 9,409.0 | 9,672.1 | 9,726.1 | 9,502.4 | 9,045.8 | 8,224.4 | 7,442.1 | 4,658.9 | 4,617.1 | |
| Other Long-Term Assets | 475.9 | 657.7 | 21,383.0 | -18,098.4 | -16,432.0 | -12,171.3 | -12,207.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.4 | 0.0 | 0.0 | 0.0 | |
| Total Long-Term Assets | 38,142.2 | 26,513.0 | 38,053.7 | 18,098.4 | 16,432.0 | 12,171.3 | 12,207.0 | 11,599.7 | 11,868.9 | 11,934.8 | 11,688.7 | 11,260.5 | 10,220.9 | 8,890.7 | 5,764.1 | 5,729.2 | |
| Total Assets | 39,762.3 | 39,566.7 | 38,547.9 | 37,689.8 | 37,834.0 | 34,059.3 | 32,185.7 | 22,693.4 | 22,587.3 | 22,331.1 | 22,037.2 | 21,507.7 | 18,642.0 | 14,583.6 | 9,822.7 | 9,476.6 |
| 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 | 378.8 | 374.6 | 373.3 | 371.2 | 373.8 | 377.4 | 372.3 | 406.8 | 370.2 | 365.3 | |
| Goodwill | 3,503.1 | 3,503.1 | 3,503.1 | 3,503.1 | 3,504.4 | 3,504.1 | 3,396.4 | 3,396.1 | 3,396.5 | 3,383.7 | |
| Intangible Assets | 55.2 | 58.8 | 62.4 | 66.0 | 70.2 | 74.3 | 60.8 | 64.0 | 67.6 | 71.1 | |
| Long-Term Investments | 31,588.2 | 32,117.3 | 32,085.4 | 21,914.9 | 32,995.8 | 33,344.5 | 32,920.9 | 18.6 | 13,192.7 | 13,667.3 | |
| Other Long-Term Assets | 605.3 | 614.8 | 607.1 | 657.7 | 522.1 | 528.4 | 506.5 | 34,070.3 | -13,202.3 | -17,487.4 | |
| Total Long-Term Assets | 36,130.6 | 36,668.6 | 36,631.3 | 26,513.0 | 37,466.3 | 37,828.7 | 37,256.9 | 38,053.7 | 3,824.7 | 17,487.4 | |
| Total Assets | 38,330.5 | 38,417.4 | 38,764.7 | 39,566.7 | 40,115.3 | 39,762.3 | 38,756.5 | 38,610.2 | 39,295.7 | 39,905.1 |
| Current Liabilities | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Accounts Payable | 129.6 | 41.9 | 34.8 | 4.5 | 1.3 | 3.5 | 8.6 | 4.2 | 2.9 | 2.3 | 1.9 | 3.2 | 2.5 | 1.9 | 2.8 | 4.0 | |
| Short-Term Debt | 4,138.9 | 221.9 | 0.0 | 1,850.0 | 0.0 | 0.0 | 1,300.0 | 1,030.0 | 500.0 | 985.0 | 485.0 | 0.0 | 0.0 | 245.0 | 0.0 | 0.0 | |
| Other Current Liabilities | 9,836.1 | 28,381.3 | 13,821.2 | -1,854.5 | -1.3 | -3.5 | -1,308.6 | 0.0 | 0.0 | 0.0 | 0.0 | -3.2 | -2.5 | 0.0 | -2.8 | -4.0 | |
| Current Liabilities | 13,975.0 | 28,645.2 | 13,856.0 | 1,854.5 | 1.3 | 3.5 | 1,308.6 | 1,034.2 | 502.9 | 987.3 | 486.9 | 3.2 | 2.5 | 246.9 | 2.8 | 4.0 |
| Current Liabilities | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Accounts Payable | 32.6 | 32.8 | 34.1 | 41.9 | 174.2 | 129.6 | 75.9 | 34.8 | 79.6 | 28.7 | |
| Short-Term Debt | 2,585.8 | 3,083.6 | 216.1 | 221.9 | 228.9 | 233.7 | 261.7 | 0.0 | 1,250.0 | 3,000.0 | |
| Other Current Liabilities | 27,782.1 | 27,473.4 | 28,026.8 | 28,381.3 | 28,087.6 | 27,933.1 | 27,175.5 | -34.8 | -1,329.6 | -3,028.7 | |
| Current Liabilities | 30,400.5 | 30,589.8 | 28,277.0 | 28,645.2 | 28,490.7 | 28,296.3 | 27,513.1 | 13,856.0 | 1,329.6 | 3,028.7 |
| Long-Term Liabilities | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Long-Term Debt | 3,900.0 | 3,200.0 | 3,725.0 | 1,850.0 | 0.0 | 0.0 | 1,429.5 | 1,031.1 | 5.2 | 5.8 | 6.4 | 167.5 | 124.2 | 85.1 | 85.1 | 92.3 | |
| Capital Leases | 29.4 | 0.0 | 26.5 | 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 | 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 | |
| Total Liabilities | 32,478.9 | 32,128.2 | 31,468.5 | 30,990.5 | 1.3 | 3.5 | 26,214.9 | 18,640.6 | 18,763.1 | 18,688.8 | 18,574.3 | 18,262.9 | 15,855.2 | 12,494.2 | 8,255.4 | 8,024.2 |
| 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 | 0.0 | 0.0 | 1.3 | 3,200.0 | 3,900.0 | 3,900.0 | 3,900.0 | 3,725.0 | 3,000.0 | 1,803.1 | |
| Capital Leases | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 29.4 | 28.9 | 26.5 | 42.1 | 35.2 | |
| Def. Tax Liability | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 62.3 | 0.0 | 0.0 | |
| Total Liabilities | 30,665.5 | 30,817.6 | 31,247.6 | 32,128.2 | 32,754.1 | 32,478.9 | 31,652.0 | 31,530.8 | 4,250.0 | 4,803.1 |
| Total Common Equity | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Common Stock | 95.3 | 95.3 | 93.7 | 91.3 | 92.2 | 92.6 | 94.7 | 69.8 | 69.5 | 69.5 | 70.1 | 69.8 | 66.1 | 56.5 | 46.9 | 46.7 | |
| Retained Earnings | 3,399.5 | 3,548.2 | 3,283.2 | 3,069.6 | 2,738.2 | 2,403.2 | 2,141.0 | 1,937.3 | 1,719.6 | 1,543.3 | 1,355.0 | 1,146.7 | 917.6 | 750.2 | 623.9 | 515.9 | |
| Comprehensive Income | -1.6 | -1.6 | -1.4 | -3.5 | 1.8 | 0.8 | 0.6 | 0.3 | -0.1 | 1.4 | 2.0 | 3.7 | 4.9 | 9.0 | 13.5 | 14.3 | |
| Total Common Equity | 7,283.4 | 7,438.5 | 7,079.3 | 6,699.4 | 6,427.2 | 6,130.7 | 5,970.8 | 4,052.8 | 3,824.2 | 3,642.3 | 3,462.9 | 3,244.8 | 2,786.8 | 2,089.4 | 1,567.3 | 1,452.3 |
| 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 | 95.0 | 95.3 | 95.3 | 95.3 | 95.3 | 95.3 | 93.5 | 93.7 | 93.7 | 93.7 | |
| Retained Earnings | 3,785.5 | 3,703.1 | 3,623.2 | 3,548.2 | 3,473.4 | 3,399.5 | 3,341.3 | 3,283.2 | 3,240.2 | 3,179.6 | |
| Comprehensive Income | -1.6 | -1.3 | -1.1 | -1.6 | -0.8 | -1.6 | -2.3 | -1.4 | -1.9 | -2.7 | |
| Total Common Equity | 7,664.9 | 7,599.7 | 7,517.1 | 7,438.5 | 7,361.2 | 7,283.4 | 7,104.5 | 7,079.3 | 7,032.7 | 6,968.1 |
| Other | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Debt | 4,168.3 | 3,421.9 | 3,725.0 | 1,850.0 | 0.0 | 0.0 | 1,429.5 | 1,031.1 | 505.2 | 990.8 | 491.4 | 167.5 | 124.2 | 85.1 | 85.1 | 92.3 | |
| Book Value | 7,283.4 | 7,438.5 | 7,079.3 | 6,699.4 | 37,832.7 | 34,055.8 | 5,970.8 | 4,052.8 | 3,824.2 | 3,642.3 | 3,462.9 | 3,244.8 | 2,786.8 | 2,089.4 | 1,567.3 | 1,452.3 |
| 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 | 7,664.9 | 7,599.7 | 7,517.1 | 7,438.5 | 7,361.2 | 7,283.4 | 7,104.5 | 7,079.3 | 7,032.7 | 6,968.1 |
| Cash Flow From Operating Activities | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | 429.7 | 542.8 | 479.4 | 419.3 | 524.5 | 519.3 | 528.9 | 332.6 | 321.8 | 272.2 | 274.5 | 286.6 | 297.4 | 221.4 | 167.9 | 141.7 | 127.7 | |
| Depreciation & Amortization | 33.2 | 0.0 | 34.7 | 31.0 | 28.3 | 29.6 | 31.4 | 20.3 | 18.3 | 19.2 | 22.3 | 22.5 | 23.7 | 16.7 | 16.2 | 15.9 | 17.3 | |
| Stock-Based Compensation | 12.8 | 0.0 | 12.8 | 12.2 | 11.8 | 12.6 | 12.6 | 10.6 | 10.5 | 6.9 | 9.5 | 11.1 | 8.2 | 4.2 | 3.6 | 3.6 | 3.0 | |
| Change Working Capital | 183.8 | 0.0 | -51.2 | 147.7 | -101.2 | 59.3 | -15.0 | 52.7 | -72.9 | 56.1 | -11.4 | -39.3 | 12.0 | 16.4 | -38.0 | 21.7 | -8.7 | |
| Change In Accounts Receivable | 110.7 | 0.0 | -106.5 | 100.8 | -85.2 | 61.3 | 29.1 | 84.1 | -14.8 | 24.6 | 15.6 | -44.8 | 9.8 | 24.8 | -38.1 | 21.0 | -0.7 | |
| Change In Accounts Payable | 73.1 | 0.0 | 55.3 | 47.0 | -16.0 | -2.0 | -44.1 | -31.4 | -58.1 | 31.5 | -27.0 | 5.5 | 2.3 | -8.4 | 0.1 | 0.7 | 0.0 | |
| Change In Inventories | 71.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -10,059.5 | -10,215.5 | -9,409.0 | -9,861.7 | -10,247.3 | -8,421.1 | -5,446.0 | -4,058.5 | 0.0 | |
| Other Non-cash Items | 46.0 | 6.7 | -5.7 | 28.8 | 37.1 | 51.1 | -0.4 | 13.3 | 35.5 | 25.8 | 20.4 | -5.2 | -38.8 | 29.1 | 50.5 | 35.0 | 38.3 | |
| Cash from Operations | 676.2 | 0.0 | 0.0 | 646.4 | 506.5 | 694.7 | 582.3 | 403.0 | 320.1 | 390.7 | 334.4 | 310.8 | 348.3 | 307.7 | 209.8 | 217.9 | 177.7 |
| 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 | 139.9 | 137.6 | 135.2 | 130.2 | 130.1 | 127.3 | 111.6 | 110.4 | 95.5 | 112.2 | |
| Depreciation & Amortization | 0.0 | 21.4 | 8.4 | 8.4 | 8.9 | 8.9 | 9.0 | 7.9 | 8.2 | 8.2 | |
| Stock-Based Compensation | 0.0 | 3.0 | 3.0 | 3.1 | 3.2 | 3.1 | 3.1 | 3.4 | 3.1 | 3.1 | |
| Change Working Capital | 15.5 | 18.2 | -51.8 | 33.6 | -346.9 | 134.4 | 98.4 | 62.9 | -94.0 | 116.5 | |
| Change In Accounts Receivable | 106.2 | -50.0 | -6.2 | 56.2 | -131.7 | 8.0 | 14.4 | 2.8 | 52.9 | 40.7 | |
| Change In Accounts Payable | -90.7 | 68.2 | -45.6 | -22.6 | -215.2 | 126.4 | 84.1 | 60.0 | -146.8 | 75.8 | |
| Change In Inventories | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 146.8 | -75.8 | |
| Other Non-cash Items | -77.0 | 14.8 | 3.4 | 2.9 | -1.2 | 1.0 | -5.7 | 2.8 | 5.6 | 0.1 | |
| Cash from Operations | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 25.7 | 243.7 |
| Cash Flow From Investing Activities | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Capital Expenditure | -27.8 | 0.0 | -21.1 | -34.2 | -42.4 | -19.0 | -22.1 | -18.6 | -15.1 | -11.2 | -5.0 | -9.4 | -12.1 | -24.0 | -12.4 | -9.5 | -13.9 | |
| Acquisitions | 393.8 | 0.0 | 169.9 | -24.4 | 0.0 | 1,620.5 | -1,245.9 | -77.0 | -338.9 | 0.0 | -9.0 | 0.0 | 494.0 | 576.9 | 189.9 | 0.0 | 711.4 | |
| Investments | -20,069.8 | 0.0 | -23,264.8 | -15,550.8 | -21,202.6 | -23,615.4 | -17,512.9 | -9,566.5 | -9,628.9 | -9,000.5 | -10,073.6 | -10,146.7 | -9,218.1 | -6,157.5 | -4,769.0 | -2,628.7 | -2,940.1 | |
| Sales of Investment | 22,062.4 | 0.0 | 25,002.1 | 17,433.6 | 19,495.9 | 19,282.2 | 17,501.6 | 10,848.0 | 9,861.0 | 9,016.5 | 10,050.5 | 9,629.2 | 8,415.2 | 5,649.0 | 3,521.1 | 2,556.9 | 2,415.3 | |
| Other Investing Activities | 1,055.0 | 0.0 | 0.0 | -730.0 | -214.5 | 6.8 | 5.2 | 74.2 | 3.0 | -377.4 | 78.0 | -123.8 | 248.7 | -35.5 | -131.2 | -284.0 | -20.7 | |
| Cash from Investing | 2,510.6 | 0.0 | 0.0 | 1,094.3 | -1,963.6 | -2,724.9 | -1,274.3 | 1,260.0 | -119.0 | -372.6 | 41.0 | -650.6 | -72.2 | 8.9 | -1,201.7 | -365.3 | 152.0 |
| 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 | 0.0 | 13.5 | -6.4 | -7.1 | -4.8 | -4.4 | -4.7 | -7.2 | -4.6 | -11.2 | |
| Acquisitions | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 8.2 | 214.7 | |
| Investments | 0.0 | 9,977.5 | -6,710.9 | -3,572.4 | -4,684.4 | -7,531.1 | -5,522.1 | -5,527.2 | -4,521.2 | -4,499.4 | |
| Sales of Investment | 0.0 | 8,416.8 | 6,890.3 | 3,869.7 | 4,884.1 | 7,927.9 | 6,166.9 | 6,023.2 | 4,904.3 | 4,968.0 | |
| Other Investing Activities | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 235.3 | 5.6 | |
| Cash from Investing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 622.0 | 677.7 |
| Cash Flow From Financing Activities | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debt Repaid | -1,358.4 | 0.0 | 0.0 | 1,671.5 | -1,850.0 | 0.0 | -128.7 | -16.7 | -4.1 | -0.6 | -7.8 | -169.9 | -2.0 | -41.4 | -1.0 | -8.9 | -11.7 | |
| Debt Issued | 723.6 | 3,421.9 | -303.1 | 3,546.5 | 3,700.0 | 0.0 | -1,300.8 | 415.1 | 530.0 | -485.0 | 507.2 | 493.7 | 45.3 | 80.5 | 86.1 | 1.6 | 104.0 | |
| Issuance of Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Repurchase of Common Stock | -74.8 | 0.0 | -74.8 | -72.2 | -65.7 | -52.1 | -115.2 | -94.5 | 0.0 | 0.0 | -51.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Dividends Paid | -209.8 | 0.0 | 0.0 | -205.7 | -193.1 | -184.3 | -173.8 | -128.9 | -104.1 | -95.9 | -86.2 | -78.3 | -68.4 | -54.0 | -41.5 | -33.7 | -29.8 | |
| Other Financing Activities | -560.3 | 0.0 | 0.0 | -3,099.8 | 1,442.1 | 3,470.9 | 1,879.1 | -1,259.9 | -74.2 | 33.2 | -356.8 | 474.0 | 90.7 | -166.0 | 1,147.4 | 244.1 | -324.0 | |
| Cash from Financing | -2,075.9 | 0.0 | 0.0 | -1,706.3 | -666.7 | 3,234.6 | 1,461.4 | -1,500.0 | -182.4 | -63.2 | -501.9 | 225.9 | 20.4 | -261.4 | 1,104.8 | 201.5 | -365.6 |
| 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 | -516.4 | -686.6 | |
| Debt Issued | 2,585.8 | -497.8 | 2,866.2 | -3,204.5 | -707.0 | -4.8 | -28.0 | 90.6 | 337.5 | 133.5 | |
| 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 | -20.0 | 0.0 | 0.0 | 0.0 | 0.0 | -39.5 | -35.3 | 0.0 | 0.0 | |
| Dividends Paid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -52.5 | -51.5 | |
| Other Financing Activities | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -132.8 | -67.9 | |
| Cash from Financing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -701.8 | -806.0 |
| Cash position | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Change in Cash | 1,110.8 | -224.7 | 1,514.1 | 34.3 | -2,123.8 | 1,204.4 | 769.4 | 163.0 | 18.8 | -45.1 | -126.6 | -113.9 | 296.5 | 55.1 | 112.9 | 54.1 | -35.9 | |
| Closing Cash Balance | 1,507.8 | 1,747.7 | 1,972.5 | 458.4 | 424.1 | 2,548.0 | 1,343.5 | 574.1 | 411.1 | 392.3 | 437.4 | 564.0 | 677.9 | 381.4 | 326.3 | 213.4 | 159.4 |
| 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 | -18.6 | 461.1 | -389.7 | -277.6 | -237.6 | 702.2 | 421.1 | 628.3 | -54.1 | 115.4 | |
| Closing Cash Balance | 1,747.7 | 1,766.3 | 1,305.2 | 1,694.9 | 1,972.5 | 2,210.1 | 1,507.8 | 1,086.7 | 458.4 | 512.5 |
| Free Cash Flow | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Free Cash Flow | 648.4 | 549.5 | 451.6 | 612.2 | 464.1 | 675.7 | 560.2 | 384.4 | 305.0 | 379.5 | 329.3 | 301.5 | 336.2 | 283.7 | 197.4 | 208.4 | 163.8 | |
| Real Free Cash Flow | 635.6 | 549.5 | 438.7 | 600.0 | 452.3 | 663.1 | 547.6 | 373.8 | 294.5 | 372.6 | 319.8 | 290.4 | 328.0 | 279.5 | 193.8 | 204.8 | 160.8 |
| 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 | 57.8 | 208.3 | 91.8 | 171.1 | -210.7 | 270.2 | 211.8 | 180.2 | 21.1 | 232.5 | |
| Real Free Cash Flow | 57.8 | 205.4 | 88.8 | 168.0 | -213.9 | 267.1 | 208.7 | 176.8 | 17.9 | 229.4 |
