TM
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 | | 50,693.7 | 48,036.7 | 45,095.3 | 45,095.3 | 31,379.5 | 27,214.6 | 29,930.0 | 30,225.7 | 29,379.5 | 27,597.2 | 28,403.1 | 27,234.5 | 25,691.9 | 22,064.2 | 18,583.7 | 18,993.7 | 18,951.0 |
|---|
| Cost of Revenues | | 41,762.3 | 38,458.7 | 35,727.0 | 35,727.0 | 25,407.8 | 22,382.2 | 24,522.4 | 24,781.8 | 23,889.2 | 22,734.3 | 22,605.5 | 21,841.7 | 20,801.1 | 18,641.0 | 16,388.6 | 16,615.3 | 16,683.8 |
|---|
| Gross Profit | | 8,931.4 | 9,578.0 | 9,368.3 | 9,368.3 | 5,971.7 | 4,832.4 | 5,407.6 | 5,443.9 | 5,490.4 | 4,862.9 | 5,797.7 | 5,392.8 | 4,890.8 | 3,423.2 | 2,195.1 | 2,378.4 | 2,267.2 |
| Revenue |
|
3-2026 | 2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 |
| Total Revenues | | 13,699.8 | 12,377.4 | 12,253.3 | 12,363.2 | 12,391.1 | 11,444.6 | 11,837.9 | 11,072.6 | 12,041.1 | 11,434.8 |
|---|
| Cost of Revenues | | 11,265.2 | 10,408.6 | 10,057.5 | 10,031.0 | 10,012.2 | 9,006.1 | 9,409.4 | 8,822.4 | 9,355.8 | 9,064.9 |
|---|
| Gross Profit | | 2,434.6 | 1,968.8 | 2,195.8 | 2,332.2 | 2,378.9 | 2,438.5 | 2,428.4 | 2,250.2 | 2,685.3 | 2,369.9 |
| 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 | 1,202.4 | 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 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 2,813.0 | 2,976.0 | 2,634.6 | 2,964.8 | 2,976.4 | 3,090.5 | 2,868.5 | 2,943.7 | 2,642.3 | 2,598.7 | 2,102.3 | 1,839.5 | 1,910.1 | 2,119.7 |
|---|
| Depreciation & Amortization | | 2,322.1 | 2,251.2 | 2,087.1 | 2,087.1 | 2,644.5 | 1,644.3 | 1,853.0 | 1,792.4 | 1,734.0 | 1,611.0 | 1,625.8 | 1,409.1 | 1,250.9 | 1,105.1 | 1,067.8 | 1,175.6 | 1,414.6 |
|---|
| Total Operating Expenses | | 4,597.1 | 4,782.5 | 4,015.4 | 4,015.4 | 2,976.0 | 2,634.6 | 2,964.8 | 2,976.4 | 3,090.5 | 2,868.5 | 2,943.7 | 2,642.3 | 2,598.7 | 2,102.3 | 1,839.5 | 1,910.1 | 2,119.7 |
|---|
| Operating Income | | 4,334.3 | 4,795.6 | 5,352.9 | 5,352.9 | 2,995.7 | 2,964.7 | 2,442.9 | 2,467.5 | 2,399.9 | 1,994.4 | 2,854.0 | 2,750.6 | 2,292.1 | 1,320.9 | 355.6 | 468.3 | 147.5 |
| 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 | | 625.2 | 579.6 | 551.8 | 565.5 | 557.8 | 552.7 | 575.3 | 551.7 | 515.4 | 514.2 |
|---|
| Total Operating Expenses | | 1,222.0 | 1,129.3 | 1,029.7 | 1,216.1 | 1,163.6 | 1,282.7 | 1,120.0 | 1,137.5 | 1,004.3 | 931.5 |
|---|
| Operating Income | | 1,212.5 | 839.6 | 1,166.1 | 1,116.1 | 1,215.3 | 1,155.8 | 1,308.5 | 1,112.7 | 1,680.9 | 1,438.4 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 564.0 | 364.6 | 454.7 | 517.1 | 334.8 | 435.2 | 232.9 | 225.5 | 179.5 | 159.0 | 157.9 | 147.1 | 115.4 | 98.7 | 99.9 | 90.8 | 78.2 |
|---|
| Interest Expense | | 92.4 | 84.1 | 64.7 | 0.8 | 44.0 | 47.5 | 32.2 | 28.1 | 27.6 | 29.4 | 35.4 | 22.9 | 19.6 | 23.0 | 22.9 | 29.3 | 33.4 |
|---|
| Other Expense | | 869.5 | 1,619.0 | 1,612.2 | 1,612.2 | 994.8 | -32.4 | 111.7 | -379.5 | 68.6 | 69.8 | 7.0 | 18.0 | 53.2 | 7.1 | 0.3 | 33.6 | 30.9 |
|---|
| IBT | | 5,203.9 | 6,414.6 | 6,965.1 | 6,965.1 | 3,990.5 | 2,932.4 | 2,554.6 | 2,285.5 | 2,620.4 | 2,193.8 | 2,983.4 | 2,892.8 | 2,441.1 | 1,403.6 | 432.9 | 563.3 | 291.5 |
|---|
| Income Tax Expense | | 1,325.7 | 1,624.8 | 1,893.7 | 1,893.7 | 1,115.9 | 650.0 | 683.4 | 659.9 | 504.4 | 628.9 | 878.3 | 893.5 | 767.8 | 551.7 | 262.3 | 312.8 | 92.7 |
|---|
| Net Income | | 3,718.3 | 4,765.1 | 4,944.9 | 4,944.9 | 2,850.1 | 2,245.3 | 2,076.2 | 1,882.9 | 2,494.0 | 1,831.1 | 2,312.7 | 2,173.3 | 1,823.1 | 962.2 | 283.6 | 408.2 | 209.5 |
| 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 | | 141.7 | 139.0 | 153.7 | 129.6 | 153.8 | 97.1 | 173.8 | 207.3 | 206.4 | 147.8 |
|---|
| Interest Expense | | 38.5 | 18.8 | 6.2 | 28.9 | 107.6 | 37.2 | 16.5 | 25.5 | 34.5 | 21.0 |
|---|
| Other Expense | | 528.7 | 386.4 | 86.0 | -131.6 | 1,482.8 | -295.9 | 563.8 | 495.3 | 154.6 | 362.6 |
|---|
| IBT | | 1,741.2 | 1,226.0 | 1,252.2 | 984.5 | 2,698.0 | 859.8 | 1,872.3 | 1,608.0 | 1,835.5 | 1,801.0 |
|---|
| Income Tax Expense | | 418.6 | 253.0 | 380.0 | 274.1 | 484.3 | 358.0 | 508.4 | 568.2 | 451.4 | 480.3 |
|---|
| Net Income | | 1,280.2 | 932.1 | 841.3 | 664.7 | 2,193.3 | 573.8 | 1,333.3 | 997.7 | 1,357.8 | 1,278.1 |
| 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 | $365.94 | $205.23 | $160.65 | $147.12 | $131.14 | $168.40 | $121.09 | $148.27 | $137.60 | $115.06 | $60.76 | $18.04 | $26.03 | $13.36 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $365.94 | $205.23 | $158.93 | $145.90 | $129.02 | $166.56 | $119.84 | $147.07 | $137.53 | $114.98 | $60.76 | $18.04 | $26.03 | $13.36 |
|---|
| Shares Outstanding | | 1.3 | 1.3 | 1.4 | 13.5 | 13.9 | 14.0 | 14.0 | 14.4 | 14.7 | 15.0 | 15.6 | 15.8 | 15.8 | 15.8 | 15.7 | 15.7 | 15.7 |
|---|
| Diluted Shares Outstanding | | 1.3 | 1.3 | 1.4 | 13.5 | 13.9 | 14.2 | 14.2 | 14.6 | 15.0 | 15.3 | 15.7 | 15.8 | 15.9 | 15.8 | 15.7 | 15.7 | 15.7 |
| 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 | | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.4 |
|---|
| Diluted Shares Outstanding | | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.4 |
| Current Assets |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 6,245.3 | 8,982.4 | 9,412.1 | 7,517.0 | 6,113.7 | 5,100.9 | 4,190.5 | 3,574.7 | 3,052.3 | 2,995.1 | 2,939.4 | 2,284.6 | 2,041.2 | 1,718.3 | 1,679.2 | 2,284.6 | 2,258.5 |
|---|
| Short Term Investments | | 3,166.8 | 6,935.8 | 4,702.2 | 1,715.7 | 2,507.2 | 4,215.5 | 1,507.0 | 2,253.5 | 2,669.6 | 2,904.3 | 2,543.4 | 2,931.4 | 2,227.1 | 1,552.4 | 1,261.4 | 1,225.4 | 1,793.2 |
|---|
| Total Cash & ST Investments | | 9,412.1 | 15,918.2 | 14,114.2 | 9,232.6 | 8,620.9 | 9,316.3 | 5,697.5 | 5,828.2 | 5,721.9 | 5,899.3 | 5,482.9 | 5,216.0 | 4,268.3 | 3,270.7 | 2,940.6 | 3,510.0 | 4,051.6 |
|---|
| Accounts Receivable | | 14,963.6 | 15,349.5 | 14,963.6 | 12,084.6 | 10,488.1 | 9,827.4 | 9,273.9 | 9,588.7 | 9,057.2 | 8,749.5 | 8,364.2 | 8,799.2 | 8,016.3 | 7,522.0 | 6,523.3 | 5,892.2 | 6,456.1 |
|---|
| Inventory | | 4,605.4 | 4,598.2 | 4,605.4 | 4,255.6 | 3,821.4 | 2,888.0 | 2,434.9 | 2,656.4 | 2,539.8 | 2,388.6 | 2,061.5 | 2,137.6 | 1,894.7 | 1,715.8 | 1,622.3 | 1,304.2 | 1,422.4 |
|---|
| Other Current Assets | | 5,733.3 | 1,212.8 | 1,031.1 | 2,897.4 | 791.9 | 745.1 | 1,236.2 | 806.0 | 833.8 | 796.3 | 2,301.0 | 1,783.6 | 1,538.4 | 1,276.4 | 1,235.1 | 1,123.3 | 1,143.4 |
|---|
| Total Current Assets | | 34,714.3 | 37,078.7 | 34,714.3 | 26,459.8 | 23,722.3 | 22,776.8 | 18,642.5 | 18,879.2 | 18,152.7 | 17,833.7 | 18,209.6 | 17,936.4 | 15,717.7 | 13,784.9 | 12,321.2 | 11,829.8 | 13,073.6 |
| Current Assets |
|
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Cash And Equivalents | | 8,210.9 | 8,982.4 | 8,285.2 | 7,631.5 | 7,597.1 | 9,412.1 | 7,583.2 | 7,926.1 | 7,906.4 | 7,517.0 |
|---|
| Short Term Investments | | 7,759.4 | 6,935.8 | 5,596.2 | 6,429.7 | 6,029.0 | 4,702.2 | 4,650.9 | 3,494.7 | 2,287.3 | 1,715.7 |
|---|
| Total Cash & ST Investments | | 15,970.3 | 15,918.2 | 13,881.4 | 14,061.1 | 13,626.1 | 14,114.2 | 12,234.1 | 11,420.8 | 10,193.7 | 9,232.6 |
|---|
| Accounts Receivable | | 15,219.2 | 15,349.5 | 16,098.9 | 14,670.1 | 16,141.7 | 14,963.6 | 14,378.2 | 13,885.0 | 13,069.5 | 12,084.6 |
|---|
| Inventory | | 4,626.6 | 4,598.2 | 4,480.9 | 4,505.3 | 4,787.8 | 4,605.4 | 4,294.1 | 4,749.9 | 4,671.9 | 4,255.6 |
|---|
| Other Current Assets | | 1,257.4 | 1,212.8 | 1,299.8 | 1,129.2 | 1,168.2 | 1,031.1 | 948.3 | 996.8 | 1,008.9 | 2,897.4 |
|---|
| Total Current Assets | | 37,073.5 | 37,078.7 | 35,761.0 | 34,365.7 | 35,723.9 | 34,714.3 | 31,854.7 | 31,052.4 | 28,944.0 | 26,459.8 |
| Long-Term Assets |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 14,790.6 | 15,916.8 | 14,790.6 | 13,125.3 | 12,775.1 | 11,801.3 | 10,601.5 | 10,685.5 | 10,267.7 | 10,197.1 | 9,740.4 | 9,295.7 | 7,641.3 | 6,851.2 | 6,235.4 | 6,309.2 | 6,710.9 |
|---|
| Goodwill | | 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 |
|---|
| Intangible Assets | | 1,355.3 | 1,363.3 | 1,355.3 | 1,249.1 | 1,192.0 | 1,108.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Long-Term Investments | | 37,737.8 | 15,680.9 | 17,100.7 | 15,783.8 | 14,355.2 | 13,244.7 | 11,472.1 | 10,793.6 | 11,162.2 | 10,525.6 | 10,071.4 | 10,323.6 | 9,194.8 | 7,279.9 | 5,974.6 | 6,122.5 | 4,866.6 |
|---|
| Other Long-Term Assets | | 1,014.1 | 23,043.9 | 21,651.2 | 17,297.7 | 15,302.1 | 12,999.5 | 11,964.3 | 11,578.6 | 10,725.7 | 10,193.8 | 9,406.2 | 10,174.1 | 8,883.6 | 7,567.3 | 6,119.8 | 5,556.7 | 5,698.2 |
|---|
| Total Long-Term Assets | | 55,400.0 | 56,522.7 | 55,400.0 | 47,843.4 | 43,966.5 | 39,490.3 | 34,037.9 | 33,057.7 | 32,155.6 | 30,916.5 | 29,218.0 | 29,793.4 | 25,719.8 | 21,698.4 | 18,329.8 | 17,988.4 | 17,275.7 |
|---|
| Total Assets | | 90,114.3 | 93,601.4 | 90,114.3 | 74,303.2 | 67,688.8 | 62,267.1 | 52,680.4 | 51,936.9 | 50,308.2 | 48,750.2 | 47,427.6 | 47,729.8 | 41,437.5 | 35,483.3 | 30,651.0 | 29,818.2 | 30,349.3 |
| Long-Term Assets |
|
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Net Property, Plant & Equipment | | 15,927.7 | 15,916.8 | 15,957.5 | 14,715.8 | 15,593.7 | 14,790.6 | 13,922.7 | 14,134.4 | 13,808.0 | 13,125.3 |
|---|
| Goodwill | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Intangible Assets | | 1,364.0 | 1,363.3 | 1,313.0 | 1,315.6 | 1,356.6 | 1,355.3 | 1,322.0 | 1,309.9 | 1,299.1 | 1,249.1 |
|---|
| Long-Term Investments | | 15,504.4 | 15,680.9 | 17,057.5 | 16,330.2 | 17,302.6 | 17,100.7 | 16,564.9 | 16,755.7 | 16,603.6 | 15,783.8 |
|---|
| Other Long-Term Assets | | 23,084.4 | 23,043.9 | 24,012.4 | 21,932.5 | 23,528.2 | 21,651.2 | 20,107.4 | 19,967.0 | 19,042.2 | 17,297.7 |
|---|
| Total Long-Term Assets | | 56,394.6 | 56,522.7 | 58,913.4 | 54,803.6 | 58,313.5 | 55,400.0 | 52,377.4 | 52,609.0 | 51,187.2 | 47,843.4 |
|---|
| Total Assets | | 93,468.1 | 93,601.4 | 94,674.4 | 89,169.3 | 94,037.3 | 90,114.3 | 84,232.2 | 83,661.4 | 80,131.2 | 74,303.2 |
| Current Liabilities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 5,251.4 | 4,034.9 | 3,828.1 | 3,819.3 | 4,292.1 | 4,045.9 | 2,434.2 | 2,646.0 | 2,586.7 | 2,566.4 | 2,389.5 | 2,410.6 | 2,213.2 | 2,113.8 | 2,242.6 | 2,082.4 | 1,956.5 |
|---|
| Short-Term Debt | | 15,406.3 | 15,829.5 | 15,406.3 | 12,305.6 | 11,187.8 | 12,212.1 | 9,860.1 | 9,599.2 | 9,341.2 | 9,244.1 | 8,521.1 | 8,963.5 | 7,780.5 | 6,794.0 | 5,963.3 | 5,951.8 | 5,498.0 |
|---|
| Other Current Liabilities | | 7,295.7 | 9,569.8 | 8,719.0 | 7,430.1 | 6,362.2 | 3,454.4 | 1,443.7 | 5,660.7 | 6,107.0 | 5,561.8 | 5,181.0 | 2,758.9 | 2,875.1 | 2,618.9 | 2,666.8 | 1,946.6 | 2,418.5 |
|---|
| Current Liabilities | | 29,177.9 | 29,434.2 | 29,177.9 | 23,959.7 | 21,842.2 | 21,460.5 | 17,902.4 | 18,226.9 | 17,796.9 | 17,319.0 | 16,124.5 | 16,431.5 | 14,680.7 | 12,912.5 | 11,781.6 | 10,791.0 | 10,686.2 |
| Current Liabilities |
|
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Accounts Payable | | 5,107.7 | 5,527.3 | 5,059.4 | 5,097.2 | 5,146.7 | 3,828.1 | 4,909.4 | 5,227.9 | 4,919.9 | 3,819.3 |
|---|
| Short-Term Debt | | 15,505.1 | 15,829.5 | 16,059.8 | 14,890.8 | 16,721.7 | 15,406.3 | 14,703.7 | 14,068.3 | 13,777.0 | 12,305.6 |
|---|
| Other Current Liabilities | | 8,161.4 | 8,077.4 | 7,873.1 | 7,129.8 | 7,647.2 | 8,719.0 | 6,736.6 | 6,957.4 | 6,947.7 | 7,430.1 |
|---|
| Current Liabilities | | 29,286.0 | 29,434.2 | 29,441.0 | 27,973.5 | 30,205.3 | 29,177.9 | 27,072.8 | 26,905.0 | 26,101.8 | 23,959.7 |
| Long-Term Liabilities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 20,766.4 | 22,963.4 | 21,155.5 | 1,829.9 | 15,308.5 | 13,447.6 | 10,692.9 | 10,550.9 | 10,006.4 | 9,911.6 | 9,772.1 | 10,014.4 | 8,546.9 | 7,337.8 | 6,042.3 | 6,449.2 | 7,015.4 |
|---|
| Capital Leases | | 389.1 | 533.4 | 462.6 | 456.1 | 420.9 | 360.9 | 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 | | 2,219.6 | 1,659.4 | 2,219.6 | 1,802.3 | 1,354.8 | 1,247.2 | 1,043.2 | 1,014.9 | 1,118.2 | 1,423.7 | 2,046.1 | 2,298.5 | 1,811.8 | 1,385.9 | 908.9 | 810.1 | 813.2 |
|---|
| Total Liabilities | | 54,875.0 | 56,722.4 | 54,875.0 | 45,039.0 | 40,534.0 | 37,978.8 | 31,942.8 | 31,869.8 | 30,878.1 | 30,567.1 | 29,819.2 | 30,082.5 | 26,218.5 | 22,710.5 | 19,584.5 | 18,898.1 | 19,418.8 |
| Long-Term Liabilities |
|
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Long-Term Debt | | 22,938.6 | 22,963.4 | 23,519.8 | 21,620.9 | 22,193.3 | 21,155.5 | 19,256.2 | 19,330.7 | 18,239.3 | 1,829.9 |
|---|
| Capital Leases | | 0.0 | 533.4 | 0.0 | 0.0 | 0.0 | 389.1 | 0.0 | 0.0 | 0.0 | 456.1 |
|---|
| Def. Tax Liability | | 1,633.3 | 1,659.4 | 2,146.9 | 1,825.4 | 2,222.8 | 2,219.6 | 2,071.3 | 2,120.2 | 2,114.4 | 1,802.3 |
|---|
| Total Liabilities | | 56,475.1 | 56,722.4 | 57,817.9 | 53,902.6 | 57,257.9 | 54,875.0 | 50,708.2 | 50,808.6 | 48,856.8 | 45,039.0 |
| Total Common Equity |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 397.1 | 397.1 | 397.1 | 397.1 | 397.1 | 397.1 | 397.1 | 397.1 | 397.1 | 397.1 | 397.1 | 397.1 | 397.1 | 397.1 | 397.1 | 397.1 | 0.0 |
|---|
| Retained Earnings | | 32,795.4 | 35,841.2 | 32,795.4 | 28,343.3 | 26,453.1 | 24,104.2 | 23,427.6 | 21,987.5 | 19,473.5 | 17,601.1 | 16,794.2 | 15,591.9 | 14,116.3 | 12,689.2 | 11,917.1 | 11,835.7 | 11,568.6 |
|---|
| Comprehensive Income | | 4,503.8 | 3,610.1 | 4,503.8 | 2,836.2 | 0.0 | 0.0 | -1,166.3 | -916.7 | 435.7 | 640.9 | 610.8 | 1,477.5 | 528.2 | -356.1 | -1,178.8 | -1,144.7 | -846.8 |
|---|
| Total Common Equity | | 34,221.0 | 35,924.8 | 34,221.0 | 28,338.7 | 26,246.0 | 23,404.5 | 20,060.6 | 19,348.2 | 18,736.0 | 17,514.8 | 16,746.9 | 16,788.1 | 14,469.1 | 12,148.0 | 10,550.3 | 10,332.4 | 10,359.7 |
| Total Common Equity |
|
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Common Stock | | 397.1 | 397.1 | 397.1 | 397.1 | 397.1 | 397.1 | 397.1 | 397.1 | 397.1 | 397.1 |
|---|
| Retained Earnings | | 36,116.5 | 35,841.2 | 35,241.1 | 33,617.1 | 32,741.2 | 32,795.4 | 31,726.8 | 30,747.7 | 29,279.7 | 28,343.3 |
|---|
| Comprehensive Income | | 3,488.5 | 3,610.1 | 4,064.7 | 4,002.2 | 5,364.3 | 4,503.8 | 3,871.1 | 4,102.7 | 3,925.6 | 2,836.2 |
|---|
| Total Common Equity | | 36,040.2 | 35,924.8 | 35,910.3 | 34,368.5 | 35,737.7 | 34,221.0 | 32,561.7 | 31,893.1 | 30,330.1 | 28,338.7 |
| Other |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 36,561.8 | 38,792.9 | 36,561.8 | 29,380.3 | 26,496.4 | 25,659.6 | 20,553.0 | 20,150.2 | 19,347.6 | 19,155.7 | 18,293.2 | 18,977.9 | 16,327.4 | 14,131.8 | 12,005.5 | 12,401.1 | 12,513.4 |
|---|
| Book Value | | 35,239.3 | 36,878.9 | 35,239.3 | 29,264.2 | 27,154.8 | 24,288.3 | 20,737.7 | 20,067.1 | 19,430.1 | 18,183.1 | 17,608.4 | 17,647.3 | 15,219.0 | 12,772.9 | 11,066.5 | 10,920.0 | 10,930.4 |
| Other |
|
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Total Debt | | 952.8 | 954.1 | 946.3 | 898.2 | 1,041.6 | 1,018.3 | 962.3 | 959.7 | 944.3 | 925.5 |
|---|
| Book Value | | 36,040.2 | 35,924.8 | 35,910.3 | 34,368.5 | 35,737.7 | 34,221.0 | 32,561.7 | 31,893.1 | 30,330.1 | 28,338.7 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | 5,029.3 | 4,789.8 | 4,944.9 | 4,944.9 | 2,874.6 | 2,282.4 | 2,142.3 | 1,985.6 | 2,586.1 | 1,927.0 | 2,434.2 | 2,307.9 | 1,991.6 | 1,083.5 | 368.3 | 465.5 | 244.2 |
|---|
| Depreciation & Amortization | | 2,087.1 | 2,251.2 | 2,087.1 | 2,087.1 | 1,821.9 | 1,644.3 | 1,605.4 | 1,792.4 | 1,734.0 | 1,611.0 | 1,625.8 | 1,409.1 | 1,250.9 | 1,105.1 | 1,067.8 | 1,175.6 | 1,414.6 |
|---|
| Stock-Based Compensation | | 1.9 | 0.0 | 1.9 | 1.9 | 0.0 | -549.1 | 0.0 | -102.7 | -92.1 | -95.9 | -121.5 | -134.6 | -168.5 | -121.3 | -84.7 | -655.6 | 5.3 |
|---|
| Change Working Capital | | -3,975.8 | -2,815.6 | -3,975.8 | -3,975.8 | -1,130.7 | -1,063.6 | -313.7 | -51.8 | 481.4 | 132.0 | 486.3 | 194.2 | 673.0 | 293.0 | 93.9 | 487.4 | 768.2 |
|---|
| Change In Accounts Receivable | | -859.2 | -2,334.5 | -4,257.7 | -4,257.7 | 118.7 | 5.0 | 248.9 | -246.8 | -105.4 | -264.8 | -25.2 | -69.5 | -121.9 | -168.3 | -585.5 | 421.4 | 413.0 |
|---|
| Change In Accounts Payable | | 0.0 | 0.0 | 560.7 | 560.7 | 384.1 | -685.5 | -76.4 | 94.9 | 46.6 | 146.0 | 120.4 | 150.1 | 65.3 | -209.3 | 756.4 | -406.2 | 649.2 |
|---|
| Change In Inventories | | -207.5 | -70.7 | -207.5 | -207.5 | -725.3 | -242.8 | -114.1 | -166.9 | -171.1 | -246.3 | -68.9 | -171.0 | -110.8 | 50.5 | -344.9 | 51.8 | 56.1 |
|---|
| Other Non-cash Items | | 1,045.1 | -2,153.3 | -745.3 | -745.3 | -959.1 | -236.9 | -35.5 | 229.7 | -261.5 | -106.5 | 3.1 | -64.0 | -44.6 | -68.9 | 0.7 | 465.5 | 100.8 |
|---|
| Cash from Operations | | 4,206.4 | 0.0 | 0.0 | 4,206.4 | 3,722.6 | 2,727.2 | 3,590.6 | 3,766.6 | 4,210.0 | 3,414.2 | 4,460.9 | 3,685.8 | 3,646.0 | 2,451.3 | 1,452.4 | 2,024.0 | 2,558.5 |
| 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 | | 1,280.2 | 972.9 | 872.2 | 710.4 | 2,193.3 | 573.8 | 8.6 | 6.7 | 1,384.1 | 1,320.6 |
|---|
| Depreciation & Amortization | | 625.2 | 579.6 | 551.8 | 565.5 | 557.8 | 552.7 | 3.7 | 3.7 | 515.4 | 514.2 |
|---|
| Stock-Based Compensation | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Change Working Capital | | -1,089.1 | -370.3 | 138.0 | -325.0 | -1,479.1 | 13.4 | -6.6 | -4.5 | -1,441.1 | -1,097.1 |
|---|
| 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 | | 4.7 | -367.2 | -65.5 | -351.8 | -265.4 | -6.4 | -1.3 | 3.9 | -401.8 | -298.2 |
|---|
| 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 | | -5,048.4 | -4,903.7 | -4,714.1 | -4,714.1 | -3,830.2 | -3,767.9 | -3,595.1 | -3,738.9 | -3,598.7 | -3,541.4 | -4,059.2 | -3,357.6 | -2,678.7 | -1,974.2 | -1,532.1 | -1,691.2 | -1,437.6 |
|---|
| Acquisitions | | 1,928.9 | 0.0 | 0.0 | 2,163.6 | 0.0 | 1,133.8 | -14.8 | 5.0 | -0.6 | 44.3 | 1,153.9 | 845.0 | 6.6 | 16.2 | -0.1 | 538.0 | -1.0 |
|---|
| Investments | | -2,972.8 | -3,965.6 | -2,972.8 | -2,972.8 | -2,427.9 | -2,729.2 | -2,413.1 | -2,087.2 | -3,052.9 | -2,517.0 | -3,259.6 | -3,307.7 | -4,839.3 | -3,412.4 | -3,173.6 | -4,422.1 | -10,555.8 |
|---|
| Sales of Investment | | 2,251.4 | 3,749.6 | 2,251.4 | 2,251.4 | 2,202.6 | 2,061.9 | 2,661.3 | 2,698.8 | 2,721.2 | 2,473.4 | 3,415.8 | 2,683.0 | 3,319.3 | 2,672.5 | 2,856.8 | 11,897.7 | 8,626.7 |
|---|
| Other Investing Activities | | -1,157.8 | 0.0 | 0.0 | -1,726.9 | 3,478.0 | -1,382.8 | 210.8 | 425.0 | 270.9 | 570.8 | -433.4 | -676.2 | -144.2 | -329.4 | 406.4 | -8,438.8 | 517.6 |
|---|
| Cash from Investing | | -4,998.8 | 0.0 | 0.0 | -4,998.8 | -577.5 | -4,684.2 | -3,150.9 | -2,697.2 | -3,660.1 | -2,969.9 | -3,182.5 | -3,813.5 | -4,336.2 | -3,027.3 | -1,442.7 | -2,116.3 | -2,850.2 |
| 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 | | -1,348.4 | -1,190.1 | -1,173.5 | -646.2 | -1,464.9 | -1,358.8 | -9.6 | -10.6 | -1,230.6 | -1,119.7 |
|---|
| Acquisitions | | 332.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 4.1 | 4.5 | 435.4 | 464.5 |
|---|
| Investments | | -1,250.7 | -735.7 | -497.5 | -897.3 | -737.2 | -1,193.6 | -7.3 | -7.3 | -911.7 | -400.2 |
|---|
| Sales of Investment | | 1,087.0 | 1,030.9 | 888.8 | 982.4 | 610.9 | 1,506.8 | 4.2 | 3.3 | 567.4 | 460.0 |
|---|
| 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 | | -7,035.2 | 0.0 | 0.0 | 3,706.8 | -8,843.7 | -5,416.4 | -4,424.9 | -4,442.2 | -4,452.3 | -3,845.6 | -4,176.2 | -3,462.2 | -2,988.9 | -2,682.1 | -2,867.6 | -2,489.6 | -3,273.6 |
|---|
| Debt Issued | | 14,216.7 | 2,231.1 | 7,181.5 | 6,590.7 | 9,680.4 | 10,523.0 | 4,827.7 | 5,244.8 | 4,644.2 | 4,708.1 | 3,491.5 | 6,112.7 | 5,184.5 | 4,808.4 | 2,472.1 | 2,377.3 | 15,787.0 |
|---|
| Issuance of Common Stock | | 109.5 | 0.0 | 0.0 | 0.0 | 1,020.5 | 1,020.5 | 5,983.1 | -447.8 | -704.0 | -778.2 | 474.9 | 9.2 | 9.2 | 0.0 | 0.0 | 0.0 | 335.4 |
|---|
| Repurchase of Common Stock | | -231.1 | -1,179.0 | -231.1 | -231.1 | -1,020.5 | -1,020.5 | -476.1 | -549.6 | -447.8 | -704.0 | -778.2 | -347.8 | 4,358.3 | -43.1 | -37.4 | -28.6 | -10.3 |
|---|
| Dividends Paid | | -880.2 | 0.0 | 0.0 | -880.2 | -709.9 | -625.5 | -630.0 | -644.8 | -626.9 | -638.2 | -706.0 | -554.9 | -396.0 | -190.0 | -156.8 | -141.1 | -172.5 |
|---|
| Other Financing Activities | | 8,689.1 | 0.0 | 0.0 | -97.9 | 7,087.0 | 8,781.1 | -54.9 | 5,543.7 | 5,781.9 | 5,590.7 | 4,761.8 | 4,661.8 | -63.1 | 3,392.5 | 2,706.5 | 3,093.7 | 2,842.9 |
|---|
| Cash from Financing | | 2,497.6 | 0.0 | 0.0 | 2,497.6 | -2,466.5 | 2,739.2 | 397.1 | -540.8 | -449.1 | -375.2 | -423.6 | 306.0 | 919.5 | 477.2 | -355.3 | 434.3 | -278.0 |
| 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 | | 0.0 | 38,443.8 | -349.1 | -786.8 | 3,068.0 | -2,403.3 | 2,353.1 | 2,601.9 | 560.9 | 1,382.7 |
|---|
| 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 | | 0.7 | 0.0 | -40.0 | -133.3 | -142.3 | -884.5 | -0.1 | -0.3 | -75.1 | -82.1 |
|---|
| 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 | | -1,271.7 | -429.7 | 1,895.1 | 1,895.1 | 1,012.8 | 1,002.4 | 705.7 | 486.9 | 57.2 | 55.6 | 654.9 | 243.4 | 322.9 | 39.1 | -401.5 | 215.0 | -578.5 |
|---|
| Closing Cash Balance | | 6,245.3 | 8,982.4 | 9,412.1 | 9,412.1 | 6,113.7 | 5,100.9 | 4,412.2 | 3,706.5 | 3,052.3 | 2,995.1 | 2,939.4 | 2,284.6 | 2,041.2 | 1,718.3 | 1,679.2 | 2,080.7 | 1,865.7 |
| 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 | | -692.2 | -97.9 | -771.5 | 697.2 | 653.7 | 34.4 | 6.0 | -12.5 | -342.9 | 19.6 |
|---|
| Closing Cash Balance | | 7,924.3 | 8,112.9 | 8,210.9 | 8,982.4 | 8,285.2 | 7,631.5 | 47.2 | 41.3 | 7,583.2 | 7,926.1 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | -842.0 | -1,561.0 | -842.0 | -842.0 | -107.6 | -1,040.8 | -4.5 | 27.7 | 611.3 | -127.2 | 401.6 | 328.2 | 967.3 | 477.2 | -79.6 | 332.8 | 1,120.9 |
|---|
| Real Free Cash Flow | | -843.9 | -1,561.0 | -843.9 | -843.9 | -107.6 | -491.7 | -4.5 | 130.4 | 703.4 | -31.3 | 523.2 | 462.8 | 1,135.9 | 598.5 | 5.1 | 988.5 | 1,115.7 |
| 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 | | -440.0 | -122.0 | 633.6 | 94.5 | -458.3 | -225.3 | -4.8 | 0.0 | -722.5 | -199.8 |
|---|
| Real Free Cash Flow | | -440.0 | -122.0 | 633.6 | 94.5 | -458.3 | -225.3 | -4.8 | 0.0 | -722.5 | -199.8 |