Western Alliance Bancorporation
WAL
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 | 5,294.0 | 5,275.7 | 5,016.2 | 2,557.0 | 2,297.2 | 1,843.9 | 1,198.7 | 1,051.8 | 922.6 | 807.8 | 694.3 | 517.4 | 408.5 | 341.7 | 305.7 | 292.4 | 277.6 | |
| Cost of Revenues | 2,052.2 | 2,052.2 | 2,068.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -1.1 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Gross Profit | 3,241.8 | 3,223.5 | 2,948.1 | 2,557.0 | 2,297.2 | 1,843.9 | 1,198.7 | 1,051.8 | 922.6 | 807.8 | 694.3 | 517.4 | 409.5 | 341.7 | 305.7 | 292.4 | 277.6 |
| Revenue | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenues | 1,406.5 | 1,398.3 | 1,282.6 | 1,206.6 | 1,289.9 | 1,307.3 | 1,246.1 | 1,169.9 | 1,095.3 | 578.3 | |
| Cost of Revenues | 524.2 | 555.1 | 496.7 | 476.2 | 529.3 | 536.5 | 528.0 | 471.3 | 0.0 | 0.0 | |
| Gross Profit | 882.3 | 843.2 | 785.9 | 730.4 | 760.6 | 770.8 | 718.1 | 698.6 | 1,095.3 | 578.3 |
| 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 | 778.5 | 592.7 | 503.2 | 321.0 | 295.4 | 271.0 | 232.2 | 205.3 | 163.7 | 137.8 | 124.1 | 119.2 | 117.0 | 155.6 | |
| Depreciation & Amortization | 96.8 | 0.0 | 118.5 | 86.5 | 74.6 | 50.0 | 1.6 | 1.5 | 1.6 | 2.1 | 2.8 | 2.0 | 1.5 | 2.4 | 3.3 | 4.8 | 6.1 | |
| Total Operating Expenses | 2,034.6 | 2,016.3 | 1,956.9 | 882.9 | 122.0 | -720.9 | -576.2 | -447.5 | -294.7 | -283.8 | -289.8 | -226.2 | 16.6 | -226.3 | -230.4 | 117.2 | 153.8 | |
| Operating Income | 1,207.2 | 1,207.2 | 991.2 | 865.2 | 1,812.7 | 1,123.0 | 622.5 | 604.2 | 627.9 | 524.0 | 404.5 | 291.1 | 149.1 | 115.4 | 75.3 | 33.5 | 43.6 |
| 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 | 249.9 | 175.2 | ||
| Depreciation & Amortization | 0.0 | 33.5 | 32.3 | 31.0 | 35.9 | 28.4 | 27.4 | 26.8 | 25.0 | 15.7 | ||
| Total Operating Expenses | 526.6 | 529.4 | 494.6 | 484.0 | 501.2 | 518.7 | 470.2 | 466.8 | 329.9 | 33.2 | ||
| Operating Income | 355.7 | 313.8 | 291.3 | 246.4 | 259.4 | 252.1 | 247.9 | 231.8 | 765.4 | 277.9 |
| Net Income | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest Income | 4,692.9 | 4,692.9 | 4,541.1 | 3,869.6 | 2,691.8 | 1,658.7 | 1,261.8 | 1,225.0 | 1,033.5 | 845.5 | 700.5 | 525.1 | 416.4 | 362.7 | 318.3 | 296.6 | 281.8 | |
| Interest Expense | 1,828.1 | 1,828.1 | 1,922.2 | 1,696.4 | 475.5 | 109.9 | 94.9 | 184.6 | 117.6 | 60.8 | 43.3 | 32.6 | 31.5 | 29.8 | 28.0 | 38.9 | 49.3 | |
| Other Expense | 0.0 | 0.0 | 0.0 | 68.4 | -496.6 | 0.0 | 0.0 | 0.0 | -117.6 | -72.2 | -43.3 | -32.6 | 48.4 | 25.3 | 24.0 | 16.8 | -54.2 | |
| IBT | 1,207.2 | 1,207.2 | 991.2 | 933.6 | 1,316.1 | 1,123.0 | 622.5 | 604.2 | 510.3 | 451.8 | 361.2 | 258.5 | 197.5 | 140.6 | 99.3 | 50.3 | -10.6 | |
| Income Tax Expense | 216.6 | 216.6 | 203.5 | 211.2 | 258.8 | 223.8 | 115.9 | 105.1 | 74.5 | 126.3 | 101.4 | 64.3 | 48.4 | 25.3 | 24.0 | 16.8 | -6.4 | |
| Net Income | 969.0 | 969.0 | 787.7 | 722.4 | 1,057.3 | 899.2 | 506.6 | 499.2 | 435.8 | 325.5 | 259.8 | 194.2 | 148.0 | 114.5 | 72.8 | 31.5 | -7.2 |
| 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 | 1,217.4 | 1,225.5 | 1,154.4 | 1,095.6 | 1,138.6 | 1,200.0 | 1,147.5 | 1,055.0 | 993.3 | 1,026.6 | ||
| Interest Expense | 451.2 | 475.1 | 456.8 | 445.0 | 472.1 | 503.1 | 490.9 | 456.1 | 103.6 | 439.6 | ||
| Other Expense | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1,270.1 | -205.1 | ||
| IBT | 355.7 | 313.8 | 291.3 | 246.4 | 259.4 | 252.1 | 247.9 | 231.8 | 211.0 | 277.9 | ||
| Income Tax Expense | 62.5 | 53.3 | 53.5 | 47.3 | 42.5 | 52.3 | 54.3 | 54.4 | 63.1 | 61.3 | ||
| Net Income | 286.1 | 253.4 | 230.4 | 199.1 | 216.9 | 199.8 | 193.6 | 177.4 | 147.9 | 216.6 |
| 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 | $6.55 | $10.42 | $8.72 | $5.06 | $4.86 | $4.16 | $3.12 | $2.52 | $2.05 | $1.69 | $1.33 | $0.84 | $0.19 | $-0.10 | |
| EPS Diluted | $0.00 | $0.00 | $0.00 | $6.54 | $10.39 | $8.67 | $5.04 | $4.84 | $4.13 | $3.10 | $2.50 | $2.03 | $1.67 | $1.31 | $0.83 | $0.19 | $-0.10 | |
| Shares Outstanding | 108.4 | 108.8 | 108.6 | 108.3 | 100.2 | 102.7 | 100.2 | 102.7 | 104.7 | 104.2 | 103.0 | 94.6 | 86.7 | 85.7 | 82.3 | 80.9 | 75.1 | |
| Diluted Shares Outstanding | 109.3 | 109.5 | 109.3 | 108.5 | 100.5 | 103.3 | 100.5 | 103.1 | 105.4 | 105.0 | 103.8 | 95.2 | 87.5 | 86.5 | 82.9 | 81.2 | 75.1 |
| 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 | $1.33 | $1.97 | ||
| EPS Diluted | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $1.33 | $1.97 | ||
| Shares Outstanding | 108.4 | 109.0 | 109.6 | 108.8 | 108.7 | 108.7 | 108.6 | 108.5 | 108.4 | 108.3 | ||
| Diluted Shares Outstanding | 109.3 | 109.8 | 109.6 | 109.6 | 109.5 | 109.5 | 109.1 | 109.0 | 108.7 | 108.5 |
| Current Assets | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Equivalents | 4,077.0 | 4,096.0 | 1,576.0 | 1,043.0 | 516.4 | 2,671.7 | 434.6 | 498.6 | 416.8 | 284.5 | 224.6 | 164.4 | 305.2 | 204.6 | 155.0 | 215.8 | |
| Short Term Investments | 6,180.0 | 4,437.0 | 11,165.0 | 7,092.0 | 6,188.8 | 4,708.5 | 3,346.3 | 3,277.0 | 3,499.5 | 2,609.4 | 1,982.5 | 1,520.2 | 1,370.7 | 939.6 | 6.5 | 0.0 | |
| Total Cash & ST Investments | 4,077.0 | 8,533.0 | 11,441.0 | 8,135.0 | 6,705.2 | 7,380.2 | 3,780.9 | 3,775.6 | 3,916.3 | 2,893.9 | 2,207.2 | 1,684.6 | 1,676.2 | 1,144.2 | 155.0 | 215.8 | |
| Accounts Receivable | 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 | |
| Inventory | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Other Current Assets | 4,491.0 | 0.0 | 0.0 | -784.0 | 0.0 | 0.0 | 0.0 | 14,878.0 | 11,971.7 | 11,181.7 | 9,659.9 | 7,253.6 | 5,824.0 | 5,104.1 | 5,031.6 | 4,552.2 | |
| Total Current Assets | 4,491.0 | 8,533.0 | 1,576.0 | 7,351.0 | 6,705.2 | 7,380.2 | 3,780.9 | 18,653.5 | 15,888.0 | 14,075.6 | 11,867.1 | 8,938.2 | 7,500.2 | 6,248.3 | 5,186.6 | 4,768.0 |
| 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 | 5,756.0 | 2,767.0 | 3,279.0 | 4,096.0 | 2,592.0 | 4,077.0 | 3,550.0 | 1,576.0 | 3,497.0 | 2,153.0 | |
| Short Term Investments | 0.0 | 1,654.0 | 3,732.0 | 4,437.0 | 5,081.0 | 6,180.0 | 6,564.0 | 4,116.0 | 9,689.0 | 8,631.0 | |
| Total Cash & ST Investments | 5,756.0 | 4,421.0 | 7,011.0 | 8,533.0 | 7,673.0 | 10,257.0 | 10,114.0 | -1,576.0 | 3,497.0 | 2,153.0 | |
| Accounts Receivable | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Inventory | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Other Current Assets | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Total Current Assets | 5,756.0 | 4,421.0 | 7,011.0 | 8,533.0 | 7,673.0 | 10,257.0 | 10,114.0 | 1,584.0 | 3,497.0 | 2,153.0 |
| Long-Term Assets | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Property, Plant & Equipment | 484.0 | 489.0 | 484.0 | 439.0 | 314.9 | 206.6 | 198.4 | 119.5 | 118.7 | 119.8 | 118.5 | 113.8 | 120.2 | 107.9 | 105.5 | 114.4 | |
| Goodwill | 664.0 | 527.0 | 527.0 | 680.0 | 634.8 | 298.5 | 297.6 | 299.2 | 300.7 | 302.9 | 305.4 | 25.9 | 23.2 | 23.2 | 25.9 | 0.0 | |
| Intangible Assets | 1,145.0 | 1,259.0 | 1,266.0 | 1,148.0 | 698.0 | 8.6 | 7.7 | 9.3 | 10.9 | 12.9 | 15.7 | 2.7 | 4.2 | 6.5 | 9.8 | 0.0 | |
| Long-Term Investments | 6,724.0 | 66,851.6 | 13,285.0 | 8,760.0 | 7,540.9 | 5,504.8 | 4,036.6 | 3,761.1 | 3,820.4 | 2,767.8 | 2,042.2 | 1,547.8 | 1,689.6 | 1,236.6 | 1,490.5 | 1,273.1 | |
| Other Long-Term Assets | 66,797.0 | 2,993.4 | 53,445.0 | -9,908.0 | -20.9 | -31.3 | -18.0 | 244.2 | 195.5 | -160.5 | -144.4 | -87.9 | -109.7 | -51.7 | -35.5 | -0.9 | |
| Total Long-Term Assets | 76,090.0 | 72,401.0 | 69,007.0 | 1,430.0 | 9,188.6 | 6,009.9 | 4,532.6 | 4,456.0 | 4,441.1 | 3,125.2 | 2,408.0 | 1,662.3 | 1,806.9 | 1,374.3 | 1,658.0 | 1,425.9 | |
| Total Assets | 80,581.0 | 80,934.0 | 70,862.0 | 67,734.0 | 55,982.6 | 36,461.0 | 26,821.9 | 23,109.5 | 20,329.1 | 17,200.8 | 14,275.1 | 10,600.5 | 9,307.1 | 7,622.6 | 6,844.5 | 6,193.9 |
| 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 | 550.0 | 495.0 | 486.0 | 489.0 | 481.0 | 484.0 | 483.0 | 484.0 | 477.0 | 466.0 | |
| Goodwill | 651.0 | 653.0 | 656.0 | 527.0 | 661.0 | 664.0 | 666.0 | 527.0 | 672.0 | 674.0 | |
| Intangible Assets | 1,045.0 | 1,044.0 | 1,241.0 | 1,259.0 | 1,011.0 | 1,145.0 | 1,178.0 | 669.0 | 1,233.0 | 1,007.0 | |
| Long-Term Investments | 75,460.0 | 76,048.0 | 70,337.4 | 66,851.6 | 67,177.0 | 65,710.0 | 62,282.0 | 1,402.0 | 11,423.0 | 10,374.0 | |
| Other Long-Term Assets | 7,508.0 | 3,751.0 | 3,039.6 | 2,993.4 | 2,823.0 | 2,045.0 | 1,966.0 | 2,646.0 | -365.0 | -315.0 | |
| Total Long-Term Assets | 85,214.0 | 82,304.0 | 76,032.0 | 72,401.0 | 72,407.0 | 70,324.0 | 66,875.0 | 69,278.0 | 13,805.0 | 12,521.0 | |
| Total Assets | 90,970.0 | 86,725.0 | 83,043.0 | 80,934.0 | 80,080.0 | 80,581.0 | 76,989.0 | 70,862.0 | 70,891.0 | 68,160.0 |
| Current Liabilities | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Accounts Payable | 0.0 | 0.0 | 0.0 | 1,357.0 | 867.5 | 467.4 | 520.3 | 444.5 | 334.5 | 269.9 | 254.5 | 183.0 | 159.4 | 98.9 | 35.4 | 27.9 | |
| Short-Term Debt | 5,151.0 | 3,151.0 | 6,603.0 | 52.0 | 51.9 | 5.0 | 0.0 | 235.0 | 390.0 | 80.0 | 150.0 | 180.2 | 28.9 | 118.7 | 0.0 | 73.0 | |
| Other Current Liabilities | 28,015.0 | 66,341.0 | -6,603.0 | 2,200.0 | -919.4 | -472.4 | -520.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -35.4 | 0.0 | |
| Current Liabilities | 33,166.0 | 69,492.0 | 0.0 | 3,609.0 | 919.4 | 472.4 | 520.3 | 679.5 | 724.5 | 349.9 | 404.5 | 363.2 | 188.3 | 217.6 | 35.4 | 100.9 |
| Current Liabilities | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Accounts Payable | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1,043.0 | 800.0 | |
| Short-Term Debt | 3,862.0 | 3,144.0 | 2,536.0 | 3,151.0 | 1,567.0 | 5,151.0 | 5,780.0 | 6,603.0 | 7,982.0 | 8,799.0 | |
| Other Current Liabilities | 77,247.0 | 71,107.0 | 69,322.0 | 66,341.0 | 68,040.0 | 66,244.0 | 62,228.0 | -6,603.0 | -2,698.0 | -4,082.0 | |
| Current Liabilities | 81,109.0 | 74,251.0 | 71,858.0 | 69,492.0 | 69,607.0 | 71,395.0 | 68,008.0 | 30,436.0 | 1,043.0 | 800.0 |
| Long-Term Liabilities | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Long-Term Debt | 1,333.0 | 3,480.0 | 1,520.0 | 7,377.0 | 2,523.9 | 633.6 | 471.7 | 851.5 | 766.9 | 447.9 | 360.3 | 430.7 | 383.0 | 229.9 | 390.3 | 116.0 | |
| Capital Leases | 165.0 | 159.0 | 179.0 | 185.0 | 142.8 | 79.9 | 78.1 | 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 | 74,247.0 | 74,227.0 | 64,784.0 | 62,378.0 | 51,020.0 | 33,047.5 | 23,805.2 | 20,495.8 | 18,099.9 | 15,309.3 | 12,683.6 | 9,599.6 | 8,451.8 | 6,863.0 | 6,207.8 | 5,591.7 |
| 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 | 845.0 | 3,746.0 | 2,667.0 | 3,480.0 | 2,485.0 | 1,498.0 | 1,509.0 | 1,520.0 | 1,833.0 | 1,835.0 | |
| Capital Leases | 0.0 | 160.0 | 154.0 | 159.0 | 159.0 | 165.0 | 172.0 | 179.0 | 180.0 | 179.0 | |
| Def. Tax Liability | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 132.0 | 0.0 | 0.0 | |
| Total Liabilities | 83,280.0 | 79,318.0 | 75,828.0 | 74,227.0 | 73,403.0 | 74,247.0 | 70,817.0 | 64,784.0 | 65,145.0 | 62,475.0 |
| Total Common Equity | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Common Stock | 2,224.0 | 2,245.0 | 2,197.0 | 2,058.0 | 1,879.4 | 1,319.8 | 1,311.4 | 1,364.6 | 1,384.4 | 1,373.8 | 1,306.6 | 828.3 | 797.2 | 784.9 | 0.0 | 739.6 | |
| Retained Earnings | 4,498.0 | 4,826.0 | 4,215.0 | 3,664.0 | 2,773.0 | 2,001.4 | 1,680.3 | 1,282.7 | 847.9 | 522.4 | 262.6 | 85.5 | -61.4 | -174.5 | -243.5 | -258.8 | |
| Comprehensive Income | -558.0 | -534.0 | -513.0 | -661.0 | 15.7 | 92.3 | 25.0 | -33.6 | -3.1 | -4.7 | 22.3 | 16.6 | -21.5 | 8.2 | -4.6 | -9.4 | |
| Total Common Equity | 6,334.0 | 6,707.0 | 6,078.0 | 5,356.0 | 4,962.6 | 3,413.5 | 3,016.7 | 2,613.7 | 2,229.2 | 1,891.5 | 1,591.5 | 1,000.9 | 855.3 | 759.6 | 636.7 | 602.2 |
| 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 | 2,140.0 | 2,136.0 | 2,261.0 | 2,245.0 | 2,235.0 | 2,224.0 | 2,211.0 | 2,081.0 | 2,073.0 | 2,064.0 | |
| Retained Earnings | 5,371.0 | 5,165.0 | 4,980.0 | 4,826.0 | 4,654.0 | 4,498.0 | 4,348.0 | 4,215.0 | 4,111.0 | 3,937.0 | |
| Comprehensive Income | -409.0 | -482.0 | -478.0 | -534.0 | -382.0 | -558.0 | -558.0 | -513.0 | -733.0 | -611.0 | |
| Total Common Equity | 7,397.0 | 7,114.0 | 6,922.0 | 6,707.0 | 6,677.0 | 6,334.0 | 6,172.0 | 6,078.0 | 5,746.0 | 5,685.0 |
| Other | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Debt | 6,649.0 | 6,631.0 | 8,123.0 | 7,377.0 | 2,523.9 | 633.6 | 471.7 | 851.5 | 766.9 | 447.9 | 360.3 | 430.7 | 383.0 | 229.9 | 390.3 | 116.0 | |
| Book Value | 6,334.0 | 6,707.0 | 6,078.0 | 5,356.0 | 4,962.6 | 3,413.5 | 3,016.7 | 2,613.7 | 2,229.2 | 1,891.5 | 1,591.5 | 1,000.9 | 855.3 | 759.6 | 636.7 | 602.2 |
| Other | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Debt | 293.0 | 293.0 | 293.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Book Value | 7,397.0 | 7,114.0 | 6,922.0 | 6,707.0 | 6,677.0 | 6,334.0 | 6,172.0 | 6,078.0 | 5,746.0 | 5,685.0 |
| Cash Flow From Operating Activities | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | 735.5 | 976.4 | 787.7 | 722.4 | 1,057.3 | 899.2 | 506.6 | 499.2 | 435.8 | 325.5 | 259.8 | 194.2 | 148.0 | 114.5 | 72.8 | 31.5 | -7.2 | |
| Depreciation & Amortization | 94.9 | 0.0 | 118.5 | 86.5 | 74.6 | 50.0 | 34.6 | 28.9 | 14.3 | 13.4 | 26.3 | 18.2 | 0.0 | 9.2 | 9.6 | 10.6 | 14.1 | |
| Stock-Based Compensation | 43.4 | 0.0 | 47.7 | 34.3 | 39.8 | 35.1 | 28.7 | 26.2 | 25.7 | 23.6 | 20.3 | 17.9 | -4.2 | 7.7 | 6.3 | 4.3 | 7.5 | |
| Change Working Capital | -20.9 | -136.8 | 234.9 | 114.7 | -38.7 | -157.6 | -10.4 | 111.3 | 20.7 | -87.0 | 2,263.1 | 2,887.5 | 1,263.2 | 52.1 | -39.5 | 6.0 | -113.0 | |
| Change In Accounts Receivable | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Change In Accounts Payable | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Change In Inventories | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Other Non-cash Items | -841.1 | -3,518.5 | -3,943.2 | -1,261.6 | 1,117.7 | -3,572.2 | 86.6 | 15.7 | 25.3 | -5.5 | -2,580.3 | -2,994.0 | -1,372.7 | -6.1 | 41.1 | 74.8 | 106.5 | |
| Cash from Operations | -101.7 | 0.0 | 0.0 | -328.6 | 2,245.3 | -2,654.0 | 670.2 | 717.8 | 541.0 | 383.8 | -3.1 | 127.2 | 34.2 | 165.0 | 112.0 | 142.5 | 0.3 |
| 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 | 286.1 | 253.4 | 237.8 | 199.1 | 216.9 | 199.8 | 193.6 | 177.4 | 147.9 | 216.6 | |
| Depreciation & Amortization | -79.1 | 15.8 | 32.3 | 31.0 | 35.9 | 28.4 | 27.4 | 26.8 | 25.0 | 15.7 | |
| Stock-Based Compensation | -39.3 | 12.8 | 11.1 | 15.4 | 10.7 | -25.6 | 12.5 | 13.1 | 8.9 | 8.9 | |
| Change Working Capital | 995.7 | -237.4 | -470.6 | -424.5 | 0.0 | -246.6 | -340.0 | 98.7 | 19.8 | 200.6 | |
| 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 | -1,332.8 | -589.3 | -175.7 | -1,420.7 | -907.6 | -990.2 | -660.4 | -625.2 | 132.7 | -1,001.3 | |
| Cash from Operations | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 341.2 | -569.7 |
| Cash Flow From Investing Activities | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Capital Expenditure | -88.5 | -114.3 | -83.8 | -114.3 | -141.0 | -69.4 | -26.8 | -35.1 | -11.3 | -8.9 | 0.0 | -0.3 | 0.0 | -18.9 | -8.6 | 0.0 | 0.0 | |
| Acquisitions | 0.0 | -14.2 | 0.0 | 0.0 | -50.0 | -1,024.4 | -5,897.2 | -8.7 | -4.1 | -1,873.4 | -226.9 | -19.4 | 0.0 | 21.2 | 51.2 | 0.0 | 0.0 | |
| Investments | -21,123.9 | -18,104.1 | -17,057.4 | -15,346.9 | -3,061.0 | -4,014.8 | -3,316.5 | -1,218.8 | -758.6 | -1,532.6 | -20.1 | 0.3 | -23.4 | -707.0 | -329.2 | -843.8 | -1,835.5 | |
| Sales of Investment | 14,445.8 | 12,861.8 | 14,880.2 | 11,641.5 | 902.8 | 1,878.9 | 1,697.1 | 967.6 | 637.2 | 438.1 | 34.5 | 2.7 | 10.6 | 213.5 | 622.2 | 599.2 | 1,408.5 | |
| Other Investing Activities | -855.7 | 0.0 | 0.0 | 1,660.6 | -10,780.9 | -11,482.2 | 5.9 | -3,428.1 | -2,576.6 | 21.3 | 2.8 | 7.8 | 13.5 | -682.2 | -872.1 | -567.8 | -283.3 | |
| Cash from Investing | -9,864.1 | 0.0 | 0.0 | -2,159.1 | -13,130.1 | -14,711.9 | -7,537.5 | -3,723.0 | -2,713.4 | -2,955.5 | -209.7 | -8.9 | 0.6 | -1,173.3 | -536.5 | -812.4 | -710.3 |
| 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 | -48.4 | -28.2 | -21.1 | -16.6 | -26.7 | -22.1 | -16.2 | -18.8 | -27.3 | -26.2 | |
| Acquisitions | -7.1 | -7.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -1,128.8 | 1,128.8 | |
| Investments | -4,317.0 | -3,957.3 | -7,053.9 | -2,775.9 | -2,610.1 | -3,570.9 | -4,901.3 | -5,975.1 | -8,458.2 | -1,812.1 | |
| Sales of Investment | 2,646.3 | 3,975.7 | 4,080.3 | 2,159.5 | 3,565.1 | 4,761.2 | 3,827.0 | 2,693.0 | 7,242.5 | 683.3 | |
| Other Investing Activities | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -637.1 | -619.4 | |
| Cash from Investing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -1,880.1 | -645.6 |
| Cash Flow From Financing Activities | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debt Repaid | -1,388.8 | 0.0 | 0.0 | 1,533.1 | -30.7 | -475.9 | -75.0 | -496.7 | 0.0 | 0.0 | 0.0 | -83.4 | -6.5 | -10.9 | -204.6 | -755.3 | 0.0 | |
| Debt Issued | -2,596.2 | 6,631.0 | -1,492.0 | 2,279.1 | 4,883.8 | 2,366.2 | 236.9 | 116.9 | 84.6 | 319.0 | 87.6 | 13.0 | 54.2 | 164.0 | 44.2 | 1,029.6 | 116.0 | |
| Issuance of Common Stock | 0.1 | 0.0 | 0.0 | 0.1 | 157.7 | 540.3 | 9,360.2 | 3,619.1 | 0.0 | 0.0 | 55.8 | 28.3 | 13.7 | 0.0 | 658.0 | 0.4 | 47.9 | |
| Repurchase of Common Stock | -66.2 | -69.0 | 0.0 | 0.0 | 0.0 | 15,289.6 | -71.6 | -120.1 | -35.7 | -38.1 | -28.8 | -70.5 | -70.5 | 0.0 | 24.3 | -140.0 | 0.0 | |
| Dividends Paid | -174.2 | 0.0 | 0.0 | -171.5 | -166.2 | -127.6 | -101.3 | -51.3 | 0.0 | 0.0 | 0.0 | -0.8 | -1.4 | -1.4 | -3.8 | -7.0 | -7.0 | |
| Other Financing Activities | 2,600.9 | 0.0 | 0.0 | 1,669.8 | 11,451.0 | -15.8 | -7.9 | -9.6 | 2,290.0 | 2,742.1 | 189.7 | 3.9 | 34.5 | 1,121.5 | 0.3 | 1,510.2 | 489.0 | |
| Cash from Financing | 11,890.1 | 0.0 | 0.0 | 3,020.4 | 11,411.8 | 15,210.6 | 9,104.4 | 2,941.3 | 2,254.3 | 2,704.0 | 216.6 | -122.5 | -30.2 | 1,109.2 | 474.2 | 608.2 | 529.9 |
| 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 | -279.7 | 1,352.2 | |
| Debt Issued | 4,707.0 | -2,183.0 | 1,687.0 | -1,428.0 | 2,579.0 | -2,597.0 | -640.0 | -1,015.0 | -1,231.3 | 533.2 | |
| Issuance of Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | |
| Repurchase of Common Stock | -57.5 | -10.6 | -0.9 | 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 | -43.7 | -42.6 | |
| Other Financing Activities | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -58.7 | 1,249.5 | |
| Cash from Financing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -382.0 | 2,559.1 |
| Cash position | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Change in Cash | 1,924.3 | -506.8 | 2,519.5 | 532.7 | 527.0 | -2,155.3 | 2,237.1 | -64.0 | 81.8 | 132.3 | 3.8 | -4.2 | 4.7 | 100.9 | 49.6 | -61.8 | -180.1 | |
| Closing Cash Balance | 4,077.5 | 3,588.8 | 4,095.6 | 1,576.1 | 1,043.4 | 516.4 | 2,671.7 | 434.6 | 498.6 | 416.8 | 11.4 | 7.6 | 11.9 | 305.5 | 204.6 | 155.0 | 216.7 |
| 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 | -2,160.5 | 2,989.7 | -512.1 | -816.8 | 1,503.5 | -1,485.4 | 527.6 | 1,973.8 | -1,920.9 | 1,343.8 | |
| Closing Cash Balance | 3,595.9 | 5,756.4 | 2,766.7 | 3,278.8 | 4,095.6 | 2,592.1 | 4,077.5 | 3,549.9 | 1,576.1 | 3,497.0 |
| Free Cash Flow | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Free Cash Flow | -190.2 | -2,793.2 | -2,825.8 | -442.9 | 2,104.3 | -2,723.4 | 643.4 | 682.6 | 529.7 | 374.9 | -3.1 | 126.9 | 34.2 | 146.2 | 103.4 | 142.5 | 0.3 | |
| Real Free Cash Flow | -233.6 | -2,793.2 | -2,873.5 | -477.2 | 2,064.5 | -2,758.5 | 614.7 | 656.4 | 503.9 | 351.4 | -23.4 | 108.9 | 38.4 | 138.5 | 97.1 | 138.2 | -7.2 |
| 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 | -118.2 | -625.6 | -378.8 | -1,670.6 | -648.4 | -1,090.1 | -762.0 | -325.3 | 313.9 | -595.9 | |
| Real Free Cash Flow | -78.9 | -638.4 | -389.9 | -1,686.0 | -659.1 | -1,064.5 | -774.5 | -338.4 | 305.0 | -604.8 |
