Zions Bancorporation, National Association
ZION
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 | 4,944.0 | 4,944.0 | 4,993.0 | 2,705.0 | 3,337.0 | 2,911.0 | 2,789.0 | 2,834.0 | 2,782.0 | 2,609.0 | 2,383.0 | 2,092.4 | 2,188.6 | 2,033.7 | 2,151.8 | 2,254.4 | 2,215.4 | |
| Cost of Revenues | 1,629.0 | 1,629.0 | 1,935.0 | 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 | 47.6 | |
| Gross Profit | 3,315.0 | 3,315.0 | 3,058.0 | 2,705.0 | 3,337.0 | 2,911.0 | 2,789.0 | 2,834.0 | 2,782.0 | 2,609.0 | 2,383.0 | 2,092.4 | 2,188.6 | 2,033.7 | 2,151.8 | 2,254.4 | 2,167.9 |
| Revenue | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenues | 1,251.0 | 1,253.0 | 1,241.0 | 1,199.0 | 1,255.0 | 1,276.0 | 1,243.0 | 1,210.0 | 1,197.0 | 765.0 | |
| Cost of Revenues | 364.0 | 441.0 | 402.0 | 422.0 | 476.0 | 497.0 | 481.0 | 481.0 | 0.0 | 0.0 | |
| Gross Profit | 887.0 | 812.0 | 839.0 | 777.0 | 779.0 | 779.0 | 762.0 | 729.0 | 1,197.0 | 765.0 |
| 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 | 1,400.0 | 1,324.0 | 1,171.0 | 1,131.0 | 1,185.0 | 1,146.0 | 1,086.0 | 1,044.3 | 1,032.4 | 1,013.7 | 974.3 | 954.8 | 965.4 | 904.0 | |
| Depreciation & Amortization | 85.0 | 116.0 | 124.0 | 140.0 | 110.0 | -14.0 | 86.0 | 188.0 | 193.0 | 179.0 | 123.1 | 151.1 | 128.6 | 130.6 | 214.6 | 299.9 | 25.5 | |
| Total Operating Expenses | 2,140.0 | 2,140.0 | 2,046.0 | 3,115.0 | 39.0 | -1,465.0 | -2,117.0 | -1,781.0 | -1,388.0 | 22.0 | 22.1 | 25.3 | 25.1 | 23.4 | 25.7 | 27.2 | 24.8 | |
| Operating Income | 1,175.0 | 1,175.0 | 1,012.0 | 1,055.0 | 1,337.0 | 1,446.0 | 672.0 | 1,053.0 | 1,394.0 | 1,063.0 | 791.9 | 570.1 | 794.4 | 651.8 | 849.7 | 954.8 | 540.1 |
| Operating Income | TTM | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| R&D Expenses | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | ||
| Selling General & Admin Expenses | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 332.0 | 341.0 | ||
| Depreciation & Amortization | 0.0 | 28.0 | 29.0 | 28.0 | 29.0 | 32.0 | 31.0 | 32.0 | 32.0 | 36.0 | ||
| Total Operating Expenses | 548.0 | 527.0 | 527.0 | 538.0 | 509.0 | 502.0 | 500.0 | 526.0 | 242.0 | -537.0 | ||
| Operating Income | 339.0 | 285.0 | 312.0 | 239.0 | 270.0 | 277.0 | 262.0 | 203.0 | 955.0 | 228.0 |
| Net Income | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest Income | 4,184.0 | 4,184.0 | 4,293.0 | 3,947.0 | 2,705.0 | 2,267.0 | 2,368.0 | 2,683.0 | 2,481.0 | 2,192.0 | 1,954.3 | 1,833.5 | 1,853.0 | 1,941.4 | 2,038.7 | 2,204.9 | 2,319.8 | |
| Interest Expense | 1,557.0 | 1,557.0 | 1,863.0 | 1,509.0 | 185.0 | 59.0 | 153.0 | 411.0 | 251.0 | 127.0 | 87.0 | 118.2 | 173.0 | 245.1 | 306.8 | 432.4 | 592.5 | |
| Other Expense | 0.0 | 0.0 | 0.0 | -169.0 | -185.0 | 0.0 | 0.0 | 0.0 | -251.0 | -127.0 | -87.0 | -118.2 | -173.0 | -245.4 | -308.1 | -433.5 | -943.3 | |
| IBT | 1,175.0 | 1,175.0 | 1,012.0 | 886.0 | 1,152.0 | 1,446.0 | 672.0 | 1,053.0 | 1,143.0 | 936.0 | 704.9 | 451.9 | 621.4 | 406.4 | 541.6 | 521.3 | -403.2 | |
| Income Tax Expense | 276.0 | 276.0 | 228.0 | 206.0 | 245.0 | 317.0 | 133.0 | 237.0 | 259.0 | 344.0 | 235.9 | 142.4 | 223.0 | 143.0 | 193.4 | 198.6 | -106.8 | |
| Net Income | 899.0 | 899.0 | 784.0 | 680.0 | 907.0 | 1,129.0 | 539.0 | 816.0 | 884.0 | 592.0 | 469.1 | 309.5 | 404.9 | 263.8 | 349.5 | 323.8 | -292.7 |
| 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 | 1,041.0 | 1,064.0 | 1,051.0 | 1,028.0 | 1,062.0 | 1,104.0 | 1,073.0 | 1,054.0 | 1,040.0 | 1,010.0 | ||
| Interest Expense | 358.0 | 392.0 | 403.0 | 404.0 | 435.0 | 484.0 | 476.0 | 468.0 | 62.0 | 425.0 | ||
| Other Expense | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -109.0 | 0.0 | ||
| IBT | 339.0 | 285.0 | 312.0 | 239.0 | 270.0 | 277.0 | 262.0 | 203.0 | 150.0 | 228.0 | ||
| Income Tax Expense | 76.0 | 63.0 | 68.0 | 69.0 | 54.0 | 63.0 | 61.0 | 50.0 | 24.0 | 53.0 | ||
| Net Income | 263.0 | 222.0 | 244.0 | 170.0 | 216.0 | 214.0 | 201.0 | 153.0 | 126.0 | 175.0 |
| Per Share Data | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| EPS | $0.00 | $0.00 | $0.00 | $4.35 | $5.80 | $6.80 | $3.06 | $4.41 | $4.57 | $2.71 | $2.00 | $1.20 | $1.72 | $1.58 | $0.97 | $0.83 | $-1.76 | |
| EPS Diluted | $0.00 | $0.00 | $0.00 | $4.35 | $5.79 | $6.79 | $3.02 | $4.16 | $4.28 | $2.60 | $1.99 | $1.20 | $1.71 | $1.58 | $0.97 | $0.83 | $-1.76 | |
| Shares Outstanding | 147.1 | 147.1 | 147.2 | 147.7 | 150.1 | 159.9 | 163.7 | 176.0 | 193.6 | 200.8 | 203.9 | 203.3 | 192.2 | 183.8 | 183.1 | 182.4 | 166.0 | |
| Diluted Shares Outstanding | 147.1 | 147.2 | 147.2 | 147.8 | 150.3 | 160.2 | 165.6 | 186.5 | 206.5 | 209.7 | 204.3 | 203.7 | 192.8 | 184.3 | 183.2 | 182.6 | 166.0 |
| Per Share Data | TTM | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| EPS | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.78 | $1.13 | ||
| EPS Diluted | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.78 | $1.13 | ||
| Shares Outstanding | 147.1 | 147.0 | 147.0 | 147.3 | 147.2 | 147.1 | 147.1 | 147.3 | 147.6 | 147.6 | ||
| Diluted Shares Outstanding | 147.1 | 147.1 | 147.1 | 147.4 | 147.3 | 147.2 | 147.1 | 147.3 | 147.6 | 147.7 |
| Current Assets | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Equivalents | 2,993.0 | 3,501.0 | 2,204.0 | 1,997.0 | 10,878.0 | 1,617.0 | 1,448.0 | 1,233.0 | 1,330.0 | 2,148.2 | 6,906.4 | 8,020.0 | 9,350.1 | 7,820.9 | 8,245.2 | 5,500.1 | |
| Short Term Investments | 9,516.0 | 9,129.0 | -1,542.0 | 11,915.0 | 24,048.0 | 15,731.0 | 13,725.0 | 14,737.0 | 15,161.0 | 13,372.2 | 7,643.1 | 3,844.2 | 3,701.9 | 3,091.3 | 3,230.8 | 4,205.7 | |
| Total Cash & ST Investments | 1,653.0 | 12,630.0 | 662.0 | 13,912.0 | 34,926.0 | 17,348.0 | 15,173.0 | 16,212.0 | 16,671.0 | 15,701.8 | 14,549.6 | 11,864.3 | 13,052.0 | 10,912.2 | 11,476.0 | 9,705.9 | |
| Accounts Receivable | 390.0 | 377.0 | 0.0 | 386.0 | 327.0 | 320.0 | 334.0 | 327.0 | 364.0 | 423.0 | 442.0 | 409.0 | 388.0 | 423.0 | 422.4 | 410.2 | |
| Inventory | -2,043.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.3 | 0.0 | -0.1 | -0.5 | 0.0 | 0.0 | |
| Other Current Assets | 4,319.0 | 0.0 | 3,559.0 | -8,129.0 | 0.0 | 0.0 | 0.0 | 34,111.0 | 30,695.0 | 29,833.0 | 33,657.4 | 37,638.1 | 35,633.2 | 37,671.4 | 34,504.3 | 33,141.4 | |
| Total Current Assets | 4,319.0 | 13,007.0 | 4,221.0 | 6,169.0 | 35,253.0 | 17,668.0 | 15,507.0 | 50,650.0 | 47,730.0 | 45,957.8 | 48,648.6 | 49,911.4 | 49,073.1 | 49,006.1 | 46,402.8 | 43,257.4 |
| 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 | 3,166.0 | 2,561.0 | 2,813.0 | 3,501.0 | 2,367.0 | 2,993.0 | 2,397.0 | 2,204.0 | 2,404.0 | -538.0 | |
| Short Term Investments | 9,197.0 | 9,148.0 | 9,254.0 | 9,129.0 | 9,528.0 | 9,516.0 | 9,961.0 | 10,326.0 | 10,148.0 | 10,832.0 | |
| Total Cash & ST Investments | 12,363.0 | 11,709.0 | 12,067.0 | 12,630.0 | 11,895.0 | 12,509.0 | 12,358.0 | -716.0 | 12,552.0 | -538.0 | |
| Accounts Receivable | 349.0 | 367.0 | 377.0 | 377.0 | 377.0 | 390.0 | 388.0 | 0.0 | 0.0 | 0.0 | |
| Inventory | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 333.0 | -4,219.0 | -3,766.0 | |
| Other Current Assets | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 3,559.0 | 0.0 | 3,378.0 | |
| Total Current Assets | 12,712.0 | 12,076.0 | 12,444.0 | 13,007.0 | 12,272.0 | 12,899.0 | 12,746.0 | 3,559.0 | 12,925.0 | -538.0 |
| Long-Term Assets | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Property, Plant & Equipment | 1,549.0 | 1,366.0 | 1,572.0 | 1,408.0 | 1,319.0 | 1,209.0 | 1,142.0 | 1,124.0 | 1,094.0 | 1,019.5 | 905.5 | 829.8 | 726.4 | 708.9 | 719.3 | 721.0 | |
| Goodwill | -20.0 | 1,027.0 | 1,027.0 | 1,027.0 | 1,014.0 | 1,014.0 | 1,014.0 | 1,014.0 | 1,014.0 | 1,014.1 | 1,014.1 | 1,014.1 | 1,014.1 | 1,014.1 | 1,015.1 | 1,015.2 | |
| Intangible Assets | 1,075.0 | 25.0 | 32.0 | 38.0 | 1.0 | 2.0 | 1.0 | 1.0 | 2.0 | 8.4 | 16.3 | 25.5 | 36.4 | 50.8 | 67.8 | 87.9 | |
| Long-Term Investments | 2,835.0 | 68,380.0 | 1,970.0 | 24,636.0 | 25,712.0 | 17,450.0 | 15,397.0 | 16,663.0 | 17,108.0 | 15,239.3 | 9,085.1 | 5,428.1 | 5,181.1 | 4,732.0 | 4,944.1 | 5,953.4 | |
| Other Long-Term Assets | 2,857.0 | 4,970.0 | -3,539.0 | -24,679.0 | -28,046.0 | -19,674.0 | -17,553.0 | -706.0 | -660.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Total Long-Term Assets | 83,287.0 | 75,768.0 | 1,062.0 | 2,430.0 | 28,046.0 | 19,674.0 | 17,553.0 | 18,096.0 | 18,558.0 | 17,281.4 | 11,020.9 | 7,297.5 | 6,958.0 | 6,505.8 | 6,746.3 | 7,777.5 | |
| Total Assets | 87,606.0 | 88,775.0 | 87,203.0 | 89,545.0 | 93,200.0 | 81,476.0 | 69,172.0 | 68,746.0 | 66,288.0 | 63,239.2 | 59,669.5 | 57,204.8 | 56,031.1 | 55,511.9 | 53,149.1 | 51,034.9 |
| 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 | 1,358.0 | 1,361.0 | 1,362.0 | 1,366.0 | 1,372.0 | 1,383.0 | 1,396.0 | 1,572.0 | 1,410.0 | 1,414.0 | |
| Goodwill | 1,094.0 | 1,096.0 | 1,104.0 | 1,027.0 | 0.0 | 0.0 | 0.0 | 1,027.0 | 0.0 | 0.0 | |
| Intangible Assets | 0.0 | 0.0 | 0.0 | 25.0 | 1,053.0 | 1,055.0 | 1,057.0 | 32.0 | 1,060.0 | 1,062.0 | |
| Long-Term Investments | 68,903.0 | 69,545.0 | 68,764.0 | 68,380.0 | 68,064.0 | 67,798.0 | 67,535.0 | 1,970.0 | 21,667.0 | 22,573.0 | |
| Other Long-Term Assets | 4,466.0 | 4,815.0 | 4,318.0 | 4,970.0 | 4,271.0 | 4,471.0 | 4,326.0 | 2,754.0 | -1,100.0 | -23,987.0 | |
| Total Long-Term Assets | 75,821.0 | 76,817.0 | 75,548.0 | 75,768.0 | 74,760.0 | 74,707.0 | 74,314.0 | 83,644.0 | 24,137.0 | 23,987.0 | |
| Total Assets | 88,533.0 | 88,893.0 | 87,992.0 | 88,775.0 | 87,032.0 | 87,606.0 | 87,060.0 | 87,203.0 | 87,269.0 | 87,230.0 |
| 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 | 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 | |
| Short-Term Debt | 5,651.0 | 3,417.0 | 1,525.0 | 7,100.0 | 802.0 | 1,888.0 | 1,000.0 | 4,500.0 | 3,600.0 | 500.0 | 0.2 | 1.2 | 0.3 | 5.4 | 70.3 | 166.4 | |
| Other Current Liabilities | 24,731.0 | 76,223.0 | 12,652.0 | -5,837.0 | 0.0 | 0.0 | -1,000.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Current Liabilities | 30,382.0 | 79,640.0 | 14,177.0 | 1,263.0 | 802.0 | 1,888.0 | 1,000.0 | 4,500.0 | 3,600.0 | 500.0 | 0.2 | 1.2 | 0.3 | 5.4 | 70.3 | 166.4 |
| 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 | 0.0 | 0.0 | |
| Short-Term Debt | 3,757.0 | 6,072.0 | 3,476.0 | 3,417.0 | 2,919.0 | 5,651.0 | 4,895.0 | 1,525.0 | 4,346.0 | 5,513.0 | |
| Other Current Liabilities | 74,878.0 | 73,800.0 | 75,692.0 | 76,223.0 | 75,718.0 | 73,770.0 | 74,237.0 | 12,274.0 | 0.0 | 0.0 | |
| Current Liabilities | 78,635.0 | 79,872.0 | 79,168.0 | 79,640.0 | 78,637.0 | 79,421.0 | 79,132.0 | 13,799.0 | 4,346.0 | 5,513.0 |
| Long-Term Liabilities | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Long-Term Debt | 542.0 | 950.0 | 538.0 | 651.0 | 1,012.0 | 1,336.0 | 1,723.0 | 724.0 | 383.0 | 534.9 | 817.3 | 1,092.3 | 2,273.6 | 2,337.1 | 1,954.5 | 1,942.6 | |
| Capital Leases | 194.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 0.0 | 1.0 | 0.7 | 0.9 | 1.1 | 0.6 | 0.7 | 0.7 | 0.8 | |
| 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 | 81,581.0 | 82,651.0 | 81,512.0 | 84,652.0 | 1,012.0 | 1,336.0 | 61,819.0 | 61,168.0 | 58,609.0 | 55,604.9 | 52,162.0 | 49,828.9 | 49,566.6 | 49,463.3 | 46,165.9 | 44,387.7 |
| 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 | 1,473.0 | 970.0 | 964.0 | 950.0 | 548.0 | 546.0 | 544.0 | 740.0 | 540.0 | 538.0 | |
| Capital Leases | 0.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 202.0 | 4.0 | 4.0 | |
| 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 | 81,668.0 | 82,297.0 | 81,665.0 | 82,651.0 | 80,647.0 | 81,581.0 | 81,231.0 | 81,134.0 | 540.0 | 538.0 |
| Total Common Equity | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Common Stock | 1,713.0 | 1,737.0 | 1,731.0 | 1,754.0 | 1,928.0 | 2,686.0 | 2,735.0 | 0.0 | 4,445.0 | 4,724.7 | 4,766.7 | 4,723.9 | 4,179.0 | 4,166.1 | 4,163.2 | 4,163.6 | |
| Retained Earnings | 6,421.0 | 6,701.0 | 6,212.0 | 5,811.0 | 5,175.0 | 4,309.0 | 4,009.0 | 3,456.0 | 2,782.0 | 2,321.6 | 1,966.9 | 1,776.2 | 1,473.7 | 1,203.8 | 1,036.6 | 889.3 | |
| Comprehensive Income | -2,549.0 | -2,380.0 | -2,692.0 | -3,112.0 | -80.0 | 325.0 | 43.0 | -250.0 | -114.0 | -121.6 | -54.6 | -128.0 | -192.1 | -446.2 | -592.1 | -461.3 | |
| Total Common Equity | 6,025.0 | 6,124.0 | 5,691.0 | 4,893.0 | 7,463.0 | 7,886.0 | 7,353.0 | 7,578.0 | 7,679.0 | 7,634.3 | 7,507.5 | 7,376.0 | 6,464.6 | 6,052.1 | 6,985.3 | 6,648.3 |
| 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 | 1,721.0 | 1,713.0 | 1,706.0 | 1,737.0 | 1,717.0 | 1,713.0 | 1,705.0 | 1,731.0 | 1,726.0 | 1,722.0 | |
| Retained Earnings | 7,134.0 | 6,981.0 | 6,805.0 | 6,701.0 | 6,564.0 | 6,421.0 | 6,293.0 | 6,212.0 | 6,157.0 | 6,051.0 | |
| Comprehensive Income | -2,056.0 | -2,164.0 | -2,250.0 | -2,380.0 | -2,336.0 | -2,549.0 | -2,609.0 | -2,838.0 | -3,008.0 | -2,930.0 | |
| Total Common Equity | 6,865.0 | 6,596.0 | 6,327.0 | 6,124.0 | 6,385.0 | 6,025.0 | 5,829.0 | 5,545.0 | 5,315.0 | 5,283.0 |
| Other | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Debt | 6,387.0 | 4,367.0 | 2,067.0 | 7,751.0 | 1,012.0 | 1,336.0 | 1,723.0 | 724.0 | 383.0 | 534.9 | 817.3 | 1,092.3 | 2,273.6 | 2,342.5 | 2,024.7 | 2,109.0 | |
| Book Value | 6,025.0 | 6,124.0 | 5,691.0 | 4,893.0 | 92,188.0 | 80,140.0 | 7,353.0 | 7,578.0 | 7,679.0 | 7,634.3 | 7,507.5 | 7,376.0 | 6,464.6 | 6,048.6 | 6,983.2 | 6,647.2 |
| 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 | 6,865.0 | 6,596.0 | 6,327.0 | 6,124.0 | 6,385.0 | 6,025.0 | 5,829.0 | 5,545.0 | 5,315.0 | 5,283.0 |
| Cash Flow From Operating Activities | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | 651.0 | 899.0 | 784.0 | 674.0 | 907.0 | 1,129.0 | 539.0 | 816.0 | 884.0 | 592.0 | 469.1 | 309.5 | 398.5 | 263.5 | 348.2 | 322.7 | -296.3 | |
| Depreciation & Amortization | 131.0 | 116.0 | 124.0 | 140.0 | 110.0 | -14.0 | 86.0 | 188.0 | 193.0 | 179.0 | 123.1 | 151.1 | 128.6 | 130.6 | 214.6 | 299.9 | 372.8 | |
| Stock-Based Compensation | 33.0 | 35.0 | 33.0 | 33.0 | 30.0 | 28.0 | 26.0 | 27.0 | 26.0 | 25.0 | 83.1 | 175.3 | -62.3 | 177.4 | 139.8 | 159.5 | 1,042.6 | |
| Change Working Capital | 106.0 | -24.0 | 177.0 | -148.0 | 390.0 | -158.0 | -259.0 | -353.0 | 139.0 | 4.0 | -74.1 | -56.5 | -6.0 | 363.9 | 79.7 | 201.0 | 404.3 | |
| 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 | 199.0 | 29.0 | 37.0 | 195.0 | 76.0 | -388.0 | 385.0 | 21.0 | -25.0 | -26.0 | 3.4 | -14.4 | -30.7 | 1.4 | -26.5 | -1.7 | -33.6 | |
| Cash from Operations | 991.0 | 0.0 | 0.0 | 885.0 | 1,470.0 | 629.0 | 719.0 | 697.0 | 1,176.0 | 928.0 | 596.1 | 535.2 | 454.1 | 876.6 | 765.6 | 1,097.1 | 1,461.0 |
| 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 | 263.0 | 222.0 | 244.0 | 170.0 | 216.0 | 214.0 | 201.0 | 153.0 | 125.0 | 175.0 | |
| Depreciation & Amortization | 0.0 | 30.0 | 29.0 | 28.0 | 29.0 | 32.0 | 31.0 | 32.0 | 32.0 | 36.0 | |
| Stock-Based Compensation | 0.0 | 6.0 | 6.0 | 17.0 | 5.0 | 4.0 | 8.0 | 16.0 | 5.0 | 4.0 | |
| Change Working Capital | 44.0 | 146.0 | -322.0 | -70.0 | 247.0 | -120.0 | 21.0 | 29.0 | 56.0 | 29.0 | |
| 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 | 141.0 | 25.0 | -12.0 | -4.0 | 30.0 | 3.0 | -5.0 | 9.0 | 9.0 | 33.0 | |
| Cash from Operations | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 197.0 | 311.0 |
| Cash Flow From Investing Activities | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Capital Expenditure | -107.0 | -121.0 | -97.0 | -113.0 | -190.0 | -206.0 | -171.0 | -117.0 | -129.0 | -169.0 | -195.7 | -157.4 | -175.8 | -88.6 | -68.9 | -77.7 | -79.1 | |
| Acquisitions | -822.0 | 191.0 | 0.0 | 0.0 | 318.0 | 2,814.0 | -4,687.0 | -1,957.0 | 0.0 | -2,127.0 | -2,081.4 | -608.8 | -1,025.0 | 3.8 | -19.9 | -853.3 | 21.1 | |
| Investments | -1,638.0 | -1,388.0 | -2,893.0 | -707.0 | -6,526.0 | -19,486.0 | -12,192.0 | -2,073.0 | -4,076.0 | -5,040.0 | -9,774.3 | -5,574.4 | -2,062.4 | -1,481.0 | -2,650.1 | -3,909.1 | -5,778.9 | |
| Sales of Investment | 3,012.0 | 3,301.0 | 3,065.0 | 5,308.0 | 12,404.0 | 5,268.0 | 4,804.0 | 4,520.0 | 3,436.0 | 3,409.0 | 8,629.3 | 3,641.0 | 1,887.7 | 1,532.0 | 1,380.3 | 2,328.2 | 1,268.5 | |
| Other Investing Activities | 10.0 | 0.0 | 0.0 | -2,136.0 | -4,601.0 | 31.0 | 42.0 | 2.0 | -1,937.0 | 8.0 | -14.2 | 48.9 | 34.9 | -1,359.3 | -550.4 | 19.4 | 2,642.6 | |
| Cash from Investing | -230.0 | 0.0 | 0.0 | 2,352.0 | 1,405.0 | -11,579.0 | -12,204.0 | 375.0 | -2,706.0 | -3,919.0 | -3,436.3 | -2,650.7 | -1,340.6 | -1,393.2 | -1,909.0 | -2,492.4 | -1,925.7 |
| Cash Flow From Investing Activities | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capital Expenditure | -38.0 | -25.0 | -31.0 | -27.0 | -28.0 | -22.0 | -17.0 | -30.0 | -29.0 | -31.0 | |
| Acquisitions | 0.0 | 0.0 | 0.0 | 191.0 | 0.0 | 0.0 | 0.0 | 0.0 | -892.0 | 70.0 | |
| Investments | -144.0 | -209.0 | -411.0 | -525.0 | -2,303.0 | 640.0 | -890.0 | -339.0 | -207.0 | -202.0 | |
| Sales of Investment | 308.0 | 115.0 | 721.0 | 2,157.0 | 542.0 | 958.0 | 815.0 | 737.0 | 1,420.0 | 16.0 | |
| Other Investing Activities | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 4.0 | -1.0 | |
| Cash from Investing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 296.0 | -148.0 |
| Cash Flow From Financing Activities | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debt Repaid | -2,471.0 | 0.0 | 0.0 | -6,166.0 | -290.0 | -955.0 | -910.0 | -3,600.0 | -2,162.0 | -3,253.0 | -280.1 | -287.8 | -1,223.3 | -832.1 | -372.9 | -217.2 | -93.1 | |
| Debt Issued | 8,320.0 | 4,367.0 | 2,300.0 | 482.0 | 7,029.0 | 631.0 | 523.0 | 4,599.0 | 2,503.0 | 3,101.2 | -2.4 | 12.8 | 42.0 | 763.2 | 690.7 | 132.9 | 2,202.1 | |
| Issuance of Common Stock | 3.0 | 0.0 | 0.0 | 3.0 | 9.0 | 21.0 | 8.0 | 14.0 | 20.0 | 25.0 | 25.1 | 22.4 | 526.4 | 794.1 | 143.2 | 25.7 | 977.1 | |
| Repurchase of Common Stock | -36.0 | -41.0 | -410.0 | -51.0 | -202.0 | -926.0 | -76.0 | -1,102.0 | -684.0 | -476.0 | -223.4 | -175.7 | 1,389.2 | -799.5 | -1,542.5 | 2,046.8 | -752.8 | |
| Dividends Paid | -287.0 | 0.0 | 0.0 | -282.0 | -269.0 | -261.0 | -259.0 | -260.0 | -236.0 | -129.0 | -107.9 | -108.1 | -96.1 | -119.7 | -133.6 | -156.1 | -109.3 | |
| Other Financing Activities | 697.0 | 0.0 | 0.0 | 3,300.0 | -2,061.0 | 13,123.0 | 12,560.0 | 3,967.0 | 4,658.0 | 6,635.0 | 3,365.5 | 2,621.0 | -39.0 | 806.9 | 3,666.6 | -3.5 | -3.3 | |
| Cash from Financing | -745.0 | 0.0 | 0.0 | -3,196.0 | -2,813.0 | 11,002.0 | 11,323.0 | -981.0 | 1,596.0 | 2,802.0 | 2,779.2 | 2,071.9 | 557.3 | -150.2 | 1,760.9 | 1,695.6 | 18.6 |
| 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 | 33.0 | -1,167.0 | |
| Debt Issued | 5,230.0 | -1,812.0 | 2,602.0 | 73.0 | 900.0 | -2,730.0 | 758.0 | 698.0 | 4,234.0 | 1,169.0 | |
| Issuance of Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.0 | 0.0 | |
| Repurchase of Common Stock | 0.0 | 0.0 | 0.0 | -41.0 | -375.0 | 0.0 | 0.0 | -35.0 | -1.0 | 0.0 | |
| Dividends Paid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -71.0 | -73.0 | |
| Other Financing Activities | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -439.0 | 1,076.0 | |
| Cash from Financing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -477.0 | -164.0 |
| Cash position | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Change in Cash | 16.0 | 0.0 | -65.0 | 59.0 | 62.0 | 52.0 | -162.0 | 91.0 | 66.0 | -189.0 | -61.0 | -43.6 | -329.2 | -666.8 | 617.6 | 300.2 | -446.1 | |
| Closing Cash Balance | 717.0 | 0.0 | 651.0 | 716.0 | 657.0 | 595.0 | 543.0 | 705.0 | 614.0 | 548.0 | 737.3 | 798.3 | 845.9 | 1,175.1 | 1,841.9 | 1,224.4 | 924.1 |
| Cash position | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Change in Cash | 0.0 | -9.0 | -53.0 | 182.0 | -463.0 | 397.0 | 8.0 | -7.0 | 16.0 | -1.0 | |
| Closing Cash Balance | 0.0 | 771.0 | 780.0 | 833.0 | 651.0 | 1,114.0 | 717.0 | 709.0 | 716.0 | 700.0 |
| Free Cash Flow | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Free Cash Flow | 884.0 | 981.0 | 1,051.0 | 772.0 | 1,280.0 | 423.0 | 548.0 | 580.0 | 1,047.0 | 759.0 | 400.4 | 377.8 | 278.3 | 788.0 | 696.7 | 1,019.4 | 1,381.9 | |
| Real Free Cash Flow | 851.0 | 946.0 | 1,018.0 | 739.0 | 1,250.0 | 395.0 | 522.0 | 553.0 | 1,021.0 | 734.0 | 317.3 | 202.5 | 340.6 | 610.6 | 556.9 | 859.9 | 339.4 |
| 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 | 410.0 | 413.0 | -93.0 | 152.0 | 489.0 | 97.0 | 234.0 | 231.0 | 168.0 | 280.0 | |
| Real Free Cash Flow | 410.0 | 407.0 | -99.0 | 135.0 | 484.0 | 93.0 | 226.0 | 215.0 | 163.0 | 276.0 |
