BPHLF - Bank of the Philippine Islands
Price:
--
--
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||
| Revenue | 4,497.5 | 232,451 | 179,523 | 136,722 | 112,446 | 101,910 | 127,174 | 100,474 | 88,830 | 82,486 | 76,172 | 70,002 | 65,973 | 62,755 | 57,032 | 54,318 | 49,096 | 44,947 | 47,272 | 45,719 | 41,080 | 33,248 |
| Cost of Revenue | 1,455.3 | 62,368 | 41,222 | 18,202 | 15,034 | 24,044 | 34,912 | 23,854 | 17,810 | 15,935 | 15,386 | 12,780 | 11,920 | 14,028 | 14,205 | 14,753 | 13,829 | 15,163 | 14,718 | 15,882 | 13,528 | 10,536 |
| Gross Profit | 3,042.2 | 170,083 | 138,301 | 118,520 | 97,412 | 101,910 | 92,262 | 76,620 | 71,020 | 66,551 | 60,786 | 57,222 | 54,053 | 48,727 | 42,827 | 39,565 | 35,267 | 29,784 | 32,554 | 29,837 | 27,552 | 22,712 |
| Operating Expenses | ||||||||||||||||||||||
| 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 |
| SG&A Expenses | 886.5 | 6,283 | 5,817 | 3,917 | 2,150 | 1,838 | 2,646 | 2,498 | 2,258 | 2,245 | 2,286 | 2,129 | 2,107 | 1,942 | 3,225 | 2,872 | 2,441 | 0 | 0 | 0 | 0 | 0 |
| Other Expenses | 707.8 | 84,057 | 67,273 | 63,235 | 61,725 | 45,886 | 51,260 | 44,306 | 40,070 | 37,496 | 34,987 | 32,073 | 28,799 | 27,125 | 23,351 | 22,694 | 20,642 | 20,242 | 19,561 | 18,187 | 16,819 | 13,677 |
| Operating Expenses | 1,594.2 | 90,340 | 73,090 | 67,152 | 63,875 | 47,724 | 53,906 | 46,804 | 42,328 | 39,741 | 37,273 | 34,202 | 30,906 | 29,067 | 26,576 | 25,566 | 23,083 | 20,242 | 19,561 | 18,187 | 16,819 | 13,677 |
| Operating Income | ||||||||||||||||||||||
| Operating Income | 1,447.9 | 79,743 | 65,211 | 51,368 | 33,537 | 54,186 | 38,356 | 29,816 | 28,692 | 26,810 | 23,513 | 23,020 | 23,147 | 19,660 | 16,251 | 13,999 | 12,184 | 9,542 | 12,993 | 11,650 | 10,733 | 9,035 |
| Interest Expense | 1,147.5 | 62,368 | 41,222 | 18,202 | 15,034 | 24,044 | 34,912 | 23,854 | 17,810 | 15,935 | 15,386 | 12,780 | 11,920 | 14,028 | 14,205 | 14,753 | 13,829 | 15,163 | 14,718 | 15,882 | 13,528 | 10,536 |
| Interest Income | 3,650.3 | 189,954 | 145,572 | 103,268 | 84,617 | 96,308 | 100,487 | 79,471 | 65,849 | 58,312 | 54,027 | 47,588 | 42,244 | 41,482 | 40,071 | 38,381 | 35,231 | 34,626 | 33,668 | 35,078 | 31,828 | 26,029 |
| Profitability | ||||||||||||||||||||||
| EBITDA | 1,540.2 | 85,000 | 71,826 | 56,813 | 39,786 | 0 | 45,488 | 34,613 | 32,947 | 30,688 | 27,174 | 26,607 | 26,606 | 23,006 | 19,291 | 16,585 | 14,605 | 11,730 | 14,829 | 13,261 | 11,883 | 10,144 |
| EBIT | 1,447.9 | 79,743 | 65,211 | 51,368 | 33,537 | (6,023) | 38,356 | 29,816 | 28,692 | 26,810 | 23,513 | 23,020 | 23,147 | 19,660 | 16,251 | 13,999 | 12,184 | 9,542 | 12,993 | 11,650 | 10,733 | 9,035 |
| Income Before Tax | 1,447.9 | 79,743 | 65,211 | 51,368 | 33,537 | 25,769 | 38,356 | 29,816 | 28,692 | 26,810 | 23,513 | 23,020 | 23,147 | 19,660 | 16,251 | 13,999 | 12,184 | 9,542 | 12,993 | 11,650 | 10,733 | 9,035 |
| Income Tax Expense | 314.8 | 17,503 | 13,299 | 11,532 | 9,427 | 3,906 | 9,355 | 6,613 | 5,956 | 4,535 | 5,138 | 4,958 | 4,153 | 3,158 | 3,162 | 2,520 | 3,519 | 2,985 | 2,767 | 2,456 | 2,179 | 2,148 |
| Net Income | 1,129.2 | 62,049 | 51,687 | 39,605 | 23,880 | 21,409 | 28,803 | 23,078 | 22,416 | 22,050 | 18,234 | 18,039 | 18,811 | 16,352 | 12,899 | 11,312 | 8,516 | 6,423 | 10,012 | 9,040 | 8,383 | 6,733 |
| Per Share Data | ||||||||||||||||||||||
| EPS (Basic) | 0.21 | 11.78 | 10.90 | 8.78 | 5.29 | 4.35 | 5.86 | 4.90 | 5.22 | 5.14 | 4.14 | 4.12 | 4.63 | 4.03 | 3.18 | 2.96 | 2.29 | 1.73 | 2.63 | 2.38 | 2.21 | 1.77 |
| EPS (Diluted) | 0.21 | 11.78 | 10.90 | 8.78 | 5.29 | 4.35 | 5.86 | 4.90 | 5.22 | 5.14 | 4.14 | 4.12 | 4.63 | 4.03 | 3.18 | 2.96 | 2.29 | 1.73 | 2.63 | 2.38 | 2.21 | 1.77 |
| Shares Outstanding | 5,283.8 | 5,266 | 4,741 | 4,513 | 4,513 | 4,917.5 | 4,911.0 | 4,702.9 | 4,292.1 | 4,289.9 | 4,405.7 | 4,375.4 | 4,063.9 | 4,060.9 | 4,060.7 | 3,825.5 | 3,706.7 | 3,706.7 | 3,809.2 | 3,809.2 | 3,794.1 | 3,792.6 |
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Assets | ||||||||||||||||||||||
| Cash & Cash Equivalents | 158,837.8 | 287,298 | 271,582 | 14,773,152.4 | 339,304 | 14,504,618.3 | 14,453,612.1 | 14,888,212.6 | 15,262,663.6 | 14,816,894.0 | 12,798,025.1 | 249,779.3 | 254,519.7 | 143,830.0 | 115,451 | 153,186 | 88,671 | 70,788 | 86,121 | 68,354 | 28,027 | 0 |
| Short-Term Investments | 39,877.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 28,401.5 | 0 | 61,649.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Receivables | 27,009.9 | 1,670 | 428 | 1,403,382.6 | 216 | 1,050,339.1 | 978,378.1 | 1,005,486.9 | 693,292.7 | 613,004.1 | 513,273.6 | 3,951.6 | 2,787.5 | 12,837 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Inventory | 0 | 0 | 0 | (1,118,597.2) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Assets | (4,395) | 0 | 0 | (14,850,268.1) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 70,230.5 |
| Total Current Assets | 225,725.1 | 291,894 | 274,001 | 296,144.5 | 340,946 | 15,602,204.6 | 15,481,036.4 | 15,964,455.0 | 16,032,257.5 | 15,516,790.0 | 13,353,790.1 | 282,132.4 | 273,324.8 | 163,692 | 115,451 | 153,186 | 88,671 | 70,788 | 86,121 | 68,354 | 28,027 | 70,230.5 |
| Non-Current Assets | ||||||||||||||||||||||
| Property, Plant & Equipment | 25,005.5 | 21,209 | 19,751 | 19,083.8 | 17,525 | 904,227.9 | 1,233,844.3 | 856,231.2 | 750,842.7 | 684,868.4 | 601,539.4 | 12,760 | 12,205 | 12,421 | 12,322 | 11,606 | 11,410 | 11,176 | 10,898 | 11,727 | 10,849 | 8,447.5 |
| Goodwill | 0 | 9,518 | 0 | 125,146.6 | 1,989 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 17,468.4 | 9,206 | 854 | 2,283.5 | 0 | 2,525.6 | 2,866.8 | 3,075.8 | 2,447.6 | 2,336.7 | 2,053.1 | 2,325.0 | 2,583.4 | 2,894.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long-Term Investments | 3,299,711.9 | 2,255,005 | 1,891,336 | 7,125.7 | 1,497,395 | 68,398,127.8 | 76,934,099.4 | 71,912,778.7 | 60,729,741.1 | 51,865,849.4 | 41,883,857.4 | 832,604 | 655,888 | 733,364.9 | 501,993 | 454,454 | 292,244 | 340,428 | 324,203 | 279,513 | 261,530 | 11,564.4 |
| Other Non-Current Assets | 52,463.9 | 713,018 | 684,245 | 2,101,173.5 | 548,241 | 21,491,320.5 | 20,407,779.6 | 20,673,290.9 | 17,028,948.9 | 17,143,328.8 | 14,974,147.8 | 309,682 | 287,076.2 | 67,781.8 | 208,515 | 253,877 | 327,223 | 238,544 | 209,912 | 217,181 | 222,189 | 369,589.4 |
| Total Non-Current Assets | 3,414,453.3 | 3,026,157 | 2,614,371 | 2,272,100.5 | 2,080,969 | 91,637,677.8 | 99,082,872.3 | 93,895,087.1 | 78,915,484.9 | 70,070,483.7 | 57,763,306.3 | 1,163,098 | 963,928.6 | 821,549 | 728,114 | 724,960 | 635,749 | 595,824 | 551,164 | 514,779 | 501,258 | 395,219.3 |
| Total Assets | 3,640,178.4 | 3,318,051 | 2,888,372 | 2,568,245.0 | 2,421,915 | 107,239,882.4 | 114,563,908.7 | 109,859,542.1 | 94,947,742.3 | 85,587,273.7 | 71,117,096.4 | 1,450,197 | 1,125,384.8 | 985,241 | 843,565 | 878,146 | 724,420 | 666,612 | 637,285 | 583,133 | 529,285 | 465,449.8 |
| Current Liabilities | ||||||||||||||||||||||
| Account Payables | 12,333 | 8,180 | 7,603 | 220,691.9 | 5,396 | 287,324.8 | 246,166.2 | 426,535.1 | 275,980.6 | 241,779.5 | 210,252.7 | 4,787 | 3,550 | 3,621 | 0 | 29,055 | 35,068 | 12,657 | 8,088 | 4,681 | 9,912 | 1,682.1 |
| Short-Term Debt | 130,380.7 | 0 | 0 | 61,019.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 26,593.8 | 28,605.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11,987.9 |
| Deferred Revenue | 0 | 0 | 0 | 3,295.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Liabilities | (40,762) | 2,614,802 | 2,295,106 | (7,250.0) | 1,955,147 | 82,403,096.7 | 88,219,867.7 | 83,672,944.6 | 78,013,436.3 | 71,084,172.3 | 59,830,283.1 | 1,178,187 | (30,143.8) | 776,046.0 | 681,101 | 719,766 | 579,471 | 540,352 | 513,444 | 467,076 | 420,110 | 288,131.9 |
| Total Current Liabilities | 130,380.7 | 2,646,787 | 2,319,185 | 61,019.9 | 1,960,543 | 82,690,421.5 | 88,466,033.8 | 84,099,479.7 | 78,289,416.9 | 71,325,951.8 | 60,040,535.8 | 1,182,974 | 0 | 808,272 | 681,101 | 748,821 | 614,539 | 553,009 | 521,532 | 471,757 | 430,022 | 301,801.9 |
| Non-Current Liabilities | ||||||||||||||||||||||
| Long-Term Debt | 98,537.8 | 187,974 | 157,534 | 47,993.0 | 112,354 | 8,285,554.7 | 9,039,982.6 | 8,793,123.6 | 4,164,992.8 | 3,073,600.5 | 982,132.9 | 4,499.5 | 25,189 | 28,340 | 24,136 | 29,868 | 5,000 | 5,000 | 2,020 | 3,266 | 5,155 | 0 |
| Deferred Tax Liabilities | 700.7 | 0 | 0 | 770.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 631.8 |
| Other Non-Current Liabilities | 2,923,359.9 | 51,362 | 52,283 | 2,133,259.6 | 44,817 | 2,725,599.9 | 2,872,215.8 | 3,714,743.2 | 3,339,644.3 | 2,871,299.2 | 2,931,390.7 | 1,293,968.2 | 70,156 | 50,507 | 50,012 | 17,182 | 37,116 | 44,731 | 42,602 | 42,623 | 34,040 | 93,974.1 |
| Total Non-Current Liabilities | 3,032,502.7 | 239,336 | 209,817 | 2,191,902.2 | 157,171 | 11,011,154.5 | 11,912,198.3 | 12,507,866.7 | 7,504,637.1 | 5,944,899.8 | 3,913,523.6 | 1,298,467.7 | 95,345 | 78,847 | 74,148 | 47,050 | 42,116 | 49,731 | 44,622 | 45,889 | 39,195 | 94,605.8 |
| Total Liabilities | 3,162,883.5 | 2,886,123 | 2,529,002 | 2,252,922.1 | 2,126,759 | 93,701,576.0 | 100,378,232.2 | 96,607,346.4 | 85,794,054.0 | 77,270,851.5 | 63,954,059.4 | 1,303,518 | 1,025,772.0 | 887,119 | 755,249 | 795,871 | 656,655 | 602,740 | 566,154 | 517,646 | 469,217 | 396,407.8 |
| Stockholders' Equity | ||||||||||||||||||||||
| Common Stock | 52,573.5 | 52,610 | 49,307 | 48,503.7 | 44,845.1 | 2,162,858.2 | 2,337,955.2 | 2,368,755.3 | 1,961,686.3 | 1,949,511.7 | 1,842,466.5 | 39,272 | 33,481.1 | 35,562 | 35,562 | 35,562 | 32,467 | 32,456 | 27,044 | 27,043 | 22,479 | 22,370.9 |
| Retained Earnings | 273,169.5 | 0 | 205,474 | 208,103.7 | 0 | 7,946,997.4 | 7,661,389.6 | 6,715,134.9 | 5,805,616.0 | 4,890,245.1 | 3,928,390.9 | 76,575 | 60,081.0 | 49,794 | 41,763 | 35,318 | 33,160 | 30,659 | 37,785 | 30,591 | 33,722 | 29,991.4 |
| Accumulated Other Comprehensive Income | 5,905.5 | (38.9) | (10,991) | (13,421.3) | 0 | 0 | 0 | 0 | 0 | (5,079.6) | 0 | (1,122.3) | (2,975.9) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14,772.4 |
| Total Stockholders' Equity | 474,985.5 | 430,430.1 | 357,204 | 313,270.2 | 292,299.4 | 13,436,417.4 | 14,006,065.6 | 13,093,246.0 | 9,010,910.6 | 8,189,952.8 | 7,048,319.6 | 144,063 | 98,415.3 | 96,696 | 86,939 | 81,031 | 66,798 | 62,934 | 70,011 | 64,439 | 58,528 | 67,656.3 |
| Total Liabilities & Equity | 3,640,178.4 | 3,316,591.4 | 2,888,372 | 2,568,245.0 | 2,421,141.1 | 107,239,882.4 | 114,563,908.7 | 109,859,542.1 | 94,947,742.3 | 85,587,273.7 | 71,117,096.4 | 1,450,197 | 1,125,384.8 | 996,397.2 | 843,565 | 878,146 | 724,420 | 666,612 | 637,285 | 583,133 | 529,285 | 465,449.8 |
| Debt Metrics | ||||||||||||||||||||||
| Total Debt | 235,794.9 | 187,974 | 157,534 | 115,597.3 | 112,354 | 8,285,554.7 | 9,039,982.6 | 8,793,123.6 | 4,164,992.8 | 3,073,600.5 | 982,132.9 | 4,499.5 | 26,593.8 | 33,656.2 | 24,136 | 29,868 | 5,000 | 5,000 | 2,020 | 3,266 | 5,155 | 11,987.9 |
| Net Debt | 76,957.0 | (99,324) | (114,048) | (14,657,555.2) | (226,950) | (6,219,063.6) | (5,413,629.6) | (6,095,089.1) | (11,097,670.8) | (11,743,293.5) | (11,815,892.2) | (245,279.8) | (227,925.9) | (121,908) | (91,315) | (123,318) | (83,671) | (65,788) | (84,101) | (65,088) | (22,872) | 11,987.9 |
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | ||||||||||||||||||||||
| Net Income | 85,422 | 79,743 | 3,618,400.0 | 2,826,353.0 | 1,709,548.6 | 1,225,499.6 | 1,996,917.9 | 1,580,487.3 | 1,430,870.0 | 1,329,663.4 | 1,102,759.7 | 23,020 | 23,147 | 19,660 | 16,251 | 13,999 | 12,184 | 9,542 | 12,993 | 11,650 | 10,733 | 9,035 |
| Depreciation & Amortization | 5,918 | 5,257 | 367,050.3 | 299,593.0 | 318,542.8 | 289,197.4 | 370,548.2 | 252,728.3 | 212,196.9 | 192,332.5 | 171,700.9 | 3,587 | 3,459 | 3,346 | 3,040 | 2,586 | 2,421 | 2,188 | 1,836 | 1,611 | 1,150 | 1,109 |
| Stock-Based Compensation | 5 | (32) | (4,661.0) | (440.2) | (2,090.0) | 2,256.7 | 1,558.7 | (1,317.1) | 1,546.0 | 2,231.8 | 1,547.7 | 21 | 1 | 0 | 0 | 0 | 0 | 44 | 146 | 89 | 0 | 0 |
| Change in Working Capital | (181,848) | (86,990) | 803,737.5 | (4,766,361.9) | 8,226,702.3 | 1,964,218.1 | (327,476.9) | (7,101,102.8) | (1,069,013.3) | (1,184,446.9) | 1,604,026.9 | 2,047.1 | 8,411.5 | 4,945.1 | (61,926) | 138,314 | 8,628.6 | (42,173) | 10,237 | 26,145 | 30,605 | 10,797 |
| Other Non-Cash Items | (7,369) | (20,231) | (735,931.7) | (748,074.6) | 272,614.3 | 804,403.7 | (308,720.9) | (238,977.6) | (223,018.6) | (116,351.7) | (205,422) | (897.1) | 90,316.5 | 37,207.9 | (1,087) | (448) | (10,461.6) | (962) | (1,045) | (1,520) | (272) | 155 |
| Operating Cash Flow | (97,872) | (22,253) | 4,048,595.2 | (2,388,930.7) | 10,525,318 | 4,285,575.4 | 1,732,827.0 | (5,508,181.9) | 352,580.9 | 223,429.1 | 2,674,613.2 | 27,778 | (57,407.3) | 27,915.0 | (43,722) | 154,451 | 12,772 | (31,361) | 24,167 | 37,975 | 42,216 | 21,096 |
| Investing Activities | ||||||||||||||||||||||
| Capital Expenditure | (6,276.3) | (3,416) | (265,119.6) | (91,170.9) | (285,205.1) | (49,984.1) | (696,206.6) | (265,952.2) | (209,005.2) | (203,789.1) | (70,490.7) | (3,434) | (2,407.3) | (2,776.1) | (3,247) | (2,531) | (2,476) | (2,406) | (721) | (2,224) | (5,819) | (563) |
| Acquisitions | 1,317 | 22,124 | 42,669.9 | 38,185.0 | 72,996.2 | (92,477.9) | 48,474.7 | 16,068.8 | 37,153.2 | 1,388.7 | (93,002.7) | (95) | (349) | (24) | (120) | 407 | (247) | (1,364) | (886) | (1,089) | 2,002 | 806 |
| Purchases of Investments | (318,183) | (201,348) | (13,792,268.2) | (5,239,053.1) | (14,207,650.1) | (18,009,749.8) | 0 | 0 | (435,415.0) | (1,184,050.1) | (1,641,265.5) | (111,906) | (19,695) | 13,905 | 0 | 0 | (9,799) | (21,350) | (13,888) | (1,089) | (88,394) | (16,733) |
| Sales/Maturities of Investments | 298,379.3 | 227,374 | 9,506,741.1 | 2,696,501.8 | 9,014,062.2 | 15,776,404.8 | 0 | 0 | 84,878.7 | 0 | 376,466.3 | 0 | 0 | 0 | 0 | 0 | 0 | 35,017 | 16,340 | 13,149 | 56,721 | 0 |
| Other Investing Activities | (32) | 524 | 109,532.5 | 355,164.9 | 82,120.7 | (6,962.2) | (295,680.0) | (1,337,505.6) | 6,283.6 | 908,595.1 | 29,875.3 | 34,893 | 16,352 | (34,030) | 45,074 | (59,567) | (3,842) | 456 | (1,972) | 1,077 | (2,318) | (2,905) |
| Investing Cash Flow | (24,815.7) | 45,258 | (4,398,444.3) | (2,240,372.2) | (5,323,676.1) | (2,382,769.2) | (943,411.9) | (1,587,389.0) | (516,104.6) | (477,855.5) | (1,398,417.3) | (80,542) | (6,249) | (22,897) | 41,707 | (61,691) | (16,364) | 10,353 | (1,127) | 9,824 | (37,808) | (19,395) |
| Financing Activities | ||||||||||||||||||||||
| Net Debt Issuance | 59,735 | 11,127 | 2,197,363.3 | 135,573.4 | (58,435.4) | 53,297.2 | (834,616.6) | 4,393,058.2 | 1,074,399.3 | 2,035,014.9 | (565,238.8) | 6,812 | (4,789.3) | 7,144 | (5,733) | (7,141) | 22,074 | 5,000 | 0 | 0 | 0 | 0 |
| Stock Repurchased | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Dividends Paid | (23,118.7) | (21,034) | (894,737.1) | (536,186.1) | (414,120.9) | (390,077.9) | (632,145.2) | (400,298.1) | (353,528.4) | (351,237.5) | (331,958.2) | (6,739) | (3,015.5) | (11,380) | (3,201) | (9,044) | (5,843) | (8,060) | (7,572) | (4,463) | (6,067) | (5,535) |
| Other Financing Activities | (2,426) | (2,066) | (125,679.3) | (89,355.2) | (2,939,302.4) | (70,006.6) | (76,426.9) | 0 | 0 | 0 | 0 | 1,744 | 175,394.7 | 0 | 0 | 0 | 0 | 4,559 | (341) | (7,855) | 1,598 | 4,057 |
| Financing Cash Flow | 34,857.1 | (11,400) | 1,202,249.2 | (478,523.4) | (3,398,809.1) | (389,453.7) | (1,527,290.2) | 6,628,837.4 | 731,193.9 | 1,692,456.7 | (891,944.2) | 26,550 | 167,589.9 | (4,236) | (8,934) | (6,279) | 16,231 | 1,499 | (7,913) | (11,978) | (4,251) | (1,042) |
| Cash Position | ||||||||||||||||||||||
| Net Change in Cash | (87,830.6) | 11,605 | 852,400.1 | (5,107,826.4) | 1,802,832.8 | 1,513,352.5 | (737,875.1) | (466,733.5) | 567,670.2 | 1,438,030.2 | 384,251.7 | (26,214) | 282,222.7 | 38,026 | (10,949) | 86,481 | 12,639 | (19,509) | 15,127 | 35,821 | 157 | 659 |
| Cash at Beginning | 300,087 | 288,482 | 15,154,765.5 | 20,135,344.0 | 16,851,621.4 | 14,359,899.6 | 16,276,166.6 | 16,971,259.0 | 15,496,903.0 | 13,973,666.2 | 12,829,870.2 | 299,772 | 0 | 150,961 | 161,910 | 75,429 | 62,790 | 82,299 | 67,172 | 31,351 | 31,194 | 30,535 |
| Cash at End | 212,256.4 | 300,087 | 16,007,165.6 | 15,027,517.6 | 18,654,454.2 | 15,873,252.1 | 15,538,291.6 | 16,504,525.5 | 16,064,573.2 | 15,411,696.5 | 13,214,121.9 | 273,558 | 282,222.7 | 188,987 | 150,961 | 161,910 | 75,429 | 62,790 | 82,299 | 67,172 | 31,351 | 31,194 |
| Free Cash Flow | (104,148.3) | (25,669) | 3,783,475.5 | (2,480,101.6) | 10,240,112.9 | 4,235,591.3 | 1,036,620.4 | (5,774,134.1) | 143,575.7 | 19,639.9 | 2,604,122.5 | 24,344 | (59,814.6) | 25,138.8 | (46,969) | 151,920 | 10,296 | (33,767) | 23,446 | 35,751 | 36,397 | 20,533 |
| Key Metrics | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||||||||||||||||
| Revenue | 4,497.5 | 232,451 | 179,523 | 136,722 | 112,446 | 101,910 | 127,174 | 100,474 | 88,830 | 82,486 | 76,172 | 70,002 | 65,973 | 62,755 | 57,032 | 54,318 | 49,096 | 44,947 | 47,272 | 45,719 | 41,080 | 33,248 |
| Gross Profit | 3,042.2 | 170,083 | 138,301 | 118,520 | 97,412 | 101,910 | 92,262 | 76,620 | 71,020 | 66,551 | 60,786 | 57,222 | 54,053 | 48,727 | 42,827 | 39,565 | 35,267 | 29,784 | 32,554 | 29,837 | 27,552 | 22,712 |
| Operating Income | 1,447.9 | 79,743 | 65,211 | 51,368 | 33,537 | 54,186 | 38,356 | 29,816 | 28,692 | 26,810 | 23,513 | 23,020 | 23,147 | 19,660 | 16,251 | 13,999 | 12,184 | 9,542 | 12,993 | 11,650 | 10,733 | 9,035 |
| Net Income | 1,129.2 | 62,049 | 51,687 | 39,605 | 23,880 | 21,409 | 28,803 | 23,078 | 22,416 | 22,050 | 18,234 | 18,039 | 18,811 | 16,352 | 12,899 | 11,312 | 8,516 | 6,423 | 10,012 | 9,040 | 8,383 | 6,733 |
| EPS (Diluted) | 0.21 | 11.78 | 10.90 | 8.78 | 5.29 | 4.35 | 5.86 | 4.90 | 5.22 | 5.14 | 4.14 | 4.12 | 4.63 | 4.03 | 3.18 | 2.96 | 2.29 | 1.73 | 2.63 | 2.38 | 2.21 | 1.77 |
| Balance Sheet | ||||||||||||||||||||||
| Cash & Equivalents | 158,837.8 | 287,298 | 271,582 | 14,773,152.4 | 339,304 | 14,504,618.3 | 14,453,612.1 | 14,888,212.6 | 15,262,663.6 | 14,816,894.0 | 12,798,025.1 | 249,779.3 | 254,519.7 | 143,830.0 | 115,451 | 153,186 | 88,671 | 70,788 | 86,121 | 68,354 | 28,027 | 0 |
| Total Assets | 3,640,178.4 | 3,318,051 | 2,888,372 | 2,568,245.0 | 2,421,915 | 107,239,882.4 | 114,563,908.7 | 109,859,542.1 | 94,947,742.3 | 85,587,273.7 | 71,117,096.4 | 1,450,197 | 1,125,384.8 | 985,241 | 843,565 | 878,146 | 724,420 | 666,612 | 637,285 | 583,133 | 529,285 | 465,449.8 |
| Total Debt | 235,794.9 | 187,974 | 157,534 | 115,597.3 | 112,354 | 8,285,554.7 | 9,039,982.6 | 8,793,123.6 | 4,164,992.8 | 3,073,600.5 | 982,132.9 | 4,499.5 | 26,593.8 | 33,656.2 | 24,136 | 29,868 | 5,000 | 5,000 | 2,020 | 3,266 | 5,155 | 11,987.9 |
| Stockholders' Equity | 474,985.5 | 430,430.1 | 357,204 | 313,270.2 | 292,299.4 | 13,436,417.4 | 14,006,065.6 | 13,093,246.0 | 9,010,910.6 | 8,189,952.8 | 7,048,319.6 | 144,063 | 98,415.3 | 96,696 | 86,939 | 81,031 | 66,798 | 62,934 | 70,011 | 64,439 | 58,528 | 67,656.3 |
| Cash Flow | ||||||||||||||||||||||
| Operating Cash Flow | (97,872) | (22,253) | 4,048,595.2 | (2,388,930.7) | 10,525,318 | 4,285,575.4 | 1,732,827.0 | (5,508,181.9) | 352,580.9 | 223,429.1 | 2,674,613.2 | 27,778 | (57,407.3) | 27,915.0 | (43,722) | 154,451 | 12,772 | (31,361) | 24,167 | 37,975 | 42,216 | 21,096 |
| Capital Expenditure | (6,276.3) | (3,416) | (265,119.6) | (91,170.9) | (285,205.1) | (49,984.1) | (696,206.6) | (265,952.2) | (209,005.2) | (203,789.1) | (70,490.7) | (3,434) | (2,407.3) | (2,776.1) | (3,247) | (2,531) | (2,476) | (2,406) | (721) | (2,224) | (5,819) | (563) |
| Free Cash Flow | (104,148.3) | (25,669) | 3,783,475.5 | (2,480,101.6) | 10,240,112.9 | 4,235,591.3 | 1,036,620.4 | (5,774,134.1) | 143,575.7 | 19,639.9 | 2,604,122.5 | 24,344 | (59,814.6) | 25,138.8 | (46,969) | 151,920 | 10,296 | (33,767) | 23,446 | 35,751 | 36,397 | 20,533 |