AGNC
Výsledovka
Rozvaha
Peněžní toky
V miliónech (USD)
| Revenue |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Revenues | | 1,919.0 | 1,912.0 | 973.0 | 251.0 | 2,549.0 | 837.0 | -173.0 | 771.0 | 229.0 | 841.0 | 676.0 | 238.0 | -211.0 | 1,304.0 | 1,327.0 | 850.6 | 130.4 |
|---|
| Cost of Revenues | | 0.0 | 0.0 | 0.0 | 96.0 | 74.0 | 88.0 | 93.0 | 0.0 | 0.0 | 70.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Gross Profit | | 1,919.0 | 1,912.0 | 973.0 | 155.0 | 2,475.0 | 749.0 | -266.0 | 771.0 | 229.0 | 771.0 | 676.0 | 238.0 | -211.0 | 1,304.0 | 1,327.0 | 850.6 | 130.4 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 1,258.0 | 779.0 | 289.0 | -407.0 | 154.0 | 376.0 | -24.0 | 467.0 | 440.0 | -369.0 |
|---|
| Cost of Revenues | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -447.0 | 392.0 |
|---|
| Gross Profit | | 1,258.0 | 779.0 | 289.0 | -407.0 | 154.0 | 376.0 | -24.0 | 467.0 | 887.0 | -761.0 |
| 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 | 62.0 | 41.0 | 54.0 | 56.0 | 47.0 | 45.0 | 42.0 | 19.0 | 23.0 | 22.0 | 32.0 | 31.0 | 74.0 | 18.8 |
|---|
| Depreciation & Amortization | | 0.0 | 177.0 | 0.0 | 2,529.0 | 0.0 | 0.0 | 0.0 | 0.0 | 25.0 | 3.0 | 2.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Operating Expenses | | -2,606.0 | -2,606.0 | 75.2 | 96.0 | 74.0 | -88.0 | -93.0 | -83.0 | 1,820.0 | 522.0 | 698.0 | 1,251.0 | 1,705.0 | 704.0 | 656.0 | 359.0 | 95.0 |
|---|
| Operating Income | | 4,525.0 | 4,518.0 | 897.8 | 59.0 | -565.0 | 749.0 | -266.0 | 688.0 | 1,302.0 | 125.0 | 1,017.0 | 545.0 | 139.0 | 1,808.0 | 1,808.0 | 1,061.3 | 364.6 |
| 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 | 20.0 | 14.0 |
|---|
| Depreciation & Amortization | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -412.0 | 392.0 |
|---|
| Total Operating Expenses | | -434.0 | -775.0 | -242.0 | -1,155.0 | 23.2 | 21.0 | 15.0 | 16.0 | 641.0 | -23.0 |
|---|
| Operating Income | | 1,692.0 | 1,554.0 | 531.0 | 748.0 | 130.8 | 355.0 | -39.0 | 451.0 | 499.0 | -392.0 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 3,523.0 | 3,523.0 | 2,949.0 | 2,041.0 | 1,590.0 | 1,361.0 | 1,519.0 | 2,842.0 | 1,949.0 | 1,293.0 | 1,321.0 | 1,466.0 | 1,472.0 | 2,193.0 | 2,109.0 | 1,108.9 | 253.0 |
|---|
| Interest Expense | | 2,848.0 | 2,848.0 | 2,931.0 | 2,287.0 | 625.0 | 75.0 | 674.0 | 2,149.0 | 1,173.0 | 524.0 | 394.0 | 330.0 | 372.0 | 536.0 | 512.0 | 284.6 | 76.0 |
|---|
| Other Expense | | -2,855.0 | -2,848.0 | -34.8 | 96.0 | -625.0 | 164.0 | 3,305.0 | 0.0 | -1,173.0 | 646.0 | -394.0 | -330.0 | -372.0 | -536.0 | -512.0 | -284.6 | -76.0 |
|---|
| IBT | | 1,670.0 | 1,670.0 | 863.0 | 155.0 | -1,190.0 | 749.0 | -266.0 | 688.0 | 129.0 | 771.0 | 623.0 | 215.0 | -233.0 | 1,272.0 | 1,296.0 | 776.7 | 288.6 |
|---|
| Income Tax Expense | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1,170.0 | 0.0 | 28.0 | 0.0 | 13.0 | 19.0 | 6.2 | 0.5 |
|---|
| Net Income | | 1,670.0 | 1,670.0 | 863.0 | 155.0 | -1,190.0 | 749.0 | -266.0 | 688.0 | 129.0 | 771.0 | 623.0 | 215.0 | -233.0 | 1,259.0 | 1,277.0 | 770.5 | 288.1 |
| 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 | | 944.0 | 903.0 | 830.0 | 846.0 | 856.0 | 756.0 | 695.0 | 642.0 | 640.0 | 593.0 |
|---|
| Interest Expense | | 738.0 | 755.0 | 668.0 | 687.0 | 741.0 | 820.0 | 698.0 | 672.0 | 666.0 | 646.0 |
|---|
| Other Expense | | -738.0 | -748.0 | -671.0 | -698.0 | -8.8 | -9.0 | -9.0 | -8.0 | -702.0 | -46.0 |
|---|
| IBT | | 954.0 | 806.0 | -140.0 | 50.0 | 122.0 | 346.0 | -48.0 | 443.0 | 412.0 | -392.0 |
|---|
| Income Tax Expense | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 886.0 | -2,027.0 |
|---|
| Net Income | | 954.0 | 806.0 | -140.0 | 50.0 | 122.0 | 346.0 | -48.0 | 443.0 | 412.0 | -392.0 |
| 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 | $0.05 | $-2.22 | $1.23 | $-0.48 | $1.16 | $0.29 | $2.04 | $1.79 | $0.54 | $-0.66 | $3.28 | $4.17 | $5.02 | $7.89 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.05 | $-2.22 | $1.22 | $-0.48 | $1.16 | $0.29 | $2.04 | $1.79 | $0.54 | $-0.66 | $3.28 | $4.17 | $5.02 | $7.89 |
|---|
| Shares Outstanding | | 1,089.3 | 1,020.0 | 783.4 | 618.4 | 537.0 | 528.1 | 551.6 | 540.6 | 441.1 | 358.6 | 331.9 | 348.6 | 353.3 | 379.1 | 303.9 | 153.3 | 36.5 |
|---|
| Diluted Shares Outstanding | | 1,094.6 | 1,023.7 | 786.0 | 619.6 | 537.0 | 530.0 | 551.6 | 541.4 | 441.4 | 358.7 | 331.9 | 348.6 | 353.3 | 379.1 | 303.9 | 153.3 | 36.5 |
| 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 | $0.57 | $-0.63 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.57 | $-0.63 |
|---|
| Shares Outstanding | | 1,089.3 | 1,119.4 | 800.1 | 3,061.1 | 882.8 | 807.2 | 740.0 | 702.2 | 672.3 | 622.0 |
|---|
| Diluted Shares Outstanding | | 1,094.6 | 1,056.6 | 1,017.3 | 921.9 | 886.5 | 810.1 | 740.0 | 704.2 | 674.0 | 622.0 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 1,906.0 | 505.0 | 518.0 | 1,018.0 | 998.0 | 1,017.0 | 831.0 | 921.0 | 1,046.0 | 1,208.0 | 1,110.0 | 1,720.0 | 2,143.0 | 2,430.0 | 1,366.9 | 173.3 |
|---|
| Short Term Investments | | 13,662.0 | 0.0 | 4,032.0 | 120.0 | 0.0 | 210.0 | 0.0 | 489.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Cash & ST Investments | | 1,906.0 | 505.0 | 518.0 | 1,018.0 | 998.0 | 1,017.0 | 831.0 | 921.0 | 1,046.0 | 1,208.0 | 1,110.0 | 1,720.0 | 2,143.0 | 2,430.0 | 1,366.9 | 173.3 |
|---|
| Accounts Receivable | | 13,662.0 | 0.0 | 0.0 | 120.0 | 0.0 | 210.0 | 0.0 | 489.0 | 0.0 | 21.0 | 0.0 | 239.0 | 652.0 | 0.0 | 1,224.7 | 638.4 |
|---|
| 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 | | -15,568.0 | -505.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 21,324.0 | 44,614.0 | 53,712.0 | 53,833.0 | 61,325.0 | 66,733.0 | 96,517.0 | 54,042.3 | 0.0 |
|---|
| Total Current Assets | | 15,699.0 | 0.0 | 518.0 | 1,138.0 | 998.0 | 1,227.0 | 831.0 | 22,734.0 | 45,660.0 | 54,941.0 | 54,943.0 | 63,284.0 | 69,528.0 | 98,947.0 | 56,633.9 | 229.7 |
| 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 | | 450.0 | 656.0 | 455.0 | 505.0 | 507.0 | 530.0 | 505.0 | 518.0 | 493.0 | 716.0 |
|---|
| Short Term Investments | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -4,032.0 | 311.0 | 148.0 |
|---|
| Total Cash & ST Investments | | 450.0 | 656.0 | 455.0 | 505.0 | 507.0 | 530.0 | 505.0 | 518.0 | 493.0 | 716.0 |
|---|
| Accounts Receivable | | 1,502.0 | 0.0 | 1.0 | 0.0 | 1,706.0 | 0.0 | 5.0 | 0.0 | 311.0 | 0.0 |
|---|
| Inventory | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1,771.0 | 11,093.0 | 9,761.0 |
|---|
| Other Current Assets | | -1,952.0 | -656.0 | -456.0 | -505.0 | -2,213.0 | -530.0 | -510.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Current Assets | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 518.0 | 804.0 | 864.0 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 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 |
|---|
| Goodwill | | 526.0 | 526.0 | 526.0 | 526.0 | 526.0 | 526.0 | 526.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Intangible Assets | | 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 |
|---|
| Long-Term Investments | | 4,849.0 | 5,577.0 | 210.0 | 41,282.0 | 54,892.0 | 66,414.0 | 100,539.0 | 84,333.0 | 57,109.0 | 46,681.0 | 52,531.0 | 59,243.0 | 70,000.0 | 85,245.0 | 54,783.7 | 13,510.3 |
|---|
| Other Long-Term Assets | | 58,611.0 | -6,103.0 | 0.0 | -41,808.0 | -55,418.0 | -66,940.0 | -101,065.0 | 1,648.0 | -32,944.0 | -45,296.0 | -50,453.0 | -54,761.0 | -63,273.0 | -83,739.0 | -53,445.3 | -13,510.3 |
|---|
| Total Long-Term Assets | | 63,986.0 | 0.0 | 736.0 | 41,808.0 | 55,418.0 | 66,940.0 | 101,065.0 | 86,507.0 | 24,716.0 | 1,939.0 | 2,078.0 | 4,482.0 | 6,727.0 | 1,506.0 | 1,338.4 | 13,510.3 |
|---|
| Total Assets | | 79,685.0 | 88,015.0 | 71,596.0 | 51,748.0 | 68,149.0 | 81,817.0 | 113,082.0 | 109,241.0 | 70,376.0 | 56,880.0 | 57,021.0 | 67,766.0 | 76,255.0 | 100,453.0 | 57,972.3 | 14,475.8 |
| 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 | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Goodwill | | 526.0 | 526.0 | 526.0 | 526.0 | 526.0 | 526.0 | 526.0 | 526.0 | 526.0 | 526.0 |
|---|
| Intangible Assets | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Long-Term Investments | | 8,010.0 | 6,002.0 | 7,262.0 | 5,577.0 | 5,792.0 | 4,849.0 | 6,026.0 | 4,242.0 | 57,213.0 | 49,290.0 |
|---|
| Other Long-Term Assets | | -8,536.0 | -6,528.0 | -7,788.0 | -6,103.0 | -6,318.0 | -5,375.0 | -6,552.0 | -4,032.0 | -57,739.0 | -49,816.0 |
|---|
| Total Long-Term Assets | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 736.0 | 57,739.0 | 49,816.0 |
|---|
| Total Assets | | 108,969.0 | 102,021.0 | 95,889.0 | 88,015.0 | 89,590.0 | 79,685.0 | 71,876.0 | 71,596.0 | 69,991.0 | 60,518.0 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 208.0 | 0.0 | 0.0 | 486.0 | 400.0 | 219.0 | 424.0 | 518.0 | 299.0 | 211.0 | 61.0 | 100.0 | 492.0 | 133.0 | 1,919.5 | 727.4 |
|---|
| Short-Term Debt | | 70,195.0 | 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 | 54.1 | 72.9 |
|---|
| Other Current Liabilities | | 13,373.0 | 0.0 | 325.0 | -486.0 | -400.0 | -219.0 | -424.0 | 98,542.0 | 60,966.0 | 48,853.0 | 48,394.0 | 57,477.0 | 66,156.0 | -133.0 | 0.0 | 0.0 |
|---|
| Current Liabilities | | 70,592.0 | 0.0 | 325.0 | 486.0 | 400.0 | 219.0 | 424.0 | 99,060.0 | 61,265.0 | 49,064.0 | 48,455.0 | 57,577.0 | 66,648.0 | 133.0 | 1,973.6 | 800.3 |
| 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 | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Current Liabilities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Current Liabilities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 61,320.0 | 442.0 | 433.0 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 71.0 | 64.0 | 80.0 | 95.0 | 126.0 | 177.0 | 228.0 | 275.0 | 357.0 | 3,497.0 | 4,348.0 | 761.0 | 910.0 | 937.0 | 0.0 | 0.0 |
|---|
| Capital Leases | | 0.0 | 0.0 | 1,634.0 | 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 |
|---|
| 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 | | 71,033.0 | 78,253.0 | 63,339.0 | 43,878.0 | 57,858.0 | 70,738.0 | 102,041.0 | 99,335.0 | 61,622.0 | 49,524.0 | 49,050.0 | 58,338.0 | 67,558.0 | 89,558.0 | 51,760.5 | 12,903.8 |
| 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 | | 58.0 | 60.0 | 62.0 | 64.0 | 69.0 | 71.0 | 76.0 | 80.0 | 80.0 | 87.0 |
|---|
| Capital Leases | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Def. Tax Liability | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Liabilities | | 97,525.0 | 91,674.0 | 85,847.0 | 78,253.0 | 79,934.0 | 71,033.0 | 63,298.0 | 80.0 | 62,541.0 | 52,640.0 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 8.0 | 9.0 | 7.0 | 6.0 | 5.0 | 5.0 | 5.0 | 5.0 | 4.0 | 3.0 | 3.0 | 4.0 | 4.0 | 3.0 | 2.2 | 0.6 |
|---|
| Retained Earnings | | -8,338.0 | -8,554.0 | -8,148.0 | -7,284.0 | -5,214.0 | -5,106.0 | -3,886.0 | -3,433.0 | -2,562.0 | -2,518.0 | -2,350.0 | -1,674.0 | -497.0 | -289.0 | -37.9 | 78.1 |
|---|
| Comprehensive Income | | -612.0 | -591.0 | -517.0 | -672.0 | 301.0 | 719.0 | 97.0 | -943.0 | -345.0 | -397.0 | -66.0 | 430.0 | -1,383.0 | 1,554.0 | 310.3 | -68.6 |
|---|
| Total Common Equity | | 8,652.0 | 9,762.0 | 8,257.0 | 7,870.0 | 10,291.0 | 11,079.0 | 11,041.0 | 9,906.0 | 8,754.0 | 7,356.0 | 7,971.0 | 9,428.0 | 8,697.0 | 10,895.0 | 6,211.8 | 1,572.1 |
| 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 | | 11.0 | 10.0 | 9.0 | 9.0 | 8.0 | 8.0 | 7.0 | 7.0 | 6.0 | 6.0 |
|---|
| Retained Earnings | | -9,038.0 | -9,422.0 | -8,872.0 | -8,554.0 | -8,320.0 | -8,338.0 | -7,990.0 | -8,148.0 | -8,283.0 | -7,633.0 |
|---|
| Comprehensive Income | | -389.0 | -450.0 | -498.0 | -591.0 | -412.0 | -612.0 | -594.0 | -517.0 | -808.0 | -595.0 |
|---|
| Total Common Equity | | 11,444.0 | 10,347.0 | 10,042.0 | 9,762.0 | 9,656.0 | 8,652.0 | 8,578.0 | 8,257.0 | 7,450.0 | 7,878.0 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 70,266.0 | 64.0 | 80.0 | 95.0 | 126.0 | 177.0 | 228.0 | 275.0 | 357.0 | 3,497.0 | 4,348.0 | 761.0 | 910.0 | 937.0 | 54.1 | 72.9 |
|---|
| Book Value | | 8,652.0 | 9,762.0 | 8,257.0 | 7,870.0 | 10,291.0 | 11,079.0 | 11,041.0 | 9,906.0 | 8,754.0 | 7,356.0 | 7,971.0 | 9,428.0 | 8,697.0 | 10,895.0 | 6,211.8 | 1,572.1 |
| 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 | | 11,444.0 | 10,347.0 | 10,042.0 | 9,762.0 | 9,656.0 | 8,652.0 | 8,578.0 | 8,257.0 | 7,450.0 | 7,878.0 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | 415.0 | 1,670.0 | 863.0 | 155.0 | -1,190.0 | 749.0 | -266.0 | 688.0 | 129.0 | 771.0 | 623.0 | 215.0 | -233.0 | 1,259.0 | 1,277.0 | 770.5 | 288.1 |
|---|
| Depreciation & Amortization | | 118.0 | 177.0 | 0.0 | 0.0 | 13.0 | 369.0 | 1,082.0 | 601.0 | 25.0 | 3.0 | 2.0 | 509.0 | 628.0 | 706.0 | 872.0 | 360.7 | 105.4 |
|---|
| Stock-Based Compensation | | 13.0 | 26.0 | 18.0 | 11.0 | 2.0 | 19.0 | 18.0 | 13.0 | 6.0 | 4.0 | 1.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 0.1 |
|---|
| Change Working Capital | | 14.0 | -98.0 | 37.0 | 12.0 | 107.0 | -46.0 | -105.0 | -44.0 | 21.0 | 163.0 | 80.0 | -82.0 | 37.0 | 301.0 | 10.0 | -89.0 | -30.4 |
|---|
| 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 | | 40.0 | 0.0 | 0.0 | 0.0 | 0.0 | -17.0 | -224.0 | -9.0 | 121.0 | 81.0 | 46.0 | 1.0 | -18.0 | 325.0 | 86.0 | 32.0 | 3.6 |
|---|
| 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 | | -589.0 | -1,122.0 | -832.0 | -296.0 | 2,081.0 | 818.0 | 2,100.0 | 523.0 | 932.0 | 319.0 | 646.0 | 786.0 | 1,190.0 | 235.0 | 162.0 | 334.3 | -247.1 |
|---|
| Cash from Operations | | -83.0 | 0.0 | 0.0 | -118.0 | 1,013.0 | 1,540.0 | 1,747.0 | 1,180.0 | 1,113.0 | 1,260.0 | 1,352.0 | 1,428.0 | 1,622.0 | 2,501.0 | 2,321.0 | 1,016.0 | -19.6 |
| 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 | | 954.0 | 806.0 | -140.0 | 50.0 | 122.0 | 346.0 | -48.0 | 443.0 | 412.0 | -392.0 |
|---|
| Depreciation & Amortization | | -18.0 | 126.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 37.0 | 81.0 | 0.0 |
|---|
| Stock-Based Compensation | | 13.0 | 9.0 | 8.0 | -4.0 | 8.0 | 5.0 | 6.0 | -1.0 | 5.0 | 3.0 |
|---|
| Change Working Capital | | 60.0 | -34.0 | 8.0 | 26.0 | -1.0 | 27.0 | -27.0 | 38.0 | 2.0 | 1.0 |
|---|
| 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 | 40.0 |
|---|
| 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 | | -881.0 | -754.0 | 304.0 | 120.0 | -50.0 | -371.0 | 49.0 | -497.0 | -519.0 | 336.0 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -31.0 | -52.0 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -6,003.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Acquisitions | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -555.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Investments | | -57,523.0 | -45,652.0 | -42,013.0 | -32,580.0 | -55,509.0 | -69,431.0 | -83,617.0 | -75,777.0 | -54,987.0 | -48,778.0 | -25,548.0 | -82,621.0 | -78,094.0 | -146,357.0 | -133,900.0 | -103,428.9 | -22,645.2 |
|---|
| Sales of Investment | | 45,441.0 | 25,555.0 | 23,299.0 | 51,964.0 | 62,696.0 | 71,995.0 | 121,672.0 | 49,597.0 | 37,592.0 | 40,879.0 | 35,200.0 | 83,805.0 | 94,742.0 | 144,997.0 | 113,837.0 | 64,898.2 | 13,643.1 |
|---|
| Other Investing Activities | | -2,840.0 | 0.0 | 0.0 | -34,056.0 | 4,001.0 | 1,272.0 | -1,530.0 | 11,962.0 | -10,541.0 | -3,429.0 | 1,351.0 | 2,909.0 | -4,299.0 | 10,235.0 | -11,118.0 | -727.3 | 255.9 |
|---|
| Cash from Investing | | -14,922.0 | 0.0 | 0.0 | -14,672.0 | 11,188.0 | 3,836.0 | 36,525.0 | -14,218.0 | -27,936.0 | -11,328.0 | 4,445.0 | 4,093.0 | 12,349.0 | 8,875.0 | -31,181.0 | -39,258.1 | -8,746.2 |
| Cash Flow From Investing Activities |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Capital Expenditure | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Acquisitions | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Investments | | -20,635.0 | -2,897.0 | -23,609.0 | -6,919.0 | -15,533.0 | -4,490.0 | -14,090.0 | -10,452.0 | -10,854.0 | -22,127.0 |
|---|
| Sales of Investment | | 19,166.0 | -6,625.0 | 23,696.0 | 2,496.0 | 23,909.0 | -8,244.0 | 6,904.0 | 10,645.0 | 14,926.0 | 12,966.0 |
|---|
| Other Investing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -2,572.0 | -782.0 |
|---|
| Cash from Investing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1,500.0 | -9,943.0 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -7,439.0 | 0.0 | 0.0 | -17.0 | -24.0 | -49.0 | -62.0 | -55.0 | -78.0 | -3,141.0 | -2,949.0 | -9,359.0 | -158.0 | -209.0 | -150.0 | -18.9 | 0.0 |
|---|
| Debt Issued | | 77,698.0 | 64.0 | -16.0 | 2.0 | -7.0 | -2.0 | 11.0 | 8.0 | -4.0 | 1.0 | 2,098.0 | 12,946.0 | 9.0 | 182.0 | 1,032.9 | 0.0 | 72.9 |
|---|
| Issuance of Common Stock | | 1,483.0 | 0.0 | 0.0 | 1,085.0 | 526.0 | 0.0 | 439.0 | 190.0 | 2,611.0 | 1,238.0 | 0.0 | 0.0 | 0.0 | 1,803.0 | 3,601.0 | 4,376.7 | 1,054.8 |
|---|
| Repurchase of Common Stock | | -10,047.0 | 0.0 | 0.0 | 0.0 | -51.0 | -281.0 | -378.0 | -278.0 | 0.0 | -173.0 | -116.0 | -285.0 | -74.0 | -856.0 | -77.0 | 36,001.1 | 0.0 |
|---|
| Dividends Paid | | -1,099.0 | 0.0 | 0.0 | -1,005.0 | -869.0 | -860.0 | -970.0 | -1,139.0 | -974.0 | -795.0 | -799.0 | -902.0 | -1,094.0 | -1,659.0 | -1,415.0 | -663.5 | -173.2 |
|---|
| Other Financing Activities | | 16,157.0 | 0.0 | 0.0 | 14,164.0 | -10,974.0 | -4,985.0 | -36,259.0 | 14,082.0 | 25,421.0 | 12,777.0 | -1,835.0 | 4,415.0 | -13,068.0 | -10,742.0 | 27,964.0 | -259.8 | 7,854.7 |
|---|
| Cash from Financing | | 15,288.0 | 0.0 | 0.0 | 14,227.0 | -11,392.0 | -6,175.0 | -37,230.0 | 12,800.0 | 26,980.0 | 9,906.0 | -5,699.0 | -6,131.0 | -14,394.0 | -11,663.0 | 29,923.0 | 39,435.7 | 8,736.3 |
| 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 | -3.0 | 10,074.0 |
|---|
| Debt Issued | | 58.0 | -2.0 | -2.0 | -2.0 | -5.0 | -2.0 | -5.0 | -4.0 | 83.0 | 10,067.0 |
|---|
| Issuance of Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 376.0 | 432.0 |
|---|
| Repurchase of Common Stock | | 0.0 | 0.0 | 0.0 | 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 | -272.0 | -252.0 |
|---|
| Other Financing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -1,681.0 | 0.0 |
|---|
| Cash from Financing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -1,580.0 | 10,254.0 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | 283.0 | -29.0 | 0.0 | -563.0 | 809.0 | -799.0 | 1,042.0 | -238.0 | 157.0 | -162.0 | 98.0 | -610.0 | -423.0 | -287.0 | 1,063.0 | 1,193.6 | -29.5 |
|---|
| Closing Cash Balance | | 1,906.0 | 1,742.0 | 1,771.0 | 1,771.0 | 2,334.0 | 1,525.0 | 2,324.0 | 1,282.0 | 1,520.0 | 1,046.0 | 1,208.0 | 1,110.0 | 1,720.0 | 2,143.0 | 2,430.0 | 1,366.9 | 173.3 |
| 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 | | -169.0 | 39.0 | 154.0 | -53.0 | -15.0 | -120.0 | 33.0 | 102.0 | -111.0 | 259.0 |
|---|
| Closing Cash Balance | | 1,742.0 | 1,911.0 | 1,872.0 | 1,718.0 | 1,771.0 | 1,786.0 | 1,906.0 | 1,873.0 | 1,771.0 | 1,882.0 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | -83.0 | 653.0 | 86.0 | -118.0 | 1,013.0 | 1,540.0 | 1,747.0 | 1,180.0 | 1,113.0 | 1,260.0 | -4,651.0 | 1,428.0 | 1,622.0 | 2,501.0 | 2,321.0 | 1,016.0 | -19.6 |
|---|
| Real Free Cash Flow | | -96.0 | 627.0 | 68.0 | -129.0 | 1,011.0 | 1,521.0 | 1,729.0 | 1,167.0 | 1,107.0 | 1,256.0 | -4,652.0 | 1,428.0 | 1,622.0 | 2,501.0 | 2,321.0 | 1,015.9 | -19.7 |
| 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 | | 128.0 | 153.0 | 180.0 | 192.0 | 79.0 | 7.0 | -20.0 | 20.0 | -31.0 | -52.0 |
|---|
| Real Free Cash Flow | | 115.0 | 144.0 | 172.0 | 196.0 | 71.0 | 2.0 | -26.0 | 21.0 | -36.0 | -55.0 |