ALPHA.AT
Výsledovka
Rozvaha
Peněžní toky
V miliónech (EUR)
| Revenue |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Revenues | | 4,053.7 | 4,580.0 | 5,055.0 | 1,658.1 | 2,279.2 | -365.1 | 2,574.5 | 2,308.1 | 2,599.0 | 2,470.9 | 2,439.6 | 2,259.6 | 2,447.1 | 2,359.3 | 1,505.0 | -2,506.2 | 2,248.7 |
|---|
| Cost of Revenues | | 1,941.5 | 2,754.0 | 2,765.0 | -2,412.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Gross Profit | | 2,112.2 | 1,826.0 | 2,290.0 | 4,070.5 | 2,279.2 | -365.1 | 2,574.5 | 2,308.1 | 2,599.0 | 2,470.9 | 2,439.6 | 2,259.6 | 2,447.1 | 2,359.3 | 1,505.0 | -2,506.2 | 2,248.7 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 582.7 | 1,113.0 | 1,173.0 | 1,185.0 | 1,273.8 | 1,272.2 | 1,245.0 | 1,176.0 | 880.5 | 600.4 |
|---|
| Cost of Revenues | | 61.5 | 626.0 | 623.0 | 631.0 | 706.4 | 728.8 | 703.0 | 625.0 | 0.0 | 0.0 |
|---|
| Gross Profit | | 521.2 | 487.0 | 550.0 | 554.0 | 567.4 | 543.4 | 542.0 | 551.0 | 880.5 | 600.4 |
| 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 | 772.3 | 244.1 | 296.6 | 283.7 | 300.5 | 319.9 | 343.0 | 302.0 | 323.4 | 391.3 | 352.7 | 297.9 | 297.9 | 330.8 |
|---|
| Depreciation & Amortization | | 68.0 | 52.0 | 207.0 | 174.1 | 220.3 | 264.6 | 180.0 | 161.7 | 149.5 | 180.9 | 153.4 | 141.4 | 151.4 | 150.1 | 147.4 | 93.0 | 93.3 |
|---|
| Total Operating Expenses | | 1,224.1 | 965.0 | 1,419.0 | 772.3 | 1,012.1 | 1,059.4 | 1,108.4 | 1,109.9 | 1,114.9 | 1,121.9 | 1,105.8 | 1,254.3 | 1,580.9 | 1,338.8 | 1,122.0 | 1,093.6 | 1,138.1 |
|---|
| Operating Income | | 901.1 | 904.0 | 871.0 | 885.8 | 661.3 | -2,962.0 | 113.9 | 145.0 | -289.4 | 96.7 | 12.9 | -2,178.5 | -1,025.4 | 2,221.0 | -1,345.3 | -4,731.9 | 216.0 |
| 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 | 17.8 | 45.9 |
|---|
| Depreciation & Amortization | | 0.0 | 0.0 | 33.0 | 35.0 | 76.8 | 46.4 | 41.0 | 39.0 | 30.4 | 44.4 |
|---|
| Total Operating Expenses | | 209.1 | 259.0 | 488.0 | 268.0 | 371.9 | 330.5 | 402.0 | 283.0 | 56.5 | 257.9 |
|---|
| Operating Income | | 312.1 | 241.0 | 62.0 | 286.0 | 195.5 | 212.9 | 140.0 | 268.0 | 71.3 | 265.4 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 4,060.0 | 4,060.0 | 4,411.0 | 3,576.0 | 1,887.6 | 1,887.5 | 2,073.4 | 2,022.4 | 2,278.2 | 2,514.3 | 2,668.8 | 3,014.4 | 3,282.3 | 3,512.4 | 3,324.9 | 3,719.3 | 3,543.4 |
|---|
| Interest Expense | | 2,439.0 | 2,439.0 | 2,765.0 | 1,922.5 | 564.6 | 511.6 | 531.7 | 475.1 | 522.1 | 571.7 | 744.7 | 1,082.7 | 1,343.8 | 1,854.6 | 1,927.6 | 1,935.6 | 1,724.8 |
|---|
| Other Expense | | -13.0 | -43.0 | 0.0 | -112.7 | -17.1 | 33.2 | 0.2 | 0.1 | 0.0 | 68.4 | -22.6 | 112.0 | 0.1 | 57.2 | 0.4 | 0.2 | 0.4 |
|---|
| IBT | | 888.1 | 861.0 | 871.0 | 773.1 | 644.2 | -2,928.7 | 114.1 | 145.2 | -289.4 | 165.1 | -9.7 | -2,066.4 | -1,025.3 | 2,278.1 | -1,344.9 | -4,731.7 | 216.4 |
|---|
| Income Tax Expense | | -15.6 | -15.0 | 236.0 | 233.0 | 263.6 | -55.8 | 10.1 | 48.0 | -342.3 | 75.6 | -29.2 | -806.8 | -695.6 | -701.2 | -259.0 | -921.7 | 130.3 |
|---|
| Net Income | | 938.9 | 943.0 | 668.0 | 611.0 | 397.7 | -2,906.2 | 103.7 | 97.0 | 53.0 | 21.1 | 42.1 | -1,371.7 | -329.8 | 2,922.2 | -1,086.3 | -3,810.2 | 85.6 |
| 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 | | 1,017.0 | 1,000.0 | 1,019.0 | 1,024.0 | 1,108.7 | 1,138.9 | 1,113.0 | 1,047.0 | 794.1 | 1,048.6 |
|---|
| Interest Expense | | 584.0 | 601.0 | 623.0 | 631.0 | 706.4 | 728.8 | 703.0 | 625.0 | 34.6 | 571.7 |
|---|
| Other Expense | | 0.0 | -13.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -54.7 | -40.0 |
|---|
| IBT | | 312.1 | 228.0 | 62.0 | 286.0 | 195.5 | 212.9 | 140.0 | 268.0 | 90.4 | 265.5 |
|---|
| Income Tax Expense | | 84.4 | 62.0 | -229.0 | 67.0 | 27.0 | 64.5 | 53.0 | 75.0 | 41.2 | 77.4 |
|---|
| Net Income | | 235.9 | 186.0 | 294.0 | 223.0 | 165.0 | 166.7 | 110.0 | 212.0 | 120.5 | 188.0 |
| 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 | €0.26 | €0.17 | €-1.50 | €0.07 | €0.07 | €0.03 | €0.01 | €0.03 | €-3.56 | €-1.34 | €22.00 | €-56.25 | €-197.28 | €1.38 |
|---|
| EPS Diluted | | €0.00 | €0.00 | €0.00 | €0.26 | €0.17 | €-1.50 | €0.07 | €0.07 | €0.03 | €0.01 | €0.03 | €-3.56 | €-1.34 | €22.00 | €-56.25 | €-197.28 | €1.38 |
|---|
| Shares Outstanding | | 2,314.1 | 2,315.4 | 2,313.8 | 2,347.6 | 2,347.4 | 1,931.5 | 1,543.7 | 1,543.7 | 1,543.7 | 1,542.7 | 1,536.9 | 385.3 | 246.7 | 132.8 | 19.3 | 19.3 | 19.3 |
|---|
| Diluted Shares Outstanding | | 2,314.1 | 2,315.4 | 2,316.8 | 2,350.9 | 2,350.7 | 1,932.3 | 1,543.7 | 1,543.7 | 1,543.7 | 1,542.7 | 1,536.9 | 385.3 | 246.7 | 132.8 | 19.3 | 19.3 | 19.3 |
| 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 | $0.05 | $0.08 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.05 | $0.08 |
|---|
| Shares Outstanding | | 2,314.1 | 2,215.8 | 2,246.0 | 2,281.1 | 2,313.8 | 2,308.4 | 2,329.8 | 2,349.1 | 2,351.7 | 2,349.3 |
|---|
| Diluted Shares Outstanding | | 2,314.1 | 2,218.5 | 2,249.6 | 2,281.1 | 2,313.8 | 2,310.8 | 2,332.5 | 2,351.2 | 2,351.7 | 2,353.0 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 4,823.9 | 3,276.0 | 5,299.3 | 14,369.2 | 13,573.5 | 8,999.4 | 3,519.3 | 3,490.1 | 2,987.5 | 2,952.4 | 3,256.6 | 3,892.4 | 3,654.6 | 3,955.4 | 3,081.3 | 5,347.6 |
|---|
| Short Term Investments | | -358.5 | 0.0 | -521.5 | 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 Cash & ST Investments | | 4,465.4 | 3,276.0 | 4,777.8 | 14,369.2 | 13,573.5 | 8,999.4 | 3,519.3 | 3,490.1 | 2,987.5 | 2,952.4 | 3,256.6 | 3,892.4 | 3,654.6 | 3,955.4 | 3,081.3 | 5,347.6 |
|---|
| Accounts Receivable | | 5,014.2 | 4,945.0 | 0.0 | 5,394.1 | 5,489.1 | 6.3 | 6.2 | 5.5 | 6.7 | 3.8 | 4.1 | 9.7 | 8.6 | 36.1 | 45.5 | 46.7 |
|---|
| Inventory | | -9,479.7 | 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 | | 12,617.9 | 226.0 | 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 Current Assets | | 12,617.9 | 8,447.0 | 4,777.8 | 19,763.3 | 19,062.6 | 9,005.7 | 3,525.5 | 3,495.6 | 2,994.2 | 2,956.2 | 3,260.8 | 3,902.1 | 3,663.2 | 3,991.6 | 3,126.9 | 5,394.3 |
| Current Assets |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Cash And Equivalents | | 3,166.0 | 3,556.0 | 3,276.0 | 4,904.8 | 4,823.9 | 5,164.9 | 5,299.3 | 7,804.3 | 7,520.2 | 9,118.7 |
|---|
| Short Term Investments | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Cash & ST Investments | | 3,166.0 | 3,556.0 | 3,276.0 | 4,904.8 | 4,823.9 | 5,164.9 | 5,299.3 | 7,804.3 | 7,520.2 | 9,118.7 |
|---|
| Accounts Receivable | | 5,280.0 | 4,812.0 | 4,947.0 | 4,969.7 | 5,014.2 | 5,148.3 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Inventory | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -10,494.9 | -9,396.8 | -8,876.2 | -10,932.4 |
|---|
| Other Current Assets | | 0.0 | 0.0 | 240.0 | 0.0 | 0.0 | 0.0 | 14,598.8 | 0.0 | 0.0 | 0.0 |
|---|
| Total Current Assets | | 8,446.0 | 8,368.0 | 8,463.0 | 9,874.5 | 9,838.1 | 10,313.2 | 14,598.8 | 12,990.0 | 12,755.2 | 14,380.0 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 493.5 | 772.0 | 500.9 | 529.2 | 737.8 | 796.3 | 852.3 | 734.7 | 735.3 | 794.0 | 860.9 | 1,083.3 | 1,122.5 | 1,155.2 | 1,220.9 | 1,240.7 |
|---|
| Goodwill | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 62.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.1 | 45.1 | 44.8 |
|---|
| Intangible Assets | | 457.0 | 438.0 | 466.6 | 474.7 | 478.2 | 539.6 | 492.3 | 434.1 | 389.8 | 371.3 | 342.3 | 331.4 | 242.9 | 141.5 | 136.4 | 148.4 |
|---|
| Long-Term Investments | | 2,047.8 | 36,023.0 | 0.0 | 15,715.3 | 11,654.9 | 11,378.9 | 9,725.1 | 7,761.3 | 6,534.7 | 5,922.9 | 11,005.2 | 11,497.3 | 11,501.5 | 8,370.5 | 6,509.3 | 8,190.4 |
|---|
| Other Long-Term Assets | | 54,223.9 | 20,485.0 | 53,118.9 | -16,719.2 | -12,870.9 | -12,777.1 | -11,069.8 | -8,930.1 | -7,659.8 | -7,088.2 | -12,208.4 | -12,912.0 | -12,866.9 | -9,668.3 | -7,911.7 | -9,624.3 |
|---|
| Total Long-Term Assets | | 62,120.4 | 62,507.0 | 59,064.0 | 16,719.2 | 12,870.9 | 12,777.1 | 11,069.8 | 8,930.1 | 7,659.8 | 7,088.2 | 12,208.4 | 12,912.0 | 12,866.9 | 9,668.3 | 7,911.7 | 9,624.3 |
|---|
| Total Assets | | 74,738.2 | 70,954.0 | 73,662.8 | 78,018.7 | 73,356.0 | 70,056.7 | 63,457.6 | 61,006.7 | 60,813.0 | 64,872.3 | 69,296.2 | 72,935.5 | 73,697.3 | 58,357.3 | 59,148.0 | 66,798.3 |
| Long-Term Assets |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Net Property, Plant & Equipment | | 545.0 | 542.0 | 534.0 | 516.7 | 493.5 | 513.8 | 500.9 | 523.7 | 534.6 | 531.9 |
|---|
| Goodwill | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Intangible Assets | | 0.0 | 0.0 | 438.0 | 0.0 | 0.0 | 0.0 | 466.6 | 499.2 | 504.1 | 512.4 |
|---|
| Long-Term Investments | | 38,048.0 | 37,388.0 | 37,093.0 | 38,715.5 | 39,110.1 | 39,152.8 | 179.9 | 18,727.1 | 17,725.0 | 16,822.8 |
|---|
| Other Long-Term Assets | | 21,068.0 | 21,662.0 | 20,732.0 | 20,213.0 | 19,941.3 | 19,009.9 | 52,939.0 | -5,054.7 | -5,120.3 | -5,183.3 |
|---|
| Total Long-Term Assets | | 65,032.0 | 64,778.0 | 63,612.0 | 64,755.0 | 64,900.1 | 64,071.6 | 59,064.0 | 19,750.0 | 18,763.7 | 17,867.1 |
|---|
| Total Assets | | 73,478.0 | 73,146.0 | 72,075.0 | 74,629.5 | 74,738.2 | 74,384.8 | 73,662.8 | 74,392.2 | 72,920.8 | 73,704.1 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 168.2 | 31.0 | 213.1 | 279.0 | 284.3 | 286.2 | 339.4 | 311.6 | 321.5 | 280.7 | 313.2 | 245.3 | 222.8 | 176.9 | 144.3 | 219.2 |
|---|
| Short-Term Debt | | 2,426.3 | 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 Liabilities | | 39,742.5 | 51,268.0 | 43,532.0 | -279.0 | -284.3 | -286.2 | -339.4 | -311.6 | -321.5 | -280.7 | -313.2 | -245.3 | -222.8 | -176.9 | -144.3 | -219.2 |
|---|
| Current Liabilities | | 42,337.0 | 51,395.0 | 43,790.6 | 279.0 | 284.3 | 286.2 | 339.4 | 311.6 | 321.5 | 280.7 | 313.2 | 245.3 | 222.8 | 176.9 | 144.3 | 219.2 |
| Current Liabilities |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Accounts Payable | | 0.0 | 0.0 | 238.0 | 0.0 | 0.0 | 0.0 | 213.1 | 76.8 | 83.7 | 0.0 |
|---|
| Short-Term Debt | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 956.1 |
|---|
| Other Current Liabilities | | 51,502.0 | 50,879.0 | 51,506.0 | 50,216.9 | 49,038.0 | 48,111.9 | -258.6 | -106.7 | -119.1 | -984.6 |
|---|
| Current Liabilities | | 51,574.0 | 50,954.0 | 51,841.0 | 50,303.8 | 49,105.1 | 48,151.5 | 43,790.6 | 38,280.3 | 38,153.3 | 38,275.7 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 8,334.3 | 3,729.0 | 110.0 | 3,500.6 | 3,229.9 | 1,953.5 | 1,861.8 | 1,461.4 | 1,177.2 | 972.9 | 747.0 | 2,027.1 | 1,491.2 | 1,697.9 | 3,628.3 | 5,376.8 |
|---|
| Capital Leases | | 0.0 | 0.0 | 110.0 | 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 | | 22.7 | 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 | 263.5 |
|---|
| Total Liabilities | | 67,531.7 | 62,799.0 | 66,339.5 | 71,741.2 | 67,276.4 | 61,723.5 | 54,982.0 | 52,863.6 | 51,186.3 | 55,758.9 | 60,241.9 | 65,228.9 | 65,329.5 | 57,584.7 | 57,181.8 | 61,014.4 |
| Long-Term Liabilities |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Long-Term Debt | | 3,362.0 | 3,438.0 | 3,682.0 | 3,876.1 | 3,791.6 | 3,735.5 | 51,822.4 | 0.0 | 0.0 | 0.0 |
|---|
| Capital Leases | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 110.0 | 0.0 | 0.0 | 0.0 |
|---|
| Def. Tax Liability | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 25.1 | 19.5 | 23.6 | 25.5 |
|---|
| Total Liabilities | | 64,853.0 | 64,778.0 | 63,886.0 | 66,645.6 | 67,131.7 | 66,878.8 | 66,739.5 | 3,428.6 | 3,384.4 | 2,913.2 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 682.3 | 4,678.0 | 682.0 | 681.0 | 703.8 | 463.1 | 463.1 | 463.1 | 463.1 | 461.1 | 461.1 | 3,830.7 | 3,276.9 | 3,857.9 | 3,857.9 | 2,511.1 |
|---|
| Retained Earnings | | 1,920.9 | 1,471.0 | 1,625.7 | 296.9 | -6,366.3 | -3,467.8 | -3,572.1 | -3,624.8 | -2,490.0 | -2,506.7 | -2,546.9 | -1,142.8 | -747.6 | -3,513.1 | -2,659.6 | 1,248.5 |
|---|
| Comprehensive Income | | -181.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 104.4 |
|---|
| Total Common Equity | | 7,190.6 | 8,139.0 | 6,905.0 | 6,259.1 | 6,050.1 | 8,303.8 | 8,446.6 | 8,114.3 | 9,598.2 | 9,092.4 | 9,030.3 | 7,683.3 | 8,344.1 | 760.7 | 1,954.5 | 5,770.5 |
| Total Common Equity |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Common Stock | | 671.0 | 682.0 | 682.0 | 682.3 | 682.3 | 682.3 | 682.0 | 681.2 | 681.2 | 681.2 |
|---|
| Retained Earnings | | 2,493.0 | 2,366.0 | 2,175.0 | 1,959.8 | 1,920.9 | 1,818.5 | 1,625.7 | 1,509.1 | 587.4 | 395.2 |
|---|
| Comprehensive Income | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -175.0 | -229.6 | 53.2 | 37.5 |
|---|
| Total Common Equity | | 8,606.0 | 8,352.0 | 8,173.0 | 7,968.0 | 7,590.6 | 7,489.7 | 6,905.0 | 7,138.8 | 6,977.4 | 6,771.7 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 10,760.6 | 3,729.0 | 9,721.1 | 3,500.6 | 3,229.9 | 1,953.5 | 1,861.8 | 1,461.4 | 1,177.2 | 972.9 | 747.0 | 2,027.1 | 1,491.2 | 1,697.9 | 3,628.3 | 5,376.8 |
|---|
| Book Value | | 7,206.6 | 8,155.0 | 7,323.3 | 6,277.5 | 6,079.5 | 8,333.2 | 8,475.6 | 8,143.1 | 9,626.7 | 9,113.4 | 9,054.3 | 7,706.6 | 8,367.7 | 772.6 | 1,966.2 | 5,783.9 |
| Other |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Total Debt | | 19.0 | 16.0 | 16.0 | 15.9 | 16.0 | 16.3 | 18.3 | 18.5 | 18.5 | 18.2 |
|---|
| Book Value | | 8,606.0 | 8,352.0 | 8,173.0 | 7,968.0 | 7,590.6 | 7,489.7 | 6,905.0 | 7,138.8 | 6,977.4 | 6,771.7 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | 677.1 | 849.0 | 871.0 | 539.8 | 644.2 | -2,928.7 | 114.1 | 145.2 | -289.4 | 165.1 | -9.7 | -2,066.4 | -1,025.3 | 2,278.1 | -1,344.9 | -4,731.7 | 216.4 |
|---|
| Depreciation & Amortization | | 150.6 | 0.0 | 207.0 | 157.0 | 220.3 | 264.6 | 180.0 | 161.7 | 149.5 | 180.9 | 153.4 | 141.4 | 151.4 | 150.1 | 147.4 | 93.0 | 93.3 |
|---|
| Stock-Based Compensation | | 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 Working Capital | | -49.6 | 318.0 | -1,763.0 | -6,497.0 | 1,999.8 | 2,707.3 | 4,683.0 | 825.0 | 779.5 | -3,732.0 | -3,816.2 | -2,630.6 | -2,323.9 | -5,396.5 | 1,831.6 | -1,845.4 | -2,346.3 |
|---|
| 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 | | 630.7 | 570.0 | 58.0 | 443.0 | 135.8 | 3,648.5 | 629.8 | 620.9 | 1,217.9 | 830.8 | 1,166.9 | 3,248.4 | 1,875.9 | -1,464.1 | 1,974.6 | 5,761.7 | 906.3 |
|---|
| Cash from Operations | | 1,239.5 | 0.0 | 0.0 | -5,357.2 | 3,000.1 | 3,691.7 | 5,606.9 | 1,752.8 | 1,857.5 | -2,555.1 | -2,505.6 | -1,307.3 | -1,321.8 | -4,432.4 | 2,608.8 | -722.3 | -1,130.4 |
| 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 | | 231.0 | 143.0 | 291.0 | 286.0 | 195.5 | 212.5 | 84.8 | 277.5 | 49.3 | 265.5 |
|---|
| Depreciation & Amortization | | 0.0 | 0.0 | 0.0 | 35.0 | 76.8 | 46.4 | 40.8 | 39.4 | 30.4 | 40.0 |
|---|
| Stock-Based Compensation | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Change Working Capital | | 1,920.9 | -2,002.9 | 339.0 | 946.0 | -957.4 | -809.7 | -275.4 | -338.8 | -278.6 | 843.2 |
|---|
| 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 | | 238.0 | 137.0 | -15.0 | -37.0 | 216.2 | -352.1 | 174.4 | 32.9 | 224.3 | 117.4 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 25.4 | 1,266.1 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -85.6 | -277.0 | 0.0 | -150.2 | -140.2 | 71.9 | 0.0 | -244.8 | -174.1 | -145.6 | -186.0 | -107.7 | -83.9 | -127.1 | -68.2 | -62.0 | -106.4 |
|---|
| Acquisitions | | -4.5 | -314.0 | 243.0 | 368.9 | 217.0 | 116.9 | -42.5 | 115.4 | -3.6 | 54.3 | 57.4 | 12.2 | 645.6 | 714.1 | 2.5 | 3.8 | -14.5 |
|---|
| Investments | | -6,753.0 | -5,106.0 | -5,879.0 | -6,599.8 | -5,821.8 | -5,234.2 | -7,938.6 | -6,901.1 | -6,986.6 | -6,118.5 | 39.7 | 0.0 | 0.0 | -12.5 | -1,180.8 | -742.3 | -1,539.7 |
|---|
| Sales of Investment | | 4,229.6 | 5,289.0 | 4,502.0 | 3,464.7 | 2,637.1 | 4,290.1 | 6,851.4 | 6,125.7 | 5,989.1 | 9,006.5 | 2,093.6 | 0.0 | 0.0 | 2,257.1 | 0.0 | 0.0 | 0.0 |
|---|
| Other Investing Activities | | -854.6 | 0.0 | 0.0 | -814.0 | -9.1 | 58.7 | 59.0 | -20.6 | -74.9 | 3.3 | 15.2 | 60.4 | -45.8 | 20.8 | 21.2 | 8.4 | 13.9 |
|---|
| Cash from Investing | | -1,909.4 | 0.0 | 0.0 | -3,730.5 | -2,976.9 | -768.5 | -1,070.8 | -680.7 | -1,076.0 | 2,800.0 | 1,980.1 | -35.0 | 515.9 | 2,852.4 | -1,225.4 | -792.2 | -1,646.7 |
| 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 | | -100.0 | -39.0 | -112.0 | 0.0 | -76.0 | -27.8 | -24.5 | -24.7 | -28.8 | -7.5 |
|---|
| Acquisitions | | -289.0 | -60.0 | 35.0 | -1.0 | 301.6 | 15.3 | 10.2 | -15.6 | 10.5 | 0.3 |
|---|
| Investments | | -1,384.0 | -1,010.0 | -1,082.0 | -1,629.0 | -1,226.7 | -806.4 | -2,090.6 | -1,755.3 | -1,187.7 | -1,666.4 |
|---|
| Sales of Investment | | 1,710.0 | 1,134.0 | 1,164.0 | 1,091.0 | 994.3 | 916.9 | 1,099.0 | 1,493.6 | 631.8 | 1,007.3 |
|---|
| Other Investing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -826.8 | 40.5 |
|---|
| Cash from Investing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -1,401.0 | -625.9 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -1,736.7 | 0.0 | 0.0 | 53.1 | -371.1 | -20.9 | -17.4 | -281.5 | -300.9 | -164.4 | 0.0 | -9.6 | -115.1 | -11.3 | -317.0 | -302.2 | -135.7 |
|---|
| Debt Issued | | 9,112.9 | 3,729.0 | -5,992.1 | 6,273.6 | 641.8 | 1,297.3 | 109.0 | 682.0 | 585.0 | 368.7 | 225.9 | -1,270.4 | 651.1 | -195.5 | -1,613.4 | -1,446.3 | 5,512.6 |
|---|
| Issuance of Common Stock | | 395.6 | 0.0 | 0.0 | 1.0 | 0.7 | 800.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1,552.2 | 1,200.0 | 550.0 | 158.6 | 0.0 | 0.0 |
|---|
| Repurchase of Common Stock | | -13.3 | -108.0 | 0.0 | -8.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.6 | 0.0 | -1.7 | -940.0 | -45.1 | -158.6 | 0.0 | 0.0 |
|---|
| Dividends Paid | | -73.2 | 0.0 | 0.0 | -0.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -59.5 | -0.6 | -2.3 | -2.8 | -96.4 | -59.2 |
|---|
| Other Financing Activities | | -444.6 | 0.0 | 0.0 | 360.9 | 693.2 | 1,260.7 | 60.9 | 352.5 | 494.1 | 218.6 | 203.7 | -61.3 | 877.7 | -56.4 | 0.0 | -39.8 | -43.3 |
|---|
| Cash from Financing | | -1,107.8 | 0.0 | 0.0 | 406.3 | 322.7 | 2,040.5 | 43.6 | 71.0 | 193.2 | 53.5 | 203.7 | 1,479.5 | 1,022.0 | 446.3 | -478.4 | -438.4 | -238.2 |
| 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 | -778.4 | 6.1 |
|---|
| Debt Issued | | 0.0 | 3,362.0 | -76.0 | -244.0 | -194.1 | 84.5 | 56.1 | -5,985.5 | 7,070.8 | 50.3 |
|---|
| Issuance of Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.8 |
|---|
| Repurchase of Common Stock | | -83.0 | -24.0 | 6.0 | -7.0 | -24.8 | -23.2 | 2.0 | -8.9 | -6.9 | 0.6 |
|---|
| Dividends Paid | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -24.4 | 0.0 |
|---|
| Other Financing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -394.0 | 495.7 |
|---|
| Cash from Financing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -809.2 | -30.9 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | -2,887.1 | 0.0 | -1,387.0 | -7,721.7 | 446.6 | 4,878.2 | 4,588.6 | 1,155.2 | 986.3 | 285.9 | -353.2 | 133.9 | 221.1 | -1,136.9 | 904.0 | -1,945.2 | -3,035.9 |
|---|
| Closing Cash Balance | | 4,280.7 | 0.0 | 3,046.0 | 4,433.7 | 13,315.7 | 12,869.1 | 7,990.9 | 3,402.3 | 2,247.1 | 1,260.8 | 974.9 | 1,328.1 | 1,194.2 | 973.2 | 2,110.1 | 1,206.1 | 3,151.3 |
| 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 | | 0.0 | 0.0 | -659.0 | 596.0 | -1,046.4 | -188.4 | -251.1 | 98.1 | -3,342.8 | 608.7 |
|---|
| Closing Cash Balance | | 0.0 | 0.0 | 2,983.0 | 3,642.0 | 3,046.0 | 4,092.4 | 4,280.7 | 4,531.8 | 4,433.7 | 7,776.5 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | 1,153.9 | 1,460.0 | -627.0 | -5,507.4 | 2,859.9 | 3,763.6 | 5,606.9 | 1,508.0 | 1,683.3 | -2,700.7 | -2,691.6 | -1,415.0 | -1,405.7 | -4,559.5 | 2,540.5 | -784.3 | -1,236.8 |
|---|
| Real Free Cash Flow | | 1,153.9 | 1,460.0 | -627.0 | -5,507.4 | 2,859.9 | 3,763.6 | 5,606.9 | 1,508.0 | 1,683.3 | -2,700.7 | -2,691.6 | -1,415.0 | -1,405.7 | -4,559.5 | 2,540.5 | -784.3 | -1,236.8 |
| 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 | | 2,289.9 | -1,761.9 | 503.0 | 1,230.0 | -622.0 | -902.8 | 0.1 | -101.3 | -3.5 | 1,258.5 |
|---|
| Real Free Cash Flow | | 2,289.9 | -1,761.9 | 503.0 | 1,230.0 | -622.0 | -902.8 | 0.1 | -101.3 | -3.5 | 1,258.5 |