ARCC
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 | | 2,315.0 | 3,145.0 | 2,367.0 | 2,085.0 | 741.0 | 1,678.0 | 541.0 | 824.0 | 879.0 | 749.0 | 551.0 | 450.7 | 650.4 | 541.3 | 553.8 | 384.4 | 747.3 |
|---|
| Cost of Revenues | | 727.0 | 765.0 | 659.0 | 356.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 184.0 | 128.9 |
|---|
| Gross Profit | | 1,588.0 | 2,380.0 | 1,708.0 | 1,729.0 | 741.0 | 1,678.0 | 541.0 | 824.0 | 879.0 | 749.0 | 551.0 | 450.7 | 650.4 | 541.3 | 553.8 | 200.4 | 618.4 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 635.0 | 655.0 | 579.0 | 446.0 | 567.0 | 613.0 | 532.0 | 639.0 | 444.0 | 528.0 |
|---|
| Cost of Revenues | | 188.0 | 195.0 | 172.0 | 172.0 | 174.0 | 181.0 | 160.0 | 144.0 | 190.0 | 210.0 |
|---|
| Gross Profit | | 447.0 | 460.0 | 407.0 | 274.0 | 393.0 | 432.0 | 372.0 | 495.0 | 254.0 | 318.0 |
| 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 | 42.0 | 38.0 | 39.0 | 38.0 | 45.0 | 42.0 | 89.0 | 56.0 | 43.9 | 41.1 | 38.7 | 31.7 | 38.1 | 53.9 |
|---|
| Depreciation & Amortization | | 0.0 | 0.0 | 0.0 | 256.0 | -48.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.0 | 1.0 | 0.7 | 0.8 | 0.8 | 0.8 | 0.9 | 0.9 |
|---|
| Total Operating Expenses | | 2.0 | 189.0 | 113.0 | 506.0 | 86.0 | 82.0 | 38.0 | 15.0 | 2.0 | 63.0 | 56.0 | 54.3 | 41.1 | 38.7 | 34.4 | 57.4 | 50.0 |
|---|
| Operating Income | | 1,586.0 | 2,191.0 | 1,595.0 | 1,868.0 | 1,110.0 | 1,596.0 | 503.0 | 809.0 | 1,117.0 | 911.0 | 681.0 | 623.4 | 825.3 | 674.1 | 662.3 | 289.9 | 221.2 |
| 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 | 9.0 | 12.0 |
|---|
| Depreciation & Amortization | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -511.0 | -437.0 |
|---|
| Total Operating Expenses | | -82.0 | 29.0 | 29.0 | 26.0 | 23.0 | 26.0 | 25.0 | 39.0 | 22.0 | 25.0 |
|---|
| Operating Income | | 529.0 | 431.0 | 378.0 | 248.0 | 370.0 | 406.0 | 347.0 | 456.0 | 422.0 | 292.0 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 1,769.7 | 1,769.7 | 2,162.0 | 1,962.0 | 1,470.0 | 1,247.0 | 1,159.0 | 1,180.0 | 1,041.0 | 951.0 | 806.0 | 817.4 | 741.4 | 647.9 | 571.5 | 473.3 | 393.6 |
|---|
| Interest Expense | | 645.2 | 645.2 | 659.0 | 530.0 | 455.0 | 372.0 | 317.0 | 291.0 | 240.0 | 225.0 | 186.0 | 227.0 | 216.0 | 171.5 | 143.0 | 122.5 | 79.3 |
|---|
| Other Expense | | -210.0 | -793.0 | 0.0 | -326.0 | -455.0 | 0.0 | 0.0 | 0.0 | -240.0 | -225.0 | -186.0 | -227.0 | -216.0 | -171.5 | -143.0 | 37.1 | 476.0 |
|---|
| IBT | | 1,376.0 | 1,398.0 | 1,595.0 | 1,542.0 | 655.0 | 1,596.0 | 503.0 | 809.0 | 877.0 | 686.0 | 495.0 | 396.4 | 609.3 | 502.6 | 519.4 | 326.9 | 697.2 |
|---|
| Income Tax Expense | | 77.0 | 99.0 | 73.0 | 20.0 | 55.0 | 29.0 | 19.0 | 16.0 | 19.0 | 19.0 | 21.0 | 17.8 | 18.3 | 14.1 | 11.2 | 7.5 | 5.4 |
|---|
| Net Income | | 1,299.0 | 1,299.0 | 1,522.0 | 1,522.0 | 600.0 | 1,567.0 | 484.0 | 793.0 | 858.0 | 667.0 | 474.0 | 378.7 | 590.9 | 488.5 | 508.2 | 319.5 | 691.8 |
| 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 | | 149.7 | 561.0 | 533.0 | 526.0 | 542.0 | 568.0 | 539.0 | 513.0 | 521.0 | 495.0 |
|---|
| Interest Expense | | 106.2 | 195.0 | 172.0 | 172.0 | 174.0 | 181.0 | 160.0 | 144.0 | 144.0 | 132.0 |
|---|
| Other Expense | | -210.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -89.0 | 66.0 |
|---|
| IBT | | 319.0 | 431.0 | 378.0 | 248.0 | 370.0 | 406.0 | 347.0 | 456.0 | 422.0 | 503.0 |
|---|
| Income Tax Expense | | 26.0 | 27.0 | 17.0 | 7.0 | 13.0 | 12.0 | 25.0 | 7.0 | 9.0 | 3.0 |
|---|
| Net Income | | 293.0 | 404.0 | 361.0 | 241.0 | 357.0 | 394.0 | 322.0 | 449.0 | 413.0 | 500.0 |
| 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 | $2.78 | $1.21 | $3.51 | $1.14 | $1.86 | $2.01 | $1.57 | $1.51 | $1.20 | $1.94 | $1.83 | $2.21 | $1.56 | $3.91 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $2.68 | $1.19 | $3.51 | $1.14 | $1.86 | $2.01 | $1.57 | $1.51 | $1.20 | $1.94 | $1.83 | $2.21 | $1.56 | $3.91 |
|---|
| Shares Outstanding | | 699.0 | 699.0 | 624.0 | 554.0 | 498.0 | 446.0 | 424.0 | 427.0 | 426.0 | 425.0 | 314.0 | 314.0 | 305.0 | 266.9 | 230.2 | 204.9 | 176.7 |
|---|
| Diluted Shares Outstanding | | 699.0 | 699.0 | 624.0 | 575.0 | 518.0 | 446.0 | 424.0 | 427.0 | 426.0 | 425.0 | 314.0 | 314.0 | 305.0 | 266.9 | 230.2 | 204.9 | 176.7 |
| 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 | $0.72 | $0.89 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.70 | $0.86 |
|---|
| Shares Outstanding | | 699.0 | 709.0 | 695.0 | 676.0 | 655.0 | 635.0 | 616.0 | 591.0 | 572.0 | 562.0 |
|---|
| Diluted Shares Outstanding | | 699.0 | 709.0 | 695.0 | 676.0 | 655.0 | 635.0 | 616.0 | 591.0 | 593.0 | 582.0 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 681.0 | 635.0 | 535.0 | 303.0 | 372.0 | 254.0 | 176.0 | 296.0 | 316.0 | 223.0 | 257.1 | 194.6 | 149.6 | 269.0 | 120.8 | 100.8 |
|---|
| Short Term Investments | | 7.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 9,046,440.5 | 9,019,350.6 | 7,625,264.1 | 5,918,630.4 | 5,089,411.5 | 4,313,672.0 |
|---|
| Total Cash & ST Investments | | 681.0 | 635.0 | 535.0 | 303.0 | 372.0 | 254.0 | 176.0 | 296.0 | 316.0 | 223.0 | 257.1 | 194.6 | 149.6 | 269.0 | 120.8 | 100.8 |
|---|
| Accounts Receivable | | 331.0 | 516.0 | 261.0 | 180.0 | 222.0 | 223.0 | 131.0 | 103.0 | 94.0 | 141.0 | 138.0 | 161.8 | 252.5 | 109.1 | 99.6 | 81.4 |
|---|
| 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 | | -1,012.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 72.5 | 0.0 |
|---|
| Total Current Assets | | 1,012.0 | 1,151.0 | 796.0 | 483.0 | 594.0 | 477.0 | 307.0 | 399.0 | 409.0 | 335.0 | 395,024.0 | 355,536.0 | 273,610.0 | 378,041.0 | 292.9 | 182.2 |
| 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 | | 1,036.0 | 447.0 | 647.0 | 635.0 | 486.0 | 601.0 | 509.0 | 535.0 | 527.0 | 411.0 |
|---|
| 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 | | 1,036.0 | 447.0 | 647.0 | 635.0 | 486.0 | 601.0 | 509.0 | 535.0 | 527.0 | 411.0 |
|---|
| Accounts Receivable | | 631.0 | 306.0 | 272.0 | 516.0 | 382.0 | 331.0 | 464.0 | 261.0 | 259.0 | 186.0 |
|---|
| Inventory | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 825.0 | 820.0 | 634.0 |
|---|
| Other Current Assets | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Current Assets | | 1,667.0 | 753.0 | 919.0 | 1,151.0 | 868.0 | 932.0 | 973.0 | 796.0 | 742.0 | 592.0 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 8.0 | 0.0 | 10.0 | 20.0 | 27.0 | 38.0 | 94.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Goodwill | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | 0.0 | 0.0 | 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 | | 24,973.0 | 26,722.0 | 0.0 | 21,780.0 | 20,009.0 | 15,515.0 | 14,426.0 | 12,417.0 | 11,841.0 | 8,820.0 | 9,055.5 | 9,028.4 | 7,632.9 | 5,924.6 | 5,094.5 | 4,318.0 |
|---|
| Other Long-Term Assets | | 99.0 | 381.0 | 0.0 | -21,800.0 | -20,036.0 | -15,553.0 | -14,520.0 | -12,417.0 | -11,841.0 | -8,820.0 | -9,055.5 | -9,028.4 | -7,632.9 | -5,924.6 | 0.0 | 62.4 |
|---|
| Total Long-Term Assets | | 25,080.0 | 27,103.0 | 10.0 | 21,800.0 | 20,036.0 | 15,553.0 | 14,520.0 | 12,417.0 | 11,841.0 | 8,820.0 | 9,055.5 | 9,028.4 | 7,632.9 | 5,924.6 | 5,094.5 | 4,380.4 |
|---|
| Total Assets | | 26,092.0 | 28,254.0 | 23,800.0 | 22,398.0 | 20,843.0 | 16,196.0 | 14,905.0 | 12,895.0 | 12,347.0 | 9,245.0 | 9,531.4 | 9,497.8 | 8,141.5 | 6,401.2 | 5,387.4 | 4,562.5 |
| 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 | 7.0 | 8.0 | 9.0 | 10.0 | 13.0 | 15.0 |
|---|
| 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Long-Term Investments | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 22,874.0 | 21,929.0 | 21,496.0 |
|---|
| Other Long-Term Assets | | 29,139.0 | 28,318.0 | 27,398.0 | 27,103.0 | 26,225.0 | 25,152.0 | 23,274.0 | -22,884.0 | -21,929.0 | -21,496.0 |
|---|
| Total Long-Term Assets | | 29,139.0 | 28,318.0 | 27,398.0 | 27,103.0 | 26,232.0 | 25,160.0 | 23,283.0 | 22,884.0 | 13.0 | 15.0 |
|---|
| Total Assets | | 30,806.0 | 29,071.0 | 28,317.0 | 28,254.0 | 27,100.0 | 26,092.0 | 24,256.0 | 23,800.0 | 22,920.0 | 22,231.0 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 400.0 | 406.0 | 373.0 | 294.0 | 427.0 | 202.0 | 186.0 | 188.0 | 245.0 | 102.0 | 111.9 | 129.0 | 111.6 | 85.4 | 74.1 | 81.1 |
|---|
| Short-Term Debt | | 3.0 | 0.0 | 17.0 | 31.0 | 43.0 | 59.0 | 121.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 463.0 | 538.3 |
|---|
| Other Current Liabilities | | 246.0 | 0.0 | 291.0 | -31.0 | -427.0 | -202.0 | -186.0 | -188.0 | -245.0 | -102.0 | -111.9 | -129.0 | -111.6 | -85.4 | 92.5 | 52.4 |
|---|
| Current Liabilities | | 1,285.0 | 406.0 | 681.0 | 294.0 | 427.0 | 202.0 | 186.0 | 188.0 | 245.0 | 102.0 | 111.9 | 129.0 | 111.6 | 85.4 | 629.6 | 671.8 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 130.0 | 199.0 | 140.0 | 406.0 | 164.0 | 163.0 | 121.0 | 373.0 | 218.0 | 214.0 |
|---|
| Short-Term Debt | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1,333.0 | 20.0 | 0.0 |
|---|
| Other Current Liabilities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -1,706.0 | -218.0 | -190.0 |
|---|
| Current Liabilities | | 130.0 | 199.0 | 140.0 | 406.0 | 164.0 | 163.0 | 121.0 | 373.0 | 20.0 | 24.0 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 12,993.0 | 13,759.0 | 11.0 | 12,320.0 | 11,137.0 | 8,550.0 | 7,092.0 | 5,214.0 | 4,854.0 | 3,874.0 | 4,138.5 | 3,924.5 | 2,986.3 | 2,195.9 | 2,073.6 | 1,378.5 |
|---|
| Capital Leases | | 11.0 | 0.0 | 17.0 | 31.0 | 43.0 | 59.0 | 121.0 | 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 | | 13,728.0 | 14,899.0 | 12,599.0 | 12,843.0 | 11,975.0 | 9,020.0 | 7,438.0 | 5,595.0 | 5,249.0 | 4,080.0 | 4,358.0 | 4,214.1 | 3,237.1 | 2,412.9 | 2,240.2 | 1,512.0 |
| 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 | | 15,605.0 | 14,109.0 | 13,922.0 | 13,759.0 | 13,547.0 | 13,007.0 | 11,744.0 | 11.0 | 16.0 | 16.0 |
|---|
| Capital Leases | | 0.0 | 0.0 | 0.0 | 0.0 | 13.0 | 11.0 | 15.0 | 11.0 | 20.0 | 24.0 |
|---|
| 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 | | 16,484.0 | 15,037.0 | 14,645.0 | 14,899.0 | 14,327.0 | 13,728.0 | 12,384.0 | 12,599.0 | 12,105.0 | 11,877.0 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 1.0 | 1.0 | 1.0 | 1.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 |
|---|
| Retained Earnings | | 642.0 | 852.0 | 462.0 | -2.0 | 315.0 | -480.0 | -293.0 | 127.0 | -81.0 | 37.0 | -0.9 | -32.8 | -8.8 | -27.9 | -10.4 | -11.3 |
|---|
| Comprehensive Income | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 127.0 | -94.0 | -127.0 | -145.0 | -45.0 | -78.0 | -129.0 | -232.8 | -143.7 |
|---|
| Total Common Equity | | 12,364.0 | 13,355.0 | 11,201.0 | 9,555.0 | 8,868.0 | 7,176.0 | 7,467.0 | 7,300.0 | 7,098.0 | 5,165.0 | 5,173.3 | 5,283.7 | 4,904.4 | 3,988.3 | 3,147.3 | 3,050.5 |
| 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 | | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 |
|---|
| Retained Earnings | | 851.0 | 789.0 | 765.0 | 852.0 | 728.0 | 642.0 | 620.0 | 462.0 | 309.0 | 80.0 |
|---|
| Comprehensive Income | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Common Equity | | 14,322.0 | 14,034.0 | 13,672.0 | 13,355.0 | 12,773.0 | 12,364.0 | 11,872.0 | 11,201.0 | 10,815.0 | 10,354.0 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 13,007.0 | 13,759.0 | 11,935.0 | 12,320.0 | 11,137.0 | 8,550.0 | 7,092.0 | 5,214.0 | 4,854.0 | 3,874.0 | 4,138.5 | 3,924.5 | 2,986.3 | 2,195.9 | 2,073.6 | 1,378.5 |
|---|
| Book Value | | 12,364.0 | 13,355.0 | 11,201.0 | 9,555.0 | 8,868.0 | 7,176.0 | 7,467.0 | 7,300.0 | 7,098.0 | 5,165.0 | 5,173.3 | 5,283.7 | 4,904.4 | 3,988.3 | 3,147.3 | 3,050.5 |
| 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 | | 14,322.0 | 14,034.0 | 13,672.0 | 13,355.0 | 12,773.0 | 12,364.0 | 11,872.0 | 11,201.0 | 10,815.0 | 10,354.0 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | 1,684.0 | 1,415.0 | 1,522.0 | 1,522.0 | 600.0 | 1,567.0 | 484.0 | 793.0 | 858.0 | 667.0 | 474.0 | 378.7 | 590.9 | 488.5 | 508.2 | 319.5 | 691.8 |
|---|
| Depreciation & Amortization | | 26.0 | 34.0 | 0.0 | 0.0 | 26.0 | 29.0 | 23.0 | 18.0 | 18.0 | 1.0 | 1.0 | 0.7 | 0.8 | 0.8 | 0.8 | 0.9 | 0.9 |
|---|
| 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 | | 153.0 | -82.0 | 190.0 | 31.0 | -147.0 | 208.0 | 78.0 | -39.0 | 16.0 | 3.0 | -2.0 | -30.9 | -0.6 | 10.3 | 58.2 | 31.3 | -93.8 |
|---|
| Change In Accounts Receivable | | -94.0 | -2.0 | 89.0 | 0.0 | 0.0 | 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 | | 87.0 | -68.0 | 58.0 | 24.0 | 11.0 | 27.0 | 3.0 | 27.0 | -66.0 | -122.0 | 0.0 | -23,798.0 | 13,243.0 | 13,771.0 | 5,774.0 | 12,662.0 | -93,484.0 |
|---|
| Change In Inventories | | -1.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | | -1,446.0 | -225.0 | -430.0 | -1,042.0 | -1,838.0 | -4,263.0 | -1,142.0 | -1,982.0 | -588.0 | -2,719.0 | 234.0 | 11.8 | -1,249.7 | -1,797.2 | -818.1 | -748.5 | -1,255.4 |
|---|
| Cash from Operations | | -20.0 | 0.0 | 0.0 | 511.0 | -1,359.0 | -2,459.0 | -557.0 | -1,210.0 | 304.0 | -2,048.0 | 707.0 | 360.4 | -658.5 | -1,297.6 | -250.9 | -396.9 | -656.5 |
| 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 | | 293.0 | 404.0 | 361.0 | 241.0 | 357.0 | 394.0 | 322.0 | 449.0 | 413.0 | 500.0 |
|---|
| Depreciation & Amortization | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 6.0 | 7.0 |
|---|
| 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 | | -38.0 | -16.0 | 101.0 | -129.0 | 112.0 | 36.0 | 18.0 | -5.0 | 53.0 | 58.0 |
|---|
| Change In Accounts Receivable | | -48.0 | 35.0 | -55.0 | 66.0 | 103.0 | 24.0 | -48.0 | 10.0 | -36.0 | -20.0 |
|---|
| Change In Accounts Payable | | -35.0 | 2.0 | 142.0 | -177.0 | -58.0 | 52.0 | 25.0 | 7.0 | 4.0 | 83.0 |
|---|
| Change In Inventories | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -1.0 | 0.0 |
|---|
| Other Non-cash Items | | -7.0 | -23.0 | -115.0 | 70.0 | -59.0 | -93.0 | -26.0 | -223.0 | -831.0 | -519.0 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -359.0 | 46.0 |
| 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 | 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 | -2,381.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -774,190.0 |
|---|
| Investments | | -9,573.0 | -14,075.0 | -12,622.0 | -5,804.0 | -9,852.0 | -13,644.0 | -6,759.0 | -6,796.0 | -7,109.0 | -7,229.0 | 0.0 | -3,815,974.0 | -4,536,804.0 | -3,494,767.0 | -3,160,021.0 | -3,263,626.0 | -1,559,819.0 |
|---|
| Sales of Investment | | 6,804.0 | 11,216.0 | 9,212.0 | 5,315.0 | 7,747.0 | 10,250.0 | 5,468.0 | 4,905.0 | 6,747.0 | 7,047.0 | 0.0 | 3,692,199.0 | 3,411,764.0 | 1,722,672.0 | 2,494,062.0 | 2,516,090.0 | 1,562,356.0 |
|---|
| Other Investing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Cash from Investing | | -2,769.0 | 0.0 | 0.0 | -489.0 | -2,105.0 | -3,394.0 | -1,291.0 | -1,891.0 | -362.0 | -2,563.0 | 0.0 | -123,775.0 | -1,125,040.0 | -1,772,095.0 | -665,959.0 | -747,536.0 | -771,653.0 |
| 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 | | -4,812.0 | -3,508.0 | -2,740.0 | -3,015.0 | -3,153.0 | -3,248.0 | -3,274.0 | -2,947.0 | -1,952.0 | -1,400.0 |
|---|
| Sales of Investment | | 4,137.0 | 2,370.0 | 2,175.0 | 2,534.0 | 2,475.0 | 2,390.0 | 1,642.0 | 2,705.0 | 1,291.0 | 1,166.0 |
|---|
| Other Investing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Cash from Investing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -661.0 | -234.0 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -1,984.0 | 0.0 | 0.0 | -388.0 | -6,818.0 | -16,829.0 | -6,737.0 | -11,422.0 | -6,241.0 | -11,228.0 | -10,104.0 | -3,697.8 | -3,955.4 | -5,654.0 | -3,091.5 | -1,738.6 | -2,154.9 |
|---|
| Debt Issued | | 3,561.0 | 13,759.0 | 1,824.0 | 3.0 | 8,001.0 | 19,416.0 | 8,195.0 | 13,300.0 | 6,601.0 | 12,208.0 | 9,839.5 | 3,911.7 | 4,893.6 | 6,444.4 | 3,213.8 | 2,433.7 | 3,533.4 |
|---|
| Issuance of Common Stock | | 985.0 | 0.0 | 0.0 | 1,155.0 | 1,001.0 | 819.0 | 4.0 | 64.0 | 0.0 | 1,839.0 | 0.0 | 0.0 | 257.7 | 833.5 | 680.0 | 0.0 | 1,330.6 |
|---|
| Repurchase of Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -100.0 | 0.0 | 0.0 | 0.0 | -5.0 | -1.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Dividends Paid | | -1,066.0 | 0.0 | 0.0 | -1,031.0 | -912.0 | -694.0 | -679.0 | -694.0 | -656.0 | -642.0 | -477.0 | -487.4 | -464.4 | -411.5 | -357.3 | -277.2 | -229.8 |
|---|
| Other Financing Activities | | 879.0 | 0.0 | 0.0 | -20.0 | 7,939.0 | 19,323.0 | 8,219.0 | 13,142.0 | 6,573.0 | 12,172.0 | 9,845.0 | 3,888.9 | 4,865.6 | 6,410.2 | 3,168.1 | 2,432.7 | 1,712.1 |
|---|
| Cash from Financing | | 1,880.0 | 0.0 | 0.0 | -284.0 | 1,210.0 | 2,619.0 | 707.0 | 1,090.0 | -324.0 | 2,141.0 | -741.0 | -297.9 | 703.5 | 1,178.2 | 399.2 | 416.9 | 658.0 |
| 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 | 348.0 | 150.0 |
|---|
| Debt Issued | | 15,605.0 | 1,496.0 | 187.0 | 163.0 | 212.0 | 540.0 | 1,263.0 | -191.0 | 712.0 | 291.0 |
|---|
| Issuance of Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 236.0 | 215.0 |
|---|
| 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 | -263.0 | -254.0 |
|---|
| Other Financing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -3.0 | -5.0 |
|---|
| Cash from Financing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 318.0 | 106.0 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | 228.0 | 64.0 | 296.0 | 227.0 | -149.0 | 160.0 | 150.0 | -120.0 | -20.0 | 93.0 | -34.0 | 62.5 | 44.9 | -119.4 | 148.3 | 20.0 | 1.5 |
|---|
| Closing Cash Balance | | 681.0 | 924.0 | 860.0 | 564.0 | 337.0 | 486.0 | 326.0 | 176.0 | 296.0 | 316.0 | 223.0 | 257.1 | 194.6 | 149.6 | 269.0 | 120.8 | 100.8 |
| 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 | | -330.0 | 590.0 | -78.0 | -118.0 | 236.0 | -57.0 | 104.0 | 13.0 | -41.0 | 152.0 |
|---|
| Closing Cash Balance | | 924.0 | 1,254.0 | 664.0 | 742.0 | 860.0 | 624.0 | 681.0 | 577.0 | 564.0 | 605.0 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | -20.0 | 1,142.0 | 1,282.0 | 511.0 | -1,359.0 | -2,459.0 | -557.0 | -1,210.0 | 304.0 | -2,048.0 | 707.0 | 360.4 | -658.5 | -1,297.6 | -250.9 | -396.9 | -656.5 |
|---|
| Real Free Cash Flow | | -20.0 | 1,142.0 | 1,282.0 | 511.0 | -1,359.0 | -2,459.0 | -557.0 | -1,210.0 | 304.0 | -2,048.0 | 707.0 | 360.4 | -658.5 | -1,297.6 | -250.9 | -396.9 | -656.5 |
| 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 | | 248.0 | 365.0 | 347.0 | 182.0 | 410.0 | 337.0 | 314.0 | 221.0 | -359.0 | 46.0 |
|---|
| Real Free Cash Flow | | 248.0 | 365.0 | 347.0 | 182.0 | 410.0 | 337.0 | 314.0 | 221.0 | -359.0 | 46.0 |