BZ
Výsledovka
Rozvaha
Peněžní toky
V miliónech (USD)
| Revenue |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
| Total Revenues | | 8,238.8 | 8,042.3 | 7,355.7 | 5,952.0 | 4,511.1 | 4,259.1 | 1,944.4 | 998.7 |
|---|
| Cost of Revenues | | 1,230.9 | 1,201.5 | 1,239.7 | 1,059.9 | 754.9 | 554.6 | 240.2 | 137.8 |
|---|
| Gross Profit | | 7,007.9 | 6,840.8 | 6,116.0 | 4,892.2 | 3,756.2 | 3,704.5 | 1,704.1 | 860.9 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 2,049.8 | 2,163.3 | 2,102.4 | 1,923.3 | 1,823.6 | 1,911.6 | 1,916.7 | 1,703.8 | 1,580.2 | 1,606.6 |
|---|
| Cost of Revenues | | 304.8 | 307.8 | 307.5 | 310.8 | 313.7 | 314.0 | 316.5 | 295.4 | 274.8 | 267.5 |
|---|
| Gross Profit | | 1,745.0 | 1,855.5 | 1,795.0 | 1,612.5 | 1,509.9 | 1,597.5 | 1,600.2 | 1,408.3 | 1,305.4 | 1,339.1 |
| Operating Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
| R&D Expenses | | 0.0 | 0.0 | 0.0 | 1,543.6 | 1,182.7 | 822.0 | 513.4 | 325.6 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 2,803.0 | 2,720.6 | 3,933.8 | 2,144.5 | 1,049.8 |
|---|
| Depreciation & Amortization | | 0.0 | 0.0 | 686.5 | 258.8 | -73.8 | -22.8 | 107.0 | 47.8 |
|---|
| Total Operating Expenses | | 4,520.9 | 4,422.4 | 4,943.0 | 4,311.2 | 3,885.7 | 4,740.8 | 2,649.1 | 1,372.8 |
|---|
| Operating Income | | 2,487.0 | 2,418.4 | 1,172.9 | 581.0 | -129.5 | -1,036.3 | -944.9 | -511.9 |
| 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 | 430.2 | 414.4 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 658.2 | 676.8 |
|---|
| Depreciation & Amortization | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 64.7 | 35.0 |
|---|
| Total Operating Expenses | | 1,036.1 | 1,168.4 | 1,143.8 | 1,172.7 | 1,129.3 | 1,267.4 | 1,241.6 | 1,304.7 | 1,083.1 | 1,078.1 |
|---|
| Operating Income | | 708.9 | 687.1 | 651.2 | 439.8 | 380.6 | 330.2 | 358.6 | 103.6 | 222.3 | 261.0 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
| Interest Income | | 703.6 | 686.7 | 625.3 | 606.8 | 161.3 | 9.7 | 3.3 | 0.1 |
|---|
| Interest Expense | | 0.0 | 0.0 | 0.0 | 0.0 | 161.3 | 0.0 | 0.0 | 0.3 |
|---|
| Other Expense | | 701.4 | 694.6 | 659.7 | 640.8 | 246.5 | 24.8 | 3.0 | 9.9 |
|---|
| IBT | | 3,188.4 | 3,113.0 | 1,832.7 | 1,221.8 | 117.0 | -1,011.5 | -941.9 | -502.1 |
|---|
| Income Tax Expense | | 507.5 | 495.9 | 265.6 | 122.6 | 9.8 | 59.5 | -4.1 | -9.9 |
|---|
| Net Income | | 2,725.8 | 2,660.8 | 1,584.7 | 1,099.2 | 107.2 | -1,071.1 | -937.8 | -492.2 |
| 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 | | 169.2 | 228.0 | 157.0 | 149.5 | 156.5 | 158.9 | 153.8 | 156.1 | 459.9 | 15.3 |
|---|
| Interest Expense | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Expense | | 135.5 | 260.5 | 157.0 | 148.3 | 154.4 | 195.9 | 153.6 | 155.8 | 158.2 | 196.6 |
|---|
| IBT | | 844.4 | 947.6 | 808.2 | 588.1 | 535.0 | 526.1 | 512.2 | 259.4 | 380.5 | 457.6 |
|---|
| Income Tax Expense | | 162.2 | 172.2 | 97.1 | 76.0 | 90.7 | 62.2 | 95.0 | 17.7 | 49.2 | 31.9 |
|---|
| Net Income | | 684.6 | 806.6 | 716.4 | 518.1 | 449.6 | 468.4 | 421.7 | 245.0 | 331.3 | 425.7 |
| Per Share Data |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
| EPS | | $0.00 | $0.00 | $0.00 | $2.44 | $0.24 | $-4.05 | $-2.15 | $-1.13 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $2.44 | $0.24 | $-4.05 | $-2.05 | $-1.07 |
|---|
| Shares Outstanding | | 464.5 | 450.5 | 225.0 | 450.5 | 434.5 | 264.7 | 435.2 | 435.2 |
|---|
| Diluted Shares Outstanding | | 478.1 | 463.5 | 225.7 | 451.4 | 456.1 | 264.7 | 458.5 | 458.5 |
| 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 | $0.76 | $0.98 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.74 | $0.94 |
|---|
| Shares Outstanding | | 464.5 | 460.6 | 435.5 | 435.5 | 224.7 | 225.2 | 222.2 | 220.2 | 438.1 | 435.2 |
|---|
| Diluted Shares Outstanding | | 478.1 | 474.7 | 447.8 | 447.8 | 224.7 | 226.7 | 231.0 | 226.8 | 451.9 | 449.9 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
| Cash And Equivalents | | 3,472.4 | 2,553.1 | 2,473.0 | 9,751.8 | 11,341.8 | 3,998.2 | 407.4 |
|---|
| Short Term Investments | | 10,809.5 | 12,128.0 | 10,436.7 | 3,458.1 | 885.0 | 536.4 | 1,142.0 |
|---|
| Total Cash & ST Investments | | 14,281.9 | 14,681.1 | 12,909.6 | 13,209.9 | 12,226.8 | 4,534.6 | 1,549.4 |
|---|
| Accounts Receivable | | 35.5 | 205.0 | 16.7 | 252.0 | 7.6 | 121.9 | 75.5 |
|---|
| Inventory | | 2.8 | 3.0 | 204.1 | 280.0 | 704.7 | 89.4 | 82.7 |
|---|
| Other Current Assets | | 535.5 | 211.2 | 242.6 | 84.3 | 19.9 | 1.4 | 0.2 |
|---|
| Total Current Assets | | 14,855.7 | 15,100.4 | 13,373.0 | 13,826.3 | 12,959.0 | 4,747.3 | 1,707.8 |
| 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 | | 3,159.5 | 2,790.4 | 2,553.1 | 2,816.2 | 3,472.4 | 2,747.2 | 2,473.0 | 2,444.6 | 2,740.8 | 6,254.6 |
|---|
| Short Term Investments | | 12,862.3 | 11,994.7 | 12,128.0 | 11,783.3 | 10,809.5 | 9,154.4 | 10,436.7 | 10,354.6 | 10,050.1 | 7,201.5 |
|---|
| Total Cash & ST Investments | | 16,021.8 | 14,785.2 | 14,681.1 | 14,599.5 | 14,281.9 | 11,901.6 | 12,909.6 | 12,799.2 | 12,790.8 | 13,456.1 |
|---|
| Accounts Receivable | | 314.3 | 48.0 | 205.0 | 38.2 | 35.5 | 25.6 | 220.8 | 16.5 | 210.1 | 24.4 |
|---|
| Inventory | | 2.7 | 2.9 | 3.0 | 2.9 | 2.8 | 2.6 | 206.2 | 0.0 | 186.4 | 0.0 |
|---|
| Other Current Assets | | 289.0 | 845.0 | 211.2 | 506.6 | 535.5 | 684.9 | 242.6 | 641.6 | 251.6 | 476.1 |
|---|
| Total Current Assets | | 16,627.9 | 15,681.0 | 15,100.4 | 15,147.1 | 14,855.7 | 12,614.8 | 13,373.0 | 13,457.2 | 13,252.5 | 13,956.6 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
| Net Property, Plant & Equipment | | 2,318.5 | 2,036.6 | 2,076.1 | 980.7 | 678.2 | 335.4 | 170.6 |
|---|
| Goodwill | | 6.5 | 6.5 | 5.7 | 5.7 | 0.0 | 0.0 | 0.0 |
|---|
| Intangible Assets | | 270.8 | 252.6 | 8.1 | 10.3 | 0.5 | 0.5 | 0.6 |
|---|
| Long-Term Investments | | 1,713.4 | 1,914.5 | 2,473.1 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Long-Term Assets | | 0.0 | 0.0 | 4.0 | 4.0 | 4.0 | 0.0 | 0.0 |
|---|
| Total Long-Term Assets | | 4,309.2 | 4,210.3 | 4,567.0 | 1,000.6 | 682.7 | 336.0 | 171.2 |
|---|
| Total Assets | | 19,164.8 | 19,310.7 | 17,940.0 | 14,826.9 | 13,641.6 | 5,083.3 | 1,879.0 |
| 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 | | 1,708.6 | 1,850.3 | 2,036.6 | 2,162.3 | 2,318.5 | 2,238.1 | 2,076.1 | 1,442.6 | 1,159.2 | 1,028.9 |
|---|
| Goodwill | | 6.5 | 6.5 | 6.5 | 6.5 | 6.5 | 6.5 | 5.7 | 5.7 | 5.7 | 5.7 |
|---|
| Intangible Assets | | 234.4 | 243.5 | 252.6 | 261.7 | 270.8 | 279.9 | 8.1 | 8.6 | 9.2 | 9.7 |
|---|
| Long-Term Investments | | 2,606.5 | 2,606.5 | 1,914.5 | 1,235.8 | 1,713.4 | 3,577.9 | 2,473.1 | 2,405.5 | 1,952.2 | 0.0 |
|---|
| Other Long-Term Assets | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 4.0 | 4.0 | 4.0 | 4.0 |
|---|
| Total Long-Term Assets | | 4,556.1 | 4,706.9 | 4,210.3 | 3,666.3 | 4,309.2 | 6,102.3 | 4,567.0 | 3,866.4 | 3,130.3 | 1,048.3 |
|---|
| Total Assets | | 21,184.0 | 20,387.9 | 19,310.7 | 18,813.4 | 19,164.8 | 18,717.1 | 17,940.0 | 17,323.6 | 16,382.8 | 15,004.9 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
| Accounts Payable | | 170.7 | 110.7 | 629.2 | 43.2 | 53.0 | 41.9 | 42.6 |
|---|
| Short-Term Debt | | 185.7 | 180.8 | 155.0 | 151.4 | 127.5 | 59.6 | 57.2 |
|---|
| Other Current Liabilities | | 614.5 | 1,336.0 | 589.2 | 717.0 | 645.1 | 393.4 | 278.7 |
|---|
| Current Liabilities | | 4,145.9 | 4,192.1 | 4,357.4 | 3,031.1 | 2,784.2 | 1,720.0 | 1,007.9 |
| 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 | 92.6 | 110.7 | 81.4 | 170.7 | 464.8 | 629.2 | 340.9 | 173.5 | 108.9 |
|---|
| Short-Term Debt | | 130.0 | 150.8 | 180.8 | 192.1 | 185.7 | 145.0 | 155.0 | 136.2 | 148.9 | 150.5 |
|---|
| Other Current Liabilities | | 563.6 | 821.6 | 1,336.0 | 644.6 | 614.5 | 710.5 | 589.2 | 592.7 | 407.1 | 393.1 |
|---|
| Current Liabilities | | 4,237.8 | 4,406.5 | 4,192.1 | 3,989.7 | 4,145.9 | 4,461.3 | 4,357.4 | 3,663.7 | 3,407.2 | 3,085.4 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
| Long-Term Debt | | 211.2 | 121.3 | 125.1 | 143.6 | 183.4 | 76.4 | 37.7 |
|---|
| Capital Leases | | 396.9 | 302.1 | 280.1 | 295.0 | 310.9 | 135.9 | 94.9 |
|---|
| Def. Tax Liability | | 26.4 | 0.0 | 28.4 | 11.4 | 0.0 | 0.0 | 0.0 |
|---|
| Total Liabilities | | 4,383.5 | 4,347.9 | 4,510.9 | 3,186.1 | 2,967.6 | 7,383.4 | 3,539.9 |
| 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 | | 69.4 | 90.3 | 121.3 | 166.5 | 211.2 | 112.0 | 125.1 | 108.7 | 117.8 | 125.0 |
|---|
| Capital Leases | | 199.5 | 241.1 | 302.1 | 358.5 | 396.9 | 257.0 | 280.1 | 244.9 | 266.7 | 275.4 |
|---|
| Def. Tax Liability | | 39.8 | 33.9 | 34.5 | 23.5 | 26.4 | 0.0 | 28.4 | 26.1 | 25.8 | 27.1 |
|---|
| Total Liabilities | | 4,347.0 | 4,530.7 | 4,347.9 | 4,179.7 | 4,383.5 | 4,602.0 | 4,510.9 | 3,798.5 | 3,550.8 | 3,237.5 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
| Common Stock | | 0.0 | 0.6 | 0.6 | 0.6 | 0.6 | 0.1 | 0.1 |
|---|
| Retained Earnings | | 0.0 | -902.6 | -2,492.3 | -3,586.5 | -3,693.1 | -2,622.0 | -1,680.2 |
|---|
| Comprehensive Income | | 0.0 | 1,054.6 | 898.8 | 695.2 | -257.8 | -130.4 | 19.2 |
|---|
| Total Common Equity | | 14,781.4 | 14,867.4 | 13,429.2 | 11,640.8 | 10,674.1 | -2,300.1 | -1,660.9 |
| 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 | | 0.0 | 0.6 | 0.6 | 0.0 | 0.6 | 14,115.1 | 0.6 | 13,525.1 | 0.6 | 0.6 |
|---|
| Retained Earnings | | 0.0 | -384.5 | -902.6 | 0.0 | 0.0 | 0.0 | -2,492.3 | 0.0 | -3,244.2 | -3,553.8 |
|---|
| Comprehensive Income | | 0.0 | 1,040.3 | 1,054.6 | 0.0 | 0.0 | 0.0 | 903.8 | 0.0 | 1,099.0 | 555.3 |
|---|
| Total Common Equity | | 16,747.6 | 15,761.7 | 14,867.4 | 14,633.8 | 14,781.4 | 14,115.1 | 13,429.2 | 13,525.1 | 12,832.0 | 11,767.4 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
| Total Debt | | 396.9 | 302.1 | 280.1 | 295.0 | 310.9 | 135.9 | 94.9 |
|---|
| Book Value | | 14,781.4 | 14,962.8 | 13,429.2 | 11,640.8 | 10,674.1 | -2,300.1 | -1,660.9 |
| Other |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Total Debt | | 0.0 | 89.4 | 95.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Book Value | | 16,747.6 | 15,761.7 | 14,867.4 | 14,633.8 | 14,781.4 | 14,115.1 | 13,429.2 | 13,525.1 | 12,832.0 | 11,767.4 |
| Cash Flow From Operating Activities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
| Net Income | | 1,001.9 | 1,567.0 | 1,099.2 | 107.2 | -1,071.1 | -941.9 | -502.1 |
|---|
| Depreciation & Amortization | | 427.9 | 0.0 | 427.9 | 287.4 | 189.4 | 108.0 | 57.5 |
|---|
| Stock-Based Compensation | | 874.8 | 1,143.7 | 1,057.0 | 692.2 | 417.3 | 124.1 | 34.3 |
|---|
| Change Working Capital | | -20.2 | 146.4 | 737.7 | 4.2 | 603.9 | 567.2 | 304.6 |
|---|
| Change In Accounts Receivable | | -7.0 | -20.7 | -7.0 | -6.0 | 6.0 | -5.2 | -1.5 |
|---|
| Change In Accounts Payable | | 0.0 | -28.7 | 24.7 | 10.2 | 13.5 | -22.7 | 29.3 |
|---|
| Change In Inventories | | 0.0 | -3.0 | 0.0 | 0.0 | -173.8 | 9.6 | -58.4 |
|---|
| Other Non-cash Items | | 360.6 | 676.9 | -288.9 | -97.3 | 1,506.4 | 533.1 | 0.0 |
|---|
| Cash from Operations | | 3,513.5 | 0.0 | 3,047.0 | 1,003.0 | 1,641.4 | 395.9 | -105.7 |
| Cash Flow From Operating Activities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Net Income | | 806.6 | 716.4 | 518.1 | 449.6 | 468.4 | 421.7 | 245.0 | 331.2 | 425.7 | 309.6 |
|---|
| Depreciation & Amortization | | 0.0 | -176.4 | 0.0 | 686.5 | 0.0 | -160.9 | 0.0 | 427.9 | 0.0 | 0.0 |
|---|
| Stock-Based Compensation | | 216.4 | 229.7 | 251.8 | 278.2 | 275.1 | 301.4 | 289.0 | 297.4 | 288.4 | 258.9 |
|---|
| Change Working Capital | | 0.0 | 265.6 | -265.6 | -114.4 | 0.0 | 304.3 | -304.3 | -20.2 | 0.0 | 0.0 |
|---|
| Change In Accounts Receivable | | 0.0 | -1.9 | 1.9 | -17.5 | 0.0 | 2.4 | -2.4 | -7.0 | 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 | -0.2 | 0.2 | -3.0 | 0.0 | 2.6 | -2.6 | 0.0 | 0.0 | 0.0 |
|---|
| Other Non-cash Items | | 150.8 | 16.6 | 498.8 | -343.7 | 68.9 | 2.0 | 675.9 | -109.5 | 98.5 | 195.2 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 926.8 | 812.6 | 763.7 |
| Cash Flow From Investing Activities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
| Capital Expenditure | | -955.5 | 0.0 | -955.5 | -340.1 | -259.9 | -138.2 | -64.0 |
|---|
| Acquisitions | | -0.1 | 0.0 | -0.1 | -9.9 | 0.0 | 0.0 | 0.0 |
|---|
| Investments | | 0.0 | 0.0 | -19,262.1 | -5,213.1 | -3,940.0 | -1,834.4 | -1,171.9 |
|---|
| Sales of Investment | | 0.0 | 0.0 | 10,272.1 | 2,746.2 | 3,598.0 | 2,439.9 | 12.1 |
|---|
| Other Investing Activities | | -1,116.2 | 0.0 | 7.0 | 0.3 | 0.0 | 0.0 | 0.0 |
|---|
| Cash from Investing | | -2,144.0 | 0.0 | -9,938.6 | -2,816.6 | -601.9 | 467.3 | -1,223.8 |
| Cash Flow From Investing Activities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Capital Expenditure | | 0.0 | 36.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -955.5 | 0.0 | 0.0 |
|---|
| Acquisitions | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.1 | 0.0 | 0.0 |
|---|
| Investments | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Sales of Investment | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Investing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 466.1 | -1,058.8 | -4,427.6 |
|---|
| Cash from Investing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -489.5 | -1,058.8 | -4,427.6 |
| Cash Flow From Financing Activities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
| Debt Repaid | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -30.0 |
|---|
| Debt Issued | | 130.2 | 22.0 | -14.9 | -15.9 | 175.0 | 41.1 | 124.9 |
|---|
| Issuance of Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 6,406.9 | 79.0 | 0.0 |
|---|
| Repurchase of Common Stock | | -71.8 | -1,651.9 | -71.8 | -918.9 | -11.6 | 0.0 | 0.0 |
|---|
| Dividends Paid | | -562.9 | 0.0 | -562.9 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Financing Activities | | 44.2 | 0.0 | 217.7 | 249.7 | 36.0 | 2,803.1 | 1,023.5 |
|---|
| Cash from Financing | | -672.4 | 0.0 | -417.0 | -669.2 | 6,431.3 | 2,882.1 | 993.5 |
| Cash Flow From Financing Activities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Debt Repaid | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Debt Issued | | 199.5 | -41.6 | -61.0 | -56.4 | -38.3 | 139.9 | -23.1 | 35.2 | -21.8 | -8.7 |
|---|
| Issuance of Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Repurchase of Common Stock | | 0.0 | -7.4 | -93.4 | -1,651.9 | 0.0 | -9.2 | -113.8 | -71.8 | 0.0 | 0.0 |
|---|
| Dividends Paid | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -562.9 | 0.0 | 0.0 |
|---|
| Other Financing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 120.7 | -43.8 | 23.2 |
|---|
| Cash from Financing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -442.2 | -43.8 | 23.2 |
| Cash position |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
| Net Change in Cash | | 731.6 | 80.1 | -7,278.9 | -1,589.9 | 7,343.6 | 3,590.8 | -292.9 |
|---|
| Closing Cash Balance | | 3,472.4 | 2,553.1 | 2,473.0 | 9,751.8 | 11,341.8 | 3,998.2 | 407.4 |
| Cash position |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Net Change in Cash | | 1,538.6 | 369.1 | 237.3 | -263.1 | -656.2 | 725.2 | 274.2 | 28.3 | -296.1 | -3,513.8 |
|---|
| Closing Cash Balance | | 4,698.1 | 3,159.5 | 2,790.4 | 2,553.1 | 2,816.2 | 3,472.4 | 2,747.2 | 2,473.0 | 2,444.6 | 2,740.8 |
| Free Cash Flow |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
| Free Cash Flow | | 2,558.0 | 2,686.4 | 2,091.5 | 662.9 | 1,381.5 | 257.7 | -169.7 |
|---|
| Real Free Cash Flow | | 1,683.2 | 1,542.8 | 1,034.5 | -29.3 | 964.2 | 133.6 | -204.0 |
| Free Cash Flow |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Free Cash Flow | | 1,173.8 | 1,088.4 | 966.6 | 100.1 | 812.3 | 543.0 | 472.0 | -28.7 | 812.6 | 763.7 |
|---|
| Real Free Cash Flow | | 957.4 | 858.7 | 714.8 | -178.1 | 537.2 | 241.6 | 183.0 | -326.1 | 524.2 | 504.8 |