CNP
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 | | 9,357.0 | 9,357.0 | 8,643.0 | 8,696.0 | 9,321.0 | 8,352.0 | 7,418.0 | 7,564.0 | 10,589.0 | 9,614.0 | 7,528.0 | 7,386.0 | 9,226.0 | 8,106.0 | 7,452.0 | 8,450.0 | 8,785.0 |
|---|
| Cost of Revenues | | 6,671.0 | 6,671.0 | 4,667.0 | 5,010.0 | 5,924.0 | 5,145.0 | 4,489.0 | 4,794.0 | 8,109.0 | 7,115.0 | 5,059.0 | 5,109.0 | 6,890.0 | 5,755.0 | 4,747.0 | 4,055.0 | 4,574.0 |
|---|
| Gross Profit | | 2,686.0 | 2,686.0 | 3,976.0 | 3,686.0 | 3,397.0 | 3,207.0 | 2,929.0 | 2,770.0 | 2,480.0 | 2,499.0 | 2,469.0 | 2,277.0 | 2,336.0 | 2,351.0 | 2,705.0 | 4,395.0 | 4,211.0 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 2,505.0 | 1,988.0 | 1,944.0 | 2,920.0 | 2,262.0 | 1,856.0 | 1,905.0 | 2,620.0 | 2,182.0 | 1,860.0 |
|---|
| Cost of Revenues | | 1,814.0 | 1,353.0 | 1,387.0 | 2,117.0 | 1,286.0 | 973.0 | 911.0 | 1,497.0 | 1,372.0 | 841.0 |
|---|
| Gross Profit | | 691.0 | 635.0 | 557.0 | 803.0 | 976.0 | 883.0 | 994.0 | 1,123.0 | 810.0 | 1,019.0 |
| 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 | 63.0 | 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 |
|---|
| Depreciation & Amortization | | 1,530.0 | 1,530.0 | 1,439.0 | 1,401.0 | 1,262.0 | 1,374.0 | 1,219.0 | 1,591.0 | 1,291.0 | 1,060.0 | 1,152.0 | 997.0 | 1,041.0 | 954.0 | 1,050.0 | 886.0 | 864.0 |
|---|
| Total Operating Expenses | | 576.0 | 576.0 | 1,986.0 | 1,926.0 | 1,831.0 | 1,844.0 | 1,705.0 | 1,699.0 | 1,649.0 | 1,427.0 | 1,510.0 | 1,344.0 | 1,401.0 | 1,341.0 | 1,415.0 | 3,097.0 | 2,962.0 |
|---|
| Operating Income | | 2,110.0 | 2,110.0 | 1,990.0 | 1,760.0 | 1,566.0 | 1,363.0 | -168.0 | 1,071.0 | 831.0 | 1,072.0 | 959.0 | 933.0 | 935.0 | 1,010.0 | 1,038.0 | 1,298.0 | 1,249.0 |
| 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 | 13.0 | 22.0 |
|---|
| Depreciation & Amortization | | 405.0 | 392.0 | 370.0 | 363.0 | 356.0 | 334.0 | 386.0 | 363.0 | 359.0 | 374.0 |
|---|
| Total Operating Expenses | | 149.0 | 133.0 | 140.0 | 154.0 | 493.0 | 459.0 | 527.0 | 507.0 | 489.0 | 501.0 |
|---|
| Operating Income | | 542.0 | 502.0 | 417.0 | 649.0 | 483.0 | 424.0 | 467.0 | 616.0 | 321.0 | 518.0 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 4.0 | 22.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Interest Expense | | 903.0 | 903.0 | 838.0 | 701.0 | 524.0 | 529.0 | 501.0 | 567.0 | 420.0 | 368.0 | 405.0 | 432.0 | 446.0 | 484.0 | 569.0 | 583.0 | 621.0 |
|---|
| Other Expense | | -863.0 | -863.0 | -776.0 | -673.0 | -149.0 | -585.0 | -697.0 | -297.0 | 103.0 | 381.0 | 156.0 | -1,606.0 | 421.0 | 255.0 | 36.0 | 459.0 | 77.0 |
|---|
| IBT | | 1,247.0 | 1,247.0 | 1,214.0 | 1,087.0 | 1,417.0 | 778.0 | -865.0 | 774.0 | 514.0 | 1,063.0 | 686.0 | -1,130.0 | 885.0 | 781.0 | 757.0 | 1,174.0 | 705.0 |
|---|
| Income Tax Expense | | 195.0 | 195.0 | 195.0 | 170.0 | 360.0 | 110.0 | -274.0 | 92.0 | 146.0 | -729.0 | 254.0 | -438.0 | 274.0 | 470.0 | 340.0 | 404.0 | 263.0 |
|---|
| Net Income | | 1,052.0 | 1,052.0 | 1,019.0 | 917.0 | 1,057.0 | 668.0 | -591.0 | 791.0 | 368.0 | 1,792.0 | 432.0 | -692.0 | 611.0 | 311.0 | 417.0 | 1,357.0 | 442.0 |
| 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 | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 183.0 |
|---|
| Interest Expense | | 232.0 | 238.0 | 195.0 | 238.0 | 222.0 | 195.0 | 217.0 | 204.0 | 201.0 | 183.0 |
|---|
| Other Expense | | -212.0 | -216.0 | -164.0 | -271.0 | -203.0 | -179.0 | -206.0 | -188.0 | -204.0 | -168.0 |
|---|
| IBT | | 330.0 | 286.0 | 253.0 | 378.0 | 280.0 | 245.0 | 261.0 | 428.0 | 117.0 | 350.0 |
|---|
| Income Tax Expense | | 66.0 | -7.0 | 55.0 | 81.0 | 32.0 | 52.0 | 33.0 | 78.0 | -75.0 | 68.0 |
|---|
| Net Income | | 264.0 | 293.0 | 198.0 | 297.0 | 248.0 | 193.0 | 228.0 | 350.0 | 192.0 | 282.0 |
| 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 | $1.37 | $1.68 | $1.13 | $-1.11 | $1.34 | $0.82 | $4.16 | $1.00 | $-1.61 | $1.42 | $0.73 | $0.98 | $3.19 | $1.08 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $1.37 | $1.67 | $1.10 | $-1.11 | $1.33 | $0.81 | $4.13 | $1.00 | $-1.61 | $1.42 | $0.72 | $0.97 | $3.17 | $1.07 |
|---|
| Shares Outstanding | | 653.0 | 653.0 | 643.2 | 631.0 | 629.0 | 593.0 | 531.0 | 502.1 | 448.8 | 431.0 | 430.6 | 430.2 | 429.6 | 428.0 | 427.0 | 426.0 | 410.0 |
|---|
| Diluted Shares Outstanding | | 656.0 | 656.0 | 644.1 | 633.2 | 632.0 | 610.0 | 531.0 | 505.2 | 452.5 | 434.3 | 433.6 | 430.2 | 431.7 | 431.0 | 430.0 | 429.0 | 413.0 |
| 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 | $0.30 | $0.41 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.30 | $0.40 |
|---|
| Shares Outstanding | | 653.0 | 653.0 | 653.0 | 652.0 | 652.2 | 648.0 | 641.0 | 632.2 | 631.2 | 631.2 |
|---|
| Diluted Shares Outstanding | | 656.0 | 656.0 | 654.0 | 653.0 | 652.5 | 648.0 | 642.0 | 634.0 | 631.2 | 633.0 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 82.0 | 24.0 | 90.0 | 74.0 | 230.0 | 147.0 | 241.0 | 4,231.0 | 260.0 | 341.0 | 264.0 | 298.0 | 208.0 | 646.0 | 220.0 | 199.0 |
|---|
| Short Term Investments | | 477.0 | 561.0 | 541.0 | 510.0 | 1,439.0 | 871.0 | 822.0 | 540.0 | 960.0 | 953.0 | 805.0 | 930.0 | 767.0 | 540.0 | 386.0 | 367.0 |
|---|
| Total Cash & ST Investments | | 559.0 | 585.0 | 631.0 | 584.0 | 1,669.0 | 147.0 | 1,063.0 | 4,231.0 | 260.0 | 341.0 | 264.0 | 298.0 | 975.0 | 1,186.0 | 606.0 | 566.0 |
|---|
| Accounts Receivable | | 1,155.0 | 1,359.0 | 1,320.0 | 1,673.0 | 1,204.0 | 1,263.0 | 1,277.0 | 1,568.0 | 1,427.0 | 1,105.0 | 1,044.0 | 1,384.0 | 1,249.0 | 1,114.0 | 1,099.0 | 1,313.0 |
|---|
| Inventory | | 702.0 | 714.0 | 770.0 | 876.0 | 608.0 | 500.0 | 472.0 | 394.0 | 397.0 | 312.0 | 347.0 | 379.0 | 285.0 | 322.0 | 353.0 | 375.0 |
|---|
| Other Current Assets | | 1,664.0 | 1,723.0 | 306.0 | 1,556.0 | 1,395.0 | 2,773.0 | 3,606.0 | 2,794.0 | 3,135.0 | 2,582.0 | 2,425.0 | 2,970.0 | 24.0 | 252.0 | 279.0 | 328.0 |
|---|
| Total Current Assets | | 4,080.0 | 4,381.0 | 3,027.0 | 4,699.0 | 7,355.0 | 2,920.0 | 3,937.0 | 7,025.0 | 3,395.0 | 2,923.0 | 2,689.0 | 3,268.0 | 2,658.0 | 2,874.0 | 2,337.0 | 2,582.0 |
| 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 | | 67.0 | 93.0 | 1,254.0 | 24.0 | 112.0 | 66.0 | 161.0 | 90.0 | 120.0 | 214.0 |
|---|
| Short Term Investments | | 579.0 | 683.0 | 640.0 | 561.0 | 531.0 | 477.0 | 458.0 | 541.0 | 566.0 | 517.0 |
|---|
| Total Cash & ST Investments | | 646.0 | 776.0 | 1,894.0 | 585.0 | 643.0 | 543.0 | 619.0 | 631.0 | 686.0 | 731.0 |
|---|
| Accounts Receivable | | 1,294.0 | 1,191.0 | 1,353.0 | 1,359.0 | 1,208.0 | 1,155.0 | 1,251.0 | 1,320.0 | 1,174.0 | 945.0 |
|---|
| Inventory | | 782.0 | 694.0 | 608.0 | 714.0 | 733.0 | 702.0 | 663.0 | 770.0 | 810.0 | 729.0 |
|---|
| Other Current Assets | | 227.0 | 269.0 | 281.0 | 1,723.0 | 1,686.0 | 1,680.0 | 1,753.0 | 287.0 | 334.0 | 379.0 |
|---|
| Total Current Assets | | 2,949.0 | 2,930.0 | 4,136.0 | 4,381.0 | 4,270.0 | 4,080.0 | 4,286.0 | 3,027.0 | 3,022.0 | 2,802.0 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 30,234.0 | 32,089.0 | 30,392.0 | 27,143.0 | 23,484.0 | 22,362.0 | 20,624.0 | 14,044.0 | 13,057.0 | 12,307.0 | 11,537.0 | 10,502.0 | 9,593.0 | 13,597.0 | 12,402.0 | 11,732.0 |
|---|
| Goodwill | | 3,943.0 | 3,943.0 | 4,160.0 | 4,294.0 | 4,294.0 | 4,697.0 | 4,882.0 | 867.0 | 867.0 | 862.0 | 840.0 | 840.0 | 840.0 | 1,468.0 | 1,696.0 | 1,696.0 |
|---|
| Intangible Assets | | 0.0 | 0.0 | 0.0 | 38.0 | 0.0 | 0.0 | 321.0 | 65.0 | 74.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Long-Term Investments | | -4,324.0 | 0.0 | 0.0 | 0.0 | -3,904.0 | 1,146.0 | 2,771.0 | 2,845.0 | 2,835.0 | 2,868.0 | 2,594.0 | 4,521.0 | 4,518.0 | 405.0 | 472.0 | 468.0 |
|---|
| Other Long-Term Assets | | 2,719.0 | 3,355.0 | 2,136.0 | -1,614.0 | 2,546.0 | 252.0 | 1,198.0 | 1,205.0 | -592.0 | -2,394.0 | -1,373.0 | 3,386.0 | 3,653.0 | 3,923.0 | 4,289.0 | 3,226.0 |
|---|
| Total Long-Term Assets | | 36,896.0 | 39,387.0 | 36,688.0 | 33,847.0 | 30,324.0 | 30,551.0 | 31,592.0 | 19,984.0 | 19,341.0 | 18,906.0 | 18,645.0 | 19,932.0 | 19,212.0 | 19,997.0 | 19,366.0 | 17,529.0 |
|---|
| Total Assets | | 40,976.0 | 43,768.0 | 39,715.0 | 38,546.0 | 37,679.0 | 33,471.0 | 35,529.0 | 27,009.0 | 22,736.0 | 21,829.0 | 21,334.0 | 23,200.0 | 21,870.0 | 22,871.0 | 21,703.0 | 20,111.0 |
| 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 | | 34,547.0 | 33,901.0 | 33,100.0 | 32,089.0 | 31,438.0 | 30,234.0 | 29,391.0 | 29,853.0 | 29,171.0 | 28,454.0 |
|---|
| Goodwill | | 3,943.0 | 3,943.0 | 3,943.0 | 3,943.0 | 3,943.0 | 3,943.0 | 3,943.0 | 4,160.0 | 4,160.0 | 4,160.0 |
|---|
| Intangible Assets | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.0 | 1.0 |
|---|
| Long-Term Investments | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -782.0 | -1,647.0 | -1,541.0 |
|---|
| Other Long-Term Assets | | 3,610.0 | 3,325.0 | 3,307.0 | 3,355.0 | 3,242.0 | 2,719.0 | 2,579.0 | 2,675.0 | 167.0 | 186.0 |
|---|
| Total Long-Term Assets | | 42,100.0 | 41,169.0 | 40,350.0 | 39,387.0 | 38,623.0 | 36,896.0 | 35,913.0 | 36,688.0 | 35,979.0 | 35,295.0 |
|---|
| Total Assets | | 45,049.0 | 44,099.0 | 44,486.0 | 43,768.0 | 42,893.0 | 40,976.0 | 40,199.0 | 39,715.0 | 39,001.0 | 38,097.0 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 1,057.0 | 1,320.0 | 917.0 | 1,352.0 | 1,196.0 | 853.0 | 884.0 | 1,240.0 | 963.0 | 657.0 | 483.0 | 716.0 | 689.0 | 561.0 | 560.0 | 667.0 |
|---|
| Short-Term Debt | | 1,151.0 | 566.0 | 1,059.0 | 2,020.0 | 545.0 | 1,919.0 | 868.0 | 482.0 | 645.0 | 1,060.0 | 913.0 | 848.0 | 540.0 | 1,438.0 | 546.0 | 481.0 |
|---|
| Other Current Liabilities | | 1,107.0 | 1,737.0 | 1,486.0 | 1,631.0 | 2,435.0 | 1,934.0 | 2,102.0 | 1,376.0 | 2,424.0 | 2,020.0 | 1,554.0 | 2,627.0 | 874.0 | 662.0 | 563.0 | 670.0 |
|---|
| Current Liabilities | | 3,410.0 | 4,045.0 | 3,864.0 | 5,113.0 | 4,287.0 | 4,825.0 | 3,978.0 | 3,302.0 | 3,069.0 | 3,080.0 | 2,467.0 | 3,475.0 | 3,019.0 | 3,575.0 | 2,593.0 | 2,620.0 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 968.0 | 903.0 | 1,042.0 | 1,320.0 | 1,684.0 | 1,057.0 | 753.0 | 917.0 | 763.0 | 832.0 |
|---|
| Short-Term Debt | | 3,538.0 | 1,054.0 | 1,825.0 | 566.0 | 148.0 | 610.0 | 1,032.0 | 1,059.0 | 1,434.0 | 934.0 |
|---|
| Other Current Liabilities | | 1,142.0 | 1,426.0 | 1,278.0 | 1,737.0 | 1,643.0 | 1,437.0 | 1,355.0 | 1,486.0 | 1,342.0 | 1,133.0 |
|---|
| Current Liabilities | | 5,743.0 | 3,695.0 | 4,441.0 | 4,045.0 | 3,836.0 | 3,410.0 | 3,430.0 | 3,864.0 | 3,893.0 | 3,184.0 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 18,514.0 | 20,422.0 | 17,569.0 | 14,836.0 | 15,558.0 | 11,521.0 | 14,244.0 | 8,682.0 | 8,195.0 | 7,532.0 | 7,901.0 | 8,009.0 | 7,817.0 | 8,357.0 | 8,641.0 | 9,001.0 |
|---|
| Capital Leases | | 14.0 | 28.0 | 10.0 | 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 | | 4,324.0 | 4,389.0 | 0.0 | 3,986.0 | 3,904.0 | 3,603.0 | 3,928.0 | 3,239.0 | 3,174.0 | 5,263.0 | 5,047.0 | 4,757.0 | 4,542.0 | 4,153.0 | 3,832.0 | 2,943.0 |
|---|
| Total Liabilities | | 30,622.0 | 33,102.0 | 30,048.0 | 28,501.0 | 28,264.0 | 25,123.0 | 27,170.0 | 18,951.0 | 18,048.0 | 18,369.0 | 17,873.0 | 18,652.0 | 17,541.0 | 18,570.0 | 17,481.0 | 16,913.0 |
| 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 | | 19,400.0 | 20,564.0 | 20,362.0 | 20,422.0 | 19,742.0 | 18,528.0 | 18,126.0 | 17,569.0 | 16,849.0 | 16,044.0 |
|---|
| Capital Leases | | 0.0 | 0.0 | 0.0 | 28.0 | 16.0 | 14.0 | 9.0 | 10.0 | 11.0 | 12.0 |
|---|
| Def. Tax Liability | | 4,546.0 | 4,518.0 | 4,477.0 | 4,389.0 | 4,383.0 | 4,324.0 | 4,295.0 | 4,079.0 | 4,128.0 | 4,036.0 |
|---|
| Total Liabilities | | 34,014.0 | 33,080.0 | 33,531.0 | 33,102.0 | 32,358.0 | 30,622.0 | 30,201.0 | 30,048.0 | 29,416.0 | 27,731.0 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 6.0 | 6.0 | 6.0 | 9.0 | 6.0 | 6.0 | 5.0 | 5.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 |
|---|
| Retained Earnings | | 1,542.0 | 1,572.0 | 1,092.0 | 709.0 | 154.0 | -845.0 | 632.0 | 349.0 | 543.0 | -668.0 | -657.0 | 461.0 | 258.0 | 302.0 | 231.0 | -789.0 |
|---|
| Comprehensive Income | | -30.0 | -17.0 | -35.0 | -31.0 | -64.0 | -90.0 | -98.0 | -108.0 | -68.0 | -71.0 | -66.0 | -86.0 | -90.0 | -135.0 | -133.0 | -117.0 |
|---|
| Total Common Equity | | 10,354.0 | 10,666.0 | 9,667.0 | 10,045.0 | 9,415.0 | 8,348.0 | 8,359.0 | 8,058.0 | 4,688.0 | 3,460.0 | 3,461.0 | 4,548.0 | 4,329.0 | 4,301.0 | 4,222.0 | 3,198.0 |
| 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 | | 6.0 | 6.0 | 6.0 | 6.0 | 6.0 | 6.0 | 6.0 | 6.0 | 6.0 | 6.0 |
|---|
| Retained Earnings | | 1,929.0 | 1,923.0 | 1,869.0 | 1,572.0 | 1,468.0 | 1,542.0 | 1,442.0 | 1,092.0 | 1,027.0 | 1,032.0 |
|---|
| Comprehensive Income | | -19.0 | -17.0 | -17.0 | -17.0 | -30.0 | -30.0 | -33.0 | -35.0 | -29.0 | -32.0 |
|---|
| Total Common Equity | | 11,035.0 | 11,019.0 | 10,955.0 | 10,666.0 | 10,535.0 | 10,354.0 | 9,998.0 | 9,667.0 | 9,585.0 | 10,366.0 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 19,679.0 | 20,963.0 | 18,618.0 | 16,856.0 | 16,103.0 | 13,440.0 | 15,112.0 | 9,164.0 | 8,840.0 | 8,592.0 | 8,814.0 | 8,857.0 | 8,357.0 | 9,795.0 | 9,187.0 | 9,482.0 |
|---|
| Book Value | | 10,354.0 | 10,666.0 | 9,667.0 | 10,045.0 | 9,415.0 | 8,348.0 | 8,359.0 | 8,058.0 | 4,688.0 | 3,460.0 | 3,461.0 | 4,548.0 | 4,329.0 | 4,301.0 | 4,222.0 | 3,198.0 |
| 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 | | 11,035.0 | 11,019.0 | 10,955.0 | 10,666.0 | 10,535.0 | 10,354.0 | 9,998.0 | 9,667.0 | 9,585.0 | 10,366.0 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | 1,052.0 | 1,052.0 | 1,019.0 | 917.0 | 1,057.0 | 1,486.0 | -773.0 | 791.0 | 368.0 | 1,792.0 | 432.0 | -692.0 | 611.0 | 311.0 | 417.0 | 770.0 | 442.0 |
|---|
| Depreciation & Amortization | | 1,482.0 | 1,530.0 | 1,439.0 | 1,401.0 | 1,288.0 | 1,316.0 | 1,219.0 | 1,311.0 | 1,291.0 | 1,060.0 | 1,152.0 | 997.0 | 1,041.0 | 954.0 | 1,050.0 | 886.0 | 864.0 |
|---|
| Stock-Based Compensation | | 65.0 | 0.0 | 0.0 | 0.0 | 0.0 | -62.0 | 1,962.0 | 93.0 | -38.0 | -265.0 | -207.0 | 1,783.0 | 8.0 | -97.0 | 181.0 | -5.0 | 10.0 |
|---|
| Change Working Capital | | -254.0 | -133.0 | -518.0 | 1,551.0 | -198.0 | -2,274.0 | 74.0 | -555.0 | 455.0 | -420.0 | 293.0 | 168.0 | -556.0 | 126.0 | 53.0 | 122.0 | -127.0 |
|---|
| Change In Accounts Receivable | | -128.0 | -253.0 | -111.0 | 423.0 | -461.0 | -98.0 | 90.0 | 226.0 | -154.0 | -216.0 | -117.0 | 345.0 | 39.0 | -256.0 | 10.0 | 40.0 | 101.0 |
|---|
| Change In Accounts Payable | | 18.0 | -15.0 | 210.0 | -302.0 | 203.0 | 175.0 | 2.0 | -455.0 | 220.0 | 136.0 | 133.0 | -224.0 | -3.0 | 152.0 | -6.0 | -81.0 | -34.0 |
|---|
| Change In Inventories | | 77.0 | -17.0 | 42.0 | 167.0 | -259.0 | -140.0 | 9.0 | -52.0 | 1.0 | -7.0 | 34.0 | 28.0 | -102.0 | -22.0 | 27.0 | 11.0 | -54.0 |
|---|
| Other Non-cash Items | | 1,454.0 | -85.0 | -22.0 | -23.0 | -357.0 | -657.0 | -58.0 | -71.0 | 12.0 | 24.0 | 45.0 | 22.0 | 13.0 | -37.0 | -169.0 | -328.0 | -2.0 |
|---|
| Cash from Operations | | 2,509.0 | 0.0 | 0.0 | 3,877.0 | 1,810.0 | 22.0 | 1,995.0 | 1,638.0 | 2,136.0 | 1,421.0 | 1,928.0 | 1,865.0 | 1,397.0 | 1,613.0 | 1,860.0 | 1,888.0 | 1,386.0 |
| 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 | | 264.0 | 293.0 | 198.0 | 297.0 | 248.0 | 193.0 | 228.0 | 350.0 | 192.0 | 282.0 |
|---|
| Depreciation & Amortization | | 405.0 | 392.0 | 370.0 | 363.0 | 356.0 | 334.0 | 386.0 | 363.0 | 359.0 | 374.0 |
|---|
| Stock-Based Compensation | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 65.0 | 0.0 |
|---|
| Change Working Capital | | 82.0 | 232.0 | 44.0 | -276.0 | 278.0 | -423.0 | -29.0 | -344.0 | 270.0 | -117.0 |
|---|
| Change In Accounts Receivable | | -338.0 | -261.0 | 369.0 | -85.0 | -181.0 | -26.0 | 134.0 | -38.0 | -105.0 | -119.0 |
|---|
| Change In Accounts Payable | | 256.0 | 59.0 | -114.0 | -216.0 | 457.0 | -164.0 | -13.0 | -70.0 | 141.0 | -40.0 |
|---|
| Change In Inventories | | 47.0 | -88.0 | -86.0 | 110.0 | 23.0 | -33.0 | -41.0 | 93.0 | 104.0 | -79.0 |
|---|
| Other Non-cash Items | | -15.0 | -185.0 | -81.0 | -19.0 | 24.0 | -6.0 | -16.0 | -24.0 | 49.0 | -22.0 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 808.0 | 587.0 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -3,799.0 | -4,870.0 | -4,513.0 | -4,401.0 | -4,419.0 | -3,164.0 | -2,596.0 | -2,506.0 | -1,651.0 | -1,426.0 | -1,414.0 | -1,584.0 | -1,372.0 | -1,286.0 | -1,212.0 | -1,303.0 | -1,509.0 |
|---|
| Acquisitions | | -1.0 | 0.0 | 0.0 | 144.0 | 2,075.0 | 22.0 | 1,215.0 | -5,991.0 | 0.0 | -132.0 | -102.0 | 0.0 | -1.0 | 0.0 | -365.0 | 0.0 | 0.0 |
|---|
| Investments | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 3,164.0 | 0.0 | -6.0 | 0.0 | 0.0 | 297.0 | 0.0 | 0.0 | 0.0 | 0.0 | -12.0 | -18.0 |
|---|
| Sales of Investment | | 0.0 | 0.0 | 0.0 | 0.0 | 702.0 | 1,320.0 | 0.0 | 2,506.0 | 398.0 | 0.0 | 178.0 | 32.0 | 0.0 | 9.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Investing Activities | | 121.0 | 0.0 | 0.0 | 24.0 | 14.0 | -3,193.0 | 116.0 | -2,424.0 | 46.0 | 301.0 | -5.0 | 165.0 | -11.0 | -23.0 | -26.0 | 109.0 | 107.0 |
|---|
| Cash from Investing | | -3,679.0 | 0.0 | 0.0 | -4,233.0 | -1,628.0 | -1,851.0 | -1,265.0 | -8,421.0 | -1,207.0 | -1,257.0 | -1,046.0 | -1,387.0 | -1,384.0 | -1,300.0 | -1,603.0 | -1,206.0 | -1,420.0 |
| 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 | | -1,481.0 | -1,222.0 | -1,129.0 | -1,038.0 | -2,012.0 | -844.0 | -812.0 | -845.0 | -1,078.0 | -1,064.0 |
|---|
| Acquisitions | | 0.0 | -1,219.0 | 0.0 | 1,219.0 | 0.0 | 0.0 | 0.0 | 0.0 | -1.0 | 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 | 0.0 | 36.0 | 28.0 |
|---|
| Cash from Investing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -1,043.0 | -1,036.0 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -2,192.0 | 0.0 | 0.0 | 1,789.0 | -2,354.0 | -3,147.0 | -3,535.0 | -1,302.0 | -2,027.0 | -1,216.0 | -1,240.0 | -644.0 | -538.0 | -1,580.0 | -1,944.0 | -909.0 | -783.0 |
|---|
| Debt Issued | | 4,905.0 | 20,963.0 | 2,345.0 | 3,551.0 | 3,107.0 | 5,810.0 | 1,863.0 | 7,250.0 | 2,351.0 | 1,464.0 | 1,018.0 | 601.0 | 1,038.0 | 142.0 | 2,552.0 | 614.0 | 10,265.0 |
|---|
| Issuance of Common Stock | | -553.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 672.0 | 0.0 | 1,844.0 | 0.0 | 0.0 | 0.0 | 1.0 | 4.0 | 4.0 | 6.0 | 416.0 |
|---|
| Repurchase of Common Stock | | 0.0 | 0.0 | 0.0 | -800.0 | 0.0 | 0.0 | 2,572.0 | 0.0 | -11.0 | 0.0 | 0.0 | 0.0 | 1,024.0 | 1,173.0 | 2,471.0 | 559.0 | -2.0 |
|---|
| Dividends Paid | | -525.0 | 0.0 | 0.0 | -535.0 | -489.0 | -492.0 | -529.0 | -695.0 | -897.0 | -461.0 | -621.0 | -458.0 | -408.0 | -355.0 | -346.0 | -337.0 | -319.0 |
|---|
| Other Financing Activities | | -35.0 | 0.0 | 0.0 | -80.0 | 2,498.0 | 5,555.0 | -14.0 | 4,773.0 | 4,144.0 | 1,432.0 | 1,056.0 | 590.0 | -2.0 | 7.0 | -16.0 | 20.0 | 181.0 |
|---|
| Cash from Financing | | 1,020.0 | 0.0 | 0.0 | 374.0 | -345.0 | 1,916.0 | -834.0 | 2,776.0 | 3,053.0 | -245.0 | -805.0 | -512.0 | 77.0 | -751.0 | 169.0 | -661.0 | -507.0 |
| 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 | 338.0 | 1,323.0 |
|---|
| Debt Issued | | 22,938.0 | 1,320.0 | -569.0 | 1,224.0 | 1,086.0 | 753.0 | -25.0 | 531.0 | 684.0 | 2,629.0 |
|---|
| Issuance of Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -800.0 | 0.0 |
|---|
| Repurchase of Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 800.0 | -800.0 |
|---|
| Dividends Paid | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -127.0 | -144.0 |
|---|
| Other Financing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -5.0 | -824.0 |
|---|
| Cash from Financing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 206.0 | 355.0 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | -150.0 | 19.0 | -79.0 | 18.0 | -163.0 | 87.0 | -104.0 | -4,007.0 | 3,982.0 | -81.0 | 77.0 | -34.0 | 90.0 | -438.0 | 426.0 | 21.0 | -541.0 |
|---|
| Closing Cash Balance | | 82.0 | 49.0 | 30.0 | 109.0 | 91.0 | 254.0 | 167.0 | 271.0 | 4,278.0 | 260.0 | 341.0 | 264.0 | 298.0 | 208.0 | 646.0 | 220.0 | 199.0 |
| 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 | | 4.0 | -54.0 | -1,160.0 | 1,229.0 | -99.0 | 47.0 | -97.0 | 70.0 | -29.0 | -94.0 |
|---|
| Closing Cash Balance | | 49.0 | 45.0 | 99.0 | 1,259.0 | 30.0 | 129.0 | 82.0 | 179.0 | 109.0 | 138.0 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | -1,290.0 | -2,384.0 | -2,374.0 | -524.0 | -2,609.0 | -3,142.0 | -601.0 | -868.0 | 485.0 | -5.0 | 514.0 | 281.0 | 25.0 | 327.0 | 648.0 | 585.0 | -123.0 |
|---|
| Real Free Cash Flow | | -1,355.0 | -2,384.0 | -2,374.0 | -524.0 | -2,609.0 | -3,080.0 | -2,563.0 | -961.0 | 523.0 | 260.0 | 721.0 | -1,502.0 | 17.0 | 424.0 | 467.0 | 590.0 | -133.0 |
| 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 | | -707.0 | -480.0 | -569.0 | -628.0 | -1,123.0 | -708.0 | -236.0 | -307.0 | -270.0 | -477.0 |
|---|
| Real Free Cash Flow | | -707.0 | -480.0 | -569.0 | -628.0 | -1,123.0 | -708.0 | -236.0 | -307.0 | -335.0 | -477.0 |