COIN
Výsledovka
Rozvaha
Peněžní toky
V miliónech (USD)
| Revenue |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
| Total Revenues | | 6,432.4 | 7,181.3 | 6,564.0 | 3,108.4 | 3,194.2 | 7,839.4 | 1,277.5 | 533.7 |
|---|
| Cost of Revenues | | 1,471.9 | 1,821.2 | 1,657.5 | 420.7 | 629.9 | 1,267.9 | 135.5 | 82.1 |
|---|
| Gross Profit | | 4,960.5 | 5,360.1 | 4,906.5 | 2,687.7 | 2,564.3 | 6,571.5 | 1,142.0 | 451.7 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 1,032.2 | 1,868.7 | 1,497.2 | 2,034.3 | 2,271.6 | 1,205.2 | 1,449.6 | 1,637.6 | 953.8 | 674.1 |
|---|
| Cost of Revenues | | 289.7 | 253.3 | 426.2 | 502.6 | 555.2 | 349.5 | 379.4 | 409.2 | 155.0 | 90.6 |
|---|
| Gross Profit | | 742.4 | 1,615.4 | 1,071.0 | 1,531.7 | 1,716.5 | 855.7 | 1,070.2 | 1,228.4 | 798.8 | 583.6 |
| Operating Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
| R&D Expenses | | 0.0 | 0.0 | 0.0 | 1,324.5 | 2,326.4 | 1,291.6 | 271.7 | 185.0 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 1,373.6 | 2,110.7 | 1,573.1 | 336.7 | 256.1 |
|---|
| Depreciation & Amortization | | 188.4 | 188.4 | 127.5 | 139.6 | -111.4 | 63.7 | 31.0 | 27.0 |
|---|
| Total Operating Expenses | | 4,243.2 | 3,924.7 | 2,599.3 | 2,806.1 | 5,233.8 | 3,495.0 | 733.0 | 487.3 |
|---|
| Operating Income | | 717.3 | 1,435.4 | 2,307.2 | -161.7 | -2,669.5 | 3,076.6 | 409.0 | -35.6 |
| 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 | 323.1 | 322.8 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 387.2 | 330.8 |
|---|
| Depreciation & Amortization | | 71.1 | 50.1 | 33.9 | 33.3 | 33.0 | 30.7 | 34.5 | 29.3 | 29.5 | 35.1 |
|---|
| Total Operating Expenses | | 1,186.9 | 1,134.8 | 1,095.6 | 825.8 | 682.4 | 686.1 | 727.1 | 467.9 | 694.2 | 669.4 |
|---|
| Operating Income | | -444.4 | 480.5 | -24.7 | 705.8 | 1,034.1 | 169.5 | 343.1 | 760.5 | 104.6 | -79.8 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
| Interest Income | | 1,781.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Interest Expense | | 85.4 | 85.4 | 80.6 | 82.8 | 88.9 | 0.0 | 0.0 | 0.0 |
|---|
| Other Expense | | 804.8 | 86.6 | 635.5 | 84.8 | -395.1 | -49.6 | 0.2 | -9.8 |
|---|
| IBT | | 1,522.1 | 1,522.1 | 2,942.6 | -76.8 | -3,064.6 | 3,026.9 | 409.2 | -45.4 |
|---|
| Income Tax Expense | | 261.7 | 261.7 | 363.6 | -171.7 | -439.6 | -597.2 | 86.9 | -15.0 |
|---|
| Net Income | | 1,260.3 | 1,260.3 | 2,579.1 | 94.9 | -2,624.9 | 3,624.1 | 322.3 | -30.4 |
| 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 | | 1,781.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Interest Expense | | 22.6 | 21.8 | 20.5 | 20.5 | 20.5 | 20.5 | 20.5 | 19.1 | 18.7 | 20.8 |
|---|
| Other Expense | | -441.9 | 21.6 | 1,848.4 | -623.4 | 462.8 | -100.9 | -403.4 | 677.0 | 141.5 | 114.5 |
|---|
| IBT | | -886.3 | 502.1 | 1,823.8 | 82.5 | 1,496.9 | 68.6 | -60.2 | 1,437.4 | 132.9 | 34.7 |
|---|
| Income Tax Expense | | -219.6 | 69.6 | 394.9 | 16.8 | 205.7 | -6.9 | -96.4 | 261.2 | -140.6 | 36.9 |
|---|
| Net Income | | -666.7 | 432.6 | 1,428.9 | 65.6 | 1,291.2 | 75.5 | 36.2 | 1,176.2 | 273.4 | -2.3 |
| Per Share Data |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
| EPS | | $0.00 | $0.00 | $0.00 | $0.40 | $-11.81 | $17.47 | $0.58 | $-0.17 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.37 | $-11.81 | $14.50 | $0.58 | $-0.15 |
|---|
| Shares Outstanding | | 268.3 | 260.1 | 247.4 | 235.8 | 222.3 | 177.3 | 186.0 | 182.9 |
|---|
| Diluted Shares Outstanding | | 268.3 | 287.2 | 273.4 | 254.4 | 222.3 | 220.0 | 186.0 | 205.6 |
| 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 | $1.14 | $-0.01 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $1.04 | $-0.01 |
|---|
| Shares Outstanding | | 268.3 | 262.8 | 255.2 | 253.9 | 251.5 | 248.8 | 246.3 | 242.8 | 239.7 | 237.3 |
|---|
| Diluted Shares Outstanding | | 268.3 | 292.0 | 278.9 | 271.3 | 276.8 | 267.4 | 266.8 | 267.9 | 263.9 | 237.3 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
| Cash And Equivalents | | 8,316.5 | 8,543.9 | 5,139.4 | 4,425.0 | 7,123.5 | 1,061.9 | 548.9 |
|---|
| Short Term Investments | | 812.5 | 1,004.2 | 5,146.9 | 861.1 | 100.1 | 48.9 | 88.4 |
|---|
| Total Cash & ST Investments | | 8,316.5 | 9,548.1 | 10,286.2 | 5,286.2 | 7,223.6 | 1,110.8 | 637.4 |
|---|
| Accounts Receivable | | 683.6 | 914.9 | 425.4 | 464.8 | 457.3 | 189.5 | 91.7 |
|---|
| Inventory | | 0.0 | 0.0 | -4,714.1 | 80,678.4 | 10,690.1 | 3,830.4 | 1,256.9 |
|---|
| Other Current Assets | | -9,000.1 | 7,649.6 | 197,469.0 | 18.8 | 2.9 | 3.3 | 1.0 |
|---|
| Total Current Assets | | 282,886.6 | 18,112.7 | 203,466.5 | 86,448.2 | 18,373.9 | 5,133.9 | 1,986.9 |
| 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 | | 8,755.1 | 7,539.4 | 8,051.2 | 8,543.9 | 7,723.8 | 7,225.5 | 6,711.4 | 5,738.4 | 5,100.8 | 5,166.7 |
|---|
| Short Term Investments | | 3,696.4 | 2,007.2 | 2,096.9 | 1,004.2 | 761.1 | 812.5 | 601.8 | 576.0 | 400.8 | 315.5 |
|---|
| Total Cash & ST Investments | | 12,451.6 | 9,546.6 | 10,148.0 | 9,548.1 | 8,485.0 | 8,038.0 | 7,313.2 | 5,738.4 | 5,501.6 | 5,482.2 |
|---|
| Accounts Receivable | | 1,303.4 | 1,142.6 | 768.1 | 914.9 | 724.1 | 955.6 | 1,117.8 | 425.4 | 467.2 | 492.0 |
|---|
| Inventory | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 117,930.9 | 128,272.5 |
|---|
| Other Current Assets | | 8,338.3 | 6,801.2 | 6,537.7 | 7,649.6 | 277,216.5 | 273,893.1 | 335,409.9 | 192,754.9 | 114,475.9 | 124,439.7 |
|---|
| Total Current Assets | | 22,093.2 | 17,490.5 | 17,453.8 | 18,112.7 | 286,425.6 | 282,886.6 | 343,840.9 | 203,466.5 | 123,919.2 | 134,262.0 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
| Net Property, Plant & Equipment | | 189.5 | 281.2 | 205.3 | 241.2 | 157.6 | 150.1 | 170.5 |
|---|
| Goodwill | | 1,139.7 | 1,139.7 | 1,139.7 | 1,073.9 | 625.8 | 77.2 | 54.7 |
|---|
| Intangible Assets | | 70.6 | 46.8 | 86.4 | 135.4 | 1,164.9 | 60.8 | 70.1 |
|---|
| Long-Term Investments | | 1,574.8 | 1,927.2 | 793.0 | 768.3 | 365.4 | 28.1 | 17.6 |
|---|
| Other Long-Term Assets | | 87.8 | 93.1 | 19.8 | 11.0 | 13.3 | 384.4 | 62.6 |
|---|
| Total Long-Term Assets | | 4,072.5 | 4,429.3 | 3,516.4 | 3,276.7 | 2,900.6 | 721.5 | 404.8 |
|---|
| Total Assets | | 286,959.2 | 22,542.0 | 206,983.0 | 89,724.9 | 21,274.4 | 5,855.4 | 2,391.8 |
| 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 | | 399.1 | 377.7 | 302.1 | 281.2 | 193.0 | 189.5 | 203.2 | 205.3 | 217.7 | 204.3 |
|---|
| Goodwill | | 4,004.1 | 1,153.6 | 1,153.6 | 1,139.7 | 1,139.7 | 1,139.7 | 1,139.7 | 1,139.7 | 1,139.7 | 1,139.7 |
|---|
| Intangible Assets | | 1,417.8 | 41.3 | 46.6 | 46.8 | 52.1 | 70.6 | 79.8 | 86.4 | 94.9 | 108.1 |
|---|
| Long-Term Investments | | 401.7 | 3,772.7 | 1,685.3 | 1,927.2 | 1,619.8 | 1,574.8 | 1,869.2 | 343.0 | 813.1 | 790.1 |
|---|
| Other Long-Term Assets | | 2,711.3 | 98.8 | 94.1 | 93.1 | 95.6 | 87.8 | 24.0 | 469.8 | 15.0 | 19.1 |
|---|
| Total Long-Term Assets | | 9,258.2 | 5,985.5 | 4,277.2 | 4,429.3 | 4,133.0 | 4,072.5 | 4,195.5 | 3,516.4 | 3,386.4 | 3,388.6 |
|---|
| Total Assets | | 31,351.4 | 23,476.0 | 21,731.0 | 22,542.0 | 290,558.6 | 286,959.2 | 348,036.5 | 206,983.0 | 127,305.6 | 137,650.6 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
| Accounts Payable | | 37.4 | 63.3 | 39.3 | 56.0 | 39.8 | 12.0 | 5.9 |
|---|
| Short-Term Debt | | 237.5 | 309.7 | 84.8 | 54.3 | 32.4 | 25.3 | 23.8 |
|---|
| Other Current Liabilities | | 682.9 | 7,477.4 | 197,572.7 | 462.2 | 866.2 | 360.1 | 86.9 |
|---|
| Current Liabilities | | 274,353.7 | 7,941.3 | 197,714.1 | 80,815.3 | 11,419.0 | 4,246.9 | 1,223.4 |
| 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 | 68.5 | 62.5 | 63.3 | 39.4 | 37.4 | 26.8 | 39.3 | 36.7 | 28.0 |
|---|
| Short-Term Debt | | 1,654.9 | 1,266.6 | 272.6 | 309.7 | 265.3 | 237.5 | 281.6 | 84.8 | 12.0 | 12.4 |
|---|
| Other Current Liabilities | | 7,534.5 | 6,895.7 | 6,470.6 | 7,477.4 | 277,276.7 | 668.1 | 682.5 | 418.8 | 118,235.4 | 128,495.6 |
|---|
| Current Liabilities | | 9,189.4 | 8,230.8 | 6,933.4 | 7,941.3 | 277,588.4 | 274,353.7 | 335,734.6 | 197,714.1 | 118,298.8 | 128,538.8 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
| Long-Term Debt | | 4,228.0 | 4,319.9 | 2,983.8 | 3,435.5 | 3,458.9 | 82.5 | 106.5 |
|---|
| Capital Leases | | 0.0 | 85.8 | 14.7 | 75.8 | 106.4 | 107.8 | 130.3 |
|---|
| Def. Tax Liability | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Liabilities | | 278,588.4 | 12,265.1 | 200,701.3 | 84,270.3 | 14,892.7 | 4,329.4 | 1,894.7 |
| 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 | | 6,103.6 | 3,142.9 | 4,322.1 | 4,319.9 | 4,231.0 | 4,228.0 | 4,225.0 | 2,983.8 | 3,082.3 | 3,342.9 |
|---|
| Capital Leases | | 0.0 | 187.8 | 85.1 | 85.8 | 0.0 | 0.0 | 8.8 | 3.8 | 17.7 | 21.0 |
|---|
| 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 | | 15,328.1 | 11,381.1 | 11,262.8 | 12,265.1 | 281,830.5 | 278,588.4 | 339,965.5 | 200,701.3 | 121,384.5 | 131,895.9 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
| Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Retained Earnings | | 3,594.2 | 4,960.9 | 1,820.3 | 1,725.5 | 4,350.4 | 726.3 | 404.0 |
|---|
| Comprehensive Income | | -40.3 | -50.1 | -30.3 | -38.6 | -3.4 | 6.3 | -0.7 |
|---|
| Total Common Equity | | 8,370.8 | 10,276.8 | 6,281.6 | 5,454.6 | 6,381.7 | 1,526.1 | 497.1 |
| 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 | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Retained Earnings | | 6,888.0 | 6,455.4 | 5,026.5 | 4,960.9 | 3,669.7 | 3,594.2 | 3,558.1 | 1,820.3 | 1,546.9 | 1,549.2 |
|---|
| Comprehensive Income | | 3.5 | -0.1 | -42.1 | -50.1 | -28.8 | -40.3 | -37.5 | -30.3 | -44.1 | -33.8 |
|---|
| Total Common Equity | | 16,023.2 | 12,094.9 | 10,468.2 | 10,276.8 | 8,728.1 | 8,370.8 | 8,071.0 | 6,281.6 | 5,921.1 | 5,754.7 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
| Total Debt | | 4,465.5 | 4,629.6 | 3,057.7 | 3,489.7 | 3,491.2 | 107.8 | 130.3 |
|---|
| Book Value | | 8,370.8 | 10,276.8 | 6,281.6 | 5,454.6 | 6,381.7 | 1,526.1 | 497.1 |
| 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 | | 16,023.2 | 12,094.9 | 10,468.2 | 10,276.8 | 8,728.1 | 8,370.8 | 8,071.0 | 6,281.6 | 5,921.1 | 5,754.7 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
| Net Income | | 1,483.5 | 1,260.3 | 2,579.1 | 94.9 | -2,624.9 | 3,624.1 | 322.3 | -30.4 |
|---|
| Depreciation & Amortization | | 125.3 | 188.4 | 127.5 | 139.6 | 154.1 | 63.7 | 31.0 | 16.9 |
|---|
| Stock-Based Compensation | | 824.5 | 839.4 | 912.8 | 864.7 | 1,565.8 | 820.7 | 70.5 | 31.1 |
|---|
| Change Working Capital | | -201.4 | -31.4 | -478.0 | 326.2 | -1,031.4 | 6,833.3 | 2,616.9 | -100.3 |
|---|
| Change In Accounts Receivable | | 47.2 | -2.0 | 0.0 | 0.0 | -141.0 | 0.0 | -157.2 | 30.7 |
|---|
| Change In Accounts Payable | | 29.4 | 0.0 | 0.0 | 0.0 | 18.6 | 27.3 | 0.0 | -2.4 |
|---|
| Change In Inventories | | -109.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 3.4 |
|---|
| Other Non-cash Items | | 258.6 | -68.7 | -735.9 | -286.1 | 819.1 | -53.4 | -37.1 | 23.0 |
|---|
| Cash from Operations | | 1,571.3 | 0.0 | 0.0 | 923.0 | -1,585.4 | 10,730.0 | 3,004.1 | -80.6 |
| 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 | | -666.7 | 432.6 | 1,428.9 | 65.6 | 1,291.2 | 75.5 | 36.2 | 1,176.2 | 273.4 | -2.3 |
|---|
| Depreciation & Amortization | | 71.1 | 50.1 | 33.9 | 33.3 | 33.0 | 30.7 | 34.5 | 29.3 | 29.5 | 32.0 |
|---|
| Stock-Based Compensation | | 230.5 | 222.1 | 196.2 | 190.7 | 222.0 | 248.4 | 217.9 | 224.5 | 163.9 | 218.2 |
|---|
| Change Working Capital | | 57.0 | 1,036.3 | 1.9 | -1,126.5 | -155.4 | 262.7 | 99.1 | -474.0 | -188.3 | 187.7 |
|---|
| Change In Accounts Receivable | | -56.0 | 0.0 | 54.0 | 0.0 | 0.0 | 32.0 | 39.0 | -108.8 | 0.0 | 117.9 |
|---|
| Change In Accounts Payable | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 9.8 |
|---|
| 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 | | 3,621.5 | -2,612.0 | -1,786.9 | 708.6 | -516.4 | 102.1 | 226.9 | -759.0 | -117.5 | -142.8 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -5.2 | 313.9 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
| Capital Expenditure | | -83.9 | 0.0 | 0.0 | -63.2 | -64.0 | -85.8 | -18.8 | -40.5 |
|---|
| Acquisitions | | 47.2 | -742.0 | 0.0 | -30.7 | -186.2 | -70.9 | 33.6 | -5.7 |
|---|
| Investments | | -185.3 | -1,165.2 | 0.0 | -332.5 | -1,463.1 | -3,335.6 | -538.4 | -279.2 |
|---|
| Sales of Investment | | 324.6 | 0.0 | 0.0 | 461.3 | 970.7 | 2,579.2 | 574.4 | 273.1 |
|---|
| Other Investing Activities | | -228.9 | 0.0 | 0.0 | -29.5 | 78.6 | -211.6 | 0.0 | -53.1 |
|---|
| Cash from Investing | | -126.1 | 0.0 | 0.0 | 5.4 | -663.8 | -1,124.7 | 50.8 | -105.4 |
| 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 | -0.2 |
|---|
| Acquisitions | | -54.4 | -687.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 68.1 | -20.9 |
|---|
| Investments | | -485.3 | -221.2 | -310.6 | -148.1 | 18.5 | -18.5 | 0.1 | -0.1 | -129.9 | -55.4 |
|---|
| Sales of Investment | | 0.0 | -62.4 | 51.8 | 10.6 | -52.6 | 0.2 | 0.8 | 51.7 | 193.0 | 79.1 |
|---|
| Other Investing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 27.4 | -95.9 |
|---|
| Cash from Investing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 90.5 | -72.4 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
| Debt Repaid | | -1,504.1 | 0.0 | 0.0 | -324.0 | -191.1 | 0.0 | 0.0 | 0.0 |
|---|
| Debt Issued | | 2,614.4 | 4,629.6 | 1,571.9 | -108.1 | 189.6 | 3,383.5 | -22.5 | 130.3 |
|---|
| Issuance of Common Stock | | 108.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Repurchase of Common Stock | | -279.6 | -790.2 | 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 |
|---|
| Other Financing Activities | | 228.8 | 0.0 | 0.0 | -487.3 | -5,647.4 | 3,284.2 | 18.8 | -16.6 |
|---|
| Cash from Financing | | 1,324.9 | 0.0 | 0.0 | -811.3 | -5,838.5 | 3,284.2 | 18.8 | -16.6 |
| 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 | -80.9 | -177.2 |
|---|
| Debt Issued | | 7,758.5 | 3,348.9 | -185.2 | -34.8 | 133.3 | 30.8 | -41.1 | 1,449.0 | 44.2 | -83.7 |
|---|
| 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 | | -481.4 | -107.4 | -101.1 | -100.3 | 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 | 0.0 | 0.0 |
|---|
| Other Financing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1,003.7 | -414.7 |
|---|
| Cash from Financing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 922.8 | -591.9 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
| Net Change in Cash | | 2,740.4 | 1,210.0 | 5,055.0 | 125.8 | -8,251.0 | 12,824.6 | 3,071.6 | -202.7 |
|---|
| Closing Cash Balance | | 8,316.5 | 16,893.4 | 14,610.4 | 9,555.4 | 9,429.6 | 17,680.7 | 4,856.0 | 1,784.4 |
| 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 | | 2,588.2 | 1,671.0 | -669.6 | -1,306.5 | 2,993.4 | 342.1 | -472.9 | 2,192.3 | 1,044.2 | -373.3 |
|---|
| Closing Cash Balance | | 16,893.4 | 14,305.3 | 12,634.3 | 13,303.9 | 14,610.4 | 11,617.0 | 11,274.9 | 11,747.8 | 9,555.4 | 8,511.2 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
| Free Cash Flow | | 1,487.4 | 2,426.4 | 2,556.8 | 859.7 | -1,649.4 | 10,644.2 | 2,985.3 | -121.1 |
|---|
| Real Free Cash Flow | | 662.9 | 1,586.9 | 1,644.0 | -5.0 | -3,215.2 | 9,823.6 | 2,914.7 | -152.2 |
| 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 | | 3,065.2 | -784.5 | 328.5 | -182.7 | 964.6 | 696.5 | 484.2 | 411.5 | -16.2 | 292.7 |
|---|
| Real Free Cash Flow | | 2,834.7 | -1,006.6 | 132.3 | -373.5 | 742.6 | 448.1 | 266.3 | 187.0 | -180.1 | 74.6 |