Eurobank Ergasias Services and Holdings S.A.
EUROB.AT
Výsledovka
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 | 4,550.8 | 3,306.0 | 5,810.0 | 2,914.0 | 2,810.0 | 1,901.0 | 2,179.9 | 1,854.0 | 1,867.5 | 1,882.0 | 2,062.0 | 1,765.0 | 1,784.0 | 1,539.0 | 1,491.0 | 1,903.0 | 2,904.0 | |
| Cost of Revenues | 747.0 | 379.0 | 2,589.0 | 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 | |
| Gross Profit | 3,803.8 | 2,927.0 | 3,221.0 | 2,914.0 | 2,810.0 | 1,901.0 | 2,179.9 | 1,854.0 | 1,867.5 | 1,882.0 | 2,062.0 | 1,765.0 | 1,784.0 | 1,539.0 | 1,491.0 | 1,903.0 | 2,904.0 |
| Revenue | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenues | 838.0 | 1,427.0 | 834.0 | 1,451.8 | 1,530.0 | 791.0 | 705.6 | 1,410.4 | 863.0 | 703.0 | |
| Cost of Revenues | 118.0 | 0.0 | 0.0 | 629.0 | 652.0 | 0.0 | 0.0 | 658.0 | 0.0 | 0.0 | |
| Gross Profit | 720.0 | 1,427.0 | 834.0 | 822.8 | 878.0 | 791.0 | 705.6 | 752.4 | 863.0 | 703.0 |
| 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 | 275.0 | 272.0 | 253.0 | 240.0 | 237.0 | 208.0 | 206.0 | 244.0 | 249.0 | 284.0 | 320.0 | 294.0 | 322.0 | 403.0 | |
| Depreciation & Amortization | 75.0 | 92.0 | 135.0 | 120.0 | 124.0 | 114.0 | 109.0 | 109.0 | 63.0 | 60.0 | 80.0 | 82.0 | 99.0 | 98.0 | 105.0 | 113.0 | 127.0 | |
| Total Operating Expenses | 2,135.8 | 1,293.0 | 1,349.0 | 2,812.5 | 917.0 | 882.0 | 876.0 | 908.0 | 887.1 | 894.0 | 974.0 | 998.0 | 1,054.0 | 1,073.0 | 1,020.0 | 1,198.0 | 1,424.9 | |
| Operating Income | 1,668.0 | 1,634.0 | 1,872.0 | 1,679.0 | 1,735.0 | 484.0 | -876.0 | 158.0 | 167.0 | 109.0 | 150.0 | -2,217.0 | -1,933.0 | -1,941.0 | -1,787.0 | -6,824.0 | 120.0 |
| 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 | 233.0 | 0.0 | ||
| Depreciation & Amortization | 0.0 | 0.0 | 38.0 | 37.0 | 38.0 | 37.0 | 30.0 | 30.0 | 32.0 | 30.0 | ||
| Total Operating Expenses | 377.0 | 991.0 | 357.0 | 410.8 | 460.0 | 214.0 | 188.6 | 392.4 | 884.4 | 243.0 | ||
| Operating Income | 343.0 | 436.0 | 477.0 | 412.0 | 418.0 | 577.0 | 517.0 | 360.0 | -85.0 | 371.0 |
| Net Income | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest Income | 4,258.0 | 4,884.0 | 5,096.0 | 2,174.0 | 1,550.0 | 1,842.0 | 1,955.0 | 2,105.0 | 2,186.0 | 2,164.0 | 2,377.0 | 2,586.0 | 2,903.0 | 2,860.0 | 4,075.0 | 5,289.0 | 5,317.0 | |
| Interest Expense | 1,708.0 | 2,301.0 | 2,589.0 | 0.0 | 765.0 | 521.0 | 606.0 | 728.0 | 770.0 | 700.0 | 829.0 | 1,123.0 | 1,388.0 | 1,566.0 | 2,614.0 | 3,250.0 | 3,063.0 | |
| Other Expense | 1.0 | 0.0 | 0.0 | -137.0 | 0.0 | -1.0 | 0.0 | 2.0 | 65.0 | 72.0 | 10.0 | 131.0 | 255.0 | 15.0 | 99.0 | -131.0 | 16.0 | |
| IBT | 1,669.0 | 1,634.0 | 1,872.0 | 1,542.0 | 1,735.0 | 483.0 | -876.0 | 160.0 | 232.0 | 181.0 | 160.0 | -2,086.0 | -1,678.0 | -1,926.0 | -1,688.0 | -6,955.0 | 136.0 | |
| Income Tax Expense | 310.0 | 310.0 | 361.0 | 261.0 | 405.0 | 156.0 | 337.0 | 31.0 | 76.0 | 5.0 | -80.0 | -1,036.0 | -714.0 | -787.0 | -334.0 | -1,316.0 | 52.0 | |
| Net Income | 1,362.0 | 1,362.0 | 1,448.0 | 1,140.0 | 1,330.0 | 328.0 | -1,213.0 | 127.0 | 91.0 | 104.0 | 230.0 | -1,181.0 | -1,219.0 | -1,154.0 | -1,453.0 | -5,508.0 | 68.0 |
| 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 | 1,165.0 | 1,194.0 | 632.0 | 1,267.0 | 1,329.0 | 698.0 | 561.0 | 1,229.0 | 1,238.0 | 558.0 | ||
| Interest Expense | 517.0 | 562.0 | 0.0 | 629.0 | 652.0 | 0.0 | 0.0 | 658.0 | 665.0 | 59.0 | ||
| Other Expense | 0.0 | 1.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -30.0 | -240.0 | ||
| IBT | 343.0 | 437.0 | 477.0 | 412.0 | 418.0 | 577.0 | 517.0 | 360.0 | 321.0 | 372.0 | ||
| Income Tax Expense | 20.0 | 95.0 | 97.0 | 98.0 | 84.0 | 128.0 | 76.0 | 73.0 | 76.0 | 75.0 | ||
| Net Income | 329.0 | 342.0 | 377.0 | 314.0 | 313.0 | 414.0 | 434.0 | 287.0 | 160.0 | 296.0 |
| 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 | €0.31 | €0.36 | €0.09 | €-0.33 | €0.04 | €0.04 | €0.05 | €0.11 | €-3.82 | €-10.58 | €-40.19 | €-2,632.77 | €-10,085.82 | €150.00 | |
| EPS Diluted | €0.00 | €0.00 | €0.00 | €0.31 | €0.36 | €0.09 | €-0.33 | €0.04 | €0.04 | €0.05 | €0.11 | €-3.82 | €-10.58 | €-40.19 | €-2,632.77 | €-10,085.82 | €150.00 | |
| Shares Outstanding | 3,631.3 | 3,631.3 | 3,665.2 | 3,698.8 | 3,709.0 | 3,708.0 | 3,707.6 | 3,314.4 | 2,184.0 | 2,183.9 | 2,185.3 | 309.0 | 115.2 | 28.7 | 0.6 | 0.5 | 0.5 | |
| Diluted Shares Outstanding | 3,631.3 | 3,631.3 | 3,712.8 | 3,713.7 | 3,714.6 | 3,709.0 | 3,707.6 | 3,314.4 | 2,228.3 | 2,183.9 | 2,185.3 | 309.0 | 115.2 | 28.7 | 0.6 | 0.5 | 0.5 |
| 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 | $0.04 | $0.08 | ||
| EPS Diluted | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.04 | $0.08 | ||
| Shares Outstanding | 3,631.3 | 3,642.0 | 3,666.2 | 3,674.4 | 3,674.8 | 3,666.0 | 3,660.7 | 3,659.7 | 3,660.1 | 3,710.7 | ||
| Diluted Shares Outstanding | 3,631.3 | 3,660.4 | 3,685.1 | 3,690.1 | 3,692.0 | 3,685.9 | 3,679.5 | 3,676.9 | 3,660.1 | 3,730.0 |
| Current Assets | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Equivalents | 12,530.0 | 17,747.0 | 12,261.0 | 16,323.0 | 14,023.0 | 7,304.0 | 5,121.0 | 2,440.0 | 2,134.0 | 2,291.0 | 2,717.0 | 2,782.0 | 2,956.0 | 3,410.0 | 5,317.0 | 4,596.0 | |
| Short Term Investments | -2,254.0 | 0.0 | -10,761.0 | 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 Cash & ST Investments | 10,276.0 | 17,747.0 | 1,500.0 | 16,323.0 | 14,023.0 | 7,304.0 | 5,121.0 | 2,440.0 | 2,134.0 | 2,291.0 | 2,717.0 | 2,782.0 | 2,956.0 | 3,410.0 | 5,317.0 | 4,596.0 | |
| Accounts Receivable | 287.0 | 70.0 | 286.0 | 495.0 | 706.0 | 708.0 | 707.0 | 707.0 | 704.0 | 695.0 | 677.0 | 0.0 | 250.0 | 330.0 | 270.0 | 188.0 | |
| Inventory | -10,563.0 | 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 | 13,674.0 | 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 Current Assets | 13,674.0 | 17,817.0 | 1,500.0 | 16,818.0 | 14,729.0 | 8,012.0 | 5,828.0 | 3,147.0 | 2,838.0 | 2,986.0 | 3,394.0 | 2,782.0 | 3,206.0 | 3,740.0 | 5,587.0 | 4,784.0 |
| 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 | 17,051.0 | 16,383.0 | 17,747.0 | 19,490.0 | 12,530.0 | 12,792.0 | 13,297.0 | 13,256.0 | 14,474.0 | 15,768.0 | |
| 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 | 17,051.0 | 16,383.0 | 17,747.0 | 19,490.0 | 12,530.0 | 12,792.0 | 13,297.0 | 13,256.0 | 14,474.0 | 15,768.0 | |
| Accounts Receivable | 71.0 | 71.0 | 70.0 | 288.0 | 287.0 | 287.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Inventory | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -13,583.0 | -17,425.0 | -18,289.0 | -19,400.0 | |
| Other Current Assets | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 11,149.0 | 0.0 | 0.0 | 0.0 | |
| Total Current Assets | 17,122.0 | 16,454.0 | 17,817.0 | 19,778.0 | 12,817.0 | 13,079.0 | 11,149.0 | 13,752.0 | 14,970.0 | 16,263.0 |
| Long-Term Assets | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Property, Plant & Equipment | 795.0 | 975.0 | 773.0 | 775.0 | 815.0 | 778.0 | 746.0 | 353.0 | 390.0 | 638.0 | 666.0 | 702.0 | 770.0 | 690.0 | 1,304.0 | 1,237.0 | |
| Goodwill | 0.0 | 42.0 | 44.0 | 1.6 | 1.6 | 1.3 | 160.0 | 0.0 | 0.0 | 0.0 | 0.0 | 22.0 | 115.0 | 257.0 | 299.0 | 533.0 | |
| Intangible Assets | 358.0 | 373.0 | 290.0 | 295.4 | 267.4 | 252.7 | 218.0 | 183.0 | 152.0 | 145.0 | 127.0 | 128.0 | 151.0 | 149.0 | 166.0 | 201.0 | |
| Long-Term Investments | 513.0 | 47,431.0 | 20,979.9 | 14,446.0 | 18,767.9 | 14,785.4 | 11,618.0 | 9,799.0 | 9,688.0 | 14,615.0 | 18,285.0 | 20,349.0 | 20,355.0 | 12,075.0 | 13,712.0 | 18,655.0 | |
| Other Long-Term Assets | 62,030.0 | 30,732.0 | 56,194.1 | -15,518.0 | -19,851.9 | -15,817.4 | -12,742.0 | -10,335.0 | -10,230.0 | -15,398.0 | -19,078.0 | -21,201.0 | -21,391.0 | -13,171.0 | -15,481.0 | -20,626.0 | |
| Total Long-Term Assets | 67,582.0 | 83,333.0 | 78,281.0 | 15,518.0 | 19,851.9 | 15,817.4 | 12,742.0 | 10,335.0 | 10,230.0 | 15,398.0 | 19,078.0 | 21,201.0 | 21,391.0 | 13,171.0 | 15,481.0 | 20,626.0 | |
| Total Assets | 81,256.0 | 101,150.0 | 79,781.0 | 81,460.0 | 77,852.0 | 67,728.0 | 64,761.0 | 57,984.0 | 60,029.0 | 66,393.0 | 73,553.0 | 75,518.0 | 77,586.0 | 67,653.0 | 76,822.0 | 87,188.0 |
| 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 | 1,047.0 | 1,017.0 | 975.0 | 962.0 | 795.0 | 782.0 | 773.0 | 778.0 | 781.0 | 741.0 | |
| Goodwill | 0.0 | 0.0 | 42.0 | 0.0 | 0.0 | 0.0 | 44.0 | 0.0 | 0.0 | 0.0 | |
| Intangible Assets | 0.0 | 0.0 | 373.0 | 0.0 | 0.0 | 0.0 | 290.0 | 338.0 | 329.0 | 284.0 | |
| Long-Term Investments | 48,903.0 | 48,307.0 | 47,431.0 | 45,528.0 | 39,934.0 | 38,642.0 | 881.0 | 19,952.9 | 19,930.9 | 19,707.9 | |
| Other Long-Term Assets | 31,009.0 | 30,481.0 | 30,732.0 | 29,116.0 | 23,466.0 | 22,559.0 | 62,653.0 | -4,066.0 | -4,113.0 | -4,120.0 | |
| Total Long-Term Assets | 85,106.0 | 83,972.0 | 83,333.0 | 79,815.0 | 68,439.0 | 66,277.0 | 68,632.0 | 21,068.9 | 21,040.9 | 20,732.9 | |
| Total Assets | 102,228.0 | 100,426.0 | 101,150.0 | 99,593.0 | 81,256.0 | 79,356.0 | 79,781.0 | 80,475.0 | 81,521.0 | 81,877.0 |
| Current Liabilities | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Accounts Payable | 369.0 | 0.0 | 350.0 | 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 | |
| Short-Term Debt | 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 Liabilities | 38,821.0 | 78,792.0 | -380.0 | 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 | |
| Current Liabilities | 39,190.0 | 78,862.0 | 39,159.0 | 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 |
| 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 | 0.0 | 0.0 | 0.0 | 0.0 | 350.0 | 334.0 | 396.0 | 368.0 | |
| Short-Term Debt | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 202.0 | |
| Other Current Liabilities | 78,420.0 | 77,546.0 | 78,792.0 | 74,913.0 | 59,024.0 | 57,650.0 | -380.0 | -367.0 | -436.0 | -598.0 | |
| Current Liabilities | 78,514.0 | 77,638.0 | 78,862.0 | 74,985.0 | 59,084.0 | 57,699.0 | 40,147.0 | 41,843.0 | 42,269.0 | 43,582.0 |
| Long-Term Liabilities | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Long-Term Debt | 11,180.0 | 9,655.0 | 10,807.0 | 3,552.0 | 3,689.0 | 3,165.0 | 7,509.0 | 8,968.0 | 4,416.0 | 7,787.0 | 4,658.0 | 11,010.0 | 10,786.0 | 4,290.0 | 4,213.0 | 7,288.0 | |
| Capital Leases | 197.0 | 0.0 | 115.0 | 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 | 27.0 | 0.0 | 28.0 | 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 | 72,643.0 | 92,251.0 | 71,882.0 | 3,552.0 | 3,689.0 | 3,165.0 | 7,509.0 | 8,968.0 | 4,416.0 | 7,787.0 | 4,658.0 | 11,010.0 | 10,786.0 | 4,290.0 | 4,213.0 | 7,288.0 |
| 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 | 10,520.0 | 10,539.0 | 9,655.0 | 9,062.0 | 7,751.0 | 7,460.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Capital Leases | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 115.0 | 190.0 | 196.0 | 196.0 | |
| Def. Tax Liability | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 28.0 | 33.0 | 33.0 | 32.0 | |
| Total Liabilities | 92,585.0 | 91,227.0 | 92,251.0 | 90,132.0 | 72,642.0 | 71,173.0 | 71,882.0 | 6,565.0 | 5,523.0 | 5,889.0 |
| Total Common Equity | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Common Stock | 818.0 | 809.0 | 818.0 | 816.0 | 816.0 | 816.0 | 853.0 | 656.0 | 655.0 | 655.0 | 656.0 | 4,412.0 | 1,641.0 | 1,222.0 | 1,226.0 | 1,478.0 | |
| Retained Earnings | 6,635.0 | 0.0 | 3,726.0 | 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 | |
| Comprehensive Income | 6,635.0 | 0.0 | 3,250.0 | 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 Common Equity | 8,614.0 | 8,899.0 | 7,899.0 | 6,623.0 | 5,539.0 | 5,245.0 | 6,667.0 | 5,031.0 | 7,147.0 | 6,715.0 | 6,463.0 | 5,636.0 | 4,242.0 | -932.0 | 597.0 | 5,772.0 |
| 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 | 809.0 | 809.0 | 809.0 | 809.0 | 818.0 | 818.0 | 818.0 | 818.0 | 816.0 | 816.0 | |
| Retained Earnings | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2,670.0 | 5,580.0 | 5,391.0 | 4,925.0 | |
| Comprehensive Income | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 3,250.0 | 5,580.0 | 5,391.0 | 4,925.0 | |
| Total Common Equity | 9,643.0 | 9,199.0 | 8,899.0 | 8,739.0 | 8,614.0 | 8,183.0 | 7,899.0 | 7,559.0 | 7,368.0 | 6,902.0 |
| Other | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Debt | 11,377.0 | 9,655.0 | 11,605.0 | 3,552.0 | 3,689.0 | 3,165.0 | 7,509.0 | 8,968.0 | 4,416.0 | 7,787.0 | 4,658.0 | 11,010.0 | 10,786.0 | 4,290.0 | 4,213.0 | 7,288.0 | |
| Book Value | 8,613.0 | 8,899.0 | 7,899.0 | 77,908.0 | 74,163.0 | 64,563.0 | 57,252.0 | 49,016.0 | 55,613.0 | 58,606.0 | 68,895.0 | 64,508.0 | 66,800.0 | 63,363.0 | 72,609.0 | 79,900.0 |
| 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 | 0.0 | 0.0 | 722.0 | 0.0 | 0.0 | 0.0 | 84.0 | 84.0 | 84.0 | |
| Book Value | 9,643.0 | 9,199.0 | 8,899.0 | 8,739.0 | 8,614.0 | 8,183.0 | 7,899.0 | 7,559.0 | 7,368.0 | 6,902.0 |
| Cash Flow From Operating Activities | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | 1,385.0 | 1,359.0 | 1,872.0 | 1,542.0 | 1,735.0 | 483.0 | -876.0 | 160.0 | 232.0 | 181.0 | 160.0 | -2,086.0 | -1,678.0 | -1,926.0 | 0.0 | 0.0 | 0.0 | |
| Depreciation & Amortization | 122.0 | 0.0 | 135.0 | 120.0 | 124.0 | 114.0 | 109.0 | 109.0 | 63.0 | 60.0 | 80.0 | 82.0 | 99.0 | 98.0 | 0.0 | 0.0 | 0.0 | |
| Stock-Based Compensation | 4.9 | 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 | -1,381.0 | 221.0 | -1,707.0 | -4,244.0 | 851.0 | 7,200.0 | 2,486.0 | 808.0 | -1,730.0 | -6,176.0 | -5,506.0 | -1,886.0 | -4,264.0 | -2,446.0 | 0.0 | 844.0 | 2,484.0 | |
| 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 | 779.0 | 498.0 | -4.0 | 400.0 | 164.0 | 416.0 | 1,769.0 | 581.0 | 401.0 | 966.0 | 391.0 | 2,716.0 | 2,197.0 | 2,100.0 | 0.0 | 949.0 | 1,029.0 | |
| Cash from Operations | 721.0 | 0.0 | 0.0 | -2,182.0 | 2,874.0 | 8,213.0 | 3,488.0 | 1,658.0 | -1,034.0 | -4,969.0 | -4,875.0 | -1,174.0 | -3,646.0 | -2,174.0 | -1,222.0 | 1,793.0 | 3,513.0 |
| 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 | 323.0 | 342.0 | 477.0 | 412.0 | 418.0 | 577.0 | 517.0 | 360.0 | 285.0 | 372.0 | |
| Depreciation & Amortization | 0.0 | 0.0 | 38.0 | 37.0 | 38.0 | 37.0 | 30.0 | 30.0 | 32.0 | 30.0 | |
| Stock-Based Compensation | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 4.0 | 0.0 | |
| Change Working Capital | -2,118.0 | 2,221.0 | 214.0 | -1,319.0 | -1,649.0 | 643.0 | -439.0 | -262.0 | 307.0 | -1,316.0 | |
| 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 | 96.0 | 114.0 | -66.0 | 80.0 | -33.0 | -57.0 | -56.0 | 142.0 | 259.0 | 163.0 | |
| Cash from Operations | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 819.0 | -751.0 |
| Cash Flow From Investing Activities | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Capital Expenditure | -165.0 | -278.0 | -197.0 | -140.0 | -169.0 | -129.0 | -281.0 | -144.0 | -114.0 | -97.0 | -99.0 | -129.0 | -216.0 | -126.0 | -170.0 | -218.0 | -159.0 | |
| Acquisitions | -421.0 | -174.0 | 5,227.0 | -440.0 | 307.0 | 127.0 | 171.0 | 456.0 | -98.0 | 117.0 | 316.0 | 6.0 | 139.0 | 175.0 | 0.0 | -1.0 | -1.0 | |
| Investments | -2,295.0 | -3,651.0 | 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 | 20.0 | -6,724.0 | |
| Sales of Investment | 83.0 | 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 | 188.0 | 5,696.0 | |
| Other Investing Activities | -2,360.0 | 0.0 | 0.0 | -1,690.0 | -2,795.0 | -2,696.0 | -358.0 | 1,019.0 | -149.0 | 4,962.0 | 4,351.0 | 365.0 | 809.0 | 2,548.0 | 2,004.0 | 379.0 | 52.0 | |
| Cash from Investing | -4,969.0 | 0.0 | 0.0 | -2,270.0 | -2,657.0 | -2,698.0 | -468.0 | 1,331.0 | -361.0 | 4,982.0 | 4,568.0 | 242.0 | 732.0 | 2,597.0 | 1,834.0 | 348.0 | -1,162.0 |
| 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 | -88.0 | -52.0 | -63.0 | -75.0 | -52.0 | -57.0 | -44.0 | -44.0 | -42.0 | -35.0 | |
| Acquisitions | 25.0 | 7.0 | -170.0 | -39.0 | 5.0 | 5,533.0 | -284.0 | 0.0 | -433.0 | 5.0 | |
| Investments | -969.0 | -1,399.0 | 0.0 | 0.0 | 0.0 | -16.0 | 0.0 | 0.0 | -835.0 | -145.0 | |
| Sales of Investment | 106.0 | -3.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -66.0 | 17.0 | |
| Other Investing Activities | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -1,093.0 | -24.0 | |
| Cash from Investing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -3,244.0 | -182.0 |
| Cash Flow From Financing Activities | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debt Repaid | -2,841.0 | 0.0 | 0.0 | 1,048.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -612.0 | 0.0 | -2,865.0 | -2,757.0 | |
| Debt Issued | 8,695.0 | 9,655.0 | -1,950.0 | 9,101.0 | -137.0 | 524.0 | -4,344.0 | -1,459.0 | 4,552.0 | -3,371.0 | 3,129.0 | -6,352.0 | 224.0 | 7,108.0 | 77.0 | -210.0 | 10,045.0 | |
| Issuance of Common Stock | 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 | 318.0 | 0.0 | 5.0 | 488.0 | |
| Repurchase of Common Stock | -97.0 | -182.0 | 0.0 | -99.0 | 0.0 | 0.0 | -2.0 | -42.0 | -5.0 | 0.0 | 0.0 | -17.0 | 0.0 | -298.0 | -160.0 | -29.0 | -97.0 | |
| Dividends Paid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -3.0 | -3.0 | 0.0 | 0.0 | -24.0 | -12.0 | -15.0 | -38.0 | -145.0 | -108.0 | |
| Other Financing Activities | 4,451.0 | 0.0 | 0.0 | -41.0 | 0.0 | 0.0 | -888.0 | -343.0 | 1,209.0 | 431.0 | -197.0 | 1,203.0 | 2,962.0 | -148.0 | -1,308.0 | 8.0 | 471.0 | |
| Cash from Financing | 1,610.0 | 0.0 | 0.0 | 908.0 | 1,021.0 | 953.0 | -890.0 | -388.0 | 1,201.0 | 431.0 | -197.0 | 1,162.0 | 2,950.0 | -681.0 | -1,506.0 | -3,026.0 | -2,491.0 |
| 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 | 482.0 | 14.0 | |
| Debt Issued | 0.0 | 10,520.0 | -19.0 | 884.0 | 593.0 | 1,311.0 | 291.0 | -4,145.0 | 5,522.0 | 1,056.0 | |
| 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 | -36.0 | -81.0 | -63.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -99.0 | 2.0 | |
| 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 | 431.0 | -10.0 | |
| Cash from Financing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 814.0 | 6.0 |
| Cash position | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Change in Cash | -2,860.0 | 0.0 | 5,063.0 | -3,543.0 | 1,239.0 | 6,468.0 | 2,130.0 | 2,602.0 | -194.0 | 446.0 | -508.0 | 227.0 | 27.0 | -263.0 | -910.0 | -920.0 | -138.0 | |
| Closing Cash Balance | 10,276.0 | 0.0 | 15,908.0 | 10,845.0 | 14,388.0 | 13,149.0 | 6,681.0 | 4,551.0 | 1,949.0 | 2,143.0 | 1,697.0 | 2,205.0 | 1,978.0 | 1,951.0 | 2,214.0 | 3,124.0 | 4,044.0 |
| 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 | 0.0 | 0.0 | 507.0 | -1,592.0 | -1,502.0 | 7,134.0 | -624.0 | 55.0 | -1,365.0 | -926.0 | |
| Closing Cash Balance | 0.0 | 0.0 | 14,823.0 | 14,316.0 | 15,908.0 | 17,410.0 | 10,276.0 | 10,900.0 | 10,845.0 | 12,210.0 |
| Free Cash Flow | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Free Cash Flow | 556.0 | 1,800.0 | 99.0 | -2,322.0 | 2,705.0 | 8,084.0 | 3,207.0 | 1,514.0 | -1,148.0 | -5,066.0 | -4,974.0 | -1,303.0 | -3,862.0 | -2,300.0 | -1,392.0 | 1,575.0 | 3,354.0 | |
| Real Free Cash Flow | 551.1 | 1,800.0 | 99.0 | -2,322.0 | 2,705.0 | 8,084.0 | 3,207.0 | 1,514.0 | -1,148.0 | -5,066.0 | -4,974.0 | -1,303.0 | -3,862.0 | -2,300.0 | -1,392.0 | 1,575.0 | 3,354.0 |
| 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 | -1,787.0 | 2,625.0 | 600.0 | -865.0 | -1,278.0 | 1,143.0 | 8.0 | 226.0 | 777.0 | -786.0 | |
| Real Free Cash Flow | -1,787.0 | 2,625.0 | 600.0 | -865.0 | -1,278.0 | 1,143.0 | 8.0 | 226.0 | 773.0 | -786.0 |
