HOOD
Výsledovka
Rozvaha
Peněžní toky
V miliónech (USD)
| Revenue |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
| Total Revenues | | 4,473.0 | 4,473.0 | 2,951.0 | 1,888.0 | 1,358.0 | 1,815.1 | 958.8 | 277.5 |
|---|
| Cost of Revenues | | 816.0 | 1,194.0 | 504.0 | 179.0 | 179.0 | 152.3 | 111.1 | 45.5 |
|---|
| Gross Profit | | 3,657.0 | 3,279.0 | 2,447.0 | 1,709.0 | 1,179.0 | 1,662.8 | 847.8 | 232.1 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 1,283.0 | 1,274.0 | 989.0 | 927.0 | 1,014.0 | 637.0 | 682.0 | 618.0 | 481.0 | 469.0 |
|---|
| Cost of Revenues | | 312.0 | 293.0 | 77.0 | 134.0 | 144.0 | 121.0 | 123.0 | 116.0 | 40.0 | 48.0 |
|---|
| Gross Profit | | 971.0 | 981.0 | 912.0 | 793.0 | 870.0 | 516.0 | 559.0 | 502.0 | 441.0 | 421.0 |
| Operating Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
| R&D Expenses | | 0.0 | 0.0 | 0.0 | 805.0 | 878.0 | 1,232.8 | 215.6 | 94.9 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 1,291.0 | 1,027.0 | 1,697.9 | 410.0 | 220.4 |
|---|
| Depreciation & Amortization | | 86.0 | 86.0 | 77.0 | 71.0 | 61.0 | 25.5 | 9.9 | 5.4 |
|---|
| Total Operating Expenses | | 1,561.0 | 1,185.0 | 1,391.0 | 2,222.0 | 2,190.0 | 3,303.8 | 722.4 | 337.6 |
|---|
| Operating Income | | 2,096.0 | 2,094.0 | 1,056.0 | -513.0 | -1,011.0 | -1,641.0 | 230.8 | -104.1 |
| 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 | 197.0 | 202.0 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 176.0 | 258.0 |
|---|
| Depreciation & Amortization | | 23.0 | 22.0 | 21.0 | 20.0 | 22.0 | 20.0 | 18.0 | 17.0 | 17.0 | 19.0 |
|---|
| Total Operating Expenses | | 321.0 | 346.0 | 473.0 | 421.0 | 312.0 | 365.0 | 370.0 | 342.0 | 409.0 | 488.0 |
|---|
| Operating Income | | 650.0 | 635.0 | 439.0 | 372.0 | 558.0 | 151.0 | 189.0 | 160.0 | 32.0 | -67.0 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
| Interest Income | | 1,496.0 | 1,514.0 | 0.0 | 0.0 | 0.0 | 0.0 | 182.3 | 71.6 |
|---|
| Interest Expense | | 22.0 | 0.0 | 0.0 | 23.0 | 16.0 | 0.0 | 4.9 | 1.0 |
|---|
| Other Expense | | 12.0 | 14.0 | 8.0 | -20.0 | -16.0 | -2,043.4 | -217.0 | -3.5 |
|---|
| IBT | | 2,108.0 | 2,108.0 | 1,064.0 | -533.0 | -1,027.0 | -3,684.4 | 13.8 | -107.6 |
|---|
| Income Tax Expense | | 225.0 | 225.0 | -347.0 | 8.0 | 1.0 | 2.0 | 6.4 | -1.0 |
|---|
| Net Income | | 1,883.0 | 1,883.0 | 1,411.0 | -541.0 | -1,028.0 | -3,686.4 | 7.4 | -106.6 |
| 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 | | 411.0 | 447.0 | 352.0 | 286.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Interest Expense | | 0.0 | 8.0 | 8.0 | 6.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 6.0 |
|---|
| Other Expense | | 11.0 | -1.0 | 3.0 | -1.0 | 0.0 | 2.0 | 2.0 | 2.0 | -3.0 | -8.0 |
|---|
| IBT | | 661.0 | 634.0 | 442.0 | 371.0 | 558.0 | 153.0 | 191.0 | 162.0 | 29.0 | -75.0 |
|---|
| Income Tax Expense | | 56.0 | 78.0 | 56.0 | 35.0 | -358.0 | 3.0 | 3.0 | 5.0 | -1.0 | 10.0 |
|---|
| Net Income | | 605.0 | 556.0 | 386.0 | 336.0 | 916.0 | 150.0 | 188.0 | 157.0 | 30.0 | -85.0 |
| Per Share Data |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
| EPS | | $0.00 | $0.00 | $0.00 | $-0.61 | $-1.17 | $-7.49 | $0.00 | $-0.15 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $-0.61 | $-1.17 | $-7.49 | $0.00 | $-0.15 |
|---|
| Shares Outstanding | | 897.9 | 888.5 | 881.1 | 890.9 | 878.6 | 492.4 | 724.3 | 724.3 |
|---|
| Diluted Shares Outstanding | | 917.7 | 918.8 | 906.2 | 890.9 | 878.6 | 492.4 | 724.3 | 724.3 |
| 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 | $0.03 | $-0.10 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.03 | $-0.10 |
|---|
| Shares Outstanding | | 897.9 | 889.3 | 882.1 | 884.6 | 883.9 | 884.1 | 881.1 | 875.3 | 867.3 | 895.1 |
|---|
| Diluted Shares Outstanding | | 917.7 | 917.9 | 909.1 | 909.2 | 907.8 | 905.5 | 904.5 | 875.3 | 883.2 | 895.1 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
| Cash And Equivalents | | 4,593.0 | 4,332.0 | 4,835.0 | 6,339.0 | 6,253.5 | 1,402.6 | 644.1 |
|---|
| Short Term Investments | | 2,024.0 | 6,164.0 | 3,607.0 | 517.0 | 27.2 | 805.7 | 3.0 |
|---|
| Total Cash & ST Investments | | 6,617.0 | 10,496.0 | 4,835.0 | 6,856.0 | 6,280.7 | 2,208.3 | 647.0 |
|---|
| Accounts Receivable | | 7,406.0 | 8,710.0 | 3,584.0 | 3,294.0 | 6,727.2 | 3,478.6 | 660.9 |
|---|
| Inventory | | -31,598.0 | 0.0 | -152.0 | 3,267.0 | 4,320.3 | 5,168.8 | 2,560.0 |
|---|
| Other Current Assets | | -14,023.0 | 5,897.0 | 23,523.0 | 9,500.0 | 1,955.3 | 16.8 | 8.2 |
|---|
| Total Current Assets | | 40,706.0 | 25,103.0 | 31,790.0 | 22,917.0 | 19,283.5 | 10,872.6 | 3,876.1 |
| 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 | | 4,331.0 | 4,162.0 | 4,416.0 | 4,332.0 | 4,611.0 | 4,524.0 | 4,717.0 | 4,835.0 | 4,915.0 | 5,829.0 |
|---|
| Short Term Investments | | 10,278.0 | 9,376.0 | 6,837.0 | 6,164.0 | 6,432.0 | 4,731.0 | 4,577.0 | 2,005.0 | 1,776.0 | 1,739.0 |
|---|
| Total Cash & ST Investments | | 14,609.0 | 13,538.0 | 11,253.0 | 10,496.0 | 11,043.0 | 9,255.0 | 9,294.0 | 6,840.0 | 6,691.0 | 7,568.0 |
|---|
| Accounts Receivable | | 14,872.0 | 10,059.0 | 9,434.0 | 8,710.0 | 5,685.0 | 5,189.0 | 4,510.0 | 0.0 | 3,704.0 | 4,390.0 |
|---|
| Inventory | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Current Assets | | 10,498.0 | 10,236.0 | 5,528.0 | 5,897.0 | 25,877.0 | 26,262.0 | 31,741.0 | 0.0 | 17,146.0 | 16,157.0 |
|---|
| Total Current Assets | | 39,979.0 | 33,833.0 | 26,215.0 | 25,103.0 | 42,605.0 | 40,706.0 | 45,545.0 | 4,835.0 | 25,739.0 | 28,106.0 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
| Net Property, Plant & Equipment | | 189.0 | 139.0 | 188.0 | 146.0 | 146.4 | 45.8 | 25.3 |
|---|
| Goodwill | | 179.0 | 179.0 | 175.0 | 100.0 | 100.5 | 0.0 | 0.0 |
|---|
| Intangible Assets | | 45.0 | 38.0 | 48.0 | 25.0 | 34.1 | 0.0 | 0.0 |
|---|
| Long-Term Investments | | 2.0 | 0.0 | 73.0 | 8,431.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Long-Term Assets | | 227.0 | 728.0 | 58.0 | 149.0 | 204.6 | 70.1 | 43.0 |
|---|
| Total Long-Term Assets | | 640.0 | 1,084.0 | 542.0 | 420.0 | 485.6 | 115.9 | 68.3 |
|---|
| Total Assets | | 41,346.0 | 26,187.0 | 32,332.0 | 23,337.0 | 19,769.2 | 10,988.5 | 3,944.4 |
| 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 | | 150.0 | 149.0 | 140.0 | 139.0 | 133.0 | 123.0 | 122.0 | 120.0 | 199.0 | 215.0 |
|---|
| Goodwill | | 386.0 | 383.0 | 292.0 | 179.0 | 179.0 | 179.0 | 175.0 | 175.0 | 164.0 | 100.0 |
|---|
| Intangible Assets | | 172.0 | 191.0 | 109.0 | 38.0 | 39.0 | 45.0 | 46.0 | 48.0 | 53.0 | 21.0 |
|---|
| Long-Term Investments | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2.0 | 10.0 | 73.0 | 135.0 | 185.0 |
|---|
| Other Long-Term Assets | | 765.0 | 768.0 | 761.0 | 728.0 | 289.0 | 291.0 | 190.0 | 5,182.0 | 14,105.0 | 16,181.0 |
|---|
| Total Long-Term Assets | | 1,473.0 | 1,491.0 | 1,302.0 | 1,084.0 | 640.0 | 640.0 | 543.0 | 343.0 | 579.0 | 554.0 |
|---|
| Total Assets | | 41,452.0 | 35,324.0 | 27,517.0 | 26,187.0 | 43,245.0 | 41,346.0 | 46,088.0 | 32,332.0 | 26,318.0 | 28,660.0 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
| Accounts Payable | | 386.0 | 397.0 | 384.0 | 185.0 | 252.3 | 104.6 | 37.6 |
|---|
| Short-Term Debt | | 7,123.0 | 7,463.0 | 3,547.0 | 1,834.0 | 3,651.0 | 1,921.1 | 674.0 |
|---|
| Other Current Liabilities | | 22,874.0 | 10,244.0 | 21,614.0 | 14,234.0 | 1,968.3 | 893.0 | 24.6 |
|---|
| Current Liabilities | | 34,140.0 | 18,104.0 | 25,545.0 | 16,253.0 | 12,347.3 | 8,816.0 | 3,101.4 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 399.0 | 369.0 | 319.0 | 397.0 | 443.0 | 386.0 | 351.0 | 384.0 | 373.0 | 236.0 |
|---|
| Short-Term Debt | | 15,666.0 | 12,640.0 | 9,098.0 | 7,463.0 | 7,306.0 | 5,091.0 | 4,215.0 | 0.0 | 3,245.0 | 2,982.0 |
|---|
| Other Current Liabilities | | 16,697.0 | 14,113.0 | 10,014.0 | 10,244.0 | 28,209.0 | 28,663.0 | 34,547.0 | 25,161.0 | 16,030.0 | -3,218.0 |
|---|
| Current Liabilities | | 32,762.0 | 27,122.0 | 19,431.0 | 18,104.0 | 35,958.0 | 34,140.0 | 39,113.0 | 25,545.0 | 19,648.0 | 21,356.0 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
| Long-Term Debt | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Capital Leases | | 84.0 | 0.0 | 89.0 | 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 |
|---|
| Total Liabilities | | 34,224.0 | 18,215.0 | 25,636.0 | 16,381.0 | 12,476.1 | 11,043.8 | 4,041.4 |
| 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 | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Capital Leases | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 84.0 | 89.0 | 89.0 | 95.0 | 116.0 |
|---|
| 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 | | 32,885.0 | 27,252.0 | 19,564.0 | 18,215.0 | 36,037.0 | 34,224.0 | 39,203.0 | 25,636.0 | 19,744.0 | 21,473.0 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
| Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 |
|---|
| Retained Earnings | | -5,101.0 | -4,035.0 | -5,446.0 | -4,905.0 | -3,876.5 | -190.1 | -196.7 |
|---|
| Comprehensive Income | | 0.0 | -1.0 | -3.0 | 0.0 | 0.4 | 0.5 | 0.2 |
|---|
| Total Common Equity | | 7,122.0 | 7,972.0 | 6,696.0 | 6,956.0 | 7,293.1 | -55.3 | -97.0 |
| 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 | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Retained Earnings | | -2,757.0 | -3,313.0 | -3,699.0 | -4,035.0 | -4,951.0 | -5,101.0 | -5,289.0 | -5,446.0 | -5,476.0 | -5,391.0 |
|---|
| Comprehensive Income | | 7.0 | 7.0 | 0.0 | -1.0 | 1.0 | 0.0 | -2.0 | -3.0 | -4.0 | -3.0 |
|---|
| Total Common Equity | | 8,567.0 | 8,072.0 | 7,953.0 | 7,972.0 | 7,208.0 | 7,122.0 | 6,885.0 | 6,696.0 | 6,574.0 | 7,187.0 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
| Total Debt | | 7,207.0 | 7,463.0 | 3,547.0 | 1,834.0 | 3,651.0 | 1,921.1 | 674.0 |
|---|
| Book Value | | 7,122.0 | 7,972.0 | 6,696.0 | 6,956.0 | 7,293.1 | -55.3 | -97.0 |
| 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 | | 8,567.0 | 8,072.0 | 7,953.0 | 7,972.0 | 7,208.0 | 7,122.0 | 6,885.0 | 6,696.0 | 6,574.0 | 7,187.0 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
| Net Income | | 290.0 | 1,883.0 | 1,411.0 | -541.0 | -1,028.0 | -3,686.4 | 7.4 | -106.6 |
|---|
| Depreciation & Amortization | | 71.0 | 86.0 | 77.0 | 71.0 | 61.0 | 25.5 | 9.9 | 5.4 |
|---|
| Stock-Based Compensation | | 312.0 | 305.0 | 304.0 | 871.0 | 654.0 | 1,570.4 | 24.3 | 26.7 |
|---|
| Change Working Capital | | -2,180.0 | -6,122.0 | -1,656.0 | 595.0 | -655.0 | -918.1 | 1,773.3 | 1,323.3 |
|---|
| Change In Accounts Receivable | | -1,757.0 | -9,044.0 | 0.0 | 0.0 | 3,398.0 | -3,325.7 | -2,875.8 | -73.8 |
|---|
| Change In Accounts Payable | | 735.0 | 3,405.0 | -35.0 | 134.0 | -62.0 | 134.1 | 67.1 | 13.9 |
|---|
| Change In Inventories | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2,138.5 | 4,716.9 | 1,468.7 |
|---|
| Other Non-cash Items | | 1,541.0 | 5,305.0 | 76.0 | 185.0 | 116.0 | 2,045.5 | 61.5 | 11.9 |
|---|
| Cash from Operations | | -1,442.0 | 0.0 | 0.0 | 1,181.0 | -852.0 | -884.8 | 1,876.3 | 1,260.1 |
| 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 | | 605.0 | 556.0 | 386.0 | 336.0 | 916.0 | 150.0 | 188.0 | 157.0 | 30.0 | -85.0 |
|---|
| Depreciation & Amortization | | 23.0 | 22.0 | 21.0 | 20.0 | 22.0 | 20.0 | 18.0 | 17.0 | 17.0 | 19.0 |
|---|
| Stock-Based Compensation | | 76.0 | 78.0 | 78.0 | 73.0 | 77.0 | 79.0 | 86.0 | 62.0 | 81.0 | 83.0 |
|---|
| Change Working Capital | | -2,204.0 | -2,263.0 | 2,992.0 | 185.0 | -355.0 | 1,485.0 | -255.0 | -875.0 | 879.0 | -1,000.0 |
|---|
| Change In Accounts Receivable | | -3,249.0 | -5,055.0 | -2,528.0 | -1,583.0 | 0.0 | 10.0 | -794.0 | -1,419.0 | 178.0 | -337.0 |
|---|
| Change In Accounts Payable | | -274.0 | 37.0 | 12.0 | -124.0 | -63.0 | 54.0 | 20.0 | -46.0 | 761.0 | -692.0 |
|---|
| 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 | | 534.0 | 31.0 | 32.0 | 28.0 | -2,060.0 | 78.0 | 17.0 | 16.0 | -775.0 | 1,147.0 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1,056.0 | -986.0 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
| Capital Expenditure | | -28.0 | -15.0 | -13.0 | -2.0 | -57.0 | -83.7 | -32.3 | -12.5 |
|---|
| Acquisitions | | -102.0 | 0.0 | -6.0 | -93.0 | 0.0 | -125.4 | 0.0 | 0.0 |
|---|
| Investments | | -1,661.0 | -244.0 | -556.0 | -759.0 | -25.0 | -27.2 | 0.0 | 0.0 |
|---|
| Sales of Investment | | 571.0 | 0.0 | 0.0 | 292.0 | 42.0 | -20.5 | 0.0 | 0.1 |
|---|
| Other Investing Activities | | -24.0 | 0.0 | 0.0 | -20.0 | -20.0 | 18.9 | 0.0 | 0.0 |
|---|
| Cash from Investing | | -1,244.0 | 0.0 | 0.0 | -582.0 | -60.0 | -237.9 | -32.3 | -12.3 |
| 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 | | -2.0 | -3.0 | -8.0 | -2.0 | -4.0 | -7.0 | -7.0 | -2.0 | -6.0 | -6.0 |
|---|
| Acquisitions | | 0.0 | 0.0 | 944.0 | -150.0 | 0.0 | 0.0 | 0.0 | 0.0 | -3.0 | -90.0 |
|---|
| Investments | | -234.0 | 0.0 | 0.0 | 0.0 | -87.0 | -167.0 | -131.0 | -171.0 | -1,193.0 | -166.0 |
|---|
| Sales of Investment | | 0.0 | 81.0 | 58.0 | 208.0 | 0.0 | 150.0 | 135.0 | 154.0 | 115.0 | 167.0 |
|---|
| Other Investing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -1.0 | -2.0 |
|---|
| Cash from Investing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -1,088.0 | -97.0 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
| Debt Repaid | | -2,115.0 | 0.0 | 0.0 | 0.0 | -21.0 | -1,968.3 | -937.7 | -137.0 |
|---|
| Debt Issued | | 4,793.0 | 7,463.0 | 3,916.0 | 1,713.0 | -1,796.0 | 3,698.2 | 2,184.8 | 811.0 |
|---|
| Issuance of Common Stock | | 26.0 | 0.0 | 0.0 | 0.0 | 6.0 | 2,052.4 | 0.0 | 0.0 |
|---|
| Repurchase of Common Stock | | -710.0 | -653.0 | -257.0 | -608.0 | 16.0 | 7.3 | 0.0 | 0.0 |
|---|
| Dividends Paid | | -15.0 | 0.0 | 0.0 | 0.0 | 0.0 | -7.3 | 0.0 | 0.0 |
|---|
| Other Financing Activities | | 1,018.0 | 0.0 | 0.0 | 10.0 | -44.0 | 5,119.3 | 2,213.6 | 512.4 |
|---|
| Cash from Financing | | 1,435.0 | 0.0 | 0.0 | -610.0 | -43.0 | 5,203.4 | 1,275.9 | 375.4 |
| 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 | 302.0 | 0.0 |
|---|
| Debt Issued | | 15,666.0 | 3,026.0 | 3,542.0 | 1,635.0 | 157.0 | 2,215.0 | 876.0 | -924.0 | 685.0 | 227.0 |
|---|
| Issuance of Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 8.0 | 0.0 |
|---|
| Repurchase of Common Stock | | -100.0 | -107.0 | -124.0 | -322.0 | -160.0 | 0.0 | -59.0 | 0.0 | -3.0 | -608.0 |
|---|
| Dividends Paid | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -15.0 | 0.0 |
|---|
| Other Financing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -1,689.0 | -7.0 |
|---|
| Cash from Financing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 311.0 | -362.0 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
| Net Change in Cash | | -1,282.0 | 1,198.0 | -651.0 | -11.0 | -913.0 | 4,080.7 | 3,120.1 | 1,623.3 |
|---|
| Closing Cash Balance | | 4,593.0 | 9,893.0 | 8,695.0 | 9,346.0 | 9,357.0 | 10,270.4 | 6,189.7 | 3,069.6 |
| 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 | | -1,376.0 | -1,723.0 | 4,062.0 | 235.0 | -1,546.0 | 1,595.0 | 0.0 | -700.0 | -80.0 | -914.0 |
|---|
| Closing Cash Balance | | 9,893.0 | 11,269.0 | 12,992.0 | 8,930.0 | 8,695.0 | 10,241.0 | 8,646.0 | 8,646.0 | 4,835.0 | 4,915.0 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
| Free Cash Flow | | -1,470.0 | 1,623.0 | -170.0 | 1,160.0 | -909.0 | -968.4 | 1,843.9 | 1,247.6 |
|---|
| Real Free Cash Flow | | -1,782.0 | 1,318.0 | -474.0 | 289.0 | -1,563.0 | -2,538.8 | 1,819.6 | 1,221.0 |
| 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 | | -939.0 | -1,588.0 | 3,491.0 | 631.0 | -1,415.0 | 1,793.0 | 47.0 | -632.0 | 1,050.0 | -992.0 |
|---|
| Real Free Cash Flow | | -1,015.0 | -1,666.0 | 3,413.0 | 558.0 | -1,492.0 | 1,714.0 | -39.0 | -694.0 | 969.0 | -1,075.0 |