Regions Financial Corporation
RF
Výsledovka
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 | 9,608.0 | 9,608.0 | 9,373.0 | 6,897.0 | 7,165.0 | 6,438.0 | 6,275.0 | 5,904.0 | 5,821.0 | 5,720.0 | 5,654.0 | 5,406.0 | 5,100.0 | 5,281.0 | 5,400.0 | 5,893.0 | 6,961.0 | |
| Cost of Revenues | 2,437.0 | 2,437.0 | 2,777.0 | 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 | 7,171.0 | 7,171.0 | 6,596.0 | 6,897.0 | 7,165.0 | 6,438.0 | 6,275.0 | 5,904.0 | 5,821.0 | 5,720.0 | 5,654.0 | 5,406.0 | 5,100.0 | 5,281.0 | 5,400.0 | 5,893.0 | 6,961.0 |
| Revenue | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenues | 2,408.0 | 2,455.0 | 2,430.0 | 2,315.0 | 2,387.0 | 2,392.0 | 2,307.0 | 2,287.0 | 1,133.0 | 1,857.0 | |
| Cost of Revenues | 487.0 | 644.0 | 651.0 | 655.0 | 692.0 | 715.0 | 678.0 | 692.0 | 0.0 | 0.0 | |
| Gross Profit | 1,921.0 | 1,811.0 | 1,779.0 | 1,660.0 | 1,695.0 | 1,677.0 | 1,629.0 | 1,595.0 | 1,133.0 | 1,857.0 |
| 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 | 3,196.0 | 2,484.0 | 2,356.0 | 2,230.0 | 1,916.0 | 2,135.0 | 2,155.0 | 2,113.0 | 2,086.0 | 1,905.0 | 1,916.0 | 1,850.0 | 1,918.0 | 2,606.0 | |
| Depreciation & Amortization | 84.0 | 62.0 | 144.0 | 236.0 | 353.0 | 371.0 | 421.0 | 43.0 | 462.0 | 537.0 | 574.0 | 523.0 | 523.0 | 645.0 | 717.0 | 269.0 | 284.0 | |
| Total Operating Expenses | 4,428.0 | 4,428.0 | 4,242.0 | 3,196.0 | -3,973.0 | -3,223.0 | -4,961.0 | -3,919.0 | -3,073.0 | 75.0 | 103.0 | 28.0 | -3,958.0 | -4,146.0 | -4,221.0 | -5,704.0 | -7,500.0 | |
| Operating Income | 2,743.0 | 2,743.0 | 2,354.0 | 3,825.0 | 3,192.0 | 3,215.0 | 1,314.0 | 1,985.0 | 2,748.0 | 1,257.0 | 1,158.0 | 1,075.0 | 1,142.0 | 1,135.0 | 1,179.0 | 189.0 | -539.0 |
| 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 | 1,965.0 | 639.0 | ||
| Depreciation & Amortization | 22.0 | 21.0 | 19.0 | 22.0 | 21.0 | 34.0 | 41.0 | 48.0 | 53.0 | 59.0 | ||
| Total Operating Expenses | 1,213.0 | 1,103.0 | 1,073.0 | 1,039.0 | 1,038.0 | 1,069.0 | 1,004.0 | 1,131.0 | 3,467.0 | -1,238.0 | ||
| Operating Income | 708.0 | 708.0 | 706.0 | 621.0 | 657.0 | 608.0 | 625.0 | 464.0 | -2,297.0 | 619.0 |
| Net Income | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest Income | 7,073.0 | 7,073.0 | 7,108.0 | 6,897.0 | 5,102.0 | 4,081.0 | 4,262.0 | 4,639.0 | 4,393.0 | 3,988.0 | 3,814.0 | 3,603.0 | 3,588.0 | 3,646.0 | 3,903.0 | 4,253.0 | 4,689.0 | |
| Interest Expense | 2,082.0 | 2,082.0 | 2,290.0 | 1,577.0 | 316.0 | 167.0 | 368.0 | 851.0 | 602.0 | 373.0 | 313.0 | 268.0 | 309.0 | 384.0 | 603.0 | 843.0 | 1,257.0 | |
| Other Expense | 0.0 | 0.0 | 0.0 | -1,218.0 | -316.0 | 0.0 | 220.0 | 403.0 | -793.0 | 614.0 | 514.0 | 455.0 | 457.0 | 452.0 | 482.0 | -28.0 | -346.0 | |
| IBT | 2,743.0 | 2,743.0 | 2,354.0 | 2,607.0 | 2,876.0 | 3,215.0 | 1,314.0 | 1,985.0 | 1,955.0 | 1,871.0 | 1,672.0 | 1,530.0 | 1,599.0 | 1,587.0 | 1,661.0 | 161.0 | -885.0 | |
| Income Tax Expense | 587.0 | 587.0 | 461.0 | 533.0 | 631.0 | 694.0 | 220.0 | 403.0 | 387.0 | 614.0 | 514.0 | 455.0 | 457.0 | 452.0 | 482.0 | -28.0 | -346.0 | |
| Net Income | 2,156.0 | 2,156.0 | 1,893.0 | 2,074.0 | 2,245.0 | 2,521.0 | 1,094.0 | 1,582.0 | 1,759.0 | 1,263.0 | 1,163.0 | 1,062.0 | 1,155.0 | 1,122.0 | 1,120.0 | -215.0 | -539.0 |
| 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 | 1,768.0 | 1,796.0 | 1,784.0 | 1,725.0 | 1,802.0 | 1,820.0 | 1,762.0 | 1,724.0 | 1,751.0 | 1,766.0 | ||
| Interest Expense | 487.0 | 539.0 | 525.0 | 531.0 | 572.0 | 602.0 | 576.0 | 540.0 | 520.0 | 475.0 | ||
| Other Expense | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -399.0 | -302.0 | ||
| IBT | 708.0 | 708.0 | 706.0 | 621.0 | 657.0 | 608.0 | 625.0 | 464.0 | 471.0 | 619.0 | ||
| Income Tax Expense | 174.0 | 139.0 | 143.0 | 131.0 | 123.0 | 118.0 | 124.0 | 96.0 | 80.0 | 129.0 | ||
| Net Income | 534.0 | 569.0 | 563.0 | 490.0 | 534.0 | 490.0 | 501.0 | 368.0 | 391.0 | 490.0 |
| 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 | $2.11 | $2.29 | $2.51 | $1.03 | $1.51 | $1.61 | $1.01 | $0.87 | $0.75 | $0.80 | $0.78 | $0.72 | $-0.22 | $-0.44 | |
| EPS Diluted | $0.00 | $0.00 | $0.00 | $2.11 | $2.28 | $2.49 | $1.03 | $1.50 | $1.60 | $1.00 | $0.87 | $0.75 | $0.80 | $0.77 | $0.71 | $-0.22 | $-0.44 | |
| Shares Outstanding | 875.0 | 875.0 | 916.0 | 936.0 | 935.0 | 956.0 | 959.0 | 995.0 | 1,092.0 | 1,186.0 | 1,255.0 | 1,325.0 | 1,375.0 | 1,395.0 | 1,381.0 | 995.0 | 1,227.0 | |
| Diluted Shares Outstanding | 880.0 | 880.0 | 918.0 | 938.0 | 942.0 | 963.0 | 962.0 | 999.0 | 1,102.0 | 1,198.0 | 1,261.0 | 1,334.0 | 1,387.0 | 1,410.0 | 1,387.0 | 999.0 | 1,227.0 |
| 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 | $0.39 | $0.50 | ||
| EPS Diluted | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.39 | $0.49 | ||
| Shares Outstanding | 875.0 | 890.0 | 898.0 | 906.0 | 911.0 | 914.0 | 917.0 | 921.0 | 931.0 | 939.0 | ||
| Diluted Shares Outstanding | 880.0 | 894.0 | 900.0 | 910.0 | 915.0 | 918.0 | 918.0 | 923.0 | 931.0 | 940.0 |
| Current Assets | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Equivalents | 8,479.0 | 10,712.0 | 1,869.0 | 11,227.0 | 29,411.0 | 17,956.0 | 4,114.0 | 3,538.0 | 3,911.0 | 5,436.0 | 5,314.0 | 3,904.0 | 5,273.0 | 5,489.0 | 7,045.0 | 6,523.0 | |
| Short Term Investments | 26,036.0 | 23,443.0 | 20.0 | 27,933.0 | 28,481.0 | 27,154.0 | 22,606.0 | 22,729.0 | 23,628.0 | 23,781.0 | 22,710.0 | 22,580.0 | 21,485.0 | 27,244.0 | 24,471.0 | 23,289.0 | |
| Total Cash & ST Investments | 2,955.0 | 34,155.0 | 2,635.0 | 39,160.0 | 57,892.0 | 45,110.0 | 26,720.0 | 24,953.0 | 26,105.0 | 27,678.0 | 28,024.0 | 26,484.0 | 26,758.0 | 32,733.0 | 31,516.0 | 29,812.0 | |
| Accounts Receivable | 608.0 | 572.0 | 0.0 | 511.0 | 319.0 | 346.0 | 362.0 | 375.0 | 337.0 | 319.0 | 319.0 | 310.0 | 313.0 | 344.0 | 361.0 | 421.0 | |
| Inventory | 4,988.0 | 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 | 9,102.0 | 0.0 | 0.0 | -38,022.0 | 0.0 | 0.0 | 0.0 | 68,742.0 | 64,896.0 | 65,159.0 | 65,366.0 | 60,483.0 | 58,752.0 | 53,269.0 | 61,598.0 | 68,907.0 | |
| Total Current Assets | 9,102.0 | 34,727.0 | 2,635.0 | 1,649.0 | 58,211.0 | 45,456.0 | 27,082.0 | 94,070.0 | 91,338.0 | 93,156.0 | 93,709.0 | 87,277.0 | 85,823.0 | 86,346.0 | 93,475.0 | 99,140.0 |
| 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 | 3,073.0 | 11,175.0 | 14,316.0 | 10,712.0 | 10,521.0 | 8,479.0 | 11,250.0 | 6,801.0 | 9,016.0 | 9,886.0 | |
| Short Term Investments | 9,026.0 | 23,611.0 | 23,130.0 | 23,443.0 | 25,871.0 | 26,036.0 | 25,569.0 | 25,125.0 | 26,228.0 | 27,296.0 | |
| Total Cash & ST Investments | 12,099.0 | 34,786.0 | 37,446.0 | 34,155.0 | 36,392.0 | 34,515.0 | 36,819.0 | 1,889.0 | 35,244.0 | 37,182.0 | |
| Accounts Receivable | 574.0 | 574.0 | 583.0 | 572.0 | 596.0 | 608.0 | 588.0 | 0.0 | 625.0 | 575.0 | |
| Inventory | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -2,503.0 | -9,656.0 | -10,476.0 | |
| Other Current Assets | -1.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 7,430.0 | 0.0 | 0.0 | |
| Total Current Assets | 12,672.0 | 35,360.0 | 38,029.0 | 34,727.0 | 36,988.0 | 35,123.0 | 37,407.0 | 7,430.0 | 35,869.0 | 37,757.0 |
| Long-Term Assets | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Property, Plant & Equipment | 1,630.0 | 1,673.0 | 2,104.0 | 1,718.0 | 1,814.0 | 1,897.0 | 1,960.0 | 2,045.0 | 2,064.0 | 2,096.0 | 2,152.0 | 2,193.0 | 2,216.0 | 2,279.0 | 2,375.0 | 2,569.0 | |
| Goodwill | 5,733.0 | 5,733.0 | 5,733.0 | 5,733.0 | 5,744.0 | 5,190.0 | 4,845.0 | 4,829.0 | 4,904.0 | 4,904.0 | 4,878.0 | 4,816.0 | 4,816.0 | 4,816.0 | 4,816.0 | 5,561.0 | |
| Intangible Assets | 1,207.0 | 1,176.0 | 1,111.0 | 1,061.0 | 723.0 | 418.0 | 450.0 | 533.0 | 513.0 | 545.0 | 511.0 | 532.0 | 592.0 | 536.0 | 631.0 | 652.0 | |
| Long-Term Investments | 2,645.0 | 104,532.0 | 30,275.0 | 30,042.0 | 30,567.0 | 29,493.0 | 25,456.0 | 25,930.0 | 26,952.0 | 26,911.0 | 26,451.0 | 24,928.0 | 24,035.0 | 28,270.0 | 26,838.0 | 25,648.0 | |
| Other Long-Term Assets | 13,915.0 | 9,461.0 | 105,541.0 | -38,526.0 | -38,848.0 | -36,998.0 | -32,711.0 | -1,719.0 | -1,477.0 | -1,644.0 | -1,651.0 | -67.0 | -86.0 | -900.0 | -1,085.0 | -1,219.0 | |
| Total Long-Term Assets | 144,950.0 | 122,575.0 | 144,764.0 | 28.0 | 38,848.0 | 36,998.0 | 32,711.0 | 31,618.0 | 32,956.0 | 32,812.0 | 32,341.0 | 32,402.0 | 31,573.0 | 35,001.0 | 33,575.0 | 33,211.0 | |
| Total Assets | 154,052.0 | 157,302.0 | 152,194.0 | 155,220.0 | 162,938.0 | 147,389.0 | 126,240.0 | 125,688.0 | 124,294.0 | 125,968.0 | 126,050.0 | 119,679.0 | 117,396.0 | 121,347.0 | 127,050.0 | 132,351.0 |
| 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 | 1,742.0 | 1,755.0 | 1,726.0 | 1,673.0 | 1,648.0 | 1,630.0 | 1,635.0 | 2,104.0 | 1,616.0 | 1,622.0 | |
| Goodwill | 5,733.0 | 5,733.0 | 5,733.0 | 5,733.0 | 5,733.0 | 5,733.0 | 5,733.0 | 5,733.0 | 5,733.0 | 5,733.0 | |
| Intangible Assets | 146.0 | 1,141.0 | 1,140.0 | 1,176.0 | 1,149.0 | 1,207.0 | 1,222.0 | 1,111.0 | 1,148.0 | 1,027.0 | |
| Long-Term Investments | 32,655.0 | 106,081.0 | 103,884.0 | 104,532.0 | 102,943.0 | 101,517.0 | 100,195.0 | 4,372.0 | 28,543.0 | 29,636.0 | |
| Other Long-Term Assets | 1,620.0 | 9,136.0 | 9,334.0 | 9,461.0 | 8,965.0 | 8,842.0 | 8,717.0 | 130,703.0 | -37,040.0 | -38,018.0 | |
| Total Long-Term Assets | 41,896.0 | 123,846.0 | 121,817.0 | 122,575.0 | 120,438.0 | 118,929.0 | 117,502.0 | 144,764.0 | 37,040.0 | 38,018.0 | |
| Total Assets | 159,940.0 | 159,206.0 | 159,846.0 | 157,302.0 | 157,426.0 | 154,052.0 | 154,909.0 | 152,194.0 | 153,624.0 | 155,656.0 |
| Current Liabilities | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 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 | |
| Short-Term Debt | 513.0 | 500.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2,050.0 | 1,600.0 | 500.0 | 0.0 | 10.0 | 500.0 | 2,182.0 | 125.0 | 734.0 | 1,221.0 | |
| Other Current Liabilities | 75,365.0 | 127,603.0 | 0.0 | 0.0 | 0.0 | 0.0 | -2,050.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Current Liabilities | 75,878.0 | 128,103.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2,050.0 | 1,600.0 | 500.0 | 0.0 | 10.0 | 500.0 | 2,182.0 | 125.0 | 734.0 | 1,221.0 |
| Current Liabilities | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Accounts Payable | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Short-Term Debt | 1,300.0 | 0.0 | 0.0 | 500.0 | 1,500.0 | 513.0 | 1,000.0 | 0.0 | 2,000.0 | 3,000.0 | |
| Other Current Liabilities | 0.0 | 130,919.0 | 130,971.0 | 127,603.0 | 126,376.0 | 126,616.0 | 128,982.0 | 0.0 | -2,000.0 | -3,000.0 | |
| Current Liabilities | 1,300.0 | 130,919.0 | 130,971.0 | 128,103.0 | 127,876.0 | 127,129.0 | 129,982.0 | 113,204.0 | 2,000.0 | 3,000.0 |
| Long-Term Liabilities | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Long-Term Debt | 5,083.0 | 5,993.0 | 2,330.0 | 2,284.0 | 2,407.0 | 3,569.0 | 7,879.0 | 12,424.0 | 8,132.0 | 7,763.0 | 8,349.0 | 3,462.0 | 4,830.0 | 5,861.0 | 8,110.0 | 13,190.0 | |
| Capital Leases | 0.0 | 0.0 | 443.0 | 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 | 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 | |
| Total Liabilities | 136,850.0 | 139,392.0 | 134,701.0 | 139,269.0 | 2,407.0 | 3,569.0 | 109,945.0 | 110,598.0 | 108,102.0 | 109,304.0 | 109,206.0 | 102,690.0 | 101,628.0 | 105,848.0 | 110,551.0 | 115,617.0 |
| 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 | 4,785.0 | 5,279.0 | 6,019.0 | 5,993.0 | 6,016.0 | 5,083.0 | 3,327.0 | 2,330.0 | 4,290.0 | 4,293.0 | |
| Capital Leases | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 443.0 | 0.0 | 0.0 | |
| 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 | 140,845.0 | 140,500.0 | 141,279.0 | 139,392.0 | 138,699.0 | 136,850.0 | 137,831.0 | 134,701.0 | 137,499.0 | 138,995.0 |
| Total Common Equity | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Common Stock | 10.0 | 9.0 | 10.0 | 10.0 | 10.0 | 10.0 | 10.0 | 11.0 | 12.0 | 13.0 | 13.0 | 14.0 | 14.0 | 15.0 | 13.0 | 13.0 | |
| Retained Earnings | 8,561.0 | 9,060.0 | 8,186.0 | 7,004.0 | 5,550.0 | 3,770.0 | 3,751.0 | 2,828.0 | 1,495.0 | 666.0 | -115.0 | -1,061.0 | -2,216.0 | -3,338.0 | -4,527.0 | -4,047.0 | |
| Comprehensive Income | -3,265.0 | -2,928.0 | -2,812.0 | -3,343.0 | 289.0 | 1,315.0 | -90.0 | -964.0 | -616.0 | -550.0 | -380.0 | -238.0 | -319.0 | 65.0 | -69.0 | -260.0 | |
| Total Common Equity | 17,169.0 | 17,879.0 | 17,429.0 | 15,947.0 | 18,326.0 | 18,111.0 | 16,295.0 | 15,090.0 | 16,192.0 | 16,664.0 | 16,844.0 | 16,989.0 | 15,768.0 | 15,499.0 | 16,499.0 | 16,734.0 |
| 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 | 9.0 | 9.0 | 9.0 | 9.0 | 10.0 | 10.0 | 10.0 | 10.0 | 10.0 | 10.0 | |
| Retained Earnings | 9,922.0 | 9,609.0 | 9,299.0 | 9,060.0 | 8,778.0 | 8,561.0 | 8,304.0 | 8,186.0 | 8,042.0 | 7,802.0 | |
| Comprehensive Income | -1,660.0 | -1,967.0 | -2,283.0 | -2,928.0 | -1,894.0 | -3,265.0 | -3,224.0 | -2,812.0 | -4,236.0 | -3,440.0 | |
| Total Common Equity | 19,049.0 | 18,666.0 | 18,530.0 | 17,879.0 | 18,676.0 | 17,169.0 | 17,044.0 | 17,429.0 | 16,100.0 | 16,639.0 |
| Other | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Debt | 5,596.0 | 6,493.0 | 2,330.0 | 2,284.0 | 2,407.0 | 3,569.0 | 9,929.0 | 14,024.0 | 8,632.0 | 7,763.0 | 8,359.0 | 3,962.0 | 4,830.0 | 5,986.0 | 8,844.0 | 14,411.0 | |
| Book Value | 17,202.0 | 17,910.0 | 17,493.0 | 15,951.0 | 160,531.0 | 143,820.0 | 16,295.0 | 15,090.0 | 16,192.0 | 16,664.0 | 16,844.0 | 16,989.0 | 15,768.0 | 15,499.0 | 16,499.0 | 16,734.0 |
| Other | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Debt | 46.0 | 40.0 | 37.0 | 31.0 | 51.0 | 33.0 | 34.0 | 64.0 | 25.0 | 22.0 | |
| Book Value | 19,049.0 | 18,666.0 | 18,530.0 | 17,879.0 | 18,676.0 | 17,169.0 | 17,044.0 | 17,429.0 | 16,100.0 | 16,639.0 |
| Cash Flow From Operating Activities | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | 1,750.0 | 2,156.0 | 1,893.0 | 2,074.0 | 2,245.0 | 2,521.0 | 1,094.0 | 1,582.0 | 1,759.0 | 1,263.0 | 1,163.0 | 1,062.0 | 1,155.0 | 1,122.0 | 1,120.0 | -215.0 | -539.0 | |
| Depreciation & Amortization | 201.0 | 84.0 | 144.0 | 236.0 | 353.0 | 371.0 | 421.0 | 426.0 | 462.0 | 537.0 | 574.0 | 523.0 | 523.0 | 645.0 | 717.0 | 269.0 | 284.0 | |
| Stock-Based Compensation | 65.0 | 27.0 | 0.0 | 0.0 | 0.0 | -780.0 | 1,107.0 | 307.0 | -126.0 | 10.0 | 146.0 | 168.0 | -115.0 | 54.0 | 23.0 | 2,428.0 | 2,905.0 | |
| Change Working Capital | -351.0 | -689.0 | -1,027.0 | -574.0 | -274.0 | -294.0 | 526.0 | 264.0 | -183.0 | -267.0 | -106.0 | -674.0 | 258.0 | 616.0 | 476.0 | 785.0 | 833.0 | |
| Change In Accounts Receivable | -59.0 | 0.0 | -831.0 | 194.0 | -2,242.0 | -231.0 | -246.0 | -347.0 | 171.0 | 0.0 | -219.0 | 0.0 | -187.0 | 31.0 | 14.0 | 60.0 | 47.0 | |
| 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 | 999.0 | 525.0 | 567.0 | 540.0 | 756.0 | 1,047.0 | -666.0 | -60.0 | 137.0 | 529.0 | 110.0 | 292.0 | 80.0 | 983.0 | -329.0 | 1,509.0 | 954.0 | |
| Cash from Operations | 2,376.0 | 0.0 | 0.0 | 2,308.0 | 3,102.0 | 3,030.0 | 2,324.0 | 2,581.0 | 2,275.0 | 2,281.0 | 1,954.0 | 1,572.0 | 2,096.0 | 3,799.0 | 2,441.0 | 4,753.0 | 4,227.0 |
| 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 | 534.0 | 569.0 | 563.0 | 490.0 | 534.0 | 490.0 | 501.0 | 368.0 | 391.0 | 490.0 | |
| Depreciation & Amortization | 22.0 | 21.0 | 19.0 | 22.0 | 21.0 | 34.0 | 41.0 | 48.0 | 53.0 | 59.0 | |
| Stock-Based Compensation | 7.0 | -7.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 61.0 | 0.0 | |
| Change Working Capital | 340.0 | 20.0 | 44.0 | 148.0 | -845.0 | 479.0 | -411.0 | -250.0 | 224.0 | 53.0 | |
| Change In Accounts Receivable | 911.0 | -329.0 | 311.0 | 300.0 | -1,163.0 | 581.0 | -119.0 | -130.0 | 419.0 | -229.0 | |
| 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 | -1,195.0 | 170.0 | -73.0 | 409.0 | 82.0 | 273.0 | 17.0 | 195.0 | 380.0 | 112.0 | |
| Cash from Operations | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 809.0 | 860.0 |
| Cash Flow From Investing Activities | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Capital Expenditure | -367.0 | -180.0 | -146.0 | 0.0 | -288.0 | -72.0 | -59.0 | -24.0 | -71.0 | -191.0 | -64.0 | -4.0 | -263.0 | -214.0 | -180.0 | -201.0 | -191.0 | |
| Acquisitions | -21.0 | 0.0 | 0.0 | 0.0 | -1,182.0 | -1,182.0 | -381.0 | 24.0 | 357.0 | 41.0 | 64.0 | -4,824.0 | 21.0 | 28.0 | 855.0 | 0.0 | 0.0 | |
| Investments | -6,336.0 | -7,262.0 | -9,612.0 | -2,610.0 | -8,991.0 | -8,360.0 | -8,956.0 | -8,102.0 | -3,410.0 | -5,074.0 | -7,874.0 | -7,819.0 | -5,965.0 | -7,050.0 | -11,571.0 | -14,592.0 | -17,701.0 | |
| Sales of Investment | 5,191.0 | 5,306.0 | 8,331.0 | 3,047.0 | 5,840.0 | 6,153.0 | 5,434.0 | 9,052.0 | 3,811.0 | 4,777.0 | 6,976.0 | 7,257.0 | 5,126.0 | 9,310.0 | 9,420.0 | 13,716.0 | 18,358.0 | |
| Other Investing Activities | 683.0 | 0.0 | 0.0 | -2,044.0 | -8,320.0 | 596.0 | -891.0 | -441.0 | -3,732.0 | -338.0 | 267.0 | -734.0 | -2,689.0 | -2,199.0 | 2,483.0 | 1,736.0 | 3,618.0 | |
| Cash from Investing | -279.0 | 0.0 | 0.0 | -1,607.0 | -12,941.0 | -2,865.0 | -4,853.0 | 509.0 | -3,045.0 | -785.0 | -631.0 | -6,124.0 | -3,770.0 | -125.0 | 1,007.0 | 659.0 | 4,084.0 |
| 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 | -5.0 | 0.0 | -14.0 | -5.0 | -9.0 | -11.0 | -7.0 | -119.0 | -97.0 | -97.0 | |
| Acquisitions | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -118.0 | 97.0 | |
| Investments | -1,313.0 | -1,962.0 | -1,912.0 | -2,075.0 | -1,538.0 | -3,557.0 | -2,440.0 | -2,077.0 | -1,264.0 | -555.0 | |
| Sales of Investment | 902.0 | 1,645.0 | 990.0 | 1,471.0 | 2,119.0 | 2,512.0 | 1,727.0 | 1,973.0 | 716.0 | 775.0 | |
| Other Investing Activities | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 653.0 | 23.0 | |
| Cash from Investing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -110.0 | 243.0 |
| Cash Flow From Financing Activities | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debt Repaid | -8,259.0 | 0.0 | 0.0 | 0.0 | 0.0 | -1,779.0 | -10,918.0 | -25,926.0 | -17,451.0 | -6,255.0 | -3,916.0 | -1,142.0 | -1,350.0 | -1,717.0 | -2,201.0 | -6,004.0 | -9,116.0 | |
| Debt Issued | 6,562.0 | 6,493.0 | 4,163.0 | 46.0 | -123.0 | 617.0 | 4,558.0 | 21,831.0 | 22,843.0 | 7,124.0 | 3,320.0 | 5,539.0 | 482.0 | 561.0 | -657.0 | 437.0 | 23,527.0 | |
| Issuance of Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 390.0 | 14,771.0 | 346.0 | 25,198.0 | 20,452.0 | 5,003.0 | 3,952.0 | 7,983.0 | 486.0 | 0.0 | 875.0 | 0.0 | 0.0 | |
| Repurchase of Common Stock | -443.0 | -1,417.0 | -848.0 | -252.0 | -230.0 | -967.0 | -346.0 | -1,101.0 | -2,122.0 | -1,275.0 | -839.0 | -623.0 | -256.0 | -340.0 | -3,500.0 | 0.0 | 0.0 | |
| Dividends Paid | -953.0 | 0.0 | 0.0 | -885.0 | -762.0 | -716.0 | -698.0 | -656.0 | -516.0 | -410.0 | -381.0 | -368.0 | -299.0 | -170.0 | -102.0 | -226.0 | -233.0 | |
| Other Financing Activities | -4,195.0 | 0.0 | 0.0 | -3,990.0 | -7,743.0 | -19.0 | 27,987.0 | -29.0 | -36.0 | -29.0 | -2.0 | 12.0 | 1,824.0 | -1,663.0 | -276.0 | 1,144.0 | -54.0 | |
| Cash from Financing | -3,504.0 | 0.0 | 0.0 | -5,127.0 | -8,345.0 | 11,290.0 | 16,371.0 | -2,514.0 | 327.0 | -2,966.0 | -1,186.0 | 5,862.0 | 405.0 | -3,890.0 | -5,204.0 | -5,086.0 | -9,403.0 |
| 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 | 0.0 | -1,000.0 | |
| Debt Issued | 6,085.0 | 806.0 | -740.0 | -474.0 | -1,023.0 | 1,920.0 | 1,269.0 | 1,462.0 | -3,425.0 | -3.0 | |
| 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 | -430.0 | -251.0 | -144.0 | -242.0 | -58.0 | -601.0 | -87.0 | -102.0 | -252.0 | -1.0 | |
| Dividends Paid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -250.0 | -212.0 | |
| Other Financing Activities | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -2,412.0 | -761.0 | |
| Cash from Financing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -2,914.0 | -1,973.0 |
| Cash position | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Change in Cash | -1,407.0 | 195.0 | 3,911.0 | -4,426.0 | -18,184.0 | 11,455.0 | 13,842.0 | 576.0 | -443.0 | -1,470.0 | 137.0 | 1,310.0 | -1,269.0 | -216.0 | -1,756.0 | 326.0 | -1,092.0 | |
| Closing Cash Balance | 8,479.0 | 10,907.0 | 10,712.0 | 6,801.0 | 11,227.0 | 29,411.0 | 17,956.0 | 4,114.0 | 3,538.0 | 3,981.0 | 5,451.0 | 5,314.0 | 4,004.0 | 5,273.0 | 5,489.0 | 7,245.0 | 6,919.0 |
| 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 | -1,192.0 | 924.0 | -3,141.0 | 3,604.0 | 191.0 | 2,042.0 | -2,771.0 | 4,449.0 | -2,215.0 | -870.0 | |
| Closing Cash Balance | 10,907.0 | 12,099.0 | 11,175.0 | 14,316.0 | 10,712.0 | 10,521.0 | 8,479.0 | 11,250.0 | 6,801.0 | 9,016.0 |
| Free Cash Flow | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Free Cash Flow | 2,009.0 | 2,181.0 | 1,452.0 | 2,151.0 | 2,814.0 | 2,958.0 | 2,265.0 | 2,557.0 | 2,204.0 | 2,090.0 | 1,890.0 | 1,568.0 | 1,833.0 | 3,585.0 | 2,261.0 | 4,552.0 | 4,036.0 | |
| Real Free Cash Flow | 1,944.0 | 2,154.0 | 1,452.0 | 2,151.0 | 2,814.0 | 3,738.0 | 1,158.0 | 2,250.0 | 2,330.0 | 2,080.0 | 1,744.0 | 1,400.0 | 1,948.0 | 3,531.0 | 2,238.0 | 2,124.0 | 1,131.0 |
| 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 | -324.0 | 853.0 | 559.0 | 1,061.0 | -229.0 | 1,250.0 | 154.0 | 277.0 | 712.0 | 763.0 | |
| Real Free Cash Flow | -331.0 | 860.0 | 559.0 | 1,061.0 | -229.0 | 1,250.0 | 154.0 | 277.0 | 651.0 | 763.0 |
