FGN

F&G Annuities & Life, Inc. FGN

Finances

2024 2023 2022 2021
Revenue 5.744 B 26.60 % 4.537 B 90.39 % 2.383 B -39.97 % 3.970 B
Net income 622.000 M 1 172.41 % -58.000 M -109.13 % 635.000 M -48.79 % 1.240 B
Income before tax 778.000 M 2 322.86 % -35.000 M -104.41 % 793.000 M -48.90 % 1.552 B
Income before tax ratio 0.14 1 855.76 % -0.01 -102.32 % 0.33 -14.88 % 0.39
EBITDA 1.479 B 0.000 0.000 0.000
Net income ratio 0.11 947.07 % -0.01 -104.80 % 0.27 -14.69 % 0.31
Ratio EBITDA 0.26 0.00 0.00 0.00
Gross profit ratio 1.00 0.00 % 1.00 0.00 % 1.00 0.00 % 1.00
Weighted average shs out dil 131.000 M 5.65 % 124.000 M 7.83 % 115.000 M 9.52 % 105.000 M
Weighted average shs out 125.000 M 0.81 % 124.000 M 7.83 % 115.000 M 9.52 % 105.000 M
EPS diluted 4.75 1 110.64 % -0.47 -108.51 % 5.52 -33.01 % 8.24
Earnings per share 4.98 1 159.57 % -0.47 -108.51 % 5.52 -33.01 % 8.24
Gross profit 5.744 B 26.60 % 4.537 B 90.39 % 2.383 B -39.97 % 3.970 B
Income tax expense 136.000 M 491.30 % 23.000 M -85.44 % 158.000 M -50.63 % 320.000 M
Cost of revenue 0.000 0.000 0.000 0.000
General and administrative expenses 0.000 0.000 0.000 0.000
Selling and marketing expenses 0.000 0.000 0.000 0.000
Other expenses 0.000 -100.00 % 232.000 M 47.77 % 157.000 M 21.71 % 129.000 M
Operating expenses 4.800 B 1 968.97 % 232.000 M 47.77 % 157.000 M 21.71 % 129.000 M
Cost and expenses 4.800 B 1 968.97 % 232.000 M 47.77 % 157.000 M 21.71 % 129.000 M
Research and development expenses 0.000 0.000 0.000 0.000
Selling general and administrative expenses 4.800 B 0.000 0.000 0.000
Interest income 2.719 B 0.000 0.000 0.000
Interest expense 132.000 M 36.08 % 97.000 M 234.48 % 29.000 M 0.00 % 29.000 M
Depreciation and amortization 569.000 M 0.000 0.000 0.000
Operating income 944.000 M -78.07 % 4.305 B 93.40 % 2.226 B -42.05 % 3.841 B
Operating income ratio 0.16 -82.68 % 0.95 1.58 % 0.93 -3.45 % 0.97
Total other income expenses net -166.000 M 96.18 % -4.340 B -202.86 % -1.433 B 37.40 % -2.289 B
2024 2023 2022 2021
2024 2023 2022 2021
Net debt -93.000 M -146.04 % 202.000 M 20.96 % 167.000 M 130.81 % -542.000 M
Total investments 49.882 B 691.53 % 6.302 B 28.19 % 4.916 B 18.92 % 4.134 B
Total debt 2.171 B 23.00 % 1.765 B 56.61 % 1.127 B 13.72 % 991.000 M
Accumulated other comprehensive income loss -1.923 B 3.37 % -1.990 B 29.38 % -2.818 B -483.92 % 734.000 M
Retained earnings 2.440 B 26.69 % 1.926 B -6.55 % 2.061 B 105.89 % 1.001 B
Common stock 0.000 0.000 0.000 0.000
Total equity 4.076 B 31.36 % 3.103 B 29.02 % 2.405 B -46.38 % 4.485 B
Other non current liabilities 78.788 B 483.66 % 13.499 B 63.23 % 8.270 B 39.06 % 5.947 B
Long term debt 1.879 B 81.37 % 1.036 B 78.62 % 580.000 M -41.47 % 991.000 M
Total non current liabilities 80.959 B 397.20 % 16.283 B 64.23 % 9.915 B 41.70 % 6.997 B
Other current liabilities -302.000 M 95.35 % -6.490 B -74.51 % -3.719 B -89.55 % -1.962 B
Deferred revenue 0.000 0.000 0.000 0.000
Short term debt 302.000 M -58.57 % 729.000 M 33.27 % 547.000 M 0.000
Total current liabilities 5.000 M -99.99 % 43.334 B 14.67 % 37.790 B 12.34 % 33.638 B
Total liabilities 80.964 B 35.81 % 59.617 B 24.97 % 47.705 B 17.40 % 40.635 B
Other non current assets 0.000 100.00 % -3.161 B -391.07 % 1.086 B 63.80 % 663.000 M
Long term investments 3.565 B -20.35 % 4.476 B 38.32 % 3.236 B -11.46 % 3.655 B
Intangible assets 5.572 B 32.45 % 4.207 B 0.000 0.000
GoodWill 2.179 B 24.59 % 1.749 B 0.00 % 1.749 B -0.40 % 1.756 B
Goodwill and intangible assets 7.751 B 30.14 % 5.956 B 240.54 % 1.749 B -0.40 % 1.756 B
Property plant equipment net 0.000 -100.00 % 49.698 B 25.77 % 39.514 B 188 061.90 % 21.000 M
Total non current assets 11.615 B -80.26 % 58.835 B 24.96 % 47.084 B 9.36 % 43.055 B
Other current assets 0.000 -100.00 % 496.000 M 28.50 % 386.000 M 628.30 % 53.000 M
Short term investments 46.317 B 2 436.53 % 1.826 B 8.69 % 1.680 B 250.73 % 479.000 M
cash and cash equivalents 2.264 B 44.85 % 1.563 B 62.81 % 960.000 M -37.38 % 1.533 B
Cash and short term investments 48.581 B 1 333.49 % 3.389 B 28.37 % 2.640 B 31.21 % 2.012 B
Total current assets 48.581 B 1 150.48 % 3.885 B 28.39 % 3.026 B 46.54 % 2.065 B
Inventory 0.000 0.000 0.000 0.000
Net receivables 0.000 0.000 0.000 0.000
Tax assets 299.000 M -83.98 % 1.866 B 24.48 % 1.499 B -95.94 % 36.960 B
Other assets 24.844 B 0.000 0.000 0.000
Account payables 0.000 -100.00 % 49.095 B 19.87 % 40.957 B 15.06 % 35.597 B
Tax payables 5.000 M 0.000 -100.00 % 5.000 M 66.67 % 3.000 M
Deferred revenue non current 401.000 M 48.52 % 270.000 M 62.65 % 166.000 M 374.29 % 35.000 M
Minority interest 125.000 M 0.000 0.000 0.000
Capital lease obligations 8.000 M -11.11 % 9.000 M -30.77 % 13.000 M -7.14 % 14.000 M
Preferred stock 0.000 0.000 0.000 0.000
Other total stockholders equity 3.434 B 8.43 % 3.167 B 0.16 % 3.162 B 14.98 % 2.750 B
Deferred tax liabilities non current 1.973 B 33.49 % 1.478 B 64.40 % 899.000 M 3 645.83 % 24.000 M
Other liabilities 0.000 0.000 0.000 0.000
Total assets 85.040 B 35.59 % 62.720 B 25.16 % 50.110 B 11.06 % 45.120 B
2024 2023 2022 2021
2024 2023 2022 2021
Deferred income tax 0.000 0.000 0.000 0.000
Stock based compensation 29.000 M 0.000 0.000 0.000
Change in working capital 5.456 B 3.10 % 5.292 B 78.18 % 2.970 B 66.39 % 1.785 B
Accounts receivables 0.000 0.000 0.000 0.000
Inventory 0.000 0.000 0.000 0.000
Accounts payables 0.000 0.000 0.000 0.000
Other working capital 5.456 B 3.10 % 5.292 B 78.18 % 2.970 B 66.39 % 1.785 B
Other non cash items -694.000 M -176.26 % 910.000 M 727.59 % -145.000 M 86.88 % -1.105 B
Net cash provided by operating activities 5.999 B -2.83 % 6.174 B 77.21 % 3.484 B 72.39 % 2.021 B
Investments in property plant and equipment -24.000 M 11.11 % -27.000 M 15.63 % -32.000 M 3.03 % -33.000 M
Acquisitions net -482.000 M 0.000 0.000 100.00 % -43.000 M
Purchases of investments 0.000 100.00 % -14.510 B 3.78 % -15.080 B 7.41 % -16.287 B
Sales maturities of investments 0.000 -100.00 % 5.279 B -2.76 % 5.429 B -41.94 % 9.351 B
Other investing activites -7.447 B 0.000 0.000 0.000
Net cash used for investing activites -7.953 B 14.10 % -9.258 B 4.39 % -9.683 B -38.09 % -7.012 B
Debt repayment 800.000 M 24.22 % 644.000 M 17.95 % 546.000 M 36.50 % 400.000 M
Common stock issued 0.000 0.000 0.000 0.000
Common stock repurchased -12.000 M 33.33 % -18.000 M 0.000 0.000
Dividends paid -121.000 M -19.80 % -101.000 M 0.000 0.000
Other financing activites 1.988 B -37.13 % 3.162 B -37.76 % 5.080 B -2.96 % 5.235 B
Net cash used provided by financing activities 2.655 B -27.99 % 3.687 B -34.46 % 5.626 B -0.16 % 5.635 B
Effect of forex changes on cash 0.000 0.000 0.000 0.000
Net change in cash 701.000 M 16.25 % 603.000 M 205.24 % -573.000 M -188.98 % 644.000 M
Cash at beginning of period 1.563 B 62.81 % 960.000 M -37.38 % 1.533 B 72.44 % 889.000 M
Cash at end of period 2.264 B 44.85 % 1.563 B 62.81 % 960.000 M -37.38 % 1.533 B
Operating cash flow 5.999 B -2.83 % 6.174 B 77.21 % 3.484 B 72.39 % 2.021 B
Capital expenditure -24.000 M 11.11 % -27.000 M 15.63 % -32.000 M 3.03 % -33.000 M
Free CashFlow 5.975 B -2.80 % 6.147 B 78.07 % 3.452 B 73.64 % 1.988 B
2024 2023 2022 2021
2025-09-30 2025-06-30 2025-03-31 2024-12-31 2024-09-30 2024-06-30 2024-03-31 2023-12-31 2023-09-30 2023-06-30 2023-03-31 2022-12-31 2022-06-30 2022-03-31 2021-12-31
Revenue 1.694 B 24.19 % 1.364 B 50.22 % 908.000 M -41.79 % 1.560 B 7.29 % 1.454 B 24.06 % 1.172 B -25.30 % 1.569 B -4.85 % 1.649 B 93.77 % 851.000 M -27.14 % 1.168 B 34.41 % 869.000 M 34.31 % 647.000 M 751.32 % 76.000 M -89.87 % 750.000 M -55.70 % 1.693 B
Net income 118.000 M 195.00 % 40.000 M 290.48 % -21.000 M -106.42 % 327.000 M 61.08 % 203.000 M 0.00 % 203.000 M 76.52 % 115.000 M 138.46 % -299.000 M -197.71 % 306.000 M 135.38 % 130.000 M 166.67 % -195.000 M -10.80 % -176.000 M -145.71 % 385.000 M 61.09 % 239.000 M 97.52 % 121.000 M
Income before tax 131.000 M 129.82 % 57.000 M 319.23 % -26.000 M -103.43 % 757.000 M 2 623.33 % -30.000 M -111.81 % 254.000 M 78.87 % 142.000 M 137.87 % -375.000 M -198.68 % 380.000 M 133.13 % 163.000 M 180.30 % -203.000 M 25.37 % -272.000 M -156.43 % 482.000 M 39.71 % 345.000 M 126.97 % 152.000 M
Income before tax ratio 0.08 85.05 % 0.04 245.94 % -0.03 -105.90 % 0.49 2 451.88 % -0.02 -109.52 % 0.22 139.46 % 0.09 139.80 % -0.23 -150.93 % 0.45 219.97 % 0.14 159.74 % -0.23 44.43 % -0.42 -106.63 % 6.34 1 278.72 % 0.46 412.36 % 0.09
EBITDA 0.000 0.000 0.000 -100.00 % 973.000 M 225.42 % 299.000 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Net income ratio 0.07 137.53 % 0.03 226.80 % -0.02 -111.03 % 0.21 50.14 % 0.14 -19.39 % 0.17 136.32 % 0.07 140.42 % -0.18 -150.43 % 0.36 223.07 % 0.11 149.60 % -0.22 17.51 % -0.27 -105.37 % 5.07 1 489.68 % 0.32 345.87 % 0.07
Ratio EBITDA 0.00 0.00 0.00 -100.00 % 0.62 203.31 % 0.21 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Gross profit ratio 1.00 0.00 % 1.00 0.00 % 1.00 16.33 % 0.86 11.00 % 0.77 -22.56 % 1.00 0.00 % 1.00 0.00 % 1.00 0.00 % 1.00 0.00 % 1.00 0.00 % 1.00 0.00 % 1.00 0.00 % 1.00 0.00 % 1.00 0.00 % 1.00
Weighted average shs out dil 139.000 M 3.73 % 134.000 M 6.35 % 126.000 M -3.82 % 131.000 M 0.00 % 131.000 M 0.77 % 130.000 M 0.00 % 130.000 M 4.84 % 124.000 M -0.80 % 125.000 M 0.00 % 125.000 M 0.00 % 125.000 M 0.00 % 125.000 M 16.82 % 107.000 M 1.90 % 105.000 M 0.00 % 105.000 M
Weighted average shs out 131.000 M -1.50 % 133.000 M 5.56 % 126.000 M 0.80 % 125.000 M 0.81 % 124.000 M 0.00 % 124.000 M 0.00 % 124.000 M 0.00 % 124.000 M 0.00 % 124.000 M -0.80 % 125.000 M 0.00 % 125.000 M 0.00 % 125.000 M 16.82 % 107.000 M 1.90 % 105.000 M 0.00 % 105.000 M
EPS diluted 0.85 226.92 % 0.26 230.00 % -0.20 -162.12 % -0.08 -105.05 % 1.51 77.65 % 0.85 0.00 % 0.85 135.27 % -2.41 -198.37 % 2.45 135.58 % 1.04 166.67 % -1.56 -95.00 % -0.80 -122.22 % 3.60 57.89 % 2.28 98.26 % 1.15
Earnings per share 0.86 230.77 % 0.26 230.00 % -0.20 -150.00 % -0.08 -105.00 % 1.60 77.78 % 0.90 0.00 % 0.90 137.34 % -2.41 -197.57 % 2.47 137.50 % 1.04 166.67 % -1.56 -95.00 % -0.80 -122.22 % 3.60 57.89 % 2.28 98.26 % 1.15
Gross profit 1.694 B 24.19 % 1.364 B 50.22 % 908.000 M -32.29 % 1.341 B 19.09 % 1.126 B -3.92 % 1.172 B -25.30 % 1.569 B -4.85 % 1.649 B 93.77 % 851.000 M -27.14 % 1.168 B 34.41 % 869.000 M 34.31 % 647.000 M 751.32 % 76.000 M -89.87 % 750.000 M -55.70 % 1.693 B
Income tax expense 11.000 M -26.67 % 15.000 M 400.00 % -5.000 M -114.71 % 34.000 M -32.00 % 50.000 M 0.00 % 50.000 M 92.31 % 26.000 M 134.21 % -76.000 M -202.70 % 74.000 M 124.24 % 33.000 M 512.50 % -8.000 M 91.67 % -96.000 M -198.97 % 97.000 M -8.49 % 106.000 M 241.94 % 31.000 M
Cost of revenue 0.000 0.000 0.000 -100.00 % 46.000 M 0.00 % 46.000 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
General and administrative expenses 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Selling and marketing expenses 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other expenses 79.000 M 2.60 % 77.000 M 14.93 % 67.000 M 0.000 100.00 % -282.000 M -508.70 % 69.000 M 4.55 % 66.000 M 1.54 % 65.000 M 12.07 % 58.000 M 3.57 % 56.000 M 5.66 % 53.000 M 12.77 % 47.000 M 38.24 % 34.000 M 13.33 % 30.000 M -16.67 % 36.000 M
Operating expenses 79.000 M 2.60 % 77.000 M 14.93 % 67.000 M -88.12 % 564.000 M 100.00 % 282.000 M 308.70 % 69.000 M 4.55 % 66.000 M 1.54 % 65.000 M 12.07 % 58.000 M 3.57 % 56.000 M 5.66 % 53.000 M 12.77 % 47.000 M 38.24 % 34.000 M 13.33 % 30.000 M -16.67 % 36.000 M
Cost and expenses 79.000 M 2.60 % 77.000 M 14.93 % 67.000 M -93.96 % 1.109 B -22.88 % 1.438 B 1 984.06 % 69.000 M 4.55 % 66.000 M 1.54 % 65.000 M 12.07 % 58.000 M 3.57 % 56.000 M 5.66 % 53.000 M 12.77 % 47.000 M 38.24 % 34.000 M 13.33 % 30.000 M -16.67 % 36.000 M
Research and development expenses 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Selling general and administrative expenses 0.000 0.000 0.000 -100.00 % 564.000 M 0.00 % 564.000 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Interest income 0.000 0.000 0.000 0.000 -100.00 % 684.000 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Interest expense 42.000 M 2.44 % 41.000 M 2.50 % 40.000 M 5.26 % 38.000 M 35.71 % 28.000 M 0.00 % 28.000 M -6.67 % 30.000 M 15.38 % 26.000 M 8.33 % 24.000 M -4.00 % 25.000 M 13.64 % 22.000 M 266.67 % 6.000 M -33.33 % 9.000 M 12.50 % 8.000 M 0.00 % 8.000 M
Depreciation and amortization 0.000 0.000 0.000 -100.00 % 528.000 M 3 005.88 % 17.000 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Operating income 1.615 B 25.49 % 1.287 B 53.03 % 841.000 M 376.64 % -304.000 M -2 000.00 % 16.000 M -98.55 % 1.103 B -26.61 % 1.503 B -5.11 % 1.584 B 99.75 % 793.000 M -28.69 % 1.112 B 36.27 % 816.000 M 36.00 % 600.000 M 1 328.57 % 42.000 M -94.17 % 720.000 M -56.55 % 1.657 B
Operating income ratio 0.95 1.04 % 0.94 1.87 % 0.93 575.29 % -0.19 -1 870.90 % 0.01 -98.83 % 0.94 -1.75 % 0.96 -0.28 % 0.96 3.08 % 0.93 -2.12 % 0.95 1.39 % 0.94 1.26 % 0.93 67.81 % 0.55 -42.43 % 0.96 -1.91 % 0.98
Total other income expenses net -1.484 B -20.65 % -1.230 B -41.87 % -867.000 M -181.72 % 1.061 B 2 406.52 % -46.000 M 94.58 % -849.000 M 37.62 % -1.361 B 30.53 % -1.959 B -374.33 % -413.000 M 56.48 % -949.000 M 6.87 % -1.019 B -16.86 % -872.000 M -298.18 % 440.000 M 217.33 % -375.000 M 75.08 % -1.505 B
2025-09-30 2025-06-30 2025-03-31 2024-12-31 2024-09-30 2024-06-30 2024-03-31 2023-12-31 2023-09-30 2023-06-30 2023-03-31 2022-12-31 2022-06-30 2022-03-31 2021-12-31
2025-09-30 2025-06-30 2025-03-31 2024-12-31 2024-09-30 2024-06-30 2024-03-31 2023-12-31 2023-09-30 2023-06-30 2023-03-31 2022-12-31 2021-12-31
Net debt 47.000 M -86.61 % 351.000 M 133.14 % -1.059 B -1 038.71 % -93.000 M 93.75 % -1.488 B -142.74 % -613.000 M 0.00 % -613.000 M -403.47 % 202.000 M 225.47 % -161.000 M -53.33 % -105.000 M -10 600.00 % 1.000 M -99.40 % 167.000 M 130.81 % -542.000 M
Total investments 56.332 B 3.37 % 54.494 B 4.72 % 52.036 B 4.32 % 49.882 B 1 108.97 % 4.126 B 2.56 % 4.023 B 0.000 -100.00 % 6.302 B 88.01 % 3.352 B -0.59 % 3.372 B -6.62 % 3.611 B -26.55 % 4.916 B 18.92 % 4.134 B
Total debt 2.236 B 0.04 % 2.235 B 0.04 % 2.234 B 2.90 % 2.171 B 6.53 % 2.038 B 15.86 % 1.759 B 0.00 % 1.759 B -0.34 % 1.765 B 11.64 % 1.581 B -0.13 % 1.583 B -0.13 % 1.585 B 40.64 % 1.127 B 13.72 % 991.000 M
Accumulated other comprehensive income loss -1.376 B 17.60 % -1.670 B 3.69 % -1.734 B 9.83 % -1.923 B 1.54 % -1.953 B -3.72 % -1.883 B 0.00 % -1.883 B 5.38 % -1.990 B 34.54 % -3.040 B -16.48 % -2.610 B -2.43 % -2.548 B 9.58 % -2.818 B -483.92 % 734.000 M
Retained earnings 2.478 B 3.51 % 2.394 B 0.21 % 2.389 B -2.09 % 2.440 B 11.82 % 2.182 B 8.50 % 2.011 B 0.00 % 2.011 B 4.41 % 1.926 B -14.48 % 2.252 B 14.26 % 1.971 B 5.63 % 1.866 B -9.46 % 2.061 B 105.89 % 1.001 B
Common stock 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Total equity 4.940 B 8.40 % 4.557 B 1.61 % 4.485 B 10.03 % 4.076 B 7.60 % 3.788 B 2.85 % 3.683 B 0.00 % 3.683 B 18.69 % 3.103 B 30.82 % 2.372 B -5.80 % 2.518 B 1.33 % 2.485 B 3.33 % 2.405 B -46.38 % 4.485 B
Other non current liabilities -2.236 B 5.01 % -2.354 B -102.90 % 81.279 B 3.16 % 78.788 B 360.69 % 17.102 B -71.84 % 60.721 B 3 665.53 % -1.703 B -112.62 % 13.499 B -74.64 % 53.234 B 2.10 % 52.139 B 5.68 % 49.337 B 496.58 % 8.270 B 39.06 % 5.947 B
Long term debt 2.236 B 0.04 % 2.235 B 0.04 % 2.234 B 2.52 % 2.179 B 28.78 % 1.692 B 20.68 % 1.402 B 0.00 % 1.402 B 35.33 % 1.036 B 86.67 % 555.000 M -0.36 % 557.000 M -48.14 % 1.074 B 85.17 % 580.000 M -41.47 % 991.000 M
Total non current liabilities 0.000 -100.00 % 2.235 B -97.32 % 83.513 B 3.15 % 80.959 B 330.77 % 18.794 B 12.70 % 16.676 B 0.000 -100.00 % 16.283 B 34.14 % 12.139 B 6.56 % 11.392 B 4.49 % 10.903 B 9.96 % 9.915 B 41.70 % 6.997 B
Other current liabilities 0.000 0.000 0.000 100.00 % -302.000 M 96.53 % -8.703 B -16.90 % -7.445 B -1 985.43 % -357.000 M 94.50 % -6.490 B -15.07 % -5.640 B -19.34 % -4.726 B -5.75 % -4.469 B -20.17 % -3.719 B -89.55 % -1.962 B
Deferred revenue 0.000 0.000 0.000 0.000 100.00 % -357.000 M 0.000 0.000 0.000 0.000 0.000 -100.00 % 3.000 M 0.000 0.000
Short term debt 0.000 0.000 0.000 -100.00 % 302.000 M -15.41 % 357.000 M 0.00 % 357.000 M 0.00 % 357.000 M -51.03 % 729.000 M -28.95 % 1.026 B 0.00 % 1.026 B 100.78 % 511.000 M -6.58 % 547.000 M 0.000
Total current liabilities 0.000 0.000 -100.00 % 9.000 M 80.00 % 5.000 M -99.99 % 44.899 B 2.13 % 43.963 B 0.000 -100.00 % 43.334 B 4.34 % 41.532 B 0.12 % 41.483 B 4.86 % 39.559 B 4.68 % 37.790 B 12.34 % 33.638 B
Total liabilities 74.354 B -14.79 % 87.259 B 4.47 % 83.522 B 3.16 % 80.964 B 27.12 % 63.693 B 5.04 % 60.639 B 0.00 % 60.639 B 1.71 % 59.617 B 11.08 % 53.671 B 1.51 % 52.875 B 4.78 % 50.462 B 5.78 % 47.705 B 17.40 % 40.635 B
Other non current assets -242.000 M 0.000 0.000 0.000 -100.00 % 50.920 B 4 537.52 % 1.098 B 115.74 % -6.974 B -120.63 % -3.161 B -386.58 % 1.103 B -6.60 % 1.181 B 21.38 % 973.000 M -10.41 % 1.086 B 63.80 % 663.000 M
Long term investments 4.731 B 10.00 % 4.301 B 4.22 % 4.127 B 15.76 % 3.565 B -3.78 % 3.705 B 10.04 % 3.367 B 0.000 -100.00 % 4.476 B 53.29 % 2.920 B 4.17 % 2.803 B 5.02 % 2.669 B -17.52 % 3.236 B -11.46 % 3.655 B
Intangible assets 6.097 B 2.59 % 5.943 B 3.88 % 5.721 B 2.67 % 5.572 B 4.17 % 5.349 B 0.000 -100.00 % 4.612 B 9.63 % 4.207 B 0.000 0.000 0.000 0.000 0.000
GoodWill 2.180 B 0.05 % 2.179 B 0.00 % 2.179 B 0.00 % 2.179 B 0.00 % 2.179 B 8.03 % 2.017 B 0.00 % 2.017 B 15.32 % 1.749 B 0.00 % 1.749 B 0.00 % 1.749 B 0.00 % 1.749 B 0.00 % 1.749 B -0.40 % 1.756 B
Goodwill and intangible assets 8.277 B 1.91 % 8.122 B 2.81 % 7.900 B 1.92 % 7.751 B 2.96 % 7.528 B 273.23 % 2.017 B -69.57 % 6.629 B 11.30 % 5.956 B 240.54 % 1.749 B 0.00 % 1.749 B 0.00 % 1.749 B 0.00 % 1.749 B -0.40 % 1.756 B
Property plant equipment net 242.000 M 0.000 0.000 0.000 -100.00 % 103.000 M -99.81 % 53.932 B 0.000 -100.00 % 49.698 B 5.68 % 47.026 B 1.29 % 46.429 B 5.39 % 44.054 B 11.49 % 39.514 B 188 061.90 % 21.000 M
Total non current assets 13.120 B 3.46 % 12.681 B 3.14 % 12.295 B 5.85 % 11.615 B -81.44 % 62.583 B 3.00 % 60.759 B 0.000 -100.00 % 58.835 B 10.23 % 53.374 B 1.26 % 52.708 B 5.44 % 49.989 B 6.17 % 47.084 B 9.36 % 43.055 B
Other current assets 0.000 0.000 0.000 0.000 -100.00 % 11.000 M -97.94 % 535.000 M 0.000 -100.00 % 496.000 M 0.20 % 495.000 M -81.56 % 2.685 B -9.23 % 2.958 B 666.32 % 386.000 M 628.30 % 53.000 M
Short term investments 51.601 B 2.81 % 50.193 B 4.77 % 47.909 B 3.44 % 46.317 B 10 901.66 % 421.000 M -35.82 % 656.000 M 0.000 -100.00 % 1.826 B 322.69 % 432.000 M -24.08 % 569.000 M -39.60 % 942.000 M -43.93 % 1.680 B 250.73 % 479.000 M
cash and cash equivalents 2.189 B 16.19 % 1.884 B -42.79 % 3.293 B 45.45 % 2.264 B -35.79 % 3.526 B 48.65 % 2.372 B 0.00 % 2.372 B 51.76 % 1.563 B -10.28 % 1.742 B 3.20 % 1.688 B 6.57 % 1.584 B 65.00 % 960.000 M -37.38 % 1.533 B
Cash and short term investments 53.790 B 3.29 % 52.077 B 1.71 % 51.202 B 5.40 % 48.581 B 1 130.83 % 3.947 B 30.35 % 3.028 B 0.000 -100.00 % 3.389 B 55.89 % 2.174 B -3.68 % 2.257 B -10.65 % 2.526 B -4.32 % 2.640 B 31.21 % 2.012 B
Total current assets 53.790 B 3.29 % 52.077 B 1.71 % 51.202 B 5.40 % 48.581 B 1 127.41 % 3.958 B 11.09 % 3.563 B 0.000 -100.00 % 3.885 B 45.56 % 2.669 B -0.60 % 2.685 B -9.23 % 2.958 B -2.25 % 3.026 B 46.54 % 2.065 B
Inventory 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Net receivables 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Tax assets 112.000 M -56.59 % 258.000 M -3.73 % 268.000 M -10.37 % 299.000 M -8.56 % 327.000 M -5.22 % 345.000 M 0.00 % 345.000 M -81.51 % 1.866 B 223.96 % 576.000 M 5.49 % 546.000 M 0.37 % 544.000 M -63.71 % 1.499 B -95.94 % 36.960 B
Other assets 29.227 B 8.02 % 27.058 B 10.40 % 24.510 B -1.34 % 24.844 B 2 542.98 % 940.000 M 0.000 -100.00 % 64.322 B 0.000 0.000 0.000 0.000 0.000 0.000
Account payables 0.000 0.000 0.000 0.000 -100.00 % 53.602 B 5.00 % 51.051 B 0.000 -100.00 % 49.095 B 6.39 % 46.146 B 0.000 -100.00 % 43.511 B 6.24 % 40.957 B 15.06 % 35.597 B
Tax payables 0.000 0.000 -100.00 % 9.000 M 80.00 % 5.000 M 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 3.000 M -40.00 % 5.000 M 66.67 % 3.000 M
Deferred revenue non current 0.000 -100.00 % 474.000 M 0.000 -100.00 % 401.000 M 20.42 % 333.000 M 10.63 % 301.000 M 0.00 % 301.000 M 11.48 % 270.000 M 12.03 % 241.000 M 12.09 % 215.000 M 13.16 % 190.000 M 14.46 % 166.000 M 374.29 % 35.000 M
Minority interest 116.000 M -2.52 % 119.000 M -2.46 % 122.000 M -2.40 % 125.000 M -6.72 % 134.000 M -2.19 % 137.000 M 0.00 % 137.000 M 0.000 0.000 0.000 0.000 0.000 0.000
Capital lease obligations 0.000 0.000 0.000 -100.00 % 8.000 M -27.27 % 11.000 M 0.00 % 11.000 M 0.00 % 11.000 M 22.22 % 9.000 M -25.00 % 12.000 M 0.00 % 12.000 M -7.69 % 13.000 M 0.00 % 13.000 M -7.14 % 14.000 M
Preferred stock 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other total stockholders equity 3.722 B 0.22 % 3.714 B 0.16 % 3.708 B 7.98 % 3.434 B 0.26 % 3.425 B 0.20 % 3.418 B 0.00 % 3.418 B 7.93 % 3.167 B 0.22 % 3.160 B 0.10 % 3.157 B -0.32 % 3.167 B 0.16 % 3.162 B 14.98 % 2.750 B
Deferred tax liabilities non current 0.000 0.000 0.000 0.000 100.00 % -333.000 M 99.27 % -45.748 B 0.000 -100.00 % 1.478 B 103.53 % -41.891 B -0.90 % -41.519 B -4.59 % -39.698 B -4 515.80 % 899.000 M 3 645.83 % 24.000 M
Other liabilities 74.354 B 4.02 % 71.482 B 0.000 0.000 0.000 0.000 -100.00 % 60.639 B 0.000 0.000 0.000 0.000 0.000 0.000
Total assets 96.137 B 4.71 % 91.816 B 4.33 % 88.007 B 3.49 % 85.040 B 26.02 % 67.481 B 4.91 % 64.322 B 0.00 % 64.322 B 2.55 % 62.720 B 11.91 % 56.043 B 1.17 % 55.393 B 4.62 % 52.947 B 5.66 % 50.110 B 11.06 % 45.120 B
2025-09-30 2025-06-30 2025-03-31 2024-12-31 2024-09-30 2024-06-30 2024-03-31 2023-12-31 2023-09-30 2023-06-30 2023-03-31 2022-12-31 2021-12-31
2025-09-30 2025-06-30 2025-03-31 2024-12-31 2024-09-30 2024-06-30 2024-03-31 2023-12-31 2023-09-30 2023-06-30 2023-03-31 2022-06-30 2022-03-31
Deferred income tax 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Stock based compensation 8.000 M 33.33 % 6.000 M -25.00 % 8.000 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 5.000 M 66.67 % 3.000 M 0.00 % 3.000 M
Change in working capital 1.280 B -23.54 % 1.674 B 124.10 % 747.000 M -41.59 % 1.279 B -32.58 % 1.897 B 94.96 % 973.000 M -30.99 % 1.410 B -30.95 % 2.042 B 185.59 % 715.000 M -39.87 % 1.189 B -12.51 % 1.359 B 405.20 % 269.000 M -20.18 % 337.000 M
Accounts receivables 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Inventory 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Accounts payables 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other working capital 1.280 B -23.54 % 1.674 B 124.10 % 747.000 M -41.59 % 1.279 B -32.58 % 1.897 B 94.96 % 973.000 M -30.99 % 1.410 B -30.95 % 2.042 B 185.59 % 715.000 M -39.87 % 1.189 B -12.51 % 1.359 B 405.20 % 269.000 M -20.18 % 337.000 M
Other non cash items -893.000 M -6 278.57 % -14.000 M -120.29 % 69.000 M 9.52 % 63.000 M -76.58 % 269.000 M -39.82 % 447.000 M 1 619.23 % 26.000 M -90.88 % 285.000 M 311.11 % -135.000 M -185.99 % 157.000 M -11.80 % 178.000 M 141.20 % -432.000 M -86.21 % -232.000 M
Net cash provided by operating activities 937.000 M -42.16 % 1.620 B 69.46 % 956.000 M -42.72 % 1.669 B -22.73 % 2.160 B 39.26 % 1.551 B 0.00 % 1.551 B -31.88 % 2.277 B 154.98 % 893.000 M -39.50 % 1.476 B 2.71 % 1.437 B 371.15 % 305.000 M -27.90 % 423.000 M
Investments in property plant and equipment -3.000 M 25.00 % -4.000 M 20.00 % -5.000 M 88.64 % -44.000 M -450.00 % -8.000 M -14.29 % -7.000 M 0.00 % -7.000 M -16.67 % -6.000 M 14.29 % -7.000 M 12.50 % -8.000 M -33.33 % -6.000 M 33.33 % -9.000 M 18.18 % -11.000 M
Acquisitions net 0.000 0.000 0.000 0.000 100.00 % -214.000 M 20.15 % -268.000 M 0.00 % -268.000 M 0.000 0.000 0.000 0.000 0.000 0.000
Purchases of investments 0.000 0.000 100.00 % -3.124 B 49.90 % -6.235 B -21.75 % -5.121 B -31.24 % -3.902 B 0.00 % -3.902 B -14.53 % -3.407 B 3.89 % -3.545 B -5.35 % -3.365 B 0.000 0.000 0.000
Sales maturities of investments 0.000 0.000 -100.00 % 2.913 B -6.69 % 3.122 B -7.00 % 3.357 B 20.93 % 2.776 B 0.00 % 2.776 B 2 853.19 % 94.000 M -95.41 % 2.046 B 42.18 % 1.439 B 0.000 0.000 0.000
Other investing activites -1.866 B 46.07 % -3.460 B -483.47 % -593.000 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000 100.00 % -2.402 B -30.54 % -1.840 B 15.48 % -2.177 B
Net cash used for investing activites -1.869 B 46.05 % -3.464 B -328.18 % -809.000 M 74.37 % -3.157 B -58.96 % -1.986 B -41.76 % -1.401 B 0.00 % -1.401 B 57.79 % -3.319 B -120.39 % -1.506 B 22.13 % -1.934 B 19.68 % -2.408 B -30.23 % -1.849 B 15.49 % -2.188 B
Debt repayment 0.000 0.000 -100.00 % 64.000 M -82.93 % 375.000 M 37 600.00 % -1.000 M -100.34 % 291.000 M 0.000 -100.00 % 187.000 M 18 600.00 % 1.000 M 0.00 % 1.000 M -99.78 % 465.000 M 0.000 0.000
Common stock issued 0.000 0.000 -100.00 % 269.000 M 207.60 % -250.000 M 0.000 -100.00 % 250.000 M 0.00 % 250.000 M 0.000 0.000 0.000 0.000 0.000 0.000
Common stock repurchased 0.000 0.000 100.00 % -3.000 M 50.00 % -6.000 M 0.000 100.00 % -6.000 M 0.00 % -6.000 M 0.000 100.00 % -2.000 M 87.50 % -16.000 M 0.000 0.000 0.000
Dividends paid -33.000 M 5.71 % -35.000 M -16.67 % -30.000 M 9.09 % -33.000 M -6.45 % -31.000 M -19.23 % -26.000 M 0.00 % -26.000 M 0.00 % -26.000 M -4.00 % -25.000 M 0.00 % -25.000 M 0.00 % -25.000 M 0.000 0.000
Other financing activites 1.270 B 170.21 % 470.000 M -19.24 % 582.000 M 358.27 % 127.000 M 198.45 % -129.000 M -186.00 % 150.000 M -65.99 % 441.000 M -37.18 % 702.000 M 1.30 % 693.000 M 15.12 % 602.000 M -47.88 % 1.155 B -15.57 % 1.368 B -2.29 % 1.400 B
Net cash used provided by financing activities 1.237 B 184.37 % 435.000 M -50.68 % 882.000 M 314.08 % 213.000 M 232.30 % -161.000 M -124.43 % 659.000 M 0.00 % 659.000 M -23.64 % 863.000 M 29.39 % 667.000 M 18.68 % 562.000 M -64.76 % 1.595 B 16.59 % 1.368 B -2.29 % 1.400 B
Effect of forex changes on cash 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Net change in cash 305.000 M 121.65 % -1.409 B -236.93 % 1.029 B 180.71 % -1.275 B -9 907.69 % 13.000 M -98.39 % 809.000 M 0.00 % 809.000 M 551.96 % -179.000 M -431.48 % 54.000 M -48.08 % 104.000 M -83.33 % 624.000 M 454.55 % -176.000 M 51.78 % -365.000 M
Cash at beginning of period 1.884 B -42.79 % 3.293 B 45.45 % 2.264 B -36.03 % 3.539 B 0.37 % 3.526 B 125.59 % 1.563 B 0.00 % 1.563 B -10.28 % 1.742 B 3.20 % 1.688 B 6.57 % 1.584 B 65.00 % 960.000 M -17.81 % 1.168 B -23.81 % 1.533 B
Cash at end of period 2.189 B 16.19 % 1.884 B -42.79 % 3.293 B 45.45 % 2.264 B -36.03 % 3.539 B 49.20 % 2.372 B 0.00 % 2.372 B 51.76 % 1.563 B -10.28 % 1.742 B 3.20 % 1.688 B 6.57 % 1.584 B 59.68 % 992.000 M -15.07 % 1.168 B
Operating cash flow 937.000 M -42.16 % 1.620 B 69.46 % 956.000 M -42.72 % 1.669 B -22.73 % 2.160 B 39.26 % 1.551 B 0.00 % 1.551 B -31.88 % 2.277 B 154.98 % 893.000 M -39.50 % 1.476 B 2.71 % 1.437 B 371.15 % 305.000 M -27.90 % 423.000 M
Capital expenditure -3.000 M 25.00 % -4.000 M 20.00 % -5.000 M 0.00 % -5.000 M 28.57 % -7.000 M 0.00 % -7.000 M 0.00 % -7.000 M -16.67 % -6.000 M 14.29 % -7.000 M 12.50 % -8.000 M -33.33 % -6.000 M 33.33 % -9.000 M 18.18 % -11.000 M
Free CashFlow 934.000 M -42.20 % 1.616 B 69.93 % 951.000 M -42.85 % 1.664 B -22.71 % 2.153 B 39.44 % 1.544 B 0.00 % 1.544 B -32.01 % 2.271 B 156.32 % 886.000 M -39.65 % 1.468 B 2.59 % 1.431 B 383.45 % 296.000 M -28.16 % 412.000 M
2025 2025 2025 2024 2024 2024 2024 2023 2023 2023 2023 2022 2022