ATH - Athene Holding Ltd.
Price:
--
--
|
CONSENSUS:
Hold
DETAILS
| Metric | 2025 | 2024 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||
| Revenue | 25,677 | 20,689 | 26,320 | 14,833 | 16,258 | 6,543 | 8,727 | 4,107 | 2,616 | 4,100 | 1,597 |
| Cost of Revenue | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Gross Profit | 0 | 0 | 26,320 | 14,833 | 16,258 | 6,543 | 8,727 | 4,107 | 2,616 | 4,100 | 1,597 |
| Operating Expenses | |||||||||||
| R&D Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| SG&A Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Expenses | 25,677 | 0 | (22,075) | (13,007) | (13,969) | (5,368) | (7,192) | (3,333) | (2,008) | (3,544) | (654) |
| Operating Expenses | 25,677 | 0 | (22,075) | (13,007) | (13,969) | (5,368) | (7,192) | (3,333) | (2,008) | (3,544) | (654) |
| Operating Income | |||||||||||
| Operating Income | 0 | 0 | 4,245 | 1,826 | 2,289 | 1,175 | 1,535 | 774 | 608 | 556 | 943 |
| Interest Expense | 0 | 0 | 59 | 0 | 0 | 0 | 0 | 21 | 32 | 39 | 35 |
| Interest Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profitability | |||||||||||
| EBITDA | 0 | 0 | 4,245.2 | 1,826.2 | 2,289.2 | 1,175 | 1,535 | 774 | 608 | 556 | 943 |
| EBIT | 0 | 0 | 4,245 | 1,826 | 2,289 | 1,175 | 1,535 | 829 | 665 | 615 | 987 |
| Income Before Tax | 5,107 | 5,634 | 4,186 | 2,206 | 2,302 | 1,175 | 1,535 | 753 | 592 | 532 | 989 |
| Income Tax Expense | 886 | 730 | 386 | 285 | 117 | 122 | 87 | (52) | 14 | 54 | (8) |
| Net Income | 2,711 | 3,461 | 3,800 | 1,541 | 2,172 | 1,053 | 1,448 | 805 | 562 | 463 | 916 |
| Per Share Data | |||||||||||
| EPS (Basic) | 14.14 | 18.05 | 20.55 | 8.17 | 11.60 | 5.34 | 7.41 | 4.31 | 2.81 | 2.31 | 4.57 |
| EPS (Diluted) | 14.14 | 18.05 | 20.55 | 8.17 | 11.60 | 5.34 | 7.37 | 4.18 | 2.81 | 2.31 | 4.57 |
| Shares Outstanding | 191.7 | 191.7 | 184.9 | 188.6 | 187.2 | 197.1 | 195.3 | 186.8 | 200.2 | 200.2 | 200.2 |
| Metric | 2025 | 2024 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|
| Current Assets | ||||||||||
| Cash & Cash Equivalents | 14,994 | 807 | 9,633 | 7,704 | 4,240 | 2,913 | 4,892 | 2,459 | 2,720 | 2,638 |
| Short-Term Investments | 192,597 | 0 | 110,700 | 89,595 | 75,774 | 60,893 | 62,090 | 53,091 | 48,721 | 45,236 |
| Net Receivables | 0 | 0 | 4,594 | 4,848 | 4,863 | 5,534 | 4,972 | 6,108 | 7,370 | 11,710 |
| Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Current Assets | 207,591 | 807 | 124,927 | 102,147 | 84,877 | 69,340 | 71,954 | 61,658 | 58,811 | 59,584 |
| Non-Current Assets | ||||||||||
| Property, Plant & Equipment | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Goodwill | 4,072 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 226 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long-Term Investments | 844 | 0 | 115,991 | 93,821 | 78,940 | 63,512 | 65,252 | 56,034 | 52,437 | 49,572 |
| Other Non-Current Assets | 0 | 23,682 | (115,991) | (93,821) | (78,940) | (63,512) | (65,252) | (56,034) | (52,437) | (49,798) |
| Total Non-Current Assets | 4,916 | 23,682 | 115,991 | 93,821 | 78,940 | 63,512 | 65,252 | 56,034 | 52,437 | 49,798 |
| Total Assets | 442,205 | 24,489 | 233,098 | 201,288 | 146,125 | 125,505 | 99,747 | 86,719 | 80,853 | 82,677 |
| Current Liabilities | ||||||||||
| Account Payables | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 45 | 187 |
| Short-Term Debt | 0 | 0 | 0 | 0 | 475 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (45) | (187) |
| Total Current Liabilities | 0 | 0 | 0 | 0 | 475 | 0 | 0 | 0 | 45 | 187 |
| Non-Current Liabilities | ||||||||||
| Long-Term Debt | 0 | 0 | 2,964 | 1,976 | 992 | 991 | 0 | 0 | 500 | 2,017 |
| Deferred Tax Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Non-Current Liabilities | 0 | 0 | 2,964 | 1,976 | 992 | 991 | 0 | 0 | 500 | 2,017 |
| Total Liabilities | 10,221 | 8,129 | 212,968 | 182,631 | 132,734 | 117,229 | 90,539 | 79,814 | 75,491 | 78,122 |
| Stockholders' Equity | ||||||||||
| Common Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Retained Earnings | 3,895 | 2,237 | 11,033 | 8,073 | 6,939 | 5,286 | 4,321 | 3,117 | 2,318 | 1,758 |
| Accumulated Other Comprehensive Income | (2,641) | (5,465) | 2,430 | 3,971 | 2,281 | (472) | 1,415 | 367 | (237) | 644 |
| Total Stockholders' Equity | 20,492 | 16,360 | 20,130 | 18,657 | 13,391 | 8,276 | 9,208 | 6,905 | 5,362 | 4,555 |
| Total Liabilities & Equity | 30,713 | 24,489 | 233,098 | 201,288 | 146,125 | 125,505 | 99,747 | 86,719 | 80,853 | 82,677 |
| Debt Metrics | ||||||||||
| Total Debt | 0 | 0 | 2,964 | 1,976 | 1,467 | 991 | 0 | 0 | 500 | 2,017 |
| Net Debt | (14,994) | (807) | (6,669) | (5,728) | (2,773) | (1,922) | (4,892) | (2,459) | (2,220) | (621) |
| Metric | 2025 | 2024 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | ||||||||||
| Net Income | 2,711 | (2,764) | 1,541 | 2,172 | 1,053 | 1,448 | 805 | 562 | 463 | 916 |
| Depreciation & Amortization | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Stock-Based Compensation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Working Capital | 0 | 0 | 4,287 | 2,831 | 2,030 | 4,215 | 1,097 | 23 | 1,322 | 1,350 |
| Other Non-Cash Items | (2,650) | 2,428 | (1,674) | (2,347) | (235) | (2,538) | (765) | 364 | (1,697) | (1,899) |
| Operating Cash Flow | 61 | (336) | 4,154 | 2,656 | 2,874 | 3,170 | 1,199 | 1,049 | 599 | 409 |
| Investing Activities | ||||||||||
| Capital Expenditure | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Acquisitions | 0 | 0 | (3) | 0 | (296) | 0 | 0 | 162 | 33 | 1,386 |
| Purchases of Investments | (48) | (198) | (29,139) | (21,296) | (19,107) | (21,661) | (15,097) | (14,313) | (13,468) | (8,980) |
| Sales/Maturities of Investments | 60 | 42 | 16,550 | 15,706 | 15,696 | 16,220 | 12,571 | 13,661 | 14,793 | 10,904 |
| Other Investing Activities | (814) | (1,639) | (2,225) | (4,366) | (4,466) | (376) | (76) | 438 | (26) | (305) |
| Investing Cash Flow | (802) | (1,795) | (14,817) | (9,956) | (8,173) | (5,817) | (2,602) | (52) | 1,332 | 3,005 |
| Financing Activities | ||||||||||
| Net Debt Issuance | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Stock Repurchased | 0 | 0 | (428) | (832) | (105) | (10) | (20) | (3) | (78) | 0 |
| Dividends Paid | (161) | (226) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Financing Activities | 1,038 | 2,838 | 14,489 | 8,537 | 3,707 | 5,048 | 1,155 | (911) | (2,328) | (741) |
| Financing Cash Flow | 877 | 2,612 | 14,489 | 8,537 | 3,707 | 5,048 | 1,155 | (911) | (2,328) | (741) |
| Cash Position | ||||||||||
| Net Change in Cash | 136 | 481 | 3,800 | 1,237 | (1,592) | 2,433 | (261) | 82 | (397) | 2,673 |
| Cash at Beginning | 807 | 326 | 4,642 | 3,405 | 4,997 | 2,459 | 2,720 | 2,638 | 3,035 | 362 |
| Cash at End | 943 | 807 | 8,442 | 4,642 | 3,405 | 4,892 | 2,459 | 2,720 | 2,638 | 3,035 |
| Free Cash Flow | 61 | (336) | 4,154 | 2,656 | 2,874 | 3,170 | 1,199 | 1,049 | 599 | 409 |
| Key Metrics | 2025 | 2024 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | |||||||||||
| Revenue | 25,677 | 20,689 | 26,320 | 14,833 | 16,258 | 6,543 | 8,727 | 4,107 | 2,616 | 4,100 | 1,597 |
| Gross Profit | 0 | 0 | 26,320 | 14,833 | 16,258 | 6,543 | 8,727 | 4,107 | 2,616 | 4,100 | 1,597 |
| Operating Income | 0 | 0 | 4,245 | 1,826 | 2,289 | 1,175 | 1,535 | 774 | 608 | 556 | 943 |
| Net Income | 2,711 | 3,461 | 3,800 | 1,541 | 2,172 | 1,053 | 1,448 | 805 | 562 | 463 | 916 |
| EPS (Diluted) | 14.14 | 18.05 | 20.55 | 8.17 | 11.60 | 5.34 | 7.37 | 4.18 | 2.81 | 2.31 | 4.57 |
| Balance Sheet | |||||||||||
| Cash & Equivalents | 14,994 | 807 | 9,633 | 7,704 | 4,240 | 2,913 | 4,892 | 2,459 | 2,720 | 2,638 | |
| Total Assets | 442,205 | 24,489 | 233,098 | 201,288 | 146,125 | 125,505 | 99,747 | 86,719 | 80,853 | 82,677 | |
| Total Debt | 0 | 0 | 2,964 | 1,976 | 1,467 | 991 | 0 | 0 | 500 | 2,017 | |
| Stockholders' Equity | 20,492 | 16,360 | 20,130 | 18,657 | 13,391 | 8,276 | 9,208 | 6,905 | 5,362 | 4,555 | |
| Cash Flow | |||||||||||
| Operating Cash Flow | 61 | (336) | 4,154 | 2,656 | 2,874 | 3,170 | 1,199 | 1,049 | 599 | 409 | |
| Capital Expenditure | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Free Cash Flow | 61 | (336) | 4,154 | 2,656 | 2,874 | 3,170 | 1,199 | 1,049 | 599 | 409 | |