Ambac Financial Group, Inc.
AMBC
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 | 251.2 | 121.1 | 235.8 | 269.0 | 424.0 | 250.0 | 156.0 | 497.0 | 507.5 | 616.3 | 501.3 | 644.6 | 403.4 | 685.7 | 863.3 | 295.8 | 434.1 | |
| Cost of Revenues | 75.8 | 0.0 | 137.2 | 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 | 13.7 | |
| Gross Profit | 108.5 | 0.0 | 98.6 | 269.0 | 424.0 | 250.0 | 156.0 | 497.0 | 507.5 | 616.3 | 501.3 | 644.6 | 403.4 | 685.7 | 863.3 | 295.8 | 420.4 |
| Revenue | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenues | 66.9 | 66.6 | 55.0 | 62.8 | -85.2 | 70.0 | 51.0 | 49.6 | 77.0 | 74.0 | |
| Cost of Revenues | 0.0 | 29.0 | 22.1 | 24.7 | 40.2 | 35.9 | 36.3 | 33.6 | 0.0 | 0.0 | |
| Gross Profit | 0.0 | 37.6 | 32.9 | 38.1 | -125.4 | 34.1 | 14.7 | 16.0 | 77.0 | 74.0 |
| 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 | 156.0 | 141.0 | 62.0 | 51.0 | 0.0 | 112.2 | 121.5 | 113.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Depreciation & Amortization | 42.0 | 42.0 | 19.9 | 31.0 | 47.0 | 55.0 | 57.0 | 295.0 | 107.3 | 150.9 | 174.6 | 169.6 | 151.8 | 0.0 | 3.1 | 3.7 | 3.6 | |
| Total Operating Expenses | 237.5 | 191.6 | 158.5 | 156.0 | 271.0 | -281.0 | -604.0 | -853.0 | 7.2 | -779.6 | -270.2 | 102,702.0 | 101,474.0 | 139.0 | 139.0 | 141.3 | 198.4 | |
| Operating Income | -101.0 | -163.3 | -59.8 | 113.0 | 695.0 | -31.0 | -448.0 | -356.0 | 514.8 | -163.3 | 231.1 | 630.5 | 493,253.0 | -256.5 | -256.5 | -1,882.9 | -753.0 |
| 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 | 34.0 | 49.0 | ||
| Depreciation & Amortization | 13.3 | 9.7 | 9.7 | 9.2 | -15.1 | 7.1 | 1.6 | 1.6 | 9.0 | 7.0 | ||
| Total Operating Expenses | 58.8 | 69.6 | 55.9 | 53.2 | -64.5 | 54.8 | 29.5 | 19.2 | 55.0 | 49.0 | ||
| Operating Income | -30.9 | -32.1 | -23.0 | -15.1 | -60.8 | -20.8 | -14.7 | -3.2 | 4.0 | 67.0 |
| Net Income | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest Income | 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 | |
| Interest Expense | 22.7 | 0.0 | 9.4 | 64.0 | 168.0 | 187.0 | 222.0 | 269.0 | 242.3 | 119.9 | 124.3 | 116.5 | 127.5 | 112.3 | 112.3 | 128.1 | 181.3 | |
| Other Expense | 161.9 | 174.0 | 0.0 | -101.0 | -170.0 | 33.0 | 8.0 | 173.0 | 8.4 | 19.0 | 3.4 | 38.7 | -19.7 | 7.2 | 133.9 | -188.8 | -509.0 | |
| IBT | 60.9 | 10.7 | -59.8 | 12.0 | 525.0 | 2.0 | -440.0 | -183.0 | 272.5 | -284.3 | 105.0 | 510.1 | 493.3 | -249.3 | -256.5 | -1,882.9 | -753.0 | |
| Income Tax Expense | -5.2 | 10.7 | -0.9 | 7.0 | 2.0 | 18.0 | -3.0 | 32.0 | 5.1 | 44.5 | 30.7 | 17.4 | 9.6 | 2.8 | 2.8 | 77.4 | -0.1 | |
| Net Income | -261.4 | -261.7 | -556.4 | 4.0 | 523.0 | -16.0 | -437.0 | -215.0 | 267.4 | -328.7 | 74.8 | 493.4 | 484.1 | -252.1 | -256.7 | -1,960.4 | 753.2 |
| 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 12.0 | ||
| Interest Expense | 5.5 | 6.2 | 5.6 | 5.5 | 5.6 | 3.7 | 0.0 | 0.0 | 16.0 | 16.0 | ||
| Other Expense | 161.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -16.0 | 68.0 | ||
| IBT | 131.0 | -32.1 | -23.0 | -15.1 | -60.8 | -20.8 | -14.7 | -3.2 | -14.0 | 68.0 | ||
| Income Tax Expense | -1.2 | -1.2 | -2.2 | -0.6 | -10.9 | -0.9 | 0.0 | 0.1 | 1.0 | 1.0 | ||
| Net Income | -29.7 | -112.6 | -72.7 | -46.4 | -548.4 | -27.5 | -0.8 | 20.1 | -11.0 | 66.0 |
| 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 | $0.18 | $11.24 | $-0.34 | $-9.47 | $-4.68 | $5.86 | $-7.25 | $1.66 | $10.92 | $10.73 | $-5.59 | $-0.85 | $-6.48 | $-2.56 | |
| EPS Diluted | $0.00 | $0.00 | $0.00 | $0.17 | $11.24 | $-0.34 | $-9.47 | $-4.68 | $5.74 | $-7.25 | $1.64 | $10.72 | $10.31 | $-5.37 | $-0.85 | $-6.48 | $-2.56 | |
| Shares Outstanding | 47.2 | 47.2 | 47.0 | 45.6 | 45.7 | 46.5 | 46.1 | 46.0 | 45.7 | 45.4 | 45.2 | 45.2 | 45.1 | 45.1 | 302.5 | 302.4 | 294.4 | |
| Diluted Shares Outstanding | 47.2 | 47.2 | 47.0 | 46.5 | 46.4 | 46.5 | 46.1 | 46.0 | 46.6 | 45.4 | 45.7 | 46.0 | 46.9 | 46.9 | 302.5 | 302.4 | 294.4 |
| 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 | $-0.24 | $1.45 | ||
| EPS Diluted | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $-0.24 | $1.41 | ||
| Shares Outstanding | 47.2 | 48.1 | 48.1 | 47.3 | 46.5 | 47.7 | 46.2 | 45.8 | 45.6 | 45.6 | ||
| Diluted Shares Outstanding | 47.2 | 48.1 | 48.1 | 47.3 | 48.1 | 47.7 | 46.2 | 46.3 | 45.6 | 46.8 |
| Current Assets | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Equivalents | 97.0 | 47.3 | 12.0 | 30.0 | 17.0 | 20.0 | 24.0 | 63.1 | 623.7 | 91.0 | 35.7 | 73.9 | 77.4 | 43.8 | 16.0 | 9.5 | |
| Short Term Investments | 751.0 | 284.6 | 2,231.0 | 1,902.0 | 1,835.0 | 2,809.0 | 3,230.0 | 3,546.0 | 5,209.4 | 5,985.0 | 5,269.6 | 5,085.8 | 6,156.4 | 6,064.1 | 783.1 | 708.8 | |
| Total Cash & ST Investments | 2,041.0 | 331.9 | 28.0 | 1,932.0 | 1,852.0 | 2,829.0 | 3,254.0 | 3,609.1 | 5,833.1 | 6,076.0 | 5,305.3 | 5,159.7 | 6,233.8 | 6,107.9 | 799.1 | 718.3 | |
| Accounts Receivable | 722.0 | 418.8 | 0.0 | 655.0 | 2,470.0 | 2,559.0 | 2,482.0 | 2,501.9 | 1,281.5 | 1,378.6 | 2,148.9 | 2,077.4 | 2,101.7 | 2,277.8 | 2,726.5 | 3,160.4 | |
| Inventory | -2,055.0 | 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 | 1,293.0 | 148.3 | 1,698.0 | 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 | 1,293.0 | 899.0 | 1,698.0 | 2,601.0 | 4,322.0 | 5,388.0 | 5,736.0 | 6,111.0 | 1,181.0 | 521.8 | 261,533.0 | 433,968.0 | 348.5 | 705.5 | 799.1 | 718.3 |
| 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 | 51.8 | 46.4 | 51.7 | 47.3 | 54.0 | 24.0 | 33.0 | 274.0 | 33.0 | 33.0 | |
| Short Term Investments | 426.9 | 264.1 | 263.2 | 284.6 | 2,137.0 | 2,017.0 | 2,161.0 | 997.0 | 1,977.0 | 1,917.0 | |
| Total Cash & ST Investments | 478.7 | 310.4 | 314.8 | 331.9 | 2,191.0 | 2,041.0 | 2,194.0 | 2,243.0 | 2,010.0 | 1,950.0 | |
| Accounts Receivable | 590.7 | 520.9 | 481.5 | 418.8 | 777.0 | 722.0 | 653.0 | 622.0 | 278.0 | 276.0 | |
| Inventory | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -2,865.0 | -2,478.0 | -2,231.0 | |
| Other Current Assets | -1,069.4 | -831.4 | -518.5 | 148.3 | -2,968.0 | -2,763.0 | -2,847.0 | 204.0 | 0.0 | 0.0 | |
| Total Current Assets | 0.0 | 0.0 | 277.8 | 899.0 | 0.0 | 0.0 | 0.0 | 1,698.0 | 1,880.0 | 1,871.0 |
| Long-Term Assets | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Property, Plant & Equipment | 0.0 | 18.1 | 19.0 | 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 | |
| Goodwill | 70.0 | 418.2 | 70.0 | 61.0 | 46.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 514.5 | 514.5 | 0.0 | 0.0 | 0.0 | |
| Intangible Assets | 285.0 | 344.8 | 306.0 | 326.0 | 362.0 | 409.0 | 427.0 | 718.9 | 847.0 | 962.1 | 1,212.1 | 1,410.9 | 1,674.1 | 0.0 | 0.0 | 0.0 | |
| Long-Term Investments | 4,149.0 | 28.3 | 475.0 | 3,928.0 | 5,290.0 | 6,163.0 | 6,351.0 | 6,283.3 | 8,123.6 | 8,607.6 | 7,858.1 | 7,828.8 | 8,631.6 | 8,325.3 | 6,876.9 | 8,757.6 | |
| Other Long-Term Assets | 1,878.0 | 6,350.0 | 3,392.0 | -4,315.0 | -5,698.0 | -6,572.0 | -6,778.0 | -7,002.2 | -8,123.6 | -8,607.6 | 1,203,041.8 | 1,915,676.8 | -8,707.8 | -8,325.3 | -6,876.9 | -8,757.6 | |
| Total Long-Term Assets | 6,382.0 | 7,159.4 | 6,331.0 | 4,315.0 | 5,698.0 | 6,572.0 | 6,778.0 | 7,002.2 | 847.0 | 962.1 | 1,212,112.0 | 1,925,431.0 | 2,112.5 | 8,325.3 | 6,876.9 | 8,757.6 | |
| Total Assets | 7,675.0 | 8,058.4 | 8,428.0 | 7,973.0 | 12,303.0 | 13,220.0 | 13,320.0 | 14,588.7 | 23,192.4 | 22,635.7 | 23,728.1 | 25,159.9 | 27,106.9 | 27,007.2 | 27,113.7 | 29,047.1 |
| 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 | 0.0 | 0.0 | 0.0 | 18.1 | 0.0 | 0.0 | 0.0 | 19.0 | 0.0 | 0.0 | |
| Goodwill | 445.4 | 451.8 | 429.3 | 418.2 | 434.0 | 70.0 | 70.0 | 70.0 | 70.0 | 61.0 | |
| Intangible Assets | 339.2 | 353.9 | 345.1 | 344.8 | 598.0 | 285.0 | 293.0 | 306.0 | 312.0 | 317.0 | |
| Long-Term Investments | 426.9 | 264.1 | 0.0 | 28.3 | 4,283.0 | 4,149.0 | 4,260.0 | 475.0 | 3,953.0 | 4,001.0 | |
| Other Long-Term Assets | -1,211.5 | -1,069.8 | 0.0 | 6,350.0 | -5,315.0 | -4,504.0 | -4,623.0 | 268.0 | -3,953.0 | -4,001.0 | |
| Total Long-Term Assets | 0.0 | 0.0 | 774.4 | 7,159.4 | 0.0 | 0.0 | 0.0 | 6,331.0 | 382.0 | 378.0 | |
| Total Assets | 2,147.9 | 8,522.4 | 8,253.3 | 8,058.4 | 9,256.0 | 8,184.0 | 8,429.0 | 8,029.0 | 7,847.0 | 8,132.0 |
| Current Liabilities | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Accounts Payable | 140.0 | 53.0 | 90.0 | 39.0 | 33.0 | 27.0 | 29.0 | 32.9 | 37.9 | 42.5 | 53.5 | 60.4 | 85.4 | 94.5 | 117.2 | 141.5 | |
| Short-Term Debt | 0.0 | 150.0 | 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 | 1,113.0 | 2.6 | -90.0 | -39.0 | -33.0 | -27.0 | -29.0 | -32.9 | -37.9 | -42.5 | -53.5 | -60.4 | -85.4 | -94.5 | -117.2 | -141.5 | |
| Current Liabilities | 1,253.0 | 205.6 | 1,738.0 | 39.0 | 33.0 | 27.0 | 29.0 | 32.9 | 37.9 | 42.5 | 53.5 | 60.4 | 85.4 | 94.5 | 117.2 | 141.5 |
| Current Liabilities | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Accounts Payable | 87.6 | 90.6 | 81.4 | 53.0 | 165.0 | 140.0 | 110.0 | 90.0 | 95.0 | 96.0 | |
| Short-Term Debt | 0.0 | 150.0 | 150.0 | 150.0 | 148.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Other Current Liabilities | -87.6 | -240.6 | -81.4 | 2.6 | -313.0 | -140.0 | -110.0 | -90.0 | -95.0 | -96.0 | |
| Current Liabilities | 0.0 | 0.0 | 150.0 | 205.6 | 0.0 | 0.0 | 0.0 | 1,786.0 | 95.0 | 96.0 |
| Long-Term Liabilities | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Long-Term Debt | 3,368.0 | 0.0 | 3,475.0 | 3,746.0 | 6,446.0 | 7,232.0 | 7,376.0 | 8,197.5 | 13,152.2 | 12,270.3 | 13,452.9 | 13,853.2 | 15,054.9 | 15,586.2 | 14,512.1 | 16,309.3 | |
| Capital Leases | 0.0 | 0.0 | 18.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 356.1 | 0.0 | 0.0 | |
| Def. Tax Liability | 0.0 | 70.1 | 0.0 | 0.0 | 0.0 | 24.0 | 32.0 | 40.1 | 33.7 | 1.7 | 2.2 | 2.1 | 2.2 | 1.6 | 0.0 | 0.0 | |
| Total Liabilities | 6,239.0 | 6,862.9 | 6,996.0 | 6,648.0 | 11,187.0 | 12,073.0 | 11,783.0 | 12,955.6 | 21,547.1 | 20,657.7 | 21,769.7 | 23,486.1 | 26,128.5 | 30,254.1 | 30,263.2 | 30,401.3 |
| 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 | 3,508.0 | 3,365.0 | 3,437.0 | 3,475.0 | 3,204.0 | 3,457.0 | |
| Capital Leases | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 18.0 | 0.0 | 0.0 | |
| Def. Tax Liability | 68.9 | 72.0 | 69.7 | 70.1 | 100.0 | 0.0 | 0.0 | -335.0 | 0.0 | 0.0 | |
| Total Liabilities | 1,000.5 | 7,303.7 | 7,041.8 | 6,862.9 | 7,382.0 | 6,748.0 | 6,994.0 | 6,597.0 | 6,507.0 | 6,809.0 |
| Total Common Equity | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Common Stock | 0.0 | 0.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 3.1 | 3.1 | 3.1 | |
| Retained Earnings | 1,265.0 | 742.2 | 1,247.0 | 1,245.0 | 726.0 | 759.0 | 1,203.0 | 1,421.3 | 1,233.8 | 1,557.7 | 1,478.4 | 989.3 | 505.2 | -6,297.3 | -6,039.9 | -4,042.3 | |
| Comprehensive Income | -175.0 | -188.4 | -160.0 | -253.0 | 58.0 | 79.0 | 42.0 | -48.7 | -52.2 | -39.0 | 15.2 | 220.3 | 11.7 | 625.4 | 463.3 | 291.8 | |
| Total Common Equity | 1,368.0 | 856.9 | 1,362.0 | 1,252.0 | 1,038.0 | 1,080.0 | 1,477.0 | 1,592.0 | 1,381.1 | 1,713.9 | 1,684.8 | 1,399.1 | 703.0 | -3,907.5 | -3,813.0 | -2,008.5 |
| 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 | 0.5 | 0.5 | 0.5 | 0.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Retained Earnings | 491.7 | 607.5 | 681.5 | 742.2 | 1,235.0 | 1,265.0 | 1,266.0 | 1,247.0 | 1,257.0 | 1,191.0 | |
| Comprehensive Income | 11.8 | -66.0 | -133.2 | -188.4 | -81.0 | -175.0 | -175.0 | -160.0 | -262.0 | -209.0 | |
| Total Common Equity | 843.4 | 859.8 | 852.2 | 856.9 | 1,465.0 | 1,368.0 | 1,365.0 | 1,362.0 | 1,265.0 | 1,250.0 |
| Other | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Debt | 3,368.0 | 150.0 | 3,475.0 | 3,746.0 | 6,446.0 | 7,232.0 | 7,376.0 | 8,197.5 | 13,152.2 | 12,270.3 | 13,452.9 | 13,853.2 | 15,054.9 | 15,586.2 | 14,512.1 | 16,309.3 | |
| Book Value | 1,436.0 | 1,195.5 | 1,432.0 | 1,325.0 | 1,116.0 | 1,147.0 | 1,537.0 | 1,633.1 | 1,645.3 | 1,978.0 | 1,958.3 | 1,673.7 | 978.4 | -3,247.0 | -3,149.5 | -1,354.2 |
| Other | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Debt | 304.0 | 358.9 | 359.2 | 338.6 | 409.0 | 68.0 | 70.0 | 70.0 | 75.0 | 73.0 | |
| Book Value | 843.4 | 859.8 | 852.2 | 856.9 | 1,465.0 | 1,368.0 | 1,365.0 | 1,362.0 | 1,265.0 | 1,250.0 |
| Cash Flow From Operating Activities | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | 76.0 | -259.1 | -58.9 | 4.0 | 522.0 | -16.0 | -437.0 | -216.0 | 267.4 | -328.7 | 74.3 | 492.7 | 483.7 | -256.7 | -259.4 | -1,960.4 | 753.1 | |
| Depreciation & Amortization | 39.0 | 42.0 | 19.9 | 31.0 | 49.0 | 57.0 | 58.0 | 295.0 | 108.0 | 151.8 | 175.8 | 172.8 | 155.4 | 102.7 | 3.1 | 3.7 | 3.6 | |
| Stock-Based Compensation | 10.0 | 9.7 | 9.4 | 17.0 | 17.0 | 14.0 | 11.0 | 12.0 | 11.9 | 4.3 | 5.3 | 3.1 | 3.5 | 1.1 | -232.6 | -15.5 | 5.4 | |
| Change Working Capital | 42.0 | 0.0 | 15.0 | 130.0 | 1,044.0 | -95.0 | 168.0 | -337.0 | -1,712.8 | 140.2 | 791.9 | -948.8 | -1,745.9 | 4,421.9 | -390.6 | 1,856.5 | 863.9 | |
| Change In Accounts Receivable | -41.0 | 0.0 | -11.3 | -21.0 | 54.0 | 48.0 | 44.0 | 77.0 | 91.3 | 76.9 | 172.3 | 169.0 | 452.4 | 78.6 | 407.9 | 394.1 | 1,295.6 | |
| Change In Accounts Payable | -5.0 | 0.0 | 0.0 | 52.0 | 6.0 | 0.0 | -3.0 | -4.0 | -5.0 | -4.7 | -11.0 | -6.9 | -10.5 | 0.0 | -21.0 | 0.0 | 0.0 | |
| Change In Inventories | -60.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 121.0 | -409.0 | -1,781.6 | 291.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Other Non-cash Items | 17.0 | 155.1 | 15.4 | 18.0 | -297.0 | -93.0 | 17.0 | -101.0 | -188.8 | -186.0 | -213.0 | 367.5 | 127.0 | -4,087.0 | 262.9 | 262.1 | -3,487.6 | |
| Cash from Operations | 133.0 | 0.0 | 0.0 | 200.0 | 1,335.0 | -131.0 | -175.0 | -311.0 | -1,543.3 | -212.8 | 843.5 | 87.5 | -971.5 | 182.6 | -613.9 | 3.6 | -2,087.0 |
| 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 | -29.7 | -32.3 | -21.8 | -14.5 | 33.6 | -19.9 | -0.8 | -3.4 | -11.0 | 67.0 | |
| Depreciation & Amortization | 13.3 | 0.0 | 0.0 | 9.2 | -15.1 | 7.1 | 1.6 | 1.6 | 9.0 | 8.0 | |
| Stock-Based Compensation | 2.8 | 0.0 | 0.0 | 2.3 | 3.4 | 3.7 | 1.8 | -0.5 | 5.0 | 4.0 | |
| Change Working Capital | 0.0 | -11.7 | -3.8 | -9.0 | -49.0 | 73.0 | 4.5 | 12.6 | 83.0 | -66.0 | |
| Change In Accounts Receivable | 0.0 | 0.0 | 0.0 | -18.8 | 40.7 | -29.3 | -23.2 | -15.9 | -13.0 | -1.0 | |
| Change In Accounts Payable | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 15.2 | 0.0 | 0.0 | -4.0 | -1.0 | |
| Change In Inventories | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -60.0 | |
| Other Non-cash Items | 12.9 | 2.8 | 27.7 | 43.3 | -0.2 | -15.0 | 6.9 | 7.1 | 25.0 | 3.0 | |
| Cash from Operations | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 88.0 | 11.0 |
| Cash Flow From Investing Activities | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Capital Expenditure | 7.0 | 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 | |
| Acquisitions | -7.0 | -217.9 | -229.7 | -7.0 | -18.0 | 0.0 | 104.0 | 543.0 | 348.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Investments | -536.0 | -0.1 | -63.0 | -495.0 | -567.0 | -470.0 | -1,450.0 | -1,314.0 | -541.8 | -2,480.0 | -3,061.9 | -2,368.7 | -3,160.7 | -5.9 | -677.3 | -1,251.3 | -1,124.9 | |
| Sales of Investment | 407.0 | 0.0 | 130.0 | 541.0 | 895.0 | 1,071.0 | 1,778.0 | 1,672.0 | 1,838.1 | 3,302.7 | 2,316.8 | 2,209.1 | 4,578.5 | 0.0 | 1,702.1 | 1,519.6 | 3,403.3 | |
| Other Investing Activities | -129.0 | 0.0 | 0.0 | 396.0 | 556.0 | 175.0 | 0.0 | 99.0 | -57.4 | 106.1 | 30.4 | -13.0 | -142.7 | -122.6 | 13.2 | -40.3 | 193.3 | |
| Cash from Investing | -174.0 | 0.0 | 0.0 | 435.0 | 866.0 | 776.0 | 432.0 | 1,000.0 | 1,587.9 | 928.8 | -714.6 | -172.6 | 1,275.2 | -128.5 | 1,038.0 | 228.0 | 2,471.7 |
| 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 7.0 | |
| Acquisitions | -218.5 | 407.9 | 0.0 | 0.0 | -28.7 | 0.0 | 0.0 | 0.0 | 0.0 | -7.0 | |
| Investments | 0.0 | -169.9 | -11.8 | -11.0 | 427.0 | -4.0 | 0.0 | -23.0 | -142.0 | -85.0 | |
| Sales of Investment | 0.0 | 7.9 | 12.3 | 34.5 | -437.0 | 51.3 | 0.0 | 22.9 | 56.0 | 69.0 | |
| Other Investing Activities | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -86.0 | 48.0 | |
| Cash from Investing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -86.0 | 32.0 |
| Cash Flow From Financing Activities | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debt Repaid | -194.0 | 0.0 | 0.0 | -97.0 | -1,544.0 | -1,641.0 | -121.0 | -178.0 | -479.3 | -98.5 | -49.0 | -27.3 | -331.4 | 0.0 | -209.5 | 0.0 | 0.0 | |
| Debt Issued | 105.0 | 150.0 | -3,325.0 | -174.0 | -1,156.0 | 855.0 | -23.0 | -643.5 | -4,475.4 | 980.4 | -1,133.5 | -373.0 | -870.3 | -531.2 | 1,283.5 | -1,797.1 | 16,309.3 | |
| Issuance of Common Stock | 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 | |
| Repurchase of Common Stock | -3.0 | -29.9 | -11.7 | -5.0 | -22.0 | 0.0 | 0.0 | 0.0 | -11.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Dividends Paid | 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 | -0.8 | |
| Other Financing Activities | 28.0 | 0.0 | 0.0 | -321.0 | -597.0 | 984.0 | -182.0 | -513.0 | -95.0 | -83.6 | -20.7 | 74.2 | 24.3 | -20.5 | -186.8 | -225.1 | -486.5 | |
| Cash from Financing | -169.0 | 0.0 | 0.0 | -423.0 | -2,163.0 | -657.0 | -303.0 | -691.0 | -585.4 | -182.1 | -69.7 | 46.9 | -307.1 | -20.5 | -396.2 | -225.1 | -487.3 |
| 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 | -97.0 | 0.0 | |
| Debt Issued | 0.0 | -150.0 | 150.0 | 150.0 | -3,506.0 | 291.0 | -72.0 | -60.0 | 390.0 | -253.0 | |
| 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 | -26.6 | 0.0 | -0.2 | -3.1 | -11.7 | 0.0 | 0.0 | 0.0 | 0.0 | -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 | 66.0 | -47.0 | |
| Cash from Financing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -31.0 | -49.0 |
| Cash position | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Change in Cash | -212.0 | 22.8 | 28.1 | 213.0 | 38.0 | -12.0 | -46.0 | -2.0 | -541.2 | 532.7 | 55.3 | -38.2 | -3.5 | 33.5 | 27.8 | 6.5 | -102.6 | |
| Closing Cash Balance | 97.0 | 70.1 | 47.3 | 274.0 | 61.0 | 23.0 | 35.0 | 81.0 | 83.5 | 623.7 | 91.0 | 35.7 | 73.9 | 77.5 | 43.8 | 16.0 | 9.5 |
| 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 | 18.3 | 5.4 | -5.3 | 13.3 | -69.7 | 31.6 | -199.2 | 21.2 | -28.0 | -7.0 | |
| Closing Cash Balance | 70.1 | 51.8 | 46.4 | 126.6 | 47.3 | 56.8 | 71.7 | 295.6 | 274.0 | 302.0 |
| Free Cash Flow | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Free Cash Flow | 140.0 | -52.3 | 0.8 | 200.0 | 1,335.0 | -131.0 | -175.0 | -311.0 | -1,543.3 | -212.8 | 843.5 | 87.5 | -971.5 | 182.6 | -613.9 | 3.6 | -2,087.0 | |
| Real Free Cash Flow | 130.0 | -62.0 | -8.6 | 183.0 | 1,318.0 | -145.0 | -186.0 | -323.0 | -1,555.1 | -217.1 | 838.3 | 84.4 | -975.0 | 181.5 | -381.3 | 19.0 | -2,092.4 |
| 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 | -0.7 | -41.2 | 2.1 | 31.3 | -27.2 | 48.9 | 14.1 | 17.5 | 88.0 | 18.0 | |
| Real Free Cash Flow | -3.4 | -41.2 | 2.1 | 28.9 | -30.6 | 45.2 | 12.3 | 18.0 | 83.0 | 14.0 |
