Capitol Federal Financial, Inc.
CFFN
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 | 427.1 | 417.4 | 379.4 | -25.0 | 212.6 | 195.6 | 206.0 | 225.9 | 215.2 | 212.3 | 206.0 | 200.9 | 201.8 | 195.9 | 209.1 | 193.7 | 204.0 | |
| Cost of Revenues | 219.7 | 220.0 | 216.0 | 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 | 207.5 | 197.4 | 163.3 | -25.0 | 212.6 | 195.6 | 206.0 | 225.9 | 215.2 | 212.3 | 206.0 | 200.9 | 201.8 | 195.9 | 209.1 | 193.7 | 204.0 |
| Revenue | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenues | 111.5 | 109.2 | 104.3 | 102.2 | 101.7 | 101.1 | 99.0 | 97.1 | 82.3 | -157.9 | |
| Cost of Revenues | 55.8 | 55.8 | 53.8 | 54.3 | 56.1 | 55.4 | 56.1 | 52.3 | 52.2 | 0.0 | |
| Gross Profit | 55.7 | 53.4 | 50.5 | 47.9 | 45.7 | 45.7 | 42.8 | 44.8 | 30.0 | -157.9 |
| 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 | 96.0 | 83.1 | 81.6 | 75.8 | 77.2 | 68.9 | 62.9 | 62.6 | 63.7 | 61.9 | 67.5 | 68.9 | 69.9 | 74.2 | |
| Depreciation & Amortization | 7.5 | 7.7 | 8.7 | 10.1 | 10.7 | 11.0 | 11.1 | 11.5 | 8.7 | 7.8 | 7.1 | 6.8 | 6.3 | 5.4 | 5.0 | 4.4 | 4.6 | |
| Total Operating Expenses | 118.3 | 114.4 | 109.2 | 113.9 | 5.2 | -99.5 | -125.4 | -105.2 | 31.8 | 33.4 | 24.8 | 22.4 | 19.5 | 30.1 | 50.1 | 41.8 | 105.9 | |
| Operating Income | 89.1 | 83.0 | 54.1 | -134.5 | 194.1 | 96.0 | 80.6 | 120.7 | 247.0 | 245.7 | 230.9 | 223.4 | 221.3 | 226.0 | 259.2 | 235.5 | 309.9 |
| Operating Income | TTM | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 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 | 0.0 | 23.3 | ||
| Depreciation & Amortization | 1.8 | 1.9 | 1.9 | 2.0 | 2.0 | 2.0 | 2.2 | 2.2 | 2.2 | 2.5 | ||
| Total Operating Expenses | 30.5 | 30.4 | 28.8 | 28.7 | 26.6 | 26.5 | 27.2 | 27.6 | 28.0 | 28.2 | ||
| Operating Income | 25.2 | 23.0 | 21.6 | 19.3 | 19.1 | 19.2 | 15.6 | 17.2 | 2.1 | -185.0 |
| Net Income | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest Income | 407.9 | 399.5 | 376.8 | 359.8 | 279.5 | 258.2 | 305.0 | 330.0 | 321.9 | 313.2 | 301.1 | 297.4 | 290.2 | 298.6 | 328.1 | 346.9 | 374.1 | |
| Interest Expense | 218.5 | 219.2 | 214.8 | 206.5 | 86.9 | 83.2 | 115.6 | 123.6 | 123.1 | 117.8 | 108.9 | 107.6 | 106.1 | 120.4 | 143.2 | 178.1 | 204.5 | |
| Other Expense | 0.0 | 0.0 | 0.0 | -18.0 | -86.9 | 0.0 | 0.0 | 0.0 | -123.1 | -117.8 | -108.9 | -107.6 | -106.1 | -120.4 | -143.2 | -178.1 | -204.5 | |
| IBT | 89.1 | 83.0 | 54.1 | -139.0 | 107.2 | 96.0 | 80.6 | 120.7 | 123.9 | 127.9 | 121.9 | 115.8 | 115.2 | 105.6 | 116.0 | 57.4 | 105.4 | |
| Income Tax Expense | 16.2 | 15.0 | 16.1 | 37.3 | 22.8 | 19.9 | 16.1 | 26.4 | 25.0 | 43.8 | 38.4 | 37.7 | 37.5 | 36.2 | 41.5 | 18.9 | 37.5 | |
| Net Income | 72.9 | 68.0 | 38.0 | -101.6 | 84.5 | 76.1 | 64.5 | 94.2 | 98.9 | 84.1 | 83.5 | 78.1 | 77.7 | 69.3 | 74.5 | 38.4 | 67.8 |
| Net Income | TTM | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest Income | 106.0 | 104.0 | 99.7 | 98.2 | 97.6 | 96.9 | 95.0 | 93.3 | 91.7 | 88.3 | ||
| Interest Expense | 54.7 | 55.3 | 54.2 | 54.3 | 55.4 | 56.0 | 54.7 | 52.0 | 52.1 | 57.5 | ||
| Other Expense | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -51.0 | ||
| IBT | 25.2 | 23.0 | 21.6 | 19.3 | 19.1 | 19.2 | 15.6 | 17.2 | 2.1 | -186.1 | ||
| Income Tax Expense | 4.9 | 4.2 | 3.3 | 3.9 | 3.7 | 7.2 | 6.0 | 3.5 | -0.5 | 45.7 | ||
| Net Income | 20.3 | 18.8 | 18.4 | 15.4 | 15.4 | 12.1 | 9.6 | 13.8 | 2.5 | -140.3 |
| 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 | $-0.76 | $0.62 | $0.56 | $0.47 | $0.68 | $0.73 | $0.63 | $0.63 | $0.58 | $0.56 | $0.48 | $0.47 | $0.24 | $0.41 | |
| EPS Diluted | $0.00 | $0.00 | $0.00 | $-0.76 | $0.62 | $0.56 | $0.47 | $0.68 | $0.73 | $0.63 | $0.63 | $0.58 | $0.56 | $0.48 | $0.47 | $0.24 | $0.41 | |
| Shares Outstanding | 129.0 | 130.0 | 129.9 | 133.6 | 135.7 | 135.5 | 137.9 | 137.7 | 134.7 | 134.1 | 133.0 | 135.4 | 139.4 | 144.8 | 157.9 | 162.6 | 165.9 | |
| Diluted Shares Outstanding | 129.0 | 130.0 | 130.7 | 133.6 | 135.7 | 135.5 | 137.9 | 137.7 | 134.8 | 134.2 | 133.2 | 135.4 | 139.4 | 144.8 | 157.9 | 162.6 | 165.9 |
| Per Share Data | TTM | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| EPS | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $-1.05 | ||
| EPS Diluted | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $-1.05 | ||
| Shares Outstanding | 129.0 | 130.0 | 130.0 | 130.0 | 130.0 | 129.9 | 129.9 | 130.5 | 132.4 | 133.2 | ||
| Diluted Shares Outstanding | 129.0 | 130.0 | 130.0 | 130.0 | 130.0 | 129.9 | 129.9 | 130.5 | 132.4 | 133.2 |
| Current Assets | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Equivalents | 317.8 | 0.0 | 217.3 | 245.6 | 49.2 | 42.3 | 185.1 | 220.4 | 139.1 | 351.7 | 281.8 | 772.6 | 810.8 | 113.9 | 141.7 | 121.1 | 65.2 | |
| Short Term Investments | 802.0 | 0.0 | 856.3 | 1,384.5 | 1,563.3 | 2,014.6 | 1,561.0 | 1,204.9 | 714.6 | 415.8 | 527.3 | 758.2 | 840.8 | 1,070.0 | 0.0 | 0.0 | 0.0 | |
| Total Cash & ST Investments | 317.8 | 0.0 | 1,073.6 | 245.6 | 1,612.5 | 2,056.9 | 1,746.1 | 1,425.2 | 853.7 | 767.5 | 809.1 | 1,530.8 | 1,651.6 | 1,183.9 | 141.7 | 121.1 | 65.2 | |
| Accounts Receivable | 0.1 | 0.0 | 0.4 | 0.0 | 1.3 | 7,081.1 | 7,202.9 | 0.0 | 2.2 | 7,195.1 | 6,958.0 | 1.1 | 0.0 | 23.6 | 26.1 | 29.3 | 30.9 | |
| Inventory | -8,250.9 | 0.0 | 0.0 | -291.0 | 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 | 318.0 | 252.7 | 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 | |
| Total Current Assets | 318.0 | 252.7 | 1,073.9 | 245.6 | 1,613.8 | 2,056.9 | 1,746.1 | 1,425.2 | 855.8 | 7,546.7 | 7,239.8 | 7,397.7 | 139.5 | 1,207.4 | 167.8 | 0.0 | 0.0 |
| Current Assets | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Equivalents | 0.0 | 175.0 | 340.4 | 170.3 | 217.3 | 317.8 | 443.5 | 320.4 | 245.6 | 329.4 | |
| Short Term Investments | 0.0 | 956.2 | 961.4 | 861.5 | 856.3 | 802.0 | 843.0 | 740.5 | 1,384.5 | 1,444.9 | |
| Total Cash & ST Investments | 0.0 | 1,131.2 | 1,301.8 | 1,031.8 | 1,073.6 | 1,119.8 | 1,286.5 | 1,060.8 | 245.6 | 329.4 | |
| Accounts Receivable | 0.0 | 1.1 | 1.4 | 0.8 | 0.4 | 0.1 | 2.6 | 3.9 | 0.0 | 0.0 | |
| Inventory | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -291.0 | -33.1 | |
| Other Current Assets | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Total Current Assets | 0.0 | 1,132.3 | 1,303.2 | 1,032.7 | 1,073.9 | 1,119.9 | 1,289.1 | 1,064.8 | 245.6 | 329.4 |
| Long-Term Assets | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Property, Plant & Equipment | 92.1 | 89.3 | 91.5 | 91.5 | 94.8 | 99.1 | 101.9 | 96.8 | 96.0 | 84.8 | 83.2 | 75.8 | 70.5 | 70.1 | 57.8 | 48.4 | 41.3 | |
| Goodwill | 0.0 | 0.0 | 0.0 | 9.3 | 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 | |
| Intangible Assets | 0.0 | 0.0 | 0.0 | 1.5 | 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 | |
| Long-Term Investments | 405.6 | 0.0 | 7,907.3 | 1,384.5 | 1,563.3 | 2,014.6 | 1,561.0 | 1,204.9 | 1,326.9 | 1,243.6 | 1,628.2 | 2,029.3 | 2,393.5 | 2,788.0 | 3,294.8 | 2,370.1 | 2,940.5 | |
| Other Long-Term Assets | 314.8 | -113.1 | 432.9 | -1,455.4 | -33.9 | -2,113.7 | -1,662.8 | -1,301.6 | -1,422.9 | -1,243.6 | -1,628.2 | -2,029.3 | -2,464.0 | -2,858.1 | -3,352.6 | -2,418.5 | -2,981.8 | |
| Total Long-Term Assets | 9,284.8 | 0.0 | 8,453.7 | 91.5 | 1,658.1 | 2,113.7 | 1,662.8 | 1,301.6 | 1,422.9 | 109.3 | 108.6 | 102.2 | 0.4 | 2,858.1 | 3,352.6 | 2,418.5 | 2,981.8 | |
| Total Assets | 9,602.8 | 9,778.7 | 9,527.6 | 10,167.4 | 9,624.9 | 9,631.2 | 9,487.2 | 9,340.0 | 9,449.5 | 9,192.9 | 9,267.2 | 9,844.2 | 9,865.0 | 9,186.4 | 9,378.3 | 9,450.8 | 8,487.1 |
| Long-Term Assets | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Property, Plant & Equipment | 89.3 | 89.0 | 89.1 | 90.3 | 91.5 | 92.1 | 91.1 | 91.5 | 102.8 | 91.7 | |
| Goodwill | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 9.3 | 0.0 | |
| Intangible Assets | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.5 | 0.0 | |
| Long-Term Investments | 0.0 | 8,023.6 | 7,875.9 | 7,953.6 | 7,907.3 | 7,933.0 | 7,877.6 | 7,947.5 | 1,384.5 | 1,444.9 | |
| Other Long-Term Assets | -113.1 | 426.6 | 428.1 | 437.2 | 432.9 | 427.6 | 428.1 | 438.2 | -113.7 | -91.7 | |
| Total Long-Term Assets | 0.0 | 8,560.5 | 8,415.0 | 8,505.5 | 8,453.7 | 8,482.9 | 8,432.2 | 8,511.3 | 113.7 | 91.7 | |
| Total Assets | 9,778.7 | 9,692.7 | 9,718.2 | 9,538.2 | 9,527.6 | 9,602.8 | 9,721.3 | 9,576.1 | 10,177.5 | 10,294.1 |
| Current Liabilities | TTM | 2025 | 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 | 129.3 | 146.9 | 101.9 | 83.0 | 52.2 | 49.5 | 36.7 | 46.4 | 31.4 | 0.0 | 0.0 | 0.0 | |
| Short-Term Debt | 175.0 | 425.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2,530.3 | 2,379.5 | 0.0 | |
| Other Current Liabilities | 1,812.0 | 2,694.1 | 6,130.0 | 0.0 | 0.0 | -129.3 | -146.9 | -101.9 | -83.0 | -51.7 | -49.2 | -36.7 | -46.4 | -31.4 | -2,530.3 | -2,379.5 | 0.0 | |
| Current Liabilities | 1,987.0 | 3,119.1 | 6,130.0 | 4,449.8 | 33.9 | 129.3 | 146.9 | 101.9 | 83.0 | 0.5 | 0.3 | 36.7 | 46.4 | 31.4 | 2,530.3 | 2,379.5 | 0.0 |
| Current Liabilities | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 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 | 425.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Other Current Liabilities | -425.0 | 6,431.1 | 6,372.5 | 6,206.1 | 6,130.0 | 6,129.7 | 6,141.7 | 6,021.6 | 0.0 | 0.0 | |
| Current Liabilities | 0.0 | 6,431.1 | 6,372.5 | 6,206.1 | 6,130.0 | 6,129.7 | 6,141.7 | 6,021.6 | 4,449.8 | 2,942.9 |
| Long-Term Liabilities | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Long-Term Debt | 2,116.6 | 1,525.8 | 2,179.6 | 2,879.1 | 2,132.2 | 1,582.9 | 1,789.3 | 2,140.0 | 2,175.0 | 2,173.8 | 2,372.4 | 3,270.5 | 3,369.7 | 2,513.5 | 365.0 | 515.0 | 3,017.0 | |
| Capital Leases | 0.0 | 0.0 | 1.1 | 10.5 | 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 | 2.1 | 0.0 | 30.5 | 0.0 | 5.8 | 8.2 | 14.3 | 21.3 | 24.5 | 25.4 | 26.4 | 22.4 | 20.4 | 25.0 | 20.4 | 33.2 | |
| Total Liabilities | 8,582.1 | 8,731.0 | 8,495.3 | 1,889.1 | 8,528.4 | 8,389.0 | 8,202.4 | 8,003.7 | 8,057.9 | 7,824.6 | 7,874.3 | 8,427.9 | 8,372.1 | 7,554.3 | 7,571.8 | 7,511.3 | 7,525.2 |
| Long-Term Liabilities | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Long-Term Debt | 1,525.8 | 2,071.6 | 2,143.0 | 2,163.8 | 2,179.6 | 2,291.6 | 2,351.0 | 2,373.1 | 2,879.1 | 2,986.2 | |
| Capital Leases | 0.0 | 0.0 | 0.0 | 0.0 | 1.1 | 0.0 | 0.0 | 1.0 | 10.5 | 0.0 | |
| Def. Tax Liability | 2.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 30.5 | 0.0 | |
| Total Liabilities | 8,731.0 | 8,646.6 | 8,681.1 | 8,511.2 | 8,495.3 | 8,582.1 | 8,696.4 | 8,541.9 | 1,389.1 | 2,041.5 |
| Total Common Equity | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Common Stock | 1.3 | 1.3 | 1.3 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.5 | 1.6 | 1.7 | 0.9 | |
| Retained Earnings | -112.1 | -87.3 | -111.1 | -114.7 | 80.3 | 98.9 | 143.2 | 174.3 | 214.6 | 234.6 | 268.5 | 296.7 | 346.7 | 432.2 | 536.2 | 569.1 | 801.0 | |
| Comprehensive Income | 11.4 | -9.0 | 21.6 | 8.7 | -145.6 | -16.3 | -16.5 | -14.9 | 4.3 | 2.9 | 5.9 | 8.4 | 7.0 | 7.3 | 24.2 | 26.7 | 25.6 | |
| Total Common Equity | 1,020.7 | 1,047.7 | 1,032.3 | 1,034.0 | 1,096.5 | 1,242.3 | 1,284.9 | 1,336.3 | 1,391.6 | 1,368.3 | 1,393.0 | 1,416.2 | 1,492.9 | 1,632.1 | 1,806.5 | 1,939.5 | 962.0 |
| Total Common Equity | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Common Stock | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.4 | 1.4 | |
| Retained Earnings | -87.3 | -95.1 | -102.4 | -106.7 | -111.1 | -112.1 | -110.7 | -113.4 | -104.6 | 47.1 | |
| Comprehensive Income | 15.8 | 18.5 | 17.1 | 11.6 | 21.6 | 11.4 | 14.5 | 19.2 | 8.7 | -126.7 | |
| Total Common Equity | 1,047.7 | 1,046.2 | 1,037.1 | 1,026.9 | 1,032.3 | 1,020.7 | 1,024.9 | 1,034.1 | 1,044.1 | 1,061.3 |
| Other | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Debt | 2,291.6 | 1,950.8 | 2,179.6 | 2,879.1 | 2,132.2 | 1,582.9 | 1,789.3 | 2,140.0 | 2,175.0 | 2,173.8 | 2,372.4 | 3,270.5 | 3,369.7 | 2,513.5 | 2,895.3 | 2,894.5 | 3,017.0 | |
| Book Value | 1,020.7 | 1,047.7 | 1,032.3 | 8,278.2 | 1,096.5 | 1,242.3 | 1,284.9 | 1,336.3 | 1,391.6 | 1,368.3 | 1,393.0 | 1,416.2 | 1,492.9 | 1,632.1 | 1,806.5 | 1,939.5 | 962.0 |
| Other | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Debt | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Book Value | 1,047.7 | 1,046.2 | 1,037.1 | 1,026.9 | 1,032.3 | 1,020.7 | 1,024.9 | 1,034.1 | 1,044.1 | 1,061.3 |
| Cash Flow From Operating Activities | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | -114.5 | 68.0 | 38.0 | -101.7 | 84.5 | 76.1 | 64.5 | 94.2 | 98.9 | 84.1 | 83.5 | 78.1 | 77.7 | 69.3 | 74.5 | 38.4 | 67.8 | |
| Depreciation & Amortization | 9.1 | 7.7 | 8.7 | 10.1 | 10.7 | 11.0 | 11.1 | 11.5 | 8.7 | 7.8 | 7.1 | 6.8 | 6.3 | 5.4 | 5.0 | 4.4 | 4.6 | |
| Stock-Based Compensation | 1.3 | 1.4 | 1.3 | 1.5 | 2.2 | 2.5 | 2.6 | 2.8 | 2.6 | 2.9 | 3.3 | 4.1 | 4.1 | 9.3 | 1.2 | 0.3 | 0.5 | |
| Change Working Capital | -2.6 | -15.9 | -18.3 | -7.2 | 5.7 | -1.5 | 1.6 | -21.3 | -1.2 | -10.8 | -3.7 | -3.7 | -6.2 | 0.8 | -2.5 | 9.1 | -33.4 | |
| Change In Accounts Receivable | 0.0 | 0.1 | 8.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2.5 | 3.2 | 0.9 | 0.0 | |
| Change In Accounts Payable | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -14.3 | -8.2 | -19.7 | -0.6 | -10.7 | -6.8 | -6.2 | -8.2 | -9.4 | 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 | 8.4 | 0.0 | 0.0 | 0.0 | |
| Other Non-cash Items | 198.9 | -8.2 | -2.0 | 190.3 | -7.9 | -12.0 | 18.7 | -5.8 | 19.7 | 0.5 | -5.8 | -1.9 | 7.7 | 11.1 | 22.0 | 23.3 | 16.2 | |
| Cash from Operations | 47.8 | 0.0 | 0.0 | 47.5 | 97.3 | 74.5 | 92.9 | 80.9 | 124.2 | 85.4 | 85.0 | 86.6 | 91.8 | 101.7 | 106.2 | 65.8 | 59.2 |
| Cash Flow From Operating Activities | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | 20.3 | 18.8 | 18.4 | 15.4 | 15.4 | 12.1 | 9.6 | 13.8 | 2.5 | -140.4 | |
| Depreciation & Amortization | 0.9 | 1.9 | 1.9 | 2.0 | 2.0 | 2.0 | 2.2 | 2.2 | 2.2 | 2.5 | |
| Stock-Based Compensation | 0.1 | 0.4 | 0.3 | 0.3 | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | |
| Change Working Capital | -2.5 | 0.3 | -6.8 | 0.6 | -10.0 | -17.5 | 9.1 | 9.0 | -18.9 | 4.7 | |
| Change In Accounts Receivable | 0.5 | 0.8 | 0.3 | -0.6 | -0.5 | -0.2 | 2.5 | 1.3 | 4.6 | 0.0 | |
| 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 | -1.4 | 0.2 | -1.4 | -2.8 | -2.2 | 0.0 | -2.2 | -4.8 | 8.5 | 180.1 | |
| Cash from Operations | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 13.5 |
| Cash Flow From Investing Activities | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Capital Expenditure | -7.3 | -5.2 | -7.2 | -6.3 | -5.6 | -9.4 | -14.7 | -11.7 | -11.8 | -9.1 | -14.9 | -12.0 | -7.2 | -18.8 | -12.6 | -12.8 | -8.2 | |
| Acquisitions | 22.8 | 0.0 | 0.0 | 0.0 | 0.0 | 132.8 | 191.4 | 95.4 | 15.7 | -246.9 | -336.1 | -398.3 | -280.1 | -355.7 | -471.1 | -0.1 | 220.3 | |
| Investments | -1,059.8 | -248.2 | -1,176.6 | 0.0 | -88.0 | -1,079.4 | -1,007.8 | -386.7 | -411.5 | -37.4 | -244.3 | -204.1 | -289.6 | -851.2 | -1,248.5 | -2,769.9 | -1,662.0 | |
| Sales of Investment | 1,692.2 | 234.0 | 1,727.6 | 186.9 | 323.0 | 601.7 | 668.0 | 525.2 | 407.3 | 413.3 | 636.1 | 564.8 | 677.6 | 1,322.4 | 1,797.7 | 1,837.4 | 1,400.8 | |
| Other Investing Activities | 3.5 | 0.0 | 0.0 | -509.7 | -397.0 | 27.6 | 11.9 | 11.1 | -21.3 | 26.4 | 58.6 | 31.1 | -72.7 | 19.6 | 11.5 | 12.0 | 10.6 | |
| Cash from Investing | 672.7 | 0.0 | 0.0 | -329.1 | -167.6 | -326.7 | -151.3 | 233.3 | -21.6 | 146.3 | 99.5 | -18.5 | 28.0 | 116.3 | 76.8 | -933.3 | -38.5 |
| Cash Flow From Investing Activities | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capital Expenditure | 0.0 | -1.7 | -1.6 | -0.8 | -1.2 | -1.8 | -2.7 | -1.5 | -1.3 | -1.9 | |
| Acquisitions | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Investments | -1.8 | 0.0 | -38.7 | -138.0 | -71.4 | -116.8 | -108.3 | -283.2 | -668.3 | 0.0 | |
| Sales of Investment | 0.0 | 86.8 | 47.8 | 47.8 | 51.6 | 81.4 | 118.2 | 205.9 | 1,322.1 | 45.5 | |
| Other Investing Activities | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -1.3 | |
| Cash from Investing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 42.3 |
| Cash Flow From Financing Activities | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debt Repaid | -872.3 | 0.0 | 0.0 | 745.3 | -906.9 | -1,346.8 | -2,112.6 | -5,563.8 | -17,414.2 | -2,900.1 | -8,900.1 | -7,695.1 | -2,194.6 | -1,073.1 | -957.8 | -773.8 | -350.0 | |
| Debt Issued | 177.7 | -228.8 | -699.6 | 1,492.3 | 1,456.2 | 1,140.3 | 1,761.9 | 5,528.8 | 17,415.4 | 2,701.5 | 8,002.0 | 7,595.9 | 3,050.7 | 691.3 | 958.6 | 651.3 | 3,367.0 | |
| Issuance of Common Stock | -87.3 | 0.0 | 0.0 | 0.0 | 302.2 | 1,550.1 | 2,275.8 | 0.0 | 39.1 | 0.0 | 0.0 | 7,752.3 | 2,988.9 | 1,063.9 | 1,013.3 | 1,076.4 | 413.0 | |
| Repurchase of Common Stock | -20.7 | -3.9 | -19.4 | -23.5 | 0.0 | -4.6 | -20.8 | 0.0 | 17,177.3 | 0.0 | 0.0 | -50.0 | -79.6 | -91.6 | -146.8 | 770.8 | -4.0 | |
| Dividends Paid | -44.8 | 0.0 | 0.0 | -83.2 | -103.1 | -117.9 | -93.9 | -134.9 | -118.3 | -118.0 | -111.8 | -114.2 | -138.2 | -146.8 | -63.8 | -150.1 | -48.4 | |
| Other Financing Activities | 185.0 | 0.0 | 0.0 | -160.7 | 757.0 | 1.9 | -4.2 | 5,499.1 | 0.9 | 2,856.2 | 8,336.5 | 0.6 | 0.7 | 1.8 | -7.4 | 0.1 | -7.2 | |
| Cash from Financing | -732.0 | 0.0 | 0.0 | 478.0 | 49.2 | 82.8 | 44.4 | -199.6 | -315.2 | -161.8 | -675.3 | -106.3 | 577.2 | -245.8 | -162.5 | 923.4 | 3.4 |
| Cash Flow From Financing Activities | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Debt Repaid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -107.4 | |
| Debt Issued | 1,950.8 | -120.8 | -71.4 | -20.8 | -15.8 | -112.0 | -59.4 | -22.0 | -506.1 | 0.4 | |
| 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 | -16.0 | -3.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -7.5 | -11.9 | -1.3 | |
| Dividends Paid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -11.3 | |
| Other Financing Activities | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -19.6 | |
| Cash from Financing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -139.6 |
| Cash position | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Change in Cash | -11.6 | 35.1 | -28.3 | 196.4 | -21.1 | -169.4 | -14.0 | 114.6 | -212.6 | 69.9 | -490.9 | -38.2 | 697.0 | -27.8 | 20.6 | 55.9 | 24.1 | |
| Closing Cash Balance | 317.8 | 252.4 | 217.3 | 245.6 | 49.2 | 70.3 | 239.7 | 253.7 | 139.1 | 351.7 | 281.8 | 772.6 | 810.8 | 113.9 | 141.7 | 121.1 | 65.2 |
| Cash position | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Change in Cash | -19.8 | 77.5 | -165.4 | 170.1 | -47.0 | -100.5 | -125.7 | 123.2 | 74.8 | -83.8 | |
| Closing Cash Balance | 232.6 | 252.4 | 175.0 | 340.4 | 170.3 | 217.3 | 317.8 | 443.5 | 320.4 | 245.6 |
| Free Cash Flow | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Free Cash Flow | 40.5 | 49.8 | 24.0 | 41.3 | 91.7 | 65.1 | 78.2 | 69.2 | 112.4 | 76.3 | 70.1 | 74.6 | 84.6 | 83.0 | 93.6 | 53.0 | 51.0 | |
| Real Free Cash Flow | 39.2 | 48.4 | 22.7 | 39.7 | 89.5 | 62.5 | 75.6 | 66.5 | 109.8 | 73.4 | 66.8 | 70.5 | 80.4 | 73.7 | 92.4 | 52.8 | 50.5 |
| Free Cash Flow | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Free Cash Flow | 15.8 | 19.9 | 10.8 | 14.7 | 4.5 | -4.9 | 16.4 | 19.0 | -6.6 | 11.6 | |
| Real Free Cash Flow | 15.7 | 19.5 | 10.4 | 14.4 | 4.1 | -5.2 | 16.1 | 18.7 | -6.9 | 11.3 |
