Granite Point Mortgage Trust Inc.
GPMT
Výsledovka
Výsledovka
Rozvaha
Peněžní toky
V miliónech (USD)
| Revenue | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenues | 117.0 | 145.3 | -165.5 | 266.5 | 78.3 | 87.5 | 104.9 | 106.8 | 91.6 | 74.0 | 49.4 | 8.8 | |
| Cost of Revenues | 19.0 | 24.7 | 5.4 | 11.3 | 31.0 | 30.1 | 29.0 | 21.5 | 16.0 | 11.0 | 0.0 | 0.0 | |
| Gross Profit | 62.8 | 120.6 | -170.9 | 255.2 | 47.3 | 57.4 | 75.9 | 85.3 | 75.6 | 63.0 | 49.4 | 8.8 |
| Revenue | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenues | 32.2 | 37.3 | 37.5 | 10.1 | 9.5 | 10.3 | 7.8 | 12.3 | 61.5 | 19.7 | |
| Cost of Revenues | 6.4 | 6.6 | 6.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 9.1 | 9.6 | |
| Gross Profit | 25.7 | 30.7 | -3.8 | 10.1 | 9.5 | 10.3 | 7.8 | 12.3 | 52.4 | 10.1 |
| Operating Income | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 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 | |
| Selling General & Admin Expenses | 0.0 | 0.0 | 0.0 | 21.7 | 20.2 | 21.5 | 15.8 | 36.4 | 28.5 | 9.7 | 13.9 | 1.2 | |
| Depreciation & Amortization | 6.8 | 0.0 | 0.0 | 0.0 | -14.5 | 0.0 | 0.0 | 0.3 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Total Operating Expenses | 50.0 | 57.3 | 19.5 | 32.0 | 10.8 | -19.0 | -144.8 | -36.6 | 30.7 | 22.1 | 14.7 | 8.6 | |
| Operating Income | 43.2 | 63.3 | -190.3 | 121.9 | 85.3 | 68.5 | -39.8 | 70.2 | 154.6 | 95.8 | 46.4 | 0.5 |
| 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 | 17.2 | 5.0 | ||
| Depreciation & Amortization | 0.0 | 2.2 | 3.1 | 1.5 | 1.9 | 2.0 | 1.2 | 1.3 | 1.4 | 20.9 | ||
| Total Operating Expenses | 21.1 | 13.1 | 5.7 | 10.1 | 9.5 | 10.3 | 7.8 | 12.3 | -69.5 | -34.6 | ||
| Operating Income | 4.6 | 26.5 | 12.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -17.1 | -24.5 |
| Net Income | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest Income | 131.7 | 131.7 | 185.6 | 263.7 | 210.9 | 198.3 | 237.7 | 246.3 | 183.9 | 117.8 | 60.8 | 9.1 | |
| Interest Expense | 97.9 | 97.9 | 149.7 | 181.7 | 126.1 | 105.6 | 112.9 | 137.0 | 91.5 | 42.5 | 11.0 | 0.5 | |
| Other Expense | -84.2 | -104.3 | -16.7 | -185.0 | -126.1 | 0.0 | 0.0 | 0.0 | -91.5 | -42.5 | -60.8 | 0.2 | |
| IBT | -41.0 | -41.0 | 207.1 | -63.1 | -40.8 | 68.5 | -39.8 | 70.2 | 63.1 | 53.3 | 35.3 | 0.2 | |
| Income Tax Expense | 0.1 | 0.1 | 0.0 | 0.1 | 0.0 | 0.2 | 0.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | |
| Net Income | -41.4 | -41.2 | -207.1 | -63.2 | -40.8 | 68.4 | -40.4 | 70.2 | 63.1 | 53.3 | 35.4 | 0.1 |
| 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 | 29.1 | 33.7 | 33.8 | 35.1 | 38.7 | 44.3 | 48.5 | 54.1 | 61.5 | 66.7 | ||
| Interest Expense | 21.6 | 23.4 | 25.8 | 27.1 | 31.1 | 36.6 | 40.3 | 41.5 | 44.2 | 46.8 | ||
| Other Expense | -28.3 | -23.4 | -25.5 | -6.9 | -38.8 | -31.0 | -63.1 | -74.1 | -3.5 | 4.8 | ||
| IBT | -23.8 | 3.1 | -13.4 | -6.9 | -38.8 | -31.0 | -63.1 | -74.1 | -13.5 | -20.9 | ||
| Income Tax Expense | 0.0 | 0.1 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | ||
| Net Income | -23.8 | 3.0 | -13.6 | -7.0 | -38.8 | -31.0 | -63.1 | -74.1 | -17.1 | -20.9 |
| Per Share Data | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| EPS | $0.00 | $0.00 | $0.00 | $-1.50 | $-0.77 | $1.24 | $-0.73 | $1.32 | $1.45 | $0.60 | $0.82 | $0.00 | |
| EPS Diluted | $0.00 | $0.00 | $0.00 | $-1.50 | $-0.77 | $1.23 | $-0.73 | $1.32 | $1.21 | $0.60 | $0.82 | $0.00 | |
| Shares Outstanding | 47.4 | 47.9 | 49.1 | 51.6 | 53.0 | 54.6 | 55.2 | 53.1 | 43.4 | 43.2 | 43.2 | 43.2 | |
| Diluted Shares Outstanding | 47.4 | 47.9 | 49.1 | 51.6 | 53.0 | 54.9 | 55.2 | 53.1 | 52.0 | 43.2 | 43.2 | 43.2 |
| 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 | $-0.33 | $-0.41 | ||
| EPS Diluted | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $-0.33 | $-0.41 | ||
| Shares Outstanding | 47.4 | 47.4 | 48.0 | 48.7 | 49.5 | 50.5 | 50.9 | 50.7 | 51.2 | 51.6 | ||
| Diluted Shares Outstanding | 47.4 | 47.4 | 48.0 | 48.7 | 49.5 | 50.5 | 50.9 | 50.7 | 51.2 | 51.6 |
| Current Assets | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Equivalents | 98.8 | 87.8 | 188.4 | 133.1 | 191.9 | 261.4 | 80.3 | 91.7 | 107.8 | 56.0 | 56.1 | |
| Short Term Investments | 0.0 | 0.0 | 0.0 | 3,350.2 | 0.0 | 0.0 | 12.8 | 12.6 | 12.8 | 12.7 | 0.0 | |
| Total Cash & ST Investments | 98.8 | 87.8 | 188.4 | 3,483.3 | 191.9 | 261.4 | 93.1 | 104.3 | 120.6 | 68.7 | 56.1 | |
| Accounts Receivable | 10.7 | 1,897.6 | 12.4 | 13.4 | 10.7 | 12.4 | 11.3 | 10.3 | 7.1 | 11.7 | 3.9 | |
| Inventory | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -22.3 | 0.0 | 0.0 | |
| Other Current Assets | -109.5 | 35.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 19.1 | 12.8 | -12.4 | 0.3 | |
| Total Current Assets | 2,462.3 | 2,020.8 | 200.8 | 3,496.7 | 202.6 | 273.8 | 104.4 | 133.7 | 118.2 | 68.0 | 60.2 |
| 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 | 62.7 | 85.1 | 85.7 | 87.8 | 113.5 | 85.9 | 155.2 | 199.2 | 257.6 | 235.8 | |
| Short Term Investments | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Total Cash & ST Investments | 62.7 | 85.1 | 85.7 | 87.8 | 113.5 | 85.9 | 155.2 | 199.2 | 257.6 | 235.8 | |
| Accounts Receivable | 7.6 | 1,671.3 | 1,760.4 | 1,897.6 | 2,083.6 | 2,352.7 | 2,492.5 | 12.4 | 13.0 | 13.2 | |
| Inventory | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 16.9 | 17.5 | 0.0 | |
| Other Current Assets | 0.0 | 18.3 | 22.1 | 35.4 | 20.4 | 23.6 | 24.2 | 0.0 | 0.0 | 0.0 | |
| Total Current Assets | 70.3 | 1,774.7 | 1,868.3 | 2,020.8 | 2,217.4 | 2,462.3 | 2,671.9 | 9.0 | 270.6 | 249.0 |
| Long-Term Assets | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Property, Plant & Equipment | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Goodwill | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Long-Term Investments | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 30.9 | 39.3 | 55.0 | 12.7 | 0.0 | |
| Other Long-Term Assets | 84.5 | 94.3 | 0.0 | 0.0 | 0.0 | 0.0 | -30.9 | 3,188.9 | 2,326.0 | 1,414.9 | 662.5 | |
| Total Long-Term Assets | 84.5 | 94.3 | 2,646.2 | 0.0 | 0.0 | 0.0 | 30.9 | 3,228.2 | 2,380.9 | 1,427.6 | 662.5 | |
| Total Assets | 2,546.8 | 2,115.1 | 2,846.9 | 3,454.1 | 3,988.5 | 4,219.6 | 4,460.9 | 3,361.9 | 2,499.1 | 1,495.6 | 722.7 |
| 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Goodwill | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Intangible Assets | 0.0 | 11.0 | 12.0 | 0.0 | 11.0 | 10.8 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Long-Term Investments | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Other Long-Term Assets | 0.0 | 132.3 | 150.0 | 94.3 | 73.0 | 73.7 | 48.3 | 2,618.4 | 2,816.6 | 3,002.7 | |
| Total Long-Term Assets | 0.0 | 143.3 | 162.0 | 94.3 | 84.0 | 84.5 | 48.3 | 2,618.4 | 2,816.6 | 3,002.7 | |
| Total Assets | 1,805.8 | 1,918.1 | 2,030.2 | 2,115.1 | 2,301.4 | 2,546.8 | 2,720.2 | 2,846.9 | 3,130.6 | 3,310.9 |
| Current Liabilities | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Accounts Payable | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 7.3 | 6.4 | 3.1 | 0.7 | 0.1 | |
| Short-Term Debt | 1,190.9 | 597.9 | 84.0 | 100.0 | 0.0 | 0.0 | 42.0 | 75.0 | 121.3 | 593.6 | 167.3 | |
| Other Current Liabilities | -877.7 | 6.2 | 14.1 | -100.0 | 0.0 | 0.0 | -49.3 | -56.7 | 1,545.1 | 473.3 | 68.4 | |
| Current Liabilities | 313.2 | 604.1 | 98.1 | 100.0 | 0.0 | 0.0 | 49.3 | 24.7 | 1,669.5 | 1,067.6 | 235.8 |
| 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 | 0.0 | 474.4 | 534.5 | 597.9 | 1,388.3 | 306.9 | 160.1 | 84.0 | 100.0 | 100.0 | |
| Other Current Liabilities | 0.0 | 6.2 | 6.2 | 6.2 | 6.3 | 6.3 | 11.6 | -20.9 | -100.0 | -100.0 | |
| Current Liabilities | 0.0 | 480.6 | 540.8 | 604.1 | 1,394.6 | 313.2 | 171.8 | -63.1 | 100.0 | 100.0 |
| Long-Term Liabilities | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Long-Term Debt | 623.9 | 875.1 | 991.7 | 1,314.6 | 2,261.2 | 1,527.9 | 1,427.1 | 922.4 | 121.3 | 593.6 | 167.3 | |
| Capital Leases | 0.0 | 0.0 | 0.1 | 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 | |
| Total Liabilities | 1,842.1 | 1,495.9 | 1,987.9 | 2,470.4 | 2,261.2 | 1,527.9 | 3,441.7 | 2,534.4 | 1,670.5 | 1,067.6 | 235.8 |
| 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 | 830.3 | 860.1 | 875.1 | 218.5 | 1,507.9 | 1,757.0 | 0.0 | 1,177.0 | 1,177.0 | |
| Capital Leases | 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 | |
| Total Liabilities | 1,223.7 | 1,333.8 | 1,425.5 | 1,495.9 | 1,633.5 | 1,842.1 | 1,946.0 | 1,987.9 | 2,239.9 | 2,386.4 |
| Total Common Equity | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Common Stock | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.6 | 0.5 | 0.4 | 0.4 | 392.6 | 486.8 | |
| Retained Earnings | -494.9 | -577.3 | -339.7 | -219.4 | -112.8 | -125.0 | -29.9 | -9.0 | -1.5 | 35.5 | 0.1 | |
| Comprehensive Income | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.2 | 0.0 | -0.1 | 0.0 | |
| Total Common Equity | 704.6 | 619.1 | 858.9 | 983.5 | 1,013.1 | 933.8 | 1,019.1 | 827.5 | 828.6 | 428.0 | 486.9 |
| 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 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | |
| Retained Earnings | 0.0 | -610.1 | -590.5 | -577.3 | -532.2 | -494.9 | -425.5 | -339.7 | -312.1 | -276.9 | |
| Comprehensive Income | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.5 | 312.1 | 276.9 | |
| Total Common Equity | 582.0 | 584.2 | 604.7 | 619.1 | 667.8 | 704.6 | 774.1 | 858.9 | 890.6 | 924.3 |
| Other | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Debt | 1,814.8 | 1,473.0 | 1,951.1 | 1,414.6 | 2,261.2 | 1,527.9 | 1,469.2 | 997.4 | 121.3 | 593.6 | 167.3 | |
| Book Value | 704.7 | 619.2 | 859.0 | 983.7 | 1,727.3 | 2,691.7 | 1,019.1 | 827.5 | 828.6 | 428.0 | 486.9 |
| Other | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Debt | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | |
| Book Value | 582.0 | 584.2 | 604.7 | 619.1 | 667.8 | 704.6 | 774.1 | 858.9 | 890.6 | 924.3 |
| Cash Flow From Operating Activities | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | -172.6 | -41.2 | -207.1 | -63.2 | -40.8 | 68.4 | -40.4 | 70.2 | 63.1 | 53.3 | 35.4 | 0.1 | |
| Depreciation & Amortization | 5.4 | 0.0 | 6.5 | 3.5 | 12.4 | 16.6 | 6.4 | 0.3 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Stock-Based Compensation | 6.3 | 1.0 | 6.6 | 7.0 | 7.0 | 7.6 | 5.3 | 4.8 | 3.5 | 1.1 | 0.0 | 0.0 | |
| Change Working Capital | -3.3 | -2.1 | -2.3 | 0.1 | 2.1 | 4.0 | -5.7 | -3.3 | -0.1 | -31.6 | 5.2 | 3.7 | |
| Change In Accounts Receivable | 2.5 | -0.3 | 3.7 | 1.0 | -2.7 | 1.7 | -1.1 | -1.1 | -3.2 | -3.4 | -7.6 | -1.6 | |
| Change In Accounts Payable | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.9 | 3.3 | 2.5 | 0.6 | 0.1 | |
| Change In Inventories | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.7 | -31.7 | 13.0 | 8.5 | |
| Other Non-cash Items | 207.9 | 44.9 | 205.0 | 104.8 | 78.2 | -19.7 | 61.1 | 7.6 | 3.8 | -3.4 | -7.2 | -0.6 | |
| Cash from Operations | 27.2 | 0.0 | 0.0 | 52.1 | 58.9 | 60.3 | 20.3 | 64.2 | 57.4 | 19.4 | 33.3 | 3.2 |
| 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 | -23.8 | 3.0 | -13.4 | -7.0 | -38.8 | -31.2 | -63.1 | -74.1 | -13.9 | -20.9 | |
| Depreciation & Amortization | 0.0 | 2.2 | 2.2 | 1.5 | 1.9 | 2.0 | 1.2 | 1.3 | 1.4 | 1.4 | |
| Stock-Based Compensation | 1.0 | 0.9 | 2.2 | 2.4 | 0.4 | 0.0 | 1.5 | 2.2 | 1.1 | 1.6 | |
| Change Working Capital | 3.8 | 0.7 | -1.0 | -5.5 | -0.9 | 1.6 | 0.1 | -3.0 | -3.4 | 3.1 | |
| Change In Accounts Receivable | 0.0 | -0.1 | -0.1 | -0.2 | 0.5 | 1.6 | 0.6 | 1.0 | 0.6 | 0.2 | |
| 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 | 20.7 | -2.3 | 10.7 | 3.0 | 37.4 | 33.7 | 61.3 | 75.3 | 42.9 | 21.6 | |
| Cash from Operations | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 9.4 | 16.0 |
| Cash Flow From Investing Activities | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Capital Expenditure | 0.0 | 0.0 | -2.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -760.7 | -662.6 | |
| Acquisitions | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 760.7 | 662.6 | |
| Investments | -117.9 | 0.0 | -0.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -1,319.5 | -1,032.5 | -15.0 | -78.5 | |
| Sales of Investment | 510.9 | 0.0 | 0.0 | 0.0 | 22.0 | 0.0 | 30.9 | 8.6 | 15.5 | 6.1 | 2.2 | 0.2 | |
| Other Investing Activities | 375.0 | 0.0 | 0.0 | 561.4 | 386.6 | 139.8 | 310.7 | -1,042.9 | 468.7 | 100.7 | -744.6 | -582.0 | |
| Cash from Investing | 393.0 | 0.0 | 0.0 | 561.4 | 408.6 | 139.8 | 341.6 | -1,034.3 | -835.3 | -925.7 | -757.4 | -660.3 |
| 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 | -1.7 | -0.3 | -0.8 | -2.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Acquisitions | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Investments | 0.0 | -0.7 | -0.7 | -1.9 | -0.4 | -7.7 | 0.0 | 0.0 | -63.4 | -20.5 | |
| Sales of Investment | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 246.0 | 0.0 | 0.0 | 236.9 | 177.1 | |
| Other Investing Activities | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 173.5 | 156.7 | |
| Cash from Investing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 173.5 | 156.7 |
| Cash Flow From Financing Activities | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debt Repaid | -536.9 | 0.0 | 0.0 | -340.4 | -965.9 | -811.2 | -198.3 | -660.4 | -49.4 | -704.3 | -11.5 | 0.0 | |
| Debt Issued | 1,074.7 | 1,473.0 | -478.2 | 877.0 | 119.2 | 1,544.5 | 257.1 | 1,132.2 | 925.5 | 232.0 | 437.9 | 167.3 | |
| Issuance of Common Stock | 119.5 | 0.0 | 0.0 | 0.0 | 87.5 | 587.5 | -4.5 | 207.5 | 3.1 | 182.0 | 10.0 | 0.0 | |
| Repurchase of Common Stock | -8.0 | -5.7 | -7.6 | -11.3 | -15.7 | -17.8 | 4.5 | 1,548.1 | 900.6 | 1,302.4 | -104.2 | 0.0 | |
| Dividends Paid | -54.5 | 0.0 | 0.0 | -57.3 | -65.9 | -66.8 | -34.2 | -86.4 | -68.7 | -74.2 | -532.1 | 0.0 | |
| Other Financing Activities | -1.1 | 0.0 | 0.0 | -145.5 | 428.3 | -16.6 | 40.0 | -2.3 | 4.9 | 254.8 | 1,361.8 | 713.4 | |
| Cash from Financing | -598.5 | 0.0 | 0.0 | -554.5 | -531.7 | -325.0 | -192.4 | 1,006.4 | 790.6 | 960.7 | 724.0 | 713.4 |
| 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 | -247.6 | -151.6 | |
| Debt Issued | 0.0 | -1,304.7 | -89.9 | -78.4 | -133.9 | -207.9 | -102.3 | -34.0 | 921.8 | 151.5 | |
| 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 | 0.0 | 0.0 | -3.1 | -2.5 | -4.0 | -2.0 | -1.6 | 0.0 | -5.2 | 0.0 | |
| Dividends Paid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -14.3 | -14.3 | |
| Other Financing Activities | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.3 | -0.1 | |
| Cash from Financing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -267.5 | -166.0 |
| Cash position | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Change in Cash | -178.1 | -34.4 | -84.7 | 59.1 | -64.1 | -124.9 | 169.4 | 36.3 | 12.7 | 54.4 | -0.1 | 713.4 | |
| Closing Cash Balance | 98.8 | 80.1 | 114.5 | 199.2 | 140.2 | 204.3 | 329.2 | 159.8 | 123.4 | 110.7 | 56.0 | 56.3 |
| 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 | 6.2 | -22.0 | -4.5 | -14.0 | -10.2 | 25.9 | -69.2 | -31.2 | -84.3 | 6.7 | |
| Closing Cash Balance | 80.1 | 73.9 | 95.9 | 100.4 | 114.5 | 124.7 | 98.8 | 168.0 | 199.2 | 283.5 |
| Free Cash Flow | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Free Cash Flow | 27.2 | 2.7 | 6.0 | 52.1 | 58.9 | 60.3 | 20.3 | 64.2 | 57.4 | 19.4 | -727.4 | -659.4 | |
| Real Free Cash Flow | 20.9 | 1.6 | -0.6 | 45.1 | 51.9 | 52.7 | 15.0 | 59.4 | 53.9 | 18.4 | -727.4 | -659.4 |
| 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 | 4.5 | -1.0 | -6.0 | -0.8 | 4.1 | 1.0 | 1.7 | 9.4 | 16.0 | |
| Real Free Cash Flow | -1.7 | 3.6 | -3.2 | -8.4 | -1.2 | 4.1 | -0.5 | -0.5 | 8.3 | 14.5 |
