Live Oak Bancshares, Inc.
LOB
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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenues | 1,041.2 | 1,041.2 | 929.3 | 119.5 | 391.9 | 442.0 | 284.6 | 206.0 | 205.8 | 177.3 | 130.2 | 104.1 | 76.9 | 57.8 | 50.5 | 38.1 | |
| Cost of Revenues | 538.2 | 538.2 | 532.7 | 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 | |
| Gross Profit | 503.0 | 503.0 | 396.6 | 119.5 | 391.9 | 442.0 | 284.6 | 206.0 | 205.8 | 177.3 | 130.2 | 104.1 | 76.9 | 57.8 | 50.5 | 38.1 |
| Revenue | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenues | 289.4 | 258.4 | 257.1 | 236.3 | 239.9 | 238.3 | 230.5 | 220.6 | 101.1 | 124.8 | |
| Cost of Revenues | 120.2 | 138.2 | 138.3 | 141.5 | 148.7 | 146.4 | 118.9 | 118.7 | 0.0 | 0.0 | |
| Gross Profit | 169.2 | 120.2 | 118.8 | 94.8 | 91.2 | 91.8 | 111.7 | 101.9 | 355.8 | 124.8 |
| Operating Income | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 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 | |
| Selling General & Admin Expenses | 0.0 | 0.0 | 0.0 | 204.3 | 191.1 | 161.0 | 139.3 | 116.2 | 108.7 | 103.2 | 81.0 | 55.6 | 40.5 | 29.3 | 24.7 | 15.8 | |
| Depreciation & Amortization | 24.1 | 24.1 | 23.3 | 21.3 | 20.8 | 21.4 | 21.7 | 20.0 | 16.4 | 10.3 | 4.3 | 3.4 | 2.2 | 1.5 | 0.7 | 0.3 | |
| Total Operating Expenses | 342.0 | 342.0 | 307.4 | 433.6 | -64.6 | -231.2 | -237.2 | -182.5 | -105.2 | 6.4 | 4.5 | 4.3 | -53.6 | 17.1 | -30.8 | -21.1 | |
| Operating Income | 161.0 | 161.0 | 89.2 | 103.5 | 327.3 | 210.8 | 47.4 | 23.5 | 100.6 | 123.7 | 31.8 | 43.3 | 23.3 | 32.6 | 19.7 | 17.0 |
| 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 | 50.9 | 50.5 | ||
| Depreciation & Amortization | 3.7 | 6.7 | 6.8 | 7.0 | 6.7 | 6.3 | 5.3 | 5.0 | 5.3 | 5.5 | ||
| Total Operating Expenses | 89.2 | 83.6 | 87.5 | 81.7 | 78.0 | 74.0 | 75.6 | 79.8 | 179.1 | -82.1 | ||
| Operating Income | 80.1 | 36.6 | 31.2 | 13.1 | 13.2 | 17.8 | 36.1 | 22.1 | -129.6 | 42.8 |
| Net Income | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest Income | 908.5 | 908.5 | 812.4 | 688.3 | 444.5 | 361.2 | 288.4 | 228.0 | 162.6 | 103.5 | 57.3 | 34.5 | 20.5 | 15.3 | 11.7 | 8.7 | |
| Interest Expense | 460.1 | 460.1 | 436.5 | 343.0 | 117.0 | 64.4 | 93.7 | 87.9 | 54.6 | 25.4 | 14.6 | 8.9 | 5.9 | 4.5 | 3.6 | 2.7 | |
| Other Expense | 0.0 | 0.0 | 0.0 | -20.6 | -117.0 | 0.0 | 0.0 | 0.0 | -54.6 | -25.4 | -14.6 | -8.9 | -5.9 | -4.6 | -4.9 | -2.7 | |
| IBT | 161.0 | 161.0 | 89.2 | 82.8 | 210.3 | 210.8 | 47.4 | 23.5 | 46.0 | 98.3 | 17.2 | 34.4 | 17.4 | 27.9 | 14.8 | 14.3 | |
| Income Tax Expense | 57.3 | 57.3 | 11.8 | 8.9 | 34.1 | 43.8 | -12.2 | 5.4 | -5.4 | -2.2 | 3.4 | 13.8 | 7.4 | -0.1 | -1.3 | 0.0 | |
| Net Income | 103.8 | 103.8 | 77.5 | 73.9 | 176.2 | 167.0 | 59.5 | 18.0 | 51.4 | 100.5 | 13.8 | 20.6 | 10.0 | 28.1 | 16.1 | 14.3 |
| 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 | 239.7 | 231.4 | 224.3 | 213.1 | 212.6 | 208.9 | 198.4 | 192.4 | 186.5 | 180.6 | ||
| Interest Expense | 116.5 | 115.9 | 115.1 | 112.6 | 115.1 | 111.9 | 107.1 | 102.3 | 97.0 | 91.2 | ||
| Other Expense | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -14.5 | -1.0 | ||
| IBT | 80.1 | 36.6 | 31.2 | 13.1 | 13.2 | 17.8 | 36.1 | 22.1 | 17.5 | 42.8 | ||
| Income Tax Expense | 36.0 | 10.1 | 7.8 | 3.5 | 3.4 | 4.8 | 9.1 | -5.5 | 1.3 | 3.0 | ||
| Net Income | 44.1 | 26.5 | 23.4 | 9.7 | 9.9 | 13.0 | 27.0 | 27.6 | 16.2 | 39.8 |
| Per Share Data | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| EPS | $0.00 | $0.00 | $0.00 | $1.67 | $4.33 | $3.87 | $1.46 | $0.45 | $1.28 | $2.75 | $0.40 | $0.66 | $0.35 | $0.98 | $0.41 | $0.50 | |
| EPS Diluted | $0.00 | $0.00 | $0.00 | $1.64 | $4.22 | $3.71 | $1.43 | $0.44 | $1.24 | $2.65 | $0.39 | $0.65 | $0.34 | $0.96 | $0.41 | $0.49 | |
| Shares Outstanding | 45.9 | 45.9 | 45.0 | 44.4 | 40.7 | 43.2 | 40.7 | 40.2 | 40.1 | 36.6 | 34.2 | 31.1 | 28.6 | 28.6 | 24.0 | 28.6 | |
| Diluted Shares Outstanding | 46.3 | 46.3 | 46.0 | 45.1 | 41.8 | 45.1 | 41.8 | 41.1 | 41.4 | 37.9 | 35.1 | 32.0 | 29.4 | 29.4 | 24.4 | 29.4 |
| 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 | $0.36 | $0.89 | ||
| EPS Diluted | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.36 | $0.88 | ||
| Shares Outstanding | 45.9 | 45.8 | 45.6 | 45.4 | 45.2 | 45.1 | 45.0 | 44.8 | 44.5 | 44.4 | ||
| Diluted Shares Outstanding | 46.3 | 46.2 | 45.8 | 45.8 | 46.2 | 46.0 | 45.5 | 45.6 | 45.3 | 45.3 |
| Current Assets | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Equivalents | 615.7 | 609.1 | 582.5 | 284.2 | 192.0 | 303.7 | 134.0 | 324.1 | 298.3 | 245.3 | 112.9 | 39.9 | 37.2 | 44.2 | 27.5 | |
| Short Term Investments | 1,151.2 | 25.3 | 1,126.2 | 1,014.7 | 906.1 | 750.1 | 540.0 | 380.5 | 93.4 | 71.1 | 53.8 | 49.3 | 19.4 | 15.4 | 16.8 | |
| Total Cash & ST Investments | 90.2 | 634.4 | 1,708.7 | 1,299.0 | 1,098.0 | 1,053.8 | 674.0 | 704.6 | 391.6 | 316.3 | 166.6 | 89.2 | 56.7 | 59.6 | 44.4 | |
| Accounts Receivable | 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 | |
| Inventory | 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 | 693.9 | 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 | 693.9 | 634.4 | 1,708.7 | 1,299.0 | 1,098.0 | 1,053.8 | 674.0 | 704.6 | 388.6 | 309.1 | 156.4 | 89.2 | 56.7 | 59.6 | 44.4 |
| 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 | 892.4 | 663.0 | 744.5 | 609.1 | 666.6 | 615.7 | 597.6 | 582.8 | 538.5 | 812.1 | |
| Short Term Investments | 1,373.2 | 728.2 | 701.4 | 25.3 | 1,233.5 | 1,151.2 | 1,120.6 | 1,126.2 | 1,099.9 | 1,133.1 | |
| Total Cash & ST Investments | 2,265.7 | 1,391.2 | 1,445.9 | 634.4 | 1,900.1 | 1,766.9 | 1,718.3 | 1,708.7 | 1,638.4 | 1,945.3 | |
| Accounts Receivable | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Inventory | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| 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 | 2,265.7 | 1,391.2 | 1,445.9 | 634.4 | 1,900.1 | 1,766.9 | 1,718.3 | 1,708.7 | 1,638.4 | 1,945.3 |
| Long-Term Assets | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Property, Plant & Equipment | 267.9 | 264.1 | 257.9 | 263.3 | 240.2 | 259.3 | 281.5 | 262.5 | 178.8 | 64.7 | 62.7 | 35.3 | 25.0 | 19.0 | 5.5 | |
| Goodwill | 32.2 | 0.0 | 32.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Intangible Assets | 1.2 | 0.0 | 1.4 | 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 | 363.9 | 11,634.7 | 0.0 | 1,014.7 | 906.1 | 750.1 | 540.0 | 380.5 | 93.4 | 71.1 | 53.8 | 55.7 | 30.9 | 15.4 | 16.8 | |
| Other Long-Term Assets | 357.7 | 410.2 | 0.0 | -1,278.0 | -1,146.2 | -1,009.4 | -821.6 | -643.0 | -93.4 | -71.1 | -53.8 | -90.9 | -55.9 | -34.4 | -22.3 | |
| Total Long-Term Assets | 11,174.7 | 12,309.0 | 291.5 | 1,278.0 | 1,146.2 | 1,009.4 | 821.6 | 643.0 | 178.8 | 64.7 | 62.7 | 90.9 | 55.9 | 34.4 | 22.3 | |
| Total Assets | 11,868.6 | 12,943.4 | 11,271.4 | 9,855.5 | 8,213.4 | 7,872.3 | 4,815.0 | 3,670.4 | 2,758.5 | 1,755.3 | 1,052.6 | 673.3 | 430.4 | 342.5 | 266.2 |
| 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 | 241.1 | 246.5 | 259.1 | 264.1 | 267.0 | 267.9 | 258.1 | 257.9 | 258.0 | 269.5 | |
| Goodwill | 0.0 | 32.2 | 32.2 | 0.0 | 0.0 | 0.0 | 32.2 | 32.2 | 32.2 | 32.2 | |
| Intangible Assets | 0.0 | 0.8 | 0.9 | 0.0 | 0.0 | 0.0 | 1.3 | 1.4 | 1.5 | 1.6 | |
| Long-Term Investments | 0.0 | 11,182.6 | 10,871.7 | 11,634.7 | 10,023.1 | 9,397.9 | 9,084.3 | 1,126.2 | 1,099.9 | 1,133.1 | |
| Other Long-Term Assets | 0.0 | 977.9 | 986.0 | 410.2 | 416.9 | 435.9 | 445.0 | -1,126.2 | -1,357.9 | -1,402.6 | |
| Total Long-Term Assets | 241.1 | 12,440.0 | 12,149.8 | 12,309.0 | 10,707.0 | 10,101.7 | 9,787.3 | 257.9 | 1,357.9 | 1,402.6 | |
| Total Assets | 14,665.9 | 13,831.2 | 13,595.7 | 12,943.4 | 12,607.3 | 11,868.6 | 11,505.6 | 11,271.4 | 10,950.5 | 10,819.2 |
| Current Liabilities | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Accounts Payable | 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 | |
| Short-Term Debt | 0.0 | 0.0 | 0.0 | 50.0 | 8.0 | 14.5 | 2.6 | 1.4 | 0.0 | 0.0 | 24.0 | 35.2 | 0.0 | 0.0 | 0.0 | |
| Other Current Liabilities | 264.0 | 11,760.5 | 0.0 | -50.0 | -8.0 | -14.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Current Liabilities | 264.0 | 11,760.5 | 0.0 | 50.0 | 8.0 | 14.5 | 2.6 | 1.4 | 0.0 | 0.0 | 24.0 | 35.2 | 0.0 | 0.0 | 0.0 |
| 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Other Current Liabilities | 0.0 | 12,594.8 | 12,395.9 | 11,760.5 | 11,400.5 | 10,707.0 | 10,383.4 | 0.0 | 0.0 | 0.0 | |
| Current Liabilities | 0.0 | 12,594.8 | 12,395.9 | 11,760.5 | 11,400.5 | 10,707.0 | 10,383.4 | 5.3 | 5.0 | 4.2 |
| Long-Term Liabilities | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Long-Term Debt | 117.7 | 112.8 | 23.4 | 83.2 | 318.3 | 1,542.1 | 2.6 | 1.5 | 26.6 | 27.8 | 28.4 | 12.7 | 12.3 | 12.2 | 8.7 | |
| Capital Leases | 0.0 | 0.0 | 2.5 | 0.0 | 0.0 | 0.0 | 2.6 | 0.0 | 0.0 | 4.0 | 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 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Total Liabilities | 10,907.5 | 11,939.9 | 10,368.8 | 9,044.5 | 7,498.3 | 7,304.5 | 2.6 | 3,176.9 | 2,321.5 | 1,532.4 | 853.1 | 581.5 | 382.0 | 310.7 | 238.6 |
| 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 | 105.0 | 107.7 | 110.2 | 112.8 | 115.4 | 117.7 | 120.2 | 23.4 | 25.8 | 28.3 | |
| Capital Leases | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2.5 | 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 | 13,463.4 | 12,763.9 | 12,564.3 | 11,939.9 | 11,599.6 | 10,907.5 | 10,577.9 | 23.4 | 25.8 | 28.3 |
| Total Common Equity | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Common Stock | 356.4 | 365.6 | 344.6 | 330.9 | 312.3 | 310.6 | 340.4 | 328.1 | 317.7 | 200.0 | 187.5 | 98.7 | 18.3 | 20.5 | 19.7 | |
| Retained Earnings | 695.2 | 715.8 | 642.8 | 572.5 | 400.9 | 235.7 | 180.3 | 167.1 | 120.2 | 23.5 | 12.1 | -6.9 | 30.3 | 12.0 | 7.4 | |
| Comprehensive Income | -90.5 | -82.3 | -84.7 | -92.3 | 1.9 | 21.5 | 11.7 | -1.7 | -1.0 | -0.7 | -0.2 | 0.1 | -0.2 | 0.5 | 0.5 | |
| Total Common Equity | 961.0 | 999.0 | 902.7 | 811.0 | 715.1 | 567.9 | 532.4 | 493.6 | 436.9 | 222.8 | 199.5 | 91.8 | 48.4 | 33.1 | 27.6 |
| 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 | 383.3 | 378.0 | 370.5 | 365.6 | 361.9 | 356.4 | 349.6 | 344.6 | 340.9 | 341.0 | |
| Retained Earnings | 770.8 | 746.5 | 724.2 | 715.8 | 707.0 | 695.2 | 669.3 | 642.8 | 627.8 | 589.0 | |
| Comprehensive Income | -52.2 | -61.5 | -67.7 | -82.3 | -61.2 | -90.5 | -91.2 | -84.7 | -118.3 | -97.6 | |
| Total Common Equity | 1,198.2 | 1,062.9 | 1,027.0 | 999.0 | 1,007.8 | 961.0 | 927.7 | 902.7 | 850.4 | 832.5 |
| Other | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Debt | 117.7 | 112.8 | 23.4 | 133.2 | 318.3 | 1,542.1 | 2.6 | 1.5 | 26.6 | 27.8 | 28.4 | 47.9 | 12.3 | 12.2 | 8.7 | |
| Book Value | 961.0 | 1,003.5 | 902.7 | 811.0 | 715.1 | 567.9 | 4,812.3 | 493.6 | 436.9 | 222.8 | 199.5 | 91.8 | 48.4 | 31.8 | 27.6 |
| Other | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Debt | 4.3 | 4.4 | 4.4 | 4.5 | 0.0 | 0.0 | 0.0 | 0.5 | 0.6 | 0.6 | |
| Book Value | 1,198.2 | 1,062.9 | 1,027.0 | 999.0 | 1,007.8 | 961.0 | 927.7 | 902.7 | 850.4 | 832.5 |
| Cash Flow From Operating Activities | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | 110.5 | 105.6 | 77.4 | 73.9 | 176.2 | 167.0 | 59.5 | 18.0 | 51.4 | 100.5 | 13.8 | 20.6 | 10.0 | 27.9 | 14.8 | 14.3 | |
| Depreciation & Amortization | 21.1 | 30.4 | 23.3 | 21.3 | 20.8 | 21.4 | 21.7 | 20.0 | 16.4 | 10.3 | 4.3 | 3.4 | 2.2 | 1.5 | 0.7 | 0.3 | |
| Stock-Based Compensation | 18.5 | 26.2 | 26.2 | 17.9 | 20.3 | 17.0 | 14.7 | 11.7 | 9.2 | 7.5 | 12.1 | 1.4 | 3.4 | 0.2 | 0.3 | 0.3 | |
| Change Working Capital | 3.4 | 43.6 | 5.7 | 39.5 | -22.1 | 2.1 | -74.3 | -4.9 | -15.4 | -25.1 | -7.7 | 2.0 | -3.5 | -1.4 | 2.8 | 6.5 | |
| Change In Accounts Receivable | 3.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -2.4 | -2.1 | -0.8 | 3.2 | |
| Change In Accounts Payable | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Other Non-cash Items | 392.8 | -36.0 | 415.3 | 489.7 | -97.9 | -351.9 | -277.3 | -540.3 | -44.1 | -392.7 | -240.1 | -363.0 | -277.7 | 19.1 | -15.4 | -13.2 | |
| Cash from Operations | 499.9 | 0.0 | 0.0 | 620.1 | 124.5 | -119.7 | -273.0 | -493.9 | 11.5 | -287.5 | -222.0 | -334.7 | -261.5 | 4.4 | -28.3 | -10.9 |
| 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 | 46.1 | -16.8 | 23.4 | 9.7 | 9.8 | 13.0 | 27.0 | 27.6 | 16.2 | 39.8 | |
| Depreciation & Amortization | 10.0 | -13.8 | 6.8 | 7.0 | 6.7 | 6.3 | 5.3 | 5.0 | 5.3 | 5.5 | |
| Stock-Based Compensation | 6.7 | -13.2 | 6.9 | 6.7 | 6.5 | 6.6 | 6.8 | 6.3 | 5.2 | 0.2 | |
| Change Working Capital | 35.2 | -11.2 | 14.6 | -3.4 | 0.5 | 12.7 | -7.8 | 0.3 | 2.9 | 10.7 | |
| Change In Accounts Receivable | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 20.2 | -20.2 | |
| 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 | -3.1 | -259.1 | 156.3 | 86.1 | 149.6 | 161.1 | 45.0 | 59.5 | 149.7 | 102.1 | |
| Cash from Operations | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 170.2 | 154.9 |
| Cash Flow From Investing Activities | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Capital Expenditure | -68.8 | -14.8 | -49.3 | -46.8 | -43.8 | -3.1 | -21.0 | -37.2 | -111.3 | -124.1 | -10.9 | -30.5 | -14.3 | -7.7 | -14.2 | -5.2 | |
| Acquisitions | 1.0 | 4.4 | 0.0 | 0.0 | 0.0 | 19.6 | -0.9 | -495.0 | -0.2 | -7.7 | 0.0 | 0.0 | 0.0 | -52.7 | -0.8 | -29.3 | |
| Investments | -181.3 | -311.5 | -285.1 | -246.2 | -442.6 | -428.2 | -396.2 | -253.1 | -347.2 | -43.1 | -37.4 | -24.9 | -41.3 | -16.4 | -1.8 | -13.4 | |
| Sales of Investment | 152.3 | 260.1 | 154.7 | 121.8 | 310.3 | 255.1 | 197.5 | 111.3 | 56.6 | 19.7 | 19.1 | 30.2 | 5.0 | 7.0 | 3.1 | 2.8 | |
| Other Investing Activities | -843.8 | 0.0 | 0.0 | -1,603.6 | -1,266.3 | 6.8 | -2,386.9 | 0.8 | -448.5 | -379.8 | -290.9 | 84.7 | 69.1 | 0.6 | 1.0 | 0.7 | |
| Cash from Investing | -1,601.4 | 0.0 | 0.0 | -1,774.9 | -1,442.3 | -149.8 | -2,607.5 | -673.2 | -850.6 | -535.0 | -320.1 | 59.6 | 18.5 | -69.3 | -12.6 | -44.4 |
| 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 | -9.3 | 3.7 | -1.4 | -2.3 | -4.0 | -6.4 | -17.2 | -21.7 | -21.6 | -8.3 | |
| Acquisitions | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 577.9 | -577.9 | |
| Investments | -93.7 | 134.5 | -53.6 | -80.8 | -85.6 | -84.1 | -64.5 | -50.9 | -39.1 | -26.9 | |
| Sales of Investment | 131.5 | 173.1 | 46.2 | 32.1 | 38.8 | 36.7 | 35.1 | 44.0 | 35.6 | 36.9 | |
| Other Investing Activities | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -941.4 | 27.6 | |
| Cash from Investing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -388.5 | -548.7 |
| Cash Flow From Financing Activities | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debt Repaid | -151.7 | 0.0 | 0.0 | -59.8 | -297.2 | -1,826.7 | -286.0 | -1.4 | -25.1 | -41.3 | -0.5 | -32.5 | -2.4 | -0.1 | -0.1 | 0.0 | |
| Debt Issued | 241.2 | 112.8 | 89.5 | -50.0 | 112.1 | 602.8 | 1,825.4 | 2.6 | 0.0 | 40.0 | 0.0 | 13.0 | 38.0 | 0.3 | 3.6 | 8.7 | |
| Issuance of Common Stock | -773.6 | 0.0 | 0.0 | 2.6 | 0.0 | 2,006.9 | 0.0 | 0.0 | 0.0 | 113.1 | 0.0 | 87.2 | 75.2 | 0.0 | 0.9 | 0.9 | |
| Repurchase of Common Stock | -6.8 | 0.0 | 0.0 | -11.2 | 0.0 | -1.0 | 0.0 | 0.0 | 0.0 | 816.7 | 0.0 | 0.0 | 0.0 | -0.4 | 0.0 | 0.0 | |
| Dividends Paid | -5.4 | 0.0 | 0.0 | -5.3 | -5.3 | -5.2 | -4.9 | -4.8 | -4.8 | -3.8 | -2.7 | -2.7 | -43.8 | -11.8 | -12.2 | -7.0 | |
| Other Financing Activities | 20.0 | 0.0 | 0.0 | 1,385.9 | 1,833.2 | -19.2 | 3,268.2 | 1,080.1 | 890.6 | -4.9 | 680.7 | 295.9 | 206.7 | 70.3 | 68.9 | 63.0 | |
| Cash from Financing | 485.8 | 0.0 | 0.0 | 1,320.8 | 1,530.7 | 155.0 | 2,977.4 | 1,073.8 | 860.6 | 879.8 | 677.4 | 347.8 | 235.7 | 57.9 | 57.5 | 56.9 |
| 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 | -2.5 | -2.5 | |
| Debt Issued | 105.0 | -2.6 | -2.6 | -2.6 | -2.6 | -2.4 | -2.5 | 96.9 | 0.0 | 0.0 | |
| Issuance of Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -776.7 | 1.0 | |
| Repurchase of Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.7 | -1.7 | |
| Dividends Paid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -1.3 | -1.3 | |
| Other Financing Activities | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 269.8 | 124.2 | |
| Cash from Financing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -56.9 | 20.2 |
| Cash position | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Change in Cash | -192.7 | 256.1 | 26.3 | 165.9 | 212.9 | -114.6 | 96.9 | -93.3 | 21.6 | 57.3 | 135.4 | 72.7 | -7.3 | -6.9 | 16.6 | 1.6 | |
| Closing Cash Balance | 615.4 | 864.9 | 608.8 | 582.5 | 416.6 | 203.8 | 318.3 | 223.5 | 316.8 | 295.3 | 238.0 | 102.6 | 29.9 | 37.2 | 44.2 | 27.5 |
| 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 | -27.5 | 1,809.3 | -81.5 | 135.5 | -57.8 | 51.1 | 18.1 | 14.9 | 47.8 | -273.4 | |
| Closing Cash Balance | 864.9 | 2,472.0 | 662.8 | 744.3 | 608.8 | 666.6 | 615.4 | 597.4 | 582.5 | 534.8 |
| Free Cash Flow | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Free Cash Flow | 431.1 | 143.5 | 487.2 | 573.2 | 80.7 | -122.8 | -294.0 | -531.1 | -99.8 | -411.7 | -232.8 | -365.1 | -275.9 | -3.3 | -42.4 | -16.1 | |
| Real Free Cash Flow | 412.7 | 117.3 | 461.0 | 555.4 | 60.4 | -139.8 | -308.7 | -542.9 | -109.0 | -419.2 | -244.9 | -366.6 | -279.3 | -3.5 | -42.8 | -16.5 |
| 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 | 70.4 | -309.4 | 206.7 | 102.7 | 166.7 | 184.6 | 66.7 | 69.2 | 148.6 | 146.6 | |
| Real Free Cash Flow | 63.7 | -296.3 | 199.8 | 96.0 | 160.2 | 178.0 | 59.9 | 62.9 | 143.5 | 146.4 |
