Orchid Island Capital, Inc.
ORC
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 | 202.5 | 179.5 | 54.4 | 154.9 | -237.7 | -49.5 | 12.7 | 34.7 | -32.4 | 13.2 | 11.1 | 9.0 | 29.0 | 1.0 | 1.3 | 0.4 | 0.0 | |
| Cost of Revenues | 93.7 | 4.0 | 0.0 | 11.2 | 237.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Gross Profit | 108.8 | 175.5 | 54.4 | 143.7 | -475.5 | -49.5 | 12.7 | 34.7 | -32.4 | 13.2 | 11.1 | 9.0 | 29.0 | 1.0 | 1.3 | 0.4 | 0.0 |
| Revenue | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenues | 132.2 | 77.5 | -28.6 | 21.3 | 66.9 | 21.6 | -0.6 | 23.5 | 83.5 | 142.0 | |
| Cost of Revenues | 93.7 | 0.0 | 0.0 | 0.0 | 2.7 | 0.0 | 0.0 | 0.0 | 4.1 | 3.1 | |
| Gross Profit | 38.5 | 77.5 | -28.6 | 21.3 | 64.2 | 21.6 | -0.6 | 23.5 | 79.5 | 139.0 |
| 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 | 3.4 | 3.0 | 2.9 | 1.6 | 1.4 | 1.7 | 1.9 | 2.1 | 1.9 | 1.7 | 0.4 | 0.1 | 0.5 | 0.0 | |
| Depreciation & Amortization | 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 | |
| Total Operating Expenses | 76.1 | 16.5 | 54.4 | -20.7 | -1.1 | 1.4 | 0.6 | 0.4 | 0.1 | 1.1 | 0.9 | 0.7 | 0.6 | 420.0 | -0.3 | -1.5 | 0.0 | |
| Operating Income | 32.7 | 159.0 | 0.0 | 0.0 | -196.7 | -64.8 | 2.1 | 24.3 | 26.0 | 43.7 | 17.6 | 8.3 | 27.6 | 0.4 | 0.8 | -1.1 | 0.0 |
| 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 | 0.7 | 0.3 | ||
| Depreciation & Amortization | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -27.1 | 80.1 | ||
| Total Operating Expenses | 5.8 | 77.5 | -28.6 | 21.3 | 0.6 | 21.6 | -0.6 | 23.5 | -55.0 | 0.3 | ||
| Operating Income | 32.7 | 0.0 | 0.0 | 0.0 | 69.4 | 0.0 | 0.0 | 0.0 | 79.5 | -80.1 |
| Net Income | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest Income | 414.0 | 414.0 | 241.6 | 177.6 | 144.6 | 134.7 | 116.0 | 142.3 | 154.6 | 146.0 | 87.1 | 68.8 | 31.8 | 9.2 | 2.7 | 1.8 | 0.1 | |
| Interest Expense | 305.7 | 305.7 | 236.3 | 201.9 | 61.7 | 7.1 | 25.1 | 83.7 | 70.4 | 41.7 | 15.6 | 7.3 | 3.0 | 1.1 | 0.3 | 0.1 | 0.0 | |
| Other Expense | 126.4 | 0.0 | 37.7 | -39.2 | -61.7 | 0.0 | 0.0 | 0.0 | -70.4 | -41.7 | -15.6 | -7.3 | -3.0 | -1.1 | -0.3 | 0.0 | 0.0 | |
| IBT | 159.0 | 159.0 | 37.7 | -39.2 | -258.5 | -64.8 | 2.1 | 24.3 | -44.4 | 2.0 | 2.0 | 1.1 | 24.5 | -0.7 | 0.5 | 0.0 | 0.0 | |
| Income Tax Expense | 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 | 1.2 | 0.0 | |
| Net Income | 159.0 | 159.0 | 37.7 | -39.2 | -258.5 | -64.8 | 2.1 | 24.3 | -44.4 | 2.0 | 2.0 | 1.1 | 24.5 | -0.7 | 0.5 | -1.2 | 0.0 |
| 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 | 132.2 | 108.4 | 92.3 | 81.1 | 72.0 | 67.6 | 53.1 | 48.9 | 49.5 | 50.1 | ||
| Interest Expense | 93.7 | 81.5 | 69.1 | 61.4 | 63.9 | 67.3 | 53.8 | 51.4 | 52.3 | 58.7 | ||
| Other Expense | 70.7 | 72.1 | -33.6 | 17.1 | -63.9 | 17.3 | -5.0 | 19.8 | 0.0 | -218.8 | ||
| IBT | 103.4 | 72.1 | -33.6 | 17.1 | 5.5 | 17.3 | -5.0 | 19.8 | 27.1 | -80.1 | ||
| Income Tax Expense | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 123.6 | -138.8 | ||
| Net Income | 103.4 | 72.1 | -33.6 | 17.1 | 5.5 | 17.3 | -5.0 | 19.8 | 27.1 | -80.1 |
| 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 | $-0.88 | $-6.90 | $-2.67 | $0.16 | $2.15 | $-4.25 | $0.25 | $0.40 | $0.25 | $12.40 | $-1.15 | $0.80 | $-1.21 | $-0.05 | |
| EPS Diluted | $0.00 | $0.00 | $0.00 | $-0.88 | $-6.90 | $-2.67 | $0.16 | $2.15 | $-4.25 | $0.25 | $0.40 | $0.25 | $12.40 | $-1.15 | $0.80 | $-1.21 | $-0.05 | |
| Shares Outstanding | 166.1 | 128.3 | 65.4 | 44.6 | 37.5 | 24.2 | 13.4 | 11.3 | 10.4 | 8.2 | 4.8 | 4.1 | 3.3 | 0.6 | 0.7 | 1.0 | 0.7 | |
| Diluted Shares Outstanding | 166.1 | 128.3 | 65.4 | 44.6 | 37.5 | 24.2 | 13.4 | 11.3 | 10.4 | 8.2 | 4.8 | 4.1 | 3.3 | 0.6 | 0.7 | 1.0 | 0.7 |
| 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 | $0.52 | $-1.68 | ||
| EPS Diluted | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.52 | $-1.68 | ||
| Shares Outstanding | 166.1 | 136.4 | 114.5 | 95.2 | 79.6 | 72.4 | 57.8 | 51.6 | 52.4 | 47.8 | ||
| Diluted Shares Outstanding | 166.1 | 136.4 | 114.5 | 95.2 | 79.6 | 72.4 | 57.8 | 51.6 | 52.4 | 47.8 |
| Current Assets | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Equivalents | 257.0 | 309.3 | 171.9 | 205.7 | 385.1 | 220.1 | 278.7 | 126.3 | 246.7 | 94.4 | 57.2 | 100.9 | 10.6 | 2.5 | 1.9 | 1.2 | |
| Short Term Investments | 98.1 | 0.0 | 148.8 | 0.0 | 0.0 | 0.0 | 0.0 | -18.0 | -32.3 | -21.0 | 0.0 | -7.8 | -2.4 | 0.0 | 0.0 | 0.0 | |
| Total Cash & ST Investments | 355.1 | 309.3 | 320.7 | 205.7 | 385.1 | 220.1 | 278.7 | 108.3 | 214.4 | 73.5 | 57.2 | 93.1 | 8.2 | 2.5 | 1.9 | 1.2 | |
| Accounts Receivable | 19.0 | 23.0 | 15.0 | 11.5 | 18.9 | 10.1 | 12.4 | 235.0 | 14.4 | 11.5 | 8.5 | 6.2 | 1.6 | 0.5 | 0.4 | 0.1 | |
| 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 | 0.0 | |
| Other Current Assets | -374.1 | -332.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Total Current Assets | 305.3 | 0.0 | 335.7 | 217.2 | 404.0 | 230.3 | 291.1 | 343.3 | 228.8 | 85.0 | 65.7 | 99.3 | 9.7 | 2,978.1 | 2.3 | 1.3 |
| 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 | 583.9 | 440.8 | 396.4 | 309.3 | 322.1 | 241.0 | 190.4 | 200.3 | 278.2 | 249.3 | |
| Short Term Investments | 0.1 | 2.0 | 5.0 | 0.0 | 0.0 | 19.7 | 19.9 | 148.8 | 98.3 | -51.1 | |
| Total Cash & ST Investments | 584.0 | 442.7 | 401.4 | 309.3 | 322.1 | 260.7 | 210.3 | 349.1 | 256.9 | 198.2 | |
| Accounts Receivable | 39.4 | 35.2 | 33.0 | 23.0 | 23.0 | 19.0 | 15.6 | 15.0 | 17.3 | 15.3 | |
| Inventory | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 393.9 | 264.6 | |
| Other Current Assets | -623.3 | -477.9 | -434.3 | -332.4 | -345.2 | -279.7 | -225.9 | 0.0 | 0.0 | 0.0 | |
| Total Current Assets | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 221.7 | 274.2 | 213.5 |
| 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 | 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 | |
| Goodwill | 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 | |
| Intangible Assets | 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 | |
| Long-Term Investments | 4,540.8 | 44.2 | -2.1 | 36.4 | 37.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 56.0 | 25.8 | |
| Other Long-Term Assets | 83.8 | -44.2 | 2.1 | -36.4 | -37.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -56.0 | -25.8 | |
| Total Long-Term Assets | 4,624.6 | 0.0 | 3,883.9 | 36.4 | 37.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 56.0 | 25.8 | |
| Total Assets | 4,929.9 | 5,721.6 | 4,264.9 | 3,865.7 | 7,068.7 | 4,058.1 | 3,882.1 | 3,395.6 | 4,023.3 | 3,138.7 | 2,241.8 | 1,657.8 | 363.6 | 118.9 | 58.4 | 27.1 |
| 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 | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Long-Term Investments | 36.2 | 51.7 | 50.1 | 44.2 | 4.6 | 4,540.8 | 25.3 | 3,900.4 | 98.3 | 37.2 | |
| Other Long-Term Assets | -36.2 | -51.7 | -50.1 | -44.2 | -4.6 | -4,540.8 | -25.3 | -3,900.4 | -98.3 | -37.2 | |
| Total Long-Term Assets | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 4,043.3 | 98.3 | 37.2 | |
| Total Assets | 9,139.0 | 7,610.6 | 7,304.3 | 5,721.6 | 5,916.5 | 4,929.9 | 4,214.7 | 4,264.9 | 4,936.9 | 4,730.9 |
| Current Liabilities | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Accounts Payable | 17.6 | 10.8 | 7.9 | 9.2 | 0.8 | 1.2 | 11.1 | 6.4 | 6.5 | 1.8 | 0.9 | 2.7 | 0.2 | 0.2 | 0.0 | 0.0 | |
| Short-Term Debt | 4,345.7 | 0.0 | 3,705.6 | 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 | 26.5 | -10.8 | 80.4 | -9.2 | -0.8 | -1.2 | -11.1 | -6.4 | -6.5 | -1.8 | -0.9 | -2.7 | -0.2 | -0.2 | 0.0 | 0.0 | |
| Current Liabilities | 4,373.0 | 0.0 | 3,794.0 | 9.2 | 0.8 | 1.2 | 11.1 | 6.4 | 6.5 | 1.8 | 0.9 | 2.7 | 0.2 | 0.2 | 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 | 22.2 | 13.8 | 13.3 | 10.8 | 16.4 | 17.6 | 12.8 | 7.9 | 15.8 | 11.3 | |
| Short-Term Debt | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 3,705.6 | 0.0 | 0.0 | |
| Other Current Liabilities | -22.2 | -13.8 | -13.3 | -10.8 | -16.4 | -17.6 | -12.8 | -7.9 | -15.8 | -11.3 | |
| Current Liabilities | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 3,705.6 | 15.8 | 11.3 |
| Long-Term Liabilities | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Long-Term Debt | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 187.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Capital Leases | 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 | |
| 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 | 0.0 | |
| Total Liabilities | 4,374.0 | 5,053.1 | 3,795.0 | 3,427.0 | 0.8 | 1.2 | 11.1 | 3,059.6 | 3,561.1 | 2,805.9 | 1,988.6 | 1,439.7 | 318.8 | 104.1 | 44.6 | 22.8 |
| 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| 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 | 8,052.9 | 6,698.7 | 6,448.4 | 5,053.1 | 5,260.5 | 4,374.0 | 3,733.0 | 3,795.0 | 15.8 | 11.3 |
| Total Common Equity | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Common Stock | 0.6 | 0.8 | 0.5 | 0.4 | 1.8 | 0.8 | 0.6 | 0.5 | 0.5 | 0.3 | 0.2 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Retained Earnings | -365.6 | -342.8 | -380.4 | -341.2 | -82.8 | -18.0 | -20.1 | -44.4 | 0.0 | 0.0 | 0.0 | 0.5 | -1.4 | -0.7 | -1.2 | 0.0 | |
| Comprehensive Income | 0.0 | 0.1 | 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 Common Equity | 555.9 | 668.5 | 469.9 | 438.8 | 768.1 | 415.3 | 395.5 | 336.1 | 462.2 | 332.8 | 253.3 | 218.1 | 44.8 | 14.7 | 13.8 | 4.4 |
| 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 | 1.5 | 1.3 | 1.1 | 0.8 | 0.8 | 0.6 | 0.5 | 0.5 | 0.5 | 0.4 | |
| Retained Earnings | -287.1 | -359.2 | -325.6 | -342.8 | -348.3 | -365.6 | -360.7 | -380.4 | -407.6 | -327.4 | |
| Comprehensive Income | 0.4 | 0.3 | 0.4 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Total Common Equity | 1,086.1 | 912.0 | 855.9 | 668.5 | 656.0 | 555.9 | 481.6 | 469.9 | 466.8 | 490.1 |
| Other | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Debt | 4,345.7 | 0.0 | 3,705.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 187.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Book Value | 555.9 | 668.5 | 469.9 | 438.8 | 7,067.9 | 4,056.9 | 3,871.0 | 336.1 | 462.2 | 332.8 | 253.3 | 218.1 | 44.8 | 14.7 | 13.8 | 4.4 |
| Other | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Debt | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Book Value | 1,086.1 | 912.0 | 855.9 | 668.5 | 656.0 | 555.9 | 481.6 | 469.9 | 466.8 | 490.1 |
| Cash Flow From Operating Activities | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | -38.2 | 159.0 | 37.7 | -39.2 | -258.5 | -64.8 | 2.1 | 24.3 | -44.4 | 2.0 | 2.0 | 1.1 | 24.5 | -0.7 | 0.5 | -1.2 | 0.0 | |
| Depreciation & Amortization | 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 | |
| Stock-Based Compensation | 0.6 | 0.9 | 0.6 | 1.2 | 0.7 | 0.8 | 0.2 | 0.3 | 0.5 | 0.5 | 0.6 | 0.4 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Change Working Capital | 3.1 | -25.0 | -4.4 | -4.3 | 16.2 | -8.2 | -5.1 | 5.6 | 1.0 | 5.8 | 0.4 | -1.7 | -3.3 | -1.1 | 0.2 | -0.1 | -0.1 | |
| Change In Accounts Receivable | -3.7 | -26.1 | -8.1 | -3.4 | 7.3 | -9.1 | 2.7 | 0.8 | 1.2 | -2.9 | -3.0 | -2.3 | -4.7 | -1.1 | -0.1 | -0.3 | -0.1 | |
| Change In Accounts Payable | 6.3 | 0.0 | 2.8 | -1.3 | 8.4 | -0.4 | -9.9 | 4.7 | -0.1 | 4.7 | 1.0 | 0.2 | 0.5 | 0.0 | 0.2 | 0.0 | 0.0 | |
| Change In Inventories | 7.9 | 0.0 | 0.0 | 1.3 | 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 | |
| Other Non-cash Items | 97.6 | -14.5 | 33.2 | 50.3 | 531.0 | 168.6 | 58.1 | 18.0 | 136.9 | 76.6 | 44.1 | 30.9 | -9.7 | 11.9 | 1.1 | 1.1 | 0.1 | |
| Cash from Operations | 59.0 | 0.0 | 0.0 | 8.0 | 289.4 | 96.4 | 55.4 | 48.2 | 94.0 | 85.0 | 47.0 | 30.7 | 11.6 | 10.1 | 1.9 | -0.1 | 0.0 |
| 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 | 103.4 | 72.1 | -33.6 | 17.1 | 5.5 | 17.3 | -5.0 | 19.8 | 27.1 | -80.1 | |
| Depreciation & Amortization | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Stock-Based Compensation | 0.2 | 0.2 | 0.2 | -0.2 | 0.2 | 0.0 | 0.2 | -0.1 | 0.3 | 0.3 | |
| Change Working Capital | -9.6 | 1.6 | 0.5 | -6.0 | -5.5 | -4.9 | 2.0 | 3.9 | -5.6 | 2.8 | |
| Change In Accounts Receivable | -9.8 | -7.4 | -0.5 | -8.5 | -0.2 | -3.9 | -3.4 | -0.7 | 2.4 | -2.1 | |
| Change In Accounts Payable | 0.0 | 8.4 | 0.6 | 2.5 | -5.6 | -1.2 | 4.8 | 4.8 | -7.9 | 4.6 | |
| Change In Inventories | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 7.9 | 0.0 | |
| Other Non-cash Items | -45.6 | -45.9 | 51.3 | 14.9 | 17.2 | -27.3 | 22.0 | 21.5 | -62.6 | 112.6 | |
| Cash from Operations | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -40.8 | 35.5 |
| Cash Flow From Investing Activities | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Capital Expenditure | 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 | |
| Acquisitions | 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 | |
| Investments | -1,928.5 | -7,702.1 | -2,839.2 | -1,618.9 | -1,004.5 | -6,468.2 | -5,063.3 | -4,270.8 | -3,893.8 | -6,504.4 | -3,173.4 | -2,689.5 | -2,196.6 | -687.6 | -199.1 | -71.5 | -25.9 | |
| Sales of Investment | 1,732.3 | 2,358.5 | 1,423.7 | 1,177.8 | 3,445.3 | 3,451.4 | 4,863.9 | 3,916.0 | 4,273.8 | 5,701.9 | 2,258.1 | 2,048.2 | 1,008.5 | 439.8 | 138.6 | 40.2 | 0.1 | |
| Other Investing Activities | 23.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -4.5 | -8.7 | -5.3 | -2.0 | -0.4 | -0.1 | 0.0 | |
| Cash from Investing | -298.9 | 0.0 | 0.0 | -441.1 | 2,440.8 | -3,016.8 | -199.3 | -354.8 | 380.0 | -802.5 | -919.7 | -650.0 | -1,193.4 | -249.8 | -60.8 | -31.4 | -25.9 |
| 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 | 0.0 | |
| Acquisitions | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Investments | -3,383.7 | -1,535.3 | -1,080.7 | -1,759.7 | -443.2 | -959.2 | -866.3 | -443.7 | -77.2 | -541.3 | |
| Sales of Investment | 1,029.6 | 212.8 | 789.4 | 326.6 | 625.1 | 204.2 | 189.8 | 404.5 | 886.4 | 251.5 | |
| Other Investing Activities | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -98.6 | 126.0 | |
| Cash from Investing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 710.7 | -289.8 |
| Cash Flow From Financing Activities | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debt Repaid | -1,586.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -187.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Debt Issued | 1,730.6 | 0.0 | -3,705.6 | 3,705.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 187.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Issuance of Common Stock | 34.8 | 0.0 | 0.0 | 159.4 | 40.6 | 514.1 | 71.1 | 92.3 | 0.0 | 197.6 | 118.3 | 83.3 | 171.3 | 35.4 | 0.0 | 10.6 | 4.4 | |
| Repurchase of Common Stock | -8.4 | -7.4 | -3.5 | -9.8 | -24.8 | -0.3 | -0.1 | -3.0 | -26.4 | 0.0 | 0.0 | -10.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Dividends Paid | -82.2 | 0.0 | 0.0 | -80.8 | -93.5 | -91.0 | -53.6 | -53.3 | -59.3 | -67.9 | -36.8 | -38.7 | -22.6 | -4.7 | 0.0 | 0.0 | 0.0 | |
| Other Financing Activities | -418.6 | 0.0 | 0.0 | 486.6 | -2,865.7 | 2,648.5 | 147.5 | 423.1 | -508.7 | 740.1 | 994.9 | 549.7 | 1,118.1 | 214.6 | 59.6 | 21.6 | 22.7 | |
| Cash from Financing | 247.6 | 0.0 | 0.0 | 396.1 | -2,943.4 | 3,071.3 | 164.8 | 459.0 | -594.5 | 869.8 | 888.9 | 583.3 | 1,266.7 | 245.4 | 59.6 | 32.2 | 27.1 |
| 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 | 0.0 | 0.0 | |
| Debt Issued | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -3,705.6 | -721.3 | 225.2 | |
| Issuance of Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 80.4 | |
| Repurchase of Common Stock | 0.0 | 0.0 | -7.3 | -0.1 | 0.0 | -0.5 | 0.0 | -2.9 | -5.5 | 0.0 | |
| Dividends Paid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -21.0 | -22.5 | |
| Other Financing Activities | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -721.3 | 225.2 | |
| Cash from Financing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -747.8 | 283.2 |
| Cash position | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Change in Cash | 7.7 | 389.5 | 134.8 | -36.9 | -213.2 | 150.9 | 20.9 | 152.4 | -120.4 | 152.3 | 16.2 | -35.9 | 85.0 | 5.6 | 0.6 | 0.7 | 27.1 | |
| Closing Cash Balance | 257.0 | 724.6 | 335.1 | 200.3 | 237.2 | 450.4 | 299.5 | 278.7 | 126.3 | 246.7 | 73.5 | 57.2 | 93.1 | 8.2 | 2.5 | 1.9 | 1.2 |
| 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 | 107.4 | 160.9 | 56.2 | 65.0 | 1.3 | 76.7 | 53.4 | 3.3 | -77.9 | 28.9 | |
| Closing Cash Balance | 724.6 | 617.2 | 456.3 | 400.1 | 335.1 | 333.7 | 257.0 | 203.6 | 200.3 | 278.2 |
| Free Cash Flow | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Free Cash Flow | 59.0 | 120.4 | 67.0 | 8.0 | 289.4 | 96.4 | 55.4 | 48.2 | 94.0 | 85.0 | 47.0 | 30.7 | 11.6 | 10.1 | 1.9 | -0.1 | 0.0 | |
| Real Free Cash Flow | 58.3 | 119.5 | 66.4 | 6.8 | 288.7 | 95.7 | 55.1 | 47.9 | 93.5 | 84.5 | 46.4 | 30.3 | 11.5 | 10.1 | 1.9 | -0.1 | 0.0 |
| 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 | 48.3 | 28.0 | 18.4 | 25.8 | 17.5 | -14.8 | 19.3 | 45.0 | -40.8 | 35.5 | |
| Real Free Cash Flow | 48.1 | 27.8 | 18.3 | 26.0 | 17.3 | -14.8 | 19.1 | 45.1 | -41.1 | 35.2 |
