PennyMac Mortgage Investment Trust
PMT
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 | 1,249.8 | 1,745.0 | 504.6 | 725.9 | 103.1 | 82.8 | 108.6 | 223.2 | 188.8 | 158.3 | 93.8 | 109.1 | 220.5 | 254.0 | 208.0 | 90.7 | 35.4 | |
| Cost of Revenues | 134.9 | 146.4 | 124.1 | 147.1 | 77.6 | 190.1 | 228.6 | 166.2 | 94.0 | 93.6 | 93.3 | 65.9 | 57.1 | 88.1 | 69.0 | 4.4 | 2.6 | |
| Gross Profit | 1,114.9 | 1,598.5 | 380.5 | 578.8 | 25.5 | -107.2 | -120.0 | 57.0 | 94.8 | 64.7 | 0.5 | 43.2 | 163.4 | 165.9 | 139.0 | 86.3 | 32.8 |
| Revenue | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenues | 425.9 | 489.5 | 145.3 | 189.1 | 256.3 | 265.8 | 121.8 | 102.4 | 502.6 | 3.4 | |
| Cost of Revenues | 36.0 | 36.4 | 31.7 | 30.8 | 37.4 | 38.6 | 26.9 | 27.1 | 34.5 | 5.5 | |
| Gross Profit | 389.9 | 453.2 | 113.6 | 158.3 | 218.9 | 227.2 | 94.9 | 75.4 | 468.1 | -2.2 |
| 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 | 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 | 0.0 | |
| Selling General & Admin Expenses | 0.0 | 0.0 | 0.0 | 7.1 | 5.9 | 4.0 | 3.9 | 6.9 | 6.8 | 6.3 | 7.0 | 7.4 | 8.3 | 7.9 | 7.1 | 5.2 | 3.4 | |
| Depreciation & Amortization | 0.0 | 0.0 | 0.0 | 721.0 | 6.7 | 0.0 | 0.0 | 383.7 | 94.3 | 367.1 | 303.4 | 263.0 | 321.6 | 371.5 | 294.4 | 16.9 | 0.8 | |
| Total Operating Expenses | 137.5 | 220.6 | 49.2 | 45.5 | 240.7 | -38.2 | -7.6 | -8.1 | 6.0 | 6.3 | 7.0 | 7.4 | 8.3 | 7.9 | 7.1 | 39.2 | 10.9 | |
| Operating Income | 918.9 | 1,377.9 | 331.3 | 558.2 | 47.9 | 44.7 | 79.7 | 190.6 | 333.2 | -91.2 | -91.8 | -65.0 | -56.5 | -91.6 | -75.9 | 72.5 | 27.0 |
| 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 | 2.0 | 0.0 | ||
| Selling General & Admin Expenses | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2.3 | 2.0 | ||
| Depreciation & Amortization | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -40.3 | -118.4 | ||
| Total Operating Expenses | 99.1 | 2.8 | 18.6 | 17.0 | 1.0 | 11.1 | 11.4 | 10.9 | 242.3 | 2.0 | ||
| Operating Income | 290.8 | 391.8 | 95.0 | 141.3 | -486.9 | 216.1 | 83.5 | 64.5 | 225.8 | -2.2 |
| Net Income | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest Income | 850.9 | 850.9 | 635.3 | 490.4 | 325.8 | 195.2 | 222.1 | 317.9 | 222.8 | 195.2 | 222.1 | 201.3 | 172.3 | 122.9 | 72.4 | 36.1 | 14.6 | |
| Interest Expense | 870.4 | 870.4 | 714.7 | 736.0 | 410.4 | 304.7 | 270.8 | 297.4 | 175.2 | 151.4 | 149.8 | 124.7 | 85.6 | 65.2 | 31.6 | 16.9 | 0.8 | |
| Other Expense | -825.1 | -1,284.1 | -188.7 | -313.8 | 15.2 | 168.9 | 253.3 | 334.6 | -175.2 | 215.7 | 153.6 | 138.3 | 236.0 | 306.2 | 262.7 | -8.7 | -5.3 | |
| IBT | 93.8 | 93.8 | 142.6 | 244.4 | 63.1 | 44.7 | 79.7 | 190.6 | 158.0 | 124.5 | 61.8 | 73.3 | 179.5 | 214.6 | 186.8 | 72.5 | 27.0 | |
| Income Tax Expense | -2.1 | 34.1 | -18.3 | 44.7 | 136.4 | -12.2 | 27.4 | -35.7 | 5.2 | 6.8 | -14.0 | -16.8 | -15.1 | 14.4 | 48.6 | 8.1 | 2.5 | |
| Net Income | 127.9 | 127.9 | 161.0 | 199.7 | -73.3 | 56.9 | 52.4 | 226.4 | 152.8 | 117.7 | 75.8 | 90.1 | 194.5 | 200.2 | 138.2 | 64.4 | 24.5 |
| 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 | 248.3 | 230.1 | 196.5 | 176.1 | 123.5 | 176.7 | 151.8 | 143.6 | 126.4 | 14.7 | ||
| Interest Expense | 254.7 | 228.4 | 205.1 | 182.1 | 187.1 | 184.2 | 171.8 | 171.5 | 185.5 | 16.4 | ||
| Other Expense | -254.7 | -344.8 | -78.0 | -147.6 | 542.0 | -189.6 | -54.9 | -32.1 | 93.7 | 124.2 | ||
| IBT | 36.1 | 47.0 | 17.0 | -6.3 | 55.1 | 26.5 | 28.6 | 32.4 | 40.3 | 118.4 | ||
| Income Tax Expense | -16.2 | -11.3 | 9.5 | 16.0 | 8.6 | -14.9 | 3.2 | -15.2 | -12.6 | 57.0 | ||
| Net Income | 52.4 | 58.3 | 7.5 | 9.7 | 46.5 | 41.4 | 25.4 | 47.6 | 52.9 | 61.4 |
| 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 | $2.09 | $-0.80 | $0.26 | $0.27 | $2.54 | $2.51 | $1.53 | $1.09 | $1.19 | $2.62 | $3.13 | $3.14 | $2.41 | $1.46 | |
| EPS Diluted | $0.00 | $0.00 | $0.00 | $1.63 | $-0.80 | $0.26 | $0.27 | $2.42 | $2.20 | $1.48 | $1.08 | $1.16 | $2.47 | $2.96 | $3.14 | $2.41 | $1.44 | |
| Shares Outstanding | 87.0 | 87.0 | 86.8 | 87.4 | 91.4 | 97.4 | 99.4 | 79.0 | 60.9 | 66.1 | 68.6 | 74.4 | 73.5 | 63.4 | 43.6 | 26.4 | 16.8 | |
| Diluted Shares Outstanding | 87.0 | 87.0 | 86.8 | 111.7 | 91.4 | 97.4 | 99.4 | 87.7 | 69.4 | 74.6 | 77.1 | 83.3 | 82.2 | 69.4 | 43.9 | 26.7 | 17.0 |
| 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 | $0.49 | $0.59 | ||
| EPS Diluted | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.44 | $0.51 | ||
| Shares Outstanding | 87.0 | 87.0 | 87.0 | 86.9 | 86.8 | 86.9 | 86.8 | 86.7 | 86.7 | 86.8 | ||
| Diluted Shares Outstanding | 87.0 | 87.0 | 87.0 | 86.9 | 86.8 | 86.9 | 86.8 | 111.0 | 111.0 | 111.1 |
| Current Assets | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Equivalents | 130.7 | 1,448.4 | 281.1 | 1,437.2 | 1,763.9 | 2,857.0 | 2,073.8 | 1,206.3 | 666.5 | 484.5 | 58.1 | 76.4 | 27.4 | 33.8 | 14.6 | 45.4 | |
| Short Term Investments | 336.3 | 103.2 | 128.3 | 252.3 | 168.0 | 127.3 | 90.8 | 74.9 | 18.4 | 122.1 | 41.9 | 139.9 | 92.4 | 39.0 | 30.3 | 488.1 | |
| Total Cash & ST Investments | 467.0 | 1,551.6 | 409.4 | 364.1 | 1,931.9 | 2,984.3 | 2,164.7 | 134.7 | 284.1 | 192.0 | 100.0 | 216.3 | 119.8 | 72.8 | 1,227.3 | 533.5 | |
| Accounts Receivable | 66.1 | 86.1 | 65.5 | 66.9 | 16.0 | 139.9 | 181.3 | 220.2 | 240.7 | 295.8 | 421.2 | 197.8 | 144.7 | 37.1 | 16.4 | 11.3 | |
| 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 | -1,051.1 | -488.1 | |
| Other Current Assets | -533.2 | -1,637.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1,051.1 | 488.1 | |
| Total Current Assets | 467.0 | 0.0 | 474.9 | 364.1 | 1,947.8 | 3,124.2 | 2,346.0 | 138.8 | 96.0 | 156.6 | 100.0 | 216.3 | 119.8 | 105.0 | 1,243.7 | 544.9 |
| 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 | 263.5 | 1,427.6 | 1,335.9 | 1,448.4 | 1,479.8 | 1,294.0 | 126.6 | 281.1 | 1,473.7 | 1,508.4 | |
| Short Term Investments | 0.0 | 108.6 | 204.2 | 103.2 | 102.8 | 336.3 | 343.3 | 128.3 | 150.1 | 242.0 | |
| Total Cash & ST Investments | 263.5 | 1,536.2 | 1,540.0 | 1,551.6 | 1,582.6 | 1,630.3 | 469.9 | 409.4 | 386.5 | 1,750.4 | |
| Accounts Receivable | 18.2 | 99.5 | 91.1 | 86.1 | 82.1 | 66.1 | 64.9 | 65.5 | 130.5 | 7.8 | |
| Inventory | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -62.7 | 4.5 | 5.3 | 6.4 | |
| Other Current Assets | -18.2 | -1,635.7 | -1,631.1 | -1,637.7 | -1,664.7 | -1,696.4 | -472.1 | 0.0 | 0.0 | 2,695.5 | |
| Total Current Assets | 263.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 409.4 | 386.5 | 1,758.2 |
| 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 | 3,941.9 | 3,867.4 | 3,919.1 | 4,012.7 | 2,892.9 | 1,755.2 | 1,535.7 | 1,162.4 | 844.8 | 656.6 | 459.7 | 357.8 | 290.6 | 126.8 | 6.0 | 0.0 | |
| Long-Term Investments | 4,404.6 | 4,166.9 | 4,964.6 | 4,714.9 | 2,834.8 | 2,341.2 | 3,040.0 | 2,723.3 | 1,007.9 | 987.1 | 364.3 | 447.3 | 289.8 | 39.0 | 153.1 | 119.9 | |
| Other Long-Term Assets | -8,069.0 | -8,034.3 | -8,883.7 | -8,727.6 | -5,727.6 | -4,096.5 | -4,575.7 | -3,750.0 | -1,852.6 | -1,643.7 | -824.1 | -805.0 | -580.4 | -165.8 | -16.8 | -75.7 | |
| Total Long-Term Assets | 277.5 | 0.0 | 13,778.3 | 8,727.6 | 5,727.6 | 4,096.5 | 4,575.7 | 135.6 | 1,852.6 | 1,643.7 | 824.1 | 805.0 | 580.4 | 165.8 | 142.4 | 44.2 | |
| Total Assets | 12,081.0 | 14,408.7 | 13,113.9 | 13,921.6 | 13,772.7 | 11,516.3 | 11,771.4 | 7,813.4 | 5,604.9 | 6,357.5 | 5,826.9 | 4,904.3 | 4,310.9 | 2,559.7 | 1,386.1 | 589.1 |
| 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 | 3,739.1 | 3,770.0 | 3,867.4 | 3,809.0 | 3,941.9 | 3,951.7 | 3,919.1 | 4,108.7 | 3,977.9 | |
| Long-Term Investments | 0.0 | 4,075.6 | 4,240.0 | 4,166.9 | 4,285.2 | 4,404.6 | 5,199.5 | 6,223.8 | 4,816.0 | 4,973.4 | |
| Other Long-Term Assets | 0.0 | -7,814.7 | -8,010.1 | -8,034.3 | -8,094.2 | -8,346.5 | -9,151.2 | 2,561.6 | -8,924.7 | -8,951.3 | |
| Total Long-Term Assets | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 12,704.5 | 8,924.7 | 8,951.3 | |
| Total Assets | 18,525.7 | 16,801.1 | 14,876.2 | 14,408.7 | 13,055.7 | 12,081.0 | 12,293.7 | 13,113.9 | 13,223.3 | 13,384.9 |
| Current Liabilities | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Accounts Payable | 159.0 | 173.3 | 387.7 | 160.2 | 96.2 | 124.8 | 91.1 | 70.7 | 64.8 | 107.8 | 64.5 | 67.8 | 71.6 | 42.4 | 9.2 | 9.1 | |
| Short-Term Debt | 7,657.0 | 0.0 | 0.0 | 2,804.0 | 2,472.0 | 1,925.0 | 7,006.0 | 5,081.7 | 0.0 | 275.1 | 236.0 | 0.0 | 0.0 | 0.0 | 696.9 | 248.6 | |
| Other Current Liabilities | -3,738.5 | -337.2 | 219.3 | -8.4 | -96.2 | -124.8 | -91.1 | -70.7 | -37.4 | -89.6 | -31.0 | -16.4 | -11.6 | -6.1 | 115.5 | -237.1 | |
| Current Liabilities | 3,918.6 | 0.0 | 796.9 | 2,955.8 | 96.2 | 124.8 | 91.1 | 70.7 | 27.3 | 293.3 | 269.5 | 51.4 | 59.9 | 36.3 | 840.0 | 269.2 |
| 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 | 178.3 | 141.4 | 173.3 | 149.2 | 159.0 | 157.3 | 387.7 | 120.9 | 128.6 | |
| Short-Term Debt | 3,125.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 5,118.4 | 0.0 | 0.0 | 0.0 | |
| Other Current Liabilities | 0.0 | -333.6 | -289.2 | -337.2 | -304.7 | -329.9 | -1.4 | -577.7 | 2,704.7 | -276.6 | |
| Current Liabilities | 3,269.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 5,493.0 | 244.4 | 3,028.6 | 104.5 |
| Long-Term Liabilities | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Long-Term Debt | 2,092.6 | 5,587.6 | 4,847.8 | 4,765.2 | 4,494.4 | 2,273.4 | 2,383.2 | 1,149.1 | 599.1 | 1,051.0 | 1,061.8 | 415.9 | 642.0 | 353.8 | 152.4 | 248.6 | |
| Capital Leases | 0.0 | 0.0 | 541.5 | 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 | 0.0 | 0.0 | 0.0 | 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 | 10,141.1 | 12,470.2 | 11,156.8 | 11,958.7 | 11,405.2 | 9,219.5 | 9,320.4 | 6,247.2 | 4,060.3 | 5,006.4 | 4,330.8 | 3,326.1 | 2,843.8 | 1,358.3 | 840.0 | 269.2 |
| 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 | 7,725.9 | 6,428.7 | 5,587.6 | 5,008.6 | 5,049.4 | 4,815.3 | 1,937.2 | 0.0 | 5,102.1 | |
| 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 | 16,646.4 | 14,935.5 | 12,973.5 | 12,470.2 | 11,118.9 | 10,141.1 | 10,334.8 | 11,156.8 | 11,274.3 | 11,453.4 |
| Total Common Equity | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Common Stock | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 1.0 | 1.0 | 0.6 | 0.6 | 0.7 | 0.7 | 0.7 | 0.7 | 0.6 | 0.3 | 0.2 | |
| Retained Earnings | -526.3 | -528.9 | -508.7 | -526.8 | -256.7 | -100.7 | 22.3 | -19.7 | -46.7 | -26.7 | 25.7 | 97.7 | 81.9 | 70.9 | 27.5 | 2.6 | |
| Comprehensive Income | -541.5 | 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 | 0.0 | 0.0 | |
| Total Common Equity | 1,939.9 | 1,938.5 | 1,957.1 | 1,962.8 | 2,367.5 | 2,296.9 | 2,450.9 | 1,566.1 | 1,544.6 | 1,351.1 | 1,496.1 | 1,578.2 | 1,467.1 | 1,201.3 | 546.0 | 319.9 |
| 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 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | |
| Retained Earnings | -589.6 | -602.4 | -564.5 | -528.9 | -530.2 | -526.3 | -506.4 | -508.7 | -516.4 | -532.6 | |
| Comprehensive Income | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.9 | -541.5 | 0.0 | |
| Total Common Equity | 1,879.3 | 1,865.6 | 1,902.7 | 1,938.5 | 1,936.8 | 1,939.9 | 1,958.9 | 1,957.1 | 1,949.1 | 1,931.5 |
| Other | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Debt | 9,749.7 | 5,587.6 | 4,847.8 | 4,765.2 | 4,494.4 | 2,273.4 | 2,383.2 | 1,149.1 | 599.1 | 1,051.0 | 1,061.8 | 415.9 | 642.0 | 353.8 | 152.4 | 248.6 | |
| Book Value | 1,939.9 | 1,938.5 | 1,957.1 | 1,962.8 | 2,367.5 | 2,296.9 | 2,450.9 | 1,566.1 | 1,544.6 | 1,351.1 | 1,496.1 | 1,578.2 | 1,467.1 | 1,201.3 | 546.0 | 319.9 |
| Other | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Debt | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Book Value | 1,879.3 | 1,865.6 | 1,902.7 | 1,938.5 | 1,936.8 | 1,939.9 | 1,958.9 | 1,957.1 | 1,949.1 | 1,931.5 |
| Cash Flow From Operating Activities | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | 187.3 | 127.9 | 160.2 | 199.7 | -73.3 | 56.9 | 52.4 | 226.4 | 152.8 | 117.7 | 75.8 | 90.1 | 194.5 | 200.2 | 138.2 | 64.4 | 24.5 | |
| Depreciation & Amortization | 0.5 | 1.7 | 0.0 | 0.1 | 6.7 | 0.0 | 0.0 | 383.7 | 94.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 11.7 | 0.0 | 0.0 | |
| Stock-Based Compensation | 5.4 | -1.1 | -1.8 | 5.2 | 4.3 | 2.4 | 2.3 | 5.5 | 5.3 | 4.9 | 5.7 | 6.3 | 5.8 | 5.5 | 5.1 | 3.7 | 1.8 | |
| Change Working Capital | -137.8 | -54.8 | -753.1 | 142.6 | 41.4 | -497.4 | 620.8 | 105.8 | 13.6 | -11.6 | -26.9 | -82.9 | -77.9 | -53.8 | 35.6 | -27.8 | -12.4 | |
| Change In Accounts Receivable | 7.8 | -3.1 | -16.0 | 3.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -16.2 | -6.8 | -8.8 | |
| Change In Accounts Payable | 15.7 | 15.7 | -216.1 | 186.9 | 73.2 | -27.3 | 34.8 | 3.6 | 6.4 | -40.4 | 46.7 | 8.0 | -6.4 | -14.5 | 32.8 | -2.7 | 1.5 | |
| Change In Inventories | -7.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 8.8 | -0.7 | |
| Other Non-cash Items | 111.0 | -7,286.9 | -2,108.2 | 992.6 | 1,805.3 | -2,381.6 | -3.8 | -3,305.9 | -712.9 | 112.1 | -676.2 | -876.7 | -488.5 | -394.7 | -728.1 | -223.2 | -36.7 | |
| Cash from Operations | 488.6 | 0.0 | 0.0 | 1,340.2 | 1,784.5 | -2,819.7 | 671.7 | -2,985.1 | -573.8 | 223.1 | -621.5 | -863.2 | -366.0 | -242.8 | -820.4 | -275.1 | -22.8 |
| 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 | 52.4 | 58.3 | 7.5 | 9.7 | 46.0 | 41.3 | 25.3 | 47.6 | 52.9 | 61.4 | |
| Depreciation & Amortization | 0.0 | 0.0 | 0.0 | 0.0 | -4.5 | -4.2 | 4.9 | 4.2 | -3.7 | 0.0 | |
| Stock-Based Compensation | 0.0 | 0.8 | 0.8 | 1.0 | -4.9 | 0.8 | 0.8 | 1.4 | 1.8 | 1.4 | |
| Change Working Capital | -170.0 | -36.1 | -42.4 | 216.8 | -380.2 | -75.8 | -53.2 | -351.0 | 242.6 | -56.3 | |
| Change In Accounts Receivable | -0.9 | -3.3 | 0.3 | 0.9 | -7.5 | 0.0 | 0.0 | 0.1 | 2.2 | 5.6 | |
| Change In Accounts Payable | 9.6 | -6.3 | 36.1 | -34.7 | 26.3 | -7.5 | -0.2 | -231.4 | 262.4 | -13.5 | |
| Change In Inventories | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -2.2 | -5.6 | |
| Other Non-cash Items | -3,188.2 | -1,320.7 | -1,981.5 | -821.7 | -1,277.0 | -945.9 | 266.0 | -44.6 | -52.9 | 57.1 | |
| Cash from Operations | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 533.0 | 63.6 |
| Cash Flow From Investing Activities | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Capital Expenditure | -26.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.1 | -2.7 | -2.3 | 0.0 | -1.4 | 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 | 0.1 | 2.7 | 2.3 | 0.0 | 1.4 | 0.0 | 0.0 | 0.0 | |
| Investments | -738.1 | 0.0 | 0.0 | -3,172.2 | -3,802.4 | -2,302.4 | -2,376.6 | -1,267.2 | -1,872.2 | -252.6 | -852.9 | -363.2 | -339.8 | -392.0 | -120.9 | -101.7 | -91.1 | |
| Sales of Investment | 1,416.4 | 0.0 | 0.0 | 3,112.7 | 1,383.7 | 1,834.9 | 3,183.5 | 1,157.7 | 220.6 | 286.3 | 335.5 | 241.1 | 126.0 | 261.9 | 239.2 | 67.7 | 272.2 | |
| Other Investing Activities | 31.3 | 0.0 | 0.0 | 37.8 | 551.2 | 1,560.6 | -822.3 | -595.2 | 227.3 | 648.0 | 711.3 | 133.6 | 241.7 | -898.9 | -229.7 | -243.7 | -348.4 | |
| Cash from Investing | 874.4 | 0.0 | 0.0 | -21.7 | -1,867.5 | 1,093.0 | -15.4 | -704.7 | -1,424.3 | 681.7 | 194.0 | 11.5 | 28.0 | -1,029.0 | -111.4 | -277.8 | -167.3 |
| 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 | 0.0 | 0.0 | 28.0 | -1.5 | 0.0 | -26.5 | 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 | -977.8 | 58.5 | -101.0 | -158.2 | 127.5 | -232.8 | -374.6 | -63.5 | -64.3 | |
| Sales of Investment | 0.0 | 323.9 | 127.8 | 0.0 | 243.4 | 166.7 | 92.9 | 1,011.1 | 130.2 | 182.3 | |
| Other Investing Activities | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -148.9 | 75.1 | |
| Cash from Investing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -82.2 | 193.1 |
| Cash Flow From Financing Activities | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debt Repaid | -796.4 | 0.0 | 0.0 | 67.1 | -4,560.5 | -5,727.4 | -6,120.3 | -5,103.3 | -7,447.4 | -7,665.1 | -6,929.2 | -5,808.6 | -4,463.1 | -32,326.4 | -183.7 | -51.9 | -55.2 | |
| Debt Issued | 5,444.0 | 5,587.6 | 739.8 | 149.6 | 4,831.3 | 7,948.4 | 6,010.5 | 6,337.4 | 7,997.4 | 7,213.2 | 6,918.5 | 6,454.5 | 4,237.0 | 32,614.6 | 385.1 | -44.3 | 303.8 | |
| Issuance of Common Stock | 1,159.3 | 0.0 | 0.0 | 0.0 | 0.0 | 7,756.3 | 5.7 | 839.7 | 9,592.3 | 7,058.9 | 7,574.3 | 0.0 | 90.6 | 261.6 | 608.2 | 206.1 | 304.0 | |
| Repurchase of Common Stock | -3.3 | -1.1 | 0.0 | -28.5 | -88.0 | -56.9 | -37.3 | 8,192.4 | -10.7 | -91.2 | -98.4 | -16.3 | 4,937.4 | 33,514.0 | 642.8 | 388.6 | -0.2 | |
| Dividends Paid | -181.0 | 0.0 | 0.0 | -182.4 | -215.4 | -214.1 | -176.5 | -165.9 | -140.5 | -140.2 | -131.6 | -173.0 | -174.4 | -147.6 | -94.8 | -39.5 | -13.0 | |
| Other Financing Activities | -349.4 | 0.0 | 0.0 | -1,005.4 | 4,999.7 | -30.0 | 5,625.8 | -28.9 | -13.4 | -24.0 | -11.2 | 6,831.4 | -3.4 | -36.1 | -21.5 | 18.9 | -0.2 | |
| Cash from Financing | -1,471.1 | 0.0 | 0.0 | -1,149.2 | 135.9 | 1,728.0 | -702.6 | 3,734.0 | 1,980.2 | -861.6 | 404.0 | 833.4 | 387.0 | 1,265.5 | 951.0 | 522.1 | 235.5 |
| 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 | 40.3 | -304.8 | |
| Debt Issued | 3,125.1 | -4,600.8 | 1,297.2 | 841.1 | 579.0 | -40.8 | -4,884.2 | -538.7 | 5,784.3 | -68.9 | |
| 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 | 0.0 | -1.1 | 0.0 | 1.8 | 0.0 | -1.8 | -1.5 | 0.0 | |
| Dividends Paid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -45.3 | -45.3 | |
| Other Financing Activities | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -399.7 | 90.8 | |
| Cash from Financing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -406.1 | -259.2 |
| Cash position | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Change in Cash | -108.1 | -65.7 | 56.6 | 169.2 | 52.9 | 1.3 | -46.4 | 44.2 | -17.8 | 43.2 | -23.6 | -18.3 | 49.0 | -6.3 | 19.2 | -30.9 | 45.4 | |
| Closing Cash Balance | 130.7 | 272.0 | 337.7 | 281.1 | 111.9 | 59.0 | 57.7 | 104.1 | 59.8 | 77.6 | 34.5 | 58.1 | 76.4 | 27.4 | 33.8 | 14.6 | 45.4 |
| 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 | 8.5 | -99.4 | 115.0 | -89.8 | -6.7 | 213.6 | 4.2 | -154.5 | 44.7 | -2.4 | |
| Closing Cash Balance | 272.0 | 263.5 | 362.9 | 247.9 | 337.7 | 344.4 | 130.7 | 126.6 | 281.1 | 236.4 |
| Free Cash Flow | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Free Cash Flow | 462.1 | 142.3 | -2,732.1 | 1,325.5 | 1,784.5 | -2,819.7 | 671.7 | -2,985.1 | -573.8 | 223.0 | -624.3 | -865.5 | -366.0 | -244.3 | -820.4 | -275.1 | -22.8 | |
| Real Free Cash Flow | 456.7 | 143.4 | -2,730.3 | 1,320.3 | 1,780.2 | -2,822.1 | 669.4 | -2,990.6 | -579.1 | 218.1 | -630.0 | -871.9 | -371.8 | -249.7 | -825.5 | -278.9 | -24.6 |
| 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 | -3,305.7 | -1,297.6 | -2,015.6 | -594.3 | -1,621.8 | -985.3 | 234.3 | -368.9 | 533.0 | 63.6 | |
| Real Free Cash Flow | -3,305.7 | -1,298.4 | -2,016.4 | -595.2 | -1,616.9 | -986.1 | 233.5 | -370.2 | 531.2 | 62.2 |
