FCX
Výsledovka
Rozvaha
Peněžní toky
V miliardách (USD)
| Revenue |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Revenues | | 25.74 | 25.74 | 25.46 | 22.86 | 22.78 | 22.85 | 14.20 | 14.40 | 18.63 | 16.40 | 14.83 | 15.88 | 21.44 | 20.92 | 18.01 | 20.88 | 18.98 |
|---|
| Cost of Revenues | | 18.80 | 18.80 | 17.95 | 15.83 | 15.09 | 14.03 | 11.66 | 13.11 | 13.45 | 12.02 | 17.58 | 28.52 | 19.50 | 14.64 | 11.56 | 10.92 | 9.53 |
|---|
| Gross Profit | | 6.95 | 6.95 | 7.50 | 7.03 | 7.69 | 8.82 | 2.54 | 1.30 | 5.18 | 4.38 | -2.75 | -12.65 | 1.93 | 6.28 | 6.45 | 9.96 | 9.45 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 5.63 | 6.97 | 7.58 | 5.55 | 5.88 | 6.68 | 6.37 | 6.21 | 5.80 | 5.82 |
|---|
| Cost of Revenues | | 4.62 | 4.89 | 5.00 | 4.30 | 4.38 | 4.70 | 4.41 | 4.47 | 3.98 | 4.09 |
|---|
| Gross Profit | | 1.02 | 2.09 | 2.59 | 1.26 | 1.50 | 1.98 | 1.96 | 1.74 | 1.82 | 1.74 |
| Operating Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| R&D Expenses | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.27 | 0.00 |
|---|
| Selling General & Admin Expenses | | 0.00 | 0.00 | 0.00 | 0.48 | 0.42 | 0.38 | 0.37 | 0.41 | 0.44 | 0.48 | 0.61 | 0.57 | 0.59 | 0.66 | 0.43 | 0.42 | 0.38 |
|---|
| Depreciation & Amortization | | 2.24 | 2.24 | 2.24 | 2.07 | 2.22 | 1.81 | 1.11 | 1.41 | 1.75 | 1.71 | 2.61 | 3.50 | 3.86 | 2.80 | 1.18 | 1.02 | 1.13 |
|---|
| Total Operating Expenses | | 0.66 | 0.66 | 0.64 | 0.94 | 0.66 | 0.53 | 0.58 | 0.62 | 0.64 | 0.83 | 0.69 | 0.77 | 0.84 | 0.93 | 0.69 | 0.69 | 0.38 |
|---|
| Operating Income | | 6.29 | 6.29 | 6.86 | 6.23 | 7.04 | 8.37 | 2.44 | 0.54 | 4.75 | 3.63 | -2.79 | -13.38 | 0.10 | 5.35 | 5.81 | 9.14 | 9.07 |
| 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 | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Selling General & Admin Expenses | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.12 | 0.12 |
|---|
| Depreciation & Amortization | | 0.49 | 0.63 | 0.67 | 0.47 | 0.54 | 0.60 | 0.51 | 0.60 | 0.59 | 0.53 |
|---|
| Total Operating Expenses | | 0.21 | 0.13 | 0.15 | 0.16 | 0.14 | 0.14 | 0.15 | 0.21 | 0.20 | 0.25 |
|---|
| Operating Income | | 0.81 | 1.96 | 2.43 | 1.09 | 1.36 | 1.85 | 1.81 | 1.53 | 1.62 | 1.49 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Interest Expense | | 0.37 | 0.37 | 0.32 | 0.52 | 0.56 | 0.60 | 0.60 | 0.62 | 0.95 | 0.80 | 0.76 | 0.65 | 0.63 | 0.52 | 0.19 | 0.31 | 0.46 |
|---|
| Other Expense | | 0.08 | 0.08 | 0.06 | -0.22 | -0.32 | -0.71 | -0.64 | -0.23 | 0.29 | 0.15 | 0.72 | 0.05 | -0.89 | 0.08 | -0.08 | -0.14 | -0.09 |
|---|
| IBT | | 6.37 | 6.37 | 6.92 | 6.01 | 6.72 | 7.66 | 1.80 | 0.31 | 3.89 | 2.90 | -3.47 | -14.02 | -0.42 | 4.91 | 5.49 | 8.82 | 8.51 |
|---|
| Income Tax Expense | | 2.22 | 2.22 | 2.52 | 2.27 | 2.27 | 2.30 | 0.94 | 0.51 | 1.37 | 0.88 | 0.37 | -1.94 | 0.32 | 1.48 | 1.51 | 3.09 | 2.98 |
|---|
| Net Income | | 2.20 | 2.20 | 1.88 | 1.84 | 3.47 | 4.31 | 0.85 | -0.20 | 2.26 | 1.82 | -4.32 | -12.20 | -1.27 | 2.66 | 3.04 | 4.56 | 4.34 |
| 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 | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.08 | 0.10 |
|---|
| Interest Expense | | 0.11 | 0.11 | 0.08 | 0.07 | 0.07 | 0.07 | 0.09 | 0.09 | 0.18 | 0.10 |
|---|
| Other Expense | | -0.05 | -0.04 | -0.04 | 0.20 | -0.12 | 0.13 | 0.22 | 0.14 | 0.05 | -0.02 |
|---|
| IBT | | 0.77 | 1.92 | 2.40 | 1.29 | 1.24 | 1.97 | 2.03 | 1.67 | 1.73 | 1.47 |
|---|
| Income Tax Expense | | 0.20 | 0.67 | 0.85 | 0.50 | 0.52 | 0.74 | 0.75 | 0.51 | 0.72 | 0.51 |
|---|
| Net Income | | 0.41 | 0.67 | 0.77 | 0.35 | 0.27 | 0.52 | 0.61 | 0.47 | 0.39 | 0.45 |
| 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 | $1.29 | $2.41 | $2.96 | $0.59 | $-0.14 | $1.56 | $1.25 | $-3.27 | $-11.27 | $-1.22 | $2.65 | $3.20 | $4.81 | $4.67 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $1.28 | $2.39 | $2.90 | $0.58 | $-0.14 | $1.55 | $1.25 | $-3.27 | $-11.27 | $-1.22 | $2.64 | $3.19 | $4.78 | $4.57 |
|---|
| Shares Outstanding | | 1.44 | 1.44 | 1.45 | 1.43 | 1.44 | 1.46 | 1.46 | 1.45 | 1.45 | 1.45 | 1.32 | 1.08 | 1.04 | 1.00 | 0.95 | 0.95 | 0.92 |
|---|
| Diluted Shares Outstanding | | 1.44 | 1.44 | 1.45 | 1.44 | 1.45 | 1.48 | 1.46 | 1.45 | 1.46 | 1.45 | 1.32 | 1.08 | 1.04 | 1.01 | 0.95 | 0.96 | 0.95 |
| 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 | $0.27 | $0.31 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.27 | $0.31 |
|---|
| Shares Outstanding | | 1.44 | 1.44 | 1.44 | 1.44 | 1.44 | 1.44 | 1.44 | 1.44 | 1.43 | 1.44 |
|---|
| Diluted Shares Outstanding | | 1.44 | 1.44 | 1.44 | 1.44 | 1.45 | 1.44 | 1.45 | 1.44 | 1.44 | 1.44 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 6.20 | 3.92 | 5.67 | 8.15 | 8.07 | 3.66 | 2.02 | 4.22 | 4.45 | 4.25 | 0.22 | 0.46 | 1.99 | 3.71 | 4.82 | 3.74 |
|---|
| Short Term Investments | | 0.10 | 0.00 | 0.30 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Total Cash & ST Investments | | 6.30 | 3.92 | 5.97 | 8.15 | 8.07 | 3.66 | 2.02 | 4.22 | 4.45 | 4.25 | 0.22 | 0.46 | 1.99 | 3.71 | 4.82 | 3.74 |
|---|
| Accounts Receivable | | 1.56 | 1.14 | 1.66 | 1.80 | 1.74 | 1.41 | 1.17 | 1.32 | 1.57 | 2.09 | 2.28 | 2.30 | 2.55 | 1.63 | 1.14 | 2.43 |
|---|
| Inventory | | 6.47 | 6.81 | 6.06 | 5.18 | 4.50 | 3.89 | 3.96 | 4.76 | 3.89 | 3.64 | 4.79 | 5.36 | 5.02 | 4.58 | 3.87 | 3.43 |
|---|
| Other Current Assets | | 0.39 | 1.42 | 0.38 | 0.49 | 0.52 | 0.34 | 0.66 | 0.42 | 0.27 | 0.11 | 0.17 | 0.91 | 0.44 | 0.39 | 0.21 | 0.25 |
|---|
| Total Current Assets | | 14.72 | 13.30 | 14.07 | 15.61 | 14.83 | 9.30 | 7.80 | 10.72 | 10.78 | 10.44 | 7.46 | 9.03 | 10.00 | 10.30 | 10.05 | 9.85 |
| 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 | | 4.55 | 4.02 | 4.39 | 3.92 | 5.00 | 5.27 | 5.21 | 5.67 | 5.75 | 6.68 |
|---|
| Short Term Investments | | 0.00 | 0.70 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.30 | 0.30 | 0.00 |
|---|
| Total Cash & ST Investments | | 4.55 | 4.72 | 4.39 | 3.92 | 5.00 | 5.27 | 5.21 | 5.97 | 5.75 | 6.68 |
|---|
| Accounts Receivable | | 1.46 | 1.42 | 1.31 | 1.14 | 1.55 | 1.56 | 2.24 | 1.66 | 1.28 | 1.09 |
|---|
| Inventory | | 7.00 | 6.95 | 7.07 | 6.81 | 6.44 | 6.47 | 5.98 | 6.06 | 5.95 | 5.81 |
|---|
| Other Current Assets | | 0.55 | 0.55 | 1.04 | 1.42 | 1.55 | 1.42 | 1.42 | 0.38 | 1.10 | 0.47 |
|---|
| Total Current Assets | | 13.56 | 13.64 | 13.80 | 13.30 | 14.55 | 14.72 | 14.84 | 14.07 | 14.08 | 14.06 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 36.78 | 38.51 | 35.30 | 32.63 | 30.35 | 29.82 | 29.58 | 28.48 | 22.84 | 23.29 | 34.60 | 45.51 | 47.40 | 21.00 | 20.14 | 16.79 |
|---|
| Goodwill | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 1.92 | 0.00 | 0.00 | 0.00 |
|---|
| Intangible Assets | | 0.00 | 0.43 | 0.42 | 0.42 | 0.41 | 0.40 | 0.40 | 0.40 | 0.31 | 0.31 | 0.00 | 0.33 | 0.38 | 0.33 | 0.33 | 0.33 |
|---|
| Long-Term Investments | | 0.10 | 0.46 | 0.30 | 0.26 | 0.23 | 0.30 | 0.30 | 0.32 | 0.26 | 0.30 | 0.34 | 0.33 | 0.18 | 0.63 | -2.58 | -2.87 |
|---|
| Other Long-Term Assets | | 3.03 | 2.15 | 2.42 | -2.09 | 2.85 | 3.02 | 3.43 | -1.26 | -0.51 | -0.79 | -0.43 | -2.80 | 4.02 | 2.96 | 0.89 | 2.42 |
|---|
| Total Long-Term Assets | | 39.91 | 41.55 | 38.44 | 35.48 | 33.19 | 32.84 | 33.01 | 31.97 | 26.52 | 26.88 | 39.12 | 49.76 | 53.52 | 25.14 | 22.02 | 19.54 |
|---|
| Total Assets | | 54.64 | 54.85 | 52.51 | 51.09 | 48.02 | 42.14 | 40.81 | 42.69 | 37.30 | 37.32 | 46.58 | 58.80 | 63.51 | 35.44 | 32.07 | 29.39 |
| 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 | | 40.26 | 39.84 | 39.20 | 38.51 | 37.75 | 36.78 | 36.20 | 35.30 | 34.54 | 33.85 |
|---|
| Goodwill | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Intangible Assets | | 0.00 | 0.00 | 0.00 | 0.43 | 0.00 | 0.00 | 0.00 | 0.42 | 0.00 | 0.00 |
|---|
| Long-Term Investments | | 0.00 | 0.10 | 0.00 | 0.46 | 0.00 | 0.00 | 0.00 | 0.64 | 0.10 | 0.13 |
|---|
| Other Long-Term Assets | | 3.01 | 2.92 | 2.92 | 2.15 | 3.01 | 3.13 | 3.16 | -2.37 | -1.36 | -1.34 |
|---|
| Total Long-Term Assets | | 43.26 | 42.86 | 42.22 | 41.55 | 40.86 | 39.91 | 39.36 | 38.44 | 37.57 | 36.85 |
|---|
| Total Assets | | 56.83 | 56.49 | 56.02 | 54.85 | 55.40 | 54.64 | 54.20 | 52.51 | 51.65 | 50.91 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 3.89 | 2.79 | 2.47 | 4.03 | 3.50 | 2.71 | 2.58 | 2.63 | 2.32 | 2.39 | 3.36 | 3.65 | 3.71 | 2.32 | 2.25 | 2.44 |
|---|
| Short-Term Debt | | 0.77 | 0.14 | 0.85 | 1.04 | 0.37 | 0.03 | 0.01 | 0.02 | 1.41 | 1.23 | 0.65 | 0.48 | 0.31 | 0.00 | 0.00 | 0.10 |
|---|
| Other Current Liabilities | | 0.36 | 1.49 | 1.55 | 1.21 | 1.83 | 0.61 | 0.63 | 0.64 | 1.21 | 0.56 | 0.26 | 0.97 | 0.68 | 0.92 | 0.62 | 1.05 |
|---|
| Current Liabilities | | 6.14 | 5.50 | 5.82 | 6.35 | 5.89 | 3.42 | 3.21 | 3.32 | 5.04 | 4.27 | 4.31 | 5.20 | 4.81 | 3.34 | 2.94 | 3.76 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 4.10 | 4.29 | 4.08 | 2.79 | 3.82 | 3.91 | 3.66 | 2.47 | 3.72 | 3.64 |
|---|
| Short-Term Debt | | 0.38 | 0.34 | 0.50 | 0.14 | 0.77 | 0.77 | 0.77 | 0.85 | 0.04 | 0.04 |
|---|
| Other Current Liabilities | | 0.52 | 0.52 | 1.37 | 1.62 | 0.58 | 0.56 | 0.56 | 1.55 | 0.61 | 0.58 |
|---|
| Current Liabilities | | 5.53 | 5.53 | 5.94 | 5.50 | 6.25 | 6.14 | 6.31 | 5.82 | 4.86 | 4.79 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 8.66 | 9.60 | 9.00 | 9.58 | 9.08 | 9.68 | 9.82 | 11.12 | 11.70 | 14.80 | 19.78 | 18.49 | 20.39 | 3.53 | 3.53 | 4.66 |
|---|
| Capital Leases | | 0.00 | 0.79 | 0.43 | 0.33 | 0.32 | 0.23 | 0.25 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Def. Tax Liability | | 4.49 | 4.38 | 0.00 | 4.27 | 4.23 | 4.41 | 4.21 | 4.87 | 3.62 | 3.77 | 4.29 | 6.39 | 7.41 | 3.49 | 3.26 | 2.87 |
|---|
| Total Liabilities | | 25.95 | 26.07 | 25.20 | 26.22 | 25.00 | 23.48 | 23.36 | 25.20 | 26.01 | 28.06 | 33.77 | 35.57 | 37.56 | 14.13 | 13.52 | 14.83 |
| 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 | | 8.92 | 8.91 | 8.91 | 9.60 | 8.91 | 8.66 | 8.66 | 9.00 | 9.37 | 9.46 |
|---|
| Capital Leases | | 0.00 | 0.00 | 0.00 | 0.79 | 0.00 | 0.00 | 0.00 | 0.35 | 0.00 | 0.00 |
|---|
| Def. Tax Liability | | 4.36 | 4.41 | 4.40 | 4.38 | 4.49 | 4.49 | 4.50 | 4.45 | 4.40 | 4.34 |
|---|
| Total Liabilities | | 26.43 | 26.50 | 26.81 | 26.07 | 26.53 | 25.95 | 26.09 | 25.20 | 24.97 | 24.88 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.14 | 0.12 | 0.12 | 0.11 | 0.11 | 0.06 |
|---|
| Retained Earnings | | -0.97 | -0.17 | -2.06 | -3.91 | -7.38 | -11.68 | -12.28 | -12.39 | -14.72 | -16.54 | -12.39 | 0.13 | 2.74 | 2.40 | 0.55 | -2.59 |
|---|
| Comprehensive Income | | -0.27 | -0.31 | -0.27 | -0.32 | -0.39 | -0.58 | -0.68 | -0.61 | -0.49 | -0.55 | -0.50 | -0.54 | -0.41 | -0.51 | -0.47 | -0.32 |
|---|
| Total Common Equity | | 17.40 | 17.58 | 16.69 | 15.56 | 13.98 | 10.17 | 9.30 | 9.60 | 7.98 | 6.05 | 7.83 | 18.29 | 20.93 | 17.54 | 15.64 | 12.50 |
| 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 | | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 |
|---|
| Retained Earnings | | 1.20 | 0.74 | 0.18 | -0.17 | -0.44 | -0.97 | -1.59 | -2.06 | -2.45 | -2.90 |
|---|
| Comprehensive Income | | -0.31 | -0.31 | -0.31 | -0.31 | -0.27 | -0.27 | -0.27 | -0.27 | -0.32 | -0.32 |
|---|
| Total Common Equity | | 18.69 | 18.21 | 17.69 | 17.58 | 17.55 | 17.40 | 16.97 | 16.69 | 16.46 | 16.20 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 9.43 | 9.74 | 9.85 | 10.62 | 9.45 | 9.71 | 9.83 | 11.14 | 13.12 | 16.03 | 20.43 | 18.97 | 20.71 | 3.53 | 3.54 | 4.76 |
|---|
| Book Value | | 28.69 | 28.78 | 27.31 | 24.87 | 23.02 | 18.67 | 17.45 | 17.49 | 11.30 | 9.26 | 12.81 | 23.23 | 25.95 | 21.31 | 18.55 | 14.56 |
| Other |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Total Debt | | 11.71 | 11.79 | 11.53 | 11.20 | 11.32 | 11.28 | 11.13 | 10.62 | 10.22 | 9.83 |
|---|
| Book Value | | 18.69 | 18.21 | 17.69 | 17.58 | 17.55 | 17.40 | 16.97 | 16.69 | 16.46 | 16.20 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | 2.43 | 2.20 | 4.40 | 1.85 | 4.48 | 5.37 | 0.87 | -0.19 | 2.53 | 2.04 | -3.83 | -12.09 | -0.75 | 3.44 | 3.98 | 5.75 | 5.54 |
|---|
| Depreciation & Amortization | | 2.22 | 2.24 | 2.24 | 2.07 | 2.02 | 1.92 | 1.22 | 1.17 | 1.75 | 1.73 | 6.42 | 16.77 | 8.02 | 3.04 | 1.35 | 1.09 | 1.13 |
|---|
| Stock-Based Compensation | | 0.11 | 0.00 | 0.11 | 0.11 | 0.10 | 0.10 | 0.10 | 0.06 | 0.08 | 0.07 | 0.09 | 0.09 | 0.11 | 0.17 | 0.10 | 0.12 | 0.12 |
|---|
| Change Working Capital | | -0.67 | -1.34 | -0.03 | -0.88 | -1.53 | 0.76 | 0.67 | 0.35 | -0.46 | 0.81 | 0.07 | 0.16 | -0.87 | -0.87 | -1.69 | -0.46 | -0.83 |
|---|
| Change In Accounts Receivable | | -0.50 | -0.52 | 0.46 | 0.17 | 0.06 | -0.47 | 0.13 | 0.12 | 0.65 | 0.43 | -0.18 | 0.81 | 0.22 | -0.01 | -0.37 | 1.25 | -0.68 |
|---|
| Change In Accounts Payable | | 0.17 | 0.80 | 0.14 | -0.16 | 0.00 | 0.50 | 0.13 | -0.06 | -0.11 | 0.11 | -0.03 | -0.22 | -0.39 | -0.36 | 0.21 | 0.00 | 0.00 |
|---|
| Change In Inventories | | -0.68 | -0.71 | -0.64 | -0.87 | -0.57 | -0.62 | 0.04 | 0.26 | -0.63 | -0.39 | 0.12 | 0.38 | -0.25 | -0.29 | -0.73 | -0.43 | -0.59 |
|---|
| Other Non-cash Items | | 4.60 | 2.25 | 0.52 | 1.95 | 0.04 | -0.25 | 0.00 | 0.03 | 0.15 | 2.08 | 7.16 | 17.10 | 8.06 | 3.06 | 1.11 | 0.69 | 0.03 |
|---|
| Cash from Operations | | 6.41 | 0.00 | 0.00 | 5.28 | 5.14 | 7.72 | 3.02 | 1.48 | 3.86 | 4.68 | 3.73 | 3.22 | 5.63 | 6.08 | 3.77 | 6.62 | 6.27 |
| 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 | | 1.14 | 0.67 | 1.99 | 0.35 | 0.72 | 1.24 | 1.28 | 1.16 | 0.39 | 0.96 |
|---|
| Depreciation & Amortization | | -1.76 | 0.63 | 0.67 | 0.47 | 0.54 | 0.60 | 0.51 | 0.60 | 0.59 | 0.53 |
|---|
| Stock-Based Compensation | | 0.05 | 0.00 | 0.07 | 0.00 | 0.02 | 0.02 | 0.02 | 0.05 | 0.02 | 0.02 |
|---|
| Change Working Capital | | 0.51 | -0.17 | -0.05 | -0.30 | 0.00 | -0.01 | 0.07 | -0.10 | -0.17 | -0.48 |
|---|
| Change In Accounts Receivable | | -0.09 | -0.11 | -0.11 | -0.22 | 0.37 | 0.00 | 0.67 | -0.58 | -0.38 | -0.21 |
|---|
| Change In Accounts Payable | | 0.52 | -0.15 | 0.43 | 0.00 | 0.22 | -0.18 | 0.26 | -0.16 | 0.02 | 0.05 |
|---|
| Change In Inventories | | -0.60 | -0.05 | 0.08 | -0.14 | -0.34 | 0.04 | -0.41 | 0.07 | -0.14 | -0.21 |
|---|
| Other Non-cash Items | | 0.49 | 0.58 | -0.50 | 0.51 | 0.28 | 0.03 | 0.08 | 0.14 | 0.44 | 0.15 |
|---|
| Cash from Operations | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 1.32 | 1.24 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -4.91 | -4.49 | -4.81 | -4.82 | -3.47 | -2.12 | -1.96 | -2.65 | -2.07 | -1.41 | -2.81 | -6.35 | -7.22 | -5.29 | -3.49 | -2.53 | -1.41 |
|---|
| Acquisitions | | -0.04 | 0.00 | -0.21 | 0.00 | 0.00 | -0.03 | 0.00 | 0.45 | -3.04 | 0.00 | 3.66 | 0.00 | 0.28 | -5.44 | 0.03 | 0.00 | 0.00 |
|---|
| Investments | | 0.03 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.50 |
|---|
| Sales of Investment | | 0.03 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Other Investing Activities | | -0.13 | 0.00 | 0.00 | -0.13 | 0.03 | 0.18 | 0.70 | 0.10 | 0.09 | -1.36 | -0.11 | -6.25 | -4.08 | -5.47 | -3.49 | 0.00 | 0.04 |
|---|
| Cash from Investing | | -4.98 | 0.00 | 0.00 | -4.96 | -3.44 | -1.96 | -1.26 | -2.10 | -5.02 | -1.36 | 3.55 | -6.25 | -3.80 | -10.91 | -3.46 | -2.54 | -1.87 |
| 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 | | 1.06 | -1.06 | 1.17 | -1.17 | -1.24 | -1.20 | -1.12 | -1.25 | -1.36 | -1.18 |
|---|
| Acquisitions | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.01 | 0.00 | 0.00 | -0.05 | 0.00 |
|---|
| Investments | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.11 | -0.05 |
|---|
| Sales of Investment | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.03 | 0.00 |
|---|
| Other Investing Activities | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.12 | 0.01 |
|---|
| Cash from Investing | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -1.37 | -1.22 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -0.09 | 0.00 | 0.00 | -1.21 | -4.52 | -1.46 | -3.72 | -3.20 | -2.72 | -3.81 | -7.63 | -6.68 | -10.31 | -5.42 | -3.19 | -1.31 | -1.72 |
|---|
| Debt Issued | | 0.02 | 9.74 | -0.12 | 0.44 | 5.69 | 1.20 | 3.61 | 1.88 | 0.74 | 0.90 | 3.22 | 8.14 | 8.57 | 22.60 | 3.18 | 0.10 | 6.48 |
|---|
| Issuance of Common Stock | | 0.04 | 0.00 | 0.00 | 0.00 | 0.00 | 1.41 | 0.00 | 0.00 | 3.50 | 0.00 | 1.52 | 1.94 | 0.00 | 11.40 | 0.00 | 0.00 | 0.00 |
|---|
| Repurchase of Common Stock | | 0.02 | -0.11 | -0.06 | 0.00 | -1.35 | -0.49 | 0.00 | 0.00 | 0.63 | 0.00 | 2.99 | 8.27 | 0.00 | -0.23 | 0.00 | 0.00 | 0.00 |
|---|
| Dividends Paid | | -0.86 | 0.00 | 0.00 | -0.86 | -0.87 | -0.33 | -0.07 | -0.29 | -0.22 | 0.00 | -0.01 | -0.61 | -1.31 | -2.28 | -1.13 | -1.42 | -0.98 |
|---|
| Other Financing Activities | | -1.06 | 0.00 | 0.00 | -0.63 | 5.11 | -0.47 | 3.67 | 1.93 | -0.30 | 0.76 | 2.95 | 8.13 | 8.26 | 11.03 | 2.89 | -0.27 | -0.62 |
|---|
| Cash from Financing | | -1.97 | 0.00 | 0.00 | -2.65 | -1.62 | -1.34 | -0.13 | -1.56 | 0.90 | -3.06 | -3.17 | 2.79 | -3.35 | 3.11 | -1.43 | -3.00 | -3.32 |
| 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 | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | -0.09 |
|---|
| Debt Issued | | 9.30 | 0.05 | -0.15 | -0.33 | 0.06 | 0.25 | 0.00 | -0.34 | 0.38 | 0.00 |
|---|
| Issuance of Common Stock | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.01 |
|---|
| Repurchase of Common Stock | | 0.11 | 0.00 | -0.05 | -0.06 | 0.00 | -0.06 | 0.00 | 0.00 | 0.05 | 0.00 |
|---|
| Dividends Paid | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.22 | -0.22 |
|---|
| Other Financing Activities | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.22 | -0.11 |
|---|
| Cash from Financing | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.42 | -0.41 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | -0.34 | -0.66 | -1.15 | -2.33 | 0.08 | 4.41 | 1.63 | -2.18 | -0.26 | 0.20 | 4.07 | -0.24 | -1.52 | -1.72 | -1.12 | 1.08 | 1.08 |
|---|
| Closing Cash Balance | | 6.20 | 4.05 | 4.91 | 6.06 | 8.39 | 8.31 | 3.90 | 2.28 | 4.46 | 4.45 | 4.25 | 0.22 | 0.46 | 1.99 | 3.71 | 4.82 | 3.74 |
| 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 | | -0.38 | 0.53 | -0.12 | 0.04 | -1.31 | -0.19 | 0.06 | 0.28 | -0.48 | -0.40 |
|---|
| Closing Cash Balance | | 4.17 | 4.55 | 4.82 | 4.95 | 4.91 | 6.22 | 6.20 | 6.34 | 5.67 | 6.54 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | 1.50 | 1.12 | 2.35 | 0.46 | 1.67 | 5.60 | 1.06 | -1.17 | 1.80 | 3.27 | 0.92 | -3.13 | -1.58 | 0.79 | 0.28 | 4.09 | 4.86 |
|---|
| Real Free Cash Flow | | 1.38 | 1.12 | 2.24 | 0.35 | 1.58 | 5.50 | 0.96 | -1.23 | 1.72 | 3.20 | 0.83 | -3.22 | -1.69 | 0.62 | 0.18 | 3.97 | 4.74 |
| 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 | | 1.75 | 0.61 | 3.37 | -0.11 | 0.20 | 0.67 | 0.84 | 0.64 | -0.04 | 0.06 |
|---|
| Real Free Cash Flow | | 1.70 | 0.61 | 3.29 | -0.11 | 0.18 | 0.66 | 0.82 | 0.59 | -0.06 | 0.04 |