KODK
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 | | 1,069.0 | 1,069.0 | 1,043.0 | 1,117.0 | 1,205.0 | 1,150.0 | 1,029.0 | 1,242.0 | 1,325.0 | 1,531.0 | 1,543.0 | 1,798.0 | 2,102.0 | 2,719.0 | 4,114.0 | 6,022.0 | 7,187.0 |
|---|
| Cost of Revenues | | 837.0 | 837.0 | 840.0 | 907.0 | 1,035.0 | 986.0 | 894.0 | 1,060.0 | 1,144.0 | 1,176.0 | 1,160.0 | 1,417.0 | 1,646.0 | 2,426.0 | 3,523.0 | 5,135.0 | 5,240.0 |
|---|
| Gross Profit | | 232.0 | 232.0 | 203.0 | 210.0 | 170.0 | 164.0 | 135.0 | 182.0 | 181.0 | 355.0 | 383.0 | 381.0 | 456.0 | 293.0 | 591.0 | 887.0 | 1,947.0 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 290.0 | 269.0 | 263.0 | 247.0 | 266.0 | 261.0 | 267.0 | 249.0 | 275.0 | 269.0 |
|---|
| Cost of Revenues | | 223.0 | 201.0 | 212.0 | 201.0 | 215.0 | 216.0 | 209.0 | 200.0 | 228.0 | 219.0 |
|---|
| Gross Profit | | 67.0 | 68.0 | 51.0 | 46.0 | 51.0 | 45.0 | 58.0 | 49.0 | 47.0 | 50.0 |
| 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 | 34.0 | 34.0 | 33.0 | 34.0 | 42.0 | 48.0 | 53.0 | 40.0 | 61.0 | 94.0 | 168.0 | 207.0 | 274.0 | 322.0 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 159.0 | 153.0 | 177.0 | 172.0 | 211.0 | 225.0 | 205.0 | 172.0 | 226.0 | 310.0 | 637.0 | 824.0 | 1,159.0 | 1,279.0 |
|---|
| Depreciation & Amortization | | 29.0 | 29.0 | 28.0 | 30.0 | 29.0 | 31.0 | 37.0 | 55.0 | 73.0 | 80.0 | 105.0 | 145.0 | 199.0 | 0.0 | 242.0 | 294.0 | 378.0 |
|---|
| Total Operating Expenses | | 207.0 | 207.0 | 210.0 | 193.0 | 186.0 | 210.0 | 199.0 | 248.0 | 282.0 | 258.0 | 228.0 | 289.0 | 407.0 | 805.0 | 1,029.0 | 1,434.0 | 1,594.0 |
|---|
| Operating Income | | 25.0 | 25.0 | -7.0 | 4.0 | 81.0 | 56.0 | 35.0 | 37.0 | -101.0 | -18.0 | 140.0 | 54.0 | -16.0 | -1,337.0 | -573.0 | -600.0 | 283.0 |
| 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 | 9.0 | 7.0 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 45.0 | 40.0 |
|---|
| Depreciation & Amortization | | 8.0 | 7.0 | 7.0 | 7.0 | 7.0 | 8.0 | 6.0 | 7.0 | 7.0 | 7.0 |
|---|
| Total Operating Expenses | | 43.0 | 49.0 | 56.0 | 59.0 | 59.0 | 53.0 | 56.0 | 42.0 | 55.0 | 47.0 |
|---|
| Operating Income | | 24.0 | 19.0 | -5.0 | -13.0 | -8.0 | -8.0 | 2.0 | 7.0 | -8.0 | 3.0 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 10.0 | 10.0 | 12.0 | 15.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 4.0 | 3.0 | 1.0 | 0.0 | 0.0 | 11.0 | 10.0 | 11.0 |
|---|
| Interest Expense | | 62.0 | 62.0 | 59.0 | 52.0 | 40.0 | 33.0 | 12.0 | 16.0 | 9.0 | 32.0 | 60.0 | 63.0 | 62.0 | -642.0 | 158.0 | 156.0 | 149.0 |
|---|
| Other Expense | | -137.0 | -137.0 | 117.0 | 83.0 | -50.0 | -28.0 | -411.0 | -97.0 | 97.0 | -82.0 | -17.0 | -64.0 | -99.0 | -273.0 | -975.0 | -65.0 | -145.0 |
|---|
| IBT | | -112.0 | -112.0 | 110.0 | 87.0 | 31.0 | 28.0 | -376.0 | -60.0 | -13.0 | -13.0 | 78.0 | -35.0 | -112.0 | -1,610.0 | -1,560.0 | -758.0 | 59.0 |
|---|
| Income Tax Expense | | 16.0 | 16.0 | 8.0 | 12.0 | 5.0 | 4.0 | 168.0 | 31.0 | -4.0 | -110.0 | 32.0 | 32.0 | 10.0 | -273.0 | -257.0 | 9.0 | 117.0 |
|---|
| Net Income | | -128.0 | -128.0 | 102.0 | 75.0 | 26.0 | 24.0 | -544.0 | -91.0 | -16.0 | 94.0 | 15.0 | -80.0 | -123.0 | -1,379.0 | -1,379.0 | -764.0 | -70.0 |
| 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 | | 3.0 | 4.0 | 1.0 | 2.0 | 3.0 | 2.0 | 3.0 | 4.0 | 6.0 | 14.0 |
|---|
| Interest Expense | | 15.0 | 18.0 | 15.0 | 14.0 | 15.0 | 14.0 | 15.0 | 15.0 | 16.0 | 2.0 |
|---|
| Other Expense | | -123.0 | -3.0 | -19.0 | 8.0 | 35.0 | 29.0 | 25.0 | 28.0 | -21.0 | -3.0 |
|---|
| IBT | | -99.0 | 16.0 | -24.0 | -5.0 | 27.0 | 21.0 | 27.0 | 35.0 | 9.0 | 14.0 |
|---|
| Income Tax Expense | | 9.0 | 3.0 | 2.0 | 2.0 | 1.0 | 3.0 | 1.0 | 3.0 | 4.0 | -2.0 |
|---|
| Net Income | | -108.0 | 13.0 | -26.0 | -7.0 | 26.0 | 18.0 | 26.0 | 32.0 | 5.0 | 2.0 |
| 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 | $0.77 | $0.33 | $0.30 | $-9.48 | $-2.12 | $-0.37 | $1.76 | $0.35 | $-1.90 | $-2.95 | $-5.07 | $-5.07 | $-2.84 | $-0.26 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.67 | $0.33 | $0.30 | $-9.48 | $-2.12 | $-0.37 | $1.76 | $0.35 | $-1.90 | $-2.95 | $-5.07 | $-5.07 | $-2.84 | $-0.26 |
|---|
| Shares Outstanding | | 89.8 | 89.8 | 80.1 | 79.4 | 79.1 | 78.7 | 57.4 | 43.0 | 42.7 | 42.5 | 42.4 | 42.1 | 41.7 | 271.8 | 271.8 | 269.1 | 268.5 |
|---|
| Diluted Shares Outstanding | | 89.8 | 89.8 | 92.3 | 90.5 | 79.1 | 78.7 | 57.4 | 43.0 | 42.7 | 42.7 | 42.4 | 42.1 | 41.7 | 271.8 | 271.8 | 269.1 | 268.5 |
| 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 | $0.06 | $79.50 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.06 | $79.50 |
|---|
| Shares Outstanding | | 89.8 | 89.8 | 80.9 | 80.6 | 80.1 | 80.1 | 80.1 | 79.7 | 79.6 | 79.5 |
|---|
| Diluted Shares Outstanding | | 89.8 | 89.8 | 80.9 | 80.6 | 80.5 | 92.4 | 92.4 | 91.3 | 79.6 | 79.5 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 260.0 | 201.0 | 255.0 | 217.0 | 362.0 | 196.0 | 233.0 | 246.0 | 344.0 | 433.0 | 547.0 | 712.0 | 844.0 | 1,135.0 | 861.0 | 1,624.0 |
|---|
| Short Term Investments | | 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 Cash & ST Investments | | 260.0 | 201.0 | 255.0 | 217.0 | 362.0 | 196.0 | 233.0 | 246.0 | 344.0 | 433.0 | 547.0 | 712.0 | 844.0 | 1,135.0 | 861.0 | 1,624.0 |
|---|
| Accounts Receivable | | 140.0 | 138.0 | 196.0 | 177.0 | 175.0 | 177.0 | 208.0 | 232.0 | 282.0 | 299.0 | 365.0 | 414.0 | 571.0 | 790.0 | 1,103.0 | 1,259.0 |
|---|
| Inventory | | 232.0 | 219.0 | 217.0 | 237.0 | 219.0 | 206.0 | 215.0 | 236.0 | 276.0 | 236.0 | 314.0 | 349.0 | 358.0 | 543.0 | 607.0 | 696.0 |
|---|
| Other Current Assets | | 28.0 | 37.0 | 44.0 | 48.0 | 49.0 | 39.0 | 36.0 | 51.0 | 56.0 | 18.0 | 28.0 | 30.0 | 55.0 | 35.0 | 74.0 | 101.0 |
|---|
| Total Current Assets | | 660.0 | 595.0 | 712.0 | 681.0 | 807.0 | 627.0 | 706.0 | 878.0 | 958.0 | 1,120.0 | 1,278.0 | 1,550.0 | 1,971.0 | 2,578.0 | 2,703.0 | 3,799.0 |
| 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 | | 168.0 | 155.0 | 158.0 | 201.0 | 214.0 | 251.0 | 262.0 | 267.0 | 246.0 | 223.0 |
|---|
| 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 | | 168.0 | 155.0 | 158.0 | 201.0 | 214.0 | 251.0 | 262.0 | 267.0 | 246.0 | 223.0 |
|---|
| Accounts Receivable | | 146.0 | 149.0 | 149.0 | 138.0 | 143.0 | 139.0 | 139.0 | 196.0 | 191.0 | 162.0 |
|---|
| Inventory | | 236.0 | 238.0 | 236.0 | 219.0 | 241.0 | 232.0 | 230.0 | 217.0 | 239.0 | 252.0 |
|---|
| Other Current Assets | | 42.0 | 32.0 | 34.0 | 37.0 | 44.0 | 38.0 | 46.0 | 44.0 | 36.0 | 35.0 |
|---|
| Total Current Assets | | 592.0 | 574.0 | 577.0 | 595.0 | 642.0 | 660.0 | 677.0 | 712.0 | 712.0 | 672.0 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 206.0 | 216.0 | 199.0 | 193.0 | 187.0 | 200.0 | 230.0 | 246.0 | 314.0 | 298.0 | 426.0 | 524.0 | 684.0 | 693.0 | 895.0 | 1,037.0 |
|---|
| Goodwill | | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 32.0 | 88.0 | 88.0 | 96.0 | 88.0 | 278.0 | 277.0 | 920.0 |
|---|
| Intangible Assets | | 22.0 | 20.0 | 24.0 | 28.0 | 34.0 | 39.0 | 47.0 | 60.0 | 86.0 | 84.0 | 158.0 | 182.0 | 219.0 | 61.0 | 87.0 | 124.0 |
|---|
| Long-Term Investments | | 100.0 | 104.0 | 0.0 | 25.0 | 0.0 | 0.0 | 202.0 | 112.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -695.0 |
|---|
| Other Long-Term Assets | | 1,359.0 | 1,054.0 | 1,408.0 | 1,346.0 | 1,131.0 | 370.0 | 71.0 | 43.0 | 129.0 | 151.0 | 165.0 | 166.0 | 184.0 | 206.0 | 264.0 | 1,088.0 |
|---|
| Total Long-Term Assets | | 1,699.0 | 1,406.0 | 1,643.0 | 1,604.0 | 1,364.0 | 621.0 | 709.0 | 633.0 | 749.0 | 656.0 | 860.0 | 1,006.0 | 1,229.0 | 1,708.0 | 1,975.0 | 3,045.0 |
|---|
| Total Assets | | 2,359.0 | 2,001.0 | 2,355.0 | 2,285.0 | 2,171.0 | 1,248.0 | 1,415.0 | 1,511.0 | 1,707.0 | 1,776.0 | 2,138.0 | 2,556.0 | 3,200.0 | 4,286.0 | 4,678.0 | 6,844.0 |
| 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 | | 235.0 | 238.0 | 227.0 | 216.0 | 218.0 | 206.0 | 202.0 | 199.0 | 194.0 | 191.0 |
|---|
| Goodwill | | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 |
|---|
| Intangible Assets | | 17.0 | 18.0 | 19.0 | 20.0 | 21.0 | 22.0 | 23.0 | 24.0 | 25.0 | 26.0 |
|---|
| Long-Term Investments | | 0.0 | 0.0 | 89.0 | 104.0 | 0.0 | 0.0 | 0.0 | 110.0 | 119.0 | 62.0 |
|---|
| Other Long-Term Assets | | 1,219.0 | 1,091.0 | 1,013.0 | 1,054.0 | 1,495.0 | 1,459.0 | 1,433.0 | 1,298.0 | 1,414.0 | 1,320.0 |
|---|
| Total Long-Term Assets | | 1,483.0 | 1,359.0 | 1,360.0 | 1,406.0 | 1,746.0 | 1,699.0 | 1,670.0 | 1,643.0 | 1,645.0 | 1,549.0 |
|---|
| Total Assets | | 2,075.0 | 1,933.0 | 1,937.0 | 2,001.0 | 2,388.0 | 2,359.0 | 2,347.0 | 2,355.0 | 2,357.0 | 2,221.0 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 128.0 | 120.0 | 125.0 | 134.0 | 153.0 | 118.0 | 153.0 | 149.0 | 198.0 | 193.0 | 195.0 | 212.0 | 281.0 | 432.0 | 706.0 | 959.0 |
|---|
| Short-Term Debt | | 11.0 | 12.0 | 14.0 | 16.0 | 14.0 | 14.0 | 14.0 | 396.0 | 4.0 | 5.0 | 5.0 | 5.0 | 4.0 | 699.0 | 152.0 | 50.0 |
|---|
| Other Current Liabilities | | 99.0 | 94.0 | 107.0 | 103.0 | 99.0 | 118.0 | 155.0 | 199.0 | 187.0 | 199.0 | 220.0 | 334.0 | 552.0 | 848.0 | 1,123.0 | 1,652.0 |
|---|
| Current Liabilities | | 278.0 | 261.0 | 283.0 | 293.0 | 309.0 | 296.0 | 368.0 | 778.0 | 419.0 | 425.0 | 459.0 | 599.0 | 885.0 | 2,104.0 | 2,150.0 | 2,839.0 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 103.0 | 111.0 | 129.0 | 120.0 | 128.0 | 128.0 | 129.0 | 125.0 | 124.0 | 129.0 |
|---|
| Short-Term Debt | | 509.0 | 491.0 | 12.0 | 12.0 | 10.0 | 11.0 | 12.0 | 14.0 | 14.0 | 15.0 |
|---|
| Other Current Liabilities | | 137.0 | 127.0 | 120.0 | 94.0 | 128.0 | 139.0 | 133.0 | 107.0 | 133.0 | 96.0 |
|---|
| Current Liabilities | | 749.0 | 729.0 | 261.0 | 261.0 | 266.0 | 278.0 | 274.0 | 283.0 | 271.0 | 292.0 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 453.0 | 487.0 | 481.0 | 347.0 | 298.0 | 66.0 | 157.0 | 5.0 | 399.0 | 402.0 | 675.0 | 672.0 | 674.0 | 740.0 | 1,363.0 | 1,195.0 |
|---|
| Capital Leases | | 25.0 | 33.0 | 38.0 | 46.0 | 59.0 | 65.0 | 65.0 | 5.0 | 7.0 | 9.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Def. Tax Liability | | 25.0 | 24.0 | 27.0 | 27.0 | 29.0 | 31.0 | 13.0 | 14.0 | 16.0 | 16.0 | 0.0 | 0.0 | 0.0 | 36.0 | 0.0 | 0.0 |
|---|
| Total Liabilities | | 1,184.0 | 1,142.0 | 1,214.0 | 1,041.0 | 1,194.0 | 980.0 | 1,134.0 | 1,341.0 | 1,486.0 | 1,693.0 | 2,035.0 | 2,257.0 | 2,552.0 | 7,963.0 | 7,028.0 | 7,342.0 |
| 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 | | 40.0 | 43.0 | 497.0 | 487.0 | 484.0 | 478.0 | 473.0 | 482.0 | 477.0 | 352.0 |
|---|
| Capital Leases | | 42.0 | 44.0 | 34.0 | 33.0 | 33.0 | 35.0 | 37.0 | 24.0 | 39.0 | 42.0 |
|---|
| Def. Tax Liability | | 0.0 | 0.0 | 0.0 | 24.0 | 0.0 | 0.0 | 0.0 | 27.0 | 27.0 | -10.0 |
|---|
| Total Liabilities | | 1,214.0 | 1,183.0 | 1,154.0 | 1,142.0 | 1,190.0 | 1,184.0 | 1,396.0 | 1,214.0 | 1,190.0 | 1,047.0 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 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 | 978.0 | 978.0 | 978.0 |
|---|
| Retained Earnings | | -437.0 | -393.0 | -495.0 | -570.0 | -596.0 | -620.0 | -79.0 | -200.0 | -174.0 | -268.0 | -283.0 | -204.0 | -81.0 | 2,600.0 | 4,071.0 | 5,586.0 |
|---|
| Comprehensive Income | | 256.0 | -104.0 | 281.0 | 462.0 | 221.0 | -446.0 | -417.0 | -411.0 | -391.0 | -438.0 | -267.0 | -136.0 | 99.0 | -2,616.0 | -2,666.0 | -2,175.0 |
|---|
| Total Common Equity | | 1,175.0 | 859.0 | 1,141.0 | 1,244.0 | 977.0 | 268.0 | 281.0 | 170.0 | 221.0 | 83.0 | 78.0 | 277.0 | 628.0 | -3,679.0 | -2,352.0 | -500.0 |
| 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 | | 1.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 208.0 | 0.0 |
|---|
| Retained Earnings | | -413.0 | -426.0 | -400.0 | -393.0 | -419.0 | -437.0 | -463.0 | -495.0 | -500.0 | -502.0 |
|---|
| Comprehensive Income | | -83.0 | -179.0 | -173.0 | -104.0 | 261.0 | 256.0 | 269.0 | 281.0 | 312.0 | 321.0 |
|---|
| Total Common Equity | | 861.0 | 750.0 | 783.0 | 859.0 | 1,198.0 | 1,175.0 | 951.0 | 1,141.0 | 1,167.0 | 1,174.0 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 489.0 | 499.0 | 495.0 | 363.0 | 312.0 | 80.0 | 171.0 | 401.0 | 403.0 | 407.0 | 680.0 | 677.0 | 678.0 | 1,439.0 | 1,515.0 | 1,245.0 |
|---|
| Book Value | | 1,175.0 | 859.0 | 1,141.0 | 1,244.0 | 977.0 | 268.0 | 281.0 | 170.0 | 221.0 | 83.0 | 103.0 | 299.0 | 648.0 | -3,677.0 | -2,350.0 | -498.0 |
| 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 | | 861.0 | 750.0 | 783.0 | 859.0 | 1,198.0 | 1,175.0 | 951.0 | 1,141.0 | 1,167.0 | 1,174.0 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | 65.0 | -128.0 | 102.0 | 75.0 | 26.0 | 24.0 | -541.0 | 116.0 | -16.0 | 94.0 | 16.0 | -75.0 | -118.0 | -56.0 | -1,303.0 | -767.0 | -58.0 |
|---|
| Depreciation & Amortization | | 27.0 | 29.0 | 28.0 | 30.0 | 29.0 | 31.0 | 37.0 | 55.0 | 73.0 | 80.0 | 105.0 | 145.0 | 199.0 | 193.0 | 242.0 | 294.0 | 378.0 |
|---|
| Stock-Based Compensation | | 6.0 | 5.0 | 6.0 | 7.0 | 5.0 | 7.0 | 15.0 | 7.0 | 6.0 | 9.0 | 8.0 | 18.0 | 8.0 | 0.0 | 28.0 | -90.0 | 94.0 |
|---|
| Change Working Capital | | 25.0 | -1.0 | -4.0 | 16.0 | -93.0 | -15.0 | -17.0 | 47.0 | -59.0 | -44.0 | -8.0 | -82.0 | -160.0 | 612.0 | 86.0 | -502.0 | -552.0 |
|---|
| Change In Accounts Receivable | | 13.0 | 1.0 | 51.0 | -10.0 | -12.0 | -5.0 | 33.0 | 21.0 | 12.0 | 11.0 | 54.0 | 0.0 | 0.0 | -72.0 | 213.0 | 0.0 | 0.0 |
|---|
| Change In Accounts Payable | | -8.0 | -16.0 | -3.0 | -14.0 | -12.0 | 38.0 | -36.0 | 25.0 | -31.0 | -14.0 | 13.0 | 0.0 | 0.0 | -549.0 | 0.0 | 0.0 | 0.0 |
|---|
| Change In Inventories | | 12.0 | 6.0 | -7.0 | 19.0 | -31.0 | -19.0 | 12.0 | 11.0 | -9.0 | -4.0 | 16.0 | 12.0 | 4.0 | 147.0 | 27.0 | 131.0 | -28.0 |
|---|
| Other Non-cash Items | | -140.0 | 572.0 | -138.0 | -89.0 | -80.0 | -93.0 | 311.0 | -234.0 | -84.0 | -77.0 | -149.0 | -107.0 | -62.0 | -1,858.0 | 705.0 | 55.0 | 9.0 |
|---|
| Cash from Operations | | 17.0 | 0.0 | 0.0 | 38.0 | -116.0 | -47.0 | -35.0 | 12.0 | -62.0 | -67.0 | -13.0 | -95.0 | -128.0 | -663.0 | -262.0 | -998.0 | -219.0 |
| 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 | | -108.0 | 13.0 | -26.0 | -7.0 | 26.0 | 18.0 | 26.0 | 32.0 | 5.0 | 2.0 |
|---|
| Depreciation & Amortization | | 8.0 | 7.0 | 7.0 | 7.0 | 7.0 | 8.0 | 6.0 | 7.0 | 7.0 | 7.0 |
|---|
| Stock-Based Compensation | | 1.0 | 0.0 | 1.0 | 2.0 | 1.0 | 1.0 | 1.0 | 3.0 | 1.0 | 1.0 |
|---|
| Change Working Capital | | 28.0 | 2.0 | -8.0 | -23.0 | 15.0 | -28.0 | -15.0 | 24.0 | 33.0 | -34.0 |
|---|
| Change In Accounts Receivable | | -1.0 | 3.0 | 5.0 | -5.0 | 6.0 | -4.0 | -1.0 | 51.0 | -4.0 | -33.0 |
|---|
| Change In Accounts Payable | | -1.0 | 0.0 | -14.0 | 6.0 | -2.0 | 0.0 | -8.0 | 7.0 | 1.0 | -8.0 |
|---|
| Change In Inventories | | 18.0 | 1.0 | 2.0 | -15.0 | 18.0 | -7.0 | -3.0 | -15.0 | 23.0 | 7.0 |
|---|
| Other Non-cash Items | | 558.0 | -1.0 | 34.0 | -17.0 | -45.0 | -21.0 | -23.0 | -50.0 | -28.0 | -20.0 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 17.0 | -10.0 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -40.0 | -34.0 | 0.0 | -32.0 | -31.0 | -21.0 | -17.0 | -15.0 | -33.0 | -38.0 | -41.0 | -43.0 | -43.0 | -39.0 | -69.0 | -128.0 | -149.0 |
|---|
| Acquisitions | | 17.0 | 5.0 | 0.0 | 0.0 | 0.0 | 1.0 | 4.0 | 326.0 | 11.0 | 13.0 | 10.0 | 2.0 | 18.0 | -4.0 | 63.0 | 126.0 | 32.0 |
|---|
| Investments | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 25.0 | 0.0 | 0.0 | -2.0 | -91.0 | -91.0 | -84.0 | -70.0 |
|---|
| Sales of Investment | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.0 | 2.0 | 0.0 | 0.0 | 95.0 | 95.0 | 83.0 | 74.0 |
|---|
| Other Investing Activities | | -15.0 | 0.0 | 0.0 | 0.0 | -25.0 | 0.0 | 0.0 | 0.0 | 0.0 | -25.0 | 8.0 | -10.0 | 68.0 | 799.0 | 27.0 | -22.0 | 1.0 |
|---|
| Cash from Investing | | -23.0 | 0.0 | 0.0 | -32.0 | -56.0 | -20.0 | -13.0 | 311.0 | -22.0 | -24.0 | -21.0 | -51.0 | 41.0 | 760.0 | 25.0 | -25.0 | -112.0 |
| 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 | | -6.0 | -4.0 | -12.0 | -12.0 | -17.0 | -20.0 | -9.0 | -10.0 | -17.0 | -4.0 |
|---|
| Acquisitions | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Investments | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Sales of Investment | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Investing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -32.0 | 0.0 |
|---|
| Cash from Investing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -17.0 | -4.0 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -110.0 | 0.0 | 0.0 | 90.0 | -1.0 | -1.0 | -1.0 | -397.0 | -3.0 | -11.0 | -282.0 | -4.0 | -4.0 | 0.0 | -178.0 | -160.0 | -565.0 |
|---|
| Debt Issued | | 232.0 | 499.0 | 4.0 | 222.0 | 52.0 | 233.0 | -90.0 | 167.0 | 1.0 | 7.0 | 9.0 | 7.0 | 3.0 | -761.0 | 102.0 | 430.0 | 1,810.0 |
|---|
| Issuance of Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 10.0 | 0.0 | 0.0 | 0.0 | 0.0 | 198.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Repurchase of Common Stock | | -1.0 | -7.0 | -1.0 | 0.0 | -1.0 | -101.0 | 0.0 | 0.0 | 0.0 | -1.0 | -3.0 | -1.0 | -1.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Dividends Paid | | -4.0 | 0.0 | 0.0 | -4.0 | -4.0 | -7.0 | -22.0 | -3.0 | -8.0 | -10.0 | -4.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Financing Activities | | 165.0 | 0.0 | 0.0 | -1.0 | 49.0 | 337.0 | 33.0 | 102.0 | 0.0 | -7.0 | 19.0 | 4.0 | -2.0 | -370.0 | 686.0 | 406.0 | 491.0 |
|---|
| Cash from Financing | | 67.0 | 0.0 | 0.0 | 85.0 | 43.0 | 238.0 | 10.0 | -298.0 | -11.0 | -29.0 | -72.0 | -1.0 | -7.0 | -370.0 | 508.0 | 246.0 | -74.0 |
| 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 | -2.0 | 91.0 |
|---|
| Debt Issued | | 549.0 | 15.0 | 25.0 | 10.0 | 5.0 | 5.0 | 4.0 | -10.0 | 6.0 | 215.0 |
|---|
| 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 | | -5.0 | 0.0 | -1.0 | -1.0 | 0.0 | 0.0 | -1.0 | 0.0 | 0.0 | 0.0 |
|---|
| Dividends Paid | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -1.0 | -1.0 |
|---|
| Other Financing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.0 | -1.0 |
|---|
| Cash from Financing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -2.0 | 89.0 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | 87.0 | 141.0 | -76.0 | 91.0 | -137.0 | 167.0 | -34.0 | 23.0 | -102.0 | -109.0 | -113.0 | -165.0 | -132.0 | -291.0 | 274.0 | -763.0 | -400.0 |
|---|
| Closing Cash Balance | | 260.0 | 442.0 | 301.0 | 377.0 | 286.0 | 423.0 | 256.0 | 290.0 | 267.0 | 369.0 | 434.0 | 547.0 | 712.0 | 844.0 | 1,135.0 | 861.0 | 1,624.0 |
| 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 | | 171.0 | 18.0 | -3.0 | -45.0 | -21.0 | -38.0 | -20.0 | 3.0 | 12.0 | 82.0 |
|---|
| Closing Cash Balance | | 442.0 | 271.0 | 253.0 | 256.0 | 301.0 | 322.0 | 360.0 | 380.0 | 267.0 | 374.0 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | -23.0 | 446.0 | -63.0 | 6.0 | -147.0 | -68.0 | -52.0 | -3.0 | -95.0 | -105.0 | -54.0 | -138.0 | -171.0 | -702.0 | -331.0 | -1,126.0 | -368.0 |
|---|
| Real Free Cash Flow | | -29.0 | 441.0 | -69.0 | -1.0 | -152.0 | -75.0 | -67.0 | -10.0 | -101.0 | -114.0 | -62.0 | -156.0 | -179.0 | -702.0 | -359.0 | -1,036.0 | -462.0 |
| 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 | | 483.0 | 17.0 | -4.0 | -50.0 | -13.0 | -41.0 | -16.0 | 7.0 | 0.0 | -14.0 |
|---|
| Real Free Cash Flow | | 482.0 | 17.0 | -5.0 | -52.0 | -14.0 | -42.0 | -17.0 | 4.0 | -1.0 | -15.0 |