Koppers Holdings Inc.
Koppers Holdings Inc.
KOP
Valuace
0
Růst
30
Zdraví
60
Cena
$ 38.50
Dnes
-0.16 (-0.54%)

Výsledovka

Výsledovka
Rozvaha
Peněžní toky
V miliónech (USD)
Revenue TTM 2025202420232022202120202019201820172016201520142013201220112010
Total Revenues1,879.31,879.32,092.12,154.21,980.51,678.61,669.11,772.81,710.21,475.51,416.21,626.91,555.01,478.31,555.01,466.21,245.5
Cost of Revenues1,486.01,486.01,669.51,787.61,635.91,344.51,308.71,430.01,375.11,154.11,127.91,366.71,343.71,264.71,324.61,242.31,055.1
Gross Profit393.3393.3422.6366.6344.6334.1360.4342.8335.1321.4288.3260.2211.3213.6230.4223.9190.4
Revenue 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Total Revenues432.7485.3504.8456.5477.0554.3563.2497.6513.2550.4
Cost of Revenues376.4368.3390.6350.7393.4433.1441.6401.4431.9439.0
Gross Profit56.3117.0114.2105.883.6121.2121.696.281.3111.4
Operating Income TTM 2025202420232022202120202019201820172016201520142013201220112010
R&D Expenses0.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.0
Selling General & Admin Expenses0.00.00.0174.1153.3148.9143.1150.9161.6133.3131.0124.6116.271.775.674.363.3
Depreciation & Amortization64.573.663.157.056.132.362.961.750.849.852.959.044.041.628.248.828.1
Total Operating Expenses154.9154.9274.4174.1209.4206.6197.2206.0212.4183.1183.9183.6160.2113.3103.8101.291.4
Operating Income180.0238.4148.2195.2137.7156.5156.7130.8110.4112.186.4-29.633.2100.3126.6122.799.0
Operating Income TTM 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
R&D Expenses0.00.00.00.00.00.00.00.00.00.0
Selling General & Admin Expenses0.00.00.00.00.00.00.00.045.043.8
Depreciation & Amortization20.08.518.018.012.417.918.216.114.314.3
Total Operating Expenses-64.265.275.178.877.271.564.161.645.058.1
Operating Income62.151.839.127.06.449.757.534.636.353.3
Net Income TTM 2025202420232022202120202019201820172016201520142013201220112010
Interest Income0.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.0
Interest Expense66.166.176.271.044.840.548.962.556.342.550.850.739.126.827.927.227.1
Other Expense-157.2-157.2-78.9-70.6-42.3-36.9-46.6-61.9-11.6-35.5-15.1-106.0-17.93.51.90.71.9
IBT81.281.269.3124.695.4119.6110.168.954.860.338.5-80.1-5.977.0100.696.273.8
Income Tax Expense25.225.220.734.831.634.521.01.426.029.011.4-4.234.136.833.338.729.1
Net Income56.056.052.489.263.485.289.166.623.429.129.3-72.0-32.440.465.636.944.1
Net Income TTM 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Interest Income0.00.00.00.00.00.00.00.00.019.0
Interest Expense15.516.717.316.618.320.220.617.117.719.0
Other Expense-81.8-16.0-15.2-44.2-21.1-20.1-20.5-17.2-17.5-18.8
IBT38.735.823.9-17.2-14.729.637.017.419.734.5
Income Tax Expense9.012.07.5-3.3-4.510.610.24.46.78.3
Net Income29.723.816.4-13.9-10.222.826.813.012.926.3
Per Share Data TTM 2025202420232022202120202019201820172016201520142013201220112010
EPS$0.00$0.00$0.00$4.28$3.02$4.00$4.24$3.22$1.12$1.40$1.42$-3.51$-1.58$1.96$3.17$1.79$2.14
EPS Diluted$0.00$0.00$0.00$4.14$2.97$3.88$4.17$3.16$1.10$1.32$1.39$-3.51$-1.58$1.94$3.13$1.77$2.13
Shares Outstanding19.919.920.720.821.021.221.020.720.920.820.620.520.520.620.720.620.5
Diluted Shares Outstanding20.420.421.321.521.321.921.421.121.322.021.120.520.520.820.920.820.7
Per Share Data TTM 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
EPS$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.62$1.26
EPS Diluted$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.59$1.21
Shares Outstanding19.919.719.920.420.320.420.921.120.820.8
Diluted Shares Outstanding20.420.220.220.420.321.421.621.921.721.7
Current Assets TTM 202420232022202120202019201820172016201520142013201220112010
Cash And Equivalents48.943.966.533.345.538.533.040.660.320.821.851.182.266.754.135.3
Short Term Investments0.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.0
Total Cash & ST Investments48.943.966.533.345.538.533.040.660.320.821.851.182.266.754.135.3
Accounts Receivable224.1191.8202.4215.7182.8176.3165.8192.5160.9149.5169.1208.2176.4173.8183.2140.8
Inventory402.3404.6395.7355.7313.8295.8299.1284.7236.9228.7226.4241.2168.8195.8159.0165.4
Other Current Assets46.140.334.429.025.015.421.622.548.639.127.030.335.729.821.823.0
Total Current Assets721.4680.6699.0636.8628.1564.5519.5540.3506.7438.1444.3541.3473.1481.2427.4370.4
Current Assets 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Cash And Equivalents37.938.433.343.944.548.949.066.553.548.2
Short Term Investments0.00.00.00.00.00.00.02.84.20.0
Total Cash & ST Investments37.938.433.343.944.548.949.066.553.548.2
Accounts Receivable192.1211.7204.8191.8238.0224.1218.3202.4241.7258.3
Inventory400.3405.4403.4404.6405.9402.3399.0395.7369.6373.1
Other Current Assets52.552.550.340.341.746.141.434.434.733.9
Total Current Assets682.8708.0691.8680.6730.1721.4707.7699.0699.5713.5
Long-Term Assets TTM 202420232022202120202019201820172016201520142013201220112010
Net Property, Plant & Equipment760.3750.6722.2643.6580.3511.6528.9417.9328.0280.8277.8299.7197.0161.1155.6168.2
Goodwill319.0317.1294.4294.0296.0297.8296.1296.5188.2186.4186.6247.272.775.672.172.1
Intangible Assets127.2119.0102.2116.1131.5149.8168.4188.0129.6141.9156.1167.70.015.30.00.0
Long-Term Investments2.81.00.00.00.031.90.00.00.00.00.05.06.65.84.94.7
Other Long-Term Assets7.913.57.39.211.024.628.021.729.313.224.025.226.229.126.427.7
Total Long-Term Assets1,226.61,209.61,136.51,074.61,033.81,034.11,045.1939.6693.5649.4681.1752.6311.8298.8303.3298.8
Total Assets1,948.01,890.21,835.51,711.41,661.91,598.61,564.61,479.91,200.21,087.51,125.41,293.9784.9780.0730.7669.2
Long-Term Assets 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Net Property, Plant & Equipment751.4755.8742.5750.6765.0760.3726.3722.2692.1679.0
Goodwill317.3319.0317.7317.1319.8319.0293.1294.4292.9293.8
Intangible Assets107.6111.5115.2119.0123.2127.298.5102.2105.2108.9
Long-Term Investments2.10.01.21.02.02.82.40.02.91.5
Other Long-Term Assets24.828.114.113.59.67.97.57.36.97.7
Total Long-Term Assets1,212.01,222.81,199.01,209.61,229.51,226.61,137.61,136.51,110.71,102.2
Total Assets1,894.81,930.81,890.81,890.21,959.61,948.01,845.31,835.51,810.21,815.7
Current Liabilities TTM 202420232022202120202019201820172016201520142013201220112010
Accounts Payable184.0179.1202.9207.4171.9154.1169.9177.2141.9144.2140.8120.6107.6103.5102.187.9
Short-Term Debt28.831.650.820.523.331.332.311.611.442.639.943.90.00.00.01.0
Other Current Liabilities72.1115.172.296.190.5106.794.0109.9127.9106.399.8127.687.577.768.360.5
Current Liabilities284.9325.8325.9324.0285.7292.1296.2298.7281.2293.1280.5292.1195.1181.2170.4149.4
Current Liabilities 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Accounts Payable156.3168.7148.2179.1169.5184.0195.2202.9205.6195.0
Short-Term Debt32.231.631.631.630.728.826.250.848.847.4
Other Current Liabilities71.372.082.4115.186.872.187.572.258.551.7
Current Liabilities259.8272.3262.2325.8287.0284.9308.9325.9312.9294.1
Long-Term Liabilities TTM 202420232022202120202019201820172016201520142013201220112010
Long-Term Debt986.7990.3902.8884.0851.8847.1983.6978.8665.6619.8694.9806.6303.1296.1302.1295.4
Capital Leases65.291.190.386.891.6102.5114.70.00.00.00.00.00.00.00.00.0
Def. Tax Liability28.925.925.921.533.421.37.46.87.36.35.710.214.70.00.00.0
Total Liabilities1,434.71,401.21,332.51,308.41,251.11,252.61,405.91,412.91,094.41,052.91,137.81,210.0595.1611.9623.5569.3
Long-Term Liabilities 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Long-Term Debt996.01,037.91,037.6990.31,041.91,051.9928.5902.8921.61,027.2
Capital Leases0.0101.788.491.191.765.263.467.484.284.2
Def. Tax Liability36.836.235.125.927.328.928.125.922.922.0
Total Liabilities1,348.91,403.71,392.51,401.21,427.01,434.71,335.41,332.51,334.21,359.1
Total Common Equity TTM 202420232022202120202019201820172016201520142013201220112010
Common Stock0.30.30.30.20.20.20.20.20.20.20.20.20.20.20.20.2
Retained Earnings480.7490.3444.0360.2300.9215.893.827.27.4-24.7-54.018.071.352.06.7-11.7
Comprehensive Income-91.1-120.6-88.8-97.3-40.0-15.9-77.7-87.2-40.1-68.6-79.8-60.3-10.2-22.0-30.2-12.3
Total Common Equity509.2488.7498.9399.4406.6341.7147.356.299.930.4-18.570.0169.8150.694.888.7
Total Common Equity 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Common Stock0.30.30.30.30.30.30.30.30.20.2
Retained Earnings511.4489.3474.5490.3502.0480.7455.4444.0432.4407.3
Comprehensive Income-63.3-61.2-83.3-120.6-84.5-91.1-95.3-88.8-103.3-95.1
Total Common Equity545.6526.8498.0488.7532.3509.2505.8498.9472.0452.6
Other TTM 202420232022202120202019201820172016201520142013201220112010
Total Debt1,080.71,021.9930.7904.5875.1878.41,015.9990.4677.0662.4734.8850.5303.1296.1302.1296.4
Book Value513.3489.0503.0403.0410.8346.0158.767.0105.834.6-12.483.9189.8168.1107.299.9
Other 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Total Debt0.30.30.30.30.34.14.14.14.04.0
Book Value545.6526.8498.0488.7532.3509.2505.8498.9472.0452.6
Cash Flow From Operating Activities TTM 2025202420232022202120202019201820172016201520142013201220112010
Net Income78.956.048.689.263.284.9121.067.429.230.527.7-76.0-39.440.167.237.644.5
Depreciation & Amortization62.973.667.557.056.157.754.155.150.849.852.959.044.041.628.248.828.1
Stock-Based Compensation20.413.820.817.313.213.011.312.112.510.68.93.84.74.36.95.33.3
Change Working Capital-4.9-41.4-44.2-26.4-45.2-44.8-16.614.0-16.73.621.744.222.526.3-19.4-5.725.4
Change In Accounts Receivable36.030.98.114.9-32.3-12.7-11.525.4-7.7-16.012.734.113.42.9-0.2-33.2-19.1
Change In Accounts Payable-10.0-57.2-19.4-0.432.720.9-25.3-3.130.8-13.65.025.0-10.64.9-0.115.39.7
Change In Inventories-16.910.4-6.3-37.2-41.8-24.38.7-14.8-18.30.7-3.3-4.3-14.021.6-26.55.18.2
Other Non-cash Items114.79.223.93.312.3-24.7-52.1-22.4-6.65.78.4112.71.2-14.2-13.12.2-1.0
Cash from Operations163.10.00.0146.1102.3103.0127.1115.378.3101.8119.5127.735.5117.677.876.9105.3
Cash Flow From Operating Activities 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Net Income29.723.816.4-13.9-10.219.026.813.012.926.2
Depreciation & Amortization20.017.618.018.015.317.918.216.114.314.3
Stock-Based Compensation3.12.41.76.64.75.25.55.44.35.2
Change Working Capital3.410.311.3-66.439.6-20.5-22.0-41.328.535.5
Change In Accounts Receivable34.410.6-3.0-11.140.2-11.4-2.5-18.242.414.3
Change In Accounts Payable-35.2-8.719.5-32.811.9-14.2-12.8-4.3-4.711.8
Change In Inventories-3.54.45.54.0-11.01.611.3-8.2-20.40.4
Other Non-cash Items-20.8-5.12.432.723.57.7-1.3-6.02.5-0.3
Cash from Operations0.00.00.00.00.00.00.00.066.681.6
Cash Flow From Investing Activities TTM 2025202420232022202120202019201820172016201520142013201220112010
Capital Expenditure-101.3-55.0-77.4-120.5-105.3-125.0-69.8-37.2-109.7-67.5-49.9-40.7-83.8-72.9-28.9-33.2-29.9
Acquisitions-101.10.0-99.30.0-14.70.00.00.4-268.21.5-3.8-0.4-496.20.6-13.2-0.6-35.5
Investments0.00.00.00.00.00.00.00.00.00.00.00.00.00.00.0-11.70.0
Sales of Investment0.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.0
Other Investing Activities5.40.00.04.55.235.575.43.01.59.50.00.00.00.02.20.82.0
Cash from Investing-197.00.00.0-116.0-114.8-89.55.6-33.8-376.4-56.5-53.7-41.1-580.0-72.3-39.9-44.7-63.4
Cash Flow From Investing Activities 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Capital Expenditure-16.6-12.0-12.1-14.3-18.6-15.4-17.1-26.3-29.2-28.7
Acquisitions-7.612.40.0-7.60.10.4-99.80.0-2.20.3
Investments0.00.00.00.00.00.00.00.00.00.0
Sales of Investment0.00.00.00.00.00.00.00.00.00.0
Other Investing Activities0.00.00.00.00.00.00.00.03.70.7
Cash from Investing0.00.00.00.00.00.00.00.0-27.7-27.7
Cash Flow From Financing Activities TTM 2025202420232022202120202019201820172016201520142013201220112010
Debt Repaid-217.10.00.023.1-2.0-10.1-128.0-90.8-20.3-1,197.8-657.1-726.6-368.0-97.9-265.8-212.6-0.2
Debt Issued307.41,021.991.249.331.46.8-9.5116.3333.71,212.4584.7610.9915.4104.9259.8218.3296.6
Issuance of Common Stock12.20.00.09.91.12.41.14.02.92.70.4613.20.70.21.60.30.1
Repurchase of Common Stock-53.3-38.2-50.8-20.1-23.6-11.5-1.6-0.9-31.8-5.2-0.3-0.3-2.0-17.5-8.2-0.3-0.9
Dividends Paid-5.60.00.0-5.0-4.20.00.00.0-334.9-1,205.4-595.7-8.7-20.4-21.1-19.5-18.2-23.1
Other Financing Activities-42.50.00.0-5.333.515.2-0.2-1.0666.92,399.81,190.0-1.0905.8106.0264.6217.5-40.2
Cash from Financing35.60.00.02.64.8-4.0-128.7-88.7282.8-5.9-62.7-123.4516.1-30.3-27.3-13.3-64.3
Cash Flow From Financing Activities 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Debt Repaid0.00.00.00.00.00.00.00.0-24.2-43.2
Debt Issued1,028.2-41.30.347.3-50.7-8.1126.024.06.90.8
Issuance of Common Stock0.00.00.00.00.00.00.00.06.71.4
Repurchase of Common Stock-4.9-4.1-10.1-19.1-1.3-10.4-32.2-6.9-10.3-3.9
Dividends Paid0.00.00.00.00.00.00.00.0-1.2-1.3
Other Financing Activities0.00.00.00.00.00.00.00.00.00.0
Cash from Financing0.00.00.00.00.00.00.00.0-29.0-47.0
Cash position TTM 2025202420232022202120202019201820172016201520142013201220112010
Net Change in Cash0.7-5.9-22.633.2-12.27.06.2-7.6-19.739.5-1.0-29.3-31.115.512.618.8-23.1
Closing Cash Balance48.938.043.966.533.345.538.533.040.660.320.821.851.182.266.754.135.3
Cash position 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Net Change in Cash0.1-0.55.1-10.6-0.6-4.4-0.1-17.513.05.3
Closing Cash Balance38.037.938.433.343.944.548.949.066.553.5
Free Cash Flow TTM 2025202420232022202120202019201820172016201520142013201220112010
Free Cash Flow61.867.542.025.6-3.0-22.057.378.1-31.434.369.687.0-48.344.748.943.775.4
Real Free Cash Flow41.453.721.28.3-16.2-35.046.066.0-43.923.760.783.2-53.040.442.038.472.1
Free Cash Flow 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Free Cash Flow28.537.638.4-37.056.114.410.1-38.637.452.9
Real Free Cash Flow25.435.236.7-43.651.49.24.6-44.033.147.7
Akciový screener
Kalendář zisků
Super investoři
Porovnání akcií
preloader