LIGHT.AS
Výsledovka
Rozvaha
Peněžní toky
V miliónech (EUR)
| Revenue |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 |
| Total Revenues | | 5,765.0 | 5,765.0 | 6,143.0 | 6,704.0 | 7,514.0 | 6,860.0 | 6,502.0 | 6,247.0 | 6,357.0 | 6,965.0 | 7,115.0 | 7,465.0 | 6,981.0 | 7,129.0 |
|---|
| Cost of Revenues | | 3,455.0 | 3,455.0 | 3,701.0 | 4,146.0 | 4,781.0 | 4,189.0 | 4,004.0 | 3,940.0 | 3,976.0 | 4,264.0 | 4,438.0 | 4,810.0 | 4,671.0 | 4,573.0 |
|---|
| Gross Profit | | 2,310.0 | 2,310.0 | 2,442.0 | 2,558.0 | 2,733.0 | 2,671.0 | 2,498.0 | 2,307.0 | 2,381.0 | 2,701.0 | 2,677.0 | 2,655.0 | 2,310.0 | 2,556.0 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 1,492.0 | 1,407.0 | 1,418.0 | 1,448.0 | 1,655.0 | 1,537.0 | 1,483.0 | 1,468.0 | 1,734.0 | 1,649.0 |
|---|
| Cost of Revenues | | 890.0 | 852.0 | 851.0 | 862.0 | 1,002.0 | 918.0 | 884.0 | 862.0 | 1,048.0 | 1,014.0 |
|---|
| Gross Profit | | 602.0 | 555.0 | 567.0 | 586.0 | 653.0 | 619.0 | 599.0 | 606.0 | 686.0 | 635.0 |
| Operating Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 |
| R&D Expenses | | 0.0 | 0.0 | 0.0 | 308.0 | 295.0 | 286.0 | 307.0 | 283.0 | 312.0 | 354.0 | 353.0 | 366.0 | 395.0 | 375.0 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 1,882.0 | 1,927.0 | 1,882.0 | 1,781.0 | 1,637.0 | 1,675.0 | 1,959.0 | 1,998.0 | 1,984.0 | 1,880.0 | 1,955.0 |
|---|
| Depreciation & Amortization | | 248.0 | 227.0 | 255.0 | 241.0 | 318.0 | 305.0 | 332.0 | 278.0 | 231.0 | 286.0 | 291.0 | 315.0 | 381.0 | 390.0 |
|---|
| Total Operating Expenses | | 1,881.0 | 1,844.0 | 1,965.0 | 2,189.0 | 2,222.0 | 2,168.0 | 2,088.0 | 1,920.0 | 1,992.0 | 2,317.0 | 2,356.0 | 2,350.0 | 2,275.0 | 2,330.0 |
|---|
| Operating Income | | 419.0 | 466.0 | 477.0 | 369.0 | 528.0 | 514.0 | 416.0 | 401.0 | 410.0 | 441.0 | 369.0 | 331.0 | 41.0 | 213.0 |
| 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 | 93.0 | 70.0 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 503.0 | 443.0 |
|---|
| Depreciation & Amortization | | 72.0 | 58.0 | 57.0 | 61.0 | 63.0 | 60.0 | 64.0 | 68.0 | 69.0 | 66.0 |
|---|
| Total Operating Expenses | | 457.0 | 439.0 | 484.0 | 501.0 | 474.0 | 482.0 | 498.0 | 502.0 | 596.0 | 513.0 |
|---|
| Operating Income | | 135.0 | 116.0 | 83.0 | 85.0 | 179.0 | 137.0 | 101.0 | 104.0 | 89.0 | 131.0 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 |
| Interest Income | | 21.0 | 22.0 | 42.0 | 13.0 | 10.0 | 14.0 | 16.0 | 14.0 | 16.0 | 7.0 | 6.0 | 3.0 | 3.0 | 3.0 |
|---|
| Interest Expense | | 83.0 | 83.0 | 124.0 | 83.0 | 59.0 | 46.0 | 54.0 | 43.0 | 44.0 | 41.0 | 49.0 | 7.0 | 9.0 | 4.0 |
|---|
| Other Expense | | -97.0 | -145.0 | -83.0 | -101.0 | 150.0 | -24.0 | -54.0 | -41.0 | -43.0 | -43.0 | -67.0 | -8.0 | -6.0 | -1.0 |
|---|
| IBT | | 322.0 | 321.0 | 394.0 | 268.0 | 678.0 | 490.0 | 362.0 | 360.0 | 367.0 | 398.0 | 302.0 | 323.0 | 35.0 | 212.0 |
|---|
| Income Tax Expense | | 62.0 | 62.0 | 60.0 | 53.0 | 145.0 | 83.0 | 27.0 | 93.0 | 106.0 | 117.0 | 119.0 | 83.0 | 66.0 | 45.0 |
|---|
| Net Income | | 254.0 | 254.0 | 328.0 | 203.0 | 523.0 | 397.0 | 325.0 | 262.0 | 263.0 | 294.0 | 189.0 | 226.0 | -22.0 | 168.0 |
| 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 | | 5.0 | 4.0 | 4.0 | 8.0 | 9.0 | 7.0 | 11.0 | 15.0 | 14.0 | 7.0 |
|---|
| Interest Expense | | 21.0 | 19.0 | 21.0 | 22.0 | 33.0 | 29.0 | 32.0 | 31.0 | 32.0 | 29.0 |
|---|
| Other Expense | | -53.0 | -13.0 | -17.0 | -14.0 | -23.0 | -23.0 | -24.0 | -16.0 | -18.0 | -22.0 |
|---|
| IBT | | 82.0 | 103.0 | 66.0 | 71.0 | 156.0 | 114.0 | 77.0 | 48.0 | 71.0 | 109.0 |
|---|
| Income Tax Expense | | 22.0 | 27.0 | 9.0 | 4.0 | 37.0 | 6.0 | 13.0 | 4.0 | 12.0 | 26.0 |
|---|
| Net Income | | 58.0 | 74.0 | 55.0 | 67.0 | 116.0 | 106.0 | 62.0 | 44.0 | 56.0 | 81.0 |
| Per Share Data |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 |
| EPS | | €0.00 | €0.00 | €0.00 | €1.61 | €4.18 | €3.18 | €2.58 | €2.08 | €1.96 | €2.04 | €1.26 | €1.51 | €-0.15 | €1.12 |
|---|
| EPS Diluted | | €0.00 | €0.00 | €0.00 | €1.59 | €4.10 | €3.09 | €2.51 | €2.06 | €1.95 | €2.04 | €1.26 | €1.51 | €-0.15 | €1.12 |
|---|
| Shares Outstanding | | 120.1 | 123.1 | 126.2 | 126.0 | 125.0 | 125.0 | 126.2 | 126.0 | 134.3 | 143.8 | 150.0 | 150.0 | 150.0 | 150.0 |
|---|
| Diluted Shares Outstanding | | 122.0 | 124.8 | 127.5 | 127.3 | 127.6 | 128.6 | 129.7 | 127.6 | 134.7 | 144.2 | 150.0 | 150.0 | 150.0 | 150.0 |
| 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 | $0.44 | $0.64 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.44 | $0.64 |
|---|
| Shares Outstanding | | 120.1 | 121.3 | 124.3 | 125.0 | 126.2 | 126.2 | 126.2 | 126.3 | 126.3 | 126.3 |
|---|
| Diluted Shares Outstanding | | 122.0 | 125.4 | 125.4 | 125.0 | 127.4 | 126.2 | 127.8 | 125.7 | 127.3 | 126.3 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 |
| Cash And Equivalents | | 567.0 | 633.0 | 1,158.0 | 676.0 | 852.0 | 1,032.0 | 847.0 | 676.0 | 942.0 | 1,040.0 | 83.0 | 75.0 | 49.0 | 58.0 |
|---|
| Short Term Investments | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 36.0 | 37.0 | -32.0 | -20.0 | -10.0 | 2.0 | -8.0 |
|---|
| Total Cash & ST Investments | | 567.0 | 633.0 | 1,158.0 | 676.0 | 852.0 | 1,032.0 | 847.0 | 712.0 | 979.0 | 1,040.0 | 83.0 | 75.0 | 51.0 | 58.0 |
|---|
| Accounts Receivable | | 1,073.0 | 1,118.0 | 966.0 | 1,194.0 | 1,268.0 | 1,286.0 | 1,291.0 | 1,378.0 | 0.0 | 1,682.0 | 0.0 | 0.0 | 1,411.0 | 0.0 |
|---|
| Inventory | | 1,074.0 | 1,035.0 | 1,050.0 | 1,361.0 | 1,410.0 | 885.0 | 874.0 | 878.0 | 924.0 | 886.0 | 988.0 | 996.0 | 983.0 | 954.0 |
|---|
| Other Current Assets | | 179.0 | 178.0 | 264.0 | 160.0 | 190.0 | 173.0 | 162.0 | 1.0 | 1,469.0 | 52.0 | 1,713.0 | 1,655.0 | 52.0 | 1,323.0 |
|---|
| Total Current Assets | | 2,893.0 | 2,964.0 | 3,438.0 | 3,391.0 | 3,720.0 | 3,376.0 | 3,174.0 | 2,969.0 | 3,372.0 | 3,660.0 | 2,784.0 | 2,726.0 | 2,497.0 | 2,335.0 |
| Current Assets |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Cash And Equivalents | | 396.0 | 644.0 | 633.0 | 612.0 | 567.0 | 1,403.0 | 1,158.0 | 689.0 | 584.0 | 694.0 |
|---|
| Short Term Investments | | 3.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2.0 | 0.0 | 0.0 | 1,354.0 |
|---|
| Total Cash & ST Investments | | 399.0 | 644.0 | 633.0 | 612.0 | 567.0 | 1,403.0 | 1,160.0 | 689.0 | 584.0 | 694.0 |
|---|
| Accounts Receivable | | 998.0 | 1,022.0 | 1,118.0 | 1,093.0 | 1,073.0 | 1,043.0 | 966.0 | 1,093.0 | 1,002.0 | 1,076.0 |
|---|
| Inventory | | 997.0 | 1,023.0 | 1,035.0 | 1,089.0 | 1,074.0 | 1,064.0 | 1,050.0 | 1,247.0 | 1,288.0 | 1,337.0 |
|---|
| Other Current Assets | | 251.0 | 180.0 | 178.0 | 163.0 | 248.0 | 233.0 | 264.0 | 252.0 | 276.0 | 201.0 |
|---|
| Total Current Assets | | 2,583.0 | 2,869.0 | 2,964.0 | 2,957.0 | 2,893.0 | 3,682.0 | 3,438.0 | 3,281.0 | 3,150.0 | 3,308.0 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 |
| Net Property, Plant & Equipment | | 608.0 | 568.0 | 633.0 | 699.0 | 726.0 | 708.0 | 644.0 | 431.0 | 491.0 | 566.0 | 634.0 | 722.0 | 830.0 | 907.0 |
|---|
| Goodwill | | 2,838.0 | 2,903.0 | 2,755.0 | 2,861.0 | 2,464.0 | 2,251.0 | 1,943.0 | 1,771.0 | 1,694.0 | 1,899.0 | 1,844.0 | 1,676.0 | 1,458.0 | 1,564.0 |
|---|
| Intangible Assets | | 623.0 | 608.0 | 641.0 | 699.0 | 730.0 | 774.0 | 442.0 | 492.0 | 563.0 | 768.0 | 856.0 | 906.0 | 772.0 | 948.0 |
|---|
| Long-Term Investments | | 53.0 | 45.0 | 103.0 | 0.0 | 70.0 | 67.0 | 63.0 | -5.0 | -13.0 | 62.0 | 51.0 | 57.0 | 47.0 | 57.0 |
|---|
| Other Long-Term Assets | | 24.0 | 26.0 | 32.0 | 218.0 | 65.0 | 61.0 | 65.0 | 123.0 | 131.0 | 28.0 | 15.0 | 4.0 | 14.0 | 10.0 |
|---|
| Total Long-Term Assets | | 4,531.0 | 4,636.0 | 4,566.0 | 4,895.0 | 4,536.0 | 4,334.0 | 3,541.0 | 3,211.0 | 3,306.0 | 3,795.0 | 3,659.0 | 3,606.0 | 3,333.0 | 3,671.0 |
|---|
| Total Assets | | 7,424.0 | 7,600.0 | 8,004.0 | 8,286.0 | 8,256.0 | 7,710.0 | 6,715.0 | 6,181.0 | 6,678.0 | 7,455.0 | 6,443.0 | 6,332.0 | 5,830.0 | 6,006.0 |
| Long-Term Assets |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Net Property, Plant & Equipment | | 563.0 | 541.0 | 568.0 | 571.0 | 608.0 | 618.0 | 633.0 | 662.0 | 665.0 | 687.0 |
|---|
| Goodwill | | 2,604.0 | 2,810.0 | 2,903.0 | 2,732.0 | 2,838.0 | 2,813.0 | 2,755.0 | 2,885.0 | 2,785.0 | 2,830.0 |
|---|
| Intangible Assets | | 537.0 | 580.0 | 608.0 | 589.0 | 623.0 | 636.0 | 641.0 | 676.0 | 669.0 | 677.0 |
|---|
| Long-Term Investments | | 34.0 | 39.0 | 45.0 | 49.0 | 53.0 | 56.0 | 101.0 | 107.0 | 107.0 | 120.0 |
|---|
| Other Long-Term Assets | | 27.0 | 27.0 | 26.0 | 27.0 | 24.0 | 23.0 | 34.0 | 41.0 | 32.0 | 33.0 |
|---|
| Total Long-Term Assets | | 4,132.0 | 4,377.0 | 4,636.0 | 4,353.0 | 4,531.0 | 4,539.0 | 4,566.0 | 4,785.0 | 4,673.0 | 4,775.0 |
|---|
| Total Assets | | 6,715.0 | 7,246.0 | 7,600.0 | 7,310.0 | 7,424.0 | 8,221.0 | 8,004.0 | 8,066.0 | 7,822.0 | 8,084.0 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 |
| Accounts Payable | | 1,500.0 | 1,042.0 | 950.0 | 1,242.0 | 1,611.0 | 1,089.0 | 1,047.0 | 953.0 | 1,001.0 | 1,024.0 | 1,051.0 | 884.0 | 887.0 | 889.0 |
|---|
| Short-Term Debt | | 574.0 | 416.0 | 1,038.0 | 83.0 | 77.0 | 86.0 | 96.0 | 78.0 | 140.0 | 157.0 | 86.0 | 49.0 | 2.0 | 4.0 |
|---|
| Other Current Liabilities | | 460.0 | 770.0 | 831.0 | 1,042.0 | 214.0 | 214.0 | 183.0 | 54.0 | 35.0 | 37.0 | 42.0 | 28.0 | 32.0 | 56.0 |
|---|
| Current Liabilities | | 2,555.0 | 2,423.0 | 3,027.0 | 2,367.0 | 2,824.0 | 2,266.0 | 2,155.0 | 1,970.0 | 2,216.0 | 2,357.0 | 2,190.0 | 1,939.0 | 1,900.0 | 1,948.0 |
| Current Liabilities |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Accounts Payable | | 1,392.0 | 1,448.0 | 1,588.0 | 1,548.0 | 1,500.0 | 1,486.0 | 950.0 | 1,672.0 | 1,608.0 | 1,710.0 |
|---|
| Short-Term Debt | | 416.0 | 420.0 | 416.0 | 567.0 | 553.0 | 1,247.0 | 1,038.0 | 759.0 | 481.0 | 83.0 |
|---|
| Other Current Liabilities | | 379.0 | 404.0 | 400.0 | 405.0 | 439.0 | 447.0 | 1,019.0 | 157.0 | 201.0 | 413.0 |
|---|
| Current Liabilities | | 2,203.0 | 2,289.0 | 2,423.0 | 2,544.0 | 2,555.0 | 3,218.0 | 3,027.0 | 2,845.0 | 2,869.0 | 2,233.0 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 |
| Long-Term Debt | | 1,158.0 | 1,137.0 | 1,192.0 | 1,950.0 | 1,931.0 | 2,221.0 | 1,369.0 | 1,187.0 | 1,170.0 | 1,224.0 | 2.0 | 41.0 | 6.0 | 5.0 |
|---|
| Capital Leases | | 229.0 | 207.0 | 171.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 17.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Def. Tax Liability | | 18.0 | 112.0 | 20.0 | 25.0 | 27.0 | 22.0 | 28.0 | 19.0 | 27.0 | 35.0 | 126.0 | 150.0 | 132.0 | 155.0 |
|---|
| Total Liabilities | | 4,459.0 | 4,333.0 | 5,058.0 | 5,221.0 | 5,660.0 | 5,391.0 | 4,392.0 | 4,063.0 | 4,358.0 | 4,647.0 | 2,827.0 | 2,749.0 | 2,531.0 | 2,717.0 |
| Long-Term Liabilities |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Long-Term Debt | | 1,178.0 | 1,134.0 | 1,137.0 | 1,141.0 | 1,387.0 | 1,158.0 | 1,192.0 | 1,270.0 | 1,516.0 | 1,942.0 |
|---|
| Capital Leases | | 0.0 | 0.0 | 207.0 | 0.0 | 229.0 | 0.0 | 171.0 | 0.0 | 249.0 | 0.0 |
|---|
| Def. Tax Liability | | 15.0 | 17.0 | 112.0 | 18.0 | 18.0 | 19.0 | 20.0 | 25.0 | 23.0 | 24.0 |
|---|
| Total Liabilities | | 4,019.0 | 4,074.0 | 4,333.0 | 4,407.0 | 4,459.0 | 5,131.0 | 5,058.0 | 4,982.0 | 4,968.0 | 5,031.0 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 |
| Common Stock | | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 2.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Retained Earnings | | 760.0 | 988.0 | 851.0 | 864.0 | 491.0 | 387.0 | 53.0 | -37.0 | 287.0 | 139.0 | 226.0 | -22.0 | 168.0 | 0.0 |
|---|
| Comprehensive Income | | 32.0 | 109.0 | -73.0 | 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 | | 2,844.0 | 3,162.0 | 2,817.0 | 2,920.0 | 2,458.0 | 2,195.0 | 2,181.0 | 2,040.0 | 2,241.0 | 2,704.0 | 3,513.0 | 3,495.0 | 3,297.0 | 3,288.0 |
| Total Common Equity |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Common Stock | | 1.0 | 0.0 | 1.0 | 2,798.0 | 1.0 | 2,959.0 | 1.0 | 2,940.0 | 1.0 | 0.0 |
|---|
| Retained Earnings | | 905.0 | 0.0 | 988.0 | 0.0 | 760.0 | 0.0 | 851.0 | 0.0 | 722.0 | 0.0 |
|---|
| Comprehensive Income | | -327.0 | 0.0 | 109.0 | 0.0 | 32.0 | 0.0 | -73.0 | 0.0 | -38.0 | 2,920.0 |
|---|
| Total Common Equity | | 2,602.0 | 3,072.0 | 3,162.0 | 2,798.0 | 2,844.0 | 2,959.0 | 2,817.0 | 2,940.0 | 2,717.0 | 2,907.0 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 |
| Total Debt | | 1,732.0 | 1,553.0 | 2,230.0 | 2,033.0 | 2,008.0 | 2,307.0 | 1,465.0 | 1,265.0 | 1,310.0 | 1,381.0 | 88.0 | 90.0 | 8.0 | 9.0 |
|---|
| Book Value | | 2,965.0 | 3,267.0 | 2,946.0 | 3,065.0 | 2,596.0 | 2,319.0 | 2,323.0 | 2,118.0 | 2,320.0 | 2,808.0 | 3,616.0 | 3,583.0 | 3,299.0 | 3,289.0 |
| Other |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Total Debt | | 94.0 | 100.0 | 105.0 | 105.0 | 121.0 | 131.0 | 129.0 | 144.0 | 137.0 | 146.0 |
|---|
| Book Value | | 2,602.0 | 3,072.0 | 3,162.0 | 2,798.0 | 2,844.0 | 2,959.0 | 2,817.0 | 2,940.0 | 2,717.0 | 2,907.0 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 |
| Net Income | | 248.0 | 259.0 | 334.0 | 215.0 | 532.0 | 407.0 | 335.0 | 267.0 | 261.0 | 281.0 | 185.0 | 240.0 | -29.0 | 168.0 |
|---|
| Depreciation & Amortization | | 267.0 | 248.0 | 255.0 | 273.0 | 318.0 | 312.0 | 332.0 | 288.0 | 231.0 | 286.0 | 291.0 | 315.0 | 381.0 | 390.0 |
|---|
| Stock-Based Compensation | | 18.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 24.0 | 22.0 | 27.0 |
|---|
| Change Working Capital | | -2.0 | 37.0 | 48.0 | 90.0 | -271.0 | 24.0 | 255.0 | 98.0 | 4.0 | -127.0 | -18.0 | 101.0 | 82.0 | -314.0 |
|---|
| Change In Accounts Receivable | | 40.0 | 103.0 | 3.0 | 50.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Change In Accounts Payable | | -119.0 | -113.0 | 28.0 | -272.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Change In Inventories | | 206.0 | 22.0 | 35.0 | 267.0 | 126.0 | -458.0 | 44.0 | 35.0 | 43.0 | -124.0 | 104.0 | 29.0 | 114.0 | -94.0 |
|---|
| Other Non-cash Items | | 419.0 | -13.0 | -123.0 | 136.0 | -203.0 | -39.0 | -31.0 | -54.0 | -115.0 | -5.0 | 47.0 | 4.0 | 6.0 | 1.0 |
|---|
| Cash from Operations | | 679.0 | 0.0 | 0.0 | 696.0 | 376.0 | 704.0 | 891.0 | 599.0 | 381.0 | 435.0 | 505.0 | 717.0 | 478.0 | 262.0 |
| 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 | | 60.0 | 74.0 | 57.0 | 67.0 | 119.0 | 106.0 | 61.0 | 45.0 | 59.0 | 83.0 |
|---|
| Depreciation & Amortization | | 72.0 | 58.0 | 57.0 | 61.0 | 63.0 | 60.0 | 64.0 | 68.0 | 69.0 | 66.0 |
|---|
| Stock-Based Compensation | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 18.0 | 0.0 |
|---|
| Change Working Capital | | 161.0 | 39.0 | -29.0 | -54.0 | 78.0 | -18.0 | -81.0 | -63.0 | 124.0 | 18.0 |
|---|
| Change In Accounts Receivable | | 80.0 | -35.0 | -25.0 | 83.0 | -14.0 | -44.0 | -24.0 | 84.0 | 52.0 | -72.0 |
|---|
| Change In Accounts Payable | | -33.0 | -4.0 | 37.0 | -113.0 | -13.0 | 78.0 | 33.0 | -70.0 | -111.0 | 29.0 |
|---|
| Change In Inventories | | 93.0 | -26.0 | -27.0 | -19.0 | 88.0 | -42.0 | -7.0 | -5.0 | 157.0 | 61.0 |
|---|
| Other Non-cash Items | | 1.0 | -70.0 | -17.0 | -9.0 | -55.0 | -12.0 | 153.0 | 179.0 | 71.0 | 16.0 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 323.0 | 183.0 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 |
| Capital Expenditure | | -107.0 | -132.0 | -99.0 | -51.0 | -132.0 | -118.0 | -99.0 | -87.0 | -83.0 | -96.0 | -109.0 | -136.0 | -160.0 | -197.0 |
|---|
| Acquisitions | | -8.0 | -6.0 | 8.0 | -13.0 | -297.0 | -30.0 | -1,301.0 | -80.0 | -2.0 | 1.0 | 34.0 | -11.0 | -125.0 | 0.0 |
|---|
| Investments | | 2.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -15.0 | -5.0 | -12.0 | -38.0 | 0.0 | 0.0 |
|---|
| Sales of Investment | | -3.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2.0 | 10.0 | 3.0 | 31.0 | 0.0 | 0.0 |
|---|
| Other Investing Activities | | -17.0 | 0.0 | 0.0 | -51.0 | 173.0 | 57.0 | 21.0 | 22.0 | 8.0 | 64.0 | 22.0 | 89.0 | 36.0 | 21.0 |
|---|
| Cash from Investing | | -113.0 | 0.0 | 0.0 | -115.0 | -256.0 | -91.0 | -1,379.0 | -145.0 | -90.0 | -26.0 | -62.0 | -65.0 | -249.0 | -176.0 |
| 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 | | -40.0 | -32.0 | -34.0 | -27.0 | -29.0 | -24.0 | -22.0 | -24.0 | -30.0 | -31.0 |
|---|
| Acquisitions | | -8.0 | -11.0 | 0.0 | 2.0 | 8.0 | 0.0 | -11.0 | 2.0 | 3.0 | -2.0 |
|---|
| Investments | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2.0 | 0.0 |
|---|
| Sales of Investment | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -5.0 | 5.0 | -2.0 | -1.0 |
|---|
| Other Investing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.0 | 1.0 |
|---|
| Cash from Investing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -26.0 | -33.0 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 |
| Debt Repaid | | -888.0 | 0.0 | 0.0 | 150.0 | -276.0 | -1,064.0 | -2,932.0 | -127.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -2.0 |
|---|
| Debt Issued | | 598.0 | 1,553.0 | -677.0 | 347.0 | 301.0 | 765.0 | 3,774.0 | 327.0 | -45.0 | -71.0 | 1,293.0 | -2.0 | 82.0 | 1.0 |
|---|
| Issuance of Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 633.0 | 0.0 | 0.0 | 0.0 | 0.0 | 692.0 | 0.0 | 0.0 | 0.0 |
|---|
| Repurchase of Common Stock | | -21.0 | -154.0 | -14.0 | -7.0 | -48.0 | -92.0 | -38.0 | -6.0 | -324.0 | -307.0 | 0.0 | -626.0 | -200.0 | -95.0 |
|---|
| Dividends Paid | | -208.0 | 0.0 | 0.0 | -210.0 | -188.0 | -354.0 | -17.0 | -165.0 | -171.0 | -158.0 | -10.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Financing Activities | | 213.0 | 0.0 | 0.0 | 0.0 | 217.0 | 1.0 | 3,744.0 | 12.0 | -59.0 | -19.0 | -176.0 | -12.0 | -1.0 | 0.0 |
|---|
| Cash from Financing | | -576.0 | 0.0 | 0.0 | -67.0 | -295.0 | -876.0 | 757.0 | -286.0 | -554.0 | -484.0 | 506.0 | -638.0 | -201.0 | -97.0 |
| 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 | 203.0 | -16.0 |
|---|
| Debt Issued | | 0.0 | 1,594.0 | 40.0 | 1.0 | -155.0 | -24.0 | -673.0 | 175.0 | 404.0 | 23.0 |
|---|
| 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 | | -36.0 | -53.0 | -43.0 | -23.0 | 0.0 | 0.0 | -14.0 | 0.0 | 0.0 | -7.0 |
|---|
| Dividends Paid | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -12.0 | -30.0 |
|---|
| Other Financing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.0 | 0.0 |
|---|
| Cash from Financing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 192.0 | -53.0 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 |
| Net Change in Cash | | -16.0 | -12.0 | -525.0 | 482.0 | -171.0 | -183.0 | 190.0 | 176.0 | -261.0 | -115.0 | 957.0 | 8.0 | 26.0 | -9.0 |
|---|
| Closing Cash Balance | | 567.0 | 621.0 | 633.0 | 1,158.0 | 676.0 | 847.0 | 1,030.0 | 840.0 | 664.0 | 925.0 | 1,040.0 | 83.0 | 75.0 | 49.0 |
| 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 | | 223.0 | 3.0 | -249.0 | 11.0 | 21.0 | 46.0 | -836.0 | 245.0 | 470.0 | 105.0 |
|---|
| Closing Cash Balance | | 621.0 | 399.0 | 395.0 | 644.0 | 633.0 | 612.0 | 567.0 | 1,403.0 | 1,158.0 | 688.0 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 |
| Free Cash Flow | | 572.0 | 399.0 | 415.0 | 586.0 | 244.0 | 586.0 | 792.0 | 512.0 | 298.0 | 339.0 | 396.0 | 581.0 | 318.0 | 65.0 |
|---|
| Real Free Cash Flow | | 554.0 | 399.0 | 415.0 | 586.0 | 244.0 | 586.0 | 792.0 | 512.0 | 298.0 | 339.0 | 396.0 | 557.0 | 296.0 | 38.0 |
| 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 | | 254.0 | 83.0 | 34.0 | 38.0 | 176.0 | 95.0 | 49.0 | 78.0 | 293.0 | 152.0 |
|---|
| Real Free Cash Flow | | 254.0 | 83.0 | 34.0 | 38.0 | 176.0 | 95.0 | 49.0 | 78.0 | 275.0 | 152.0 |