ADI
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 | | 11.76 | 11.02 | 9.43 | 12.31 | 12.01 | 7.32 | 5.60 | 5.99 | 6.20 | 5.11 | 3.42 | 3.44 | 2.86 | 2.63 | 2.70 | 2.99 | 2.76 |
|---|
| Cost of Revenues | | 4.37 | 4.25 | 4.05 | 4.43 | 4.48 | 2.79 | 1.91 | 1.98 | 1.97 | 2.05 | 1.19 | 1.18 | 1.03 | 0.94 | 0.96 | 1.01 | 0.96 |
|---|
| Gross Profit | | 7.39 | 6.77 | 5.38 | 7.88 | 7.53 | 4.53 | 3.69 | 4.01 | 4.23 | 3.06 | 2.23 | 2.26 | 1.83 | 1.69 | 1.74 | 1.99 | 1.80 |
| Revenue |
|
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Total Revenues | | 3.16 | 3.08 | 2.88 | 2.64 | 2.42 | 2.44 | 2.31 | 2.16 | 2.51 | 2.72 |
|---|
| Cost of Revenues | | 1.12 | 1.13 | 1.09 | 1.03 | 0.99 | 1.03 | 1.00 | 0.98 | 1.04 | 1.07 |
|---|
| Gross Profit | | 2.04 | 1.94 | 1.79 | 1.61 | 1.43 | 1.42 | 1.31 | 1.18 | 1.47 | 1.65 |
| 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 | 1.66 | 1.70 | 1.30 | 1.05 | 1.13 | 1.17 | 0.97 | 0.65 | 0.64 | 0.56 | 0.51 | 0.51 | 0.51 | 0.49 |
|---|
| Selling General & Admin Expenses | | 0.00 | 0.00 | 0.00 | 1.27 | 1.27 | 0.92 | 0.66 | 0.65 | 0.70 | 0.69 | 0.46 | 0.48 | 0.45 | 0.40 | 0.40 | 0.41 | 0.39 |
|---|
| Depreciation & Amortization | | 1.97 | 2.00 | 2.10 | 2.29 | 2.59 | 1.20 | 0.87 | 0.91 | 0.80 | 0.58 | 0.21 | 0.22 | 0.14 | 0.11 | 0.11 | 0.12 | 0.12 |
|---|
| Total Operating Expenses | | 3.95 | 3.84 | 3.35 | 4.05 | 3.98 | 2.75 | 2.14 | 2.21 | 2.29 | 1.96 | 1.19 | 1.43 | 1.04 | 0.91 | 0.91 | 0.91 | 0.88 |
|---|
| Operating Income | | 3.44 | 2.93 | 2.03 | 3.82 | 3.28 | 1.69 | 1.50 | 1.71 | 1.88 | 1.06 | 1.03 | 0.83 | 0.75 | 0.75 | 0.82 | 1.07 | 0.90 |
| Operating Income |
|
TTM |
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| R&D Expenses | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.41 |
|---|
| Selling General & Admin Expenses | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.29 |
|---|
| Depreciation & Amortization | | 0.49 | 0.50 | 0.49 | 0.50 | 0.52 | 0.52 | 0.53 | 0.53 | 0.53 | 0.54 |
|---|
| Total Operating Expenses | | 1.05 | 1.00 | 0.97 | 0.93 | 0.94 | 0.85 | 0.82 | 0.79 | 0.89 | 0.90 |
|---|
| Operating Income | | 1.00 | 0.95 | 0.82 | 0.68 | 0.49 | 0.57 | 0.49 | 0.39 | 0.59 | 0.63 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 0.11 | 0.11 | 0.08 | 0.04 | 0.01 | 0.00 | 0.00 | 0.01 | 0.01 | 0.03 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
|---|
| Interest Expense | | 0.33 | 0.32 | 0.32 | 0.26 | 0.20 | 0.18 | 0.19 | 0.23 | 0.25 | 0.25 | 0.09 | 0.03 | 0.03 | 0.03 | 0.03 | 0.02 | 0.01 |
|---|
| Other Expense | | -0.22 | -0.22 | -0.26 | -0.22 | -0.18 | -0.36 | -0.19 | -0.22 | -0.06 | -0.06 | -0.02 | 0.00 | -0.04 | 0.05 | -0.01 | 0.00 | -0.01 |
|---|
| IBT | | 3.22 | 2.71 | 1.78 | 3.61 | 3.10 | 1.33 | 1.31 | 1.49 | 1.64 | 0.83 | 0.96 | 0.81 | 0.73 | 0.82 | 0.81 | 1.06 | 0.90 |
|---|
| Income Tax Expense | | 0.52 | 0.44 | 0.14 | 0.29 | 0.35 | -0.06 | 0.09 | 0.12 | 0.14 | 0.10 | 0.10 | 0.11 | 0.10 | 0.14 | 0.16 | 0.20 | 0.19 |
|---|
| Net Income | | 2.71 | 2.27 | 1.64 | 3.31 | 2.75 | 1.39 | 1.22 | 1.36 | 1.50 | 0.73 | 0.86 | 0.70 | 0.63 | 0.67 | 0.65 | 0.87 | 0.71 |
| Net Income |
|
TTM |
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Interest Income | | 0.03 | 0.03 | 0.03 | 0.02 | 0.02 | 0.03 | 0.03 | 0.02 | 0.01 | 0.01 |
|---|
| Interest Expense | | 0.09 | 0.09 | 0.08 | 0.07 | 0.08 | 0.08 | 0.09 | 0.08 | 0.08 | 0.07 |
|---|
| Other Expense | | -0.05 | -0.06 | -0.05 | -0.05 | -0.06 | -0.05 | -0.07 | -0.06 | -0.07 | -0.06 |
|---|
| IBT | | 0.95 | 0.89 | 0.76 | 0.63 | 0.44 | 0.52 | 0.42 | 0.32 | 0.51 | 0.57 |
|---|
| Income Tax Expense | | 0.12 | 0.10 | 0.24 | 0.06 | 0.04 | 0.04 | 0.03 | 0.02 | 0.05 | 0.07 |
|---|
| Net Income | | 0.83 | 0.79 | 0.52 | 0.57 | 0.39 | 0.48 | 0.39 | 0.30 | 0.46 | 0.50 |
| 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 | $6.60 | $5.29 | $3.50 | $3.31 | $3.69 | $4.04 | $2.32 | $2.79 | $2.23 | $2.01 | $2.19 | $2.18 | $2.90 | $2.39 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $6.55 | $5.25 | $3.46 | $3.28 | $3.66 | $3.99 | $2.29 | $2.76 | $2.20 | $1.98 | $2.14 | $2.13 | $2.81 | $2.33 |
|---|
| Shares Outstanding | | 0.49 | 0.49 | 0.50 | 0.50 | 0.52 | 0.40 | 0.37 | 0.37 | 0.37 | 0.35 | 0.31 | 0.31 | 0.31 | 0.31 | 0.30 | 0.30 | 0.30 |
|---|
| Diluted Shares Outstanding | | 0.49 | 0.50 | 0.50 | 0.51 | 0.52 | 0.40 | 0.37 | 0.37 | 0.37 | 0.35 | 0.31 | 0.32 | 0.32 | 0.31 | 0.31 | 0.31 | 0.31 |
| Per Share Data |
|
TTM |
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| EPS | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.99 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.99 |
|---|
| Shares Outstanding | | 0.49 | 0.49 | 0.49 | 0.50 | 0.50 | 0.50 | 0.50 | 0.50 | 0.50 | 0.50 |
|---|
| Diluted Shares Outstanding | | 0.49 | 0.49 | 0.50 | 0.50 | 0.50 | 0.50 | 0.50 | 0.50 | 0.50 | 0.51 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 2.11 | 1.99 | 0.96 | 1.47 | 1.98 | 1.06 | 0.65 | 0.82 | 1.05 | 0.92 | 0.88 | 0.57 | 0.39 | 0.53 | 1.41 | 1.07 |
|---|
| Short Term Investments | | 0.44 | 0.37 | 0.32 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 3.13 | 2.14 | 2.30 | 4.29 | 3.37 | 2.19 | 1.62 |
|---|
| Total Cash & ST Investments | | 2.55 | 2.36 | 0.96 | 1.47 | 1.98 | 1.06 | 0.65 | 0.82 | 1.05 | 4.06 | 3.03 | 2.87 | 4.68 | 3.90 | 3.59 | 2.69 |
|---|
| Accounts Receivable | | 1.13 | 1.34 | 1.47 | 1.80 | 1.46 | 0.74 | 0.64 | 0.64 | 0.69 | 0.48 | 0.47 | 0.40 | 0.33 | 0.34 | 0.35 | 0.39 |
|---|
| Inventory | | 1.43 | 1.45 | 1.64 | 1.40 | 1.20 | 0.61 | 0.61 | 0.59 | 0.55 | 0.38 | 0.41 | 0.37 | 0.28 | 0.31 | 0.30 | 0.28 |
|---|
| Other Current Assets | | 0.33 | 0.34 | 0.31 | 0.27 | 0.74 | 0.12 | 0.09 | 0.07 | 0.06 | 0.06 | 0.17 | 0.18 | 0.18 | 0.14 | 0.15 | 0.13 |
|---|
| Total Current Assets | | 5.44 | 5.48 | 4.38 | 4.94 | 5.38 | 2.52 | 1.99 | 2.11 | 2.35 | 4.97 | 4.08 | 3.81 | 5.47 | 4.70 | 4.39 | 3.48 |
| 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 | | 2.32 | 2.38 | 2.35 | 1.99 | 2.11 | 1.94 | 1.30 | 0.96 | 1.15 | 1.18 |
|---|
| Short Term Investments | | 1.15 | 0.00 | 0.37 | 0.37 | 0.44 | 0.42 | 0.00 | 0.32 | 0.00 | 0.00 |
|---|
| Total Cash & ST Investments | | 3.47 | 2.38 | 2.72 | 2.36 | 2.55 | 2.36 | 1.30 | 0.96 | 1.15 | 1.18 |
|---|
| Accounts Receivable | | 1.55 | 1.38 | 1.19 | 1.34 | 1.13 | 1.00 | 1.20 | 1.47 | 1.62 | 1.62 |
|---|
| Inventory | | 1.60 | 1.52 | 1.47 | 1.45 | 1.43 | 1.48 | 1.55 | 1.64 | 1.71 | 1.65 |
|---|
| Other Current Assets | | 0.31 | 0.31 | 0.34 | 0.34 | 0.34 | 0.35 | 0.36 | 0.31 | 0.72 | 0.30 |
|---|
| Total Current Assets | | 6.92 | 5.59 | 5.73 | 5.48 | 5.44 | 5.19 | 4.42 | 4.38 | 4.84 | 4.74 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 3.40 | 3.42 | 3.50 | 2.40 | 1.98 | 1.12 | 1.22 | 1.15 | 1.11 | 0.64 | 0.64 | 0.62 | 0.51 | 0.50 | 0.48 | 0.47 |
|---|
| Goodwill | | 26.91 | 26.91 | 26.91 | 26.91 | 26.92 | 12.28 | 12.26 | 12.25 | 12.22 | 1.68 | 1.64 | 1.64 | 0.28 | 0.28 | 0.28 | 0.26 |
|---|
| Intangible Assets | | 10.00 | 9.59 | 11.31 | 13.27 | 15.27 | 3.65 | 4.22 | 4.78 | 5.32 | 0.55 | 0.58 | 0.67 | 0.03 | 0.03 | 0.01 | 0.00 |
|---|
| Long-Term Investments | | 0.00 | 0.00 | 0.00 | 0.12 | 0.13 | 0.09 | 0.08 | 0.03 | 0.02 | 0.02 | 0.02 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Other Long-Term Assets | | 0.76 | 0.75 | 0.47 | 0.40 | 0.38 | 0.31 | 0.05 | 0.10 | 0.09 | 0.07 | 0.07 | 0.07 | 0.06 | 0.07 | 0.08 | 0.07 |
|---|
| Total Long-Term Assets | | 43.17 | 42.74 | 44.41 | 45.36 | 46.94 | 18.95 | 19.41 | 18.34 | 18.79 | 3.00 | 2.98 | 3.05 | 0.91 | 0.92 | 0.89 | 0.85 |
|---|
| Total Assets | | 48.60 | 48.23 | 48.79 | 50.30 | 52.32 | 21.47 | 21.39 | 20.45 | 21.14 | 7.97 | 7.06 | 6.86 | 6.38 | 5.62 | 5.28 | 4.33 |
| 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 | | 3.30 | 3.34 | 3.36 | 3.42 | 3.40 | 3.42 | 3.28 | 3.22 | 2.92 | 2.74 |
|---|
| Goodwill | | 26.95 | 26.95 | 26.95 | 26.91 | 26.91 | 26.91 | 26.91 | 26.91 | 26.91 | 26.91 |
|---|
| Intangible Assets | | 8.40 | 8.79 | 9.18 | 9.59 | 10.00 | 10.43 | 10.87 | 11.31 | 11.76 | 12.26 |
|---|
| Long-Term Investments | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Other Long-Term Assets | | 0.70 | 0.70 | 0.72 | 0.75 | 0.77 | 0.76 | 0.73 | 0.74 | 0.69 | 0.63 |
|---|
| Total Long-Term Assets | | 41.27 | 41.76 | 42.23 | 42.74 | 43.18 | 43.67 | 43.97 | 44.41 | 44.51 | 44.80 |
|---|
| Total Assets | | 48.19 | 47.34 | 47.97 | 48.23 | 48.62 | 48.86 | 48.39 | 48.79 | 49.35 | 49.54 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 0.42 | 0.49 | 0.49 | 0.58 | 0.44 | 0.23 | 0.23 | 0.26 | 0.24 | 0.17 | 0.17 | 0.14 | 0.12 | 0.12 | 0.11 | 0.13 |
|---|
| Short-Term Debt | | 1.45 | 1.02 | 1.11 | 0.05 | 0.52 | 0.00 | 0.30 | 0.07 | 0.30 | 0.00 | 0.37 | 0.00 | 0.00 | 0.01 | 0.01 | 0.00 |
|---|
| Other Current Liabilities | | 0.96 | 1.01 | 1.25 | 1.81 | 2.25 | 1.14 | 1.21 | 0.59 | 0.59 | 0.26 | 0.26 | 0.29 | 0.20 | 0.16 | 0.16 | 0.27 |
|---|
| Current Liabilities | | 3.23 | 2.99 | 3.20 | 2.44 | 2.77 | 1.36 | 1.51 | 1.41 | 1.60 | 0.78 | 1.11 | 0.71 | 0.57 | 0.53 | 0.53 | 0.64 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 0.49 | 0.43 | 0.37 | 0.49 | 0.42 | 0.42 | 0.40 | 0.49 | 0.59 | 0.57 |
|---|
| Short-Term Debt | | 0.55 | 0.55 | 0.95 | 1.02 | 1.45 | 1.45 | 1.04 | 1.11 | 0.54 | 0.25 |
|---|
| Other Current Liabilities | | 1.46 | 1.35 | 1.17 | 1.01 | 0.96 | 1.07 | 1.07 | 1.25 | 1.28 | 1.51 |
|---|
| Current Liabilities | | 2.98 | 2.69 | 2.97 | 2.99 | 3.23 | 3.30 | 2.92 | 3.20 | 2.83 | 2.65 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 6.66 | 6.63 | 5.90 | 6.55 | 6.25 | 5.15 | 5.19 | 6.27 | 7.55 | 1.73 | 0.50 | 0.87 | 0.87 | 0.81 | 0.87 | 0.40 |
|---|
| Capital Leases | | 0.00 | 0.07 | 0.06 | 0.05 | 0.05 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Def. Tax Liability | | 2.74 | 2.62 | 3.13 | 3.62 | 3.94 | 1.92 | 2.09 | 0.93 | 1.67 | 0.11 | 0.23 | 0.24 | 0.01 | 0.00 | 0.00 | 0.00 |
|---|
| Total Liabilities | | 13.43 | 13.05 | 13.23 | 13.84 | 14.33 | 9.47 | 9.68 | 9.46 | 10.98 | 2.80 | 1.99 | 2.10 | 1.64 | 1.45 | 1.48 | 1.13 |
| 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 | | 8.14 | 6.65 | 6.62 | 6.63 | 6.66 | 6.61 | 5.95 | 6.26 | 6.44 | 6.48 |
|---|
| Capital Leases | | 0.00 | 0.00 | 0.00 | 0.07 | 0.00 | 0.00 | 0.00 | 0.06 | 0.00 | 0.00 |
|---|
| Def. Tax Liability | | 2.37 | 2.38 | 2.51 | 2.62 | 2.74 | 2.89 | 2.98 | 3.13 | 3.15 | 3.33 |
|---|
| Total Liabilities | | 14.11 | 12.33 | 12.90 | 13.05 | 13.43 | 13.61 | 12.84 | 13.23 | 13.44 | 13.53 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 0.08 | 0.08 | 0.08 | 0.08 | 0.09 | 0.06 | 0.06 | 0.06 | 0.06 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 |
|---|
| Retained Earnings | | 10.18 | 10.20 | 10.36 | 8.72 | 7.52 | 7.24 | 6.90 | 5.70 | 4.91 | 4.79 | 4.44 | 4.23 | 4.06 | 3.79 | 3.48 | 2.90 |
|---|
| Comprehensive Income | | -0.18 | -0.19 | -0.19 | -0.20 | -0.19 | -0.25 | -0.19 | -0.06 | -0.06 | -0.07 | -0.05 | -0.17 | -0.08 | -0.06 | -0.03 | -0.03 |
|---|
| Total Common Equity | | 35.18 | 35.18 | 35.57 | 36.47 | 37.99 | 12.00 | 11.71 | 10.99 | 10.16 | 5.17 | 5.07 | 4.76 | 4.74 | 4.17 | 3.80 | 3.20 |
| 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 | | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 |
|---|
| Retained Earnings | | 10.24 | 10.21 | 10.13 | 10.20 | 10.18 | 10.24 | 10.39 | 10.36 | 10.29 | 9.84 |
|---|
| Comprehensive Income | | -0.17 | -0.17 | -0.18 | -0.19 | -0.17 | -0.18 | -0.18 | -0.19 | -0.17 | -0.17 |
|---|
| Total Common Equity | | 34.09 | 35.01 | 35.07 | 35.18 | 35.19 | 35.25 | 35.55 | 35.57 | 35.90 | 36.01 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 8.10 | 7.65 | 7.01 | 6.55 | 6.77 | 5.15 | 5.49 | 6.33 | 7.85 | 1.73 | 0.87 | 0.87 | 0.87 | 0.82 | 0.89 | 0.40 |
|---|
| Book Value | | 35.18 | 35.18 | 35.57 | 36.47 | 37.99 | 12.00 | 11.71 | 10.99 | 10.16 | 5.17 | 5.07 | 4.76 | 4.74 | 4.17 | 3.80 | 3.20 |
| Other |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Total Debt | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Book Value | | 34.09 | 35.01 | 35.07 | 35.18 | 35.19 | 35.25 | 35.55 | 35.57 | 35.90 | 36.01 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | 1.66 | 2.27 | 1.64 | 3.31 | 2.75 | 1.39 | 1.22 | 1.36 | 1.50 | 0.73 | 0.86 | 0.70 | 0.63 | 0.67 | 0.65 | 0.87 | 0.71 |
|---|
| Depreciation & Amortization | | 2.12 | 2.00 | 2.10 | 2.29 | 2.30 | 1.07 | 0.81 | 0.81 | 0.80 | 0.58 | 0.21 | 0.22 | 0.14 | 0.11 | 0.11 | 0.12 | 0.12 |
|---|
| Stock-Based Compensation | | 0.26 | 0.32 | 0.26 | 0.30 | 0.32 | 0.24 | 0.15 | 0.15 | 0.15 | 0.10 | 0.06 | 0.07 | 0.05 | 0.06 | 0.05 | 0.05 | 0.05 |
|---|
| Change Working Capital | | 0.23 | 0.48 | 0.19 | -0.65 | -0.88 | -0.09 | -0.10 | -0.04 | 0.70 | 0.22 | 0.12 | -0.01 | 0.15 | 0.18 | 0.03 | -0.09 | 0.12 |
|---|
| Change In Accounts Receivable | | 0.33 | -0.09 | 0.13 | 0.33 | -0.34 | -0.11 | -0.10 | 0.01 | 0.05 | -0.07 | -0.01 | -0.07 | -0.04 | 0.01 | 0.01 | 0.04 | -0.08 |
|---|
| Change In Accounts Payable | | 0.00 | 0.66 | -0.13 | -0.50 | 0.17 | 0.21 | 0.10 | -0.01 | -0.01 | 0.19 | 0.09 | 0.06 | 0.06 | 0.02 | 0.05 | -0.09 | 0.25 |
|---|
| Change In Inventories | | -0.24 | -0.21 | 0.19 | -0.24 | -0.47 | -0.07 | 0.00 | -0.04 | -0.03 | -0.05 | 0.04 | -0.04 | 0.02 | 0.03 | -0.02 | -0.02 | -0.02 |
|---|
| Other Non-cash Items | | 2.25 | -0.01 | 0.02 | 0.01 | 0.32 | 0.52 | 0.05 | 0.06 | 0.04 | 0.31 | 0.02 | -0.02 | -0.02 | -0.09 | -0.02 | -0.05 | 0.00 |
|---|
| Cash from Operations | | 3.99 | 0.00 | 0.00 | 4.82 | 4.48 | 2.74 | 2.01 | 2.25 | 2.44 | 1.11 | 1.28 | 0.91 | 0.87 | 0.91 | 0.81 | 0.90 | 0.99 |
| Cash Flow From Operating Activities |
|
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Net Income | | 0.83 | 0.79 | 0.52 | 0.57 | 0.39 | 0.48 | 0.39 | 0.30 | 0.46 | 0.50 |
|---|
| Depreciation & Amortization | | 0.49 | 0.50 | 0.49 | 0.50 | 0.52 | 0.52 | 0.53 | 0.53 | 0.53 | 0.54 |
|---|
| Stock-Based Compensation | | 0.09 | 0.09 | 0.08 | 0.07 | 0.08 | 0.07 | 0.06 | 0.06 | 0.07 | 0.07 |
|---|
| Change Working Capital | | 0.01 | 0.49 | 0.03 | -0.24 | 0.20 | 0.08 | -0.04 | -0.03 | 0.18 | 0.11 |
|---|
| Change In Accounts Receivable | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.33 |
|---|
| Change In Accounts Payable | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Change In Inventories | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.24 |
|---|
| Other Non-cash Items | | 0.01 | -0.01 | -0.01 | 0.01 | 0.00 | 0.00 | 0.01 | 0.01 | 0.00 | -0.01 |
|---|
| Cash from Operations | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 1.19 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -1.04 | -0.53 | -0.73 | -1.26 | -0.70 | -0.34 | -0.17 | -0.28 | -0.25 | -0.20 | -0.13 | -0.15 | -0.18 | -0.12 | -0.13 | -0.12 | -0.11 |
|---|
| Acquisitions | | 0.00 | -0.05 | 0.00 | 0.00 | 0.00 | 2.43 | -0.01 | -0.01 | -0.05 | -9.63 | -0.08 | -0.01 | -1.95 | 0.10 | -0.02 | 0.00 | 0.06 |
|---|
| Investments | | -0.44 | -1.15 | -0.44 | 0.00 | 0.00 | 0.04 | 0.00 | 0.00 | 0.00 | -0.71 | -7.70 | -6.08 | -7.49 | -8.54 | -8.17 | -4.29 | -3.48 |
|---|
| Sales of Investment | | 0.00 | 0.37 | 0.07 | 0.00 | 0.00 | 0.03 | 0.00 | 0.00 | 0.00 | 3.94 | 6.71 | 6.24 | 9.51 | 7.62 | 6.98 | 3.72 | 2.51 |
|---|
| Other Investing Activities | | 0.01 | 0.00 | 0.00 | 0.00 | 0.04 | 0.00 | 0.00 | -0.01 | -0.01 | -0.02 | -0.02 | -0.01 | -0.01 | -0.01 | 0.00 | -0.01 | 0.53 |
|---|
| Cash from Investing | | -1.47 | 0.00 | 0.00 | -1.27 | -0.66 | 2.14 | -0.18 | -0.29 | -0.31 | -6.62 | -1.22 | -0.02 | -0.11 | -0.95 | -1.34 | -0.70 | -0.49 |
| Cash Flow From Investing Activities |
|
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Capital Expenditure | | -0.11 | -0.22 | -0.08 | -0.09 | -0.15 | -0.17 | -0.15 | -0.19 | -0.22 | -0.48 |
|---|
| Acquisitions | | 0.00 | 0.00 | 0.00 | 0.00 | -0.05 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Investments | | 0.00 | 0.00 | -1.15 | 0.00 | 0.00 | 0.00 | -0.01 | 0.00 | 0.00 | 0.00 |
|---|
| Sales of Investment | | 0.01 | 0.00 | 0.37 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Other Investing Activities | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Cash from Investing | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.48 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -6.51 | 0.00 | 0.00 | 0.48 | -0.92 | -3.99 | -1.10 | -2.18 | -2.28 | -5.05 | -0.38 | 0.00 | -2.00 | -0.45 | -0.06 | 0.00 | 0.00 |
|---|
| Debt Issued | | 8.18 | 7.65 | 0.64 | 0.95 | 0.70 | 5.62 | 0.75 | 1.33 | 0.76 | 11.17 | 1.24 | 0.00 | 2.00 | 0.50 | -0.01 | 0.49 | 0.40 |
|---|
| Issuance of Common Stock | | 5.54 | 0.00 | 0.00 | 0.00 | 0.00 | 4.40 | 0.81 | 1.44 | 0.84 | 11.29 | 1.30 | 0.00 | 2.20 | 0.80 | 0.19 | 0.00 | 0.00 |
|---|
| Repurchase of Common Stock | | -0.99 | -2.16 | -0.62 | -2.96 | -2.58 | -3.11 | -0.24 | -0.61 | -0.23 | -0.05 | -0.37 | -0.23 | -0.36 | -0.06 | -0.16 | -0.33 | -0.04 |
|---|
| Dividends Paid | | -1.77 | 0.00 | 0.00 | -1.68 | -1.54 | -1.11 | -0.89 | -0.78 | -0.70 | -0.60 | -0.51 | -0.49 | -0.45 | -0.41 | -0.34 | -0.28 | -0.25 |
|---|
| Other Financing Activities | | -0.02 | 0.00 | 0.00 | 0.10 | 0.75 | -0.16 | 0.00 | 0.00 | 0.00 | 0.04 | -0.06 | 0.15 | 0.03 | 0.02 | 0.02 | 0.75 | 0.22 |
|---|
| Cash from Financing | | -1.56 | 0.00 | 0.00 | -4.06 | -4.29 | -3.96 | -1.42 | -2.13 | -2.36 | 5.63 | -0.02 | -0.57 | -0.58 | -0.10 | -0.35 | 0.14 | -0.07 |
| Cash Flow From Financing Activities |
|
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Debt Repaid | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Debt Issued | | 0.00 | 8.69 | 1.49 | -0.37 | -0.08 | -0.45 | 0.04 | 1.07 | -0.02 | 0.58 |
|---|
| Issuance of Common Stock | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Repurchase of Common Stock | | -0.52 | -0.68 | -1.08 | -0.25 | -0.16 | -0.09 | -0.12 | -0.22 | -0.18 | -0.47 |
|---|
| Dividends Paid | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.43 |
|---|
| Other Financing Activities | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Cash from Financing | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.90 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | 0.96 | 0.51 | 1.03 | -0.51 | -0.51 | 0.92 | 0.41 | -0.17 | -0.23 | 0.13 | 0.04 | 0.32 | 0.18 | -0.14 | -0.88 | 0.34 | 0.43 |
|---|
| Closing Cash Balance | | 2.11 | 2.50 | 1.99 | 0.96 | 1.47 | 1.98 | 1.06 | 0.65 | 0.82 | 1.05 | 0.92 | 0.88 | 0.57 | 0.39 | 0.53 | 1.41 | 1.07 |
| Cash position |
|
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Net Change in Cash | | 0.41 | 0.18 | -0.06 | 0.03 | 0.36 | -0.11 | 0.17 | 0.64 | 0.35 | -0.19 |
|---|
| Closing Cash Balance | | 2.91 | 2.50 | 2.32 | 2.38 | 2.35 | 1.99 | 2.11 | 1.94 | 1.30 | 0.96 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | 2.95 | 4.28 | 3.12 | 3.56 | 3.78 | 2.39 | 1.84 | 1.98 | 2.19 | 0.91 | 1.15 | 0.75 | 0.69 | 0.79 | 0.68 | 0.78 | 0.88 |
|---|
| Real Free Cash Flow | | 2.68 | 3.96 | 2.86 | 3.26 | 3.45 | 2.15 | 1.69 | 1.83 | 2.04 | 0.80 | 1.09 | 0.68 | 0.64 | 0.73 | 0.63 | 0.73 | 0.83 |
| Free Cash Flow |
|
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Free Cash Flow | | 1.26 | 1.49 | 1.09 | 0.73 | 0.98 | 0.89 | 0.70 | 0.62 | 0.92 | 0.71 |
|---|
| Real Free Cash Flow | | 1.17 | 1.40 | 1.00 | 0.66 | 0.90 | 0.81 | 0.64 | 0.56 | 0.85 | 0.64 |