AMGN
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 | | 36.77 | 36.74 | 33.42 | 28.19 | 26.32 | 25.98 | 25.42 | 23.36 | 23.75 | 22.85 | 22.99 | 21.66 | 20.06 | 18.68 | 17.27 | 15.58 | 15.05 |
|---|
| Cost of Revenues | | 10.85 | 10.73 | 12.86 | 8.42 | 6.41 | 6.45 | 6.16 | 4.36 | 4.10 | 4.07 | 4.16 | 4.23 | 4.42 | 3.35 | 2.92 | 2.43 | 2.22 |
|---|
| Gross Profit | | 25.92 | 26.01 | 20.57 | 19.78 | 19.92 | 19.53 | 19.27 | 19.01 | 19.65 | 18.78 | 18.83 | 17.44 | 15.64 | 15.33 | 14.35 | 13.16 | 12.83 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 9.90 | 9.56 | 9.17 | 8.15 | 9.09 | 8.50 | 8.39 | 7.45 | 8.20 | 6.90 |
|---|
| Cost of Revenues | | 1.79 | 3.08 | 3.01 | 2.97 | 3.11 | 3.31 | 3.24 | 3.20 | 3.11 | 1.81 |
|---|
| Gross Profit | | 8.11 | 6.48 | 6.16 | 5.18 | 5.97 | 5.19 | 5.15 | 4.25 | 5.08 | 5.10 |
| 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 | 4.78 | 4.43 | 4.82 | 4.21 | 4.12 | 3.74 | 3.56 | 3.84 | 4.07 | 4.30 | 4.08 | 3.38 | 3.17 | 2.89 |
|---|
| Selling General & Admin Expenses | | 0.00 | 0.00 | 0.00 | 6.18 | 5.41 | 5.37 | 5.73 | 5.15 | 5.33 | 4.87 | 5.06 | 4.85 | 4.70 | 5.18 | 4.80 | 4.49 | 3.98 |
|---|
| Depreciation & Amortization | | 5.17 | 5.17 | 5.59 | 4.07 | 3.42 | 3.40 | 3.60 | 0.75 | 1.95 | 1.96 | 2.11 | 2.11 | 2.09 | 1.29 | 0.29 | 0.29 | 0.29 |
|---|
| Total Operating Expenses | | 15.63 | 15.34 | 13.31 | 11.88 | 10.35 | 10.38 | 10.13 | 9.33 | 9.38 | 8.81 | 9.04 | 8.97 | 9.45 | 9.46 | 8.77 | 8.84 | 7.29 |
|---|
| Operating Income | | 10.29 | 10.68 | 7.26 | 7.90 | 5.34 | 6.01 | 5.79 | 9.67 | 10.26 | 9.97 | 9.79 | 8.47 | 6.19 | 5.87 | 5.58 | 4.31 | 5.55 |
| 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 | 1.53 | 1.08 |
|---|
| Selling General & Admin Expenses | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 2.27 | 1.35 |
|---|
| Depreciation & Amortization | | 1.13 | 1.31 | 1.34 | 1.39 | 1.40 | 1.40 | 1.40 | 1.40 | 1.38 | 0.90 |
|---|
| Total Operating Expenses | | 4.16 | 3.95 | 3.51 | 4.00 | 3.66 | 3.15 | 3.24 | 3.26 | 3.81 | 3.08 |
|---|
| Operating Income | | 3.94 | 2.53 | 2.64 | 1.18 | 2.31 | 2.05 | 1.91 | 0.99 | 1.27 | 2.02 |
| 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 | 0.26 | 0.75 | 0.67 | 0.93 | 0.63 | 0.60 | 0.47 | 0.42 | 0.49 | 0.45 | 0.38 |
|---|
| Interest Expense | | 2.77 | 2.76 | 3.16 | 2.88 | 1.41 | 1.20 | 1.26 | 1.29 | 1.39 | 1.30 | 1.26 | 1.10 | 1.07 | 1.02 | 1.05 | 0.61 | 0.60 |
|---|
| Other Expense | | -1.31 | -1.70 | -2.65 | -0.04 | 2.01 | 0.70 | 2.34 | -0.54 | -0.72 | -0.38 | -0.63 | -0.49 | -0.61 | -0.60 | -0.57 | -0.90 | -0.23 |
|---|
| IBT | | 8.98 | 8.98 | 4.61 | 7.86 | 7.35 | 6.70 | 8.13 | 9.14 | 9.55 | 9.60 | 9.16 | 7.98 | 5.59 | 5.27 | 5.01 | 4.15 | 5.32 |
|---|
| Income Tax Expense | | 1.27 | 1.27 | 0.52 | 1.14 | 0.79 | 0.81 | 0.87 | 1.30 | 1.15 | 7.62 | 1.44 | 1.04 | 0.43 | 0.18 | 0.66 | 0.47 | 0.69 |
|---|
| Net Income | | 7.71 | 7.71 | 4.09 | 6.72 | 6.55 | 5.89 | 7.26 | 7.84 | 8.39 | 1.98 | 7.72 | 6.94 | 5.16 | 5.08 | 4.35 | 3.68 | 4.63 |
| 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 | 0.82 | 0.76 |
|---|
| Interest Expense | | 0.65 | 0.69 | 0.71 | 0.72 | 0.75 | 0.78 | 0.81 | 0.82 | 0.82 | 0.76 |
|---|
| Other Expense | | -2.43 | 1.40 | -1.08 | 0.80 | -1.53 | 1.05 | -1.12 | -1.06 | -0.42 | -0.07 |
|---|
| IBT | | 1.51 | 3.92 | 1.57 | 1.97 | 0.78 | 3.10 | 0.79 | -0.07 | 0.85 | 1.95 |
|---|
| Income Tax Expense | | 0.18 | 0.71 | 0.14 | 0.24 | 0.16 | 0.27 | 0.05 | 0.05 | 0.09 | 0.22 |
|---|
| Net Income | | 1.33 | 3.22 | 1.43 | 1.73 | 0.63 | 2.83 | 0.75 | -0.11 | 0.77 | 1.73 |
| 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 | $12.56 | $12.18 | $10.34 | $12.40 | $12.96 | $12.70 | $2.71 | $10.32 | $9.15 | $6.80 | $6.75 | $5.61 | $4.07 | $4.82 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $12.49 | $12.11 | $10.28 | $12.31 | $12.88 | $12.62 | $2.69 | $10.24 | $9.06 | $6.70 | $6.64 | $5.52 | $4.04 | $4.79 |
|---|
| Shares Outstanding | | 0.54 | 0.54 | 0.54 | 0.54 | 0.54 | 0.57 | 0.59 | 0.61 | 0.66 | 0.73 | 0.75 | 0.76 | 0.76 | 0.75 | 0.78 | 0.91 | 0.96 |
|---|
| Diluted Shares Outstanding | | 0.54 | 0.54 | 0.54 | 0.54 | 0.54 | 0.57 | 0.59 | 0.61 | 0.67 | 0.74 | 0.75 | 0.77 | 0.77 | 0.77 | 0.79 | 0.91 | 0.97 |
| 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 | $1.43 | $3.23 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $1.42 | $3.22 |
|---|
| Shares Outstanding | | 0.54 | 0.54 | 0.54 | 0.54 | 0.54 | 0.54 | 0.54 | 0.54 | 0.54 | 0.54 |
|---|
| Diluted Shares Outstanding | | 0.54 | 0.54 | 0.54 | 0.54 | 0.54 | 0.54 | 0.54 | 0.54 | 0.54 | 0.54 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 9.30 | 11.97 | 10.94 | 7.63 | 7.99 | 6.27 | 6.04 | 6.95 | 3.80 | 3.24 | 4.14 | 3.73 | 3.81 | 3.26 | 6.95 | 3.29 |
|---|
| Short Term Investments | | 0.00 | 0.00 | 10.94 | 1.68 | 0.05 | 4.38 | 2.87 | 22.36 | 37.88 | 34.84 | 27.24 | 23.30 | 15.60 | 20.80 | 13.70 | 14.14 |
|---|
| Total Cash & ST Investments | | 9.30 | 11.97 | 10.94 | 9.31 | 8.04 | 10.65 | 8.91 | 29.30 | 41.68 | 38.09 | 31.38 | 27.03 | 19.40 | 24.06 | 20.64 | 17.42 |
|---|
| Accounts Receivable | | 6.93 | 7.50 | 7.94 | 5.56 | 4.90 | 4.53 | 4.06 | 3.58 | 3.24 | 3.17 | 3.00 | 2.55 | 2.70 | 2.52 | 2.90 | 2.34 |
|---|
| Inventory | | 8.00 | 7.00 | 9.52 | 4.93 | 4.09 | 3.89 | 3.58 | 2.94 | 2.83 | 2.75 | 2.44 | 2.65 | 3.02 | 2.74 | 2.48 | 2.02 |
|---|
| Other Current Assets | | 2.98 | 2.56 | 1.93 | 2.39 | 2.37 | 2.08 | 1.89 | 1.79 | 1.73 | 2.02 | 1.71 | 2.49 | 2.25 | 1.89 | 22.21 | 18.77 |
|---|
| Total Current Assets | | 27.21 | 29.03 | 30.33 | 22.19 | 19.39 | 21.14 | 18.44 | 37.62 | 49.48 | 46.01 | 38.52 | 34.71 | 27.37 | 31.21 | 27.59 | 23.13 |
| 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 | | 9.45 | 8.03 | 8.81 | 11.97 | 9.01 | 9.30 | 9.71 | 10.94 | 34.74 | 34.25 |
|---|
| Short Term Investments | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 10.94 | 0.00 | 0.00 |
|---|
| Total Cash & ST Investments | | 9.45 | 8.03 | 8.81 | 11.97 | 9.01 | 9.30 | 9.71 | 10.94 | 34.74 | 34.25 |
|---|
| Accounts Receivable | | 8.49 | 8.70 | 8.13 | 7.50 | 7.32 | 6.93 | 6.78 | 7.94 | 6.15 | 5.83 |
|---|
| Inventory | | 6.35 | 6.58 | 6.73 | 7.00 | 7.36 | 8.00 | 8.72 | 9.52 | 5.03 | 4.98 |
|---|
| Other Current Assets | | 3.60 | 3.42 | 3.26 | 2.56 | 3.08 | 2.98 | 2.82 | 1.93 | 2.57 | 2.32 |
|---|
| Total Current Assets | | 27.89 | 26.73 | 26.93 | 29.03 | 26.77 | 27.21 | 28.03 | 30.33 | 48.48 | 47.38 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 6.10 | 6.54 | 6.59 | 5.43 | 5.18 | 4.89 | 4.93 | 4.96 | 4.99 | 4.96 | 4.91 | 5.22 | 5.35 | 5.33 | 5.42 | 5.52 |
|---|
| Goodwill | | 18.62 | 18.64 | 18.63 | 15.53 | 14.89 | 14.69 | 14.70 | 14.70 | 14.76 | 14.75 | 14.79 | 14.79 | 14.97 | 12.66 | 11.75 | 11.33 |
|---|
| Intangible Assets | | 30.17 | 27.70 | 32.64 | 16.08 | 15.18 | 16.59 | 19.41 | 7.44 | 8.61 | 10.28 | 11.64 | 12.69 | 13.26 | 3.97 | 2.58 | 2.23 |
|---|
| Long-Term Investments | | 1.16 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 3.41 | 0.00 | 0.00 | 0.00 |
|---|
| Other Long-Term Assets | | 7.65 | 9.93 | 8.96 | 5.90 | 6.52 | 5.64 | 2.22 | 1.70 | 2.12 | 1.63 | 1.72 | 1.59 | 1.77 | 1.13 | 1.52 | 1.27 |
|---|
| Total Long-Term Assets | | 63.70 | 62.81 | 66.82 | 42.94 | 41.78 | 41.80 | 41.27 | 28.80 | 30.48 | 31.62 | 33.06 | 34.30 | 38.76 | 23.09 | 21.28 | 20.36 |
|---|
| Total Assets | | 90.91 | 91.84 | 97.15 | 65.12 | 61.17 | 62.95 | 59.71 | 66.42 | 79.95 | 77.63 | 71.58 | 69.01 | 66.13 | 54.30 | 48.87 | 43.49 |
| 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 | | 7.22 | 6.86 | 6.68 | 6.54 | 6.16 | 6.10 | 6.00 | 5.94 | 5.56 | 5.53 |
|---|
| Goodwill | | 18.68 | 18.67 | 18.65 | 18.64 | 18.66 | 18.62 | 18.57 | 18.63 | 15.51 | 15.53 |
|---|
| Intangible Assets | | 23.14 | 24.61 | 25.72 | 27.70 | 28.92 | 30.17 | 31.37 | 32.64 | 13.15 | 14.63 |
|---|
| Long-Term Investments | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 4.71 | 1.22 | 4.86 |
|---|
| Other Long-Term Assets | | 13.22 | 11.02 | 11.39 | 9.93 | 10.38 | 8.82 | 9.01 | 9.61 | 7.84 | 7.19 |
|---|
| Total Long-Term Assets | | 62.26 | 61.16 | 62.44 | 62.81 | 64.12 | 63.70 | 64.95 | 66.82 | 42.06 | 42.89 |
|---|
| Total Assets | | 90.14 | 87.90 | 89.37 | 91.84 | 90.88 | 90.91 | 92.98 | 97.15 | 90.53 | 90.27 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 2.27 | 1.91 | 1.59 | 1.57 | 1.37 | 1.42 | 1.37 | 1.21 | 1.35 | 0.92 | 0.97 | 1.21 | 0.79 | 0.91 | 0.64 | 0.72 |
|---|
| Short-Term Debt | | 5.53 | 3.55 | 1.44 | 1.59 | 0.09 | 0.09 | 2.95 | 4.42 | 1.15 | 4.40 | 2.25 | 0.50 | 2.51 | 2.50 | 0.08 | 2.49 |
|---|
| Other Current Liabilities | | 15.99 | 17.64 | 13.70 | 12.52 | 10.73 | 10.14 | 8.51 | 7.86 | 6.52 | 5.88 | 5.45 | 5.30 | 4.66 | 4.79 | 5.03 | 3.37 |
|---|
| Current Liabilities | | 21.52 | 23.10 | 18.39 | 15.69 | 12.18 | 11.65 | 12.84 | 13.49 | 9.02 | 11.20 | 8.67 | 7.01 | 7.95 | 8.10 | 5.75 | 6.57 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 2.84 | 3.01 | 2.41 | 1.91 | 2.15 | 2.27 | 1.63 | 1.59 | 1.36 | 1.21 |
|---|
| Short-Term Debt | | 2.15 | 2.44 | 3.37 | 3.55 | 3.54 | 5.53 | 3.96 | 1.56 | 1.43 | 2.17 |
|---|
| Other Current Liabilities | | 16.80 | 15.02 | 17.23 | 17.64 | 14.62 | 13.72 | 14.13 | 13.58 | 14.17 | 13.72 |
|---|
| Current Liabilities | | 21.79 | 20.48 | 23.01 | 23.10 | 20.31 | 21.52 | 19.71 | 18.39 | 16.95 | 17.10 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 57.12 | 56.55 | 63.86 | 37.35 | 33.22 | 32.90 | 26.95 | 29.51 | 34.19 | 30.19 | 29.31 | 30.22 | 29.62 | 24.03 | 21.34 | 10.87 |
|---|
| Capital Leases | | 0.00 | 0.78 | 0.69 | 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 |
|---|
| Def. Tax Liability | | 1.78 | 1.62 | 2.35 | 0.00 | 0.00 | 0.00 | 0.61 | 0.86 | 1.17 | 2.44 | 2.24 | 3.46 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Total Liabilities | | 84.98 | 85.96 | 90.92 | 61.46 | 54.47 | 53.54 | 50.03 | 53.92 | 54.71 | 47.75 | 43.49 | 43.23 | 44.03 | 35.24 | 29.84 | 19.54 |
| 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 | | 52.43 | 53.76 | 54.01 | 56.55 | 56.85 | 57.12 | 60.06 | 63.86 | 59.04 | 59.38 |
|---|
| Capital Leases | | 0.00 | 0.00 | 0.00 | 0.78 | 0.00 | 0.00 | 0.00 | 0.69 | 0.00 | 0.00 |
|---|
| Def. Tax Liability | | 1.46 | 1.39 | 1.51 | 1.62 | 1.71 | 1.78 | 1.86 | 2.35 | 0.00 | 0.00 |
|---|
| Total Liabilities | | 80.52 | 80.47 | 83.16 | 85.96 | 83.36 | 84.98 | 87.96 | 90.92 | 82.88 | 83.49 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 33.20 | 33.53 | 33.07 | 32.51 | 32.10 | 31.80 | 31.53 | 31.25 | 30.99 | 30.78 | 30.65 | 30.41 | 29.89 | 29.34 | 27.78 | 27.30 |
|---|
| Retained Earnings | | -27.12 | -27.59 | -26.55 | -28.62 | -24.60 | -21.41 | -21.33 | -17.98 | -5.07 | -0.44 | -2.09 | -4.62 | -7.63 | -10.42 | -8.92 | -3.51 |
|---|
| Comprehensive Income | | -0.16 | -0.07 | -0.29 | -0.23 | -0.80 | -0.99 | -0.53 | -0.77 | -0.68 | -0.47 | -0.48 | -0.01 | -0.16 | 0.15 | 0.17 | 0.15 |
|---|
| Total Common Equity | | 5.93 | 5.88 | 6.23 | 3.66 | 6.70 | 9.41 | 9.67 | 12.50 | 25.24 | 29.88 | 28.08 | 25.78 | 22.10 | 19.06 | 19.03 | 23.94 |
| 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 | | 33.84 | 33.68 | 33.58 | 33.53 | 33.39 | 33.20 | 33.08 | 33.07 | 32.75 | 32.60 |
|---|
| Retained Earnings | | -23.80 | -25.71 | -27.14 | -27.59 | -25.53 | -27.12 | -27.87 | -26.55 | -24.97 | -25.54 |
|---|
| Comprehensive Income | | -0.42 | -0.54 | -0.23 | -0.07 | -0.34 | -0.16 | -0.19 | -0.29 | -0.13 | -0.28 |
|---|
| Total Common Equity | | 9.62 | 7.43 | 6.21 | 5.88 | 7.53 | 5.93 | 5.02 | 6.23 | 7.66 | 6.78 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 62.65 | 60.10 | 64.61 | 38.95 | 33.31 | 32.99 | 29.90 | 33.93 | 35.34 | 34.60 | 31.56 | 30.72 | 32.13 | 26.53 | 21.43 | 13.36 |
|---|
| Book Value | | 5.93 | 5.88 | 6.23 | 3.66 | 6.70 | 9.41 | 9.67 | 12.50 | 25.24 | 29.88 | 28.08 | 25.78 | 22.10 | 19.06 | 19.03 | 23.94 |
| 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 | | 9.62 | 7.43 | 6.21 | 5.88 | 7.53 | 5.93 | 5.02 | 6.23 | 7.66 | 6.78 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | 3.13 | 7.71 | 4.09 | 6.72 | 6.55 | 5.89 | 7.26 | 7.84 | 8.39 | 1.98 | 7.72 | 6.94 | 5.16 | 5.08 | 4.35 | 3.68 | 4.63 |
|---|
| Depreciation & Amortization | | 5.07 | 5.17 | 5.59 | 4.07 | 3.42 | 3.40 | 3.60 | 2.21 | 1.95 | 1.96 | 2.11 | 2.11 | 2.09 | 1.29 | 1.09 | 1.06 | 1.02 |
|---|
| Stock-Based Compensation | | 0.73 | 0.00 | 0.53 | 0.43 | 0.40 | 0.34 | 0.33 | 0.31 | 0.31 | 0.33 | 0.31 | 0.32 | 0.41 | 0.40 | 0.36 | 0.34 | 0.35 |
|---|
| Change Working Capital | | -1.42 | -1.98 | 2.37 | -0.48 | -0.73 | -1.19 | -0.22 | -0.73 | 0.62 | 7.91 | 0.00 | 0.71 | 1.12 | -0.39 | -0.05 | 0.37 | -0.30 |
|---|
| Change In Accounts Receivable | | -0.47 | -2.68 | 0.44 | 0.00 | -0.75 | -0.43 | -0.43 | -0.50 | -0.38 | -0.06 | -0.21 | -0.42 | 0.14 | -0.04 | 0.35 | -0.56 | -0.21 |
|---|
| Change In Accounts Payable | | 0.64 | 0.43 | 0.31 | -0.40 | 0.15 | -0.07 | 0.05 | 0.16 | -0.14 | 0.42 | -0.04 | -0.01 | 0.41 | -0.18 | 0.16 | -0.10 | 0.14 |
|---|
| Change In Inventories | | 2.05 | 0.89 | 2.53 | 0.49 | -0.74 | -0.17 | -0.22 | -0.07 | 0.00 | 0.13 | -0.08 | 0.48 | 0.33 | -0.01 | -0.15 | -0.38 | 0.15 |
|---|
| Other Non-cash Items | | 4.28 | -0.22 | 0.14 | -0.99 | 1.28 | 1.28 | -0.20 | -0.19 | 0.39 | 0.33 | 0.03 | -0.40 | -0.12 | 0.10 | 0.10 | 0.07 | 0.26 |
|---|
| Cash from Operations | | 6.45 | 0.00 | 0.00 | 8.47 | 9.72 | 9.26 | 10.50 | 9.15 | 11.30 | 11.18 | 10.35 | 9.08 | 8.56 | 6.29 | 5.88 | 5.12 | 5.79 |
| 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 | | 1.33 | 3.22 | 1.43 | 1.73 | 0.63 | 2.83 | 0.75 | -0.11 | 0.77 | 1.73 |
|---|
| Depreciation & Amortization | | 1.13 | 1.31 | 1.34 | 1.39 | 1.40 | 1.40 | 1.40 | 1.40 | 1.38 | 0.90 |
|---|
| Stock-Based Compensation | | 0.00 | 0.13 | 0.16 | 0.09 | 0.13 | 0.14 | 0.16 | 0.10 | 0.47 | 0.00 |
|---|
| Change Working Capital | | -1.87 | 1.66 | -0.76 | -1.02 | 2.08 | 0.86 | 0.12 | -0.69 | -0.90 | 0.05 |
|---|
| Change In Accounts Receivable | | -1.08 | 0.22 | -0.52 | -1.31 | 0.47 | -0.34 | -0.18 | 0.49 | -0.43 | -0.34 |
|---|
| Change In Accounts Payable | | -0.48 | -0.17 | 0.59 | 0.50 | -0.23 | -0.12 | 0.64 | 0.02 | -0.19 | 0.16 |
|---|
| Change In Inventories | | 0.12 | 0.24 | 0.24 | 0.29 | 0.32 | 0.68 | 0.72 | 0.81 | 0.57 | -0.05 |
|---|
| Other Non-cash Items | | 1.02 | -1.60 | 0.53 | -0.55 | 0.87 | -1.54 | 0.42 | 0.39 | -0.56 | 0.68 |
|---|
| Cash from Operations | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.54 | 2.76 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -0.97 | -1.86 | -1.10 | -1.11 | -0.94 | -0.88 | -0.61 | -0.62 | -0.74 | -0.66 | -0.84 | -0.65 | -1.00 | -0.69 | -0.69 | -0.57 | -0.58 |
|---|
| Acquisitions | | -26.99 | -0.05 | 0.00 | -26.99 | -3.73 | -2.69 | -3.22 | -13.62 | 0.20 | -0.02 | -0.02 | -0.36 | -0.17 | -9.43 | -2.39 | -0.70 | 0.00 |
|---|
| Investments | | 26.99 | 0.00 | 0.00 | 0.00 | -2.59 | -8.90 | -8.48 | -9.39 | -18.74 | -33.61 | -28.09 | -25.98 | -25.88 | -21.97 | -26.24 | -21.18 | -14.60 |
|---|
| Sales of Investment | | 0.00 | 0.00 | 0.00 | 1.67 | 1.22 | 13.23 | 6.98 | 29.39 | 33.77 | 30.41 | 20.42 | 21.56 | 20.90 | 24.21 | 19.37 | 21.62 | 11.13 |
|---|
| Other Investing Activities | | -26.82 | 0.00 | 0.00 | 0.23 | -0.01 | -0.04 | -0.08 | -0.05 | -0.15 | -0.15 | -0.12 | -0.12 | 0.40 | -0.59 | -0.04 | 0.05 | -0.10 |
|---|
| Cash from Investing | | -27.79 | 0.00 | 0.00 | -26.20 | -6.04 | 0.73 | -5.40 | 5.71 | 14.34 | -4.02 | -8.66 | -5.55 | -5.75 | -8.47 | -9.99 | -0.79 | -4.15 |
| 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 | | -0.64 | -0.44 | -0.37 | -0.41 | -0.37 | -0.26 | -0.24 | -0.23 | -0.25 | -0.25 |
|---|
| Acquisitions | | -0.05 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -26.99 | 0.00 |
|---|
| Investments | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 26.99 | 0.00 |
|---|
| Sales of Investment | | 0.00 | 0.00 | 0.00 | 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 | -26.84 | -0.01 |
|---|
| Cash from Investing | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -27.09 | -0.26 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -6.46 | 0.00 | 0.00 | 25.68 | 0.00 | -4.15 | -6.45 | -4.51 | -1.12 | -4.41 | -3.73 | -2.40 | -5.61 | -3.37 | -0.12 | -3.26 | 0.00 |
|---|
| Debt Issued | | 7.56 | 60.10 | -4.51 | 51.34 | 5.64 | 4.47 | 9.53 | 0.49 | -0.29 | 5.15 | 6.77 | 3.24 | 4.19 | 8.97 | 5.22 | 11.33 | 13.36 |
|---|
| Issuance of Common Stock | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 4.95 | 8.91 | 0.00 | 0.00 | 4.48 | 0.06 | 0.08 | 0.19 | 0.30 | 1.29 | 11.15 | 0.08 |
|---|
| Repurchase of Common Stock | | 0.00 | 0.00 | -0.20 | 0.00 | -6.36 | -4.98 | -3.49 | -7.70 | -17.79 | -3.16 | -2.97 | -1.87 | -0.14 | -0.83 | -4.61 | -8.32 | -3.79 |
|---|
| Dividends Paid | | -4.70 | 0.00 | 0.00 | -4.56 | -4.20 | -4.01 | -3.76 | -3.51 | -3.51 | -3.37 | -3.00 | -2.40 | -1.85 | -1.42 | -1.12 | -0.50 | 0.00 |
|---|
| Other Financing Activities | | 7.55 | 0.00 | 0.00 | -0.07 | 6.52 | -0.08 | -0.09 | -0.04 | -0.07 | -0.14 | 7.03 | 3.46 | 4.53 | 8.05 | 4.98 | 0.25 | 2.47 |
|---|
| Cash from Financing | | -3.61 | 0.00 | 0.00 | 21.05 | -4.04 | -8.27 | -4.87 | -15.77 | -22.49 | -6.59 | -2.60 | -3.12 | -2.88 | 2.73 | 0.42 | -0.67 | -1.23 |
| 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 | 0.00 | -0.75 |
|---|
| Debt Issued | | 54.59 | -1.62 | -1.18 | -2.72 | -0.30 | -2.25 | -1.38 | -0.59 | 4.15 | -0.33 |
|---|
| 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 | | 0.00 | 0.00 | 0.00 | 0.00 | -0.20 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Dividends Paid | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -1.14 | -1.14 |
|---|
| Other Financing Activities | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 3.89 | -0.12 |
|---|
| Cash from Financing | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 2.75 | -2.01 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | -24.95 | -2.84 | 1.03 | 3.32 | -0.36 | 1.72 | 0.23 | -0.91 | 3.15 | 0.56 | -0.90 | 0.41 | -0.07 | 0.55 | -3.69 | 3.66 | 0.40 |
|---|
| Closing Cash Balance | | 9.30 | 9.13 | 11.97 | 10.94 | 7.63 | 7.99 | 6.27 | 6.04 | 6.95 | 3.80 | 3.24 | 4.14 | 3.73 | 3.81 | 3.26 | 6.95 | 3.29 |
| 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 | | -0.32 | 1.42 | -0.78 | -3.16 | 2.96 | -0.29 | -0.41 | -1.24 | -23.80 | 0.49 |
|---|
| Closing Cash Balance | | 9.13 | 9.45 | 8.03 | 8.81 | 11.97 | 9.01 | 9.30 | 9.71 | 10.94 | 34.74 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | 5.48 | 8.10 | 10.39 | 7.36 | 8.79 | 8.38 | 9.89 | 8.53 | 10.56 | 10.51 | 9.52 | 8.43 | 7.55 | 5.60 | 5.19 | 4.55 | 5.21 |
|---|
| Real Free Cash Flow | | 4.75 | 8.10 | 9.86 | 6.93 | 8.38 | 8.04 | 9.56 | 8.22 | 10.25 | 10.18 | 9.21 | 8.11 | 7.14 | 5.20 | 4.83 | 4.21 | 4.85 |
| 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 | | 0.96 | 4.25 | 1.91 | 0.98 | 4.40 | 3.31 | 2.22 | 0.46 | 0.29 | 2.51 |
|---|
| Real Free Cash Flow | | 0.96 | 4.12 | 1.75 | 0.90 | 4.27 | 3.18 | 2.06 | 0.36 | -0.18 | 2.51 |