APTV
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 | | 20.40 | 20.40 | 19.71 | 20.05 | 17.49 | 15.62 | 13.07 | 14.36 | 14.44 | 12.88 | 16.66 | 15.17 | 17.02 | 16.46 | 15.52 | 16.04 | 13.82 |
|---|
| Cost of Revenues | | 16.50 | 16.50 | 16.19 | 16.61 | 14.85 | 13.18 | 11.13 | 11.71 | 11.71 | 10.27 | 13.11 | 12.16 | 13.85 | 13.57 | 12.86 | 13.39 | 11.77 |
|---|
| Gross Profit | | 3.90 | 3.90 | 3.53 | 3.44 | 2.64 | 2.44 | 1.94 | 2.65 | 2.73 | 2.61 | 3.55 | 3.01 | 3.17 | 2.90 | 2.66 | 2.66 | 2.05 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 5.15 | 5.21 | 5.21 | 4.83 | 4.91 | 4.85 | 5.05 | 4.90 | 4.92 | 5.11 |
|---|
| Cost of Revenues | | 4.14 | 4.19 | 4.21 | 3.96 | 3.78 | 3.97 | 4.14 | 4.12 | 4.00 | 4.22 |
|---|
| Gross Profit | | 1.02 | 1.02 | 1.00 | 0.87 | 1.13 | 0.89 | 0.91 | 0.78 | 0.92 | 0.89 |
| 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 | 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 | 0.00 |
|---|
| Selling General & Admin Expenses | | 0.00 | 0.00 | 0.00 | 1.44 | 1.14 | 1.08 | 0.98 | 1.08 | 0.99 | 0.95 | 1.15 | 1.02 | 1.08 | 0.96 | 0.93 | 0.90 | 0.82 |
|---|
| Depreciation & Amortization | | 0.99 | 0.99 | 0.96 | 0.91 | 0.79 | 0.67 | 0.90 | 0.88 | 0.68 | 0.55 | 0.70 | 0.54 | 0.59 | 0.54 | 0.49 | 0.48 | 0.42 |
|---|
| Total Operating Expenses | | 2.71 | 2.71 | 1.47 | 1.88 | 1.29 | 1.22 | 1.12 | 1.22 | 1.15 | 1.07 | 1.28 | 1.11 | 1.18 | 1.07 | 1.01 | 0.98 | 0.89 |
|---|
| Operating Income | | 1.18 | 1.18 | 2.06 | 1.56 | 1.26 | 1.19 | 2.12 | 1.28 | 1.47 | 1.42 | 1.95 | 1.72 | 1.85 | 1.68 | 1.48 | 1.64 | 0.94 |
| 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 | 1.78 | 0.00 |
|---|
| Selling General & Admin Expenses | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.38 | 0.36 |
|---|
| Depreciation & Amortization | | 0.25 | 0.25 | 0.25 | 0.24 | 0.25 | 0.24 | 0.25 | 0.23 | 0.25 | 0.23 |
|---|
| Total Operating Expenses | | 0.63 | 1.19 | 0.51 | 0.38 | 0.36 | 0.33 | 0.41 | 0.37 | 0.44 | 0.42 |
|---|
| Operating Income | | 0.39 | -0.18 | 0.49 | 0.48 | 0.76 | 0.56 | 0.50 | 0.41 | 0.36 | 0.45 |
| 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 | 0.09 | 0.11 | 0.09 | 0.00 | 0.01 | 0.01 | 0.02 | 0.01 | 0.00 | 0.01 | 0.01 | 0.01 | 0.02 | 0.03 | 0.03 |
|---|
| Interest Expense | | 0.36 | 0.36 | 0.34 | 0.29 | 0.22 | 0.15 | 0.16 | 0.16 | 0.14 | 0.14 | 0.16 | 0.13 | 0.14 | 0.14 | 0.14 | 0.12 | 0.03 |
|---|
| Other Expense | | -0.30 | -0.30 | -0.03 | -0.22 | -0.27 | -0.28 | -0.16 | -0.15 | -0.11 | -0.15 | -0.69 | -0.27 | -0.15 | -0.16 | -0.17 | -0.08 | -0.22 |
|---|
| IBT | | 0.88 | 0.88 | 2.03 | 1.34 | 0.99 | 0.91 | 1.95 | 1.13 | 1.33 | 1.26 | 1.43 | 1.51 | 1.71 | 1.52 | 1.35 | 1.51 | 0.94 |
|---|
| Income Tax Expense | | 0.70 | 0.70 | 0.22 | -1.93 | 0.12 | 0.10 | 0.05 | 0.13 | 0.25 | 0.22 | 0.24 | 0.26 | 0.28 | 0.26 | 0.21 | 0.31 | 0.26 |
|---|
| Net Income | | 0.17 | 0.17 | 1.79 | 2.94 | 0.87 | 0.81 | 1.80 | 0.99 | 1.07 | 1.36 | 1.26 | 1.45 | 1.35 | 1.21 | 1.08 | 1.15 | 0.63 |
| 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 | | -0.05 | 0.02 | 0.01 | 0.01 | 0.02 | 0.03 | 0.02 | 0.02 | 0.04 | 0.03 |
|---|
| Interest Expense | | 0.09 | 0.09 | 0.09 | 0.09 | 0.11 | 0.10 | 0.06 | 0.07 | 0.07 | 0.08 |
|---|
| Other Expense | | -0.06 | -0.07 | -0.03 | -0.14 | -0.43 | -0.16 | 0.49 | -0.11 | -0.04 | -0.05 |
|---|
| IBT | | 0.33 | -0.25 | 0.45 | 0.35 | 0.34 | 0.40 | 0.99 | 0.30 | 0.31 | 0.40 |
|---|
| Income Tax Expense | | 0.19 | 0.10 | 0.06 | 0.36 | 0.06 | 0.03 | 0.05 | 0.08 | -0.68 | -1.31 |
|---|
| Net Income | | 0.14 | -0.36 | 0.39 | -0.01 | 0.27 | 0.36 | 0.94 | 0.22 | 0.91 | 1.63 |
| 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 | $10.50 | $3.21 | $2.99 | $6.72 | $3.85 | $4.04 | $5.10 | $4.66 | $5.21 | $4.63 | $3.96 | $3.42 | $2.72 | $1.39 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $10.28 | $3.20 | $2.98 | $6.66 | $3.85 | $4.02 | $5.06 | $4.59 | $5.06 | $4.48 | $3.89 | $3.33 | $2.72 | $1.39 |
|---|
| Shares Outstanding | | 0.22 | 0.22 | 0.26 | 0.28 | 0.27 | 0.27 | 0.26 | 0.26 | 0.26 | 0.27 | 0.27 | 0.28 | 0.29 | 0.31 | 0.32 | 0.42 | 0.45 |
|---|
| Diluted Shares Outstanding | | 0.22 | 0.22 | 0.26 | 0.28 | 0.27 | 0.27 | 0.27 | 0.26 | 0.27 | 0.27 | 0.27 | 0.29 | 0.30 | 0.31 | 0.32 | 0.42 | 0.45 |
| 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 | $3.22 | $5.76 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $3.22 | $5.76 |
|---|
| Shares Outstanding | | 0.22 | 0.22 | 0.22 | 0.23 | 0.24 | 0.25 | 0.27 | 0.28 | 0.28 | 0.28 |
|---|
| Diluted Shares Outstanding | | 0.22 | 0.22 | 0.22 | 0.23 | 0.24 | 0.25 | 0.27 | 0.28 | 0.28 | 0.28 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 1.41 | 1.57 | 1.64 | 1.53 | 3.14 | 2.82 | 0.41 | 0.57 | 1.60 | 0.84 | 0.54 | 0.90 | 1.39 | 1.11 | 1.36 | 3.77 |
|---|
| Short Term Investments | | 0.75 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.07 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Total Cash & ST Investments | | 2.16 | 1.57 | 1.64 | 1.53 | 3.14 | 2.82 | 0.41 | 0.57 | 1.60 | 0.84 | 0.54 | 0.90 | 1.39 | 1.11 | 1.36 | 3.77 |
|---|
| Accounts Receivable | | 4.11 | 3.62 | 3.60 | 3.43 | 2.78 | 2.81 | 2.57 | 2.49 | 2.44 | 2.94 | 2.75 | 2.63 | 2.66 | 2.43 | 2.46 | 2.31 |
|---|
| Inventory | | 2.38 | 2.32 | 2.37 | 2.34 | 2.01 | 1.30 | 1.29 | 1.28 | 1.08 | 1.23 | 1.18 | 1.10 | 1.09 | 1.07 | 1.05 | 0.99 |
|---|
| Other Current Assets | | 0.17 | 0.31 | 0.37 | 0.48 | 0.50 | 0.50 | 0.50 | 0.45 | 0.52 | 0.41 | 0.43 | 0.59 | 0.60 | 0.62 | 0.62 | 0.56 |
|---|
| Total Current Assets | | 8.82 | 7.83 | 8.25 | 7.78 | 8.44 | 7.47 | 5.32 | 4.78 | 5.64 | 5.42 | 5.12 | 5.22 | 5.75 | 5.23 | 5.50 | 7.67 |
| 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 | | 1.64 | 1.45 | 1.10 | 1.57 | 1.05 | 1.41 | 0.94 | 1.64 | 1.81 | 1.30 |
|---|
| Short Term Investments | | 0.00 | 0.00 | 0.00 | 0.00 | 0.79 | 0.75 | 0.00 | -0.07 | -0.06 | -0.06 |
|---|
| Total Cash & ST Investments | | 1.64 | 1.45 | 1.10 | 1.57 | 1.85 | 2.16 | 0.94 | 1.64 | 1.81 | 1.30 |
|---|
| Accounts Receivable | | 4.09 | 4.08 | 3.91 | 3.62 | 4.00 | 3.95 | 3.98 | 3.60 | 3.70 | 3.78 |
|---|
| Inventory | | 2.60 | 2.48 | 2.43 | 2.32 | 2.55 | 2.37 | 2.37 | 2.37 | 2.43 | 2.38 |
|---|
| Other Current Assets | | 0.43 | 0.37 | 0.30 | 0.31 | 0.29 | 0.35 | 0.40 | 0.64 | 0.55 | 0.62 |
|---|
| Total Current Assets | | 8.76 | 8.37 | 7.74 | 7.83 | 8.69 | 8.83 | 7.69 | 8.25 | 8.49 | 8.07 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 4.25 | 4.19 | 4.33 | 3.95 | 3.68 | 3.68 | 3.72 | 3.18 | 2.80 | 3.52 | 3.38 | 3.34 | 3.22 | 2.86 | 2.32 | 2.07 |
|---|
| Goodwill | | 5.08 | 5.02 | 5.15 | 5.12 | 2.51 | 2.58 | 2.41 | 2.52 | 1.94 | 1.51 | 1.54 | 0.66 | 0.50 | 0.47 | 0.00 | 0.00 |
|---|
| Intangible Assets | | 2.26 | 2.14 | 2.40 | 2.59 | 0.96 | 1.09 | 1.19 | 1.38 | 1.22 | 1.24 | 1.38 | 0.75 | 0.72 | 0.80 | 0.60 | 0.00 |
|---|
| Long-Term Investments | | 1.84 | 1.61 | 1.51 | 1.72 | 1.80 | 2.01 | 0.11 | 0.10 | 0.09 | 0.10 | 0.09 | 0.23 | 0.23 | 0.23 | 0.26 | 0.28 |
|---|
| Other Long-Term Assets | | 0.21 | 0.38 | 0.45 | 0.48 | 0.46 | 0.52 | 0.56 | 0.38 | 0.29 | 0.23 | 0.22 | 0.30 | 0.34 | 0.30 | 0.46 | 0.40 |
|---|
| Total Long-Term Assets | | 15.93 | 15.63 | 16.18 | 14.12 | 9.57 | 10.06 | 8.14 | 7.70 | 6.53 | 6.87 | 6.85 | 5.52 | 5.30 | 4.95 | 3.63 | 3.42 |
|---|
| Total Assets | | 24.75 | 23.46 | 24.43 | 21.90 | 18.01 | 17.52 | 13.46 | 12.48 | 12.17 | 12.29 | 11.97 | 10.75 | 11.05 | 10.18 | 9.13 | 11.08 |
| 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 | | 4.22 | 4.27 | 4.18 | 4.19 | 4.30 | 4.25 | 4.29 | 4.33 | 4.09 | 4.06 |
|---|
| Goodwill | | 4.59 | 5.25 | 5.09 | 5.02 | 5.17 | 5.08 | 5.11 | 5.15 | 5.07 | 5.14 |
|---|
| Intangible Assets | | 2.06 | 2.11 | 2.11 | 2.14 | 2.24 | 2.26 | 2.33 | 2.40 | 2.42 | 2.49 |
|---|
| Long-Term Investments | | 1.41 | 1.54 | 1.62 | 1.61 | 1.69 | 1.61 | 1.47 | 1.51 | 1.56 | 1.64 |
|---|
| Other Long-Term Assets | | 0.55 | 0.44 | 0.43 | 0.38 | 0.44 | 0.42 | 0.45 | 0.45 | 0.43 | 0.43 |
|---|
| Total Long-Term Assets | | 14.74 | 15.57 | 15.36 | 15.63 | 16.08 | 15.92 | 15.95 | 16.18 | 15.22 | 14.03 |
|---|
| Total Assets | | 23.50 | 23.94 | 23.10 | 23.46 | 24.77 | 24.75 | 23.64 | 24.43 | 23.71 | 22.10 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 2.92 | 2.87 | 3.15 | 3.15 | 2.95 | 2.57 | 2.46 | 2.33 | 2.23 | 2.56 | 2.54 | 2.58 | 2.60 | 2.28 | 2.40 | 2.24 |
|---|
| Short-Term Debt | | 1.60 | 0.63 | 0.13 | 0.03 | 0.01 | 0.09 | 0.39 | 0.31 | 0.02 | 0.01 | 0.05 | 0.03 | 0.06 | 0.14 | 0.11 | 0.22 |
|---|
| Other Current Liabilities | | 1.31 | 1.20 | 1.35 | 1.51 | 1.16 | 1.32 | 1.16 | 1.02 | 1.27 | 1.54 | 1.30 | 1.24 | 1.20 | 1.21 | 0.23 | 0.24 |
|---|
| Current Liabilities | | 5.91 | 5.13 | 4.81 | 4.87 | 4.21 | 4.05 | 4.05 | 3.69 | 3.54 | 4.15 | 3.93 | 3.89 | 3.89 | 3.66 | 3.71 | 3.72 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 3.13 | 3.04 | 2.89 | 2.87 | 2.99 | 2.92 | 2.89 | 3.15 | 3.06 | 3.03 |
|---|
| Short-Term Debt | | 0.15 | 0.17 | 0.37 | 0.63 | 1.38 | 1.60 | 1.61 | 0.13 | 0.16 | 0.15 |
|---|
| Other Current Liabilities | | 1.52 | 1.36 | 1.32 | 1.20 | 1.13 | 1.07 | 1.11 | 1.35 | 1.31 | 1.24 |
|---|
| Current Liabilities | | 4.89 | 4.75 | 4.79 | 5.13 | 5.80 | 5.91 | 5.96 | 4.81 | 4.70 | 4.59 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 5.50 | 8.26 | 6.66 | 6.82 | 4.36 | 4.31 | 4.30 | 4.04 | 4.13 | 3.96 | 3.96 | 2.42 | 2.35 | 2.32 | 2.00 | 0.00 |
|---|
| Capital Leases | | 0.44 | 0.54 | 0.59 | 0.36 | 0.30 | 0.30 | 0.33 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Def. Tax Liability | | 0.38 | 0.29 | 0.39 | 0.48 | 0.15 | 0.21 | 0.23 | 0.23 | 0.22 | 0.16 | 0.25 | 0.17 | 0.15 | 0.19 | 0.00 | 0.00 |
|---|
| Total Liabilities | | 12.98 | 14.37 | 12.58 | 12.79 | 9.45 | 9.42 | 9.45 | 8.81 | 8.65 | 9.53 | 9.24 | 7.73 | 7.61 | 7.35 | 6.96 | 4.98 |
| 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 | | 8.02 | 8.18 | 8.07 | 8.26 | 8.70 | 5.94 | 5.16 | 6.66 | 6.88 | 6.89 |
|---|
| Capital Leases | | 0.40 | 0.42 | 0.55 | 0.54 | 0.55 | 0.44 | 0.44 | 0.59 | 0.53 | 0.49 |
|---|
| Def. Tax Liability | | 0.30 | 0.30 | 0.30 | 0.29 | 0.29 | 0.38 | 0.38 | 0.39 | 0.46 | 0.46 |
|---|
| Total Liabilities | | 13.93 | 13.97 | 13.85 | 14.37 | 15.57 | 12.98 | 12.23 | 12.58 | 12.64 | 12.58 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 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 | 0.00 | 0.00 | 5.55 |
|---|
| Retained Earnings | | 8.40 | 7.00 | 8.16 | 5.61 | 5.08 | 4.55 | 2.89 | 2.51 | 2.12 | 1.98 | 1.63 | 1.55 | 1.45 | 0.86 | 0.11 | 0.00 |
|---|
| Comprehensive Income | | -0.88 | -1.17 | -0.65 | -0.79 | -0.67 | -0.55 | -0.72 | -0.69 | -0.47 | -1.22 | -1.03 | -0.74 | -0.24 | -0.24 | -0.18 | 0.09 |
|---|
| Total Common Equity | | 11.47 | 8.80 | 11.55 | 8.83 | 8.35 | 7.91 | 3.82 | 3.46 | 3.30 | 2.40 | 2.25 | 2.51 | 2.91 | 2.35 | 1.69 | 5.64 |
| 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 | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Retained Earnings | | 6.36 | 6.80 | 6.60 | 7.00 | 6.73 | 8.40 | 7.85 | 8.16 | 7.52 | 5.89 |
|---|
| Comprehensive Income | | -0.71 | -0.71 | -1.01 | -1.17 | -0.79 | -0.88 | -0.70 | -0.65 | -0.78 | -0.67 |
|---|
| Total Common Equity | | 9.28 | 9.69 | 8.96 | 8.80 | 8.88 | 11.47 | 11.12 | 11.55 | 10.78 | 9.23 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 7.54 | 8.89 | 6.79 | 6.85 | 4.37 | 4.40 | 4.69 | 4.34 | 4.15 | 3.97 | 4.01 | 2.45 | 2.41 | 2.46 | 2.10 | 0.22 |
|---|
| Book Value | | 11.77 | 9.09 | 11.84 | 9.11 | 8.56 | 8.10 | 4.01 | 3.67 | 3.52 | 2.76 | 2.73 | 3.01 | 3.43 | 2.83 | 2.17 | 6.10 |
| Other |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Total Debt | | 0.28 | 0.29 | 0.29 | 0.29 | 0.32 | 0.30 | 0.30 | 0.30 | 0.30 | 0.29 |
|---|
| Book Value | | 9.28 | 9.69 | 8.96 | 8.80 | 8.88 | 11.47 | 11.12 | 11.55 | 10.78 | 9.23 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | 3.71 | 0.18 | 1.81 | 2.97 | 0.59 | 0.61 | 1.82 | 1.01 | 1.11 | 1.06 | 1.22 | 1.26 | 1.44 | 1.30 | 1.16 | 1.22 | 0.70 |
|---|
| Depreciation & Amortization | | 0.95 | 0.99 | 0.96 | 0.91 | 0.76 | 0.77 | 0.76 | 0.72 | 0.68 | 0.55 | 0.70 | 0.54 | 0.59 | 0.54 | 0.49 | 0.48 | 0.42 |
|---|
| Stock-Based Compensation | | 0.12 | 0.14 | 0.12 | 0.12 | 0.09 | 0.09 | 0.06 | 0.07 | 0.06 | 0.06 | 0.07 | 0.07 | 0.08 | 0.05 | 0.02 | 0.01 | -0.08 |
|---|
| Change Working Capital | | -0.12 | -0.19 | 0.06 | -0.34 | -0.40 | -0.48 | 0.16 | -0.18 | -0.14 | -0.54 | 0.12 | -0.29 | 0.05 | -0.07 | -0.20 | -0.14 | 0.18 |
|---|
| Change In Accounts Receivable | | 0.14 | -0.22 | 0.29 | -0.11 | -0.50 | 0.04 | -0.24 | -0.07 | 0.06 | -0.29 | -0.20 | -0.21 | 0.05 | -0.24 | 0.20 | -0.15 | -0.18 |
|---|
| Change In Accounts Payable | | -0.06 | 0.25 | -0.21 | 0.00 | 0.14 | 0.27 | 0.19 | 0.13 | 0.06 | 0.27 | 0.03 | 0.19 | 0.00 | 0.25 | -0.15 | 0.10 | 0.35 |
|---|
| Change In Inventories | | 0.01 | -0.24 | 0.05 | -0.02 | -0.26 | -0.71 | -0.01 | 0.01 | -0.12 | -0.22 | -0.05 | -0.04 | 0.01 | -0.03 | 0.05 | -0.06 | -0.13 |
|---|
| Other Non-cash Items | | 0.88 | 0.67 | -0.48 | 0.41 | 0.37 | 0.30 | -1.34 | 0.04 | -0.06 | 0.36 | -0.05 | 0.14 | -0.01 | -0.02 | 0.07 | -0.16 | -0.07 |
|---|
| Cash from Operations | | 2.26 | 0.00 | 0.00 | 1.90 | 1.26 | 1.22 | 1.41 | 1.62 | 1.63 | 1.47 | 1.94 | 1.70 | 2.14 | 1.75 | 1.48 | 1.38 | 1.14 |
| 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 | | 0.15 | -0.36 | 0.40 | -0.01 | 0.27 | 0.36 | 0.94 | 0.22 | 0.92 | 1.64 |
|---|
| Depreciation & Amortization | | 0.25 | 0.25 | 0.25 | 0.24 | 0.25 | 0.24 | 0.25 | 0.23 | 0.25 | 0.23 |
|---|
| Stock-Based Compensation | | 0.03 | 0.00 | 0.04 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 |
|---|
| Change Working Capital | | 0.37 | -0.09 | -0.15 | -0.33 | 0.47 | -0.11 | 0.02 | -0.32 | 0.03 | 0.16 |
|---|
| Change In Accounts Receivable | | 0.24 | 0.00 | -0.17 | -0.29 | 0.39 | -0.06 | 0.06 | -0.11 | 0.10 | 0.08 |
|---|
| Change In Accounts Payable | | -0.06 | 0.07 | 0.14 | 0.10 | -0.17 | 0.07 | 0.07 | -0.18 | 0.01 | 0.04 |
|---|
| Change In Inventories | | 0.04 | -0.12 | -0.05 | -0.11 | 0.23 | -0.18 | 0.00 | -0.01 | 0.07 | -0.05 |
|---|
| Other Non-cash Items | | -0.01 | 0.74 | 0.00 | 0.00 | 0.08 | -2.02 | -0.58 | 0.06 | 0.15 | 0.09 |
|---|
| Cash from Operations | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.62 | 0.75 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -0.91 | -0.66 | -0.83 | -0.91 | -0.84 | -0.61 | -0.58 | -0.78 | -0.85 | -0.70 | -0.83 | -0.70 | -0.86 | -0.68 | -0.71 | -0.63 | -0.50 |
|---|
| Acquisitions | | 0.22 | 0.16 | 0.00 | -0.10 | -4.30 | -0.13 | -0.05 | -0.33 | -1.20 | -0.32 | 0.23 | -0.91 | -0.35 | -0.01 | -1.00 | -0.02 | 0.07 |
|---|
| Investments | | -0.79 | -0.04 | -0.87 | -0.01 | -0.04 | -0.02 | 0.00 | -0.01 | -0.02 | -0.08 | 0.00 | -0.02 | 0.00 | 0.00 | 0.04 | 0.00 | -0.75 |
|---|
| Sales of Investment | | 0.45 | 0.02 | 1.19 | 0.01 | 0.01 | 0.02 | 0.58 | 0.78 | 0.85 | 0.70 | 0.03 | 0.01 | 0.02 | 0.03 | 0.02 | 0.07 | 0.20 |
|---|
| Other Investing Activities | | -0.55 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | -0.57 | -0.77 | -0.83 | -0.85 | 0.00 | -0.07 | 0.00 | 0.00 | 0.01 | 0.57 | 0.07 |
|---|
| Cash from Investing | | -1.24 | 0.00 | 0.00 | -1.00 | -5.17 | -0.73 | -0.63 | -1.11 | -2.05 | -1.25 | -0.58 | -1.70 | -1.19 | -0.66 | -1.63 | -0.01 | -0.91 |
| 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 | | -0.17 | -0.14 | -0.15 | -0.20 | -0.17 | -0.17 | -0.23 | -0.27 | -0.20 | -0.21 |
|---|
| Acquisitions | | 0.00 | 0.00 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.21 |
|---|
| Investments | | 0.00 | 0.00 | -0.03 | 0.00 | 0.00 | -0.08 | -0.75 | -0.04 | -0.01 | 0.00 |
|---|
| Sales of Investment | | 0.00 | 0.01 | 0.17 | 0.00 | 0.29 | 0.45 | 0.45 | 0.00 | 0.00 | 0.01 |
|---|
| Other Investing Activities | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.21 |
|---|
| Cash from Investing | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.21 | -0.21 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -1.12 | 0.00 | 0.00 | -0.33 | -0.02 | -1.50 | -0.41 | -0.65 | -0.26 | -0.02 | -0.90 | -0.76 | -0.69 | -1.43 | -0.01 | -1.67 | -0.10 |
|---|
| Debt Issued | | 1.66 | 8.89 | 2.10 | 0.27 | 2.50 | 1.47 | 0.12 | 1.00 | 0.45 | 0.20 | 0.86 | 2.32 | 0.73 | 1.38 | 0.37 | 3.56 | 0.32 |
|---|
| Issuance of Common Stock | | 0.03 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 1.12 | 0.70 | 0.51 | 0.80 | 0.85 | 2.04 | 0.70 | 1.35 | 0.41 | 0.00 | 0.00 |
|---|
| Repurchase of Common Stock | | -1.33 | -0.40 | -4.10 | -0.40 | 0.00 | 0.00 | -0.06 | -0.42 | -0.50 | -0.38 | -0.63 | -1.16 | -1.02 | -0.46 | -0.40 | 0.00 | 0.00 |
|---|
| Dividends Paid | | -0.03 | 0.00 | 0.00 | -0.03 | -0.06 | -0.06 | -0.09 | -0.23 | -0.23 | -0.31 | -0.32 | -0.29 | -0.30 | -0.21 | -0.05 | -0.09 | 0.00 |
|---|
| Other Financing Activities | | -0.05 | 0.00 | 0.00 | -0.05 | 2.43 | 1.38 | 1.05 | -0.05 | -0.08 | 0.37 | -0.09 | -0.12 | -0.08 | -0.07 | -0.05 | -1.43 | -0.03 |
|---|
| Cash from Financing | | -0.89 | 0.00 | 0.00 | -0.81 | 2.35 | -0.19 | 1.61 | -0.65 | -0.56 | 0.46 | -1.08 | -0.28 | -1.40 | -0.82 | -0.11 | -3.19 | -0.13 |
| 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 | -0.30 | -0.02 |
|---|
| Debt Issued | | 8.17 | -0.18 | -0.09 | -0.45 | -1.20 | 2.55 | 0.77 | -0.02 | 0.09 | 0.01 |
|---|
| 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 | | -0.30 | -0.10 | 0.00 | -0.02 | 4.10 | -3.07 | -0.43 | -0.60 | -0.30 | 0.00 |
|---|
| Dividends Paid | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.03 | 0.00 |
|---|
| Other Financing Activities | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.01 | 0.00 |
|---|
| Cash from Financing | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.61 | -0.02 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | 0.11 | 0.28 | -0.07 | 0.09 | -1.58 | 0.29 | 2.42 | -0.14 | -1.03 | 0.76 | 0.26 | -0.33 | -0.49 | 0.28 | -0.26 | -1.86 | 0.11 |
|---|
| Closing Cash Balance | | 1.41 | 1.85 | 1.57 | 1.64 | 1.56 | 3.14 | 2.85 | 0.43 | 0.57 | 1.60 | 0.84 | 0.58 | 0.90 | 1.39 | 1.11 | 1.36 | 3.22 |
| 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 | | 0.21 | 0.19 | 0.35 | -0.47 | 0.52 | -0.36 | 0.47 | -0.70 | -0.17 | 0.51 |
|---|
| Closing Cash Balance | | 1.85 | 1.64 | 1.45 | 1.10 | 1.57 | 1.05 | 1.41 | 0.94 | 1.64 | 1.81 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | 1.35 | 1.53 | 1.62 | 0.99 | 0.42 | 0.61 | 0.83 | 0.84 | 0.78 | 0.77 | 1.11 | 1.00 | 1.28 | 1.07 | 0.77 | 0.75 | 0.64 |
|---|
| Real Free Cash Flow | | 1.23 | 1.39 | 1.50 | 0.88 | 0.33 | 0.52 | 0.77 | 0.78 | 0.72 | 0.71 | 1.05 | 0.93 | 1.20 | 1.02 | 0.75 | 0.73 | 0.72 |
| 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 | | 0.65 | 0.44 | 0.36 | 0.08 | 0.89 | 0.33 | 0.42 | -0.02 | 0.42 | 0.53 |
|---|
| Real Free Cash Flow | | 0.63 | 0.44 | 0.32 | 0.04 | 0.87 | 0.29 | 0.39 | -0.05 | 0.39 | 0.50 |