CAT
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 | | 67.59 | 67.59 | 64.81 | 67.06 | 59.43 | 50.97 | 41.75 | 53.80 | 54.72 | 45.46 | 38.54 | 47.01 | 55.18 | 55.66 | 65.88 | 60.14 | 42.59 |
|---|
| Cost of Revenues | | 45.73 | 45.73 | 41.49 | 43.80 | 41.92 | 35.97 | 29.67 | 37.38 | 37.72 | 31.70 | 28.91 | 34.13 | 40.39 | 41.45 | 47.85 | 43.58 | 30.37 |
|---|
| Gross Profit | | 21.86 | 21.86 | 23.32 | 23.26 | 17.51 | 15.00 | 12.08 | 16.42 | 17.00 | 13.77 | 9.63 | 12.88 | 14.79 | 14.20 | 18.02 | 16.56 | 12.22 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 19.13 | 17.64 | 16.57 | 14.25 | 16.22 | 16.11 | 16.69 | 15.80 | 17.07 | 16.81 |
|---|
| Cost of Revenues | | 13.66 | 11.67 | 11.11 | 9.29 | 10.66 | 10.40 | 10.46 | 9.96 | 11.30 | 10.86 |
|---|
| Gross Profit | | 5.48 | 5.97 | 5.46 | 4.96 | 5.56 | 5.70 | 6.23 | 5.84 | 5.77 | 5.95 |
| 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 | 2.11 | 1.81 | 1.69 | 1.42 | 1.69 | 1.85 | 1.91 | 1.95 | 2.12 | 2.14 | 2.05 | 2.47 | 2.30 | 1.91 |
|---|
| Selling General & Admin Expenses | | 0.00 | 0.00 | 0.00 | 6.37 | 5.65 | 5.37 | 4.64 | 5.16 | 5.48 | 5.18 | 4.69 | 4.95 | 5.70 | 5.55 | 5.92 | 5.20 | 4.25 |
|---|
| Depreciation & Amortization | | 2.26 | 2.26 | 2.15 | 2.14 | 4.44 | 4.17 | 2.39 | 2.52 | 2.77 | 2.88 | 3.03 | 3.05 | 3.16 | 3.09 | 2.81 | 2.53 | 2.30 |
|---|
| Total Operating Expenses | | 10.65 | 10.65 | 10.25 | 10.30 | 8.68 | 8.13 | 7.52 | 8.13 | 8.71 | 9.36 | 8.54 | 9.09 | 9.47 | 8.57 | 8.87 | 8.58 | 7.34 |
|---|
| Operating Income | | 11.21 | 11.21 | 13.07 | 12.97 | 7.90 | 6.88 | 4.55 | 8.29 | 8.29 | 4.41 | 0.50 | 3.79 | 5.33 | 5.63 | 8.57 | 7.15 | 3.96 |
| 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 | 0.55 | 0.55 |
|---|
| Selling General & Admin Expenses | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 1.76 | 1.62 |
|---|
| Depreciation & Amortization | | 0.60 | 0.57 | 0.55 | 0.54 | 0.56 | 0.54 | 0.53 | 0.52 | 0.55 | 0.53 |
|---|
| Total Operating Expenses | | 2.82 | 2.91 | 2.54 | 2.38 | 2.63 | 2.56 | 2.74 | 2.32 | 2.63 | 2.50 |
|---|
| Operating Income | | 2.66 | 3.05 | 2.92 | 2.58 | 2.92 | 3.15 | 3.48 | 3.52 | 3.13 | 3.45 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 0.49 | 0.49 | 0.48 | 0.49 | 0.17 | 0.08 | 0.11 | 0.20 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.09 |
|---|
| Interest Expense | | 1.03 | 1.03 | 0.51 | 0.51 | 0.44 | 0.49 | 0.51 | 0.42 | 0.40 | 0.53 | 0.51 | 0.51 | 0.48 | 0.47 | 0.47 | 1.22 | 1.26 |
|---|
| Other Expense | | 0.35 | 0.35 | 0.35 | 0.08 | 0.85 | 1.33 | -0.56 | -0.48 | -0.07 | 0.21 | -0.45 | 0.16 | 0.24 | -0.04 | -0.45 | -0.03 | 0.13 |
|---|
| IBT | | 11.56 | 11.56 | 13.42 | 13.05 | 8.75 | 8.20 | 4.00 | 7.81 | 7.82 | 4.08 | 0.14 | 3.44 | 5.08 | 5.13 | 8.24 | 6.73 | 3.75 |
|---|
| Income Tax Expense | | 2.77 | 2.77 | 2.63 | 2.78 | 2.07 | 1.74 | 1.01 | 1.75 | 1.70 | 3.34 | 0.19 | 0.92 | 1.38 | 1.32 | 2.53 | 1.72 | 0.97 |
|---|
| Net Income | | 8.87 | 8.87 | 10.79 | 10.34 | 6.71 | 6.49 | 3.00 | 6.09 | 6.15 | 0.75 | -0.07 | 2.51 | 3.70 | 3.79 | 5.68 | 4.93 | 2.70 |
| 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 | | 0.13 | 0.18 | 0.08 | 0.10 | 0.12 | 0.11 | 0.12 | 0.14 | 0.17 | 0.14 |
|---|
| Interest Expense | | 0.48 | 0.35 | 0.11 | 0.10 | 0.11 | 0.09 | 0.11 | 0.12 | 0.13 | 0.13 |
|---|
| Other Expense | | 0.37 | 0.08 | -0.09 | 0.00 | 0.33 | -0.04 | 0.04 | 0.02 | 0.12 | 0.07 |
|---|
| IBT | | 3.03 | 3.14 | 2.83 | 2.58 | 3.25 | 3.11 | 3.52 | 3.54 | 3.25 | 3.52 |
|---|
| Income Tax Expense | | 0.71 | 0.84 | 0.65 | 0.57 | 0.46 | 0.64 | 0.84 | 0.69 | 0.59 | 0.73 |
|---|
| Net Income | | 2.40 | 2.29 | 2.18 | 2.00 | 2.79 | 2.46 | 2.68 | 2.86 | 2.68 | 2.79 |
| 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 | $20.24 | $12.73 | $11.93 | $5.51 | $10.85 | $10.39 | $1.27 | $-0.11 | $4.23 | $5.99 | $5.87 | $8.71 | $7.64 | $4.28 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $20.12 | $12.64 | $11.83 | $5.46 | $10.74 | $10.26 | $1.26 | $-0.11 | $4.18 | $5.88 | $5.75 | $8.48 | $7.40 | $4.15 |
|---|
| Shares Outstanding | | 0.47 | 0.47 | 0.49 | 0.51 | 0.54 | 0.54 | 0.54 | 0.56 | 0.59 | 0.59 | 0.58 | 0.59 | 0.62 | 0.65 | 0.65 | 0.65 | 0.63 |
|---|
| Diluted Shares Outstanding | | 0.47 | 0.47 | 0.49 | 0.51 | 0.55 | 0.55 | 0.55 | 0.57 | 0.60 | 0.60 | 0.58 | 0.60 | 0.63 | 0.66 | 0.67 | 0.67 | 0.65 |
| 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 | $5.31 | $5.48 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $5.28 | $5.45 |
|---|
| Shares Outstanding | | 0.47 | 0.47 | 0.47 | 0.47 | 0.48 | 0.48 | 0.49 | 0.49 | 0.50 | 0.51 |
|---|
| Diluted Shares Outstanding | | 0.47 | 0.47 | 0.47 | 0.48 | 0.49 | 0.49 | 0.49 | 0.50 | 0.51 | 0.51 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 4.34 | 6.89 | 6.98 | 7.00 | 9.25 | 9.35 | 8.28 | 7.86 | 8.26 | 7.17 | 6.46 | 7.34 | 6.08 | 5.49 | 3.06 | 3.59 |
|---|
| Short Term Investments | | 0.00 | 0.00 | 1.90 | 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 |
|---|
| Total Cash & ST Investments | | 4.34 | 6.89 | 6.98 | 7.00 | 9.25 | 9.35 | 8.28 | 7.86 | 8.26 | 7.17 | 6.46 | 7.34 | 6.08 | 5.49 | 3.06 | 3.59 |
|---|
| Accounts Receivable | | 19.18 | 18.85 | 18.82 | 17.87 | 17.38 | 16.78 | 17.90 | 17.45 | 16.19 | 14.50 | 15.69 | 16.76 | 17.23 | 18.95 | 17.95 | 16.79 |
|---|
| Inventory | | 17.08 | 16.83 | 16.57 | 16.27 | 14.04 | 11.40 | 11.27 | 11.53 | 10.02 | 8.61 | 9.70 | 12.21 | 12.63 | 15.55 | 14.54 | 9.59 |
|---|
| Other Current Assets | | 2.49 | 3.12 | 4.59 | 11.66 | 2.79 | 1.93 | 1.74 | 1.77 | 1.77 | 1.68 | 1.66 | 0.82 | 0.90 | 0.99 | 2.57 | 1.84 |
|---|
| Total Current Assets | | 43.10 | 45.68 | 46.95 | 43.79 | 43.46 | 39.46 | 39.19 | 38.60 | 36.24 | 31.97 | 33.51 | 38.87 | 38.30 | 42.52 | 38.13 | 31.81 |
| 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 | | 7.54 | 5.44 | 3.56 | 6.89 | 5.64 | 4.34 | 4.96 | 6.98 | 6.55 | 7.39 |
|---|
| Short Term Investments | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 1.90 | 2.55 | 0.50 |
|---|
| Total Cash & ST Investments | | 7.54 | 5.44 | 3.56 | 6.89 | 5.64 | 4.34 | 4.96 | 6.98 | 6.55 | 7.39 |
|---|
| Accounts Receivable | | 20.46 | 20.08 | 19.02 | 18.85 | 18.90 | 18.94 | 18.74 | 19.07 | 18.95 | 18.93 |
|---|
| Inventory | | 18.96 | 18.60 | 17.86 | 16.83 | 17.31 | 17.08 | 16.95 | 16.57 | 17.58 | 17.75 |
|---|
| Other Current Assets | | 2.86 | 2.64 | 2.58 | 3.12 | 3.09 | 2.74 | 3.01 | 4.34 | 4.93 | 2.94 |
|---|
| Total Current Assets | | 49.82 | 46.76 | 43.02 | 45.68 | 44.95 | 43.10 | 43.66 | 46.95 | 48.01 | 47.00 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 12.58 | 13.36 | 12.68 | 12.03 | 12.09 | 12.40 | 12.90 | 13.57 | 14.16 | 15.32 | 16.09 | 16.58 | 17.08 | 16.46 | 14.40 | 12.54 |
|---|
| Goodwill | | 5.26 | 5.24 | 5.31 | 5.29 | 6.32 | 6.39 | 6.20 | 6.22 | 6.20 | 6.02 | 6.62 | 6.69 | 6.96 | 6.94 | 7.08 | 2.61 |
|---|
| Intangible Assets | | 0.49 | 0.40 | 0.56 | 0.76 | 1.04 | 1.31 | 1.57 | 1.90 | 2.11 | 2.35 | 2.82 | 3.08 | 3.60 | 4.02 | 4.37 | 0.81 |
|---|
| Long-Term Investments | | 17.63 | 18.58 | 15.87 | 0.00 | 13.91 | 13.41 | 13.84 | 14.45 | 14.53 | 14.59 | 0.25 | 0.26 | 0.27 | 0.27 | 0.13 | 0.16 |
|---|
| Other Long-Term Assets | | 1.36 | 1.19 | 3.29 | 17.87 | 4.13 | 3.83 | 3.34 | 2.33 | 2.03 | 1.67 | 16.57 | 17.81 | 18.01 | 17.13 | 15.19 | 13.60 |
|---|
| Total Long-Term Assets | | 40.24 | 42.08 | 40.53 | 38.16 | 39.34 | 38.86 | 39.26 | 39.91 | 40.72 | 42.74 | 44.83 | 45.81 | 46.59 | 46.83 | 43.32 | 32.21 |
|---|
| Total Assets | | 83.34 | 87.76 | 87.48 | 81.94 | 82.79 | 78.32 | 78.45 | 78.51 | 76.96 | 74.70 | 78.34 | 84.68 | 84.90 | 89.36 | 81.45 | 64.02 |
| 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 | | 14.31 | 13.90 | 13.43 | 13.36 | 12.84 | 12.58 | 12.54 | 13.24 | 12.29 | 12.12 |
|---|
| Goodwill | | 5.33 | 5.33 | 5.27 | 5.24 | 5.32 | 5.26 | 5.28 | 5.31 | 5.27 | 5.29 |
|---|
| Intangible Assets | | 0.28 | 0.32 | 0.36 | 0.40 | 0.45 | 0.49 | 0.52 | 0.56 | 0.60 | 0.63 |
|---|
| Long-Term Investments | | 15.60 | 18.83 | 18.03 | 18.58 | 0.00 | 0.00 | 0.00 | 17.77 | 13.02 | 13.18 |
|---|
| Other Long-Term Assets | | 5.38 | 1.77 | 1.53 | 1.19 | 19.68 | 18.99 | 18.89 | 0.83 | 4.89 | 4.59 |
|---|
| Total Long-Term Assets | | 43.90 | 43.57 | 41.96 | 42.08 | 41.33 | 40.24 | 40.08 | 40.53 | 38.79 | 38.43 |
|---|
| Total Assets | | 93.72 | 90.33 | 84.97 | 87.76 | 86.27 | 83.34 | 83.74 | 87.48 | 86.79 | 85.43 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 7.58 | 7.68 | 7.91 | 8.69 | 8.15 | 6.13 | 5.96 | 7.05 | 6.49 | 4.61 | 5.02 | 6.52 | 6.56 | 6.75 | 8.16 | 5.86 |
|---|
| Short-Term Debt | | 13.48 | 11.06 | 13.55 | 11.28 | 11.76 | 11.16 | 11.38 | 11.55 | 11.03 | 13.97 | 12.84 | 11.50 | 11.03 | 12.39 | 9.65 | 7.98 |
|---|
| Other Current Liabilities | | 10.19 | 11.22 | 11.34 | 9.70 | 8.85 | 7.32 | 8.10 | 8.37 | 8.22 | 6.39 | 7.23 | 8.16 | 7.35 | 7.63 | 8.06 | 6.35 |
|---|
| Current Liabilities | | 33.56 | 32.27 | 34.73 | 31.53 | 29.85 | 25.72 | 26.62 | 28.22 | 26.93 | 26.13 | 26.24 | 27.88 | 27.30 | 29.76 | 28.56 | 22.02 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 8.73 | 8.56 | 7.79 | 7.68 | 7.71 | 7.58 | 7.78 | 7.91 | 7.83 | 8.44 |
|---|
| Short-Term Debt | | 4.54 | 12.80 | 12.77 | 11.06 | 12.12 | 13.48 | 13.02 | 13.55 | 12.88 | 14.71 |
|---|
| Other Current Liabilities | | 19.33 | 10.16 | 9.08 | 11.22 | 9.99 | 10.19 | 9.38 | 11.49 | 10.08 | 10.02 |
|---|
| Current Liabilities | | 35.99 | 34.93 | 32.60 | 32.27 | 32.22 | 33.56 | 32.37 | 34.73 | 33.12 | 35.31 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 23.84 | 27.35 | 24.90 | 25.71 | 26.03 | 26.00 | 26.28 | 25.00 | 23.85 | 22.82 | 25.17 | 27.78 | 26.72 | 27.75 | 24.94 | 20.44 |
|---|
| Capital Leases | | 0.00 | -0.10 | 0.43 | 0.11 | 0.08 | 0.10 | 0.13 | 0.46 | 0.44 | 0.07 | 0.08 | 0.09 | 0.10 | 0.07 | 0.00 | 0.00 |
|---|
| Def. Tax Liability | | 0.00 | 0.00 | 0.00 | 2.21 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 1.65 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Total Liabilities | | 66.20 | 68.27 | 67.97 | 66.05 | 66.28 | 62.95 | 63.82 | 64.43 | 63.20 | 61.49 | 63.46 | 67.86 | 64.02 | 71.77 | 68.04 | 53.16 |
| 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 | | 27.74 | 27.95 | 25.82 | 27.35 | 25.78 | 23.84 | 24.83 | 24.90 | 24.26 | 22.99 |
|---|
| Capital Leases | | 0.00 | 0.00 | 0.00 | -0.10 | 0.00 | 0.00 | 0.00 | 0.43 | 0.00 | 0.00 |
|---|
| Def. Tax Liability | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.45 | 0.00 | 0.00 |
|---|
| Total Liabilities | | 73.06 | 71.66 | 66.90 | 68.27 | 66.87 | 66.20 | 66.10 | 67.97 | 66.28 | 67.17 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 5.52 | 6.94 | 6.40 | 6.56 | 6.40 | 6.23 | 5.94 | 5.83 | 5.59 | 5.28 | 5.24 | 5.02 | 4.71 | 4.48 | 4.27 | 3.89 |
|---|
| Retained Earnings | | 55.46 | 59.35 | 51.25 | 43.51 | 39.28 | 35.17 | 34.44 | 30.43 | 26.30 | 27.38 | 29.25 | 33.89 | 31.85 | 29.56 | 25.22 | 21.38 |
|---|
| Comprehensive Income | | -2.23 | -2.47 | -1.82 | -2.46 | -1.55 | -0.89 | -1.57 | -1.68 | -1.19 | -2.04 | -2.04 | -6.43 | -3.90 | -6.43 | -6.33 | -4.05 |
|---|
| Total Common Equity | | 17.13 | 19.49 | 19.49 | 15.87 | 16.48 | 15.33 | 14.59 | 14.04 | 13.70 | 13.14 | 14.81 | 16.75 | 20.81 | 17.53 | 12.88 | 10.82 |
| 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 | | 6.22 | 6.14 | 6.04 | 6.94 | 5.58 | 5.52 | 5.66 | 6.40 | 6.70 | 6.48 |
|---|
| Retained Earnings | | 64.46 | 62.16 | 61.36 | 59.35 | 57.92 | 55.46 | 54.11 | 51.25 | 49.89 | 47.09 |
|---|
| Comprehensive Income | | -1.72 | -1.68 | -2.21 | -2.47 | -1.72 | -2.23 | -2.09 | -1.82 | -2.23 | -1.95 |
|---|
| Total Common Equity | | 20.66 | 18.66 | 18.07 | 19.49 | 19.40 | 17.13 | 17.64 | 19.49 | 20.49 | 18.24 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 37.31 | 38.41 | 38.45 | 36.99 | 37.79 | 37.16 | 37.66 | 36.55 | 34.88 | 36.78 | 38.01 | 39.29 | 37.75 | 40.14 | 34.59 | 28.42 |
|---|
| Book Value | | 17.14 | 19.49 | 19.50 | 15.89 | 16.52 | 15.38 | 14.63 | 14.08 | 13.77 | 13.21 | 14.89 | 16.83 | 20.88 | 17.58 | 13.40 | 10.86 |
| 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 | 0.01 | 0.01 | 0.01 | 0.01 | 0.02 | 0.02 |
|---|
| Book Value | | 20.66 | 18.66 | 18.07 | 19.49 | 19.40 | 17.13 | 17.64 | 19.49 | 20.49 | 18.24 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | 11.01 | 8.88 | 10.79 | 10.34 | 6.70 | 6.49 | 3.00 | 6.09 | 6.15 | 0.76 | -0.06 | 2.52 | 3.71 | 3.80 | 5.72 | 4.98 | 2.76 |
|---|
| Depreciation & Amortization | | 2.13 | 2.26 | 2.15 | 2.14 | 2.22 | 2.35 | 2.43 | 2.58 | 2.77 | 2.88 | 3.03 | 3.05 | 3.16 | 3.09 | 2.81 | 2.53 | 2.30 |
|---|
| Stock-Based Compensation | | 0.21 | 0.24 | 0.00 | 0.00 | 0.00 | -0.83 | 0.38 | 0.47 | 0.50 | 0.30 | 1.58 | 0.18 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Change Working Capital | | -0.06 | -0.35 | -0.86 | 0.15 | -1.80 | -0.65 | -0.42 | -2.93 | -4.08 | -0.19 | 0.63 | 0.78 | 0.63 | 2.82 | -3.68 | -0.96 | -0.51 |
|---|
| Change In Accounts Receivable | | 0.57 | -2.14 | -0.16 | -0.44 | 0.00 | -0.14 | -0.36 | -2.17 | -3.02 | -0.31 | -0.24 | 0.17 | 0.71 | 0.33 | -0.91 | -1.35 | -1.60 |
|---|
| Change In Accounts Payable | | -0.81 | 1.18 | -0.28 | -0.75 | 0.80 | 2.04 | 0.10 | -1.03 | 0.71 | 1.48 | -0.20 | -1.17 | 0.41 | 0.13 | -1.87 | 1.56 | 2.57 |
|---|
| Change In Inventories | | 0.55 | -1.48 | -0.41 | -0.36 | -2.59 | -2.59 | -0.03 | 0.27 | -1.58 | -1.30 | 1.11 | 2.27 | 0.10 | 2.66 | -1.15 | -2.93 | -2.67 |
|---|
| Other Non-cash Items | | 3.49 | 0.24 | 0.57 | 0.85 | 1.02 | 0.22 | 1.00 | 0.68 | 1.01 | 0.75 | 0.86 | 0.45 | 0.55 | 0.48 | 0.39 | 0.46 | 0.47 |
|---|
| Cash from Operations | | 13.14 | 0.00 | 0.00 | 12.89 | 7.77 | 7.20 | 6.33 | 6.91 | 6.56 | 5.70 | 5.61 | 6.68 | 8.06 | 10.19 | 5.24 | 7.01 | 5.01 |
| 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 | | 2.40 | 2.30 | 2.18 | 2.00 | 2.79 | 2.46 | 2.68 | 2.85 | 2.68 | 2.79 |
|---|
| Depreciation & Amortization | | 0.60 | 0.57 | 0.55 | 0.54 | 0.56 | 0.54 | 0.53 | 0.52 | 0.55 | 0.53 |
|---|
| Stock-Based Compensation | | 0.04 | 0.07 | 0.09 | 0.05 | 0.00 | 0.00 | 0.00 | 0.00 | 0.03 | 0.06 |
|---|
| Change Working Capital | | 0.51 | 0.35 | 0.14 | -1.29 | 0.15 | 0.64 | -0.45 | -1.20 | 0.86 | 0.74 |
|---|
| Change In Accounts Receivable | | 0.79 | -0.47 | -0.47 | 0.16 | -0.13 | 0.22 | -0.16 | -0.08 | -0.12 | 0.93 |
|---|
| Change In Accounts Payable | | 0.09 | 0.11 | 0.57 | 0.40 | -0.19 | -0.08 | -0.22 | 0.20 | -0.22 | -0.57 |
|---|
| Change In Inventories | | 0.54 | -0.38 | -0.65 | -0.99 | 0.37 | -0.14 | -0.20 | -0.44 | 1.06 | 0.14 |
|---|
| Other Non-cash Items | | -0.12 | 0.04 | 0.24 | 0.03 | 0.19 | 0.12 | 0.34 | -0.07 | 0.04 | 0.16 |
|---|
| Cash from Operations | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 4.00 | 4.06 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -3.09 | -1.47 | -3.22 | -3.09 | -2.60 | -2.47 | -2.12 | -2.67 | -2.92 | -2.34 | -2.93 | -3.26 | -3.38 | -4.45 | -5.08 | -3.92 | -2.59 |
|---|
| Acquisitions | | 1.30 | -0.05 | -0.06 | 0.00 | 0.00 | 0.04 | 0.03 | 0.04 | 0.02 | 0.10 | -0.21 | 0.18 | 0.20 | 0.37 | 1.20 | -7.81 | -1.13 |
|---|
| Investments | | -3.90 | -1.93 | -1.53 | -4.41 | -3.17 | -2.26 | -0.75 | -0.64 | -0.90 | -1.11 | -0.58 | -0.89 | -0.86 | -0.60 | -1.02 | -10.34 | -8.72 |
|---|
| Sales of Investment | | 4.00 | 2.52 | 3.16 | 1.89 | 2.38 | 0.79 | 0.35 | 0.57 | 0.44 | 0.93 | 0.69 | 0.35 | 0.81 | 0.45 | 0.31 | 9.33 | 9.23 |
|---|
| Other Investing Activities | | -2.07 | 0.00 | 0.00 | -0.26 | 0.84 | 0.82 | 1.01 | 0.77 | 0.14 | 1.42 | 1.27 | 0.10 | -0.40 | -0.82 | -1.60 | 1.31 | 1.60 |
|---|
| Cash from Investing | | -3.75 | 0.00 | 0.00 | -5.87 | -2.54 | -3.08 | -1.49 | -1.93 | -3.21 | -0.99 | -1.76 | -3.52 | -3.63 | -5.05 | -6.19 | -11.43 | -1.60 |
| 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 | | -0.44 | 0.30 | -0.40 | -0.92 | -1.04 | -0.72 | -0.72 | -0.74 | -0.85 | -0.78 |
|---|
| Acquisitions | | -0.02 | -0.02 | -0.02 | 0.01 | 0.01 | -0.01 | -0.10 | 0.04 | 0.21 | 0.78 |
|---|
| Investments | | -0.64 | -0.67 | -0.44 | -0.18 | -0.61 | -0.37 | -0.28 | -0.28 | -0.72 | -2.66 |
|---|
| Sales of Investment | | 0.56 | 0.63 | 0.41 | 0.92 | 0.31 | 0.27 | 0.71 | 1.87 | 1.14 | 0.28 |
|---|
| Other Investing Activities | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.33 | -1.06 |
|---|
| Cash from Investing | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.55 | -3.44 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -3.18 | 0.00 | 0.00 | 0.59 | -7.73 | -9.80 | -8.24 | -8.30 | -7.83 | -8.38 | -6.57 | -8.29 | -9.25 | -10.87 | -11.10 | -10.64 | -12.46 |
|---|
| Debt Issued | | 2.79 | 38.41 | -0.04 | 2.05 | 6.93 | 10.42 | 7.74 | 9.40 | 9.50 | 6.48 | 5.34 | 7.02 | 10.78 | 8.48 | 16.65 | 16.81 | 40.88 |
|---|
| Issuance of Common Stock | | 0.04 | 0.00 | 0.00 | 0.01 | 0.05 | 0.14 | 0.23 | 0.24 | 0.31 | 0.57 | 5.26 | 0.03 | 0.24 | 0.13 | 0.05 | 0.12 | 0.30 |
|---|
| Repurchase of Common Stock | | -9.40 | -5.19 | -7.70 | -4.98 | -4.23 | -2.67 | -1.13 | -4.05 | -3.80 | 6.01 | -0.02 | -2.03 | -4.24 | -2.00 | 16.48 | -0.01 | -0.13 |
|---|
| Dividends Paid | | -2.61 | 0.00 | 0.00 | -2.56 | -2.44 | -2.33 | -2.24 | -2.13 | -1.95 | -1.83 | -1.80 | -1.76 | -1.62 | -1.11 | -1.62 | -1.16 | -1.08 |
|---|
| Other Financing Activities | | 3.25 | 0.00 | 0.00 | 0.00 | 7.07 | 10.47 | 7.63 | 9.70 | 9.62 | -0.01 | 0.02 | 8.17 | 11.87 | 9.34 | -0.26 | 15.65 | 8.77 |
|---|
| Cash from Financing | | -12.36 | 0.00 | 0.00 | -6.93 | -7.28 | -4.19 | -3.76 | -4.54 | -3.65 | -3.65 | -3.11 | -3.87 | -3.00 | -4.51 | 3.55 | 3.97 | -4.61 |
| 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 | -0.42 |
|---|
| Debt Issued | | 32.28 | -8.47 | 2.16 | 0.18 | 0.51 | 0.59 | -0.54 | -0.60 | 1.31 | -0.15 |
|---|
| Issuance of Common Stock | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.02 | 0.00 |
|---|
| Repurchase of Common Stock | | -0.34 | -0.30 | -0.82 | -3.72 | -0.64 | -0.78 | -1.82 | -4.46 | -2.77 | -0.36 |
|---|
| Dividends Paid | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.66 | -0.66 |
|---|
| Other Financing Activities | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.42 | 0.00 |
|---|
| Cash from Financing | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -3.03 | -1.40 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | -3.04 | 3.09 | -0.09 | -0.03 | -2.25 | -0.10 | 1.07 | 0.40 | -0.43 | 1.09 | 0.71 | -0.88 | 1.26 | 0.59 | 2.43 | -0.54 | -1.28 |
|---|
| Closing Cash Balance | | 4.34 | 9.99 | 6.90 | 6.99 | 7.01 | 9.26 | 9.37 | 8.29 | 7.89 | 8.26 | 7.17 | 6.46 | 7.34 | 6.08 | 5.49 | 3.06 | 3.59 |
| 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 | | 2.44 | 2.10 | 1.88 | -3.33 | 1.25 | 1.30 | -0.62 | -2.02 | 0.43 | -0.83 |
|---|
| Closing Cash Balance | | 9.99 | 7.54 | 5.44 | 3.57 | 6.90 | 5.65 | 4.35 | 4.97 | 6.98 | 6.56 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | 10.05 | 10.27 | 8.82 | 9.79 | 5.17 | 4.73 | 4.21 | 4.24 | 3.64 | 3.37 | 2.68 | 3.41 | 4.68 | 5.75 | 0.17 | 3.09 | 2.42 |
|---|
| Real Free Cash Flow | | 9.84 | 10.03 | 8.82 | 9.79 | 5.17 | 5.56 | 3.83 | 3.78 | 3.15 | 3.07 | 1.10 | 3.24 | 4.68 | 5.75 | 0.17 | 3.09 | 2.42 |
| 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 | | 3.15 | 4.59 | 2.17 | 0.37 | 2.36 | 2.85 | 2.30 | 1.32 | 3.15 | 3.28 |
|---|
| Real Free Cash Flow | | 3.11 | 4.52 | 2.08 | 0.33 | 2.36 | 2.85 | 2.30 | 1.32 | 3.12 | 3.22 |