CDW
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 | | 22.42 | 22.42 | 21.00 | 21.38 | 23.75 | 20.82 | 18.47 | 18.03 | 16.24 | 15.19 | 13.98 | 12.99 | 12.07 | 10.77 | 10.13 | 9.60 | 8.80 |
|---|
| Cost of Revenues | | 17.55 | 17.55 | 16.40 | 16.72 | 19.06 | 17.25 | 15.26 | 14.99 | 13.53 | 12.74 | 11.65 | 10.87 | 10.15 | 9.01 | 8.46 | 8.02 | 7.41 |
|---|
| Gross Profit | | 4.87 | 4.87 | 4.60 | 4.65 | 4.69 | 3.57 | 3.21 | 3.04 | 2.71 | 2.45 | 2.33 | 2.12 | 1.92 | 1.76 | 1.67 | 1.59 | 1.39 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 5.51 | 5.74 | 5.98 | 5.20 | 5.19 | 5.52 | 5.42 | 4.87 | 5.02 | 5.63 |
|---|
| Cost of Revenues | | 4.26 | 4.48 | 4.74 | 4.08 | 4.03 | 4.32 | 4.24 | 3.81 | 3.83 | 4.40 |
|---|
| Gross Profit | | 1.25 | 1.26 | 1.24 | 1.12 | 1.16 | 1.20 | 1.18 | 1.06 | 1.19 | 1.23 |
| 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 | 2.97 | 2.95 | 2.15 | 2.03 | 1.91 | 1.72 | 1.58 | 1.51 | 1.37 | 1.25 | 1.25 | 1.16 | 1.12 | 1.04 |
|---|
| Depreciation & Amortization | | 0.30 | 0.30 | 0.28 | 0.27 | -0.01 | 0.03 | 0.43 | 0.27 | 0.27 | 0.26 | 0.25 | 0.23 | 0.21 | 0.21 | 0.21 | 0.20 | 0.21 |
|---|
| Total Operating Expenses | | 3.22 | 3.22 | 2.95 | 2.97 | 2.95 | 2.15 | 2.03 | 1.91 | 1.72 | 1.58 | 1.51 | 1.37 | 1.25 | 1.25 | 1.16 | 1.12 | 1.04 |
|---|
| Operating Income | | 1.66 | 1.66 | 1.65 | 1.68 | 1.74 | 1.42 | 0.73 | 0.84 | 0.99 | 0.87 | 0.82 | 0.74 | 0.67 | 0.51 | 0.51 | 0.47 | 0.35 |
| 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 | 0.00 | 0.00 |
|---|
| Selling General & Admin Expenses | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.72 | 0.75 |
|---|
| Depreciation & Amortization | | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.04 | 0.07 |
|---|
| Total Operating Expenses | | 0.82 | 0.81 | 0.82 | 0.76 | 0.75 | 0.72 | 0.75 | 0.74 | 0.76 | 0.75 |
|---|
| Operating Income | | 0.43 | 0.44 | 0.42 | 0.36 | 0.41 | 0.48 | 0.43 | 0.33 | 0.44 | 0.48 |
| 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 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Interest Expense | | 0.23 | 0.23 | 0.21 | 0.23 | 0.24 | 0.15 | 0.15 | 0.16 | 0.15 | 0.15 | 0.15 | 0.16 | 0.20 | 0.25 | 0.31 | -0.32 | -0.39 |
|---|
| Other Expense | | -0.23 | -0.23 | -0.22 | -0.23 | -0.25 | -0.12 | 0.27 | 0.11 | 0.00 | -0.06 | 0.00 | 0.06 | -0.09 | -0.06 | -0.02 | -0.12 | 0.00 |
|---|
| IBT | | 1.43 | 1.43 | 1.44 | 1.45 | 1.49 | 1.30 | 1.00 | 0.95 | 0.84 | 0.66 | 0.67 | 0.65 | 0.39 | 0.20 | 0.19 | 0.03 | -0.04 |
|---|
| Income Tax Expense | | 0.36 | 0.36 | 0.36 | 0.35 | 0.37 | 0.31 | 0.21 | 0.21 | 0.20 | 0.14 | 0.25 | 0.24 | 0.14 | 0.06 | 0.07 | 0.01 | -0.01 |
|---|
| Net Income | | 1.07 | 1.07 | 1.08 | 1.10 | 1.11 | 0.99 | 0.79 | 0.74 | 0.64 | 0.52 | 0.42 | 0.40 | 0.24 | 0.13 | 0.12 | 0.02 | -0.03 |
| 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 | 0.00 | 0.06 |
|---|
| Interest Expense | | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.05 | 0.05 | 0.05 | 0.05 | 0.06 |
|---|
| Other Expense | | -0.06 | -0.05 | -0.06 | -0.06 | -0.06 | -0.05 | -0.05 | -0.05 | -0.05 | -0.06 |
|---|
| IBT | | 0.37 | 0.39 | 0.36 | 0.30 | 0.35 | 0.43 | 0.38 | 0.28 | 0.38 | 0.42 |
|---|
| Income Tax Expense | | 0.09 | 0.10 | 0.09 | 0.08 | 0.09 | 0.11 | 0.10 | 0.06 | 0.08 | 0.10 |
|---|
| Net Income | | 0.28 | 0.29 | 0.27 | 0.22 | 0.26 | 0.32 | 0.28 | 0.22 | 0.30 | 0.32 |
| 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 | $8.20 | $8.24 | $7.14 | $5.53 | $5.08 | $4.26 | $3.37 | $2.59 | $2.37 | $1.44 | $0.85 | $0.82 | $0.12 | $-0.20 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $8.10 | $8.14 | $7.04 | $5.45 | $4.99 | $4.19 | $3.31 | $2.56 | $2.35 | $1.42 | $0.84 | $0.82 | $0.12 | $-0.20 |
|---|
| Shares Outstanding | | 0.13 | 0.13 | 0.13 | 0.13 | 0.14 | 0.14 | 0.14 | 0.15 | 0.15 | 0.16 | 0.16 | 0.17 | 0.17 | 0.16 | 0.15 | 0.14 | 0.14 |
|---|
| Diluted Shares Outstanding | | 0.13 | 0.13 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.15 | 0.15 | 0.16 | 0.17 | 0.17 | 0.17 | 0.16 | 0.15 | 0.14 | 0.14 |
| 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 | $2.21 | $2.35 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $2.18 | $2.32 |
|---|
| Shares Outstanding | | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 |
|---|
| Diluted Shares Outstanding | | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.14 | 0.14 | 0.14 | 0.14 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 0.67 | 0.50 | 0.59 | 0.32 | 0.26 | 1.41 | 0.15 | 0.21 | 0.14 | 0.26 | 0.04 | 0.34 | 0.19 | 0.04 | 0.10 | 0.04 |
|---|
| Short Term Investments | | 0.00 | 0.21 | 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 |
|---|
| Total Cash & ST Investments | | 0.67 | 0.72 | 0.59 | 0.32 | 0.26 | 1.41 | 0.15 | 0.21 | 0.14 | 0.26 | 0.04 | 0.34 | 0.19 | 0.04 | 0.10 | 0.04 |
|---|
| Accounts Receivable | | 5.36 | 5.65 | 4.57 | 4.95 | 4.93 | 3.59 | 3.40 | 2.99 | 2.66 | 2.40 | 2.22 | 1.72 | 1.60 | 1.43 | 1.40 | 1.28 |
|---|
| Inventory | | 0.72 | 0.61 | 0.67 | 0.80 | 0.93 | 0.76 | 0.61 | 0.45 | 0.45 | 0.45 | 0.39 | 0.34 | 0.38 | 0.31 | 0.32 | 0.29 |
|---|
| Other Current Assets | | 0.29 | 0.40 | 0.88 | 0.50 | 0.36 | 0.19 | 0.17 | 0.15 | 0.13 | 0.12 | 0.14 | 0.05 | 0.05 | 0.05 | 0.06 | 0.09 |
|---|
| Total Current Assets | | 7.04 | 7.37 | 6.71 | 6.56 | 6.48 | 5.95 | 4.33 | 3.80 | 3.38 | 3.24 | 2.79 | 2.45 | 2.21 | 1.83 | 1.88 | 1.70 |
| 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 | | 0.45 | 0.48 | 0.47 | 0.50 | 0.95 | 0.67 | 0.80 | 0.59 | 0.44 | 0.20 |
|---|
| Short Term Investments | | 0.00 | 0.00 | 0.22 | 0.21 | 0.21 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Total Cash & ST Investments | | 0.45 | 0.48 | 0.69 | 0.72 | 1.16 | 0.67 | 0.80 | 0.59 | 0.44 | 0.20 |
|---|
| Accounts Receivable | | 6.51 | 6.19 | 5.86 | 5.65 | 5.41 | 5.26 | 4.79 | 4.68 | 4.42 | 4.68 |
|---|
| Inventory | | 0.50 | 0.76 | 0.72 | 0.61 | 0.68 | 0.72 | 0.67 | 0.67 | 0.71 | 0.79 |
|---|
| Other Current Assets | | 0.31 | 0.41 | 0.39 | 0.40 | 0.41 | 0.39 | 0.37 | 1.18 | 0.89 | 1.00 |
|---|
| Total Current Assets | | 7.78 | 7.84 | 7.65 | 7.37 | 7.66 | 7.04 | 6.63 | 6.71 | 6.46 | 6.49 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 0.32 | 0.31 | 0.32 | 0.34 | 0.35 | 0.31 | 0.49 | 0.16 | 0.16 | 0.16 | 0.18 | 0.14 | 0.13 | 0.14 | 0.15 | 0.16 |
|---|
| Goodwill | | 4.41 | 4.62 | 4.41 | 4.34 | 4.38 | 2.60 | 2.55 | 2.46 | 2.48 | 2.46 | 2.50 | 2.22 | 2.22 | 2.21 | 2.21 | 2.21 |
|---|
| Intangible Assets | | 1.30 | 1.36 | 1.37 | 1.49 | 1.63 | 0.45 | 0.59 | 0.71 | 0.90 | 1.06 | 1.28 | 1.17 | 1.33 | 1.48 | 1.64 | 1.79 |
|---|
| Long-Term Investments | | 0.49 | 0.00 | 0.00 | 0.00 | -0.22 | -0.06 | -0.06 | -0.14 | -0.20 | -0.37 | -0.47 | 0.09 | -0.53 | 0.04 | 0.04 | 0.03 |
|---|
| Other Long-Term Assets | | -0.07 | 1.02 | 0.30 | 0.19 | 0.36 | 0.04 | 0.02 | 0.04 | 0.04 | 0.04 | 0.01 | -0.44 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Total Long-Term Assets | | 6.60 | 7.31 | 6.58 | 6.57 | 6.72 | 3.39 | 3.67 | 3.37 | 3.58 | 3.71 | 3.96 | 3.65 | 3.71 | 3.89 | 4.07 | 4.24 |
|---|
| Total Assets | | 13.64 | 14.68 | 13.28 | 13.13 | 13.20 | 9.34 | 8.00 | 7.17 | 6.96 | 6.95 | 6.76 | 6.10 | 5.92 | 5.72 | 5.95 | 5.94 |
| 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 | | 0.28 | 0.29 | 0.30 | 0.31 | 0.32 | 0.32 | 0.33 | 0.32 | 0.33 | 0.33 |
|---|
| Goodwill | | 4.64 | 4.65 | 4.64 | 4.62 | 4.42 | 4.41 | 4.41 | 4.41 | 4.42 | 4.43 |
|---|
| Intangible Assets | | 1.23 | 1.27 | 1.31 | 1.36 | 1.26 | 1.30 | 1.33 | 1.37 | 1.38 | 1.42 |
|---|
| Long-Term Investments | | 1.16 | 1.10 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.17 | -0.17 | -0.18 |
|---|
| Other Long-Term Assets | | 0.11 | 0.11 | 1.12 | 1.02 | 0.71 | 0.57 | 0.49 | 0.47 | 0.29 | 0.31 |
|---|
| Total Long-Term Assets | | 7.42 | 7.43 | 7.37 | 7.31 | 6.72 | 6.60 | 6.56 | 6.58 | 6.42 | 6.50 |
|---|
| Total Assets | | 15.20 | 15.27 | 15.02 | 14.68 | 14.38 | 13.64 | 13.19 | 13.28 | 12.88 | 12.99 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 3.12 | 3.38 | 2.88 | 2.82 | 3.11 | 2.09 | 1.84 | 1.58 | 1.32 | 1.07 | 0.87 | 0.70 | 0.66 | 0.52 | 0.52 | 0.57 |
|---|
| Short-Term Debt | | 1.61 | 0.24 | 0.65 | 0.06 | 0.10 | 0.07 | 0.03 | 0.03 | 0.03 | 0.02 | 0.03 | 0.02 | 0.05 | 0.04 | 0.20 | 0.13 |
|---|
| Other Current Liabilities | | 1.03 | 1.30 | 1.41 | 1.58 | 1.48 | 1.50 | 1.37 | 1.02 | 0.98 | 1.02 | 0.84 | 0.67 | 0.60 | 0.55 | 0.59 | 0.30 |
|---|
| Current Liabilities | | 6.21 | 5.47 | 5.44 | 4.95 | 5.10 | 3.90 | 3.49 | 2.80 | 2.51 | 2.28 | 1.89 | 1.47 | 1.40 | 1.17 | 1.34 | 1.03 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 3.68 | 3.80 | 3.63 | 3.38 | 3.18 | 3.12 | 2.74 | 2.88 | 2.62 | 2.87 |
|---|
| Short-Term Debt | | 0.34 | 0.01 | 0.23 | 0.24 | 0.42 | 1.20 | 0.60 | 0.65 | 0.04 | 1.27 |
|---|
| Other Current Liabilities | | 1.10 | 1.42 | 1.28 | 1.30 | 1.32 | 1.35 | 1.34 | 1.37 | 1.61 | 0.34 |
|---|
| Current Liabilities | | 5.59 | 5.81 | 5.78 | 5.47 | 5.46 | 6.21 | 5.26 | 5.44 | 4.78 | 5.00 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 4.42 | 5.76 | 5.20 | 6.04 | 6.94 | 4.03 | 3.41 | 3.18 | 3.21 | 3.22 | 3.23 | 3.17 | 3.21 | 3.73 | 3.87 | 4.16 |
|---|
| Capital Leases | | 0.16 | 0.15 | 0.16 | 0.18 | 0.18 | 0.17 | 0.13 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Def. Tax Liability | | 0.15 | 0.17 | 0.17 | 0.20 | 0.22 | 0.06 | 0.06 | 0.14 | 0.20 | 0.37 | 0.47 | 0.48 | 0.56 | 0.62 | 0.69 | 0.73 |
|---|
| Total Liabilities | | 11.46 | 12.33 | 11.24 | 11.53 | 12.49 | 8.05 | 7.04 | 6.19 | 5.97 | 5.90 | 5.66 | 5.16 | 5.21 | 5.58 | 5.96 | 5.99 |
| 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 | | 5.75 | 5.76 | 5.76 | 5.76 | 5.77 | 4.59 | 5.20 | 5.20 | 5.83 | 5.89 |
|---|
| Capital Leases | | 0.13 | 0.14 | 0.14 | 0.15 | 0.16 | 0.16 | 0.17 | 0.16 | 0.17 | 0.17 |
|---|
| Def. Tax Liability | | 0.17 | 0.14 | 0.16 | 0.17 | 0.15 | 0.15 | 0.16 | 0.17 | 0.17 | 0.18 |
|---|
| Total Liabilities | | 12.66 | 12.80 | 12.70 | 12.33 | 12.03 | 11.46 | 11.05 | 11.24 | 11.07 | 11.37 |
| 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 | 0.00 |
|---|
| Retained Earnings | | -1.48 | -1.32 | -1.53 | -1.76 | -2.57 | -1.81 | -2.02 | -1.89 | -1.83 | -1.67 | -1.65 | -1.76 | -1.97 | -2.07 | -2.19 | -2.21 |
|---|
| Comprehensive Income | | -0.14 | -0.16 | -0.12 | -0.15 | -0.09 | -0.10 | -0.12 | -0.13 | -0.10 | -0.14 | -0.06 | -0.02 | -0.01 | 0.00 | 0.00 | 0.00 |
|---|
| Total Common Equity | | 2.17 | 2.35 | 2.04 | 1.60 | 0.71 | 1.30 | 0.96 | 0.98 | 0.98 | 1.05 | 1.10 | 0.94 | 0.71 | 0.14 | -0.01 | -0.04 |
| 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 | | -1.31 | -1.37 | -1.40 | -1.32 | -1.35 | -1.48 | -1.47 | -1.53 | -1.69 | -1.86 |
|---|
| Comprehensive Income | | -0.11 | -0.09 | -0.14 | -0.16 | -0.11 | -0.14 | -0.13 | -0.12 | -0.15 | -0.12 |
|---|
| Total Common Equity | | 2.54 | 2.47 | 2.32 | 2.35 | 2.35 | 2.17 | 2.14 | 2.04 | 1.81 | 1.61 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 6.19 | 5.99 | 5.81 | 6.10 | 7.04 | 4.10 | 3.45 | 3.21 | 3.24 | 3.23 | 3.26 | 3.19 | 3.25 | 3.77 | 4.07 | 4.29 |
|---|
| Book Value | | 2.17 | 2.35 | 2.04 | 1.60 | 0.71 | 1.30 | 0.96 | 0.98 | 0.98 | 1.05 | 1.10 | 0.94 | 0.71 | 0.14 | -0.01 | -0.04 |
| 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 | | 2.54 | 2.47 | 2.32 | 2.35 | 2.35 | 2.17 | 2.14 | 2.04 | 1.81 | 1.61 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | 1.11 | 1.07 | 1.08 | 1.10 | 1.11 | 0.99 | 0.79 | 0.74 | 0.64 | 0.52 | 0.42 | 0.40 | 0.24 | 0.13 | 0.12 | 0.02 | -0.03 |
|---|
| Depreciation & Amortization | | 0.27 | 0.30 | 0.28 | 0.27 | 0.29 | 0.19 | 0.43 | 0.27 | 0.27 | 0.26 | 0.25 | 0.23 | 0.21 | 0.21 | 0.21 | 0.20 | 0.21 |
|---|
| Stock-Based Compensation | | 0.10 | 0.00 | 0.06 | 0.09 | 0.09 | 0.07 | 0.04 | 0.05 | 0.04 | 0.04 | 0.04 | 0.03 | 0.02 | 0.05 | 0.02 | 0.02 | 0.01 |
|---|
| Change Working Capital | | 0.12 | -0.29 | -0.16 | 0.12 | -0.17 | -0.43 | 0.00 | 0.03 | 0.00 | 0.06 | -0.02 | -0.28 | -0.04 | -0.05 | -0.01 | -0.16 | 0.17 |
|---|
| Change In Accounts Receivable | | -0.20 | -1.17 | -0.56 | -0.05 | -0.03 | -0.62 | -0.23 | -0.24 | -0.37 | -0.13 | -0.18 | -0.34 | -0.12 | -0.17 | -0.01 | -0.17 | -0.08 |
|---|
| Change In Accounts Payable | | 0.22 | 0.82 | 0.44 | -0.06 | -0.26 | 0.37 | 0.25 | 0.19 | 0.27 | 0.23 | 0.23 | 0.10 | 0.04 | 0.15 | 0.00 | -0.02 | 0.27 |
|---|
| Change In Inventories | | 0.06 | 0.05 | 0.06 | 0.14 | 0.11 | -0.15 | -0.07 | -0.15 | -0.05 | 0.01 | -0.07 | -0.03 | 0.04 | -0.07 | 0.01 | -0.03 | -0.03 |
|---|
| Other Non-cash Items | | 0.33 | 0.13 | 0.04 | 0.04 | 0.02 | -0.03 | 0.07 | 0.03 | 0.01 | 0.06 | 0.01 | -0.05 | 0.10 | 0.07 | 0.03 | 0.14 | 0.07 |
|---|
| Cash from Operations | | 1.60 | 0.00 | 0.00 | 1.60 | 1.34 | 0.78 | 1.31 | 1.03 | 0.91 | 0.78 | 0.60 | 0.28 | 0.44 | 0.37 | 0.32 | 0.21 | 0.43 |
| 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 | | 0.28 | 0.29 | 0.27 | 0.22 | 0.26 | 0.32 | 0.28 | 0.22 | 0.30 | 0.32 |
|---|
| Depreciation & Amortization | | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 |
|---|
| Stock-Based Compensation | | 0.00 | 0.03 | 0.02 | 0.02 | 0.01 | 0.00 | 0.03 | 0.02 | 0.02 | 0.03 |
|---|
| Change Working Capital | | 0.04 | -0.10 | -0.20 | -0.03 | -0.03 | -0.05 | -0.23 | 0.14 | 0.14 | 0.06 |
|---|
| Change In Accounts Receivable | | -0.53 | -0.18 | -0.27 | -0.18 | -0.24 | -0.16 | -0.42 | 0.25 | -0.10 | 0.06 |
|---|
| Change In Accounts Payable | | 0.54 | -0.11 | 0.15 | 0.23 | 0.16 | 0.05 | 0.38 | -0.14 | 0.22 | -0.23 |
|---|
| Change In Inventories | | -0.06 | 0.25 | -0.04 | -0.11 | 0.07 | 0.05 | -0.05 | 0.00 | 0.04 | 0.08 |
|---|
| Other Non-cash Items | | 0.03 | 0.01 | 0.01 | 0.01 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
|---|
| Cash from Operations | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.54 | 0.47 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -0.14 | -0.12 | -0.12 | -0.15 | -0.13 | -0.10 | -0.16 | -0.24 | -0.09 | -0.08 | -0.06 | -0.09 | -0.06 | -0.05 | -0.04 | -0.05 | -0.04 |
|---|
| Acquisitions | | 0.00 | -0.02 | -0.32 | -0.08 | -0.04 | -2.67 | -0.04 | -0.10 | 0.00 | 0.00 | 0.00 | -0.26 | -0.09 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Investments | | 0.00 | 0.00 | -0.21 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.01 | -0.08 |
|---|
| Sales of Investment | | 0.00 | 0.21 | 0.00 | 0.00 | 0.00 | 0.04 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Other Investing Activities | | -0.01 | 0.00 | 0.00 | -0.01 | 0.00 | -0.04 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.02 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Cash from Investing | | -0.14 | 0.00 | 0.00 | -0.23 | -0.16 | -2.77 | -0.20 | -0.33 | -0.09 | -0.08 | -0.07 | -0.35 | -0.16 | -0.05 | -0.04 | -0.06 | -0.13 |
| 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 | | -0.04 | -0.03 | -0.02 | -0.03 | -0.03 | -0.03 | -0.03 | -0.03 | -0.03 | -0.04 |
|---|
| Acquisitions | | -0.02 | 0.00 | 0.00 | -0.01 | -0.32 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Investments | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 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 | 0.00 | -0.01 |
|---|
| Cash from Investing | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.03 | -0.05 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -0.18 | 0.00 | 0.00 | -0.29 | -3.17 | -2.77 | -1.70 | -2.96 | -0.71 | -3.70 | -1.85 | -0.87 | -1.31 | -2.16 | -0.73 | -2.79 | -1.61 |
|---|
| Debt Issued | | 0.44 | 5.99 | 0.18 | 0.00 | 2.22 | 5.72 | 2.35 | 3.20 | 0.68 | 3.70 | 1.83 | 0.94 | 1.25 | 1.64 | 0.44 | 2.57 | 5.90 |
|---|
| Issuance of Common Stock | | 1.01 | 0.00 | 0.00 | 0.00 | 0.00 | 4.50 | 2.26 | 3.80 | 1.37 | 4.34 | 2.30 | 1.17 | 0.00 | 0.42 | 0.00 | 0.00 | 0.00 |
|---|
| Repurchase of Common Stock | | -0.36 | -0.65 | -0.50 | -0.50 | 0.00 | -1.50 | -0.34 | -0.66 | -0.52 | -0.53 | -0.37 | -0.24 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Dividends Paid | | -0.33 | 0.00 | 0.00 | -0.32 | -0.28 | -0.23 | -0.22 | -0.18 | -0.14 | -0.11 | -0.08 | -0.05 | -0.03 | -0.01 | 0.00 | 0.00 | 0.00 |
|---|
| Other Financing Activities | | -1.16 | 0.00 | 0.00 | 0.01 | 2.35 | 0.83 | 0.14 | -0.75 | -0.75 | -0.82 | -0.30 | -0.23 | 1.24 | 1.58 | 0.40 | 2.70 | 1.26 |
|---|
| Cash from Financing | | -0.99 | 0.00 | 0.00 | -1.10 | -1.10 | 0.83 | 0.14 | -0.75 | -0.75 | -0.82 | -0.30 | -0.23 | -0.11 | -0.17 | -0.34 | -0.10 | -0.35 |
| 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 | -0.05 | 0.00 |
|---|
| Debt Issued | | 6.09 | 0.32 | -0.22 | 0.00 | -0.20 | 0.40 | -0.01 | -0.01 | -0.01 | -0.07 |
|---|
| 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 | | -0.15 | -0.15 | -0.15 | -0.20 | -0.15 | -0.10 | -0.20 | -0.05 | -0.05 | -0.05 |
|---|
| Dividends Paid | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.08 | -0.08 |
|---|
| Other Financing Activities | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.18 | -0.05 |
|---|
| Cash from Financing | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.36 | -0.18 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | 0.46 | 0.12 | -0.08 | 0.27 | 0.06 | -1.15 | 1.26 | -0.05 | 0.06 | -0.12 | 0.23 | -0.31 | 0.16 | 0.15 | -0.06 | 0.06 | -0.05 |
|---|
| Closing Cash Balance | | 0.67 | 0.62 | 0.51 | 0.59 | 0.32 | 0.26 | 1.41 | 0.15 | 0.21 | 0.14 | 0.26 | 0.04 | 0.34 | 0.19 | 0.04 | 0.10 | 0.04 |
| 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 | | 0.17 | -0.03 | 0.01 | -0.03 | -0.44 | 0.28 | -0.14 | 0.22 | 0.15 | 0.24 |
|---|
| Closing Cash Balance | | 0.62 | 0.45 | 0.48 | 0.48 | 0.51 | 0.95 | 0.67 | 0.80 | 0.59 | 0.44 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | 1.46 | 1.09 | 1.15 | 1.45 | 1.21 | 0.68 | 1.16 | 0.79 | 0.82 | 0.70 | 0.54 | 0.19 | 0.38 | 0.32 | 0.28 | 0.17 | 0.39 |
|---|
| Real Free Cash Flow | | 1.36 | 1.09 | 1.09 | 1.36 | 1.12 | 0.61 | 1.11 | 0.74 | 0.78 | 0.65 | 0.50 | 0.16 | 0.36 | 0.27 | 0.25 | 0.15 | 0.37 |
| 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 | | 0.40 | 0.30 | 0.13 | 0.26 | 0.32 | 0.31 | 0.12 | 0.41 | 0.50 | 0.43 |
|---|
| Real Free Cash Flow | | 0.40 | 0.27 | 0.11 | 0.24 | 0.30 | 0.31 | 0.09 | 0.39 | 0.48 | 0.40 |