Colgate-Palmolive Company
CL
Výsledovka
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 | 20.38 | 20.38 | 20.10 | 19.46 | 17.97 | 17.42 | 16.47 | 15.69 | 15.54 | 15.45 | 15.20 | 16.03 | 17.28 | 17.42 | 17.09 | 16.73 | 15.56 | |
| Cost of Revenues | 8.13 | 8.13 | 8.00 | 8.21 | 7.72 | 7.05 | 6.45 | 6.37 | 6.31 | 6.17 | 6.07 | 6.64 | 7.17 | 7.22 | 7.15 | 7.14 | 6.36 | |
| Gross Profit | 12.25 | 12.25 | 12.11 | 11.25 | 10.25 | 10.38 | 10.02 | 9.33 | 9.23 | 9.28 | 9.12 | 9.40 | 10.11 | 10.20 | 9.93 | 9.59 | 9.20 |
| Revenue | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenues | 5.23 | 5.13 | 5.11 | 4.91 | 4.94 | 5.03 | 5.06 | 5.07 | 4.95 | 4.92 | |
| Cost of Revenues | 2.08 | 2.08 | 2.04 | 1.92 | 1.96 | 1.96 | 1.99 | 2.03 | 2.01 | 2.04 | |
| Gross Profit | 3.15 | 3.05 | 3.07 | 2.99 | 2.98 | 3.07 | 3.07 | 3.04 | 2.94 | 2.88 |
| 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 | 0.34 | 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 | 7.24 | 6.57 | 6.41 | 6.02 | 5.58 | 5.39 | 5.50 | 5.25 | 5.46 | 5.98 | 6.22 | 5.93 | 5.76 | 5.41 | |
| Depreciation & Amortization | 0.46 | 0.63 | 0.61 | 0.57 | 0.55 | 0.56 | 0.54 | 0.52 | 0.51 | 0.48 | 0.44 | 0.45 | 0.44 | 0.44 | 0.43 | 0.42 | 0.38 | |
| Total Operating Expenses | 7.91 | 7.90 | 7.72 | 7.34 | 6.63 | 6.47 | 6.13 | 5.77 | 5.54 | 5.69 | 5.27 | 5.53 | 6.55 | 6.65 | 6.04 | 5.75 | 5.41 | |
| Operating Income | 4.34 | 4.35 | 4.38 | 3.98 | 4.34 | 4.47 | 3.89 | 3.55 | 3.69 | 3.59 | 3.84 | 2.79 | 3.56 | 3.56 | 3.89 | 3.84 | 3.79 |
| 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 | 0.34 | 0.00 | ||
| Selling General & Admin Expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 1.80 | 1.82 | ||
| Depreciation & Amortization | 0.00 | 0.16 | 0.15 | 0.15 | 0.15 | 0.15 | 0.16 | 0.15 | 0.15 | 0.14 | ||
| Total Operating Expenses | 2.07 | 1.95 | 1.99 | 1.90 | 1.89 | 1.96 | 1.91 | 1.86 | 1.80 | 1.82 | ||
| Operating Income | 1.08 | 1.10 | 1.08 | 1.09 | 1.09 | 1.11 | 1.16 | 1.18 | 1.14 | 1.03 |
| Net Income | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest Income | 0.08 | 0.08 | 0.07 | 0.06 | 0.01 | 0.02 | 0.02 | 0.05 | 0.05 | 0.05 | 0.05 | 0.11 | 0.11 | 0.13 | 0.07 | 0.01 | 0.01 | |
| Interest Expense | 0.27 | 0.27 | 0.29 | 0.29 | 0.17 | 0.19 | 0.18 | 0.19 | 0.19 | 0.15 | 0.15 | 0.13 | 0.13 | 0.12 | 0.08 | 0.06 | 0.06 | |
| Other Expense | -1.29 | -1.29 | -0.43 | -0.59 | -1.68 | -1.39 | -0.24 | -0.25 | -0.09 | -0.16 | -0.02 | -1.08 | -0.56 | -0.40 | -0.08 | -0.05 | -0.30 | |
| IBT | 3.06 | 3.06 | 3.96 | 3.39 | 2.66 | 3.09 | 3.65 | 3.30 | 3.46 | 3.49 | 3.74 | 2.76 | 3.53 | 3.57 | 3.87 | 3.79 | 3.43 | |
| Income Tax Expense | 0.80 | 0.80 | 0.91 | 0.94 | 0.69 | 0.75 | 0.79 | 0.77 | 0.91 | 1.31 | 1.15 | 1.22 | 1.19 | 1.16 | 1.24 | 1.24 | 1.12 | |
| Net Income | 2.13 | 2.13 | 2.89 | 2.30 | 1.79 | 2.17 | 2.70 | 2.37 | 2.40 | 2.02 | 2.44 | 1.38 | 2.18 | 2.24 | 2.47 | 2.43 | 2.20 |
| 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 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.00 | 0.00 | 0.00 | 0.00 | 0.06 | ||
| Interest Expense | 0.06 | 0.07 | 0.07 | 0.07 | 0.07 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | ||
| Other Expense | -0.97 | -0.11 | -0.07 | -0.14 | -0.10 | -0.12 | -0.15 | -0.21 | -0.08 | -0.07 | ||
| IBT | 0.11 | 0.99 | 1.01 | 0.95 | 0.99 | 0.99 | 1.01 | 0.97 | 0.99 | 0.96 | ||
| Income Tax Expense | 0.11 | 0.23 | 0.23 | 0.23 | 0.21 | 0.21 | 0.24 | 0.24 | 0.23 | 0.21 | ||
| Net Income | -0.04 | 0.74 | 0.74 | 0.69 | 0.74 | 0.74 | 0.73 | 0.68 | 0.72 | 0.71 |
| 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 | $2.78 | $2.13 | $2.56 | $3.15 | $2.76 | $2.76 | $2.30 | $2.74 | $1.53 | $2.38 | $2.41 | $2.60 | $2.49 | $2.23 | |
| EPS Diluted | $0.00 | $0.00 | $0.00 | $2.77 | $2.13 | $2.55 | $3.14 | $2.75 | $2.75 | $2.28 | $2.72 | $1.52 | $2.36 | $2.38 | $2.58 | $2.47 | $2.15 | |
| Shares Outstanding | 0.80 | 0.81 | 0.82 | 0.83 | 0.85 | 0.85 | 0.86 | 0.86 | 0.87 | 0.88 | 0.89 | 0.90 | 0.92 | 0.93 | 0.95 | 0.98 | 0.98 | |
| Diluted Shares Outstanding | 0.80 | 0.81 | 0.82 | 0.83 | 0.85 | 0.85 | 0.86 | 0.86 | 0.87 | 0.89 | 0.90 | 0.91 | 0.92 | 0.94 | 0.96 | 0.98 | 1.02 |
| 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 | $0.87 | $0.86 | ||
| EPS Diluted | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.87 | $0.86 | ||
| Shares Outstanding | 0.80 | 0.81 | 0.81 | 0.82 | 0.82 | 0.82 | 0.82 | 0.82 | 0.82 | 0.83 | ||
| Diluted Shares Outstanding | 0.80 | 0.81 | 0.82 | 0.82 | 0.82 | 0.82 | 0.82 | 0.83 | 0.83 | 0.83 |
| Current Assets | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Equivalents | 1.11 | 1.10 | 0.97 | 0.78 | 0.83 | 0.89 | 0.88 | 0.73 | 1.54 | 1.32 | 0.97 | 1.09 | 0.96 | 0.88 | 0.88 | 0.49 | |
| Short Term Investments | 0.23 | 0.16 | 0.18 | 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 | 1.34 | 1.26 | 1.15 | 0.78 | 0.83 | 0.89 | 0.88 | 0.73 | 1.54 | 1.32 | 0.97 | 1.09 | 0.96 | 0.88 | 0.88 | 0.49 | |
| Accounts Receivable | 1.83 | 1.52 | 1.59 | 1.50 | 1.30 | 1.26 | 1.44 | 1.40 | 1.48 | 1.41 | 1.43 | 1.55 | 1.64 | 1.67 | 1.68 | 1.61 | |
| Inventory | 1.92 | 1.99 | 1.93 | 2.07 | 1.69 | 1.67 | 1.40 | 1.25 | 1.22 | 1.17 | 1.18 | 1.38 | 1.43 | 1.37 | 1.33 | 1.22 | |
| Other Current Assets | 0.56 | 0.55 | 0.61 | 0.76 | 0.58 | 0.51 | 0.46 | 0.42 | 0.40 | 0.44 | 0.81 | 0.84 | 0.80 | 0.64 | 0.52 | 0.41 | |
| Total Current Assets | 5.65 | 5.32 | 5.28 | 5.11 | 4.40 | 4.34 | 4.18 | 3.79 | 4.64 | 4.34 | 4.38 | 4.86 | 4.82 | 4.56 | 4.40 | 3.73 |
| 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 | 1.28 | 1.22 | 1.11 | 1.10 | 1.23 | 1.11 | 1.08 | 0.97 | 0.95 | 0.82 | |
| Short Term Investments | 0.00 | 0.20 | 0.20 | 0.16 | 0.26 | 0.23 | 0.23 | 0.18 | 0.25 | 0.27 | |
| Total Cash & ST Investments | 1.28 | 1.41 | 1.31 | 1.26 | 1.49 | 1.34 | 1.31 | 1.15 | 0.95 | 0.82 | |
| Accounts Receivable | 1.81 | 1.77 | 1.73 | 1.52 | 1.71 | 1.83 | 1.81 | 1.59 | 1.58 | 1.66 | |
| Inventory | 2.11 | 2.12 | 2.13 | 1.99 | 2.04 | 1.92 | 1.91 | 1.93 | 1.93 | 2.04 | |
| Other Current Assets | 0.84 | 0.69 | 0.65 | 0.55 | 0.56 | 0.56 | 0.60 | 0.61 | 0.90 | 0.92 | |
| Total Current Assets | 6.04 | 6.00 | 5.81 | 5.32 | 5.81 | 5.65 | 5.64 | 5.28 | 5.36 | 5.44 |
| Long-Term Assets | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Property, Plant & Equipment | 4.39 | 4.42 | 5.07 | 4.31 | 3.73 | 3.72 | 3.75 | 3.88 | 4.07 | 3.84 | 3.80 | 4.08 | 4.08 | 3.84 | 3.67 | 3.69 | |
| Goodwill | 3.32 | 3.27 | 3.41 | 3.35 | 3.28 | 3.82 | 3.51 | 2.53 | 2.22 | 2.11 | 2.10 | 2.31 | 2.47 | 2.50 | 2.66 | 2.36 | |
| Intangible Assets | 1.81 | 1.76 | 1.89 | 1.92 | 2.46 | 2.89 | 2.67 | 1.64 | 3.97 | 1.31 | 1.35 | 1.41 | 1.50 | 1.50 | 1.34 | 0.83 | |
| Long-Term Investments | 0.00 | 0.08 | 0.08 | 0.00 | -0.19 | -0.29 | -0.18 | -4.32 | -0.41 | 0.00 | -3.52 | -3.80 | -4.05 | -4.09 | -4.11 | -0.66 | |
| Other Long-Term Assets | 1.09 | 1.00 | 0.45 | 0.90 | 1.17 | 1.15 | 0.93 | 4.49 | 0.22 | 0.22 | 3.78 | 4.52 | 4.97 | 5.00 | 4.65 | 0.56 | |
| Total Long-Term Assets | 10.83 | 10.73 | 11.11 | 10.62 | 10.64 | 11.58 | 10.86 | 8.37 | 8.04 | 7.79 | 7.57 | 8.60 | 9.05 | 8.84 | 8.32 | 7.44 | |
| Total Assets | 16.48 | 16.05 | 16.39 | 15.73 | 15.04 | 15.92 | 15.03 | 12.16 | 12.68 | 12.12 | 11.96 | 13.46 | 13.88 | 13.39 | 12.72 | 11.17 |
| 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 | 4.56 | 4.53 | 4.42 | 4.42 | 4.42 | 4.39 | 4.50 | 5.07 | 4.41 | 4.43 | |
| Goodwill | 3.70 | 3.70 | 3.33 | 3.27 | 3.39 | 3.32 | 3.34 | 3.41 | 3.33 | 3.37 | |
| Intangible Assets | 1.89 | 1.90 | 1.78 | 1.76 | 1.83 | 1.81 | 1.84 | 1.89 | 1.86 | 1.90 | |
| Long-Term Investments | 0.00 | 0.00 | 0.00 | 0.08 | 0.00 | 0.00 | 0.00 | 0.08 | 0.00 | 0.00 | |
| Other Long-Term Assets | 1.32 | 1.13 | 1.09 | 1.00 | 1.11 | 1.09 | 1.03 | 0.45 | 0.89 | 0.90 | |
| Total Long-Term Assets | 11.47 | 11.47 | 10.83 | 10.73 | 10.97 | 10.83 | 10.93 | 11.11 | 10.69 | 10.79 | |
| Total Assets | 17.51 | 17.47 | 16.65 | 16.05 | 16.77 | 16.48 | 16.57 | 16.39 | 16.04 | 16.23 |
| Current Liabilities | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Accounts Payable | 1.56 | 1.81 | 1.70 | 1.55 | 1.48 | 1.39 | 1.24 | 1.22 | 1.21 | 1.12 | 1.11 | 1.23 | 1.34 | 1.29 | 1.24 | 1.17 | |
| Short-Term Debt | 0.53 | 0.77 | 0.43 | 0.13 | 0.19 | 0.40 | 7.85 | 0.01 | 0.01 | 0.01 | 0.30 | 0.50 | 0.91 | 0.30 | 4.81 | 3.42 | |
| Other Current Liabilities | 2.86 | 2.62 | 2.28 | 2.30 | 4.00 | 4.14 | 3.52 | 1.56 | 3.40 | 0.00 | 3.23 | 3.44 | 3.56 | 3.43 | 3.34 | 3.12 | |
| Current Liabilities | 5.35 | 5.76 | 4.74 | 3.98 | 4.00 | 4.14 | 11.37 | 3.33 | 3.40 | 3.31 | 3.23 | 3.44 | 3.56 | 3.43 | 8.15 | 6.54 |
| Current Liabilities | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Accounts Payable | 1.87 | 1.79 | 1.80 | 1.81 | 1.63 | 1.56 | 1.65 | 1.70 | 1.48 | 1.54 | |
| Short-Term Debt | 1.11 | 1.61 | 1.70 | 0.77 | 0.53 | 0.53 | 0.54 | 0.43 | 0.03 | 0.04 | |
| Other Current Liabilities | 3.52 | 3.05 | 2.87 | 2.62 | 3.07 | 2.86 | 2.72 | 2.28 | 2.73 | 2.60 | |
| Current Liabilities | 6.50 | 6.78 | 6.86 | 5.76 | 5.57 | 5.35 | 5.31 | 4.74 | 4.60 | 4.63 |
| Long-Term Liabilities | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Long-Term Debt | 8.15 | 7.75 | 8.64 | 8.77 | 7.25 | 7.60 | 7.82 | 6.37 | 6.58 | 6.52 | 6.57 | 6.15 | 5.66 | 5.23 | 4.43 | 2.82 | |
| Capital Leases | 0.00 | 0.56 | 0.52 | 0.51 | 0.59 | 0.61 | 0.64 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Def. Tax Liability | 0.36 | 0.34 | 0.36 | 0.38 | 0.40 | 0.43 | 0.51 | 0.24 | 0.20 | 0.25 | 0.23 | 0.26 | 0.44 | 0.29 | 0.25 | 0.11 | |
| Total Liabilities | 16.00 | 15.50 | 15.44 | 14.93 | 14.07 | 14.82 | 14.48 | 11.96 | 12.43 | 12.11 | 12.00 | 12.07 | 11.34 | 11.00 | 10.18 | 8.36 |
| 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 | 7.31 | 7.14 | 6.57 | 7.75 | 7.91 | 8.15 | 8.15 | 8.64 | 8.69 | 8.95 | |
| Capital Leases | 0.00 | 0.00 | 0.00 | 0.56 | 0.00 | 0.00 | 0.00 | 0.42 | 0.00 | 0.00 | |
| Def. Tax Liability | 0.30 | 0.28 | 0.30 | 0.34 | 0.32 | 0.36 | 0.39 | 0.36 | 0.43 | 0.36 | |
| Total Liabilities | 16.28 | 16.42 | 15.91 | 15.50 | 15.94 | 16.00 | 15.95 | 15.44 | 15.64 | 15.91 |
| Total Common Equity | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Common Stock | 1.47 | 1.47 | 1.47 | 1.47 | 1.47 | 1.47 | 1.47 | 1.47 | 1.47 | 1.47 | 1.47 | 1.47 | 1.47 | 0.73 | 0.73 | 0.73 | |
| Retained Earnings | 25.49 | 26.15 | 25.29 | 24.57 | 24.35 | 23.70 | 22.50 | 21.62 | 20.53 | 19.92 | 18.86 | 18.83 | 17.95 | 16.95 | 15.65 | 14.33 | |
| Comprehensive Income | -4.13 | -4.22 | -3.94 | -4.06 | -4.39 | -4.35 | -4.27 | -4.19 | -3.86 | -4.18 | -3.95 | -3.51 | -2.45 | -2.62 | -2.48 | -2.12 | |
| Total Common Equity | 0.12 | 0.21 | 0.61 | 0.40 | 0.61 | 0.74 | 0.12 | -0.10 | -0.06 | -0.24 | -0.30 | 1.15 | 2.31 | 2.19 | 2.38 | 2.68 |
| 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 | 1.47 | 1.47 | 1.47 | 1.47 | 1.47 | 1.47 | 1.47 | 1.47 | 1.47 | 1.47 | |
| Retained Earnings | 27.05 | 26.74 | 26.41 | 26.15 | 25.81 | 25.49 | 25.16 | 25.29 | 24.57 | 24.26 | |
| Comprehensive Income | -3.89 | -3.92 | -4.12 | -4.22 | -4.07 | -4.13 | -4.02 | -3.94 | -3.97 | -3.94 | |
| Total Common Equity | 0.86 | 0.70 | 0.36 | 0.21 | 0.44 | 0.12 | 0.23 | 0.61 | -0.01 | -0.06 |
| Other | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Debt | 8.68 | 8.51 | 9.06 | 8.90 | 7.25 | 7.60 | 7.85 | 6.37 | 6.58 | 6.53 | 6.57 | 6.15 | 5.66 | 5.23 | 4.81 | 3.42 | |
| Book Value | 0.48 | 0.54 | 0.96 | 0.81 | 0.97 | 1.10 | 0.56 | 0.20 | 0.24 | 0.02 | -0.04 | 1.39 | 2.54 | 2.39 | 2.54 | 2.82 |
| Other | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Debt | 0.38 | 0.35 | 0.37 | 0.33 | 0.40 | 0.36 | 0.39 | 0.35 | 0.42 | 0.38 | |
| Book Value | 0.86 | 0.70 | 0.36 | 0.21 | 0.44 | 0.12 | 0.23 | 0.61 | -0.01 | -0.06 |
| Cash Flow From Operating Activities | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | 2.88 | 2.13 | 3.05 | 2.30 | 1.97 | 2.34 | 2.86 | 2.53 | 2.56 | 2.17 | 2.59 | 1.55 | 2.34 | 2.41 | 2.63 | 2.55 | 2.31 | |
| Depreciation & Amortization | 0.60 | 0.63 | 0.61 | 0.57 | 0.55 | 0.56 | 0.54 | 0.52 | 0.51 | 0.48 | 0.44 | 0.45 | 0.44 | 0.44 | 0.43 | 0.42 | 0.38 | |
| Stock-Based Compensation | 0.13 | 0.00 | 0.14 | 0.12 | 0.13 | 0.14 | 0.11 | 0.10 | 0.11 | 0.13 | 0.12 | 0.13 | 0.13 | 0.13 | 0.12 | 0.12 | 0.12 | |
| Change Working Capital | 0.23 | 0.28 | 0.34 | 0.46 | -0.73 | -0.20 | 0.38 | 0.07 | -0.16 | -0.12 | 0.09 | -0.12 | -0.09 | -0.10 | 0.02 | -0.01 | 0.07 | |
| Change In Accounts Receivable | -0.23 | -0.02 | -0.06 | -0.04 | -0.23 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Change In Accounts Payable | 0.35 | 0.25 | 0.52 | 0.31 | -0.12 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Change In Inventories | 0.12 | 0.11 | -0.10 | 0.19 | -0.33 | -0.07 | -0.25 | -0.08 | -0.06 | -0.01 | 0.00 | -0.01 | -0.06 | -0.10 | -0.02 | -0.13 | -0.01 | |
| Other Non-cash Items | 0.95 | 1.26 | 0.05 | 0.40 | 0.72 | 0.63 | -0.05 | -0.10 | -0.07 | 0.29 | -0.16 | 1.00 | 0.46 | 0.25 | -0.07 | -0.28 | 0.31 | |
| Cash from Operations | 3.96 | 0.00 | 0.00 | 3.75 | 2.56 | 3.33 | 3.72 | 3.13 | 3.06 | 3.05 | 3.14 | 2.95 | 3.30 | 3.20 | 3.20 | 2.90 | 3.21 |
| 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 | -0.04 | 0.77 | 0.77 | 0.73 | 0.78 | 0.78 | 0.77 | 0.73 | 0.72 | 0.75 | |
| Depreciation & Amortization | 0.00 | 0.16 | 0.15 | 0.15 | 0.15 | 0.15 | 0.16 | 0.15 | 0.15 | 0.14 | |
| Stock-Based Compensation | 0.00 | 0.07 | 0.03 | 0.02 | 0.03 | 0.07 | 0.02 | 0.02 | 0.03 | 0.06 | |
| Change Working Capital | 0.45 | 0.24 | -0.07 | -0.33 | 0.30 | 0.18 | 0.13 | -0.26 | 0.20 | 0.16 | |
| Change In Accounts Receivable | 0.16 | -0.03 | 0.02 | -0.17 | 0.13 | 0.13 | -0.06 | -0.25 | 0.03 | 0.05 | |
| Change In Accounts Payable | 0.22 | 0.28 | -0.19 | -0.06 | 0.19 | 0.13 | 0.19 | 0.01 | 0.14 | 0.02 | |
| Change In Inventories | 0.10 | 0.01 | 0.09 | -0.09 | -0.01 | -0.08 | -0.03 | 0.01 | 0.04 | 0.10 | |
| Other Non-cash Items | 1.16 | 0.00 | -0.01 | 0.06 | 0.00 | 0.01 | 0.02 | 0.03 | 0.04 | -0.01 | |
| Cash from Operations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 1.14 | 1.15 |
| Cash Flow From Investing Activities | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Capital Expenditure | -0.60 | -0.56 | -0.56 | -0.71 | -0.70 | -0.57 | -0.41 | -0.34 | -0.44 | -0.55 | -0.59 | -0.69 | -0.76 | -0.67 | -0.57 | -0.54 | -0.55 | |
| Acquisitions | 0.00 | -0.29 | 0.00 | 0.00 | -0.81 | 0.57 | -0.35 | -1.71 | -0.73 | 0.55 | -0.01 | 0.21 | -0.09 | 0.00 | -0.03 | -0.97 | 0.55 | |
| Investments | -0.52 | -0.70 | -0.57 | -0.51 | -0.47 | -0.14 | -0.14 | -0.18 | -0.17 | -0.35 | -0.34 | -0.74 | -0.34 | -0.51 | -0.55 | -0.36 | -0.31 | |
| Sales of Investment | 0.53 | 0.75 | 0.56 | 0.50 | 0.32 | 0.14 | 0.12 | 0.13 | 0.16 | 0.39 | 0.38 | 0.60 | 0.28 | 0.27 | 0.15 | 0.42 | 0.17 | |
| Other Investing Activities | -0.02 | 0.00 | 0.00 | -0.03 | 0.05 | -0.59 | 0.00 | 0.00 | 0.01 | -0.52 | 0.06 | -0.06 | 0.04 | 0.02 | 0.13 | 0.22 | -0.52 | |
| Cash from Investing | -0.61 | 0.00 | 0.00 | -0.74 | -1.60 | -0.59 | -0.78 | -2.10 | -1.17 | -0.47 | -0.50 | -0.69 | -0.86 | -0.89 | -0.87 | -1.21 | -0.66 |
| 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 | -0.18 | -0.16 | -0.11 | -0.12 | -0.18 | -0.13 | -0.12 | -0.13 | -0.20 | -0.16 | |
| Acquisitions | 0.00 | -0.29 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Investments | -0.16 | -0.15 | -0.25 | -0.13 | -0.22 | -0.12 | -0.10 | -0.14 | -0.18 | -0.10 | |
| Sales of Investment | 0.24 | 0.16 | 0.25 | 0.10 | 0.30 | 0.08 | 0.10 | 0.08 | 0.24 | 0.12 | |
| Other Investing Activities | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.02 | |
| Cash from Investing | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.14 | -0.16 |
| Cash Flow From Financing Activities | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debt Repaid | -0.73 | 0.00 | 0.00 | -0.31 | -0.41 | -0.70 | -1.06 | -6.61 | -7.36 | -4.81 | -7.27 | -9.18 | -8.53 | -7.55 | -5.01 | -4.43 | -4.72 | |
| Debt Issued | 0.42 | 8.51 | -0.55 | 0.48 | 2.06 | 0.35 | 0.82 | 8.09 | 7.14 | 4.85 | 7.24 | 9.60 | 9.02 | 7.98 | 5.43 | 5.82 | 8.14 | |
| Issuance of Common Stock | 0.58 | 0.00 | 0.00 | 0.00 | 0.00 | 0.95 | 1.37 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Repurchase of Common Stock | -1.57 | -1.21 | -1.74 | -1.13 | -1.31 | -1.32 | -1.48 | -1.20 | -1.24 | -1.40 | -1.34 | -1.55 | -1.53 | -1.52 | -1.94 | -1.81 | -2.02 | |
| Dividends Paid | -1.60 | 0.00 | 0.00 | -1.75 | -1.69 | -1.68 | -1.65 | -1.61 | -1.59 | -1.53 | -1.51 | -1.49 | -1.45 | -1.38 | -1.28 | -1.20 | -1.14 | |
| Other Financing Activities | -0.20 | 0.00 | 0.00 | 0.40 | 2.45 | -0.02 | -0.10 | 8.56 | 7.51 | 5.29 | 7.88 | 9.95 | 9.33 | 8.32 | 5.93 | 6.20 | 5.26 | |
| Cash from Financing | -3.04 | 0.00 | 0.00 | -2.79 | -0.95 | -2.77 | -2.92 | -0.87 | -2.68 | -2.45 | -2.23 | -2.28 | -2.17 | -2.14 | -2.30 | -1.24 | -2.62 |
| 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 | -0.34 | -0.15 | |
| Debt Issued | 8.42 | -0.34 | 0.49 | -0.24 | 0.08 | -0.24 | -0.01 | -0.38 | 0.68 | -0.12 | |
| 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 | -0.41 | 0.52 | -0.23 | -0.28 | -0.46 | -0.30 | -0.48 | -0.51 | -0.25 | -0.33 | |
| Dividends Paid | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.34 | -0.40 | |
| Other Financing Activities | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.02 | 0.03 | |
| Cash from Financing | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.99 | -0.85 |
| Cash position | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Change in Cash | 0.29 | 0.19 | 0.13 | 0.19 | -0.06 | -0.06 | 0.01 | 0.16 | -0.81 | 0.22 | 0.35 | -0.12 | 0.13 | 0.08 | 0.01 | 0.39 | -0.11 | |
| Closing Cash Balance | 1.11 | 1.29 | 1.10 | 0.97 | 0.78 | 0.83 | 0.89 | 0.88 | 0.73 | 1.54 | 1.32 | 0.97 | 1.09 | 0.96 | 0.88 | 0.88 | 0.49 |
| 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 | 0.01 | 0.06 | 0.10 | 0.02 | -0.14 | 0.12 | 0.03 | 0.11 | 0.02 | 0.13 | |
| Closing Cash Balance | 1.29 | 1.28 | 1.22 | 1.11 | 1.10 | 1.23 | 1.11 | 1.08 | 0.97 | 0.95 |
| Free Cash Flow | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Free Cash Flow | 3.36 | 3.63 | 3.55 | 3.04 | 1.86 | 2.76 | 3.31 | 2.80 | 2.62 | 2.50 | 2.55 | 2.26 | 2.54 | 2.53 | 2.63 | 2.36 | 2.66 | |
| Real Free Cash Flow | 3.23 | 3.63 | 3.41 | 2.92 | 1.74 | 2.62 | 3.20 | 2.70 | 2.51 | 2.37 | 2.43 | 2.13 | 2.41 | 2.41 | 2.51 | 2.24 | 2.54 |
| 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 | 1.28 | 1.11 | 0.78 | 0.48 | 1.09 | 1.03 | 0.87 | 0.56 | 0.94 | 0.99 | |
| Real Free Cash Flow | 1.28 | 1.03 | 0.74 | 0.45 | 1.06 | 0.97 | 0.85 | 0.54 | 0.91 | 0.93 |
