CPFE3.SA
Výsledovka
Rozvaha
Peněžní toky
V miliardách (BRL)
| Revenue |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Revenues | | 44.37 | 44.37 | 42.63 | 39.74 | 39.35 | 39.21 | 30.90 | 29.93 | 28.14 | 26.74 | 19.11 | 20.21 | 17.31 | 14.63 | 15.06 | 12.76 | 12.02 |
|---|
| Cost of Revenues | | 30.36 | 30.71 | 29.06 | 26.15 | 27.52 | 29.95 | 23.98 | 23.35 | 19.61 | 18.97 | 12.55 | 16.27 | 11.59 | 10.67 | 10.70 | 8.52 | 8.34 |
|---|
| Gross Profit | | 14.01 | 13.66 | 13.57 | 13.59 | 11.84 | 9.26 | 6.92 | 6.58 | 8.53 | 7.77 | 6.56 | 3.94 | 5.72 | 3.96 | 4.35 | 4.25 | 3.68 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 11.83 | 11.33 | 10.55 | 10.66 | 11.95 | 10.85 | 9.66 | 10.17 | 10.54 | 9.97 |
|---|
| Cost of Revenues | | 8.22 | 8.03 | 7.37 | 6.74 | 8.36 | 7.68 | 6.66 | 6.47 | 6.85 | 2.16 |
|---|
| Gross Profit | | 3.62 | 3.30 | 3.18 | 3.91 | 3.59 | 3.17 | 3.01 | 3.70 | 3.69 | 7.82 |
| 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 | 2.30 | 1.21 | 0.89 | 0.87 | 1.23 | 0.19 | 0.19 | 0.18 | 0.73 | 0.90 | 0.83 | 0.67 | 0.98 | 0.74 |
|---|
| Depreciation & Amortization | | 2.40 | 2.40 | 2.30 | 2.25 | 2.03 | 1.75 | 1.67 | 1.68 | 1.59 | 1.53 | 1.29 | 1.28 | 1.16 | 1.06 | 0.36 | 0.80 | 0.69 |
|---|
| Total Operating Expenses | | 2.75 | 2.57 | 2.55 | 2.30 | 2.48 | 2.27 | 2.07 | 2.07 | 4.82 | 4.75 | 4.04 | 1.68 | 3.18 | 1.63 | 1.53 | 1.20 | 0.94 |
|---|
| Operating Income | | 11.26 | 11.08 | 11.02 | 11.29 | 10.25 | 7.74 | 5.53 | 5.21 | 3.87 | 3.02 | 2.59 | 2.25 | 2.56 | 2.33 | 2.82 | 3.05 | 2.74 |
| 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 | 0.81 | 0.22 |
|---|
| Depreciation & Amortization | | 0.60 | 0.60 | 0.60 | 0.59 | 0.58 | 0.59 | 0.57 | 0.57 | 0.60 | 0.56 |
|---|
| Total Operating Expenses | | 0.81 | 0.62 | 0.65 | 0.67 | 0.75 | 0.56 | 0.59 | 0.52 | 0.81 | 0.61 |
|---|
| Operating Income | | 2.81 | 2.68 | 2.52 | 3.25 | 2.61 | 2.70 | 2.42 | 3.22 | 2.88 | 2.72 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 0.55 | 0.61 | 0.48 | 0.28 | 0.34 | 0.33 | 0.30 | 0.31 | 0.28 | 0.27 | 0.25 | 0.22 | 0.89 | 0.14 | 0.17 | 0.70 | 0.48 |
|---|
| Interest Expense | | 2.96 | 2.83 | 2.54 | 2.21 | 1.91 | 0.76 | 0.81 | 1.14 | 1.34 | 1.64 | 1.75 | 1.69 | 1.98 | 1.25 | 1.19 | 1.39 | 0.84 |
|---|
| Other Expense | | -3.17 | -2.99 | -2.93 | -3.27 | -2.93 | -1.13 | -0.73 | -1.23 | 0.26 | 0.29 | 0.42 | 0.07 | 0.06 | 0.34 | 0.09 | -0.69 | -0.35 |
|---|
| IBT | | 8.09 | 8.09 | 8.09 | 8.02 | 7.32 | 6.62 | 4.80 | 3.99 | 2.94 | 1.85 | 1.38 | 1.45 | 1.51 | 1.52 | 2.00 | 2.36 | 2.39 |
|---|
| Income Tax Expense | | 2.35 | 2.35 | 2.33 | 2.49 | 2.10 | 1.76 | 1.09 | 1.24 | 0.77 | 0.60 | 0.50 | 0.58 | 0.62 | 0.57 | 0.75 | 0.78 | 0.83 |
|---|
| Net Income | | 5.48 | 5.48 | 5.46 | 5.53 | 5.10 | 4.75 | 3.64 | 2.70 | 2.06 | 1.18 | 0.90 | 0.86 | 0.95 | 0.94 | 1.23 | 1.53 | 1.54 |
| 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 | | 0.19 | 0.10 | 0.15 | 0.11 | 0.12 | 0.02 | 0.08 | 0.02 | 0.15 | 0.08 |
|---|
| Interest Expense | | 0.95 | 0.59 | 0.66 | 0.76 | 0.59 | 0.59 | 0.69 | 0.57 | 0.70 | 0.55 |
|---|
| Other Expense | | -0.69 | -0.85 | -0.76 | -0.86 | -0.38 | -0.87 | -0.87 | -0.74 | -1.22 | -0.83 |
|---|
| IBT | | 2.11 | 1.83 | 1.76 | 2.39 | 2.23 | 1.83 | 1.55 | 2.48 | 1.81 | 1.89 |
|---|
| Income Tax Expense | | 0.55 | 0.45 | 0.57 | 0.78 | 0.65 | 0.49 | 0.45 | 0.73 | 0.55 | 0.58 |
|---|
| Net Income | | 1.50 | 1.31 | 1.12 | 1.55 | 1.47 | 1.26 | 1.05 | 1.68 | 1.50 | 1.25 |
| Per Share Data |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| EPS | | R$0.00 | R$0.00 | R$0.00 | R$4.80 | R$4.43 | R$4.12 | R$3.16 | R$2.48 | R$2.02 | R$1.16 | R$0.89 | R$0.85 | R$0.93 | R$0.92 | R$1.20 | R$1.47 | R$1.57 |
|---|
| EPS Diluted | | R$0.00 | R$0.00 | R$0.00 | R$4.80 | R$4.43 | R$4.12 | R$3.16 | R$2.47 | R$2.02 | R$1.16 | R$0.87 | R$0.83 | R$0.92 | R$0.90 | R$1.19 | R$1.47 | R$1.57 |
|---|
| Shares Outstanding | | 1.15 | 1.15 | 1.15 | 1.15 | 1.15 | 1.15 | 1.15 | 1.09 | 1.02 | 1.02 | 1.02 | 1.02 | 1.02 | 1.02 | 1.02 | 1.02 | 1.02 |
|---|
| Diluted Shares Outstanding | | 1.15 | 1.15 | 1.15 | 1.15 | 1.15 | 1.15 | 1.15 | 1.09 | 1.02 | 1.02 | 1.02 | 1.02 | 1.02 | 1.02 | 1.02 | 1.02 | 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 | $1.30 | $1.08 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $1.30 | $1.08 |
|---|
| Shares Outstanding | | 1.15 | 1.15 | 1.15 | 1.15 | 1.15 | 1.15 | 1.15 | 1.15 | 1.15 | 1.15 |
|---|
| Diluted Shares Outstanding | | 1.15 | 1.15 | 1.15 | 1.15 | 1.15 | 1.15 | 1.15 | 1.15 | 1.15 | 1.15 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 3.00 | 1.97 | 4.44 | 3.75 | 2.20 | 3.92 | 1.94 | 1.89 | 3.25 | 6.16 | 5.68 | 4.36 | 4.21 | 2.48 | 2.70 | 1.56 |
|---|
| Short Term Investments | | 0.95 | 1.57 | 1.10 | 1.09 | 2.96 | 2.43 | 1.94 | 1.33 | 0.23 | 0.01 | 1.50 | 1.16 | 0.02 | 0.04 | 0.05 | 0.04 |
|---|
| Total Cash & ST Investments | | 3.94 | 3.55 | 5.83 | 4.83 | 5.16 | 6.35 | 3.88 | 3.22 | 3.48 | 6.18 | 7.18 | 5.51 | 4.23 | 2.52 | 2.75 | 1.61 |
|---|
| Accounts Receivable | | 0.00 | 7.19 | 6.96 | 8.95 | 9.43 | 7.06 | 5.88 | 5.87 | 5.65 | 5.04 | 4.31 | 3.66 | 2.64 | 3.06 | 2.15 | 2.01 |
|---|
| Inventory | | 0.15 | 0.22 | 0.15 | 0.19 | 0.15 | 0.10 | 0.44 | 0.17 | 0.28 | 0.16 | 0.02 | 0.02 | 0.02 | 0.05 | 0.04 | 0.03 |
|---|
| Other Current Assets | | 11.42 | 5.59 | 5.41 | 1.21 | 0.81 | 0.31 | 0.14 | 0.14 | 0.17 | 0.00 | 0.27 | 0.00 | 0.27 | 0.00 | 0.42 | 0.26 |
|---|
| Total Current Assets | | 15.51 | 16.55 | 18.05 | 15.18 | 15.55 | 13.81 | 10.34 | 9.40 | 9.58 | 11.38 | 12.51 | 9.22 | 7.26 | 5.63 | 5.36 | 3.90 |
| Current Assets |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Cash And Equivalents | | 2.20 | 1.93 | 1.97 | 2.33 | 3.00 | 3.32 | 4.44 | 5.43 | 5.01 | 4.21 |
|---|
| Short Term Investments | | 2.01 | 2.12 | 1.57 | 1.49 | 0.95 | 2.16 | 1.39 | 0.50 | 0.33 | 1.17 |
|---|
| Total Cash & ST Investments | | 4.29 | 4.05 | 3.94 | 3.98 | 3.94 | 5.48 | 5.83 | 5.94 | 5.34 | 5.38 |
|---|
| Accounts Receivable | | 6.43 | 7.10 | 7.19 | 6.93 | 6.47 | 7.14 | 6.96 | 6.21 | 5.82 | 6.22 |
|---|
| Inventory | | 0.23 | 0.22 | 0.22 | 0.16 | 0.15 | 0.15 | 0.15 | 0.16 | 0.17 | 0.17 |
|---|
| Other Current Assets | | 5.16 | 5.94 | 5.20 | 5.60 | 4.95 | 4.83 | 5.41 | 5.24 | 5.37 | 5.88 |
|---|
| Total Current Assets | | 16.11 | 17.32 | 16.55 | 16.67 | 15.51 | 17.60 | 18.05 | 16.95 | 16.63 | 16.95 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 9.96 | 9.75 | 10.14 | 10.61 | 8.75 | 8.80 | 9.08 | 9.46 | 9.79 | 9.71 | 9.17 | 8.88 | 7.72 | 9.61 | 8.29 | 5.79 |
|---|
| Goodwill | | 0.01 | 0.01 | 0.01 | 0.44 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.00 | 0.01 |
|---|
| Intangible Assets | | 8.26 | 7.82 | 8.97 | 9.47 | 9.67 | 8.96 | 9.31 | 9.46 | 10.58 | 10.77 | 9.20 | 9.15 | 8.74 | 9.53 | 8.93 | 6.58 |
|---|
| Long-Term Investments | | 0.00 | 37.77 | 0.56 | 18.04 | 12.46 | 9.16 | 9.90 | 8.75 | 8.02 | 6.97 | 5.45 | 4.37 | 3.94 | 2.46 | 0.11 | 0.07 |
|---|
| Other Long-Term Assets | | 39.87 | 4.97 | 36.92 | 17.16 | 19.45 | 7.78 | 4.37 | 3.14 | 2.36 | 2.41 | 3.85 | 2.54 | 2.21 | 2.52 | 3.54 | 2.53 |
|---|
| Total Long-Term Assets | | 58.51 | 60.58 | 56.92 | 55.97 | 50.57 | 35.30 | 33.74 | 32.81 | 31.70 | 30.79 | 28.02 | 25.88 | 23.78 | 25.45 | 22.05 | 16.16 |
|---|
| Total Assets | | 74.03 | 77.13 | 74.97 | 71.15 | 66.12 | 49.11 | 44.08 | 42.21 | 41.28 | 42.17 | 40.53 | 35.10 | 31.04 | 31.08 | 27.41 | 20.06 |
| Long-Term Assets |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Net Property, Plant & Equipment | | 9.51 | 9.61 | 9.75 | 9.92 | 9.96 | 10.02 | 10.14 | 10.46 | 10.48 | 10.56 |
|---|
| Goodwill | | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 |
|---|
| Intangible Assets | | 7.28 | 7.53 | 7.82 | 8.00 | 8.26 | 8.50 | 8.97 | 0.00 | 0.00 | 0.00 |
|---|
| Long-Term Investments | | 0.46 | 39.40 | 24.31 | 36.10 | 0.64 | 0.71 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Other Long-Term Assets | | 45.61 | 4.57 | 18.43 | 4.52 | 39.23 | 37.99 | 37.48 | 36.81 | 35.53 | 34.96 |
|---|
| Total Long-Term Assets | | 63.13 | 61.39 | 60.58 | 58.86 | 58.51 | 57.94 | 56.92 | 56.83 | 55.82 | 55.52 |
|---|
| Total Assets | | 79.24 | 78.71 | 77.13 | 75.54 | 74.03 | 75.54 | 74.97 | 73.77 | 72.44 | 72.47 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 3.44 | 4.60 | 2.29 | 3.66 | 4.49 | 4.11 | 3.37 | 2.40 | 3.30 | 2.73 | 3.22 | 2.37 | 1.93 | 1.69 | 0.81 | 0.41 |
|---|
| Short-Term Debt | | 4.34 | 5.40 | 10.64 | 4.69 | 4.03 | 6.40 | 3.46 | 3.36 | 5.29 | 2.99 | 3.29 | 3.14 | 1.55 | 1.89 | 0.90 | 0.62 |
|---|
| Other Current Liabilities | | 6.28 | 5.07 | 2.76 | 6.53 | 1.10 | 0.63 | 3.00 | 2.46 | 2.49 | 3.14 | 2.88 | 1.82 | 1.39 | 1.58 | 0.77 | 3.35 |
|---|
| Current Liabilities | | 15.64 | 17.37 | 19.76 | 14.88 | 12.91 | 14.41 | 10.07 | 8.42 | 11.38 | 9.02 | 9.52 | 7.42 | 4.91 | 5.19 | 4.50 | 4.43 |
| Current Liabilities |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Accounts Payable | | 3.78 | 3.81 | 4.60 | 3.93 | 3.44 | 3.34 | 3.06 | 2.75 | 2.40 | 2.87 |
|---|
| Short-Term Debt | | 4.75 | 4.83 | 5.40 | 3.72 | 4.34 | 5.53 | 7.71 | 7.19 | 6.65 | 4.24 |
|---|
| Other Current Liabilities | | 8.30 | 6.96 | 5.07 | 5.60 | 6.28 | 8.32 | 5.53 | 7.84 | 7.15 | 6.13 |
|---|
| Current Liabilities | | 18.37 | 17.57 | 17.37 | 15.06 | 15.64 | 19.16 | 19.76 | 20.01 | 18.22 | 15.05 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 26.15 | 25.87 | 21.92 | 23.50 | 20.90 | 14.88 | 15.45 | 17.01 | 14.88 | 18.45 | 17.96 | 15.56 | 15.11 | 14.93 | 11.93 | 4.95 |
|---|
| Capital Leases | | 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 |
|---|
| Def. Tax Liability | | 3.04 | 2.67 | 2.32 | 3.47 | 1.99 | 1.38 | 1.65 | 2.12 | 2.21 | 2.16 | 2.00 | 1.88 | 1.59 | 1.54 | 1.04 | 0.28 |
|---|
| Total Liabilities | | 53.88 | 55.33 | 54.97 | 53.61 | 49.31 | 34.87 | 30.80 | 29.68 | 30.10 | 31.80 | 30.40 | 25.71 | 22.24 | 22.67 | 18.86 | 13.31 |
| Long-Term Liabilities |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Long-Term Debt | | 26.82 | 26.03 | 25.87 | 27.29 | 26.15 | 22.19 | 21.92 | 20.99 | 20.99 | 23.28 |
|---|
| Capital Leases | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Def. Tax Liability | | 4.70 | 4.45 | 4.23 | 3.09 | 0.00 | 2.86 | 3.83 | 3.55 | 3.67 | 3.72 |
|---|
| Total Liabilities | | 56.80 | 55.34 | 55.33 | 54.07 | 53.88 | 53.88 | 54.97 | 54.31 | 53.39 | 53.28 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 9.39 | 9.39 | 9.39 | 9.39 | 9.39 | 9.39 | 9.39 | 5.74 | 5.74 | 5.74 | 5.35 | 4.79 | 4.79 | 4.79 | 4.79 | 4.79 |
|---|
| Retained Earnings | | 2.74 | 13.84 | 12.45 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.19 | 0.00 | 0.11 | 0.33 | 0.50 | 0.00 |
|---|
| Comprehensive Income | | 0.00 | -2.50 | -2.96 | 0.00 | 0.00 | 0.00 | 2.17 | 4.52 | 3.22 | 2.22 | 2.33 | 2.15 | 1.55 | 1.32 | 0.79 | 0.00 |
|---|
| Total Common Equity | | 19.18 | 20.73 | 18.88 | 16.26 | 15.15 | 13.94 | 12.99 | 10.26 | 8.96 | 7.97 | 7.67 | 6.94 | 7.02 | 6.90 | 7.07 | 6.49 |
| Total Common Equity |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Common Stock | | 9.39 | 9.39 | 9.39 | 9.39 | 9.39 | 9.39 | 9.39 | 9.39 | 9.39 | 9.39 |
|---|
| Retained Earnings | | 2.70 | 1.57 | 13.84 | 4.02 | 12.46 | 1.68 | 0.00 | 4.05 | 2.80 | 1.60 |
|---|
| Comprehensive Income | | 0.00 | 0.00 | -2.50 | 0.00 | -2.68 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Total Common Equity | | 21.48 | 22.25 | 20.73 | 20.42 | 19.18 | 20.53 | 18.88 | 18.17 | 17.83 | 17.85 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 30.50 | 31.27 | 29.58 | 28.19 | 24.93 | 21.28 | 18.91 | 20.38 | 20.17 | 21.44 | 21.25 | 18.70 | 16.66 | 16.83 | 12.83 | 5.57 |
|---|
| Book Value | | 20.15 | 21.80 | 20.00 | 17.54 | 16.81 | 14.24 | 13.28 | 12.53 | 11.19 | 10.37 | 10.13 | 9.39 | 8.80 | 8.41 | 8.55 | 6.75 |
| Other |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Total Debt | | 0.96 | 1.12 | 1.06 | 1.04 | 0.97 | 1.12 | 1.12 | 1.29 | 1.23 | 1.33 |
|---|
| Book Value | | 21.48 | 22.25 | 20.73 | 20.42 | 19.18 | 20.53 | 18.88 | 18.17 | 17.83 | 17.85 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | 6.12 | 5.48 | 8.09 | 5.53 | 7.32 | 6.62 | 4.80 | 3.99 | 2.94 | 1.85 | 1.38 | 1.45 | 1.51 | 1.52 | 2.00 | 1.53 | 1.54 |
|---|
| Depreciation & Amortization | | 2.29 | 2.40 | 2.30 | 2.25 | 2.03 | 1.75 | 1.67 | 1.68 | 1.59 | 1.53 | 1.29 | 1.28 | 1.16 | 1.06 | 1.13 | 0.80 | 0.69 |
|---|
| Stock-Based Compensation | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -2.06 | -2.31 | -1.70 | -2.22 | -2.07 | -1.75 | -1.71 | -1.66 | -1.53 | -1.00 |
|---|
| Change Working Capital | | -0.31 | -2.25 | 0.21 | 0.83 | 0.03 | -3.05 | 0.82 | 1.06 | -2.63 | -1.68 | 1.91 | 0.10 | -1.03 | 0.02 | -0.46 | -1.81 | -1.56 |
|---|
| Change In Accounts Receivable | | 0.77 | 1.63 | 0.62 | 1.61 | 0.00 | 0.00 | 0.00 | -0.63 | -1.01 | -0.72 | -0.21 | -1.06 | -0.27 | 0.13 | -0.49 | 0.00 | -0.03 |
|---|
| Change In Accounts Payable | | 0.58 | 0.18 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.89 | -0.85 | 0.57 | -0.78 | 0.79 | 0.47 | 0.19 | 0.44 | 0.00 | -1.36 |
|---|
| Change In Inventories | | 0.23 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 1.05 | -1.18 | -1.23 | -0.78 | 0.68 | 0.47 | 0.19 | 0.44 | 0.12 | -0.02 |
|---|
| Other Non-cash Items | | 0.41 | 1.53 | -3.81 | 0.30 | -0.40 | -1.45 | -0.92 | 0.92 | 1.12 | 1.86 | 2.05 | 1.51 | 1.49 | 1.29 | 1.10 | 3.48 | 2.36 |
|---|
| Cash from Operations | | 6.72 | 0.00 | 0.00 | 8.90 | 8.98 | 3.86 | 6.36 | 5.79 | 0.86 | 2.03 | 4.63 | 2.56 | 1.59 | 2.52 | 2.14 | 2.49 | 2.03 |
| 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 | | 1.50 | 1.83 | 1.76 | 2.39 | 2.23 | 1.83 | 1.05 | 1.68 | 1.50 | 1.89 |
|---|
| Depreciation & Amortization | | 0.60 | 0.60 | 0.60 | 0.59 | 0.58 | 0.59 | 0.57 | 0.57 | 0.60 | 0.56 |
|---|
| Stock-Based Compensation | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Change Working Capital | | -1.17 | -0.67 | 0.05 | -0.25 | 0.11 | -0.21 | 0.72 | -0.53 | -0.15 | -0.32 |
|---|
| Change In Accounts Receivable | | 0.43 | 0.30 | 1.23 | -0.34 | 0.09 | -0.03 | 1.02 | -0.29 | -0.15 | 0.18 |
|---|
| Change In Accounts Payable | | -0.08 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.35 | 0.45 | 0.37 |
|---|
| Change In Inventories | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.23 |
|---|
| Other Non-cash Items | | 0.32 | 0.17 | -0.52 | -0.64 | -0.96 | -0.21 | -0.03 | -1.19 | 0.02 | -0.21 |
|---|
| Cash from Operations | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 1.96 | 1.92 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -0.69 | -0.39 | -0.51 | -0.68 | -0.40 | -0.58 | -0.36 | -0.21 | -2.06 | -2.57 | -2.24 | -1.43 | -1.06 | -1.73 | -2.47 | -1.90 | -1.80 |
|---|
| Acquisitions | | 0.05 | 0.00 | 0.00 | 0.05 | -1.02 | -2.19 | 0.00 | -0.02 | 0.00 | 0.09 | -1.50 | 0.01 | 0.07 | 0.00 | -0.88 | -0.86 | -0.01 |
|---|
| Investments | | -7.23 | -15.14 | -13.40 | -1.87 | -1.15 | 0.00 | 0.00 | -1.18 | 1.79 | -0.09 | -0.13 | -0.15 | -0.01 | 0.00 | -0.01 | 0.00 | -1.16 |
|---|
| Sales of Investment | | 6.50 | 15.99 | 12.94 | 1.66 | 0.84 | 0.00 | 0.00 | 0.38 | 0.21 | 0.00 | 0.13 | -0.85 | 0.01 | 0.04 | 0.01 | 0.00 | 0.02 |
|---|
| Other Investing Activities | | -4.03 | 0.00 | 0.00 | -3.81 | -4.52 | -1.44 | -2.76 | -2.04 | -1.79 | 0.06 | -0.08 | 0.89 | 0.06 | 0.00 | -0.02 | 0.28 | 1.15 |
|---|
| Cash from Investing | | -5.40 | 0.00 | 0.00 | -4.64 | -6.26 | -4.21 | -3.12 | -3.07 | -1.85 | -2.51 | -3.82 | -1.52 | -0.93 | -1.69 | -3.37 | -2.49 | -1.80 |
| 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 | | -0.13 | -0.12 | -0.06 | -0.06 | -0.14 | -0.15 | -0.13 | -0.09 | -0.27 | -0.19 |
|---|
| Acquisitions | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.05 | -0.01 |
|---|
| Investments | | -3.06 | -5.10 | -3.14 | -3.83 | -3.75 | -4.01 | -2.07 | -3.57 | -1.36 | -0.23 |
|---|
| Sales of Investment | | 6.16 | 3.30 | 3.25 | 3.28 | 3.68 | 3.55 | 3.22 | 2.49 | 0.56 | 0.23 |
|---|
| Other Investing Activities | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -1.14 | -0.89 |
|---|
| Cash from Investing | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -2.16 | -1.09 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -2.93 | 0.00 | 0.00 | 0.67 | -8.21 | -4.00 | -7.11 | -7.14 | -9.66 | -5.38 | -3.86 | -4.04 | -2.68 | -4.50 | -1.89 | -3.16 | -1.28 |
|---|
| Debt Issued | | 5.78 | 31.27 | 1.70 | 2.06 | 11.46 | 7.65 | 9.48 | 5.67 | 9.87 | 4.11 | 4.05 | 6.58 | 4.72 | 4.33 | 5.88 | 10.42 | 6.85 |
|---|
| Issuance of Common Stock | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.33 | 0.00 | 0.00 | 0.00 |
|---|
| Repurchase of Common Stock | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 7.04 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 5.63 | 0.00 | 0.00 | 2.57 |
|---|
| Dividends Paid | | -3.79 | 0.00 | 0.00 | -3.57 | -3.87 | -4.30 | -2.12 | -0.53 | -0.32 | -0.34 | -0.23 | -0.01 | -1.02 | -0.84 | -1.41 | -1.24 | -1.44 |
|---|
| Other Financing Activities | | 2.17 | 0.00 | 0.00 | -0.67 | 10.91 | 6.92 | 0.92 | 4.99 | 9.62 | 3.27 | 3.75 | 4.34 | 3.19 | 0.33 | 4.29 | 5.53 | 0.00 |
|---|
| Cash from Financing | | -3.33 | 0.00 | 0.00 | -3.57 | -1.18 | -1.37 | -1.26 | -2.67 | -0.36 | -2.44 | -0.34 | 0.29 | -0.51 | 0.95 | 1.00 | 1.14 | -0.15 |
| 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 | 1.27 | -0.13 |
|---|
| Debt Issued | | 0.00 | 31.56 | 0.70 | -0.41 | 0.27 | 0.51 | -0.31 | 1.23 | 2.65 | 0.68 |
|---|
| 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 | 0.00 | 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 | -1.77 | -0.10 |
|---|
| Other Financing Activities | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.29 | -0.18 |
|---|
| Cash from Financing | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.79 | -0.41 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | -2.01 | 0.35 | -2.46 | 0.69 | 1.55 | -1.72 | 1.98 | 0.05 | -1.36 | -2.92 | 0.48 | 1.33 | 0.15 | 1.77 | -0.22 | 1.14 | 0.08 |
|---|
| Closing Cash Balance | | 3.00 | 2.41 | 1.97 | 4.44 | 3.75 | 2.20 | 3.92 | 1.94 | 1.89 | 3.25 | 6.16 | 5.68 | 4.36 | 4.21 | 2.48 | 2.70 | 1.56 |
| 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 | | 0.31 | -0.10 | 0.27 | -0.04 | -0.36 | -0.67 | -0.32 | -1.12 | -0.92 | 0.42 |
|---|
| Closing Cash Balance | | 2.41 | 2.10 | 2.20 | 1.93 | 1.97 | 2.33 | 3.00 | 3.32 | 4.52 | 5.43 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | 6.03 | 6.79 | 6.26 | 8.20 | 8.59 | 3.29 | 6.00 | 5.58 | -1.21 | -0.54 | 2.40 | 1.13 | 0.53 | 0.78 | -0.32 | 0.58 | 0.23 |
|---|
| Real Free Cash Flow | | 6.03 | 6.79 | 6.26 | 8.20 | 8.59 | 3.29 | 6.00 | 7.64 | 1.11 | 1.16 | 4.62 | 3.20 | 2.28 | 2.49 | 1.33 | 2.11 | 1.23 |
| 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 | | 1.13 | 1.79 | 1.83 | 2.03 | 1.81 | 1.84 | 2.18 | 0.43 | 1.69 | 1.73 |
|---|
| Real Free Cash Flow | | 1.13 | 1.79 | 1.83 | 2.03 | 1.81 | 1.84 | 2.18 | 0.43 | 1.69 | 1.73 |