CSCO
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 | | 59.05 | 56.65 | 53.80 | 57.00 | 51.56 | 49.82 | 49.30 | 51.90 | 49.33 | 48.01 | 49.25 | 49.16 | 47.14 | 48.61 | 46.06 | 43.22 | 40.04 |
|---|
| Cost of Revenues | | 20.78 | 19.86 | 18.98 | 21.25 | 19.31 | 17.92 | 17.62 | 19.24 | 18.72 | 17.78 | 18.29 | 19.48 | 19.37 | 19.17 | 17.85 | 16.68 | 14.40 |
|---|
| Gross Profit | | 38.28 | 36.79 | 34.83 | 35.75 | 32.25 | 31.89 | 31.68 | 32.67 | 30.61 | 30.22 | 30.96 | 29.68 | 27.77 | 29.44 | 28.21 | 26.54 | 25.64 |
| Revenue |
|
2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 |
| Total Revenues | | 15.35 | 14.88 | 14.67 | 14.15 | 13.99 | 13.84 | 13.64 | 12.70 | 12.79 | 14.67 |
|---|
| Cost of Revenues | | 5.38 | 5.14 | 5.39 | 4.87 | 4.88 | 4.72 | 4.86 | 4.43 | 4.57 | 5.11 |
|---|
| Gross Profit | | 9.97 | 9.75 | 9.28 | 9.28 | 9.11 | 9.12 | 8.78 | 8.27 | 8.22 | 9.56 |
| 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 | 7.55 | 6.77 | 6.55 | 6.35 | 6.58 | 6.33 | 6.06 | 6.30 | 6.21 | 6.29 | 5.94 | 5.49 | 5.82 | 5.27 |
|---|
| Selling General & Admin Expenses | | 0.00 | 0.00 | 0.00 | 12.36 | 11.19 | 11.41 | 11.09 | 11.40 | 11.39 | 11.18 | 11.43 | 11.86 | 11.44 | 11.80 | 11.97 | 11.72 | 10.72 |
|---|
| Depreciation & Amortization | | 2.53 | 2.86 | 2.51 | 1.73 | 2.83 | 3.61 | 3.22 | 3.43 | 2.19 | 2.29 | 2.15 | 2.44 | 2.43 | 2.35 | 2.60 | 2.49 | 2.03 |
|---|
| Total Operating Expenses | | 24.84 | 25.03 | 22.65 | 20.19 | 18.27 | 18.18 | 17.58 | 18.13 | 17.94 | 17.50 | 18.03 | 18.43 | 18.01 | 18.14 | 17.84 | 18.06 | 16.48 |
|---|
| Operating Income | | 13.43 | 11.76 | 12.18 | 15.03 | 13.97 | 12.83 | 13.62 | 14.22 | 12.31 | 11.97 | 12.66 | 10.77 | 9.35 | 11.20 | 10.07 | 7.67 | 9.16 |
| Operating Income |
|
TTM |
2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 |
| 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 | 0.00 | 0.00 |
|---|
| Depreciation & Amortization | | 0.66 | 0.61 | 0.64 | 0.63 | 0.76 | 0.79 | 0.82 | 0.86 | 0.42 | 0.40 |
|---|
| Total Operating Expenses | | 6.19 | 6.38 | 6.19 | 6.08 | 6.00 | 6.76 | 6.16 | 6.08 | 5.12 | 5.28 |
|---|
| Operating Income | | 3.78 | 3.36 | 3.09 | 3.20 | 3.11 | 2.36 | 2.62 | 2.19 | 3.10 | 4.28 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 0.91 | 1.00 | 1.37 | 0.96 | 0.48 | 0.62 | 0.92 | 1.31 | 1.51 | 1.34 | 1.01 | 0.77 | 0.69 | 0.65 | 0.65 | 0.64 | 0.64 |
|---|
| Interest Expense | | 1.49 | 1.59 | 1.01 | 0.43 | 0.36 | 0.43 | 0.59 | 0.86 | 0.94 | 0.86 | 0.68 | 0.57 | 0.56 | 0.58 | 0.60 | 0.63 | 0.62 |
|---|
| Other Expense | | -0.45 | -0.66 | 0.05 | 0.29 | 0.51 | 0.43 | 0.35 | 0.35 | -0.19 | -0.92 | -0.34 | -0.26 | -0.18 | -0.15 | -0.26 | -0.66 | 0.24 |
|---|
| IBT | | 12.98 | 11.10 | 12.23 | 15.32 | 14.48 | 13.26 | 13.97 | 14.57 | 13.04 | 12.29 | 12.92 | 11.20 | 9.72 | 11.23 | 10.16 | 7.83 | 9.42 |
|---|
| Income Tax Expense | | 1.91 | 0.92 | 1.91 | 2.71 | 2.67 | 2.67 | 2.76 | 2.95 | 12.93 | 2.68 | 2.18 | 2.22 | 1.86 | 1.24 | 2.12 | 1.34 | 1.65 |
|---|
| Net Income | | 11.08 | 10.18 | 10.32 | 12.61 | 11.81 | 10.59 | 11.21 | 11.62 | 0.11 | 9.61 | 10.74 | 8.98 | 7.85 | 9.98 | 8.04 | 6.49 | 7.77 |
| Net Income |
|
TTM |
2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 |
| Interest Income | | 0.21 | 0.22 | 0.23 | 0.25 | 0.24 | 0.29 | 0.27 | 0.41 | 0.32 | 0.36 |
|---|
| Interest Expense | | 0.37 | 0.35 | 0.37 | 0.40 | 0.40 | 0.42 | 0.42 | 0.36 | 0.12 | 0.11 |
|---|
| Other Expense | | -0.14 | 0.03 | -0.09 | -0.26 | -0.23 | -0.09 | -0.22 | 0.04 | 0.07 | 0.17 |
|---|
| IBT | | 3.65 | 3.39 | 3.00 | 2.95 | 2.89 | 2.27 | 2.40 | 2.24 | 3.16 | 4.44 |
|---|
| Income Tax Expense | | 0.47 | 0.53 | 0.45 | 0.46 | 0.46 | -0.44 | 0.23 | 0.35 | 0.53 | 0.80 |
|---|
| Net Income | | 3.18 | 2.86 | 2.55 | 2.49 | 2.43 | 2.71 | 2.16 | 1.89 | 2.63 | 3.64 |
| 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 | $3.08 | $2.83 | $2.51 | $2.65 | $2.63 | $0.02 | $1.92 | $2.13 | $1.76 | $1.50 | $1.87 | $1.50 | $1.17 | $1.36 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $3.07 | $2.82 | $2.50 | $2.64 | $2.61 | $0.02 | $1.90 | $2.11 | $1.75 | $1.49 | $1.86 | $1.49 | $1.17 | $1.33 |
|---|
| Shares Outstanding | | 3.96 | 3.98 | 4.04 | 4.09 | 4.17 | 4.22 | 4.24 | 4.42 | 4.84 | 5.01 | 5.05 | 5.10 | 5.23 | 5.33 | 5.37 | 5.53 | 5.73 |
|---|
| Diluted Shares Outstanding | | 3.99 | 4.00 | 4.06 | 4.11 | 4.19 | 4.24 | 4.25 | 4.45 | 4.88 | 5.05 | 5.09 | 5.15 | 5.28 | 5.38 | 5.40 | 5.56 | 5.85 |
| Per Share Data |
|
TTM |
2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 |
| EPS | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 |
|---|
| Shares Outstanding | | 3.96 | 3.96 | 3.96 | 3.98 | 3.98 | 3.99 | 4.02 | 4.04 | 4.06 | 4.06 |
|---|
| Diluted Shares Outstanding | | 3.99 | 3.99 | 3.99 | 4.00 | 4.01 | 4.01 | 4.04 | 4.06 | 4.07 | 4.09 |
| Current Assets |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 7.51 | 9.47 | 9.02 | 10.12 | 7.08 | 9.18 | 11.81 | 11.75 | 8.93 | 11.71 | 7.63 | 6.88 | 6.73 | 7.93 | 9.80 | 7.66 | 4.58 |
|---|
| Short Term Investments | | 10.35 | 7.76 | 10.35 | 16.02 | 12.19 | 15.34 | 17.61 | 21.66 | 37.61 | 58.78 | 58.13 | 53.54 | 45.35 | 42.69 | 38.92 | 36.92 | 35.28 |
|---|
| Total Cash & ST Investments | | 17.85 | 17.24 | 19.37 | 26.15 | 19.27 | 24.52 | 29.42 | 33.41 | 46.55 | 70.49 | 65.76 | 60.42 | 52.07 | 50.61 | 48.72 | 44.59 | 39.86 |
|---|
| Accounts Receivable | | 10.02 | 11.46 | 10.02 | 9.21 | 10.53 | 10.15 | 10.52 | 10.59 | 10.50 | 10.00 | 10.12 | 9.84 | 9.31 | 9.51 | 8.03 | 7.81 | 4.93 |
|---|
| Inventory | | 3.37 | 3.16 | 3.37 | 3.64 | 2.57 | 1.56 | 1.28 | 1.38 | 1.85 | 1.62 | 1.22 | 1.63 | 1.59 | 1.48 | 1.66 | 1.49 | 1.33 |
|---|
| Other Current Assets | | 5.61 | 3.12 | 4.10 | 4.16 | 4.36 | 2.89 | 2.35 | 2.37 | 2.94 | 1.59 | 1.63 | 1.49 | 1.33 | 1.31 | 1.23 | 0.94 | 3.18 |
|---|
| Total Current Assets | | 36.86 | 34.99 | 36.86 | 43.35 | 36.72 | 39.11 | 43.57 | 47.76 | 61.84 | 83.70 | 78.72 | 76.28 | 67.11 | 65.52 | 61.93 | 57.23 | 51.42 |
| Current Assets |
|
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Cash And Equivalents | | 8.40 | 9.47 | 9.67 | 8.56 | 9.07 | 9.02 | 10.43 | 13.72 | 9.60 | 10.12 |
|---|
| Short Term Investments | | 7.34 | 7.76 | 7.48 | 8.30 | 9.61 | 10.35 | 9.86 | 11.96 | 13.92 | 16.02 |
|---|
| Total Cash & ST Investments | | 15.74 | 17.24 | 17.15 | 16.85 | 18.67 | 19.37 | 20.29 | 25.67 | 23.52 | 26.15 |
|---|
| Accounts Receivable | | 7.91 | 11.46 | 11.24 | 8.74 | 7.58 | 10.02 | 8.57 | 8.36 | 8.25 | 9.21 |
|---|
| Inventory | | 3.40 | 3.16 | 2.83 | 2.93 | 3.14 | 3.37 | 3.12 | 3.21 | 3.34 | 3.64 |
|---|
| Other Current Assets | | 5.83 | 3.12 | 0.10 | 6.16 | 6.36 | 4.10 | 3.91 | 4.89 | 4.55 | 4.16 |
|---|
| Total Current Assets | | 32.88 | 34.99 | 31.32 | 34.68 | 35.75 | 36.86 | 35.89 | 42.13 | 39.66 | 43.35 |
| Long-Term Assets |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 2.09 | 3.41 | 2.09 | 2.09 | 2.00 | 2.34 | 2.45 | 2.79 | 3.01 | 3.32 | 3.51 | 3.33 | 3.25 | 3.32 | 3.40 | 3.92 | 3.94 |
|---|
| Goodwill | | 58.66 | 59.14 | 58.66 | 38.54 | 38.30 | 38.17 | 33.81 | 33.53 | 31.71 | 29.77 | 26.63 | 24.47 | 24.24 | 21.92 | 17.00 | 16.82 | 16.67 |
|---|
| Intangible Assets | | 11.22 | 9.18 | 11.22 | 1.82 | 2.57 | 3.62 | 1.58 | 2.20 | 2.55 | 2.54 | 2.50 | 2.38 | 3.28 | 3.40 | 1.96 | 2.54 | 3.27 |
|---|
| Long-Term Investments | | 3.38 | 6.88 | 0.00 | 3.48 | 0.00 | 4.88 | 5.71 | 4.96 | 4.88 | 4.74 | 4.16 | 0.90 | 0.90 | 0.83 | 0.86 | 0.80 | 0.76 |
|---|
| Other Long-Term Assets | | 5.94 | 1.35 | 9.32 | 6.01 | 9.97 | 5.02 | 3.74 | 2.50 | 1.58 | 1.51 | 1.84 | 4.48 | 4.65 | 4.65 | 4.34 | 3.93 | 2.99 |
|---|
| Total Long-Term Assets | | 87.55 | 87.31 | 87.55 | 58.50 | 57.29 | 58.39 | 51.28 | 50.04 | 46.95 | 46.12 | 42.93 | 37.20 | 38.02 | 35.67 | 29.83 | 29.86 | 29.71 |
|---|
| Total Assets | | 124.41 | 122.29 | 124.41 | 101.85 | 94.00 | 97.50 | 94.85 | 97.79 | 108.78 | 129.82 | 121.65 | 113.48 | 105.13 | 101.19 | 91.76 | 87.10 | 81.13 |
| Long-Term Assets |
|
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Net Property, Plant & Equipment | | 2.25 | 3.41 | 3.30 | 1.99 | 2.08 | 2.09 | 2.00 | 2.01 | 2.00 | 2.09 |
|---|
| Goodwill | | 59.12 | 59.14 | 59.02 | 58.72 | 58.77 | 58.66 | 58.63 | 39.09 | 38.90 | 38.54 |
|---|
| Intangible Assets | | 8.71 | 9.18 | 9.64 | 10.14 | 10.74 | 11.22 | 11.82 | 1.68 | 1.91 | 1.82 |
|---|
| Long-Term Investments | | 0.00 | 5.38 | 5.26 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 3.48 |
|---|
| Other Long-Term Assets | | 10.83 | 2.85 | 4.22 | 9.25 | 9.47 | 9.32 | 9.13 | 8.94 | 9.20 | 6.01 |
|---|
| Total Long-Term Assets | | 88.23 | 87.31 | 88.47 | 86.69 | 87.58 | 87.55 | 87.11 | 59.05 | 59.12 | 58.50 |
|---|
| Total Assets | | 121.10 | 122.29 | 119.78 | 121.38 | 123.33 | 124.41 | 123.00 | 101.17 | 98.78 | 101.85 |
| Current Liabilities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 2.30 | 2.53 | 2.30 | 2.31 | 2.28 | 2.36 | 2.22 | 2.06 | 1.90 | 1.39 | 1.06 | 1.10 | 1.03 | 1.03 | 0.86 | 0.88 | 0.90 |
|---|
| Short-Term Debt | | 11.34 | 5.61 | 11.71 | 2.05 | 1.10 | 2.51 | 3.01 | 10.19 | 5.24 | 7.99 | 4.16 | 3.90 | 0.51 | 3.28 | 0.03 | 0.59 | 3.10 |
|---|
| Other Current Liabilities | | 10.69 | 10.51 | 8.89 | 9.12 | 9.48 | 9.24 | 8.70 | 8.79 | 8.40 | 7.39 | 9.54 | 8.80 | 8.79 | 8.62 | 7.99 | 8.02 | 7.58 |
|---|
| Current Liabilities | | 40.58 | 35.06 | 40.58 | 31.31 | 25.64 | 26.26 | 25.33 | 31.71 | 27.04 | 27.58 | 24.91 | 23.62 | 19.81 | 22.19 | 17.73 | 17.51 | 19.23 |
| Current Liabilities |
|
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Accounts Payable | | 2.42 | 2.53 | 2.26 | 1.90 | 2.00 | 2.30 | 2.05 | 1.85 | 2.08 | 2.31 |
|---|
| Short-Term Debt | | 6.73 | 5.61 | 6.77 | 11.78 | 12.72 | 11.71 | 12.24 | 4.94 | 0.99 | 2.05 |
|---|
| Other Current Liabilities | | 8.04 | 8.66 | 7.56 | 8.46 | 8.11 | 8.89 | 8.20 | 8.18 | 7.77 | 9.12 |
|---|
| Current Liabilities | | 35.45 | 35.06 | 34.50 | 40.02 | 40.54 | 40.58 | 40.11 | 30.85 | 27.04 | 31.31 |
| Long-Term Liabilities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 19.62 | 24.04 | 20.53 | 6.66 | 8.42 | 9.02 | 11.58 | 14.48 | 20.33 | 25.73 | 24.48 | 21.46 | 20.40 | 12.93 | 16.30 | 16.23 | 12.19 |
|---|
| Capital Leases | | 0.91 | 1.55 | 0.91 | 0.71 | 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 | | 0.00 | 0.00 | 0.00 | 5.76 | 0.00 | 8.54 | 8.84 | 8.93 | 8.59 | 1.25 | 0.93 | 1.88 | 1.85 | 1.75 | 1.84 | 1.19 | 1.35 |
|---|
| Total Liabilities | | 78.96 | 75.45 | 78.96 | 57.50 | 54.23 | 56.22 | 56.93 | 64.22 | 65.58 | 63.68 | 58.07 | 53.77 | 48.47 | 42.06 | 40.46 | 39.84 | 36.85 |
| Long-Term Liabilities |
|
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Long-Term Debt | | 21.36 | 24.04 | 23.97 | 20.64 | 20.56 | 20.53 | 20.96 | 6.67 | 6.66 | 6.66 |
|---|
| Capital Leases | | 0.00 | 1.55 | 1.46 | 1.38 | 1.30 | 0.91 | 0.86 | 0.70 | 0.74 | 0.71 |
|---|
| Def. Tax Liability | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 5.76 |
|---|
| Total Liabilities | | 74.23 | 75.45 | 73.85 | 75.85 | 78.06 | 78.96 | 77.23 | 54.92 | 53.57 | 57.50 |
| Total Common Equity |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 45.80 | 47.75 | 45.80 | 44.29 | 42.71 | 42.35 | 41.20 | 40.27 | 42.82 | 45.25 | 44.52 | 43.59 | 41.88 | 42.30 | 39.27 | 38.65 | 37.79 |
|---|
| Retained Earnings | | 1.09 | 0.05 | 1.09 | 1.64 | -1.32 | -0.65 | -2.76 | -5.90 | 1.23 | 20.84 | 19.40 | 16.05 | 14.09 | 16.22 | 11.35 | 7.28 | 5.85 |
|---|
| Comprehensive Income | | -1.43 | -0.95 | -1.43 | -1.58 | -1.62 | -0.42 | -0.52 | -0.79 | -0.85 | 0.05 | -0.33 | 0.06 | 0.68 | 0.61 | 0.66 | 1.29 | 0.62 |
|---|
| Total Common Equity | | 45.46 | 46.84 | 45.46 | 44.35 | 39.77 | 41.28 | 37.92 | 33.57 | 43.20 | 66.14 | 63.59 | 59.71 | 56.66 | 59.13 | 51.30 | 47.26 | 44.26 |
| Total Common Equity |
|
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Common Stock | | 46.87 | 47.75 | 46.92 | 46.52 | 45.99 | 45.80 | 45.34 | 45.00 | 44.55 | 44.29 |
|---|
| Retained Earnings | | 0.05 | 0.05 | 0.15 | 0.50 | 0.66 | 1.09 | 2.06 | 2.76 | 2.69 | 1.64 |
|---|
| Comprehensive Income | | 0.00 | -0.95 | -1.13 | -1.49 | -1.38 | -1.43 | -1.63 | -1.51 | -2.03 | -1.58 |
|---|
| Total Common Equity | | 46.87 | 46.84 | 45.94 | 45.53 | 45.28 | 45.46 | 45.77 | 46.25 | 45.21 | 44.35 |
| Other |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 30.96 | 29.64 | 32.23 | 8.39 | 9.52 | 11.53 | 14.58 | 24.67 | 25.57 | 33.72 | 28.64 | 25.35 | 20.91 | 16.21 | 16.33 | 16.82 | 15.28 |
|---|
| Book Value | | 45.46 | 46.84 | 45.46 | 44.35 | 39.77 | 41.28 | 37.92 | 33.57 | 43.20 | 66.14 | 63.59 | 59.71 | 56.66 | 59.13 | 51.30 | 47.26 | 44.29 |
| Other |
|
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Total Debt | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Book Value | | 46.87 | 46.84 | 45.94 | 45.53 | 45.28 | 45.46 | 45.77 | 46.25 | 45.21 | 44.35 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | 10.32 | 10.45 | 10.32 | 12.61 | 11.81 | 10.59 | 11.21 | 11.62 | 0.11 | 9.61 | 10.74 | 8.98 | 7.85 | 9.98 | 8.04 | 6.49 | 7.77 |
|---|
| Depreciation & Amortization | | 2.51 | 2.81 | 2.51 | 1.73 | 1.96 | 1.86 | 1.81 | 1.90 | 2.19 | 2.29 | 2.15 | 2.44 | 2.43 | 2.35 | 2.60 | 2.49 | 2.03 |
|---|
| Stock-Based Compensation | | 3.07 | 3.64 | 3.07 | 2.35 | 1.89 | 1.76 | 1.57 | 1.57 | 1.58 | 1.53 | 1.46 | 1.44 | 1.35 | 1.12 | 1.40 | 1.62 | 1.52 |
|---|
| Change Working Capital | | -4.30 | -1.65 | -4.30 | 5.04 | -1.72 | 1.98 | 0.92 | 1.08 | 9.34 | 0.59 | -0.13 | -0.04 | 1.72 | -0.48 | -0.20 | -0.08 | -0.27 |
|---|
| Change In Accounts Receivable | | -0.24 | 0.19 | -0.21 | 0.73 | -1.01 | -0.11 | -0.11 | -0.08 | -0.27 | 0.76 | -0.40 | -0.41 | 0.34 | -1.00 | 0.27 | 0.30 | -1.52 |
|---|
| Change In Accounts Payable | | -0.09 | 0.26 | -0.09 | 0.03 | -0.06 | -0.05 | 0.14 | 0.09 | 0.50 | 0.31 | -0.07 | 0.09 | -0.02 | 0.16 | -0.01 | -0.03 | 0.14 |
|---|
| Change In Inventories | | 0.28 | 0.28 | 0.28 | -1.07 | -1.03 | -0.24 | 0.08 | 0.13 | -0.24 | -0.39 | 0.32 | -0.12 | -0.11 | 0.22 | -0.29 | -0.15 | -0.16 |
|---|
| Other Non-cash Items | | 5.31 | -0.01 | 0.25 | 0.24 | -0.40 | -0.36 | -0.05 | 0.02 | -0.46 | -0.01 | -0.46 | -0.25 | -0.34 | -0.04 | -0.04 | -0.28 | -0.39 |
|---|
| Cash from Operations | | 10.88 | 0.00 | 0.00 | 19.89 | 13.23 | 15.45 | 15.43 | 15.83 | 13.67 | 13.88 | 13.57 | 12.55 | 12.33 | 12.89 | 11.49 | 10.08 | 10.17 |
| Cash Flow From Operating Activities |
|
2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 |
| Net Income | | 3.18 | 2.86 | 2.55 | 2.49 | 2.43 | 2.71 | 2.16 | 1.89 | 2.63 | 3.64 |
|---|
| Depreciation & Amortization | | 0.66 | 0.61 | 0.64 | 0.63 | 0.76 | 0.79 | 0.82 | 0.86 | 0.42 | 0.40 |
|---|
| Stock-Based Compensation | | 0.93 | 1.06 | 0.95 | 0.95 | 0.92 | 0.83 | 0.80 | 0.81 | 0.80 | 0.66 |
|---|
| Change Working Capital | | -2.81 | -1.15 | 0.53 | 0.34 | -1.83 | -0.32 | 0.67 | -0.18 | -2.87 | -1.91 |
|---|
| Change In Accounts Receivable | | -1.61 | 1.86 | -1.72 | 0.61 | -1.10 | 2.40 | -1.59 | 0.47 | -0.10 | 0.98 |
|---|
| Change In Accounts Payable | | 0.34 | -0.11 | 0.27 | 0.35 | -0.09 | -0.27 | 0.21 | 0.18 | -0.24 | -0.24 |
|---|
| Change In Inventories | | -0.53 | -0.23 | -0.33 | 0.10 | 0.21 | 0.23 | -0.26 | 0.09 | 0.14 | 0.31 |
|---|
| Other Non-cash Items | | -0.05 | -0.18 | -0.08 | 0.07 | 0.06 | -0.06 | 0.01 | 0.03 | 0.12 | 0.09 |
|---|
| Cash from Operations | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -0.67 | -0.91 | -0.67 | -0.85 | -0.48 | -0.69 | -0.77 | -0.91 | -0.83 | -0.96 | -1.15 | -1.23 | -1.28 | -1.16 | -1.13 | -1.17 | -1.01 |
|---|
| Acquisitions | | -25.99 | -0.29 | -25.99 | -0.30 | -0.37 | -7.04 | -0.33 | -2.18 | -2.98 | -3.32 | -2.79 | -0.33 | -2.99 | -6.77 | -0.38 | -0.27 | -5.28 |
|---|
| Investments | | -4.51 | -4.97 | -4.51 | -11.06 | -6.26 | -9.50 | -9.40 | -2.56 | -14.55 | -42.92 | -47.02 | -44.20 | -36.70 | -36.83 | -42.19 | -37.17 | -48.77 |
|---|
| Sales of Investment | | 10.71 | 7.89 | 10.71 | 7.12 | 8.58 | 11.98 | 13.83 | 20.48 | 33.64 | 41.17 | 42.98 | 35.82 | 34.07 | 32.92 | 39.71 | 35.66 | 43.00 |
|---|
| Other Investing Activities | | -0.01 | 0.00 | 0.00 | -0.02 | 0.08 | -0.03 | 0.17 | 0.01 | 0.05 | 0.05 | -0.15 | -0.16 | 0.26 | 0.07 | 0.17 | 0.02 | 0.13 |
|---|
| Cash from Investing | | -20.48 | 0.00 | 0.00 | -5.11 | 1.55 | -5.29 | 3.50 | 14.84 | 15.32 | -5.99 | -8.12 | -10.09 | -6.64 | -11.77 | -3.82 | -2.93 | -11.93 |
| Cash Flow From Investing Activities |
|
2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 |
| Capital Expenditure | | 0.32 | -0.32 | -0.22 | -0.26 | -0.21 | -0.22 | -0.20 | -0.17 | -0.17 | -0.13 |
|---|
| Acquisitions | | -0.04 | -0.01 | 0.00 | -0.03 | -0.04 | -0.22 | -0.12 | -25.00 | 0.00 | -0.88 |
|---|
| Investments | | -2.29 | -2.00 | -1.64 | -0.93 | -0.58 | -1.82 | -1.39 | -0.82 | -0.44 | -1.86 |
|---|
| Sales of Investment | | 1.26 | 2.49 | 1.57 | 1.73 | 1.86 | 2.73 | 0.88 | 3.17 | 2.83 | 3.82 |
|---|
| Other Investing Activities | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Cash from Investing | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -22.91 | 0.00 | 0.00 | -1.10 | -3.55 | -3.00 | -6.72 | -6.78 | -12.38 | -4.15 | -3.86 | -0.51 | -3.28 | -0.02 | -0.56 | -3.11 | 0.00 |
|---|
| Debt Issued | | 45.48 | -2.59 | 23.84 | -0.02 | 1.54 | -0.06 | -3.36 | 5.88 | 4.23 | 9.23 | 7.15 | 4.95 | 7.97 | -0.10 | 0.06 | 4.65 | 15.28 |
|---|
| Issuance of Common Stock | | 0.71 | 0.00 | 0.00 | 0.70 | 0.66 | 0.64 | 0.66 | 0.64 | 0.62 | 0.71 | 1.13 | 2.02 | 1.91 | 3.34 | 1.37 | 1.83 | 3.28 |
|---|
| Repurchase of Common Stock | | -6.78 | -7.22 | -6.78 | -4.89 | -8.38 | -3.51 | -3.39 | -21.58 | -18.25 | -4.30 | -4.47 | -4.83 | -9.84 | -3.10 | -4.76 | -6.90 | -7.86 |
|---|
| Dividends Paid | | -6.38 | 0.00 | 0.00 | -6.30 | -6.22 | -6.16 | -6.02 | -5.98 | -5.97 | -5.51 | -4.75 | -4.09 | -3.76 | -3.31 | -1.50 | -0.66 | 0.00 |
|---|
| Other Financing Activities | | 7.83 | 0.00 | 0.00 | -0.03 | 1.35 | -0.01 | -3.42 | 5.81 | 4.21 | 9.45 | 7.25 | 5.09 | 8.08 | 0.09 | -0.09 | 4.77 | 5.21 |
|---|
| Cash from Financing | | 6.84 | 0.00 | 0.00 | -11.63 | -16.14 | -12.04 | -18.89 | -27.89 | -31.76 | -3.81 | -4.70 | -2.31 | -6.89 | -3.00 | -5.54 | -4.06 | 0.62 |
| Cash Flow From Financing Activities |
|
2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 |
| Debt Repaid | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Debt Issued | | 28.09 | -1.55 | -1.10 | -1.68 | -0.87 | 1.06 | -0.97 | 21.59 | 3.96 | -0.74 |
|---|
| 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 | | -1.08 | -2.28 | -1.56 | -2.42 | -1.08 | -2.17 | -2.24 | -2.03 | -1.63 | -1.45 |
|---|
| Dividends Paid | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Other Financing Activities | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Cash from Financing | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | -3.74 | -0.68 | -2.79 | 3.05 | -1.36 | -1.87 | 0.04 | 2.78 | -2.77 | 4.08 | 0.75 | 0.15 | -1.20 | -1.87 | 2.14 | 3.08 | -1.14 |
|---|
| Closing Cash Balance | | 7.51 | 8.35 | 8.84 | 11.63 | 8.58 | 9.94 | 11.81 | 11.77 | 8.93 | 11.71 | 7.63 | 6.88 | 6.73 | 7.93 | 9.80 | 7.66 | 4.58 |
| Cash position |
|
2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 |
| Net Change in Cash | | -0.94 | -0.51 | -0.01 | -0.59 | -0.70 | 1.37 | -1.60 | -4.78 | 4.11 | -0.52 |
|---|
| Closing Cash Balance | | 7.46 | 8.40 | 8.91 | 8.92 | 9.51 | 10.21 | 8.84 | 10.44 | 15.22 | 11.11 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | 10.21 | 13.29 | 10.21 | 19.04 | 12.75 | 14.76 | 14.66 | 14.92 | 12.83 | 12.91 | 12.42 | 11.33 | 11.06 | 11.73 | 10.37 | 8.91 | 9.17 |
|---|
| Real Free Cash Flow | | 7.14 | 9.65 | 7.14 | 16.68 | 10.86 | 13.00 | 13.09 | 13.35 | 11.26 | 11.39 | 10.97 | 9.89 | 9.71 | 10.61 | 8.96 | 7.29 | 7.65 |
| Free Cash Flow |
|
2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 |
| Free Cash Flow | | 2.15 | 2.89 | 4.02 | 3.80 | 2.03 | 3.44 | 3.53 | 3.80 | 0.64 | 2.24 |
|---|
| Real Free Cash Flow | | 1.21 | 1.83 | 3.07 | 2.85 | 1.11 | 2.62 | 2.73 | 2.99 | -0.16 | 1.58 |