CVX
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 | | 185.9 | 187.0 | 193.4 | 196.9 | 235.7 | 155.6 | 94.5 | 139.9 | 158.9 | 134.7 | 110.2 | 129.9 | 200.5 | 220.2 | 230.6 | 246.3 | 52.5 |
|---|
| Cost of Revenues | | 158.5 | 152.6 | 136.5 | 136.5 | 161.7 | 107.3 | 70.0 | 109.3 | 114.0 | 95.1 | 78.8 | 90.8 | 136.5 | 148.9 | 154.2 | 149.9 | 30.1 |
|---|
| Gross Profit | | 27.4 | 34.4 | 56.9 | 60.4 | 74.0 | 48.3 | 24.5 | 30.5 | 44.9 | 39.6 | 31.4 | 39.1 | 64.0 | 71.3 | 76.4 | 96.4 | 22.4 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 45.8 | 48.2 | 44.4 | 47.6 | 48.3 | 48.9 | 49.6 | 46.6 | 48.9 | 51.9 |
|---|
| Cost of Revenues | | 40.6 | 42.6 | 39.1 | 36.3 | 35.1 | 34.7 | 34.9 | 31.8 | 34.7 | 36.4 |
|---|
| Gross Profit | | 5.2 | 5.6 | 5.3 | 11.4 | 13.2 | 14.3 | 14.7 | 14.7 | 14.2 | 15.6 |
| Operating Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| R&D Expenses | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 4.1 | 4.3 | 4.0 | 4.2 | 4.1 | 24.4 | 23.9 | 25.0 | 27.5 | 29.8 | 29.1 | 27.3 | 26.4 | 6.8 |
|---|
| Depreciation & Amortization | | 20.1 | 20.1 | 17.7 | 17.3 | 16.3 | 17.9 | 19.5 | 29.2 | 19.4 | 19.5 | 19.9 | 23.3 | 17.7 | 14.9 | 14.0 | 12.9 | 13.1 |
|---|
| Total Operating Expenses | | 17.2 | 23.4 | 27.8 | 60.4 | 34.3 | 32.8 | 31.5 | 30.9 | 30.5 | 37.1 | 37.7 | 42.8 | 44.3 | 44.1 | 41.4 | 56.1 | 15.1 |
|---|
| Operating Income | | 10.2 | 11.0 | 29.1 | 46.1 | 50.2 | 22.4 | -6.8 | 6.3 | 14.4 | 2.5 | -6.2 | -3.7 | 19.7 | 27.2 | 35.0 | 32.2 | 26.5 |
| 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 | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.0 | 1.2 |
|---|
| Depreciation & Amortization | | 5.9 | 5.8 | 4.3 | 4.1 | 5.2 | 4.2 | 4.2 | 4.1 | 3.6 | 4.2 |
|---|
| Total Operating Expenses | | 1.3 | 1.3 | 1.3 | 13.2 | 10.8 | 9.3 | 9.1 | 8.8 | 8.8 | 8.8 |
|---|
| Operating Income | | 3.9 | 4.2 | 4.0 | -1.8 | 2.4 | 5.0 | 5.6 | 6.0 | 5.4 | 6.8 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Interest Expense | | 1.2 | 1.2 | 0.6 | 0.5 | 0.5 | 0.7 | 0.7 | 0.8 | 0.7 | 0.3 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Expense | | 9.5 | 8.8 | -1.6 | -16.5 | -0.5 | -0.7 | -0.7 | -0.8 | 6.9 | 7.0 | 4.3 | 8.6 | 11.5 | 8.7 | 11.3 | 7.4 | 1.5 |
|---|
| IBT | | 19.7 | 19.7 | 27.5 | 29.6 | 49.7 | 21.6 | -7.5 | 5.5 | 20.6 | 9.2 | -2.2 | 4.8 | 31.2 | 35.9 | 46.3 | 47.6 | 8.8 |
|---|
| Income Tax Expense | | 7.3 | 7.3 | 9.8 | 8.2 | 14.1 | 6.0 | -1.9 | 2.7 | 5.7 | 0.0 | -1.7 | 0.1 | 11.9 | 14.3 | 20.0 | 20.6 | 3.4 |
|---|
| Net Income | | 12.3 | 12.3 | 17.7 | 21.4 | 35.5 | 15.6 | -5.6 | 2.9 | 14.8 | 9.2 | -0.5 | 4.6 | 19.2 | 21.4 | 26.2 | 26.9 | 5.3 |
| 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 | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Interest Expense | | 0.4 | 0.4 | 0.3 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 |
|---|
| Other Expense | | 0.7 | 1.2 | 0.2 | 7.4 | 3.6 | 1.5 | 1.4 | 2.0 | -1.9 | -3.9 |
|---|
| IBT | | 4.6 | 5.4 | 4.1 | 5.6 | 6.1 | 6.5 | 7.0 | 7.9 | 3.5 | 8.7 |
|---|
| Income Tax Expense | | 1.8 | 1.8 | 1.6 | 2.1 | 2.8 | 2.0 | 2.6 | 2.4 | 1.2 | 2.2 |
|---|
| Net Income | | 2.8 | 3.5 | 2.5 | 3.5 | 3.2 | 4.5 | 4.4 | 5.5 | 2.3 | 6.5 |
| 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 | $11.36 | $18.96 | $8.15 | $-2.97 | $1.55 | $7.81 | $4.88 | $-0.27 | $2.46 | $10.21 | $11.18 | $13.42 | $13.54 | $2.65 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $11.37 | $18.96 | $8.14 | $-2.97 | $1.54 | $7.74 | $4.85 | $-0.27 | $2.45 | $10.14 | $11.09 | $13.32 | $13.44 | $2.64 |
|---|
| Shares Outstanding | | 2.0 | 2.0 | 1.8 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 2.0 | 2.0 | 2.0 |
|---|
| Diluted Shares Outstanding | | 2.0 | 2.0 | 1.8 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 2.0 | 2.0 | 2.0 |
| 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 | $1.21 | $3.49 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $1.21 | $3.48 |
|---|
| Shares Outstanding | | 2.0 | 1.8 | 1.7 | 1.7 | 1.8 | 1.8 | 1.8 | 1.8 | 1.9 | 1.9 |
|---|
| Diluted Shares Outstanding | | 2.0 | 1.8 | 1.7 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.9 | 1.9 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 4.2 | 6.8 | 8.2 | 17.7 | 5.6 | 5.6 | 5.7 | 9.3 | 4.8 | 7.0 | 11.0 | 12.8 | 16.2 | 20.9 | 15.9 | 14.1 |
|---|
| Short Term Investments | | 19.2 | 0.0 | 0.0 | 0.2 | 0.0 | 0.0 | 0.1 | 1.0 | 0.0 | 0.0 | 0.3 | 0.4 | 0.3 | 1.0 | 0.2 | 0.2 |
|---|
| Total Cash & ST Investments | | 4.2 | 6.8 | 8.2 | 17.9 | 5.7 | 5.6 | 5.7 | 10.3 | 4.8 | 7.0 | 11.3 | 13.2 | 16.5 | 21.9 | 16.1 | 14.2 |
|---|
| Accounts Receivable | | 20.8 | 20.7 | 19.9 | 20.5 | 18.4 | 11.5 | 13.3 | 15.1 | 15.4 | 14.1 | 12.9 | 16.7 | 21.6 | 21.0 | 21.8 | 20.8 |
|---|
| Inventory | | 10.5 | 9.1 | 8.6 | 8.2 | 6.8 | 5.7 | 5.8 | 5.7 | 5.6 | 5.4 | 6.3 | 6.5 | 6.4 | 6.1 | 5.5 | 5.5 |
|---|
| Other Current Assets | | 4.0 | 4.4 | 4.4 | 3.7 | 3.3 | 3.3 | 3.5 | 2.9 | 2.8 | 3.1 | 4.8 | 5.8 | 5.7 | 6.7 | 4.0 | 2.9 |
|---|
| Total Current Assets | | 39.4 | 40.9 | 41.1 | 50.3 | 33.7 | 26.1 | 28.3 | 34.0 | 28.6 | 29.6 | 34.4 | 42.2 | 50.3 | 55.7 | 53.2 | 48.8 |
| 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 | | 7.7 | 4.1 | 4.6 | 6.8 | 4.7 | 4.0 | 6.3 | 8.5 | 5.8 | 9.3 |
|---|
| Short Term Investments | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.3 |
|---|
| Total Cash & ST Investments | | 7.7 | 4.1 | 4.6 | 6.8 | 4.7 | 4.0 | 6.3 | 8.5 | 5.8 | 9.6 |
|---|
| Accounts Receivable | | 17.9 | 17.7 | 19.6 | 20.7 | 19.6 | 20.8 | 20.4 | 19.9 | 22.0 | 19.3 |
|---|
| Inventory | | 10.4 | 8.8 | 9.2 | 9.1 | 9.7 | 10.5 | 9.9 | 8.6 | 9.4 | 9.2 |
|---|
| Other Current Assets | | 4.8 | 4.1 | 5.2 | 4.4 | 4.2 | 4.1 | 3.9 | 4.4 | 4.4 | 4.7 |
|---|
| Total Current Assets | | 40.9 | 34.7 | 38.6 | 40.9 | 38.2 | 39.4 | 40.5 | 41.1 | 14.6 | 42.8 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 153.0 | 147.8 | 159.0 | 147.9 | 150.6 | 160.6 | 154.6 | 169.2 | 177.7 | 182.2 | 188.4 | 183.2 | 164.8 | 141.3 | 122.6 | 104.5 |
|---|
| Goodwill | | 4.7 | 4.6 | 4.7 | 4.7 | 4.4 | 4.4 | 4.5 | 4.5 | 4.5 | 4.6 | 4.6 | 4.6 | 4.6 | 4.6 | 4.6 | 4.6 |
|---|
| Intangible Assets | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Long-Term Investments | | 49.4 | 47.4 | 46.8 | 45.2 | 40.7 | 39.1 | 38.7 | 35.5 | 32.5 | 30.3 | 27.1 | 26.9 | 25.5 | 23.7 | 22.9 | 21.5 |
|---|
| Other Long-Term Assets | | -5.4 | 16.2 | 9.9 | -17.1 | 0.8 | 1.1 | 3.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Long-Term Assets | | 221.3 | 216.0 | 220.5 | 197.8 | 195.7 | 204.0 | 197.7 | 209.3 | 214.7 | 217.0 | 220.1 | 214.7 | 195.0 | 169.7 | 156.2 | 135.9 |
|---|
| Total Assets | | 260.6 | 256.9 | 261.6 | 257.7 | 239.5 | 239.8 | 237.4 | 253.9 | 253.8 | 260.1 | 264.5 | 266.0 | 253.8 | 233.0 | 209.5 | 184.8 |
| 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 | | 429.3 | 147.4 | 148.1 | 147.8 | 147.9 | 153.0 | 153.6 | 159.0 | 342.5 | 142.8 |
|---|
| Goodwill | | 4.6 | 4.6 | 4.6 | 4.6 | 4.7 | 4.7 | 4.7 | 4.7 | 4.7 | 4.7 |
|---|
| Intangible Assets | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 4.7 | 4.7 |
|---|
| Long-Term Investments | | 44.4 | 48.0 | 49.2 | 47.4 | 47.5 | 47.7 | 47.7 | 48.6 | 48.1 | 46.8 |
|---|
| Other Long-Term Assets | | -192.6 | 16.1 | 16.0 | 16.2 | 21.0 | 15.9 | 15.1 | 4.0 | -192.8 | 13.8 |
|---|
| Total Long-Term Assets | | 285.6 | 216.1 | 217.8 | 216.0 | 221.0 | 221.3 | 221.1 | 220.5 | 222.2 | 194.3 |
|---|
| Total Assets | | 326.5 | 250.8 | 256.4 | 256.9 | 259.2 | 260.6 | 261.7 | 261.6 | 263.9 | 251.8 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 20.9 | 22.1 | 20.4 | 19.0 | 16.5 | 11.0 | 14.1 | 14.0 | 14.6 | 14.0 | 13.5 | 19.0 | 22.8 | 22.8 | 22.1 | 19.3 |
|---|
| Short-Term Debt | | 1.7 | 4.4 | 0.5 | 2.0 | 0.3 | 1.5 | 3.3 | 5.7 | 5.2 | 10.8 | 4.9 | 3.8 | 0.4 | 0.1 | 0.3 | 0.2 |
|---|
| Other Current Liabilities | | 10.5 | 8.5 | 9.4 | 13.3 | 10.1 | 9.7 | 9.1 | 7.5 | 8.0 | 7.0 | 8.0 | 9.1 | 9.8 | 11.3 | 5.3 | 5.3 |
|---|
| Current Liabilities | | 34.0 | 38.6 | 32.3 | 34.2 | 26.8 | 22.2 | 26.5 | 27.2 | 27.7 | 31.8 | 26.5 | 31.9 | 33.0 | 34.2 | 33.6 | 29.0 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 19.1 | 18.6 | 20.9 | 22.1 | 20.0 | 21.0 | 21.3 | 20.4 | 17.8 | 15.9 |
|---|
| Short-Term Debt | | 3.6 | 6.2 | 4.1 | 4.4 | 5.1 | 1.7 | 0.3 | 0.5 | 0.4 | 1.3 |
|---|
| Other Current Liabilities | | 12.8 | 8.8 | 8.4 | 8.5 | 8.3 | 9.1 | 7.8 | 9.4 | 13.1 | 10.0 |
|---|
| Current Liabilities | | 35.5 | 34.8 | 35.7 | 38.6 | 35.7 | 34.0 | 32.9 | 32.3 | 33.3 | 29.8 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 21.4 | 20.1 | 24.0 | 21.0 | 30.7 | 42.3 | 23.4 | 28.6 | 33.5 | 35.2 | 33.5 | 24.0 | 20.0 | 12.0 | 9.8 | 11.3 |
|---|
| Capital Leases | | 0.0 | 0.6 | 4.3 | 0.4 | 0.4 | 0.4 | 0.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.3 |
|---|
| Def. Tax Liability | | 19.5 | 19.1 | 18.8 | 17.1 | 14.7 | 12.6 | 13.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 15.5 | 12.7 |
|---|
| Total Liabilities | | 100.4 | 103.8 | 99.7 | 97.5 | 99.6 | 107.1 | 92.2 | 98.2 | 104.5 | 113.4 | 110.7 | 109.8 | 103.3 | 95.2 | 87.3 | 79.0 |
| 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 | | 38.0 | 23.3 | 25.6 | 20.1 | 20.7 | 21.4 | 21.6 | 24.0 | 20.1 | 20.2 |
|---|
| Capital Leases | | 0.0 | 0.0 | 0.0 | 0.6 | 0.0 | 0.0 | 0.0 | 4.3 | 0.0 | 0.0 |
|---|
| Def. Tax Liability | | 29.8 | 19.7 | 19.6 | 19.1 | 19.9 | 19.5 | 19.1 | 18.8 | -44.3 | 18.5 |
|---|
| Total Liabilities | | 130.9 | 103.6 | 106.3 | 103.8 | 102.2 | 100.4 | 100.0 | 99.7 | 20.6 | 92.5 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 |
|---|
| Retained Earnings | | 204.0 | 205.9 | 200.0 | 190.0 | 165.5 | 160.4 | 174.9 | 181.0 | 174.1 | 173.0 | 181.6 | 185.0 | 173.7 | 159.7 | 140.4 | 119.6 |
|---|
| Comprehensive Income | | -3.2 | -3.0 | -3.2 | -3.0 | -4.1 | -5.9 | -5.2 | -3.8 | -3.8 | -4.1 | -4.5 | -5.1 | -3.8 | -6.7 | -6.0 | -4.5 |
|---|
| Total Common Equity | | 159.2 | 152.3 | 161.0 | 191.9 | 167.4 | 162.2 | 176.8 | 182.8 | 175.9 | 174.9 | 183.4 | 186.8 | 175.5 | 161.6 | 121.4 | 105.1 |
| 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 | | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 |
|---|
| Retained Earnings | | 206.0 | 205.9 | 206.4 | 205.9 | 205.5 | 204.0 | 202.5 | 200.0 | 200.6 | 196.9 |
|---|
| Comprehensive Income | | -2.6 | -2.6 | -2.9 | -3.0 | -3.1 | -3.2 | -3.2 | -3.2 | -2.6 | -2.7 |
|---|
| Total Common Equity | | 189.8 | 146.4 | 149.2 | 152.3 | 156.2 | 159.2 | 160.6 | 161.0 | 165.3 | 198.8 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 23.2 | 24.5 | 26.1 | 23.3 | 31.4 | 44.3 | 27.0 | 34.5 | 38.8 | 46.1 | 38.6 | 27.8 | 20.4 | 12.2 | 10.2 | 11.5 |
|---|
| Book Value | | 160.3 | 153.2 | 161.9 | 160.2 | 139.9 | 132.7 | 145.2 | 155.6 | 149.3 | 146.7 | 153.9 | 156.2 | 150.4 | 137.8 | 122.2 | 105.8 |
| Other |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Total Debt | | 5.8 | 0.8 | 0.8 | 0.8 | 0.8 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 |
|---|
| Book Value | | 189.8 | 146.4 | 149.2 | 152.3 | 156.2 | 159.2 | 160.6 | 161.0 | 165.3 | 198.8 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | 18.7 | 12.5 | 17.7 | 21.4 | 35.6 | 15.7 | -5.6 | 2.8 | 14.9 | 9.3 | -0.4 | 4.7 | 19.3 | 21.6 | 26.3 | 27.0 | 19.1 |
|---|
| Depreciation & Amortization | | 18.6 | 20.1 | 16.2 | 14.6 | 16.3 | 17.9 | 19.5 | 29.2 | 19.4 | 19.3 | 19.5 | 21.0 | 16.8 | 14.2 | 13.4 | 12.9 | 13.1 |
|---|
| Stock-Based Compensation | | 0.1 | 0.0 | 0.0 | 0.0 | 5.8 | -3.0 | 1.8 | -3.5 | -3.6 | -1.9 | -15.2 | -23.9 | -37.7 | -0.6 | -0.6 | -3.6 | -2.7 |
|---|
| Change Working Capital | | -3.8 | -1.0 | 0.1 | -3.3 | 2.1 | -1.4 | -1.7 | 1.5 | -0.7 | 0.5 | -0.6 | -2.0 | -0.5 | -1.3 | 0.4 | 2.5 | 0.1 |
|---|
| Change In Accounts Receivable | | -0.8 | 0.0 | -0.8 | 1.3 | 0.0 | -7.5 | 2.4 | 1.9 | 0.4 | -0.9 | -2.1 | 3.6 | 4.5 | -1.1 | 1.2 | 0.0 | 0.0 |
|---|
| Change In Accounts Payable | | 0.9 | 0.0 | 2.6 | 0.0 | 2.8 | 5.5 | -3.6 | -0.1 | -0.5 | 0.9 | 0.5 | -5.8 | -3.7 | 0.2 | 0.5 | 0.0 | 0.0 |
|---|
| Change In Inventories | | -1.2 | 0.0 | -0.6 | 0.0 | -0.9 | -0.5 | 0.3 | 0.0 | -0.4 | -0.3 | 0.6 | 0.1 | -0.1 | -0.2 | -0.2 | -0.4 | 0.0 |
|---|
| Other Non-cash Items | | 21.4 | 1.3 | -3.8 | 2.7 | -12.4 | -0.7 | 0.2 | -0.7 | -0.5 | -3.5 | 13.4 | 21.4 | 32.0 | -0.7 | -2.7 | 0.7 | 1.2 |
|---|
| Cash from Operations | | 35.2 | 0.0 | 0.0 | 35.6 | 49.6 | 29.2 | 10.6 | 27.3 | 30.6 | 20.5 | 12.8 | 19.5 | 31.5 | 35.0 | 38.8 | 41.1 | 31.4 |
| 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 | | 2.8 | 3.5 | 2.5 | 3.5 | 3.3 | 4.5 | 4.4 | 5.5 | 2.2 | 6.6 |
|---|
| Depreciation & Amortization | | 14.3 | -2.7 | 4.3 | 4.1 | 3.9 | 4.2 | 4.0 | 4.1 | 6.3 | 4.0 |
|---|
| Stock-Based Compensation | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 |
|---|
| Change Working Capital | | 2.0 | -0.6 | 0.3 | -2.6 | 3.0 | 1.2 | -2.7 | -2.6 | 1.0 | 0.8 |
|---|
| Change In Accounts Receivable | | -5.1 | 2.0 | 2.0 | 1.1 | -1.2 | 1.2 | -0.3 | -0.6 | 2.2 | -2.1 |
|---|
| Change In Accounts Payable | | 6.6 | -2.7 | -2.7 | -1.3 | 2.7 | -0.5 | -0.1 | 0.5 | -1.8 | 2.2 |
|---|
| Change In Inventories | | -0.5 | 0.4 | 0.4 | -0.2 | 0.5 | 0.8 | -0.5 | -1.3 | 0.8 | -0.2 |
|---|
| Other Non-cash Items | | -9.1 | 9.3 | 1.4 | -0.3 | -1.1 | -0.7 | 0.1 | -0.9 | 3.7 | -0.6 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 12.4 | 9.7 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -16.8 | -17.3 | -16.4 | -15.8 | -12.0 | -8.1 | -8.9 | -14.1 | -13.8 | -13.4 | -18.1 | -29.5 | -35.4 | -38.0 | -30.9 | -26.5 | -19.6 |
|---|
| Acquisitions | | 0.4 | -1.2 | 0.2 | 0.3 | -2.9 | 0.4 | 0.5 | 0.1 | 0.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -3.0 | 0.0 |
|---|
| Investments | | -0.1 | 0.0 | 0.0 | -0.3 | 0.0 | 0.0 | 0.0 | 0.0 | -1.0 | 0.0 | 0.0 | 0.0 | -0.7 | -2.1 | -1.0 | -0.3 | -0.8 |
|---|
| Sales of Investment | | 0.3 | 1.8 | 0.0 | 0.5 | 0.1 | 0.0 | 0.0 | 1.0 | 13.8 | 0.0 | 0.5 | 0.2 | 0.3 | 3.0 | 4.0 | 0.0 | 0.0 |
|---|
| Other Investing Activities | | -0.2 | 0.0 | 0.0 | 0.1 | 2.7 | 1.8 | 1.5 | 1.5 | -11.7 | 5.2 | 0.7 | 5.5 | 5.9 | 1.5 | 3.1 | 2.3 | -0.5 |
|---|
| Cash from Investing | | -16.4 | 0.0 | 0.0 | -15.2 | -12.1 | -5.9 | -7.0 | -11.5 | -12.3 | -8.2 | -16.9 | -23.8 | -29.9 | -35.6 | -24.8 | -27.5 | -20.9 |
| 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 | | -5.1 | -4.6 | -3.7 | -3.9 | -4.3 | -4.1 | -4.0 | -3.9 | -4.4 | -4.7 |
|---|
| Acquisitions | | -0.6 | 1.6 | 0.1 | -2.2 | 0.1 | 0.0 | 0.1 | 0.1 | 0.0 | 0.1 |
|---|
| Investments | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.2 | 0.4 | 0.0 |
|---|
| Sales of Investment | | 1.1 | 0.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.2 |
|---|
| Other Investing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.2 | 0.0 |
|---|
| Cash from Investing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -4.1 | -4.4 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -4.9 | 0.0 | 0.0 | -4.1 | -8.7 | -17.4 | -15.7 | -10.4 | -4.5 | -6.3 | -1.6 | 0.0 | 0.0 | -0.1 | -2.2 | -2.8 | -0.2 |
|---|
| Debt Issued | | 6.5 | 24.5 | -1.5 | 6.8 | 0.7 | 4.4 | 33.0 | 2.9 | 0.2 | -1.1 | 9.1 | 10.8 | 7.4 | 8.4 | 4.3 | 1.4 | 11.6 |
|---|
| Issuance of Common Stock | | 2.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 23.2 | 2.6 | 0.6 | 1.1 | 0.7 | 0.2 | 7.4 | 8.4 | 4.3 | 0.0 | 0.0 |
|---|
| Repurchase of Common Stock | | -12.8 | -11.9 | -15.4 | -14.9 | -11.3 | 0.0 | -1.5 | -2.9 | -0.6 | -1.2 | 9.1 | 10.8 | -4.4 | -4.5 | -4.1 | 0.0 | 0.0 |
|---|
| Dividends Paid | | -11.6 | 0.0 | 0.0 | -11.3 | -11.0 | -10.2 | -9.7 | -9.0 | -8.5 | -8.1 | -8.0 | -8.0 | -7.9 | -7.5 | -6.8 | -6.1 | -5.7 |
|---|
| Other Financing Activities | | -2.3 | 0.0 | 0.0 | 0.0 | 6.0 | 4.5 | 0.0 | -0.1 | -0.7 | -0.1 | -0.1 | -0.1 | 0.0 | -0.1 | 0.0 | -2.9 | 0.7 |
|---|
| Cash from Financing | | -24.2 | 0.0 | 0.0 | -30.1 | -25.0 | -23.1 | -3.7 | -19.8 | -13.7 | -14.6 | 0.0 | 2.8 | -5.0 | -3.8 | -9.0 | -11.8 | -5.2 |
| 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 | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -2.4 |
|---|
| Debt Issued | | 41.5 | 12.1 | -0.2 | 5.1 | -1.3 | 2.7 | 1.3 | -4.2 | 5.5 | 1.4 |
|---|
| Issuance of Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Repurchase of Common Stock | | -2.8 | -2.6 | -2.6 | -3.9 | -4.6 | -4.8 | -3.0 | -3.0 | -3.4 | -3.4 |
|---|
| Dividends Paid | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -2.8 | -2.9 |
|---|
| Other Financing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Cash from Financing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -6.2 | -8.6 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | -5.4 | -1.0 | -1.0 | -9.8 | 12.3 | 0.1 | -0.2 | -3.6 | 4.5 | -2.2 | -4.0 | -1.8 | -3.5 | -4.7 | 5.1 | 1.8 | 5.3 |
|---|
| Closing Cash Balance | | 4.2 | 7.3 | 8.3 | 9.3 | 19.1 | 6.8 | 6.7 | 5.7 | 9.3 | 4.8 | 7.0 | 11.0 | 12.8 | 16.2 | 20.9 | 15.9 | 14.1 |
| 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 | | -1.7 | 3.4 | -0.8 | -2.1 | 2.5 | 0.8 | -2.2 | -2.1 | 2.3 | -3.4 |
|---|
| Closing Cash Balance | | 6.3 | 7.7 | 5.4 | 6.2 | 8.3 | 5.8 | 4.2 | 7.2 | 9.3 | 7.0 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | 18.4 | 16.6 | 15.0 | 19.8 | 37.6 | 21.1 | 1.7 | 13.2 | 16.8 | 7.1 | -5.3 | -10.0 | -3.9 | -3.0 | 7.9 | 14.6 | 11.7 |
|---|
| Real Free Cash Flow | | 18.3 | 16.6 | 15.0 | 19.8 | 31.8 | 24.1 | -0.1 | 16.7 | 20.4 | 9.0 | 9.9 | 13.8 | 33.7 | -2.4 | 8.5 | 18.2 | 14.5 |
| 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 | | 5.4 | 4.7 | 4.9 | 1.3 | 4.4 | 5.6 | 2.4 | 2.9 | 8.1 | 5.0 |
|---|
| Real Free Cash Flow | | 5.4 | 4.7 | 4.9 | 1.3 | 4.4 | 5.6 | 2.4 | 2.9 | 8.0 | 5.0 |