Dollar General Corporation
DG
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 | 42.72 | 42.72 | 40.61 | 38.69 | 37.84 | 34.22 | 33.75 | 27.75 | 25.63 | 23.47 | 21.99 | 20.37 | 18.91 | 17.50 | 16.02 | 14.81 | 13.04 | |
| Cost of Revenues | 29.62 | 29.62 | 28.59 | 26.97 | 26.02 | 23.41 | 23.03 | 19.26 | 17.82 | 16.25 | 15.20 | 14.06 | 13.11 | 12.07 | 10.94 | 10.11 | 8.86 | |
| Gross Profit | 13.10 | 13.10 | 12.02 | 11.72 | 11.82 | 10.81 | 10.72 | 8.49 | 7.80 | 7.22 | 6.78 | 6.31 | 5.80 | 5.44 | 5.09 | 4.70 | 4.18 |
| Revenue | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenues | 10.91 | 10.65 | 10.73 | 10.44 | 10.30 | 10.18 | 10.21 | 9.91 | 9.86 | 9.69 | |
| Cost of Revenues | 7.59 | 7.47 | 7.37 | 7.20 | 7.27 | 7.25 | 7.15 | 7.15 | 7.18 | 6.88 | |
| Gross Profit | 3.32 | 3.18 | 3.36 | 3.23 | 3.03 | 2.94 | 3.06 | 2.76 | 2.68 | 2.81 |
| 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 | 9.27 | 8.49 | 7.59 | 7.16 | 6.19 | 5.69 | 5.21 | 4.72 | 4.37 | 4.03 | 3.70 | 3.43 | 3.21 | 2.90 | |
| Depreciation & Amortization | 1.05 | 1.05 | 0.97 | 0.85 | 0.72 | 0.64 | 0.57 | 0.50 | 0.45 | 0.40 | 0.38 | 0.35 | 0.34 | 0.33 | 0.30 | 0.28 | 0.25 | |
| Total Operating Expenses | 10.90 | 10.90 | 10.30 | 9.27 | 8.49 | 7.59 | 7.16 | 6.19 | 5.69 | 5.21 | 4.72 | 4.37 | 4.03 | 3.70 | 3.43 | 3.21 | 2.90 | |
| Operating Income | 2.20 | 2.20 | 1.71 | 2.45 | 3.33 | 3.22 | 3.55 | 2.30 | 2.12 | 2.01 | 2.06 | 1.94 | 1.77 | 1.74 | 1.66 | 1.49 | 1.27 |
| 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 | 2.10 | 2.38 | ||
| Depreciation & Amortization | 0.27 | 0.27 | 0.26 | 0.25 | 0.25 | 0.25 | 0.24 | 0.23 | 0.22 | 0.22 | ||
| Total Operating Expenses | 2.72 | 2.76 | 2.77 | 2.66 | 2.74 | 2.61 | 2.51 | 2.21 | 2.10 | 2.38 | ||
| Operating Income | 0.61 | 0.43 | 0.60 | 0.58 | 0.29 | 0.32 | 0.55 | 0.55 | 0.58 | 0.43 |
| 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 | 0.27 | 0.33 | 0.21 | 0.16 | 0.15 | 0.10 | 0.10 | 0.10 | 0.10 | 0.09 | 0.09 | 0.09 | 0.13 | 0.20 | 0.27 | |
| Other Expense | -0.24 | -0.24 | -0.27 | -0.33 | -0.21 | -0.16 | -0.15 | -0.10 | 0.00 | 0.00 | -0.10 | 0.00 | -0.09 | -0.02 | -0.03 | -0.06 | -0.02 | |
| IBT | 1.96 | 1.96 | 1.44 | 2.12 | 3.12 | 3.06 | 3.40 | 2.20 | 2.02 | 1.91 | 1.97 | 1.85 | 1.68 | 1.63 | 1.50 | 1.23 | 0.98 | |
| Income Tax Expense | 0.45 | 0.45 | 0.31 | 0.46 | 0.70 | 0.66 | 0.75 | 0.49 | 0.43 | 0.37 | 0.71 | 0.69 | 0.62 | 0.60 | 0.54 | 0.46 | 0.36 | |
| Net Income | 1.51 | 1.51 | 1.13 | 1.66 | 2.42 | 2.40 | 2.66 | 1.71 | 1.59 | 1.54 | 1.25 | 1.17 | 1.07 | 1.03 | 0.95 | 0.77 | 0.63 |
| 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 | 0.08 | ||
| Interest Expense | 0.05 | 0.06 | 0.06 | 0.06 | 0.07 | 0.07 | 0.07 | 0.07 | 0.08 | 0.08 | ||
| Other Expense | -0.06 | -0.06 | -0.06 | -0.06 | -0.07 | -0.07 | -0.07 | -0.07 | -0.08 | -0.08 | ||
| IBT | 0.55 | 0.37 | 0.54 | 0.51 | 0.23 | 0.26 | 0.48 | 0.47 | 0.50 | 0.35 | ||
| Income Tax Expense | 0.12 | 0.09 | 0.13 | 0.12 | 0.04 | 0.06 | 0.11 | 0.11 | 0.10 | 0.07 | ||
| Net Income | 0.43 | 0.28 | 0.41 | 0.39 | 0.19 | 0.20 | 0.37 | 0.36 | 0.40 | 0.28 |
| 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 | $7.57 | $10.73 | $10.24 | $10.70 | $6.68 | $5.99 | $5.64 | $4.45 | $3.96 | $3.50 | $3.17 | $2.87 | $2.25 | $1.84 | |
| EPS Diluted | $0.00 | $0.00 | $0.00 | $7.55 | $10.68 | $10.17 | $10.62 | $6.64 | $5.97 | $5.63 | $4.43 | $3.95 | $3.49 | $3.17 | $2.85 | $2.22 | $1.82 | |
| Shares Outstanding | 0.22 | 0.22 | 0.22 | 0.22 | 0.23 | 0.23 | 0.25 | 0.26 | 0.27 | 0.27 | 0.28 | 0.29 | 0.30 | 0.32 | 0.33 | 0.34 | 0.34 | |
| Diluted Shares Outstanding | 0.22 | 0.22 | 0.22 | 0.22 | 0.23 | 0.24 | 0.25 | 0.26 | 0.27 | 0.27 | 0.28 | 0.30 | 0.31 | 0.32 | 0.33 | 0.35 | 0.34 |
| 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 | $1.83 | $1.26 | ||
| EPS Diluted | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $1.83 | $1.26 | ||
| Shares Outstanding | 0.22 | 0.22 | 0.22 | 0.22 | 0.22 | 0.22 | 0.22 | 0.22 | 0.22 | 0.22 | ||
| Diluted Shares Outstanding | 0.22 | 0.22 | 0.22 | 0.22 | 0.22 | 0.22 | 0.22 | 0.22 | 0.22 | 0.22 |
| Current Assets | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Equivalents | 1.22 | 0.93 | 0.54 | 0.38 | 0.34 | 1.38 | 0.24 | 0.24 | 0.27 | 0.19 | 0.16 | 0.58 | 0.51 | 0.14 | 0.13 | 0.50 | |
| Short Term Investments | 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 | |
| Total Cash & ST Investments | 1.22 | 0.93 | 0.54 | 0.38 | 0.34 | 1.38 | 0.24 | 0.24 | 0.27 | 0.19 | 0.16 | 0.58 | 0.51 | 0.14 | 0.13 | 0.50 | |
| Accounts Receivable | 0.06 | 0.13 | 0.11 | 0.14 | 0.10 | 0.09 | 0.08 | 0.06 | 0.11 | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Inventory | 7.00 | 6.71 | 6.99 | 6.76 | 5.61 | 5.25 | 4.68 | 4.10 | 3.61 | 3.26 | 3.07 | 2.78 | 2.55 | 2.40 | 2.01 | 1.77 | |
| Other Current Assets | 0.44 | 0.39 | 0.37 | 0.30 | 0.25 | 0.20 | 0.18 | 0.27 | 0.26 | 0.22 | 0.19 | 0.17 | 0.15 | 0.14 | 0.14 | 0.10 | |
| Total Current Assets | 8.72 | 8.16 | 8.01 | 7.58 | 6.30 | 6.91 | 5.18 | 4.66 | 4.25 | 3.68 | 3.43 | 3.53 | 3.21 | 2.68 | 2.28 | 2.37 |
| 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 | 1.28 | 0.85 | 0.93 | 0.54 | 1.22 | 0.72 | 0.54 | 0.37 | 0.35 | 0.31 | |
| Short Term Investments | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Total Cash & ST Investments | 1.28 | 0.85 | 0.93 | 0.54 | 1.22 | 0.72 | 0.54 | 0.37 | 0.35 | 0.31 | |
| Accounts Receivable | 0.08 | 0.03 | 0.13 | 0.12 | 0.06 | 0.03 | 0.11 | 0.20 | 0.15 | 0.05 | |
| Inventory | 6.61 | 6.59 | 6.71 | 7.12 | 7.00 | 6.93 | 6.99 | 7.36 | 7.53 | 7.34 | |
| Other Current Assets | 0.42 | 0.42 | 0.39 | 0.40 | 0.44 | 0.41 | 0.37 | 0.35 | 0.38 | 0.36 | |
| Total Current Assets | 8.40 | 7.90 | 8.16 | 8.18 | 8.72 | 8.10 | 8.01 | 8.27 | 8.41 | 8.06 |
| Long-Term Assets | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Property, Plant & Equipment | 17.49 | 17.37 | 17.19 | 15.91 | 14.44 | 13.37 | 12.07 | 2.97 | 2.70 | 2.43 | 2.26 | 2.12 | 2.08 | 2.09 | 1.79 | 1.52 | |
| Goodwill | 4.34 | 4.34 | 4.34 | 4.34 | 4.34 | 4.34 | 4.34 | 4.34 | 4.34 | 4.34 | 4.34 | 4.34 | 4.34 | 4.34 | 4.34 | 4.34 | |
| Intangible Assets | 1.20 | 1.20 | 1.20 | 1.20 | 1.20 | 1.20 | 1.20 | 1.20 | 1.20 | 1.20 | 1.20 | 1.20 | 1.21 | 1.22 | 1.24 | 1.26 | |
| Long-Term Investments | -1.14 | 0.00 | 0.00 | 0.00 | -0.83 | -0.71 | -0.68 | -0.61 | -0.52 | -0.65 | -0.64 | -0.03 | 0.04 | -0.02 | 0.00 | -0.04 | |
| Other Long-Term Assets | 0.06 | 0.06 | 0.06 | -1.00 | 0.05 | 0.04 | 0.03 | 0.03 | 0.03 | 0.02 | 0.02 | 0.03 | 0.04 | 0.04 | 0.04 | 0.06 | |
| Total Long-Term Assets | 23.09 | 22.97 | 22.78 | 21.50 | 20.02 | 18.95 | 17.65 | 8.54 | 8.27 | 7.99 | 7.83 | 7.69 | 7.66 | 7.69 | 7.41 | 7.18 | |
| Total Assets | 31.81 | 31.13 | 30.80 | 29.08 | 26.33 | 25.86 | 22.83 | 13.20 | 12.52 | 11.67 | 11.26 | 11.22 | 10.87 | 10.37 | 9.69 | 9.55 |
| 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 | 17.66 | 17.50 | 17.37 | 17.69 | 17.49 | 17.31 | 17.19 | 16.75 | 16.38 | 16.15 | |
| Goodwill | 4.34 | 4.34 | 4.34 | 4.34 | 4.34 | 4.34 | 4.34 | 4.34 | 4.34 | 4.34 | |
| Intangible Assets | 1.20 | 1.20 | 1.20 | 1.20 | 1.20 | 1.20 | 1.20 | 1.20 | 1.20 | 1.20 | |
| Long-Term Investments | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -1.13 | -1.15 | -1.12 | 0.00 | |
| Other Long-Term Assets | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 1.19 | 0.06 | 0.06 | -1.00 | |
| Total Long-Term Assets | 23.25 | 23.09 | 22.97 | 23.28 | 23.09 | 22.91 | 25.73 | 22.35 | 21.98 | 21.75 | |
| Total Assets | 31.65 | 30.99 | 31.13 | 31.46 | 31.81 | 31.01 | 33.74 | 30.62 | 30.40 | 29.80 |
| Current Liabilities | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Accounts Payable | 3.87 | 3.83 | 3.59 | 3.55 | 3.74 | 3.61 | 2.86 | 2.39 | 2.01 | 1.56 | 1.49 | 1.39 | 1.29 | 1.26 | 1.06 | 0.95 | |
| Short-Term Debt | 2.19 | 1.98 | 3.54 | 1.29 | 1.18 | 1.07 | 0.97 | 0.00 | 0.40 | 0.50 | 0.00 | 0.10 | 0.08 | 0.00 | 0.00 | 0.00 | |
| Other Current Liabilities | 1.06 | 0.74 | -0.42 | -0.02 | 1.06 | 1.02 | 0.72 | 0.63 | 0.55 | 0.56 | 0.50 | 0.50 | 0.45 | 0.48 | 0.45 | 0.41 | |
| Current Liabilities | 7.14 | 6.87 | 6.73 | 5.89 | 5.98 | 5.71 | 4.54 | 3.02 | 2.96 | 2.62 | 2.00 | 1.99 | 1.81 | 1.74 | 1.51 | 1.37 |
| Current Liabilities | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Accounts Payable | 3.97 | 3.84 | 3.83 | 4.05 | 3.87 | 3.47 | 3.59 | 3.65 | 3.68 | 3.68 | |
| Short-Term Debt | 1.52 | 1.50 | 1.98 | 1.96 | 2.19 | 2.18 | 3.54 | 2.11 | 1.33 | 1.56 | |
| Other Current Liabilities | 1.20 | 1.03 | 0.74 | 1.09 | 1.06 | 0.98 | -0.42 | 1.02 | 1.01 | 0.85 | |
| Current Liabilities | 6.70 | 6.40 | 6.87 | 7.11 | 7.14 | 6.64 | 6.73 | 6.79 | 6.03 | 6.10 |
| Long-Term Liabilities | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Long-Term Debt | 6.24 | 15.48 | 15.94 | 16.37 | 13.06 | 12.52 | 10.73 | 2.86 | 2.60 | 2.71 | 2.97 | 2.64 | 2.74 | 2.77 | 2.62 | 3.29 | |
| Capital Leases | 9.78 | 11.22 | 11.09 | 10.65 | 10.07 | 9.46 | 8.78 | 2.86 | 2.60 | 2.71 | 2.97 | 2.64 | 0.00 | 2.77 | 2.62 | 3.29 | |
| Def. Tax Liability | 1.14 | 1.10 | 1.13 | 1.06 | 0.83 | 0.71 | 0.68 | 0.61 | 0.52 | 0.65 | 0.64 | 0.60 | 0.61 | 0.67 | 0.66 | 0.60 | |
| Total Liabilities | 24.55 | 23.72 | 24.05 | 23.54 | 20.07 | 19.20 | 16.12 | 6.79 | 6.39 | 6.27 | 5.88 | 5.51 | 5.47 | 5.38 | 5.02 | 5.49 |
| 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 | 15.55 | 15.52 | 15.48 | 15.60 | 16.02 | 15.95 | 15.94 | 15.98 | 16.70 | 16.43 | |
| Capital Leases | 17.05 | 11.27 | 11.22 | 11.32 | 11.21 | 9.72 | 9.70 | 10.90 | 10.74 | 10.71 | |
| Def. Tax Liability | 1.13 | 1.10 | 1.10 | 1.14 | 1.14 | 1.16 | 4.08 | 1.15 | 1.12 | 1.11 | |
| Total Liabilities | 23.64 | 23.28 | 23.72 | 24.12 | 24.55 | 24.01 | 26.99 | 24.17 | 24.10 | 23.87 |
| Total Common Equity | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Common Stock | 0.19 | 0.19 | 0.19 | 0.19 | 0.20 | 0.21 | 0.22 | 0.23 | 0.24 | 0.24 | 0.25 | 0.27 | 0.28 | 0.29 | 0.30 | 0.30 | |
| Retained Earnings | 3.28 | 3.41 | 2.80 | 1.66 | 2.47 | 3.01 | 3.16 | 2.94 | 2.70 | 2.02 | 2.03 | 2.40 | 2.13 | 1.71 | 1.42 | 0.83 | |
| Comprehensive Income | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.01 | -0.01 | -0.01 | 0.00 | -0.01 | -0.02 | |
| Total Common Equity | 7.26 | 7.41 | 6.75 | 5.54 | 6.26 | 6.66 | 6.70 | 6.42 | 6.13 | 5.41 | 5.38 | 5.71 | 5.40 | 4.99 | 4.67 | 4.05 |
| 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 | 0.19 | 0.19 | 0.19 | 0.19 | 0.19 | 0.19 | 0.19 | 0.19 | 0.19 | 0.19 | |
| Retained Earnings | 3.95 | 3.67 | 3.41 | 3.34 | 3.28 | 3.03 | 2.80 | 2.53 | 2.38 | 2.04 | |
| Comprehensive Income | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Total Common Equity | 8.01 | 7.70 | 7.41 | 7.34 | 7.26 | 7.00 | 6.75 | 6.45 | 6.30 | 5.94 |
| Other | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Debt | 18.21 | 17.46 | 18.09 | 17.66 | 14.25 | 13.59 | 11.70 | 2.86 | 3.01 | 3.21 | 2.97 | 2.74 | 2.82 | 2.77 | 2.62 | 3.29 | |
| Book Value | 7.26 | 7.41 | 6.75 | 5.54 | 6.26 | 6.66 | 6.70 | 6.42 | 6.13 | 5.41 | 5.38 | 5.71 | 5.40 | 4.99 | 4.67 | 4.05 |
| Other | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Debt | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Book Value | 8.01 | 7.70 | 7.41 | 7.34 | 7.26 | 7.00 | 6.75 | 6.45 | 6.30 | 5.94 |
| Cash Flow From Operating Activities | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | 1.42 | 1.51 | 1.13 | 1.66 | 2.42 | 2.40 | 2.66 | 1.71 | 1.59 | 1.54 | 1.25 | 1.17 | 1.07 | 1.03 | 0.95 | 0.77 | 0.63 | |
| Depreciation & Amortization | 0.91 | 1.05 | 0.97 | 0.85 | 0.72 | 0.64 | 0.57 | 0.50 | 0.45 | 0.40 | 0.38 | 0.35 | 0.34 | 0.33 | 0.30 | 0.28 | 0.25 | |
| Stock-Based Compensation | 0.05 | 0.09 | 0.06 | 0.05 | 0.07 | 0.08 | 0.07 | 0.05 | 0.04 | 0.03 | 0.04 | 0.04 | 0.04 | 0.02 | 0.02 | 0.02 | 0.02 | |
| Change Working Capital | 0.85 | 0.78 | 0.57 | -0.33 | -1.99 | -0.56 | 0.53 | -0.09 | -0.04 | -0.05 | -0.07 | -0.18 | -0.11 | -0.10 | -0.09 | -0.10 | -0.14 | |
| Change In Accounts Receivable | -0.04 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.37 | 0.07 | 0.11 | -0.13 | 0.04 | 0.00 | 0.03 | 0.01 | -0.03 | 0.09 | -0.01 | |
| Change In Accounts Payable | 0.24 | 0.19 | 0.30 | 0.04 | -0.19 | 0.10 | 0.75 | 0.43 | 0.38 | 0.43 | 0.06 | 0.11 | 0.10 | 0.04 | 0.19 | 0.10 | 0.12 | |
| Change In Inventories | 0.49 | 0.18 | 0.23 | -0.30 | -1.67 | -0.55 | -0.58 | -0.58 | -0.52 | -0.35 | -0.17 | -0.29 | -0.23 | -0.14 | -0.39 | -0.29 | -0.25 | |
| Other Non-cash Items | 0.77 | 0.26 | 0.19 | 0.09 | 0.53 | 0.19 | 0.01 | 0.01 | 0.04 | 0.01 | 0.00 | 0.01 | 0.01 | 0.01 | 0.04 | 0.11 | 0.01 | |
| Cash from Operations | 3.32 | 0.00 | 0.00 | 2.39 | 1.98 | 2.87 | 3.88 | 2.24 | 2.14 | 1.80 | 1.61 | 1.38 | 1.31 | 1.21 | 1.13 | 1.05 | 0.82 |
| 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 | 0.71 | 0.28 | 0.41 | 0.39 | 0.19 | 0.20 | 0.37 | 0.36 | 0.40 | 0.28 | |
| Depreciation & Amortization | 0.54 | 0.27 | 0.26 | 0.25 | 0.25 | 0.25 | 0.24 | 0.23 | 0.22 | 0.22 | |
| Stock-Based Compensation | 0.04 | 0.02 | 0.02 | 0.03 | 0.01 | 0.01 | 0.01 | 0.02 | 0.01 | 0.01 | |
| Change Working Capital | 0.08 | 0.36 | 0.16 | 0.17 | 0.13 | 0.08 | 0.36 | 0.01 | 0.32 | 0.16 | |
| Change In Accounts Receivable | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.10 | 0.06 | |
| Change In Accounts Payable | -0.29 | 0.36 | 0.15 | -0.04 | -0.19 | 0.19 | 0.40 | -0.10 | -0.07 | 0.00 | |
| Change In Inventories | 0.27 | -0.14 | -0.08 | 0.12 | 0.38 | -0.12 | -0.07 | 0.05 | 0.36 | 0.16 | |
| Other Non-cash Items | 0.54 | 0.07 | 0.08 | 0.01 | 0.21 | 0.01 | 0.02 | 0.02 | 0.01 | 0.02 | |
| Cash from Operations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.95 | 0.72 |
| Cash Flow From Investing Activities | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Capital Expenditure | -1.63 | -1.24 | -1.31 | -1.70 | -1.56 | -1.07 | -1.03 | -0.78 | -0.73 | -0.65 | -0.56 | -0.50 | -0.37 | -0.54 | -0.57 | -0.51 | -0.42 | |
| Acquisitions | 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 | |
| Investments | 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 | |
| Sales of Investment | 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 | |
| Other Investing Activities | 0.00 | 0.00 | 0.00 | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.00 | 0.00 | 0.29 | 0.00 | 0.00 | 0.00 | |
| Cash from Investing | -1.62 | 0.00 | 0.00 | -1.69 | -1.56 | -1.07 | -1.02 | -0.78 | -0.73 | -0.65 | -0.55 | -0.50 | -0.37 | -0.25 | -0.57 | -0.51 | -0.42 |
| 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 | -0.55 | -0.31 | -0.40 | -0.29 | -0.27 | -0.34 | -0.35 | -0.34 | -0.46 | -0.47 | |
| Acquisitions | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 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 | 0.00 | |
| Cash from Investing | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.46 | -0.47 |
| Cash Flow From Financing Activities | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debt Repaid | -0.32 | 0.00 | 0.00 | -0.04 | -0.91 | -0.01 | -0.73 | 0.00 | -0.58 | -0.75 | -1.84 | -2.29 | -1.10 | -3.42 | -2.66 | -1.89 | -0.13 | |
| Debt Issued | 0.50 | 17.46 | -0.63 | 0.47 | 4.33 | 0.66 | 2.62 | 8.83 | 0.44 | 0.55 | 2.08 | 2.52 | 1.02 | 3.47 | 2.82 | 1.22 | 3.42 | |
| Issuance of Common Stock | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 1.79 | 0.06 | 0.44 | 0.54 | 2.07 | 2.53 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Repurchase of Common Stock | 0.00 | 0.00 | 0.00 | 0.00 | -2.75 | -2.55 | -2.47 | -1.20 | -1.01 | -0.58 | -0.99 | -1.30 | -0.80 | -0.62 | -0.67 | -0.19 | -0.01 | |
| Dividends Paid | -0.52 | 0.00 | 0.00 | -0.52 | -0.49 | -0.39 | -0.36 | -0.33 | -0.31 | -0.28 | -0.28 | -0.26 | 0.00 | 0.00 | 0.00 | -1.16 | 0.00 | |
| Other Financing Activities | 0.01 | 0.00 | 0.00 | 0.01 | 3.76 | 0.12 | 0.04 | 0.02 | 0.01 | 0.00 | 0.01 | 0.01 | 1.03 | 3.45 | 2.79 | 2.32 | 0.01 | |
| Cash from Financing | -0.82 | 0.00 | 0.00 | -0.54 | -0.39 | -2.83 | -1.71 | -1.45 | -1.44 | -1.08 | -1.02 | -1.30 | -0.87 | -0.60 | -0.55 | -0.91 | -0.13 |
| 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 | -0.20 | -0.10 | |
| Debt Issued | 0.00 | 17.07 | 0.05 | -0.45 | -0.10 | -0.65 | 0.09 | 0.03 | 0.21 | 0.15 | |
| 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 | -0.13 | -0.13 | |
| Other Financing Activities | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.00 | |
| Cash from Financing | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.32 | -0.23 |
| Cash position | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Change in Cash | 0.87 | 0.21 | 0.40 | 0.16 | 0.04 | -1.03 | 1.14 | 0.00 | -0.03 | 0.08 | 0.03 | -0.42 | 0.07 | 0.36 | 0.01 | -0.37 | 0.28 | |
| Closing Cash Balance | 1.22 | 1.14 | 0.93 | 0.54 | 0.38 | 0.34 | 1.38 | 0.24 | 0.24 | 0.27 | 0.19 | 0.16 | 0.58 | 0.51 | 0.14 | 0.13 | 0.50 |
| 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 | -0.15 | -0.04 | 0.43 | -0.08 | 0.40 | -0.69 | 0.50 | 0.18 | 0.17 | 0.01 | |
| Closing Cash Balance | 1.14 | 1.24 | 1.28 | 0.85 | 0.93 | 0.54 | 1.22 | 0.72 | 0.54 | 0.37 |
| Free Cash Flow | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Free Cash Flow | 1.69 | 2.39 | 1.69 | 0.69 | 0.42 | 1.80 | 2.85 | 1.45 | 1.41 | 1.16 | 1.04 | 0.87 | 0.94 | 0.67 | 0.56 | 0.54 | 0.40 | |
| Real Free Cash Flow | 1.64 | 2.30 | 1.63 | 0.64 | 0.35 | 1.72 | 2.78 | 1.40 | 1.37 | 1.12 | 1.01 | 0.83 | 0.90 | 0.65 | 0.54 | 0.52 | 0.39 |
| 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 | 1.27 | 0.69 | 0.56 | 0.56 | 0.53 | 0.20 | 0.64 | 0.32 | 0.49 | 0.24 | |
| Real Free Cash Flow | 1.23 | 0.67 | 0.54 | 0.53 | 0.52 | 0.19 | 0.62 | 0.30 | 0.48 | 0.24 |
