EMR
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 | | 18.19 | 18.02 | 17.49 | 15.17 | 19.63 | 18.24 | 16.79 | 18.37 | 17.41 | 15.26 | 14.52 | 22.30 | 24.54 | 24.67 | 24.41 | 24.22 | 21.04 |
|---|
| Cost of Revenues | | 8.79 | 8.50 | 8.61 | 7.74 | 11.44 | 10.67 | 9.78 | 10.56 | 9.95 | 8.86 | 8.26 | 13.26 | 14.38 | 14.72 | 14.64 | 14.67 | 12.71 |
|---|
| Gross Profit | | 9.39 | 9.52 | 8.89 | 7.43 | 8.19 | 7.56 | 7.01 | 7.82 | 7.46 | 6.40 | 6.26 | 9.05 | 10.16 | 9.95 | 9.77 | 9.56 | 8.33 |
| Revenue |
|
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Total Revenues | | 4.35 | 4.86 | 4.55 | 4.43 | 4.18 | 4.62 | 4.38 | 4.38 | 4.12 | 4.09 |
|---|
| Cost of Revenues | | 2.24 | 2.34 | 2.16 | 2.06 | 1.94 | 2.25 | 2.07 | 2.09 | 2.20 | 2.08 |
|---|
| Gross Profit | | 2.11 | 2.52 | 2.39 | 2.37 | 2.24 | 2.37 | 2.31 | 2.28 | 1.92 | 2.01 |
| 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 | 0.52 | 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 | 4.19 | 4.25 | 4.18 | 3.99 | 4.46 | 4.26 | 3.62 | 3.46 | 5.18 | 5.72 | 5.65 | 5.44 | 5.33 | 4.94 |
|---|
| Depreciation & Amortization | | 1.67 | 1.69 | 1.69 | 1.05 | 1.04 | 0.97 | 0.85 | 0.82 | 0.76 | 0.64 | 0.57 | 0.82 | 0.83 | 0.82 | 0.82 | 0.87 | 0.82 |
|---|
| Total Operating Expenses | | 6.12 | 7.28 | 6.22 | 4.80 | 4.61 | 4.48 | 3.99 | 4.70 | 4.47 | 3.75 | 3.55 | 5.61 | 6.00 | 5.95 | 5.44 | 5.70 | 5.19 |
|---|
| Operating Income | | 3.27 | 2.24 | 2.67 | 2.83 | 3.88 | 3.22 | 2.49 | 3.13 | 2.99 | 2.65 | 2.71 | 3.44 | 4.16 | 4.01 | 4.33 | 4.23 | 3.14 |
| Operating Income |
|
TTM |
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| R&D Expenses | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.52 |
|---|
| Selling General & Admin Expenses | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 1.11 |
|---|
| Depreciation & Amortization | | 0.36 | 0.55 | 0.37 | 0.38 | 0.38 | 0.43 | 0.42 | 0.42 | 0.42 | 0.27 |
|---|
| Total Operating Expenses | | 1.24 | 1.88 | 1.49 | 1.51 | 1.45 | 1.58 | 1.52 | 1.57 | 1.55 | 1.35 |
|---|
| Operating Income | | 0.86 | 0.64 | 0.91 | 0.86 | 0.78 | 0.79 | 0.80 | 0.72 | 0.37 | 0.70 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 0.13 | 0.15 | 0.23 | 0.04 | 0.04 | 0.01 | 0.02 | 0.03 | 0.04 | 0.04 | 0.03 | 0.03 | 0.02 | 0.02 | 0.02 | 0.00 | 0.02 |
|---|
| Interest Expense | | 0.45 | 0.39 | 0.32 | 0.03 | 0.19 | 0.15 | 0.16 | 0.17 | 0.16 | 0.20 | 0.22 | 0.20 | 0.22 | 0.23 | 0.22 | 0.22 | 0.28 |
|---|
| Other Expense | | -0.33 | 0.70 | -0.65 | 0.01 | 0.21 | -0.30 | -0.16 | -0.27 | -0.17 | -0.15 | -0.21 | 0.89 | -0.62 | -0.59 | -0.99 | -0.38 | 2.88 |
|---|
| IBT | | 2.93 | 2.93 | 2.02 | 2.73 | 4.09 | 2.91 | 2.34 | 2.86 | 2.67 | 2.34 | 2.32 | 4.16 | 3.35 | 3.20 | 3.12 | 3.63 | 2.88 |
|---|
| Income Tax Expense | | 0.68 | 0.70 | 0.42 | 0.60 | 0.86 | 0.59 | 0.35 | 0.53 | 0.44 | 0.66 | 0.70 | 1.43 | 1.16 | 1.13 | 1.09 | 1.13 | 0.85 |
|---|
| Net Income | | 2.31 | 2.29 | 1.97 | 13.22 | 3.23 | 2.30 | 1.97 | 2.31 | 2.20 | 1.52 | 1.64 | 2.71 | 2.15 | 2.00 | 1.97 | 2.48 | 2.16 |
| Net Income |
|
TTM |
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Interest Income | | 0.03 | 0.03 | 0.03 | 0.05 | 0.04 | 0.04 | 0.06 | 0.06 | 0.07 | 0.11 |
|---|
| Interest Expense | | 0.12 | 0.12 | 0.13 | 0.09 | 0.05 | 0.08 | 0.09 | 0.09 | 0.08 | 0.05 |
|---|
| Other Expense | | -0.09 | 0.16 | -0.17 | -0.23 | -0.01 | -0.11 | -0.34 | 0.00 | -0.19 | 0.13 |
|---|
| IBT | | 0.78 | 0.80 | 0.73 | 0.63 | 0.78 | 0.68 | 0.46 | 0.71 | 0.18 | 0.90 |
|---|
| Income Tax Expense | | 0.17 | 0.16 | 0.15 | 0.20 | 0.18 | 0.15 | 0.09 | 0.16 | 0.02 | 0.21 |
|---|
| Net Income | | 0.61 | 0.64 | 0.59 | 0.49 | 0.59 | 1.00 | 0.33 | 0.50 | 0.14 | 0.74 |
| 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 | $23.00 | $5.44 | $3.85 | $3.26 | $3.74 | $3.49 | $2.35 | $2.53 | $4.01 | $3.05 | $2.78 | $2.68 | $3.29 | $2.87 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $22.88 | $5.41 | $3.82 | $3.24 | $3.72 | $3.47 | $2.35 | $2.52 | $3.99 | $3.03 | $2.76 | $2.67 | $3.27 | $2.84 |
|---|
| Shares Outstanding | | 0.56 | 0.57 | 0.57 | 0.57 | 0.59 | 0.60 | 0.60 | 0.62 | 0.63 | 0.64 | 0.64 | 0.67 | 0.70 | 0.72 | 0.73 | 0.75 | 0.75 |
|---|
| Diluted Shares Outstanding | | 0.56 | 0.57 | 0.57 | 0.58 | 0.60 | 0.60 | 0.61 | 0.62 | 0.64 | 0.64 | 0.65 | 0.68 | 0.70 | 0.72 | 0.73 | 0.75 | 0.76 |
| Per Share Data |
|
TTM |
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| EPS | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $1.30 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $1.29 |
|---|
| Shares Outstanding | | 0.56 | 0.57 | 0.56 | 0.56 | 0.57 | 0.57 | 0.57 | 0.57 | 0.57 | 0.57 |
|---|
| Diluted Shares Outstanding | | 0.56 | 0.57 | 0.56 | 0.57 | 0.57 | 0.57 | 0.57 | 0.57 | 0.57 | 0.57 |
| Current Assets |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 2.30 | 1.54 | 3.59 | 8.05 | 1.80 | 2.35 | 3.32 | 1.49 | 1.09 | 3.06 | 3.18 | 3.05 | 3.15 | 3.28 | 2.37 | 2.05 | 1.59 |
|---|
| 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 | 0.00 |
|---|
| Total Cash & ST Investments | | 2.30 | 1.54 | 3.59 | 8.05 | 1.80 | 2.35 | 3.32 | 1.49 | 1.09 | 3.06 | 3.18 | 3.05 | 3.15 | 3.28 | 2.37 | 2.05 | 1.59 |
|---|
| Accounts Receivable | | 2.76 | 3.10 | 2.93 | 2.52 | 3.01 | 2.97 | 2.80 | 2.99 | 3.34 | 3.07 | 2.70 | 4.32 | 5.02 | 4.81 | 4.98 | 4.50 | 3.99 |
|---|
| Inventory | | 2.30 | 2.21 | 2.18 | 2.01 | 2.19 | 2.05 | 1.93 | 1.88 | 1.81 | 1.70 | 1.21 | 1.85 | 2.06 | 1.90 | 2.13 | 2.10 | 2.11 |
|---|
| Other Current Assets | | 1.46 | 1.73 | 1.50 | 1.24 | 1.50 | 1.06 | 0.76 | 0.78 | 0.37 | 0.35 | 0.67 | 0.83 | 0.64 | 1.02 | 0.65 | 0.69 | 0.68 |
|---|
| Total Current Assets | | 8.82 | 8.58 | 10.19 | 13.82 | 8.51 | 8.43 | 8.81 | 7.14 | 6.62 | 8.25 | 9.96 | 10.05 | 10.87 | 11.00 | 10.13 | 9.35 | 8.36 |
| Current Assets |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Cash And Equivalents | | 1.54 | 2.22 | 1.89 | 2.83 | 3.59 | 2.30 | 2.32 | 2.08 | 8.05 | 9.96 |
|---|
| Short Term Investments | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.13 |
|---|
| Total Cash & ST Investments | | 1.54 | 2.22 | 1.89 | 2.83 | 3.59 | 2.30 | 2.32 | 2.08 | 8.05 | 9.96 |
|---|
| Accounts Receivable | | 3.10 | 2.91 | 2.90 | 2.69 | 2.93 | 2.76 | 2.88 | 2.76 | 2.52 | 2.49 |
|---|
| Inventory | | 2.21 | 2.29 | 2.22 | 2.20 | 2.18 | 2.30 | 2.36 | 2.43 | 2.01 | 2.09 |
|---|
| Other Current Assets | | 1.73 | 1.66 | 1.62 | 1.47 | 1.50 | 1.46 | 1.46 | 1.40 | 1.24 | 1.23 |
|---|
| Total Current Assets | | 8.58 | 9.07 | 8.63 | 9.19 | 10.19 | 8.82 | 9.01 | 8.67 | 13.82 | 15.76 |
| Long-Term Assets |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 3.37 | 3.51 | 3.50 | 2.36 | 3.36 | 3.74 | 3.69 | 3.64 | 3.56 | 3.32 | 2.93 | 3.59 | 3.80 | 3.61 | 3.51 | 3.44 | 3.29 |
|---|
| Goodwill | | 17.94 | 18.19 | 18.07 | 14.48 | 14.66 | 7.72 | 6.73 | 6.54 | 6.46 | 5.32 | 3.91 | 6.65 | 7.18 | 7.51 | 8.03 | 8.77 | 8.66 |
|---|
| Intangible Assets | | 10.63 | 9.46 | 10.44 | 6.26 | 6.72 | 2.88 | 2.47 | 2.62 | 2.75 | 1.89 | 0.90 | 1.53 | 1.69 | 1.67 | 1.84 | 1.97 | 2.15 |
|---|
| Long-Term Investments | | 4.41 | 0.00 | 0.00 | 3.26 | 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 Long-Term Assets | | 0.36 | 2.14 | 1.99 | 5.82 | 2.42 | 1.95 | 1.19 | 0.57 | 1.00 | 0.81 | 4.04 | 0.28 | 0.64 | 0.93 | 0.32 | 0.34 | 2.54 |
|---|
| Total Long-Term Assets | | 36.77 | 33.38 | 34.05 | 28.93 | 27.17 | 16.28 | 14.08 | 13.36 | 13.77 | 11.34 | 11.78 | 12.04 | 13.31 | 13.71 | 13.69 | 14.52 | 14.48 |
|---|
| Total Assets | | 45.59 | 41.96 | 44.25 | 42.75 | 35.67 | 24.72 | 22.88 | 20.50 | 20.39 | 19.59 | 21.74 | 22.09 | 24.18 | 24.71 | 23.82 | 23.86 | 22.84 |
| Long-Term Assets |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Net Property, Plant & Equipment | | 3.51 | 2.79 | 2.76 | 2.74 | 3.50 | 2.69 | 3.38 | 3.34 | 2.36 | 2.27 |
|---|
| Goodwill | | 18.19 | 18.16 | 18.00 | 17.91 | 18.07 | 17.94 | 17.96 | 17.98 | 14.48 | 14.13 |
|---|
| Intangible Assets | | 9.46 | 9.67 | 9.82 | 10.03 | 10.44 | 10.63 | 10.98 | 11.27 | 6.26 | 6.15 |
|---|
| Long-Term Investments | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 2.91 | 3.19 | 3.25 | 3.26 | -0.10 |
|---|
| Other Long-Term Assets | | 2.14 | 2.83 | 2.77 | 2.74 | 1.99 | 2.61 | 1.86 | 1.91 | 5.82 | 5.87 |
|---|
| Total Long-Term Assets | | 33.38 | 33.45 | 33.35 | 33.42 | 34.05 | 36.77 | 37.43 | 37.85 | 28.93 | 28.41 |
|---|
| Total Assets | | 41.96 | 42.52 | 41.98 | 42.61 | 44.25 | 45.59 | 46.44 | 46.51 | 42.75 | 44.17 |
| Current Liabilities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 1.25 | 1.38 | 1.34 | 1.28 | 2.03 | 2.11 | 1.72 | 1.87 | 1.94 | 1.78 | 1.52 | 2.36 | 2.95 | 2.73 | 2.77 | 2.68 | 2.41 |
|---|
| Short-Term Debt | | 3.14 | 4.94 | 0.69 | 0.69 | 2.12 | 0.87 | 1.16 | 1.44 | 1.62 | 0.86 | 2.58 | 2.55 | 2.47 | 1.59 | 1.51 | 0.88 | 0.48 |
|---|
| Other Current Liabilities | | 2.11 | 2.45 | 2.67 | -0.59 | 3.63 | 3.27 | 2.91 | 2.66 | 2.60 | 0.06 | 1.60 | 2.89 | 3.04 | 3.31 | 2.86 | 2.91 | 2.96 |
|---|
| Current Liabilities | | 7.59 | 9.80 | 5.74 | 5.03 | 7.78 | 6.25 | 5.79 | 5.98 | 6.16 | 5.05 | 8.01 | 7.80 | 8.45 | 7.63 | 7.13 | 6.47 | 5.85 |
| Current Liabilities |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Accounts Payable | | 1.38 | 1.27 | 1.34 | 1.26 | 1.34 | 1.25 | 1.27 | 1.23 | 1.28 | 1.22 |
|---|
| Short-Term Debt | | 4.94 | 6.10 | 6.19 | 1.07 | 0.69 | 3.14 | 3.31 | 3.38 | 0.69 | 0.81 |
|---|
| Other Current Liabilities | | 2.45 | 2.23 | 2.06 | 3.63 | 2.67 | 1.88 | 1.76 | 1.74 | -0.59 | 1.92 |
|---|
| Current Liabilities | | 9.80 | 10.73 | 10.85 | 5.96 | 5.74 | 7.59 | 7.66 | 7.77 | 5.03 | 6.61 |
| Long-Term Liabilities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 7.11 | 8.82 | 7.67 | 8.01 | 8.26 | 5.79 | 6.33 | 4.28 | 3.14 | 3.79 | 4.06 | 4.29 | 3.56 | 4.06 | 3.79 | 4.32 | 4.59 |
|---|
| Capital Leases | | 0.51 | 0.00 | 0.51 | 0.40 | 0.35 | 0.41 | 0.37 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Def. Tax Liability | | 2.51 | 1.82 | 2.14 | 1.96 | 1.72 | 0.71 | 0.26 | 0.33 | 0.48 | 0.43 | 0.21 | 0.41 | 0.57 | 0.82 | 0.34 | 0.00 | 0.00 |
|---|
| Total Liabilities | | 18.90 | 21.67 | 16.74 | 16.15 | 19.36 | 14.79 | 14.44 | 12.22 | 11.40 | 10.82 | 14.13 | 13.96 | 14.01 | 13.99 | 13.38 | 13.31 | 12.89 |
| Long-Term Liabilities |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Long-Term Debt | | 8.82 | 8.77 | 8.66 | 6.56 | 7.67 | 7.62 | 8.13 | 8.10 | 8.01 | 8.00 |
|---|
| Capital Leases | | 0.00 | 0.64 | 0.64 | 0.00 | 0.51 | 0.51 | 0.51 | 0.62 | 0.40 | 0.51 |
|---|
| Def. Tax Liability | | 1.82 | 1.91 | 2.01 | 0.00 | 2.14 | 2.51 | 2.65 | 2.83 | 1.96 | 2.01 |
|---|
| Total Liabilities | | 21.67 | 22.63 | 22.71 | 16.23 | 16.74 | 18.90 | 19.66 | 19.96 | 16.15 | 17.76 |
| Total Common Equity |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 0.48 | 0.48 | 0.48 | 0.48 | 0.48 | 0.48 | 0.48 | 0.48 | 0.48 | 0.48 | 0.48 | 0.48 | 0.48 | 0.48 | 0.48 | 0.48 | 0.48 |
|---|
| Retained Earnings | | 40.14 | 40.60 | 40.83 | 40.07 | 28.05 | 26.05 | 24.96 | 24.20 | 23.07 | 22.00 | 21.72 | 21.31 | 19.87 | 18.93 | 18.11 | 17.31 | 15.87 |
|---|
| Comprehensive Income | | -1.24 | -0.82 | -0.87 | -1.25 | -1.49 | -0.87 | -1.58 | -1.72 | -1.02 | -1.02 | -2.00 | -1.62 | -0.58 | -0.19 | -0.73 | -0.56 | -0.43 |
|---|
| Total Common Equity | | 20.80 | 20.28 | 21.64 | 20.69 | 10.36 | 9.92 | 8.45 | 8.27 | 8.99 | 8.77 | 7.62 | 8.13 | 10.17 | 10.72 | 10.44 | 10.55 | 9.95 |
| Total Common Equity |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Common Stock | | 0.48 | 0.48 | 0.48 | 0.48 | 0.48 | 0.48 | 0.48 | 0.48 | 0.48 | 20.94 |
|---|
| Retained Earnings | | 40.60 | 40.27 | 39.98 | 41.11 | 40.83 | 40.14 | 40.11 | 39.91 | 40.07 | 39.62 |
|---|
| Comprehensive Income | | -0.82 | -0.85 | -1.15 | -1.34 | -0.87 | -1.24 | -1.10 | -1.09 | -1.25 | -1.07 |
|---|
| Total Common Equity | | 20.28 | 19.87 | 19.25 | 20.49 | 21.64 | 20.80 | 20.90 | 20.67 | 20.69 | 20.46 |
| Other |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 10.77 | 13.76 | 8.36 | 8.16 | 10.37 | 6.67 | 7.49 | 5.72 | 4.76 | 4.66 | 6.65 | 6.84 | 6.02 | 5.64 | 5.29 | 5.20 | 5.07 |
|---|
| Book Value | | 26.69 | 20.30 | 27.51 | 26.60 | 16.32 | 9.92 | 8.45 | 8.27 | 8.99 | 8.77 | 7.62 | 8.13 | 10.17 | 10.72 | 10.44 | 10.55 | 9.95 |
| Other |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Debt | | 0.02 | 0.02 | 0.02 | 5.89 | 5.87 | 5.89 | 5.88 | 5.88 | 5.91 | 5.95 |
|---|
| Book Value | | 20.28 | 19.87 | 19.25 | 20.49 | 21.64 | 20.80 | 20.90 | 20.67 | 20.69 | 20.46 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | 1.67 | 2.25 | 1.61 | 2.13 | 3.23 | 2.33 | 1.99 | 2.33 | 2.22 | 1.68 | 1.62 | 2.73 | 2.18 | 2.07 | 2.02 | 2.53 | 2.22 |
|---|
| Depreciation & Amortization | | 1.53 | 1.52 | 1.69 | 1.05 | 1.04 | 0.97 | 0.85 | 0.82 | 0.76 | 0.64 | 0.57 | 0.82 | 0.83 | 0.82 | 0.82 | 0.87 | 0.82 |
|---|
| Stock-Based Compensation | | 0.26 | 0.26 | 0.26 | 0.25 | 0.14 | 0.22 | 0.11 | 0.12 | 0.00 | 0.00 | 0.00 | -0.66 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Change Working Capital | | 0.00 | -0.01 | -0.15 | -0.19 | -0.52 | 0.20 | 0.15 | -0.15 | -0.08 | 0.16 | 0.09 | -0.14 | 0.11 | 0.04 | -0.34 | -0.30 | 0.31 |
|---|
| Change In Accounts Receivable | | -0.03 | -0.17 | -0.10 | -0.19 | 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 |
|---|
| Change In Accounts Payable | | -0.01 | 0.03 | -0.02 | -0.02 | 0.12 | 0.37 | -0.20 | -0.04 | 0.12 | 0.14 | -0.02 | -0.29 | 0.29 | 0.01 | 0.14 | 0.19 | 0.50 |
|---|
| Change In Inventories | | 0.07 | 0.00 | 0.12 | -0.16 | -0.47 | -0.13 | -0.01 | -0.09 | 0.02 | 0.03 | 0.06 | -0.02 | -0.13 | 0.08 | -0.05 | 0.01 | -0.16 |
|---|
| Other Non-cash Items | | 1.87 | -0.92 | -0.07 | -0.24 | -0.98 | -0.14 | -0.02 | 0.01 | -0.01 | -0.56 | 0.60 | 0.21 | 0.56 | 0.72 | 0.55 | 0.14 | -0.05 |
|---|
| Cash from Operations | | 1.61 | 0.00 | 0.00 | 0.64 | 2.92 | 3.58 | 3.08 | 3.01 | 2.89 | 1.91 | 2.88 | 2.53 | 3.69 | 3.65 | 3.05 | 3.23 | 3.29 |
| Cash Flow From Operating Activities |
|
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Net Income | | 0.61 | 0.64 | 0.58 | 0.43 | 0.59 | 0.53 | 0.37 | 0.55 | 0.16 | 0.70 |
|---|
| Depreciation & Amortization | | 0.36 | 0.38 | 0.37 | 0.38 | 0.38 | 0.43 | 0.42 | 0.42 | 0.42 | 0.27 |
|---|
| Stock-Based Compensation | | 0.06 | 0.07 | 0.07 | 0.06 | 0.07 | 0.06 | 0.06 | 0.07 | 0.07 | 0.05 |
|---|
| Change Working Capital | | -0.36 | 0.07 | 0.12 | -0.05 | -0.15 | 0.03 | 0.17 | -0.11 | -0.24 | 0.18 |
|---|
| Change In Accounts Receivable | | 0.12 | -0.19 | 0.04 | -0.18 | 0.16 | -0.14 | 0.08 | -0.13 | 0.09 | -0.08 |
|---|
| Change In Accounts Payable | | -0.03 | 0.10 | -0.03 | 0.02 | -0.05 | 0.05 | -0.02 | 0.04 | -0.09 | 0.05 |
|---|
| Change In Inventories | | -0.14 | 0.09 | -0.02 | 0.02 | -0.09 | 0.16 | 0.01 | 0.05 | -0.10 | 0.10 |
|---|
| Other Non-cash Items | | 0.04 | -0.14 | -0.08 | -0.58 | -0.11 | 0.05 | 0.08 | -0.19 | 0.00 | 0.09 |
|---|
| Cash from Operations | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.64 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -0.42 | -0.43 | -0.42 | -0.36 | -0.53 | -0.58 | -0.54 | -0.59 | -0.62 | -0.48 | -0.45 | -0.69 | -0.77 | -0.68 | -0.67 | -0.65 | -0.52 |
|---|
| Acquisitions | | -8.98 | 0.00 | -8.34 | -0.71 | -4.66 | -1.58 | -0.13 | -0.46 | -2.00 | -2.95 | -0.13 | 1.49 | -0.25 | -0.02 | -0.06 | -0.13 | -2.00 |
|---|
| Investments | | 0.00 | 0.00 | 0.00 | 0.36 | 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 | 0.08 | 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 |
|---|
| Other Investing Activities | | 0.15 | 0.00 | 0.00 | 12.94 | -0.14 | 0.04 | -0.08 | -0.13 | -0.10 | 4.94 | -0.05 | -0.21 | -0.15 | -0.10 | -0.08 | -0.07 | 0.00 |
|---|
| Cash from Investing | | -9.25 | 0.00 | 0.00 | 12.42 | -5.33 | -2.12 | -0.74 | -1.17 | -2.72 | 1.51 | -0.63 | 0.59 | -1.16 | -0.79 | -0.81 | -0.85 | -2.52 |
| Cash Flow From Investing Activities |
|
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Capital Expenditure | | -0.10 | -0.17 | -0.09 | -0.09 | -0.08 | -0.17 | -0.09 | -0.08 | -0.08 | -0.17 |
|---|
| Acquisitions | | 0.00 | 0.00 | -0.07 | 0.00 | -0.04 | 0.00 | 0.00 | 0.08 | -8.34 | -0.72 |
|---|
| 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 | 0.20 |
|---|
| Cash from Investing | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.69 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -3.49 | 0.00 | 0.00 | -3.24 | -1.69 | -0.88 | -1.64 | -0.66 | -0.24 | -0.25 | -1.46 | -0.50 | -0.33 | -0.52 | -0.26 | -0.06 | -0.68 |
|---|
| Debt Issued | | 5.95 | 5.40 | 0.20 | 1.03 | 5.40 | 0.06 | 3.40 | 1.62 | 0.35 | -1.74 | 1.27 | 1.32 | 0.71 | 0.87 | 0.35 | 0.19 | 5.75 |
|---|
| Issuance of Common Stock | | -2.65 | 0.00 | 0.00 | 0.00 | 0.00 | 0.07 | 3.28 | 1.69 | 0.34 | -1.73 | 1.26 | 1.35 | 0.62 | 0.87 | 0.35 | 0.19 | 1.00 |
|---|
| Repurchase of Common Stock | | -0.48 | -1.24 | -0.64 | -2.21 | -0.50 | -0.50 | -0.94 | -1.25 | -1.00 | -0.40 | -0.60 | -2.50 | -1.05 | -1.11 | -0.80 | -0.94 | -0.10 |
|---|
| Dividends Paid | | -1.20 | 0.00 | 0.00 | -1.20 | -1.22 | -1.21 | -1.21 | -1.21 | -1.23 | -1.24 | -1.23 | -1.27 | -1.21 | -1.18 | -1.17 | -1.04 | -1.01 |
|---|
| Other Financing Activities | | 7.79 | 0.00 | 0.00 | -0.17 | 5.46 | 0.10 | 0.00 | 0.04 | 0.04 | 0.03 | -0.02 | -0.02 | -0.60 | 0.01 | -0.02 | -0.04 | 0.07 |
|---|
| Cash from Financing | | 0.06 | 0.00 | 0.00 | -6.82 | 2.05 | -2.42 | -0.51 | -1.39 | -2.09 | -3.59 | -2.05 | -2.95 | -2.56 | -1.93 | -1.90 | -1.89 | -0.73 |
| Cash Flow From Financing Activities |
|
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Debt Repaid | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.10 |
|---|
| Debt Issued | | 13.76 | -1.11 | 0.02 | 7.23 | -0.73 | -2.41 | -0.67 | -0.05 | 3.32 | -0.05 |
|---|
| 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 | | -0.25 | -0.10 | -0.03 | -0.22 | -0.90 | -0.28 | -0.06 | -0.06 | -0.25 | -0.11 |
|---|
| Dividends Paid | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.30 |
|---|
| Other Financing Activities | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.01 |
|---|
| Cash from Financing | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.52 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | -7.66 | -2.04 | -4.46 | 6.25 | -0.55 | -0.96 | 1.82 | 0.40 | -1.97 | -0.12 | 0.13 | -0.10 | -0.13 | 0.91 | 0.32 | 0.46 | 0.03 |
|---|
| Closing Cash Balance | | 2.30 | 1.54 | 3.59 | 8.05 | 1.80 | 2.35 | 3.32 | 1.49 | 1.09 | 3.06 | 3.18 | 3.05 | 3.15 | 3.28 | 2.37 | 2.05 | 1.59 |
| Cash position |
|
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Net Change in Cash | | 0.20 | -0.68 | 0.33 | -0.95 | -0.75 | 1.29 | -0.02 | 0.24 | -5.98 | -1.91 |
|---|
| Closing Cash Balance | | 1.75 | 1.54 | 2.22 | 1.89 | 2.83 | 3.59 | 2.30 | 2.32 | 2.08 | 8.05 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | 1.19 | 2.67 | 2.91 | 0.27 | 2.39 | 2.99 | 2.55 | 2.41 | 2.28 | 1.44 | 2.43 | 1.84 | 2.93 | 2.97 | 2.39 | 2.59 | 2.77 |
|---|
| Real Free Cash Flow | | 0.93 | 2.40 | 2.65 | 0.02 | 2.25 | 2.77 | 2.44 | 2.29 | 2.28 | 1.44 | 2.43 | 2.51 | 2.93 | 2.97 | 2.39 | 2.59 | 2.77 |
| Free Cash Flow |
|
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Free Cash Flow | | 0.60 | 0.84 | 0.98 | 0.15 | 0.69 | 0.92 | 1.00 | 0.66 | 0.34 | -0.81 |
|---|
| Real Free Cash Flow | | 0.55 | 0.78 | 0.91 | 0.10 | 0.63 | 0.86 | 0.94 | 0.59 | 0.26 | -0.86 |