ETN
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 | | 27.45 | 27.45 | 24.88 | 23.20 | 20.75 | 19.63 | 17.86 | 21.39 | 21.61 | 20.40 | 19.75 | 20.86 | 22.55 | 22.05 | 16.31 | 16.05 | 13.72 |
|---|
| Cost of Revenues | | 17.13 | 17.13 | 15.38 | 14.76 | 13.87 | 13.29 | 12.41 | 14.34 | 14.51 | 13.76 | 13.40 | 14.29 | 15.65 | 15.37 | 11.45 | 11.26 | 9.63 |
|---|
| Gross Profit | | 10.32 | 10.32 | 9.50 | 8.43 | 6.89 | 6.34 | 5.45 | 7.05 | 7.10 | 6.65 | 6.35 | 6.56 | 6.91 | 6.68 | 4.86 | 4.79 | 4.08 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 7.06 | 6.99 | 7.03 | 6.38 | 6.24 | 6.35 | 6.35 | 5.94 | 5.97 | 5.88 |
|---|
| Cost of Revenues | | 4.46 | 4.31 | 4.43 | 3.93 | 3.81 | 3.90 | 3.94 | 3.73 | 3.63 | 3.68 |
|---|
| Gross Profit | | 2.60 | 2.68 | 2.60 | 2.45 | 2.43 | 2.44 | 2.41 | 2.22 | 2.34 | 2.20 |
| 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 | 0.75 | 0.67 | 0.62 | 0.55 | 0.61 | 0.58 | 0.58 | 0.59 | 0.63 | 0.65 | 0.64 | 0.44 | 0.42 | 0.43 |
|---|
| Selling General & Admin Expenses | | 0.00 | 0.00 | 0.00 | 3.80 | 3.23 | 3.26 | 3.08 | 3.58 | 3.55 | 3.57 | 3.51 | 3.60 | 3.81 | 3.89 | 2.89 | 2.74 | 2.49 |
|---|
| Depreciation & Amortization | | 1.01 | 0.75 | 0.92 | 0.93 | 0.95 | 0.92 | 0.81 | 0.88 | 0.90 | 0.91 | 0.93 | 0.93 | 0.98 | 1.00 | 0.60 | 0.56 | 0.55 |
|---|
| Total Operating Expenses | | 5.08 | 5.08 | 4.63 | 4.44 | 3.89 | 3.87 | 3.63 | 4.19 | 4.13 | 4.15 | 4.09 | 4.22 | 4.46 | 4.53 | 3.33 | 3.16 | 2.91 |
|---|
| Operating Income | | 5.23 | 5.23 | 4.87 | 3.89 | 2.08 | 1.50 | 0.86 | 1.94 | 2.97 | 2.50 | 2.25 | 2.34 | 2.45 | 2.15 | 1.53 | 1.63 | 1.17 |
| 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 | 0.20 | 0.19 |
|---|
| Selling General & Admin Expenses | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.96 | 0.95 |
|---|
| Depreciation & Amortization | | 0.26 | 0.26 | 0.26 | 0.23 | 0.23 | 0.23 | 0.23 | 0.23 | 0.23 | 0.23 |
|---|
| Total Operating Expenses | | 1.21 | 1.31 | 1.34 | 1.22 | 1.12 | 1.19 | 1.19 | 1.13 | 1.26 | 1.14 |
|---|
| Operating Income | | 1.38 | 1.37 | 1.26 | 1.23 | 1.31 | 1.26 | 1.22 | 1.08 | 1.08 | 1.08 |
| 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 | | 0.26 | 0.26 | 0.14 | 0.15 | 0.14 | 0.14 | 0.15 | 0.24 | 0.27 | 0.25 | 0.23 | 0.23 | 0.23 | 0.27 | 0.21 | 0.00 | 0.00 |
|---|
| Other Expense | | -0.29 | -0.30 | -0.30 | -0.06 | 0.83 | 1.40 | 0.88 | 0.65 | -0.27 | 1.12 | 0.11 | 0.04 | -0.46 | 0.01 | -0.07 | 0.04 | 0.00 |
|---|
| IBT | | 4.94 | 4.93 | 4.57 | 3.83 | 2.91 | 2.90 | 1.75 | 2.59 | 2.42 | 3.37 | 2.13 | 2.15 | 1.76 | 1.88 | 1.25 | 1.55 | 1.04 |
|---|
| Income Tax Expense | | 0.85 | 0.84 | 0.77 | 0.60 | 0.45 | 0.75 | 0.33 | 0.38 | 0.28 | 0.38 | 0.20 | 0.16 | -0.04 | 0.01 | 0.03 | 0.20 | 0.10 |
|---|
| Net Income | | 4.09 | 4.09 | 3.79 | 3.22 | 2.46 | 2.14 | 1.41 | 2.21 | 2.15 | 2.99 | 1.92 | 1.98 | 1.79 | 1.86 | 1.22 | 1.35 | 0.93 |
| 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 | 0.05 |
|---|
| Interest Expense | | 0.07 | 0.07 | 0.07 | 0.06 | 0.05 | 0.03 | 0.01 | 0.06 | 0.03 | 0.03 |
|---|
| Other Expense | | -0.07 | -0.09 | -0.07 | -0.05 | -0.14 | -0.06 | -0.02 | -0.08 | 0.01 | 0.02 |
|---|
| IBT | | 1.30 | 1.28 | 1.19 | 1.18 | 1.17 | 1.20 | 1.20 | 1.00 | 1.09 | 1.08 |
|---|
| Income Tax Expense | | 0.17 | 0.26 | 0.20 | 0.21 | 0.20 | 0.19 | 0.20 | 0.18 | 0.14 | 0.19 |
|---|
| Net Income | | 1.13 | 1.01 | 0.98 | 0.96 | 0.97 | 1.01 | 0.99 | 0.82 | 0.95 | 0.89 |
| 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 | $8.06 | $6.17 | $5.38 | $3.51 | $5.28 | $4.94 | $6.71 | $4.21 | $4.23 | $3.78 | $3.93 | $3.54 | $3.98 | $2.76 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $8.02 | $6.14 | $5.34 | $3.49 | $5.25 | $4.91 | $6.68 | $4.20 | $4.22 | $3.76 | $3.90 | $3.46 | $3.93 | $2.73 |
|---|
| Shares Outstanding | | 0.39 | 0.39 | 0.40 | 0.40 | 0.40 | 0.40 | 0.40 | 0.42 | 0.43 | 0.44 | 0.46 | 0.47 | 0.47 | 0.47 | 0.35 | 0.34 | 0.34 |
|---|
| Diluted Shares Outstanding | | 0.39 | 0.39 | 0.40 | 0.40 | 0.40 | 0.40 | 0.40 | 0.42 | 0.44 | 0.45 | 0.46 | 0.47 | 0.48 | 0.48 | 0.35 | 0.34 | 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 | $2.37 | $2.23 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $2.35 | $2.22 |
|---|
| Shares Outstanding | | 0.39 | 0.39 | 0.39 | 0.39 | 0.39 | 0.40 | 0.40 | 0.40 | 0.40 | 0.40 |
|---|
| Diluted Shares Outstanding | | 0.39 | 0.39 | 0.39 | 0.39 | 0.40 | 0.40 | 0.40 | 0.40 | 0.40 | 0.40 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 0.54 | 0.56 | 0.49 | 0.29 | 0.30 | 0.44 | 0.37 | 0.28 | 0.56 | 0.54 | 0.27 | 0.78 | 0.92 | 0.58 | 0.39 | 0.33 |
|---|
| Short Term Investments | | 2.24 | 1.53 | 2.12 | 0.26 | 0.27 | 0.66 | 0.22 | 0.16 | 0.53 | 0.20 | 0.18 | 0.25 | 0.79 | 0.53 | 0.70 | 0.84 |
|---|
| Total Cash & ST Investments | | 2.78 | 2.08 | 2.61 | 0.56 | 0.57 | 1.10 | 0.59 | 0.44 | 1.10 | 0.75 | 0.45 | 1.03 | 1.71 | 1.10 | 1.08 | 1.17 |
|---|
| Accounts Receivable | | 5.19 | 4.62 | 4.76 | 4.08 | 3.30 | 2.90 | 3.44 | 3.86 | 3.94 | 3.56 | 3.48 | 3.67 | 3.65 | 3.51 | 2.44 | 2.24 |
|---|
| Inventory | | 3.96 | 4.23 | 3.74 | 3.43 | 2.97 | 2.11 | 2.81 | 2.79 | 2.62 | 2.25 | 2.32 | 2.43 | 2.38 | 2.34 | 1.70 | 1.56 |
|---|
| Other Current Assets | | 0.72 | 0.88 | 0.56 | 0.70 | 0.68 | 3.06 | 1.90 | 0.51 | 0.68 | 0.38 | 0.37 | 0.98 | 0.99 | 0.88 | 0.60 | 0.53 |
|---|
| Total Current Assets | | 12.65 | 11.80 | 11.68 | 8.76 | 7.51 | 9.18 | 8.73 | 7.59 | 8.31 | 6.94 | 6.62 | 8.10 | 8.73 | 7.82 | 5.83 | 5.51 |
| 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 | | 0.33 | 0.40 | 1.78 | 0.56 | 0.47 | 0.54 | 0.47 | 0.49 | 0.35 | 0.35 |
|---|
| Short Term Investments | | 0.24 | 0.19 | 0.16 | 1.53 | 1.52 | 2.24 | 1.97 | 2.12 | 1.56 | 0.98 |
|---|
| Total Cash & ST Investments | | 0.57 | 0.58 | 1.94 | 2.08 | 1.99 | 2.78 | 2.44 | 2.61 | 1.91 | 1.33 |
|---|
| Accounts Receivable | | 5.56 | 5.49 | 5.09 | 4.62 | 4.89 | 4.86 | 4.67 | 4.76 | 4.46 | 4.40 |
|---|
| Inventory | | 4.61 | 4.58 | 4.39 | 4.23 | 4.18 | 3.96 | 3.87 | 3.74 | 3.71 | 3.67 |
|---|
| Other Current Assets | | 1.40 | 1.25 | 1.01 | 0.88 | 1.09 | 1.05 | 0.87 | 1.10 | 0.90 | 0.90 |
|---|
| Total Current Assets | | 12.13 | 11.90 | 12.43 | 11.80 | 12.15 | 12.65 | 11.85 | 11.68 | 10.98 | 10.30 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 4.39 | 4.54 | 4.18 | 3.72 | 3.51 | 3.39 | 3.93 | 3.47 | 3.50 | 3.44 | 3.57 | 3.75 | 3.83 | 3.82 | 2.60 | 2.48 |
|---|
| Goodwill | | 14.85 | 14.71 | 14.98 | 14.80 | 14.75 | 12.90 | 13.46 | 13.33 | 13.57 | 13.20 | 13.48 | 13.89 | 14.50 | 14.21 | 5.54 | 5.45 |
|---|
| Intangible Assets | | 4.88 | 4.66 | 5.09 | 5.49 | 5.86 | 4.18 | 4.64 | 4.85 | 5.27 | 5.51 | 6.01 | 6.56 | 7.19 | 7.47 | 2.19 | 2.27 |
|---|
| Long-Term Investments | | 0.00 | 0.87 | 0.86 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.54 |
|---|
| Other Long-Term Assets | | 2.11 | 1.19 | 1.19 | 1.94 | 2.01 | 1.75 | 1.68 | 1.57 | 1.70 | 0.96 | 1.00 | 1.00 | 1.01 | 1.70 | 0.58 | 0.54 |
|---|
| Total Long-Term Assets | | 26.73 | 26.58 | 26.76 | 26.27 | 26.52 | 22.65 | 24.08 | 23.50 | 24.29 | 23.48 | 24.42 | 25.43 | 26.76 | 28.46 | 12.05 | 11.75 |
|---|
| Total Assets | | 39.38 | 38.38 | 38.43 | 35.03 | 34.03 | 31.82 | 32.81 | 31.09 | 32.60 | 30.42 | 31.03 | 33.53 | 35.49 | 36.28 | 17.87 | 17.25 |
| 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 | | 4.76 | 4.74 | 4.58 | 4.54 | 4.53 | 4.39 | 4.28 | 4.18 | 3.94 | 3.86 |
|---|
| Goodwill | | 15.81 | 15.79 | 14.85 | 14.71 | 15.04 | 14.85 | 14.88 | 14.98 | 14.78 | 14.91 |
|---|
| Intangible Assets | | 5.14 | 5.23 | 4.59 | 4.66 | 4.81 | 4.88 | 4.98 | 5.09 | 5.16 | 5.29 |
|---|
| Long-Term Investments | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.86 | 0.00 | 0.00 |
|---|
| Other Long-Term Assets | | 2.25 | 2.23 | 2.15 | 2.07 | 2.15 | 2.11 | 2.07 | 1.19 | 2.07 | 2.05 |
|---|
| Total Long-Term Assets | | 28.52 | 28.61 | 26.77 | 26.58 | 27.08 | 26.73 | 26.68 | 26.76 | 26.31 | 26.47 |
|---|
| Total Assets | | 40.65 | 40.51 | 39.21 | 38.38 | 39.24 | 39.38 | 38.54 | 38.43 | 37.29 | 36.77 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 3.50 | 3.68 | 3.37 | 3.08 | 2.80 | 1.99 | 2.11 | 2.13 | 2.17 | 1.72 | 1.76 | 1.94 | 1.96 | 1.88 | 1.49 | 1.41 |
|---|
| Short-Term Debt | | 1.28 | 0.67 | 1.03 | 0.33 | 1.75 | 1.05 | 0.50 | 0.75 | 0.58 | 1.57 | 0.67 | 1.01 | 0.58 | 1.07 | 0.41 | 0.08 |
|---|
| Other Current Liabilities | | 2.70 | 3.51 | 3.36 | 2.63 | 2.17 | 2.54 | 2.07 | 1.81 | 1.85 | 1.82 | 1.83 | 1.99 | 1.91 | 2.06 | 1.32 | 1.28 |
|---|
| Current Liabilities | | 8.12 | 7.86 | 7.75 | 6.38 | 7.21 | 5.93 | 5.13 | 5.15 | 5.05 | 5.49 | 4.63 | 5.36 | 4.91 | 5.47 | 3.64 | 3.23 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 3.83 | 3.76 | 3.65 | 3.68 | 3.61 | 3.50 | 3.40 | 3.37 | 3.26 | 3.19 |
|---|
| Short-Term Debt | | 1.90 | 2.25 | 2.47 | 0.67 | 0.72 | 1.28 | 1.00 | 1.31 | 1.00 | 0.50 |
|---|
| Other Current Liabilities | | 3.75 | 3.59 | 3.40 | 3.51 | 3.62 | 3.34 | 3.22 | 3.07 | 3.31 | 3.04 |
|---|
| Current Liabilities | | 9.47 | 9.59 | 9.52 | 7.86 | 7.94 | 8.12 | 7.61 | 7.75 | 7.56 | 6.73 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 8.56 | 9.15 | 8.78 | 8.78 | 7.17 | 7.34 | 8.15 | 6.77 | 7.17 | 6.71 | 7.78 | 8.02 | 8.97 | 9.76 | 3.37 | 3.38 |
|---|
| Capital Leases | | 0.66 | 0.67 | 0.56 | 0.46 | 0.34 | 0.33 | 0.33 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Def. Tax Liability | | 0.43 | 0.28 | 0.40 | 0.53 | 0.56 | 0.28 | 0.40 | 0.35 | 0.54 | 0.32 | 0.39 | 0.90 | 1.32 | 2.34 | 0.44 | 1.06 |
|---|
| Total Liabilities | | 20.13 | 19.85 | 19.36 | 17.95 | 17.58 | 16.85 | 16.67 | 14.95 | 15.31 | 15.48 | 15.80 | 17.69 | 18.63 | 21.13 | 10.38 | 9.85 |
| 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 | | 9.32 | 9.34 | 8.28 | 9.15 | 9.36 | 9.21 | 8.79 | 8.76 | 8.64 | 9.29 |
|---|
| Capital Leases | | 0.57 | 0.59 | 0.67 | 0.67 | 0.68 | 0.66 | 0.60 | 0.56 | 0.49 | 0.48 |
|---|
| Def. Tax Liability | | 0.29 | 0.28 | 0.27 | 0.28 | 0.39 | 0.43 | 0.42 | 0.40 | 0.46 | 0.53 |
|---|
| Total Liabilities | | 21.77 | 21.86 | 20.66 | 19.85 | 20.07 | 20.13 | 19.21 | 19.36 | 18.87 | 18.78 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.17 | 0.17 |
|---|
| Retained Earnings | | 10.62 | 10.10 | 10.31 | 8.47 | 7.59 | 6.79 | 8.17 | 8.16 | 8.67 | 7.50 | 7.35 | 7.08 | 6.87 | 5.81 | 5.10 | 4.45 |
|---|
| Comprehensive Income | | -4.07 | -4.34 | -3.91 | -3.95 | -3.63 | -4.20 | -4.29 | -4.15 | -3.40 | -4.45 | -3.86 | -2.90 | -1.56 | -1.96 | -1.96 | -1.35 |
|---|
| Total Common Equity | | 19.22 | 18.49 | 19.04 | 17.04 | 16.41 | 14.93 | 16.08 | 16.11 | 17.25 | 14.90 | 15.19 | 15.79 | 16.79 | 15.11 | 7.47 | 7.36 |
| 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 | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Retained Earnings | | 10.17 | 9.92 | 10.04 | 10.10 | 10.37 | 10.62 | 10.61 | 10.31 | 9.70 | 9.16 |
|---|
| Comprehensive Income | | -4.14 | -4.10 | -4.25 | -4.34 | -3.95 | -4.07 | -3.95 | -3.91 | -3.93 | -3.76 |
|---|
| Total Common Equity | | 18.89 | 18.65 | 18.51 | 18.49 | 19.12 | 19.22 | 19.29 | 19.04 | 18.38 | 17.95 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 10.49 | 9.82 | 9.80 | 9.11 | 8.92 | 8.38 | 8.65 | 7.52 | 7.75 | 8.28 | 8.45 | 9.03 | 9.55 | 10.83 | 3.77 | 3.46 |
|---|
| Book Value | | 19.25 | 18.53 | 19.07 | 17.08 | 16.45 | 14.97 | 16.13 | 16.14 | 17.29 | 14.94 | 15.23 | 15.84 | 16.86 | 15.16 | 7.49 | 7.40 |
| Other |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Total Debt | | 0.04 | 0.04 | 0.04 | 0.04 | 0.05 | 0.04 | 0.03 | 0.03 | 0.04 | 0.04 |
|---|
| Book Value | | 18.89 | 18.65 | 18.51 | 18.49 | 19.12 | 19.22 | 19.29 | 19.04 | 18.38 | 17.95 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | 3.65 | 4.09 | 3.80 | 3.22 | 2.47 | 2.15 | 1.42 | 2.21 | 2.15 | 2.99 | 1.93 | 1.98 | 1.80 | 1.87 | 1.22 | 1.35 | 0.94 |
|---|
| Depreciation & Amortization | | 0.91 | 1.01 | 0.92 | 0.93 | 0.95 | 0.92 | 0.81 | 0.88 | 0.90 | 0.91 | 0.93 | 0.93 | 0.98 | 1.00 | 0.60 | 0.56 | 0.55 |
|---|
| Stock-Based Compensation | | 0.10 | -0.05 | 0.00 | 0.00 | -0.02 | -0.14 | 0.12 | 0.22 | 0.02 | 0.06 | 0.00 | 0.00 | -0.02 | -0.03 | -0.02 | -0.43 | -0.22 |
|---|
| Change Working Capital | | -0.31 | 0.00 | -0.22 | -0.23 | -0.69 | -0.31 | 0.64 | 0.06 | -0.14 | -0.19 | -0.18 | -0.24 | -0.33 | -0.32 | 0.06 | -0.17 | -0.20 |
|---|
| Change In Accounts Receivable | | -0.34 | -0.42 | -0.07 | -0.34 | -0.74 | -0.27 | 0.22 | 0.20 | -0.12 | -0.23 | -0.17 | 0.01 | -0.21 | -0.23 | 0.11 | -0.22 | -0.31 |
|---|
| Change In Accounts Payable | | 0.26 | 0.33 | 0.40 | 0.26 | 0.33 | 0.83 | 0.08 | 0.15 | 0.02 | 0.39 | -0.05 | -0.12 | 0.05 | 0.09 | -0.22 | 0.09 | 0.32 |
|---|
| Change In Inventories | | -0.28 | -0.26 | -0.57 | -0.28 | -0.49 | -0.63 | 0.37 | -0.06 | -0.24 | -0.20 | 0.03 | -0.02 | -0.15 | -0.09 | 0.17 | -0.11 | -0.22 |
|---|
| Other Non-cash Items | | 0.08 | -0.62 | -0.02 | -0.11 | -0.05 | -0.34 | 0.05 | 0.14 | -0.16 | -0.90 | -0.04 | -0.19 | -0.17 | 0.08 | -0.04 | 0.05 | 0.19 |
|---|
| Cash from Operations | | 3.86 | 0.00 | 0.00 | 3.62 | 2.53 | 2.16 | 2.94 | 3.45 | 2.66 | 2.67 | 2.55 | 2.37 | 1.88 | 2.29 | 1.66 | 1.25 | 1.28 |
| 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 | | 1.13 | 1.01 | 0.98 | 0.97 | 0.97 | 1.01 | 0.99 | 0.82 | 0.95 | 0.89 |
|---|
| Depreciation & Amortization | | 0.26 | 0.26 | 0.26 | 0.23 | 0.23 | 0.24 | 0.23 | 0.23 | 0.23 | 0.23 |
|---|
| Stock-Based Compensation | | -0.05 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.10 | 0.00 |
|---|
| Change Working Capital | | -0.15 | 0.15 | 0.91 | -0.91 | 0.44 | 0.13 | -0.26 | -0.52 | 0.27 | 0.19 |
|---|
| Change In Accounts Receivable | | -0.48 | 0.06 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.34 | 0.00 |
|---|
| Change In Accounts Payable | | 0.33 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.26 | 0.00 |
|---|
| Change In Inventories | | -0.26 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.28 | 0.00 |
|---|
| Other Non-cash Items | | 0.80 | -0.02 | -1.34 | -0.07 | 0.02 | 0.03 | 0.01 | -0.08 | -0.26 | -0.07 |
|---|
| Cash from Operations | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 1.30 | 1.14 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -0.84 | 0.00 | -0.81 | -0.76 | -0.60 | -0.58 | -0.39 | -0.59 | -0.57 | -0.52 | -0.50 | -0.51 | -0.63 | -0.61 | -0.59 | -0.57 | -0.39 |
|---|
| Acquisitions | | 0.05 | -1.49 | -0.09 | 0.00 | -0.62 | -1.50 | 1.21 | -1.22 | 0.00 | 0.61 | 0.00 | -0.07 | 0.28 | 0.77 | -6.94 | -0.33 | -0.22 |
|---|
| Investments | | -1.19 | 1.34 | 0.00 | -1.86 | -0.02 | 0.38 | -0.44 | -0.07 | 0.36 | -0.30 | -0.04 | 0.04 | 0.52 | -0.29 | 0.60 | 0.00 | 0.00 |
|---|
| Sales of Investment | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.38 | 0.44 | 0.07 | 0.00 | 0.52 | 0.50 | 0.51 | 0.63 | 0.61 | 0.59 | 0.00 | 0.00 |
|---|
| Other Investing Activities | | 0.07 | 0.00 | 0.00 | 0.04 | 0.04 | 0.31 | -0.42 | -0.06 | -0.19 | -0.53 | -0.49 | -0.54 | -0.66 | -0.68 | -0.64 | 0.09 | -0.40 |
|---|
| Cash from Investing | | -2.06 | 0.00 | 0.00 | -2.58 | -1.20 | -1.76 | 0.40 | -1.87 | -0.40 | -0.22 | -0.53 | -0.58 | 0.14 | -0.20 | -6.97 | -0.80 | -1.01 |
| 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 | | 0.18 | -0.18 | 0.15 | -0.15 | -0.26 | -0.18 | -0.19 | -0.18 | -0.24 | -0.23 |
|---|
| Acquisitions | | 0.01 | -0.05 | -1.44 | -0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.02 | 0.00 |
|---|
| Investments | | 1.34 | -1.34 | 1.34 | 0.00 | 0.00 | 0.11 | 0.00 | 0.00 | -0.56 | -0.59 |
|---|
| Sales of Investment | | -1.29 | 1.29 | -1.37 | 1.37 | 0.00 | 0.59 | -0.16 | 0.16 | -0.06 | 0.02 |
|---|
| Other Investing Activities | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.05 | 0.04 |
|---|
| Cash from Investing | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.79 | -0.75 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -0.80 | 0.00 | 0.00 | 0.49 | -2.01 | -1.01 | -0.50 | -0.51 | -0.57 | -1.55 | -0.65 | -1.03 | -0.58 | -1.10 | -1.32 | -0.07 | -0.10 |
|---|
| Debt Issued | | 1.51 | 9.82 | 0.02 | 1.18 | 2.21 | 1.55 | 0.24 | 1.64 | 0.34 | 1.03 | 0.48 | 0.44 | 0.07 | -0.19 | 8.38 | 0.38 | 3.56 |
|---|
| Issuance of Common Stock | | 0.08 | 0.00 | 0.00 | 0.08 | 0.00 | 1.88 | 0.07 | 1.30 | 0.44 | 1.07 | 0.71 | 0.48 | 0.00 | 0.00 | 0.00 | 0.44 | 0.00 |
|---|
| Repurchase of Common Stock | | -0.82 | -1.86 | -2.49 | -0.05 | -0.29 | -0.12 | -1.61 | -1.03 | -1.27 | -0.85 | -0.73 | -0.68 | 0.00 | 0.00 | 0.00 | -0.34 | 0.00 |
|---|
| Dividends Paid | | -1.44 | 0.00 | 0.00 | -1.38 | -1.30 | -1.22 | -1.18 | -1.20 | -1.15 | -1.07 | -1.04 | -1.03 | -0.93 | -0.80 | -0.51 | -0.46 | -0.36 |
|---|
| Other Financing Activities | | -0.08 | 0.00 | 0.00 | 0.02 | 2.26 | -0.06 | -0.04 | -0.06 | -0.03 | -0.04 | -0.01 | -0.01 | -0.62 | 0.16 | 7.32 | 0.05 | 0.20 |
|---|
| Cash from Financing | | -1.60 | 0.00 | 0.00 | -0.87 | -1.34 | -0.54 | -3.26 | -1.49 | -2.58 | -2.44 | -1.72 | -2.27 | -2.13 | -1.74 | 5.48 | -0.38 | -0.26 |
| 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 | -0.02 | -0.08 |
|---|
| Debt Issued | | 11.22 | -0.36 | 0.83 | 0.93 | -0.26 | -0.42 | 0.71 | -0.15 | 0.33 | -0.07 |
|---|
| Issuance of Common Stock | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.03 |
|---|
| Repurchase of Common Stock | | 1.64 | -0.36 | -0.69 | -0.62 | -0.88 | -0.88 | -0.60 | -0.14 | -0.08 | 0.00 |
|---|
| Dividends Paid | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.34 | -0.34 |
|---|
| Other Financing Activities | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.03 |
|---|
| Cash from Financing | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.36 | -0.39 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | 0.19 | 0.20 | 0.07 | 0.19 | 0.00 | -0.14 | 0.07 | 0.09 | -0.28 | 0.02 | 0.28 | -0.51 | -0.13 | 0.34 | 0.19 | 0.05 | -0.01 |
|---|
| Closing Cash Balance | | 0.54 | 0.75 | 0.56 | 0.49 | 0.29 | 0.30 | 0.44 | 0.37 | 0.28 | 0.56 | 0.54 | 0.27 | 0.78 | 0.92 | 0.58 | 0.39 | 0.33 |
| 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 | | 0.43 | -0.07 | -1.38 | 1.22 | 0.08 | -0.07 | 0.07 | -0.02 | 0.14 | -0.01 |
|---|
| Closing Cash Balance | | 0.75 | 0.33 | 0.40 | 1.78 | 0.56 | 0.47 | 0.54 | 0.47 | 0.49 | 0.35 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | 3.02 | 4.47 | 3.52 | 2.87 | 1.94 | 1.59 | 2.56 | 2.86 | 2.09 | 2.15 | 2.06 | 1.87 | 1.25 | 1.67 | 1.07 | 0.68 | 0.89 |
|---|
| Real Free Cash Flow | | 2.92 | 4.52 | 3.52 | 2.87 | 1.95 | 1.73 | 2.44 | 2.64 | 2.07 | 2.09 | 2.06 | 1.87 | 1.27 | 1.70 | 1.09 | 1.11 | 1.11 |
| 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 | | 2.14 | 1.17 | 1.07 | 0.09 | 1.34 | 1.13 | 0.76 | 0.29 | 1.06 | 0.91 |
|---|
| Real Free Cash Flow | | 2.19 | 1.17 | 1.07 | 0.09 | 1.34 | 1.13 | 0.76 | 0.29 | 0.96 | 0.91 |