Greene County Bancorp, Inc.
GCBC
Výsledovka
Výsledovka
Rozvaha
Peněžní toky
V miliónech (USD)
| Revenue | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenues | 140.4 | 132.9 | 117.6 | 73.4 | 70.1 | 62.8 | 53.5 | 48.4 | 42.4 | 36.8 | 32.2 | 29.0 | 26.7 | 26.2 | 25.6 | 24.5 | 22.3 | |
| Cost of Revenues | 57.8 | 58.9 | 53.5 | 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 | |
| Gross Profit | 82.6 | 74.0 | 64.1 | 73.4 | 70.1 | 62.8 | 53.5 | 48.4 | 42.4 | 36.8 | 32.2 | 29.0 | 26.7 | 26.2 | 25.6 | 24.5 | 22.3 |
| Revenue | 2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenues | 36.7 | 35.6 | 34.5 | 33.6 | 33.3 | 31.5 | 31.0 | 29.5 | 29.1 | 28.0 | |
| Cost of Revenues | 14.6 | 15.4 | 13.2 | 14.7 | 15.8 | 15.3 | 14.3 | 14.1 | 13.4 | 11.7 | |
| Gross Profit | 22.0 | 20.2 | 21.4 | 19.0 | 17.5 | 16.2 | 16.7 | 15.4 | 15.7 | 16.3 |
| 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 | 29.5 | 26.1 | 24.4 | 21.5 | 19.5 | 17.1 | 15.0 | 13.6 | 12.8 | 11.8 | 11.3 | 10.9 | 10.8 | 9.9 | |
| Depreciation & Amortization | 0.8 | 1.1 | 0.9 | 0.9 | 0.8 | 0.8 | 0.7 | 0.6 | 0.6 | 0.6 | 0.6 | 0.5 | 0.6 | 0.7 | 0.8 | 0.7 | 0.9 | |
| Total Operating Expenses | 41.0 | 39.4 | 37.3 | -37.5 | -31.8 | -35.2 | -31.7 | -21.0 | -19.9 | -18.8 | -18.0 | -17.2 | -15.2 | -14.4 | 10.9 | 10.8 | -9.5 | |
| Operating Income | 41.6 | 34.7 | 26.8 | 35.8 | 38.3 | 27.6 | 21.8 | 27.3 | 22.5 | 18.0 | 14.2 | 11.8 | 11.5 | 11.9 | 12.1 | 12.5 | 12.8 |
| 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 | 0.0 | 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 | 0.0 | 0.0 | ||
| Depreciation & Amortization | 0.0 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | ||
| Total Operating Expenses | 10.5 | 10.1 | 10.4 | 10.0 | 9.4 | 9.6 | 9.9 | 9.2 | 9.3 | 8.8 | ||
| Operating Income | 11.6 | 10.2 | 11.0 | 8.9 | 8.1 | 6.7 | 6.8 | 6.2 | 6.4 | 7.4 |
| Net Income | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest Income | 125.6 | 117.7 | 103.7 | 84.6 | 63.4 | 58.3 | 53.3 | 46.3 | 38.9 | 33.5 | 28.8 | 25.7 | 23.8 | 24.1 | 24.3 | 24.2 | 23.1 | |
| Interest Expense | 56.1 | 57.6 | 52.7 | 23.4 | 5.4 | 5.2 | 8.5 | 6.3 | 4.0 | 3.1 | 2.6 | 2.3 | 2.4 | 2.8 | 3.6 | 4.5 | 5.4 | |
| Other Expense | 0.0 | 0.0 | 0.0 | 0.0 | -5.4 | 0.0 | 0.0 | -6.3 | -4.0 | -3.1 | -2.6 | -2.3 | -2.4 | -2.8 | -3.6 | -4.5 | -5.4 | |
| IBT | 41.6 | 34.7 | 26.8 | 35.8 | 32.9 | 27.6 | 21.8 | 21.0 | 18.5 | 14.9 | 11.6 | 9.5 | 9.1 | 9.0 | 8.5 | 8.0 | 7.4 | |
| Income Tax Expense | 5.1 | 3.5 | 2.1 | 5.0 | 4.9 | 3.7 | 3.0 | 3.5 | 4.1 | 3.7 | 2.7 | 2.3 | 2.5 | 2.7 | 2.7 | 2.7 | 2.6 | |
| Net Income | 36.5 | 31.1 | 24.8 | 30.8 | 28.0 | 23.9 | 18.7 | 17.5 | 14.4 | 11.2 | 9.0 | 7.2 | 6.5 | 6.4 | 5.8 | 5.3 | 4.9 |
| 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 | 33.5 | 31.6 | 30.7 | 29.8 | 29.4 | 27.8 | 27.3 | 26.1 | 25.6 | 24.7 | ||
| Interest Expense | 14.4 | 14.1 | 14.0 | 13.6 | 15.4 | 14.6 | 14.5 | 13.8 | 13.2 | 11.2 | ||
| Other Expense | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | ||
| IBT | 11.6 | 10.2 | 11.0 | 8.9 | 8.1 | 6.7 | 6.8 | 6.2 | 6.4 | 7.4 | ||
| Income Tax Expense | 1.3 | 1.3 | 1.6 | 0.9 | 0.6 | 0.4 | 0.1 | 0.3 | 0.7 | 1.0 | ||
| Net Income | 10.3 | 8.9 | 9.3 | 8.1 | 7.5 | 6.3 | 6.7 | 5.9 | 5.7 | 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 | $1.81 | $1.65 | $1.41 | $1.10 | $1.02 | $0.85 | $0.66 | $0.53 | $0.43 | $0.39 | $0.38 | $0.35 | $0.32 | $0.30 | |
| EPS Diluted | $0.00 | $0.00 | $0.00 | $1.81 | $1.65 | $1.41 | $1.10 | $1.02 | $0.85 | $0.66 | $0.53 | $0.43 | $0.39 | $0.38 | $0.35 | $0.32 | $0.30 | |
| Shares Outstanding | 17.0 | 17.0 | 17.0 | 17.0 | 17.0 | 17.0 | 17.1 | 17.1 | 17.0 | 17.0 | 16.9 | 16.9 | 16.8 | 16.7 | 16.6 | 16.5 | 16.4 | |
| Diluted Shares Outstanding | 17.0 | 17.0 | 17.0 | 17.0 | 17.0 | 17.0 | 17.1 | 17.1 | 17.1 | 17.0 | 17.0 | 17.0 | 17.0 | 16.9 | 16.8 | 16.7 | 16.5 |
| 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 | 17.0 | 17.0 | 17.0 | 17.0 | 17.0 | 17.0 | 17.0 | 17.0 | 17.0 | 17.0 | ||
| Diluted Shares Outstanding | 17.0 | 17.0 | 17.0 | 17.0 | 17.0 | 17.0 | 17.0 | 17.0 | 17.0 | 17.0 |
| Current Assets | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Equivalents | 193.2 | 184.5 | 193.2 | 201.0 | 73.1 | 154.3 | 44.5 | 32.4 | 28.9 | 18.4 | 18.1 | 16.8 | 14.1 | 6.5 | 7.7 | 10.0 | 10.3 | |
| Short Term Investments | 350.0 | 319.8 | 350.0 | 281.1 | 408.1 | 390.9 | 226.7 | 122.7 | 121.0 | 91.5 | 100.1 | 86.0 | 56.2 | 69.6 | 0.0 | 0.0 | 0.0 | |
| Total Cash & ST Investments | 190.4 | 504.3 | 543.2 | 482.2 | 481.2 | 545.2 | 271.2 | 155.1 | 149.9 | 109.9 | 118.2 | 102.8 | 70.2 | 76.1 | 7.7 | 10.0 | 10.3 | |
| Accounts Receivable | 14.3 | 16.4 | 14.3 | 0.0 | 8.9 | 7.8 | 8.2 | 5.9 | 5.1 | 4.0 | 3.6 | 3.0 | 2.7 | 2.7 | 2.7 | 2.7 | 2.7 | |
| Inventory | -204.7 | 0.0 | 0.0 | -213.6 | 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 | |
| Other Current Assets | 207.5 | 0.0 | 0.0 | 17.5 | 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 | |
| Total Current Assets | 207.5 | 520.7 | 557.5 | 494.4 | 490.1 | 553.0 | 279.4 | 161.0 | 857.0 | 736.0 | 642.4 | 548.1 | 472.0 | 438.0 | 10.4 | 12.7 | 13.0 |
| 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 | 27.4 | 184.5 | 157.1 | 169.0 | 216.0 | 193.2 | 258.9 | 179.9 | 134.3 | 201.0 | |
| Short Term Investments | 350.1 | 319.8 | 317.6 | 374.5 | 364.5 | 350.0 | 345.5 | 307.8 | 308.7 | 281.1 | |
| Total Cash & ST Investments | 377.4 | 504.3 | 474.7 | 543.5 | 580.6 | 543.2 | 604.4 | 487.7 | 443.0 | 482.2 | |
| Accounts Receivable | 1,666.9 | 16.4 | 18.4 | 16.6 | 14.9 | 14.3 | 16.8 | 14.5 | 13.8 | 0.0 | |
| Inventory | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -213.6 | |
| Other Current Assets | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 17.5 | |
| Total Current Assets | 2,044.3 | 520.7 | 493.2 | 560.1 | 595.5 | 557.5 | 621.2 | 502.2 | 456.8 | 494.4 |
| Long-Term Assets | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Property, Plant & Equipment | 17.7 | 15.2 | 15.6 | 15.0 | 14.4 | 14.1 | 13.7 | 13.3 | 13.3 | 13.6 | 14.2 | 14.5 | 14.3 | 14.3 | 14.9 | 15.4 | 14.8 | |
| Goodwill | 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 | |
| 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 | 0.0 | |
| Long-Term Investments | 186.6 | 2,420.0 | 2,170.9 | 1,007.8 | 1,170.2 | 888.1 | 610.6 | 427.2 | 395.6 | 315.3 | 305.1 | 255.0 | 238.1 | 246.2 | 233.9 | 214.3 | 167.3 | |
| Other Long-Term Assets | 74.5 | 84.6 | 81.8 | -1,022.8 | -1,184.5 | -902.2 | -624.3 | -440.4 | -395.6 | -315.3 | -305.1 | -255.0 | -238.1 | -246.2 | -248.8 | -229.7 | -182.1 | |
| Total Long-Term Assets | 2,624.8 | 2,519.9 | 2,268.3 | 1,022.8 | 1,184.5 | 902.2 | 624.3 | 440.4 | 13.3 | 13.6 | 14.2 | 14.5 | 14.3 | 14.3 | 248.8 | 229.7 | 182.1 | |
| Total Assets | 2,832.2 | 3,040.6 | 2,825.8 | 2,698.3 | 2,571.7 | 2,200.3 | 1,676.8 | 1,269.5 | 1,151.5 | 982.3 | 868.8 | 738.6 | 674.2 | 633.6 | 590.7 | 547.5 | 495.3 |
| 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 | 15.4 | 15.2 | 15.2 | 15.4 | 15.5 | 15.6 | 15.7 | 15.2 | 15.3 | 15.0 | |
| Goodwill | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Intangible Assets | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Long-Term Investments | 0.0 | 2,420.0 | 2,417.7 | 2,302.5 | 2,183.7 | 2,170.9 | 2,158.0 | 2,138.0 | 2,140.1 | 1,007.8 | |
| Other Long-Term Assets | 0.0 | 84.6 | 81.8 | 87.8 | 80.0 | 81.8 | 76.7 | 81.2 | 76.0 | -1,022.8 | |
| Total Long-Term Assets | 15.4 | 2,519.9 | 2,514.8 | 2,405.7 | 2,279.1 | 2,268.3 | 2,250.3 | 2,234.5 | 2,231.4 | 1,022.8 | |
| Total Assets | 3,058.5 | 3,040.6 | 3,008.0 | 2,965.8 | 2,874.6 | 2,825.8 | 2,871.5 | 2,736.7 | 2,688.2 | 2,698.3 |
| Current Liabilities | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Accounts Payable | 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 | |
| Short-Term Debt | 115.8 | 74.0 | 115.3 | 0.0 | 123.7 | 3.0 | 17.9 | 8.0 | 0.0 | 6.9 | 26.1 | 22.9 | 3.2 | 10.6 | 14.0 | 14.3 | 9.1 | |
| Other Current Liabilities | 2,127.7 | 2,639.8 | 2,389.2 | 0.0 | -123.7 | -3.0 | -17.9 | -8.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -14.0 | -14.3 | -9.1 | |
| Current Liabilities | 2,243.5 | 2,713.8 | 2,504.5 | 2,127.4 | 123.7 | 3.0 | 17.9 | 8.0 | 0.0 | 6.9 | 26.1 | 22.9 | 3.2 | 10.6 | 14.0 | 14.3 | 9.1 |
| Current Liabilities | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Accounts Payable | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Short-Term Debt | 0.0 | 74.0 | 42.0 | 194.1 | 63.0 | 115.3 | 2.0 | 125.0 | 0.0 | 0.0 | |
| Other Current Liabilities | 0.0 | 2,639.8 | 2,654.7 | 2,467.3 | 2,485.9 | 2,389.2 | 2,557.1 | 2,334.8 | 2,420.5 | 0.0 | |
| Current Liabilities | 0.0 | 2,713.8 | 2,696.7 | 2,661.4 | 2,548.9 | 2,504.5 | 2,559.1 | 2,459.8 | 2,420.5 | 2,127.4 |
| Long-Term Liabilities | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Long-Term Debt | 83.8 | 54.1 | 83.8 | 49.5 | 49.3 | 19.6 | 25.5 | 13.6 | 18.2 | 22.7 | 20.3 | 18.8 | 14.5 | 4.0 | 7.0 | 12.0 | 17.0 | |
| Capital Leases | 0.0 | 0.0 | 0.0 | 1.8 | 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 | |
| Def. Tax Liability | 6.5 | 0.0 | 0.0 | 5.5 | 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 | |
| Total Liabilities | 2,619.8 | 2,801.8 | 2,619.8 | 49.5 | 2,414.0 | 2,050.8 | 1,548.0 | 1,157.1 | 1,055.3 | 898.8 | 794.5 | 671.7 | 613.0 | 577.5 | 538.0 | 499.4 | 450.8 |
| 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 | 0.0 | 54.1 | 52.0 | 56.8 | 79.5 | 83.8 | 83.8 | 54.0 | 53.9 | 49.5 | |
| Capital Leases | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.8 | 1.6 | 1.7 | 1.8 | |
| Def. Tax Liability | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 5.5 | |
| Total Liabilities | 2,810.4 | 2,801.8 | 2,778.9 | 2,747.3 | 2,658.3 | 2,619.8 | 2,672.3 | 2,541.4 | 2,504.0 | 49.5 |
| Total Common Equity | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Common Stock | 1.7 | 1.7 | 1.7 | 0.0 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | |
| Retained Earnings | 214.7 | 241.4 | 214.7 | 193.7 | 165.1 | 139.8 | 118.3 | 101.8 | 86.2 | 73.1 | 63.8 | 56.7 | 51.3 | 46.1 | 41.9 | 37.3 | 33.7 | |
| Comprehensive Income | -19.7 | -13.5 | -19.7 | -21.4 | -18.4 | -1.2 | -0.4 | -1.0 | -1.6 | -1.0 | -0.7 | -0.8 | -1.1 | -0.8 | 0.2 | 0.5 | 1.1 | |
| Total Common Equity | 206.0 | 238.8 | 206.0 | 183.3 | 157.7 | 149.6 | 128.8 | 112.4 | 96.2 | 83.5 | 74.3 | 66.9 | 61.2 | 56.1 | 52.7 | 48.1 | 44.5 |
| 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 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | |
| Retained Earnings | 249.5 | 241.4 | 232.8 | 225.4 | 219.5 | 214.7 | 208.6 | 203.4 | 198.3 | 193.7 | |
| Comprehensive Income | -12.3 | -13.5 | -14.7 | -17.9 | -14.1 | -19.7 | -20.4 | -19.1 | -25.1 | -21.4 | |
| Total Common Equity | 248.2 | 238.8 | 229.0 | 218.4 | 216.3 | 206.0 | 199.2 | 195.3 | 184.2 | 183.3 |
| Other | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Debt | 201.3 | 128.1 | 199.1 | 49.5 | 173.0 | 22.6 | 25.5 | 21.6 | 18.2 | 29.6 | 46.4 | 41.7 | 17.7 | 14.6 | 21.0 | 26.3 | 26.1 | |
| Book Value | 212.5 | 238.8 | 206.0 | 2,648.8 | 157.7 | 149.6 | 128.8 | 112.4 | 96.2 | 83.5 | 74.3 | 66.9 | 61.2 | 56.1 | 52.7 | 48.1 | 44.5 |
| Other | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Debt | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Book Value | 248.2 | 238.8 | 229.0 | 218.4 | 216.3 | 206.0 | 199.2 | 195.3 | 184.2 | 183.3 |
| Cash Flow From Operating Activities | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | 24.8 | 31.1 | 24.8 | 30.8 | 28.0 | 23.9 | 18.7 | 17.5 | 14.4 | 11.2 | 9.0 | 7.2 | 6.5 | 6.4 | 5.8 | 5.3 | 4.9 | |
| Depreciation & Amortization | 0.9 | 1.1 | 0.9 | 0.9 | 0.8 | 0.8 | 0.7 | 0.6 | 0.6 | 0.6 | 0.6 | 0.5 | 0.6 | 0.7 | 0.8 | 0.7 | 0.9 | |
| Stock-Based Compensation | 2.3 | 0.0 | 0.0 | 4.6 | 0.0 | 3.7 | 5.6 | 2.4 | 2.6 | 3.1 | 2.8 | 3.1 | 3.6 | 3.6 | 0.0 | 0.2 | 0.2 | |
| Change Working Capital | -0.1 | -3.1 | -0.1 | -4.1 | 5.0 | 1.7 | 2.7 | 2.0 | 3.0 | -0.7 | 1.8 | 1.4 | 0.5 | -0.7 | -0.1 | 1.4 | -2.5 | |
| Change In Accounts Receivable | -2.0 | -2.1 | -2.0 | -3.3 | -1.1 | 0.4 | -2.4 | -0.8 | -1.0 | -0.4 | -0.6 | -0.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Change In Accounts Payable | 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 | |
| Change In Inventories | 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 | |
| Other Non-cash Items | -1.3 | -0.4 | -0.6 | -1.2 | 2.2 | -0.4 | 0.0 | 0.0 | 0.0 | 0.1 | 0.2 | 0.1 | 0.1 | 0.0 | 3.2 | 2.7 | 2.3 | |
| Cash from Operations | 24.9 | 0.0 | 0.0 | 28.1 | 35.4 | 27.8 | 26.7 | 21.6 | 20.7 | 14.0 | 13.6 | 12.8 | 11.4 | 10.3 | 10.3 | 10.1 | 6.6 |
| 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 | 10.3 | 8.9 | 9.3 | 8.1 | 7.5 | 6.3 | 6.7 | 5.9 | 5.7 | 6.5 | |
| Depreciation & Amortization | 0.0 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | |
| Stock-Based Compensation | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Change Working Capital | -0.8 | -2.6 | 3.8 | -2.5 | -0.9 | -3.6 | 5.5 | 0.1 | -4.6 | -0.3 | |
| Change In Accounts Receivable | 0.0 | -0.9 | 2.1 | -1.8 | -1.7 | -0.6 | 2.5 | -2.3 | -0.7 | -1.5 | |
| Change In Accounts Payable | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Change In Inventories | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Other Non-cash Items | -3.1 | 0.6 | -1.4 | 1.3 | -0.1 | -0.2 | -1.0 | -0.3 | 0.0 | 0.6 | |
| Cash from Operations | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Cash Flow From Investing Activities | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Capital Expenditure | -1.5 | -0.7 | -1.5 | -1.5 | -1.1 | -1.3 | -1.1 | -0.6 | -0.3 | -0.1 | -0.3 | -0.8 | -0.6 | -0.2 | -0.3 | -1.3 | -0.5 | |
| Acquisitions | -48.0 | 0.0 | 0.0 | -158.4 | 0.0 | -93.4 | -213.6 | -84.0 | -82.8 | -104.4 | -82.7 | -48.4 | -42.4 | -35.4 | -27.6 | -0.1 | 0.0 | |
| Investments | -329.6 | -444.2 | -329.6 | -212.0 | -669.2 | -626.6 | -391.5 | -191.3 | -183.3 | -115.3 | -123.4 | -68.5 | -39.0 | -84.3 | -68.5 | -88.1 | -54.0 | |
| Sales of Investment | 297.8 | 360.2 | 298.2 | 367.3 | 359.7 | 343.7 | 208.1 | 160.7 | 101.5 | 103.2 | 73.5 | 51.3 | 44.8 | 69.1 | 47.8 | 40.5 | 48.4 | |
| Other Investing Activities | -5.3 | 0.0 | 0.0 | 5.3 | -160.6 | -39.6 | 0.8 | -0.1 | 1.6 | 0.8 | 0.4 | -0.1 | 0.3 | 0.8 | 0.2 | -7.8 | -29.3 | |
| Cash from Investing | -129.2 | 0.0 | 0.0 | 0.7 | -471.2 | -417.1 | -397.3 | -115.3 | -163.4 | -115.8 | -132.4 | -66.5 | -36.8 | -50.0 | -48.4 | -56.8 | -35.3 |
| 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 | -6.6 | -0.4 | -0.3 | -0.1 | -0.2 | -0.2 | -0.2 | -0.7 | -0.2 | -0.5 | |
| Acquisitions | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Investments | -366.3 | -93.3 | -113.3 | -56.7 | -159.0 | -115.2 | -135.1 | -73.2 | -36.3 | -85.0 | |
| Sales of Investment | 283.2 | 90.1 | 119.2 | 69.0 | 75.0 | 97.0 | 141.4 | 34.2 | 56.1 | 66.1 | |
| Other Investing Activities | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Cash from Investing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Cash Flow From Financing Activities | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debt Repaid | -335.9 | 0.0 | 0.0 | -123.7 | -3.0 | -7.6 | -14.0 | -5.5 | -4.5 | -2.5 | 0.0 | 0.0 | 0.0 | -7.0 | -5.0 | -5.0 | -4.0 | |
| Debt Issued | 487.7 | -71.1 | 149.6 | 0.2 | 153.4 | 4.8 | 17.9 | 9.0 | -6.9 | -14.4 | 4.7 | 24.1 | 3.1 | 0.6 | -0.3 | 5.2 | 30.1 | |
| Issuance of Common Stock | 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 | |
| Repurchase of Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Dividends Paid | -3.2 | 0.0 | 0.0 | -2.2 | -2.6 | -2.4 | -2.2 | -2.0 | -1.5 | -1.9 | -1.9 | -1.8 | -1.3 | -2.1 | -1.3 | -1.6 | -1.2 | |
| Other Financing Activities | 255.7 | 0.0 | 0.0 | 224.6 | 360.7 | 508.7 | 398.4 | 104.3 | 159.0 | 106.5 | 121.1 | 57.3 | 34.4 | 47.2 | 42.1 | 53.7 | 34.1 | |
| Cash from Financing | 98.3 | 0.0 | 0.0 | 98.7 | 355.1 | 498.7 | 381.5 | 96.7 | 152.9 | 102.1 | 119.2 | 55.5 | 33.0 | 38.1 | 35.8 | 47.0 | 28.9 |
| 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Debt Issued | 0.0 | -128.1 | 34.0 | -156.8 | 108.3 | -56.6 | 113.3 | -93.2 | 125.0 | 4.4 | |
| 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Dividends Paid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| 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 | 0.0 | 0.0 |
| Cash position | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Change in Cash | -6.1 | -7.3 | -6.1 | 127.4 | -80.8 | 109.3 | 10.9 | 3.0 | 10.2 | 0.4 | 0.4 | 1.7 | 7.6 | -1.5 | -2.2 | 0.3 | 0.2 | |
| Closing Cash Balance | 190.4 | 183.1 | 190.4 | 196.4 | 69.0 | 149.8 | 40.5 | 29.5 | 26.5 | 16.3 | 15.9 | 15.5 | 13.8 | 6.2 | 7.7 | 10.0 | 9.6 |
| 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 | 0.0 | -28.5 | 27.6 | -11.0 | -47.0 | 23.1 | -65.4 | 79.7 | 45.8 | -66.2 | |
| Closing Cash Balance | 0.0 | 154.6 | 183.1 | 155.5 | 166.4 | 213.5 | 190.4 | 255.8 | 176.1 | 130.3 |
| Free Cash Flow | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Free Cash Flow | 23.4 | 27.3 | 23.4 | 26.6 | 34.3 | 26.5 | 25.6 | 21.0 | 20.3 | 14.0 | 13.3 | 12.0 | 10.8 | 10.1 | 10.0 | 8.8 | 6.1 | |
| Real Free Cash Flow | 21.1 | 27.3 | 23.4 | 22.0 | 34.3 | 22.8 | 20.0 | 18.6 | 17.7 | 10.8 | 10.5 | 9.0 | 7.2 | 6.6 | 10.0 | 8.6 | 5.9 |
| 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 | 6.2 | 6.5 | 12.9 | 7.3 | 5.1 | 2.0 | 10.9 | 4.9 | 1.8 | 5.8 | |
| Real Free Cash Flow | 6.2 | 6.5 | 12.9 | 7.3 | 5.1 | 2.0 | 10.9 | 4.9 | 1.8 | 5.8 |
