GLW
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 | | 15.63 | 15.63 | 13.12 | 12.59 | 14.19 | 14.08 | 11.30 | 11.50 | 11.29 | 10.12 | 9.39 | 9.11 | 9.72 | 7.82 | 8.01 | 7.89 | 6.63 |
|---|
| Cost of Revenues | | 10.02 | 10.12 | 8.84 | 8.66 | 9.68 | 9.02 | 7.77 | 7.47 | 6.83 | 6.08 | 5.64 | 5.46 | 5.66 | 4.50 | 4.62 | 4.32 | 3.58 |
|---|
| Gross Profit | | 5.61 | 5.51 | 4.28 | 3.93 | 4.51 | 5.06 | 3.53 | 4.04 | 4.46 | 4.03 | 3.75 | 3.65 | 4.05 | 3.32 | 3.40 | 3.57 | 3.05 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 4.22 | 4.10 | 3.86 | 3.45 | 3.50 | 3.39 | 3.25 | 2.98 | 2.99 | 3.17 |
|---|
| Cost of Revenues | | 2.73 | 2.58 | 2.47 | 2.24 | 2.30 | 2.25 | 2.30 | 1.98 | 2.08 | 2.17 |
|---|
| Gross Profit | | 1.49 | 1.52 | 1.39 | 1.21 | 1.20 | 1.14 | 0.95 | 0.99 | 0.91 | 1.00 |
| 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 | 1.08 | 1.05 | 1.00 | 1.15 | 1.03 | 0.99 | 0.86 | 0.74 | 0.77 | 0.82 | 0.71 | 0.75 | 0.67 | 0.60 |
|---|
| Selling General & Admin Expenses | | 0.00 | 0.00 | 0.00 | 1.84 | 1.90 | 1.83 | 1.75 | 1.59 | 1.80 | 1.47 | 1.47 | 1.52 | 1.21 | 1.13 | 1.17 | 1.03 | 1.02 |
|---|
| Depreciation & Amortization | | 1.34 | 1.35 | 1.35 | 1.37 | 1.75 | 1.71 | 1.45 | 1.39 | 1.29 | 1.16 | 1.20 | 1.18 | 1.20 | 1.00 | 1.00 | 0.96 | 0.85 |
|---|
| Total Operating Expenses | | 3.31 | 3.18 | 3.14 | 3.04 | 3.07 | 2.95 | 3.02 | 2.73 | 2.89 | 2.40 | 2.28 | 2.35 | 2.06 | 1.87 | 1.93 | 1.72 | 1.58 |
|---|
| Operating Income | | 2.31 | 2.33 | 1.14 | 0.89 | 1.44 | 2.11 | 0.51 | 1.31 | 1.58 | 1.63 | 1.39 | 1.32 | 1.93 | 1.37 | 1.32 | 1.69 | 1.80 |
| 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 | 0.29 | 0.27 |
|---|
| Selling General & Admin Expenses | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.51 | 0.47 |
|---|
| Depreciation & Amortization | | 0.35 | 0.33 | 0.34 | 0.32 | 0.34 | 0.34 | 0.34 | 0.34 | 0.35 | 0.34 |
|---|
| Total Operating Expenses | | 0.79 | 0.93 | 0.82 | 0.77 | 0.80 | 0.84 | 0.76 | 0.74 | 0.80 | 0.74 |
|---|
| Operating Income | | 0.70 | 0.59 | 0.57 | 0.45 | 0.39 | 0.30 | 0.19 | 0.25 | 0.08 | 0.24 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 0.04 | 0.04 | 0.05 | 0.04 | 0.02 | 0.01 | 0.02 | 0.02 | 0.04 | 0.05 | 0.03 | 0.02 | 0.03 | 0.01 | 0.01 | 0.02 | 0.01 |
|---|
| Interest Expense | | 0.34 | 0.34 | 0.33 | 0.33 | 0.29 | 0.30 | 0.28 | 0.22 | 0.19 | 0.16 | 0.16 | 0.14 | 0.12 | 0.12 | 0.11 | 0.09 | 0.11 |
|---|
| Other Expense | | -0.25 | -0.28 | -0.32 | -0.07 | 0.36 | 0.29 | 0.11 | -0.09 | 0.08 | 0.14 | 2.35 | 0.30 | 1.67 | 1.13 | 0.75 | 1.44 | 2.47 |
|---|
| IBT | | 2.05 | 2.05 | 0.81 | 0.82 | 1.80 | 2.40 | 0.62 | 1.22 | 1.50 | 1.66 | 3.69 | 1.49 | 3.57 | 2.47 | 2.12 | 3.21 | 3.85 |
|---|
| Income Tax Expense | | 0.31 | 0.31 | 0.22 | 0.17 | 0.41 | 0.49 | 0.11 | 0.26 | 0.44 | 2.15 | 0.00 | 0.15 | 1.10 | 0.51 | 0.39 | 0.41 | 0.29 |
|---|
| Net Income | | 1.60 | 1.60 | 0.51 | 0.58 | 1.32 | 1.91 | 0.51 | 0.96 | 1.07 | -0.50 | 3.70 | 1.34 | 2.47 | 1.96 | 1.73 | 2.81 | 3.56 |
| 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 | | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
|---|
| Interest Expense | | 0.09 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.09 | 0.08 |
|---|
| Other Expense | | -0.02 | -0.04 | 0.01 | -0.21 | 0.04 | -0.39 | -0.01 | 0.04 | -0.12 | -0.02 |
|---|
| IBT | | 0.68 | 0.55 | 0.58 | 0.24 | 0.44 | -0.09 | 0.17 | 0.30 | -0.04 | 0.22 |
|---|
| Income Tax Expense | | 0.09 | 0.08 | 0.08 | 0.06 | 0.10 | 0.00 | 0.05 | 0.07 | 0.01 | -0.04 |
|---|
| Net Income | | 0.54 | 0.43 | 0.47 | 0.16 | 0.31 | -0.12 | 0.10 | 0.21 | -0.04 | 0.16 |
| 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 | $0.69 | $1.59 | $1.30 | $0.54 | $1.11 | $1.31 | $-0.56 | $3.53 | $1.02 | $1.82 | $1.35 | $1.10 | $1.80 | $2.28 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.68 | $1.56 | $1.28 | $0.54 | $1.07 | $1.13 | $-0.56 | $3.23 | $1.00 | $1.73 | $1.34 | $1.09 | $1.78 | $2.25 |
|---|
| Shares Outstanding | | 0.86 | 0.86 | 0.85 | 0.85 | 0.83 | 0.83 | 0.76 | 0.78 | 0.82 | 0.90 | 1.02 | 1.22 | 1.31 | 1.45 | 1.49 | 1.56 | 1.56 |
|---|
| Diluted Shares Outstanding | | 0.86 | 0.86 | 0.87 | 0.86 | 0.84 | 0.84 | 0.77 | 0.90 | 0.94 | 0.90 | 1.14 | 1.34 | 1.43 | 1.46 | 1.51 | 1.58 | 1.58 |
| 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 | $-0.05 | $0.19 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $-0.05 | $0.19 |
|---|
| Shares Outstanding | | 0.86 | 0.86 | 0.85 | 0.85 | 0.88 | 0.85 | 0.85 | 0.85 | 0.85 | 0.85 |
|---|
| Diluted Shares Outstanding | | 0.86 | 0.86 | 0.87 | 0.87 | 0.85 | 0.85 | 0.86 | 0.86 | 0.85 | 0.86 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 1.42 | 1.77 | 1.78 | 1.67 | 2.15 | 2.67 | 2.43 | 2.36 | 4.32 | 5.29 | 4.50 | 5.31 | 4.70 | 4.99 | 4.66 | 4.60 |
|---|
| Short Term Investments | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.10 | 0.76 | 0.53 | 1.16 | 1.16 | 1.75 |
|---|
| Total Cash & ST Investments | | 1.42 | 1.77 | 1.78 | 1.67 | 2.15 | 2.67 | 2.43 | 2.36 | 4.32 | 5.29 | 4.60 | 6.07 | 5.24 | 6.14 | 5.83 | 6.35 |
|---|
| Accounts Receivable | | 1.72 | 2.05 | 1.57 | 1.72 | 2.00 | 2.13 | 1.84 | 1.94 | 1.81 | 1.48 | 1.37 | 1.50 | 1.25 | 1.30 | 1.08 | 0.97 |
|---|
| Inventory | | 2.68 | 2.72 | 2.67 | 2.90 | 2.48 | 2.44 | 2.32 | 2.04 | 1.71 | 1.47 | 1.39 | 1.32 | 1.27 | 1.05 | 0.98 | 0.74 |
|---|
| Other Current Assets | | 1.30 | 1.45 | 1.20 | 0.70 | 1.03 | 0.76 | 0.87 | 0.70 | 0.99 | 0.81 | 0.91 | 1.10 | 0.86 | 0.62 | 0.35 | 0.37 |
|---|
| Total Current Assets | | 7.12 | 7.99 | 7.21 | 7.45 | 7.66 | 8.00 | 7.46 | 7.03 | 8.83 | 9.05 | 8.27 | 10.24 | 8.89 | 9.70 | 8.68 | 8.86 |
| 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 | | 1.65 | 1.49 | 1.36 | 1.77 | 1.61 | 1.42 | 1.37 | 1.78 | 1.64 | 1.54 |
|---|
| 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 | | 1.65 | 1.49 | 1.36 | 1.77 | 1.61 | 1.42 | 1.37 | 1.78 | 1.64 | 1.54 |
|---|
| Accounts Receivable | | 2.51 | 2.30 | 2.05 | 2.05 | 1.99 | 1.72 | 1.62 | 1.57 | 1.73 | 1.67 |
|---|
| Inventory | | 3.10 | 3.08 | 2.90 | 2.72 | 2.79 | 2.68 | 2.71 | 2.67 | 2.66 | 2.76 |
|---|
| Other Current Assets | | 1.42 | 1.32 | 1.34 | 1.45 | 1.28 | 1.30 | 1.27 | 1.20 | 1.28 | 1.32 |
|---|
| Total Current Assets | | 8.68 | 8.20 | 7.64 | 7.99 | 7.68 | 7.12 | 6.97 | 7.21 | 7.30 | 7.29 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 13.74 | 14.16 | 15.51 | 16.21 | 15.80 | 15.77 | 15.34 | 14.90 | 14.02 | 12.55 | 12.65 | 12.77 | 9.80 | 10.63 | 10.67 | 8.94 |
|---|
| Goodwill | | 2.37 | 2.36 | 2.38 | 2.39 | 2.42 | 2.46 | 1.94 | 1.94 | 1.69 | 1.58 | 1.38 | 1.15 | 1.00 | 0.97 | 0.66 | 0.54 |
|---|
| Intangible Assets | | 0.84 | 0.75 | 0.91 | 1.03 | 1.15 | 1.31 | 1.19 | 1.29 | 0.87 | 0.80 | 0.71 | 0.50 | 1.54 | 1.50 | 0.26 | 0.18 |
|---|
| Long-Term Investments | | 0.09 | 0.39 | 0.41 | 0.36 | 0.32 | 0.44 | 0.33 | 0.38 | 0.34 | 0.34 | 1.98 | 1.80 | 5.54 | 4.92 | 4.73 | 4.37 |
|---|
| Other Long-Term Assets | | 1.89 | 0.95 | 0.92 | 0.98 | 1.73 | 1.68 | 1.49 | 1.02 | 0.93 | 1.15 | 1.51 | 1.72 | 0.47 | 0.30 | 0.20 | 0.15 |
|---|
| Total Long-Term Assets | | 20.06 | 19.74 | 21.29 | 22.05 | 22.49 | 22.77 | 21.44 | 20.47 | 18.65 | 18.85 | 20.28 | 19.83 | 19.59 | 19.68 | 19.17 | 16.97 |
|---|
| Total Assets | | 27.18 | 27.74 | 28.50 | 29.50 | 30.14 | 30.78 | 28.90 | 27.51 | 27.48 | 27.90 | 28.55 | 30.06 | 28.48 | 29.38 | 27.85 | 25.83 |
| 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 | | 14.40 | 13.88 | 13.36 | 14.16 | 14.06 | 13.74 | 14.20 | 15.51 | 14.41 | 14.68 |
|---|
| Goodwill | | 2.49 | 2.49 | 2.37 | 2.36 | 2.39 | 2.37 | 2.37 | 2.38 | 2.37 | 2.38 |
|---|
| Intangible Assets | | 0.68 | 0.71 | 0.73 | 0.75 | 0.81 | 0.84 | 0.87 | 0.91 | 0.94 | 0.97 |
|---|
| Long-Term Investments | | 0.00 | 0.33 | 0.00 | 0.39 | 0.00 | 0.00 | 0.00 | 0.41 | 0.21 | 0.29 |
|---|
| Other Long-Term Assets | | 2.37 | 1.95 | 2.10 | 0.95 | 2.17 | 1.98 | 2.08 | 0.92 | 2.02 | 1.94 |
|---|
| Total Long-Term Assets | | 21.24 | 20.55 | 19.75 | 19.74 | 20.65 | 20.06 | 20.65 | 21.29 | 20.98 | 21.35 |
|---|
| Total Assets | | 29.92 | 28.75 | 27.39 | 27.74 | 28.32 | 27.18 | 27.62 | 28.50 | 28.28 | 28.65 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 1.47 | 1.47 | 1.47 | 1.80 | 1.61 | 1.17 | 1.59 | 1.46 | 1.44 | 1.08 | 0.93 | 1.00 | 0.77 | 0.78 | 0.98 | 0.80 |
|---|
| Short-Term Debt | | 0.47 | 0.42 | 0.43 | 0.34 | 0.06 | 0.16 | 0.01 | 0.00 | 0.38 | 0.26 | 0.57 | 0.04 | 0.02 | 0.08 | 0.03 | 0.06 |
|---|
| Other Current Liabilities | | 2.40 | 2.71 | 2.35 | 2.76 | 2.77 | 2.07 | 1.82 | 1.68 | 0.58 | 0.71 | 0.53 | 0.62 | 0.37 | 0.36 | 1.09 | 1.13 |
|---|
| Current Liabilities | | 4.53 | 4.92 | 4.32 | 5.18 | 4.81 | 3.77 | 3.52 | 3.31 | 3.21 | 2.75 | 2.81 | 2.32 | 1.75 | 1.96 | 2.10 | 1.99 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 2.03 | 1.93 | 1.74 | 1.47 | 1.57 | 1.47 | 1.48 | 1.47 | 1.46 | 1.52 |
|---|
| Short-Term Debt | | 0.90 | 0.89 | 0.37 | 0.42 | 0.43 | 0.47 | 0.42 | 0.43 | 0.41 | 0.29 |
|---|
| Other Current Liabilities | | 2.43 | 2.28 | 2.04 | 2.71 | 2.18 | 2.15 | 1.81 | 2.17 | 2.11 | 2.25 |
|---|
| Current Liabilities | | 5.58 | 5.48 | 4.52 | 4.92 | 4.64 | 4.53 | 4.18 | 4.32 | 4.29 | 4.41 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 6.91 | 7.67 | 8.05 | 7.48 | 6.99 | 7.84 | 7.73 | 5.99 | 4.75 | 3.65 | 3.91 | 3.23 | 3.27 | 3.38 | 2.36 | 2.26 |
|---|
| Capital Leases | | 0.82 | 0.88 | 0.96 | 0.91 | 0.97 | 0.90 | 0.51 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Def. Tax Liability | | 0.17 | 0.14 | 0.22 | 0.24 | 0.26 | 0.31 | 0.33 | 0.35 | 0.33 | 0.00 | 0.00 | 0.00 | 0.10 | 0.00 | 0.00 | 0.00 |
|---|
| Total Liabilities | | 16.25 | 16.67 | 16.63 | 17.22 | 17.60 | 17.33 | 15.90 | 13.62 | 11.68 | 9.94 | 9.68 | 8.41 | 7.27 | 7.84 | 6.72 | 6.41 |
| 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 | | 8.28 | 7.61 | 7.78 | 7.67 | 7.91 | 7.73 | 7.87 | 8.05 | 8.05 | 8.26 |
|---|
| Capital Leases | | 0.00 | 1.00 | 0.92 | 0.88 | 0.93 | 0.82 | 0.82 | 0.96 | 0.95 | 0.93 |
|---|
| Def. Tax Liability | | 0.16 | 0.18 | 0.14 | 0.14 | 0.20 | 0.17 | 0.19 | 0.22 | 0.20 | 0.22 |
|---|
| Total Liabilities | | 17.91 | 17.20 | 16.27 | 16.67 | 16.86 | 16.25 | 16.06 | 16.63 | 16.53 | 16.94 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 0.92 | 0.92 | 0.92 | 0.91 | 0.91 | 0.86 | 0.86 | 0.86 | 0.85 | 0.85 | 0.84 | 0.84 | 0.83 | 0.83 | 0.82 | 0.81 |
|---|
| Retained Earnings | | 15.98 | 15.93 | 16.39 | 16.78 | 16.39 | 16.12 | 16.41 | 16.30 | 15.96 | 16.88 | 13.83 | 13.02 | 11.32 | 10.59 | 9.33 | 6.88 |
|---|
| Comprehensive Income | | -2.59 | -2.54 | -2.05 | -1.83 | -1.18 | -0.74 | -1.17 | -1.01 | -0.82 | -1.68 | -1.81 | -1.31 | 0.04 | -0.30 | -0.09 | 0.04 |
|---|
| Total Common Equity | | 10.59 | 10.69 | 11.55 | 12.01 | 12.33 | 13.26 | 12.91 | 13.79 | 15.72 | 17.89 | 18.79 | 21.58 | 21.16 | 21.49 | 21.08 | 19.38 |
| 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 | | 0.92 | 0.92 | 0.92 | 0.92 | 0.92 | 0.92 | 0.92 | 0.92 | 0.92 | 0.92 |
|---|
| Retained Earnings | | 16.25 | 15.82 | 15.84 | 15.93 | 15.86 | 15.98 | 16.36 | 16.39 | 16.67 | 16.51 |
|---|
| Comprehensive Income | | -2.02 | -1.93 | -2.36 | -2.54 | -2.01 | -2.59 | -2.38 | -2.05 | -2.40 | -2.20 |
|---|
| Total Common Equity | | 11.54 | 11.12 | 10.72 | 10.69 | 11.10 | 10.59 | 11.23 | 11.55 | 11.43 | 11.41 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 8.20 | 8.09 | 8.48 | 7.82 | 7.04 | 8.00 | 7.74 | 6.00 | 5.13 | 3.90 | 4.48 | 3.26 | 3.29 | 3.46 | 2.39 | 2.32 |
|---|
| Book Value | | 10.93 | 11.07 | 11.87 | 12.28 | 12.55 | 13.45 | 13.00 | 13.89 | 15.80 | 17.96 | 18.86 | 21.65 | 21.21 | 21.53 | 21.13 | 19.43 |
| Other |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Total Debt | | 0.47 | 0.43 | 0.41 | 0.38 | 0.36 | 0.34 | 0.33 | 0.32 | 0.31 | 0.30 |
|---|
| Book Value | | 11.54 | 11.12 | 10.72 | 10.69 | 11.10 | 10.59 | 11.23 | 11.55 | 11.43 | 11.41 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | 0.47 | 1.60 | 0.59 | 0.65 | 1.39 | 1.91 | 0.51 | 0.96 | 1.07 | -0.50 | 3.70 | 1.34 | 2.47 | 1.96 | 1.73 | 2.81 | 3.56 |
|---|
| Depreciation & Amortization | | 1.36 | 1.35 | 1.35 | 1.37 | 1.45 | 1.48 | 1.52 | 1.50 | 1.29 | 1.16 | 1.20 | 1.18 | 1.20 | 1.00 | 1.00 | 0.96 | 0.85 |
|---|
| Stock-Based Compensation | | 0.23 | 0.29 | 0.27 | 0.22 | 0.18 | 0.19 | 0.21 | 0.06 | 0.00 | -0.30 | 0.04 | 0.05 | 0.06 | 0.05 | 0.07 | 0.09 | 0.09 |
|---|
| Change Working Capital | | -0.09 | -0.23 | -0.56 | -0.16 | -0.14 | 0.32 | 0.18 | -0.51 | -0.16 | -0.40 | 0.09 | -0.12 | -0.03 | -0.27 | -0.19 | -0.33 | -0.09 |
|---|
| Change In Accounts Receivable | | -0.17 | -0.75 | -0.72 | 0.05 | 0.11 | -0.05 | -0.27 | 0.05 | -0.15 | -0.23 | -0.11 | 0.16 | -0.02 | -0.03 | -0.27 | -0.08 | -0.16 |
|---|
| Change In Accounts Payable | | 0.15 | 0.57 | 0.47 | -0.24 | 0.35 | 0.70 | 0.06 | 0.04 | 0.36 | 0.17 | 0.24 | -0.15 | 0.00 | -0.02 | 0.19 | -0.03 | 0.09 |
|---|
| Change In Inventories | | 0.03 | -0.24 | -0.17 | 0.16 | -0.52 | -0.10 | 0.42 | -0.30 | -0.35 | -0.17 | -0.07 | -0.08 | 0.00 | -0.25 | -0.02 | -0.20 | -0.16 |
|---|
| Other Non-cash Items | | 2.03 | 0.05 | 0.32 | 0.00 | -0.21 | -0.52 | -0.21 | 0.22 | 0.83 | 0.24 | -2.21 | 0.30 | 0.40 | -0.15 | 0.53 | -0.44 | -0.65 |
|---|
| Cash from Operations | | 2.05 | 0.00 | 0.00 | 2.01 | 2.62 | 3.41 | 2.18 | 2.03 | 2.92 | 2.00 | 2.50 | 2.81 | 4.71 | 2.79 | 3.21 | 3.19 | 3.84 |
| 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 | | 0.54 | 0.47 | 0.47 | 0.19 | 0.34 | -0.10 | 0.10 | 0.21 | -0.03 | 0.18 |
|---|
| Depreciation & Amortization | | 0.35 | 0.34 | 0.34 | 0.32 | 0.34 | 0.34 | 0.34 | 0.34 | 0.35 | 0.34 |
|---|
| Stock-Based Compensation | | 0.07 | 0.10 | 0.06 | 0.05 | 0.07 | 0.08 | 0.07 | 0.06 | 0.05 | 0.06 |
|---|
| Change Working Capital | | 0.41 | -0.09 | -0.11 | -0.46 | -0.13 | 0.10 | -0.08 | -0.38 | 0.20 | 0.17 |
|---|
| Change In Accounts Receivable | | -0.32 | -0.23 | -0.21 | 0.01 | -0.22 | -0.21 | -0.12 | -0.16 | 0.19 | -0.07 |
|---|
| Change In Accounts Payable | | 0.18 | 0.45 | 0.19 | -0.25 | 0.20 | 0.32 | 0.02 | -0.07 | 0.03 | 0.17 |
|---|
| Change In Inventories | | 0.02 | -0.03 | -0.11 | -0.15 | -0.04 | -0.06 | -0.01 | -0.06 | 0.03 | 0.07 |
|---|
| Other Non-cash Items | | -0.12 | 0.07 | -0.07 | 0.11 | -0.01 | 0.33 | 0.10 | -0.15 | 0.26 | -0.07 |
|---|
| Cash from Operations | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.71 | 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 | | -1.11 | -1.28 | -0.97 | -1.39 | -1.60 | -1.64 | -1.38 | -1.99 | -2.24 | -1.80 | -1.11 | -1.25 | -1.08 | -1.02 | -1.80 | -2.43 | -1.01 |
|---|
| Acquisitions | | 0.30 | 0.00 | 0.00 | 0.07 | 0.04 | 0.19 | 0.00 | 0.00 | -0.65 | -0.16 | -0.38 | -1.72 | -1.44 | -2.00 | -3.10 | -0.22 | -0.06 |
|---|
| Investments | | -0.02 | 0.00 | 0.00 | -0.01 | -0.08 | 1.64 | 1.38 | 0.00 | 2.24 | -0.67 | -0.02 | -0.03 | -0.11 | -0.53 | -0.11 | -2.58 | -2.77 |
|---|
| Sales of Investment | | 0.32 | 0.00 | 0.00 | 0.00 | 0.30 | 0.07 | 0.01 | 0.07 | 0.11 | 0.30 | 5.14 | 2.28 | 1.53 | 2.11 | 2.27 | 3.17 | 2.06 |
|---|
| Other Investing Activities | | -0.14 | 0.00 | 0.00 | 0.33 | -0.01 | -1.67 | -1.33 | 0.03 | -2.35 | 0.63 | 0.05 | 0.04 | 0.14 | 0.43 | 0.12 | 0.00 | 0.01 |
|---|
| Cash from Investing | | -0.82 | 0.00 | 0.00 | -1.00 | -1.36 | -1.42 | -1.31 | -1.89 | -2.89 | -1.71 | 3.68 | -0.69 | -0.96 | -1.00 | -2.63 | -2.06 | -1.77 |
| 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 | | -0.43 | -0.33 | -0.31 | -0.21 | -0.25 | -0.22 | -0.24 | -0.25 | -0.28 | -0.34 |
|---|
| Acquisitions | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.30 | 0.00 |
|---|
| Investments | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.02 | 0.00 |
|---|
| Sales of Investment | | 0.00 | 0.09 | 0.00 | 0.00 | 0.00 | -0.17 | 0.07 | 0.09 | 0.06 | 0.09 |
|---|
| Other Investing Activities | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.29 | -0.01 |
|---|
| Cash from Investing | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.23 | -0.26 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -0.25 | 0.00 | 0.00 | 0.72 | -0.09 | -0.86 | -0.22 | -0.30 | -0.63 | -0.26 | -0.57 | -0.02 | -0.06 | -0.58 | -0.31 | -0.06 | -0.08 |
|---|
| Debt Issued | | 0.83 | 8.09 | -0.39 | 1.38 | 0.86 | -0.09 | 0.48 | 2.04 | 1.50 | 1.49 | -0.01 | 1.24 | 0.03 | 0.41 | 1.37 | 0.13 | 2.40 |
|---|
| Issuance of Common Stock | | 0.04 | 0.00 | 0.00 | 0.00 | 0.04 | 0.12 | 0.37 | 1.89 | 1.57 | 1.75 | 0.14 | 1.33 | 0.40 | 0.33 | 1.40 | 0.02 | 0.02 |
|---|
| Repurchase of Common Stock | | -0.15 | -0.16 | -0.25 | -0.51 | -0.73 | -0.78 | -0.11 | -0.94 | -2.23 | -2.45 | -4.23 | -3.23 | -2.48 | -1.52 | -0.72 | -0.78 | 0.74 |
|---|
| Dividends Paid | | -0.99 | 0.00 | 0.00 | -0.99 | -0.93 | -0.87 | -0.79 | -0.74 | -0.69 | -0.65 | -0.65 | -0.68 | -0.59 | -0.57 | -0.47 | -0.35 | -0.31 |
|---|
| Other Financing Activities | | -0.02 | 0.00 | 0.00 | -0.15 | 0.06 | -0.06 | 0.02 | 0.05 | -0.02 | -0.02 | 0.00 | -0.01 | 0.15 | 0.26 | -0.02 | 0.19 | -0.36 |
|---|
| Cash from Financing | | -1.33 | 0.00 | 0.00 | -0.88 | -1.65 | -2.45 | -0.73 | -0.05 | -2.00 | -1.62 | -5.31 | -2.60 | -2.59 | -2.06 | -0.12 | -0.98 | 0.00 |
| 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 | -0.10 | -0.05 |
|---|
| Debt Issued | | 9.19 | 0.69 | 0.35 | 0.06 | -0.25 | 0.14 | -0.09 | -0.19 | 1.08 | -0.07 |
|---|
| 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 | | -0.01 | -0.03 | -0.03 | -0.13 | -0.04 | -0.05 | -0.13 | -0.03 | 0.00 | 0.00 |
|---|
| Dividends Paid | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.25 | -0.25 |
|---|
| Other Financing Activities | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.01 | -0.07 |
|---|
| Cash from Financing | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.36 | -0.36 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | -0.12 | -0.20 | -0.01 | 0.11 | -0.48 | -0.52 | 0.24 | 0.08 | -1.96 | -0.97 | 0.79 | -0.81 | 0.61 | -0.28 | 0.33 | 0.06 | 2.06 |
|---|
| Closing Cash Balance | | 1.42 | 1.57 | 1.77 | 1.78 | 1.67 | 2.15 | 2.67 | 2.43 | 2.36 | 4.32 | 5.29 | 4.50 | 5.31 | 4.70 | 4.99 | 4.66 | 4.60 |
| 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 | | -0.08 | 0.16 | 0.13 | -0.41 | 0.16 | 0.19 | 0.05 | -0.41 | 0.14 | 0.10 |
|---|
| Closing Cash Balance | | 1.57 | 1.65 | 1.49 | 1.36 | 1.77 | 1.61 | 1.42 | 1.37 | 1.78 | 1.64 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | 0.94 | 1.41 | 0.97 | 0.62 | 1.01 | 1.78 | 0.80 | 0.04 | 0.68 | 0.20 | 1.39 | 1.56 | 3.63 | 1.77 | 1.41 | 0.76 | 2.83 |
|---|
| Real Free Cash Flow | | 0.71 | 1.13 | 0.70 | 0.40 | 0.84 | 1.59 | 0.60 | -0.01 | 0.68 | 0.50 | 1.35 | 1.51 | 3.58 | 1.71 | 1.34 | 0.67 | 2.74 |
| 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 | | 0.62 | 0.45 | 0.40 | -0.06 | 0.37 | 0.48 | 0.28 | -0.16 | 0.43 | 0.38 |
|---|
| Real Free Cash Flow | | 0.55 | 0.35 | 0.34 | -0.11 | 0.30 | 0.41 | 0.21 | -0.22 | 0.38 | 0.32 |