HCA
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 | | 75.60 | 75.60 | 70.60 | 64.97 | 60.23 | 58.75 | 51.53 | 51.34 | 46.68 | 43.61 | 41.49 | 39.68 | 36.92 | 34.18 | 33.01 | 32.51 | 30.68 |
|---|
| Cost of Revenues | | 44.23 | 44.23 | 60.06 | 55.34 | 9.37 | 9.48 | 8.37 | 8.48 | 7.72 | 7.32 | 6.93 | 6.64 | 6.26 | 5.97 | 5.72 | 5.18 | 4.96 |
|---|
| Gross Profit | | 31.37 | 31.37 | 10.55 | 9.63 | 50.86 | 49.27 | 43.16 | 42.86 | 38.95 | 36.30 | 34.56 | 33.04 | 30.66 | 28.21 | 27.30 | 27.33 | 25.72 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 19.51 | 19.16 | 18.61 | 18.32 | 18.29 | 17.49 | 17.49 | 17.34 | 17.30 | 16.21 |
|---|
| Cost of Revenues | | 11.34 | 11.15 | 10.98 | 10.76 | 15.44 | 15.08 | 14.76 | 14.78 | 2.58 | 2.42 |
|---|
| Gross Profit | | 8.18 | 8.02 | 7.62 | 7.56 | 2.85 | 2.41 | 2.73 | 2.56 | 14.72 | 13.80 |
| 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 | 29.49 | 27.69 | 26.78 | 23.87 | 23.56 | 21.43 | 20.06 | 18.90 | 18.12 | 16.64 | 15.65 | 15.09 | 13.44 | 12.48 |
|---|
| Depreciation & Amortization | | 3.52 | 3.52 | 3.31 | 3.08 | 2.97 | 2.85 | 2.72 | 2.60 | 2.28 | 2.13 | 1.97 | 1.90 | 1.82 | 1.75 | 1.68 | 1.47 | 1.42 |
|---|
| Total Operating Expenses | | 19.41 | 19.41 | 0.00 | 45.44 | 41.81 | 39.59 | 35.90 | 35.64 | 32.31 | 30.24 | 28.36 | 27.08 | 25.09 | 23.42 | 22.48 | 22.99 | 21.56 |
|---|
| Operating Income | | 11.97 | 11.97 | 10.55 | 9.63 | 9.10 | 9.79 | 7.32 | 7.26 | 6.64 | 6.10 | 6.25 | 6.01 | 5.61 | 4.82 | 4.85 | 4.60 | 4.45 |
| 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 | 7.57 | 7.56 |
|---|
| Depreciation & Amortization | | 0.91 | 0.89 | 0.86 | 0.86 | 0.86 | 0.84 | 0.82 | 0.80 | 0.79 | 0.77 |
|---|
| Total Operating Expenses | | 5.00 | 5.05 | 4.66 | 4.71 | 0.00 | 0.00 | 0.00 | 0.00 | 11.92 | 11.70 |
|---|
| Operating Income | | 3.18 | 2.97 | 2.97 | 2.86 | 2.85 | 2.41 | 2.73 | 2.56 | 2.80 | 2.11 |
| 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 | | 2.25 | 2.25 | 2.06 | 1.94 | 1.74 | 1.57 | 1.58 | 1.82 | 1.76 | 1.69 | 1.71 | 1.67 | 1.74 | 1.85 | 1.80 | 2.04 | 2.10 |
|---|
| Other Expense | | -2.13 | -2.13 | -2.02 | -1.92 | -0.52 | 0.04 | -1.89 | -2.02 | 0.45 | 0.01 | 0.32 | -0.34 | -0.34 | 0.00 | -0.12 | 1.26 | 0.16 |
|---|
| IBT | | 9.83 | 9.83 | 8.52 | 7.71 | 8.58 | 9.83 | 5.43 | 5.24 | 5.34 | 4.38 | 4.81 | 3.96 | 3.48 | 2.95 | 2.89 | 3.56 | 2.23 |
|---|
| Income Tax Expense | | 2.05 | 2.05 | 1.87 | 1.62 | 1.75 | 2.11 | 1.04 | 1.10 | 0.95 | 1.64 | 1.38 | 1.26 | 1.11 | 0.95 | 0.89 | 0.72 | 0.66 |
|---|
| Net Income | | 6.78 | 6.78 | 5.76 | 5.24 | 5.64 | 6.96 | 3.75 | 3.51 | 3.79 | 2.22 | 2.89 | 2.13 | 1.88 | 1.56 | 1.61 | 2.47 | 1.21 |
| 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 | 0.48 |
|---|
| Interest Expense | | 0.57 | 0.56 | 0.57 | 0.55 | 0.53 | 0.52 | 0.51 | 0.51 | 0.49 | 0.48 |
|---|
| Other Expense | | -0.51 | -0.55 | -0.55 | -0.53 | -0.71 | -0.50 | -0.49 | -0.31 | -0.46 | -0.46 |
|---|
| IBT | | 2.67 | 2.42 | 2.42 | 2.33 | 2.13 | 1.91 | 2.24 | 2.25 | 2.35 | 1.63 |
|---|
| Income Tax Expense | | 0.51 | 0.52 | 0.52 | 0.50 | 0.45 | 0.42 | 0.55 | 0.45 | 0.48 | 0.36 |
|---|
| Net Income | | 1.88 | 1.64 | 1.65 | 1.61 | 1.44 | 1.27 | 1.46 | 1.59 | 1.61 | 1.08 |
| 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 | $19.24 | $20.34 | $21.52 | $11.06 | $10.36 | $11.04 | $6.33 | $7.80 | $5.34 | $4.46 | $3.54 | $3.62 | $5.17 | $2.83 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $18.96 | $19.15 | $21.16 | $10.93 | $10.07 | $10.66 | $5.95 | $7.30 | $4.99 | $4.16 | $3.37 | $3.49 | $4.97 | $2.76 |
|---|
| Shares Outstanding | | 0.23 | 0.23 | 0.26 | 0.27 | 0.28 | 0.32 | 0.34 | 0.34 | 0.34 | 0.35 | 0.37 | 0.40 | 0.42 | 0.44 | 0.44 | 0.48 | 0.43 |
|---|
| Diluted Shares Outstanding | | 0.23 | 0.23 | 0.26 | 0.28 | 0.29 | 0.33 | 0.34 | 0.35 | 0.36 | 0.37 | 0.40 | 0.43 | 0.45 | 0.46 | 0.46 | 0.50 | 0.44 |
| 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 | $6.05 | $3.98 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $5.93 | $3.92 |
|---|
| Shares Outstanding | | 0.23 | 0.24 | 0.24 | 0.25 | 0.25 | 0.26 | 0.26 | 0.26 | 0.27 | 0.27 |
|---|
| Diluted Shares Outstanding | | 0.23 | 0.24 | 0.24 | 0.25 | 0.26 | 0.26 | 0.26 | 0.27 | 0.27 | 0.28 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 0.83 | 1.93 | 0.94 | 0.91 | 1.45 | 1.79 | 0.62 | 0.50 | 0.73 | 0.65 | 0.74 | 0.57 | 0.41 | 0.71 | 0.37 | 0.41 |
|---|
| Short Term Investments | | 0.10 | 0.09 | 0.09 | 0.38 | 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 | | 0.94 | 2.02 | 1.02 | 0.91 | 1.45 | 1.79 | 0.62 | 0.50 | 0.73 | 0.65 | 0.74 | 0.57 | 0.41 | 0.71 | 0.37 | 0.41 |
|---|
| Accounts Receivable | | 10.24 | 10.75 | 9.97 | 8.89 | 8.10 | 7.05 | 7.38 | 6.79 | 6.50 | 5.83 | 5.89 | 5.69 | 5.21 | 4.67 | 4.53 | 3.83 |
|---|
| Inventory | | 1.80 | 1.74 | 2.02 | 2.07 | 1.99 | 2.03 | 1.85 | 1.73 | 1.57 | 1.50 | 1.44 | 1.28 | 1.18 | 1.09 | 1.05 | 0.90 |
|---|
| Other Current Assets | | 2.20 | 1.90 | 1.92 | 1.78 | 2.01 | 1.46 | 1.35 | 1.19 | 1.17 | 1.11 | 1.16 | 1.03 | 0.75 | 0.92 | 0.68 | 0.85 |
|---|
| Total Current Assets | | 15.17 | 16.41 | 14.93 | 13.64 | 13.54 | 12.33 | 11.20 | 10.21 | 9.98 | 9.09 | 9.23 | 8.93 | 8.04 | 7.76 | 7.23 | 6.92 |
| 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 | | 1.00 | 0.94 | 1.06 | 1.93 | 2.89 | 0.83 | 1.28 | 0.94 | 0.89 | 0.86 |
|---|
| Short Term Investments | | 0.00 | 0.10 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.09 | 0.10 | 0.10 |
|---|
| Total Cash & ST Investments | | 1.00 | 1.04 | 1.06 | 1.93 | 2.89 | 0.83 | 1.28 | 1.02 | 0.89 | 0.86 |
|---|
| Accounts Receivable | | 10.43 | 10.46 | 11.09 | 10.75 | 9.92 | 10.24 | 10.04 | 9.97 | 9.18 | 8.71 |
|---|
| Inventory | | 1.73 | 1.79 | 1.79 | 1.74 | 1.78 | 1.80 | 1.90 | 2.02 | 2.03 | 2.05 |
|---|
| Other Current Assets | | 2.13 | 2.27 | 2.32 | 1.99 | 2.08 | 2.30 | 2.05 | 1.92 | 2.19 | 2.16 |
|---|
| Total Current Assets | | 15.29 | 15.56 | 16.26 | 16.41 | 16.66 | 15.17 | 15.28 | 14.93 | 14.29 | 13.89 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 30.82 | 31.55 | 29.92 | 27.64 | 26.18 | 25.22 | 24.55 | 19.76 | 17.90 | 16.35 | 15.01 | 14.36 | 13.62 | 13.19 | 12.83 | 11.35 |
|---|
| Goodwill | | 0.00 | 9.77 | 9.61 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 2.69 |
|---|
| Intangible Assets | | 9.96 | 0.32 | 0.34 | 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 |
|---|
| Long-Term Investments | | 1.19 | 1.23 | 1.27 | 1.20 | 0.89 | 0.81 | 0.56 | 0.59 | 0.62 | 0.54 | 0.61 | 0.66 | 0.57 | 0.62 | 0.65 | 1.51 |
|---|
| Other Long-Term Assets | | 0.24 | 0.23 | 0.15 | 0.30 | 0.60 | 0.55 | 0.48 | 0.69 | 0.71 | 1.07 | 1.16 | 0.62 | 0.21 | 0.68 | 0.64 | 0.45 |
|---|
| Total Long-Term Assets | | 42.21 | 43.10 | 41.28 | 38.80 | 37.20 | 35.16 | 33.86 | 28.99 | 26.62 | 24.67 | 23.51 | 22.27 | 20.79 | 20.31 | 19.67 | 16.93 |
|---|
| Total Assets | | 57.38 | 59.51 | 56.21 | 52.44 | 50.74 | 47.49 | 45.06 | 39.21 | 36.59 | 33.76 | 32.74 | 31.20 | 28.83 | 28.08 | 26.90 | 23.85 |
| 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 | | 32.68 | 32.28 | 31.87 | 31.55 | 31.25 | 30.82 | 30.31 | 29.92 | 29.20 | 28.75 |
|---|
| Goodwill | | 0.00 | 0.00 | 0.00 | 9.77 | 0.00 | 0.00 | 0.00 | 9.61 | 0.00 | 0.00 |
|---|
| Intangible Assets | | 10.28 | 10.27 | 10.24 | 0.32 | 9.98 | 9.96 | 9.97 | 0.34 | 9.78 | 9.64 |
|---|
| Long-Term Investments | | 1.23 | 1.19 | 1.21 | 1.23 | 1.26 | 1.19 | 1.21 | 1.27 | 1.12 | 1.12 |
|---|
| Other Long-Term Assets | | 0.28 | 0.24 | 0.23 | 0.23 | 0.31 | 0.24 | 0.20 | 0.15 | 0.20 | 0.20 |
|---|
| Total Long-Term Assets | | 44.46 | 43.97 | 43.54 | 43.10 | 42.80 | 42.21 | 41.68 | 41.28 | 40.30 | 39.71 |
|---|
| Total Assets | | 59.75 | 59.54 | 59.80 | 59.51 | 59.46 | 57.38 | 56.96 | 56.21 | 54.59 | 53.59 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 4.03 | 4.28 | 4.23 | 4.24 | 4.11 | 3.54 | 2.91 | 2.58 | 2.61 | 2.32 | 2.17 | 2.04 | 1.80 | 1.77 | 1.60 | 1.54 |
|---|
| Short-Term Debt | | 4.57 | 5.04 | 2.79 | 0.37 | 0.24 | 0.21 | 0.15 | 0.79 | 0.20 | 0.22 | 0.23 | 0.34 | 0.79 | 1.44 | 1.41 | 0.59 |
|---|
| Other Current Liabilities | | 5.70 | 5.44 | 5.25 | 5.29 | 5.23 | 4.96 | 4.71 | 3.90 | 3.05 | 3.02 | 2.84 | 2.85 | 2.85 | 2.73 | 2.55 | 2.14 |
|---|
| Current Liabilities | | 14.30 | 15.18 | 12.66 | 9.90 | 9.58 | 8.70 | 7.76 | 7.57 | 6.16 | 5.83 | 5.52 | 5.48 | 5.70 | 6.17 | 5.55 | 4.27 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 4.55 | 4.25 | 4.49 | 4.28 | 4.24 | 4.03 | 4.74 | 4.23 | 4.14 | 3.82 |
|---|
| Short-Term Debt | | 6.11 | 5.10 | 3.52 | 5.04 | 4.68 | 4.57 | 3.03 | 2.79 | 2.55 | 2.40 |
|---|
| Other Current Liabilities | | 4.93 | 4.52 | 3.43 | 5.44 | 4.00 | 3.73 | 3.47 | 5.25 | 4.05 | 3.64 |
|---|
| Current Liabilities | | 17.90 | 15.94 | 13.63 | 15.18 | 14.90 | 14.30 | 13.14 | 12.66 | 12.41 | 11.55 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 36.31 | 40.20 | 39.07 | 39.47 | 36.10 | 32.47 | 35.08 | 32.03 | 32.86 | 31.16 | 30.26 | 29.31 | 27.59 | 27.50 | 25.65 | 27.63 |
|---|
| Capital Leases | | 1.89 | 1.86 | 2.27 | 1.75 | 1.76 | 1.67 | 1.50 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Def. Tax Liability | | 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 | 1.72 | 1.61 |
|---|
| Total Liabilities | | 56.04 | 58.96 | 55.15 | 52.51 | 49.25 | 44.60 | 45.62 | 42.13 | 41.59 | 39.39 | 38.79 | 37.70 | 35.76 | 36.42 | 33.91 | 34.65 |
| 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 | | 40.24 | 41.26 | 42.92 | 40.20 | 40.21 | 38.20 | 39.08 | 38.53 | 38.57 | 38.34 |
|---|
| Capital Leases | | 1.84 | 1.88 | 1.86 | 1.86 | 1.92 | 1.89 | 1.91 | 2.44 | 1.78 | 1.81 |
|---|
| Def. Tax Liability | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Total Liabilities | | 61.91 | 60.77 | 60.24 | 58.96 | 58.67 | 56.04 | 55.69 | 55.15 | 54.23 | 53.13 |
| 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 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Retained Earnings | | -1.17 | -2.12 | -1.35 | -2.28 | -0.53 | 0.78 | -2.35 | -4.57 | -6.53 | -6.97 | -7.34 | -7.58 | -9.40 | -10.96 | -9.42 | -11.89 |
|---|
| Comprehensive Income | | -0.43 | -0.39 | -0.43 | -0.49 | -0.40 | -0.50 | -0.46 | -0.38 | -0.28 | -0.34 | -0.27 | -0.32 | -0.26 | -0.46 | -0.44 | -0.43 |
|---|
| Total Common Equity | | -1.60 | -2.50 | -1.77 | -2.77 | -0.93 | 0.57 | -2.81 | -4.95 | -6.81 | -7.30 | -7.60 | -7.89 | -8.27 | -9.66 | -8.26 | -11.93 |
| 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 | | -5.03 | -4.09 | -3.16 | -2.12 | -1.81 | -1.17 | -1.19 | -1.35 | -1.99 | -1.85 |
|---|
| Comprehensive Income | | -0.31 | -0.31 | -0.36 | -0.39 | -0.38 | -0.43 | -0.43 | -0.43 | -0.49 | -0.46 |
|---|
| Total Common Equity | | -5.34 | -4.39 | -3.52 | -2.50 | -2.18 | -1.60 | -1.62 | -1.77 | -2.48 | -2.30 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 42.77 | 45.24 | 41.86 | 39.84 | 36.33 | 32.68 | 35.22 | 32.82 | 33.06 | 31.38 | 30.49 | 29.65 | 28.38 | 28.93 | 27.05 | 28.23 |
|---|
| Book Value | | 1.34 | 0.56 | 1.06 | -0.07 | 1.49 | 2.89 | -0.57 | -2.92 | -5.00 | -5.63 | -6.05 | -6.50 | -6.93 | -8.34 | -7.01 | -10.79 |
| Other |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Total Debt | | 3.18 | 3.16 | 3.08 | 3.05 | 2.97 | 2.94 | 2.89 | 2.83 | 2.83 | 2.76 |
|---|
| Book Value | | -5.34 | -4.39 | -3.52 | -2.50 | -2.18 | -1.60 | -1.62 | -1.77 | -2.48 | -2.30 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | 5.93 | 6.78 | 6.66 | 5.24 | 6.83 | 7.72 | 4.39 | 4.15 | 4.39 | 2.74 | 3.43 | 2.70 | 2.37 | 2.00 | 2.01 | 2.84 | 1.57 |
|---|
| Depreciation & Amortization | | 3.17 | 3.52 | 3.31 | 3.08 | 2.97 | 2.85 | 2.72 | 2.60 | 2.28 | 2.13 | 1.97 | 1.90 | 1.82 | 1.75 | 1.68 | 1.47 | 1.42 |
|---|
| Stock-Based Compensation | | 0.33 | 0.00 | 0.36 | 0.26 | 0.34 | 0.44 | 0.36 | 0.35 | 0.27 | 0.27 | 0.25 | 0.24 | 0.16 | 0.11 | 0.06 | 0.03 | 0.03 |
|---|
| Change Working Capital | | -0.33 | 0.73 | -0.11 | -0.46 | -1.15 | -0.50 | 1.28 | -0.09 | 0.03 | -0.30 | 0.04 | -0.32 | -0.26 | -0.41 | 0.11 | -2.95 | -2.85 |
|---|
| Change In Accounts Receivable | | -1.53 | -0.09 | -0.80 | 0.00 | -0.80 | -0.96 | 0.33 | -0.33 | -0.42 | -4.64 | -3.25 | -4.11 | -3.65 | -4.40 | -3.90 | -3.25 | -2.79 |
|---|
| Change In Accounts Payable | | 0.65 | 0.67 | 0.36 | 0.00 | -0.30 | 0.00 | 0.00 | 0.00 | 0.00 | 0.37 | 0.14 | 0.19 | 3.88 | 4.41 | 4.02 | 0.00 | 0.00 |
|---|
| Change In Inventories | | 0.11 | -0.15 | 0.33 | 0.00 | -0.06 | -0.54 | -0.30 | -0.16 | -0.24 | -0.07 | -0.11 | -0.31 | -0.23 | -0.02 | -0.12 | -0.02 | -0.29 |
|---|
| Other Non-cash Items | | 4.95 | 1.60 | 0.27 | 1.08 | -1.04 | -1.48 | 0.44 | 0.35 | -0.28 | 0.15 | -0.16 | 0.38 | 0.44 | 0.09 | 0.23 | 0.84 | 0.06 |
|---|
| Cash from Operations | | 9.59 | 0.00 | 0.00 | 9.43 | 8.52 | 8.96 | 9.23 | 7.60 | 6.76 | 5.43 | 5.65 | 4.73 | 4.45 | 3.68 | 4.18 | 3.93 | 3.09 |
| 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 | | 1.88 | 1.64 | 1.89 | 1.83 | 1.44 | 1.48 | 1.46 | 1.59 | 1.61 | 1.28 |
|---|
| Depreciation & Amortization | | 0.91 | 0.89 | 0.86 | 0.86 | 0.86 | 0.84 | 0.82 | 0.80 | 0.79 | 0.77 |
|---|
| Stock-Based Compensation | | 0.00 | 0.00 | 0.10 | 0.00 | 0.09 | 0.08 | 0.11 | 0.09 | 0.06 | 0.07 |
|---|
| Change Working Capital | | 0.48 | 2.35 | 0.90 | -1.69 | -0.70 | 1.13 | -0.28 | -0.53 | -0.23 | 0.27 |
|---|
| Change In Accounts Receivable | | -0.44 | 0.03 | 0.65 | -0.33 | -0.85 | 0.34 | -0.20 | -0.09 | -0.77 | -0.47 |
|---|
| Change In Accounts Payable | | 0.64 | 0.71 | 0.32 | -1.00 | 0.00 | 0.54 | 0.06 | -0.52 | 0.39 | 0.72 |
|---|
| Change In Inventories | | -0.03 | 0.30 | -0.07 | -0.36 | 0.15 | 0.25 | -0.15 | 0.08 | 0.15 | 0.03 |
|---|
| Other Non-cash Items | | -0.91 | -0.46 | 0.07 | 0.65 | 0.88 | 0.05 | 0.31 | 0.08 | 0.28 | 0.04 |
|---|
| Cash from Operations | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 2.67 | 2.48 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -4.71 | -4.94 | -4.88 | -4.74 | -4.40 | -3.58 | -2.84 | -4.16 | -3.57 | -3.02 | -2.76 | -2.38 | -2.18 | -1.94 | -1.86 | -1.68 | -1.33 |
|---|
| Acquisitions | | -0.31 | -0.13 | 0.00 | -0.44 | 1.01 | 1.06 | -0.50 | -1.62 | -0.45 | -1.19 | -0.55 | -0.28 | -0.72 | -0.45 | -0.23 | -1.40 | -0.20 |
|---|
| Investments | | -0.11 | 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 | | 0.01 | 0.07 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.06 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Other Investing Activities | | -0.03 | 0.00 | 0.00 | -0.13 | -0.01 | -0.12 | -0.06 | 0.06 | 0.06 | -0.08 | 0.07 | 0.07 | -0.03 | 0.05 | 0.03 | 0.09 | 0.48 |
|---|
| Cash from Investing | | -5.14 | 0.00 | 0.00 | -5.32 | -3.39 | -2.64 | -3.39 | -5.72 | -3.90 | -4.28 | -3.24 | -2.58 | -2.92 | -2.35 | -2.06 | -3.00 | -1.04 |
| 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 | | -1.49 | -1.29 | -1.18 | -0.99 | -1.29 | -1.19 | -1.28 | -1.12 | -1.16 | -1.15 |
|---|
| Acquisitions | | 0.06 | -0.03 | -0.09 | -0.07 | -0.04 | -0.09 | -0.03 | 0.21 | -0.34 | -0.15 |
|---|
| Investments | | 0.00 | -0.03 | 0.00 | 0.00 | 0.00 | 0.00 | -0.01 | 0.00 | -0.08 | -0.01 |
|---|
| Sales of Investment | | 0.07 | 0.00 | 0.00 | 0.03 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 |
|---|
| Other Investing Activities | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.01 | -0.02 |
|---|
| Cash from Investing | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -1.60 | -1.31 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -1.67 | 0.00 | 0.00 | 1.30 | -2.83 | -3.87 | -5.92 | -5.32 | -1.70 | -0.75 | -4.48 | -4.92 | -5.16 | -1.66 | -2.44 | -7.09 | -0.38 |
|---|
| Debt Issued | | 3.71 | 45.24 | 3.38 | 3.32 | 6.33 | 7.53 | 3.37 | 7.72 | 1.47 | 2.44 | 5.36 | 5.76 | 6.43 | 1.11 | 4.32 | 5.92 | 28.60 |
|---|
| Issuance of Common Stock | | -0.56 | 0.00 | 0.00 | 0.00 | 0.00 | 7.12 | 2.70 | 5.89 | 1.36 | 0.00 | 0.00 | 0.00 | 5.94 | 0.97 | 0.00 | 2.51 | 0.00 |
|---|
| Repurchase of Common Stock | | -4.60 | -10.07 | -6.04 | -3.81 | -7.00 | -8.22 | -0.44 | -1.03 | -1.53 | -2.05 | -2.75 | -2.40 | -1.75 | -0.50 | 0.00 | 5.50 | 0.00 |
|---|
| Dividends Paid | | -0.68 | 0.00 | 0.00 | -0.66 | -0.65 | -0.62 | -0.15 | -0.55 | -0.49 | 0.00 | 0.00 | 0.00 | -0.01 | -0.02 | -3.15 | -0.03 | -4.26 |
|---|
| Other Financing Activities | | -0.87 | 0.00 | 0.00 | -0.92 | 4.83 | -1.07 | -0.87 | -0.76 | -0.71 | 1.74 | 4.72 | 5.34 | -0.40 | -0.42 | 3.81 | -1.86 | 2.69 |
|---|
| Cash from Financing | | -4.48 | 0.00 | 0.00 | -4.09 | -5.66 | -6.66 | -4.68 | -1.77 | -3.08 | -1.06 | -2.51 | -1.98 | -1.38 | -1.63 | -1.78 | -0.98 | -1.95 |
| 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 | 0.19 | 0.34 |
|---|
| Debt Issued | | 46.35 | -0.02 | -0.07 | 1.20 | 0.35 | 2.12 | 0.67 | 0.24 | 0.92 | 0.72 |
|---|
| 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 | | -2.56 | -2.50 | -2.51 | -2.51 | -1.70 | -1.80 | -1.37 | -1.18 | -0.91 | -1.14 |
|---|
| Dividends Paid | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.16 | -0.16 |
|---|
| Other Financing Activities | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.16 | -0.17 |
|---|
| Cash from Financing | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -1.04 | -1.13 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | -0.03 | -0.89 | 1.00 | 0.03 | -0.54 | -0.34 | 1.17 | 0.12 | -0.23 | 0.09 | -0.10 | 0.18 | 0.15 | -0.29 | 0.33 | -0.04 | 0.10 |
|---|
| Closing Cash Balance | | 0.83 | 1.04 | 1.93 | 0.94 | 0.91 | 1.45 | 1.79 | 0.62 | 0.50 | 0.73 | 0.65 | 0.74 | 0.57 | 0.41 | 0.71 | 0.37 | 0.41 |
| 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 | | 0.04 | 0.06 | -0.12 | -0.87 | -0.96 | 2.06 | -0.45 | 0.35 | 0.04 | 0.03 |
|---|
| Closing Cash Balance | | 1.04 | 1.00 | 0.94 | 1.06 | 1.93 | 2.89 | 0.83 | 1.28 | 0.94 | 0.89 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | 4.89 | 7.69 | 5.64 | 4.69 | 4.13 | 5.38 | 6.40 | 3.44 | 3.19 | 2.41 | 2.89 | 2.36 | 2.27 | 1.74 | 2.31 | 2.25 | 1.76 |
|---|
| Real Free Cash Flow | | 4.56 | 7.69 | 5.28 | 4.43 | 3.79 | 4.94 | 6.04 | 3.10 | 2.92 | 2.14 | 2.64 | 2.12 | 2.11 | 1.62 | 2.26 | 2.23 | 1.73 |
| 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 | | 0.87 | 3.13 | 3.03 | 0.66 | 1.27 | 2.32 | 0.69 | 1.35 | 1.52 | 1.33 |
|---|
| Real Free Cash Flow | | 0.87 | 3.13 | 2.94 | 0.66 | 1.19 | 2.25 | 0.58 | 1.26 | 1.46 | 1.26 |