HRL
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 | | 12.14 | 12.11 | 11.92 | 12.11 | 12.46 | 11.39 | 9.61 | 9.50 | 9.55 | 9.17 | 9.52 | 9.26 | 9.32 | 8.75 | 8.23 | 7.90 | 7.22 |
|---|
| Cost of Revenues | | 10.26 | 10.21 | 9.90 | 10.11 | 10.29 | 9.46 | 7.78 | 7.61 | 7.55 | 7.16 | 7.37 | 7.46 | 7.75 | 7.34 | 6.90 | 6.56 | 5.98 |
|---|
| Gross Profit | | 1.89 | 1.89 | 2.02 | 2.00 | 2.16 | 1.93 | 1.83 | 1.88 | 2.00 | 2.00 | 2.16 | 1.81 | 1.56 | 1.41 | 1.33 | 1.33 | 1.24 |
| Revenue |
|
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Total Revenues | | 3.03 | 3.19 | 3.03 | 2.90 | 2.99 | 3.14 | 2.90 | 2.89 | 3.00 | 3.20 |
|---|
| Cost of Revenues | | 2.56 | 2.74 | 2.55 | 2.41 | 2.51 | 2.62 | 2.41 | 2.38 | 2.49 | 2.68 |
|---|
| Gross Profit | | 0.47 | 0.44 | 0.49 | 0.48 | 0.48 | 0.52 | 0.49 | 0.50 | 0.51 | 0.51 |
| 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 | 0.03 | 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 | 0.91 | 0.88 | 0.85 | 0.76 | 0.73 | 0.84 | 0.76 | 0.87 | 0.74 | 0.65 | 0.63 | 0.61 | 0.62 | 0.61 |
|---|
| Depreciation & Amortization | | 0.27 | 0.26 | 0.26 | 0.25 | 0.29 | 0.28 | 0.24 | 0.20 | 0.16 | 0.13 | 0.13 | 0.13 | 0.13 | 0.12 | 0.12 | 0.12 | 0.13 |
|---|
| Total Operating Expenses | | 1.15 | 1.17 | 0.95 | 0.93 | 0.88 | 0.85 | 0.76 | 0.73 | 0.84 | 0.76 | 0.87 | 0.74 | 0.65 | 0.63 | 0.61 | 0.59 | 0.61 |
|---|
| Operating Income | | 0.73 | 0.72 | 1.07 | 1.07 | 1.31 | 1.12 | 1.10 | 1.20 | 1.20 | 1.28 | 1.32 | 1.07 | 0.93 | 0.81 | 0.76 | 0.74 | 0.65 |
| 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 | 0.03 |
|---|
| Selling General & Admin Expenses | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.22 |
|---|
| Depreciation & Amortization | | 0.07 | 0.07 | 0.06 | 0.06 | 0.07 | 0.07 | 0.06 | 0.06 | 0.06 | 0.07 |
|---|
| Total Operating Expenses | | 0.23 | 0.44 | 0.25 | 0.24 | 0.25 | 0.23 | 0.25 | 0.25 | 0.22 | 0.22 |
|---|
| Operating Income | | 0.24 | 0.00 | 0.24 | 0.25 | 0.23 | 0.29 | 0.24 | 0.25 | 0.28 | 0.27 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 0.02 | 0.02 | 0.05 | 0.01 | 0.03 | 0.05 | 0.04 | 0.03 | 0.01 | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 | 0.01 | 0.00 | 0.00 |
|---|
| Interest Expense | | 0.08 | 0.08 | 0.08 | 0.07 | 0.06 | 0.04 | 0.02 | 0.02 | 0.03 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.02 | 0.03 |
|---|
| Other Expense | | -0.05 | -0.06 | -0.03 | -0.06 | -0.03 | 0.00 | 0.01 | 0.01 | 0.04 | 0.04 | 0.04 | 0.00 | 0.02 | 0.02 | 0.04 | 0.00 | -0.01 |
|---|
| IBT | | 0.68 | 0.66 | 1.04 | 1.01 | 1.28 | 1.13 | 1.11 | 1.21 | 1.18 | 1.28 | 1.32 | 1.06 | 0.92 | 0.80 | 0.76 | 0.72 | 0.62 |
|---|
| Income Tax Expense | | 0.19 | 0.19 | 0.23 | 0.22 | 0.28 | 0.22 | 0.21 | 0.23 | 0.17 | 0.43 | 0.43 | 0.37 | 0.32 | 0.27 | 0.25 | 0.24 | 0.22 |
|---|
| Net Income | | 0.49 | 0.48 | 0.81 | 0.79 | 1.00 | 0.91 | 0.91 | 0.98 | 1.01 | 0.85 | 0.89 | 0.69 | 0.60 | 0.53 | 0.50 | 0.47 | 0.40 |
| 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 | | 0.01 | 0.00 | 0.02 | 0.00 | 0.01 | 0.00 | 0.01 | 0.01 | 0.02 | 0.00 |
|---|
| Interest Expense | | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 |
|---|
| Other Expense | | -0.01 | -0.02 | 0.00 | -0.02 | -0.01 | -0.01 | -0.01 | -0.01 | 0.00 | -0.02 |
|---|
| IBT | | 0.23 | -0.02 | 0.24 | 0.23 | 0.22 | 0.28 | 0.23 | 0.24 | 0.29 | 0.25 |
|---|
| Income Tax Expense | | 0.05 | 0.03 | 0.05 | 0.05 | 0.05 | 0.06 | 0.05 | 0.05 | 0.07 | 0.05 |
|---|
| Net Income | | 0.18 | -0.06 | 0.18 | 0.18 | 0.17 | 0.22 | 0.18 | 0.19 | 0.22 | 0.20 |
| 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 | $1.45 | $1.84 | $1.68 | $1.69 | $1.83 | $1.91 | $1.60 | $1.68 | $1.30 | $1.14 | $1.00 | $0.95 | $0.89 | $0.74 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $1.45 | $1.82 | $1.66 | $1.66 | $1.80 | $1.86 | $1.57 | $1.64 | $1.27 | $1.12 | $0.98 | $0.93 | $0.87 | $0.73 |
|---|
| Shares Outstanding | | 0.55 | 0.55 | 0.55 | 0.55 | 0.54 | 0.54 | 0.54 | 0.53 | 0.53 | 0.53 | 0.53 | 0.53 | 0.53 | 0.53 | 0.53 | 0.53 | 0.53 |
|---|
| Diluted Shares Outstanding | | 0.55 | 0.55 | 0.55 | 0.55 | 0.55 | 0.55 | 0.55 | 0.55 | 0.54 | 0.54 | 0.54 | 0.54 | 0.54 | 0.54 | 0.54 | 0.54 | 0.54 |
| 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 | $0.36 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.36 |
|---|
| Shares Outstanding | | 0.55 | 0.55 | 0.55 | 0.55 | 0.55 | 0.55 | 0.55 | 0.55 | 0.55 | 0.55 |
|---|
| Diluted Shares Outstanding | | 0.55 | 0.55 | 0.55 | 0.55 | 0.55 | 0.55 | 0.55 | 0.55 | 0.55 | 0.55 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 0.54 | 0.74 | 0.74 | 0.98 | 0.61 | 1.71 | 0.67 | 0.46 | 0.44 | 0.42 | 0.35 | 0.33 | 0.43 | 0.68 | 0.46 | 0.47 |
|---|
| Short Term Investments | | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.08 | 0.08 | 0.05 |
|---|
| Total Cash & ST Investments | | 0.56 | 0.77 | 0.75 | 1.00 | 0.63 | 1.73 | 0.69 | 0.46 | 0.44 | 0.42 | 0.35 | 0.33 | 0.43 | 0.76 | 0.54 | 0.52 |
|---|
| Accounts Receivable | | 0.73 | 0.87 | 0.82 | 0.87 | 0.90 | 0.74 | 0.59 | 0.60 | 0.64 | 0.61 | 0.61 | 0.64 | 0.55 | 0.52 | 0.49 | 0.44 |
|---|
| Inventory | | 1.65 | 1.58 | 1.68 | 1.72 | 1.37 | 1.07 | 1.04 | 0.96 | 0.92 | 0.99 | 0.99 | 1.05 | 0.97 | 0.95 | 0.89 | 0.79 |
|---|
| Other Current Assets | | 0.06 | 0.04 | 0.04 | 0.00 | 0.01 | 0.01 | 0.01 | 0.01 | 0.00 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.02 |
|---|
| Total Current Assets | | 3.00 | 3.25 | 3.30 | 3.64 | 2.95 | 3.58 | 2.36 | 2.05 | 2.03 | 2.03 | 2.06 | 2.13 | 2.05 | 2.32 | 2.00 | 1.86 |
| 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 | | 0.60 | 0.67 | 0.84 | 0.74 | 0.54 | 1.49 | 0.96 | 0.74 | 0.67 | 0.58 |
|---|
| Short Term Investments | | 0.03 | 0.03 | 0.03 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 |
|---|
| Total Cash & ST Investments | | 0.63 | 0.70 | 0.87 | 0.77 | 0.56 | 1.51 | 0.98 | 0.75 | 0.69 | 0.60 |
|---|
| Accounts Receivable | | 0.81 | 0.79 | 0.82 | 0.87 | 0.73 | 0.73 | 0.75 | 0.82 | 0.79 | 0.77 |
|---|
| Inventory | | 1.82 | 1.73 | 1.52 | 1.58 | 1.65 | 1.67 | 1.58 | 1.68 | 1.74 | 1.75 |
|---|
| Other Current Assets | | 0.06 | 0.06 | 0.06 | 0.04 | 0.06 | 0.06 | 0.06 | 0.04 | 0.04 | 0.05 |
|---|
| Total Current Assets | | 3.32 | 3.28 | 3.27 | 3.25 | 3.00 | 3.98 | 3.37 | 3.30 | 3.25 | 3.16 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 2.17 | 2.19 | 2.30 | 2.14 | 2.11 | 1.90 | 1.63 | 1.51 | 1.20 | 1.11 | 1.01 | 1.00 | 0.96 | 0.92 | 0.91 | 0.92 |
|---|
| Goodwill | | 4.92 | 4.92 | 4.93 | 4.93 | 4.93 | 2.61 | 2.48 | 2.71 | 2.12 | 1.83 | 1.70 | 1.23 | 0.93 | 0.63 | 0.63 | 0.63 |
|---|
| Intangible Assets | | 1.74 | 1.73 | 1.76 | 1.80 | 1.82 | 1.08 | 1.03 | 1.21 | 3.15 | 2.74 | 2.53 | 1.78 | 1.31 | 0.75 | 0.13 | 0.77 |
|---|
| Long-Term Investments | | 0.68 | 0.72 | 0.73 | 0.27 | 0.30 | 0.31 | 0.29 | 0.27 | 0.24 | 0.24 | 0.26 | 0.26 | 0.27 | 0.29 | 0.30 | 0.21 |
|---|
| Other Long-Term Assets | | 0.10 | 0.62 | 0.44 | 0.05 | 0.30 | 0.25 | 0.18 | 0.19 | 0.60 | 0.25 | 0.54 | 0.54 | 0.30 | 0.13 | 0.22 | 0.22 |
|---|
| Total Long-Term Assets | | 10.12 | 10.19 | 10.15 | 9.67 | 9.75 | 6.33 | 5.75 | 6.09 | 4.95 | 4.34 | 4.08 | 3.32 | 2.87 | 2.24 | 2.25 | 2.20 |
|---|
| Total Assets | | 13.11 | 13.43 | 13.45 | 13.31 | 12.70 | 9.91 | 8.11 | 8.14 | 6.98 | 6.37 | 6.14 | 5.46 | 4.92 | 4.56 | 4.24 | 4.05 |
| 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 | | 2.21 | 2.19 | 2.17 | 2.19 | 2.17 | 2.16 | 2.16 | 2.17 | 2.13 | 2.12 |
|---|
| Goodwill | | 4.92 | 4.92 | 4.92 | 4.92 | 4.92 | 4.93 | 4.93 | 4.93 | 4.93 | 4.93 |
|---|
| Intangible Assets | | 1.72 | 1.72 | 1.73 | 1.73 | 1.74 | 1.75 | 1.75 | 1.76 | 1.79 | 1.79 |
|---|
| Long-Term Investments | | 0.70 | 0.68 | 0.71 | 0.72 | 0.68 | 0.71 | 0.73 | 0.73 | 0.74 | 0.74 |
|---|
| Other Long-Term Assets | | 0.62 | 0.62 | 0.61 | 0.62 | 0.60 | 0.61 | 0.58 | 0.08 | 0.11 | 0.10 |
|---|
| Total Long-Term Assets | | 10.17 | 10.14 | 10.14 | 10.19 | 10.12 | 10.16 | 10.15 | 10.15 | 10.17 | 10.15 |
|---|
| Total Assets | | 13.50 | 13.42 | 13.40 | 13.43 | 13.11 | 14.14 | 13.51 | 13.45 | 13.43 | 13.32 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 0.67 | 0.74 | 0.77 | 0.82 | 0.79 | 0.64 | 0.59 | 0.62 | 0.55 | 0.48 | 0.50 | 0.48 | 0.39 | 0.39 | 0.39 | 0.36 |
|---|
| Short-Term Debt | | 0.01 | 0.01 | 0.95 | 0.01 | 0.01 | 0.26 | 0.00 | 0.00 | 0.00 | 1.05 | 0.19 | 0.00 | 0.00 | 0.00 | 0.00 | 0.35 |
|---|
| Other Current Liabilities | | 0.61 | 0.63 | 0.57 | 0.17 | 0.61 | 0.60 | 0.52 | 0.52 | 0.51 | 1.05 | 1.03 | 0.47 | 0.40 | 0.44 | 0.39 | 0.39 |
|---|
| Current Liabilities | | 1.31 | 1.40 | 2.31 | 1.47 | 1.42 | 1.50 | 1.11 | 1.14 | 1.06 | 1.05 | 1.21 | 0.95 | 0.78 | 0.83 | 0.78 | 1.10 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 0.71 | 0.72 | 0.71 | 0.74 | 0.68 | 0.69 | 0.74 | 0.77 | 0.70 | 0.75 |
|---|
| Short-Term Debt | | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.96 | 0.95 | 0.98 | 0.95 | 0.01 |
|---|
| Other Current Liabilities | | 0.60 | 0.59 | 0.61 | 0.63 | 0.61 | 0.60 | 0.48 | 0.55 | 0.62 | 0.50 |
|---|
| Current Liabilities | | 1.35 | 1.33 | 1.33 | 1.40 | 1.31 | 2.30 | 2.26 | 2.31 | 2.32 | 1.31 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 2.85 | 2.85 | 2.47 | 3.29 | 3.32 | 1.04 | 0.25 | 0.62 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.00 |
|---|
| Capital Leases | | 0.00 | 0.18 | 0.14 | 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 |
|---|
| Def. Tax Liability | | 0.50 | 0.59 | 0.50 | 0.48 | 0.28 | 0.22 | 0.18 | 0.20 | 0.10 | 0.00 | 0.06 | 0.02 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Total Liabilities | | 5.24 | 5.43 | 5.71 | 5.77 | 5.72 | 3.48 | 2.18 | 2.54 | 2.04 | 1.92 | 2.14 | 1.84 | 1.60 | 1.74 | 1.58 | 1.65 |
| 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 | | 2.85 | 2.85 | 2.85 | 2.85 | 2.85 | 2.85 | 2.36 | 2.50 | 2.40 | 3.33 |
|---|
| Capital Leases | | 0.00 | 0.00 | 0.00 | 0.00 | 0.03 | 0.03 | 0.03 | 0.14 | 0.04 | 0.04 |
|---|
| Def. Tax Liability | | 0.60 | 0.59 | 0.59 | 0.59 | 0.50 | 0.50 | 0.50 | 0.50 | 0.47 | 0.47 |
|---|
| Total Liabilities | | 5.40 | 5.38 | 5.37 | 5.43 | 5.24 | 6.24 | 5.66 | 5.71 | 5.71 | 5.62 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
|---|
| Retained Earnings | | 7.61 | 7.68 | 7.49 | 7.31 | 6.88 | 6.52 | 6.13 | 5.73 | 5.16 | 4.74 | 4.22 | 3.81 | 3.45 | 3.14 | 2.82 | 2.57 |
|---|
| Comprehensive Income | | -0.31 | -0.26 | -0.27 | -0.26 | -0.28 | -0.40 | -0.40 | -0.24 | -0.25 | -0.30 | -0.23 | -0.21 | -0.15 | -0.32 | -0.18 | -0.18 |
|---|
| Total Common Equity | | 7.87 | 7.99 | 7.73 | 7.54 | 6.98 | 6.43 | 5.93 | 5.60 | 4.94 | 4.45 | 4.00 | 3.61 | 3.32 | 2.82 | 2.66 | 2.41 |
| 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 | | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
|---|
| Retained Earnings | | 7.73 | 7.71 | 7.69 | 7.68 | 7.61 | 7.59 | 7.56 | 7.49 | 7.45 | 7.44 |
|---|
| Comprehensive Income | | -0.28 | -0.30 | -0.27 | -0.26 | -0.31 | -0.26 | -0.25 | -0.27 | -0.24 | -0.24 |
|---|
| Total Common Equity | | 8.08 | 8.03 | 8.03 | 7.99 | 7.87 | 7.89 | 7.84 | 7.74 | 7.72 | 7.69 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 2.86 | 2.86 | 3.31 | 3.30 | 3.32 | 1.30 | 0.25 | 0.62 | 0.25 | 0.25 | 0.44 | 0.25 | 0.25 | 0.25 | 0.25 | 0.35 |
|---|
| Book Value | | 7.88 | 8.00 | 7.74 | 7.55 | 6.98 | 6.44 | 5.93 | 5.60 | 4.94 | 4.45 | 4.00 | 3.61 | 3.32 | 2.82 | 2.66 | 2.41 |
| Other |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Total Debt | | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 | 0.01 |
|---|
| Book Value | | 8.08 | 8.03 | 8.03 | 7.99 | 7.87 | 7.89 | 7.84 | 7.74 | 7.72 | 7.69 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | 0.78 | 0.48 | 0.80 | 0.79 | 1.00 | 0.91 | 0.91 | 0.98 | 1.01 | 0.85 | 0.89 | 0.69 | 0.61 | 0.53 | 0.50 | 0.48 | 0.40 |
|---|
| Depreciation & Amortization | | 0.26 | 0.26 | 0.26 | 0.25 | 0.26 | 0.23 | 0.21 | 0.17 | 0.16 | 0.13 | 0.13 | 0.13 | 0.13 | 0.12 | 0.12 | 0.12 | 0.13 |
|---|
| Stock-Based Compensation | | 0.02 | 0.00 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.01 | 0.02 | 0.02 | 0.02 | 0.01 |
|---|
| Change Working Capital | | 0.00 | -0.24 | 0.07 | -0.12 | -0.37 | -0.17 | -0.03 | -0.22 | 0.05 | 0.03 | -0.03 | 0.15 | 0.01 | -0.02 | -0.11 | -0.10 | -0.07 |
|---|
| Change In Accounts Receivable | | 0.06 | 0.03 | 0.00 | 0.05 | 0.03 | -0.19 | -0.12 | -0.01 | 0.04 | -0.03 | 0.02 | 0.02 | -0.02 | -0.04 | -0.05 | -0.03 | -0.06 |
|---|
| Change In Accounts Payable | | -0.10 | -0.07 | -0.03 | -0.14 | -0.01 | 0.12 | 0.11 | -0.04 | 0.05 | 0.00 | -0.07 | -0.01 | 0.07 | -0.01 | 0.00 | 0.01 | 0.10 |
|---|
| Change In Inventories | | 0.09 | -0.17 | 0.10 | 0.04 | -0.35 | -0.15 | 0.00 | -0.12 | -0.01 | 0.04 | -0.01 | 0.08 | -0.02 | 0.03 | -0.06 | -0.09 | -0.07 |
|---|
| Other Non-cash Items | | 0.37 | 0.29 | 0.03 | 0.07 | 0.04 | -0.02 | -0.01 | -0.05 | 0.00 | -0.08 | -0.06 | -0.01 | -0.02 | -0.02 | -0.02 | -0.03 | -0.02 |
|---|
| Cash from Operations | | 1.18 | 0.00 | 0.00 | 1.05 | 1.13 | 1.00 | 1.13 | 0.92 | 1.24 | 1.01 | 0.99 | 0.99 | 0.75 | 0.64 | 0.52 | 0.49 | 0.49 |
| 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 | | 0.18 | -0.06 | 0.18 | 0.18 | 0.17 | 0.22 | 0.18 | 0.19 | 0.22 | 0.20 |
|---|
| Depreciation & Amortization | | 0.07 | 0.07 | 0.06 | 0.06 | 0.07 | 0.07 | 0.06 | 0.06 | 0.06 | 0.07 |
|---|
| Stock-Based Compensation | | 0.01 | 0.00 | 0.00 | 0.01 | 0.01 | 0.00 | 0.01 | 0.01 | 0.00 | 0.00 |
|---|
| Change Working Capital | | 0.11 | 0.01 | -0.10 | -0.20 | 0.04 | 0.02 | -0.03 | -0.04 | 0.12 | -0.05 |
|---|
| Change In Accounts Receivable | | 0.09 | -0.02 | -0.02 | 0.01 | 0.06 | -0.09 | 0.00 | 0.02 | 0.07 | -0.03 |
|---|
| Change In Accounts Payable | | -0.10 | 0.03 | -0.02 | -0.02 | -0.06 | 0.07 | -0.02 | 0.05 | -0.13 | -0.01 |
|---|
| Change In Inventories | | 0.09 | 0.07 | -0.09 | -0.21 | 0.06 | 0.06 | 0.02 | -0.10 | 0.10 | 0.06 |
|---|
| Other Non-cash Items | | -0.02 | 0.24 | 0.00 | 0.01 | 0.02 | 0.01 | 0.01 | 0.01 | 0.00 | 0.06 |
|---|
| Cash from Operations | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.32 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -0.27 | -0.31 | -0.26 | -0.27 | -0.28 | -0.23 | -0.37 | -0.26 | -0.38 | -0.22 | -0.25 | -0.13 | -0.15 | -0.10 | -0.13 | -0.09 | -0.08 |
|---|
| Acquisitions | | 0.01 | 0.02 | 0.03 | -0.43 | 0.00 | -3.40 | -0.27 | 0.48 | -0.86 | -0.38 | -0.17 | -0.77 | -0.47 | -0.67 | 0.00 | -0.01 | -0.03 |
|---|
| Investments | | -0.01 | -0.01 | -0.01 | 0.00 | 0.00 | 0.00 | -0.02 | -0.01 | -0.01 | 0.00 | -0.01 | 0.00 | 0.00 | -0.01 | 0.00 | -0.07 | -0.15 |
|---|
| Sales of Investment | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.00 | 0.01 | 0.01 | -0.02 | -0.01 | 0.08 | 0.02 | 0.00 | 0.00 |
|---|
| Other Investing Activities | | 0.01 | 0.00 | 0.00 | 0.01 | 0.02 | 0.00 | 0.00 | 0.00 | 0.01 | 0.00 | 0.01 | 0.02 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Cash from Investing | | -0.27 | 0.00 | 0.00 | -0.69 | -0.26 | -3.63 | -0.66 | 0.22 | -1.24 | -0.59 | -0.41 | -0.90 | -0.62 | -0.69 | -0.11 | -0.17 | -0.26 |
| 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 | | -0.07 | -0.09 | -0.07 | -0.08 | -0.07 | -0.08 | -0.07 | -0.06 | -0.05 | -0.10 |
|---|
| Acquisitions | | 0.00 | 0.01 | 0.00 | 0.00 | 0.00 | 0.02 | 0.00 | 0.01 | 0.00 | 0.00 |
|---|
| Investments | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.01 | 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 | 0.00 |
|---|
| Cash from Investing | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.10 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -1.45 | 0.00 | 0.00 | -0.01 | -0.01 | -0.26 | -0.01 | -0.37 | 0.00 | -0.28 | -0.19 | -0.17 | -0.12 | 0.00 | 0.00 | -0.10 | 0.00 |
|---|
| Debt Issued | | 1.00 | 2.86 | -0.45 | 0.02 | -0.02 | 2.28 | 1.06 | 0.00 | 0.38 | 0.53 | 0.00 | 0.35 | 0.37 | 0.25 | 0.25 | 0.00 | 0.35 |
|---|
| Issuance of Common Stock | | 0.04 | 0.00 | 0.00 | 0.00 | 0.08 | 2.28 | 0.99 | 0.00 | 0.38 | 0.28 | 0.00 | 0.35 | 0.12 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Repurchase of Common Stock | | 0.00 | 0.00 | 0.00 | -0.01 | 0.00 | -0.02 | -0.01 | -0.17 | -0.05 | -0.09 | -0.09 | -0.02 | -0.06 | -0.07 | -0.06 | -0.15 | -0.07 |
|---|
| Dividends Paid | | -0.61 | 0.00 | 0.00 | -0.59 | -0.56 | -0.52 | -0.49 | -0.44 | -0.39 | -0.35 | -0.30 | -0.25 | -0.20 | -0.17 | -0.15 | -0.13 | -0.11 |
|---|
| Other Financing Activities | | 0.05 | 0.00 | 0.00 | 0.01 | 0.00 | 0.05 | 0.08 | 0.06 | 0.07 | 0.05 | 0.06 | 0.02 | 0.03 | 0.05 | 0.02 | 0.06 | 0.03 |
|---|
| Cash from Financing | | -1.04 | 0.00 | 0.00 | -0.60 | -0.49 | 1.52 | 0.57 | -0.93 | 0.01 | -0.39 | -0.51 | -0.07 | -0.23 | -0.20 | -0.19 | -0.32 | -0.14 |
| 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 | 0.00 |
|---|
| Debt Issued | | 0.00 | 2.86 | 0.00 | 0.00 | 0.00 | 0.00 | -0.95 | 0.50 | 0.00 | 0.00 |
|---|
| 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 | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Dividends Paid | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.15 |
|---|
| Other Financing Activities | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Cash from Financing | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.15 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | -0.13 | -0.07 | 0.01 | -0.25 | 0.37 | -1.10 | 1.04 | 0.21 | 0.02 | 0.03 | 0.07 | 0.01 | -0.10 | -0.25 | 0.22 | 0.00 | 0.08 |
|---|
| Closing Cash Balance | | 0.54 | 0.67 | 0.74 | 0.74 | 0.98 | 0.61 | 1.71 | 0.67 | 0.46 | 0.44 | 0.42 | 0.35 | 0.33 | 0.43 | 0.68 | 0.46 | 0.47 |
| 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 | 0.07 | -0.07 | -0.17 | 0.10 | 0.20 | -0.95 | 0.52 | 0.23 | 0.07 |
|---|
| Closing Cash Balance | | 0.87 | 0.67 | 0.60 | 0.67 | 0.84 | 0.74 | 0.54 | 1.49 | 0.96 | 0.74 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | 0.90 | 0.53 | 1.01 | 0.78 | 0.86 | 0.77 | 0.76 | 0.67 | 0.86 | 0.79 | 0.74 | 0.87 | 0.60 | 0.54 | 0.39 | 0.40 | 0.40 |
|---|
| Real Free Cash Flow | | 0.88 | 0.53 | 0.99 | 0.75 | 0.83 | 0.75 | 0.74 | 0.65 | 0.84 | 0.78 | 0.73 | 0.85 | 0.58 | 0.52 | 0.37 | 0.38 | 0.39 |
| 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 | | 0.28 | 0.23 | 0.08 | -0.02 | 0.24 | 0.32 | 0.15 | 0.18 | 0.36 | 0.22 |
|---|
| Real Free Cash Flow | | 0.27 | 0.23 | 0.08 | -0.03 | 0.23 | 0.32 | 0.15 | 0.17 | 0.35 | 0.21 |