ING
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 | | 41.55 | 23.04 | 66.41 | 22.41 | 0.03 | 18.29 | 17.82 | 18.31 | 18.18 | 17.77 | 17.39 | 16.55 | 15.30 | 27.93 | 40.13 | 53.94 | 53.17 |
|---|
| Cost of Revenues | | 1.30 | 1.30 | 45.00 | -0.17 | 0.00 | 0.00 | 0.00 | 0.00 | 0.02 | 0.16 | 0.00 | 0.20 | 0.40 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Gross Profit | | 40.24 | 21.73 | 21.41 | 22.58 | 0.03 | 18.29 | 17.82 | 18.31 | 18.16 | 17.62 | 17.39 | 16.35 | 14.90 | 27.93 | 40.13 | 53.94 | 53.17 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 5.80 | 5.85 | 24.26 | 5.64 | 5.41 | 5.91 | 27.87 | 1.76 | 5.41 | 5.84 |
|---|
| Cost of Revenues | | 0.37 | 0.33 | 0.30 | 0.31 | 0.30 | 0.34 | 0.30 | 0.26 | 0.00 | 0.00 |
|---|
| Gross Profit | | 5.43 | 5.53 | 23.96 | 5.32 | 5.11 | 5.57 | 27.57 | 1.50 | 5.41 | 5.84 |
| 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 | 7.70 | 7.18 | 6.53 | 6.47 | 6.47 | 6.39 | 6.24 | 6.76 | 6.76 | 8.89 | 16.84 | 31.95 | 43.40 | 43.21 |
|---|
| Depreciation & Amortization | | 0.00 | 0.00 | 0.67 | 0.67 | 0.71 | 0.83 | 0.83 | 0.79 | 0.52 | 0.52 | 0.54 | 0.63 | 0.09 | 0.77 | 0.78 | 1.51 | 1.72 |
|---|
| Total Operating Expenses | | 31.09 | 12.58 | 12.11 | 22.41 | 4.66 | -11.63 | -14.09 | -11.57 | 2.42 | 19.81 | 19.82 | 23.06 | 23.39 | -10.83 | -28.64 | -31.98 | 42.90 |
|---|
| Operating Income | | 9.15 | 9.15 | 9.30 | 0.00 | 4.69 | 6.65 | 3.73 | 6.74 | 20.58 | 37.43 | 37.21 | 39.41 | 38.29 | 17.10 | 11.49 | 21.96 | 23.67 |
| 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 | 7.09 | 0.00 |
|---|
| Depreciation & Amortization | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 1.92 | -2.87 |
|---|
| Total Operating Expenses | | 3.34 | 2.97 | 21.59 | 3.20 | 3.34 | 2.91 | 25.00 | -0.79 | 3.08 | 2.79 |
|---|
| Operating Income | | 2.10 | 2.56 | 2.37 | 2.12 | 1.77 | 2.67 | 2.57 | 2.29 | -0.07 | 2.91 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 33.24 | 14.68 | 58.91 | 52.23 | 28.47 | 21.11 | 22.71 | 14.08 | 13.92 | 13.71 | 44.18 | 12.59 | 12.38 | 51.39 | 60.00 | 64.65 | 68.33 |
|---|
| Interest Expense | | 0.00 | 0.00 | 43.88 | 36.25 | 14.71 | 7.50 | 9.11 | 14.38 | 13.85 | 30.24 | 30.94 | 33.76 | 35.86 | 39.69 | 48.12 | 51.20 | 55.01 |
|---|
| Other Expense | | 0.00 | 0.00 | 0.00 | 10.49 | 0.81 | 0.13 | 0.08 | 0.10 | -13.74 | -30.16 | -31.31 | -33.45 | -33.56 | -11.19 | -8.45 | -17.23 | -19.79 |
|---|
| IBT | | 9.15 | 9.15 | 9.30 | 10.49 | 5.50 | 6.78 | 3.81 | 6.83 | 6.84 | 7.27 | 5.90 | 5.96 | 4.72 | 5.91 | 3.04 | 4.73 | 3.88 |
|---|
| Income Tax Expense | | 2.55 | 2.55 | 2.65 | 2.97 | 1.73 | 1.88 | 1.32 | 1.96 | 2.03 | 2.28 | 1.62 | 1.67 | 1.22 | 1.47 | 0.58 | 1.01 | 1.00 |
|---|
| Net Income | | 6.33 | 6.33 | 6.39 | 7.29 | 3.67 | 4.78 | 2.42 | 4.78 | 4.70 | 4.91 | 4.65 | 4.01 | 1.25 | 4.58 | 3.26 | 4.74 | 2.78 |
| 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 | | 3.82 | 3.71 | 22.09 | 3.62 | 3.68 | 3.69 | 26.00 | 0.00 | 3.88 | 4.03 |
|---|
| Interest Expense | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Other Expense | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| IBT | | 2.10 | 2.56 | 2.37 | 2.12 | 1.77 | 2.67 | 2.57 | 2.29 | 2.25 | 2.87 |
|---|
| Income Tax Expense | | 0.61 | 0.70 | 0.63 | 0.60 | 0.54 | 0.72 | 0.73 | 0.65 | 0.62 | 0.82 |
|---|
| Net Income | | 1.41 | 1.79 | 1.68 | 1.46 | 1.15 | 1.88 | 1.78 | 1.58 | 1.56 | 1.98 |
| 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 | $2.04 | $0.94 | $1.23 | $0.64 | $1.23 | $1.21 | $1.26 | $1.20 | $1.04 | $0.13 | $0.79 | $0.81 | $0.85 | $0.51 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $2.04 | $0.94 | $1.23 | $0.64 | $1.23 | $1.21 | $1.26 | $1.20 | $1.03 | $0.13 | $0.79 | $0.81 | $0.85 | $0.51 |
|---|
| Shares Outstanding | | 2.92 | 2.98 | 3.17 | 3.57 | 3.89 | 3.89 | 3.90 | 3.89 | 3.89 | 3.88 | 3.88 | 3.86 | 3.85 | 3.83 | 3.80 | 3.78 | 3.78 |
|---|
| Diluted Shares Outstanding | | 2.92 | 2.98 | 3.17 | 3.57 | 3.89 | 3.89 | 3.90 | 3.90 | 3.89 | 3.89 | 3.88 | 3.87 | 3.86 | 3.83 | 3.80 | 3.79 | 3.79 |
| 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 | $0.45 | $0.56 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.47 | $0.56 |
|---|
| Shares Outstanding | | 2.92 | 2.96 | 3.10 | 3.10 | 3.13 | 3.20 | 3.28 | 3.29 | 3.46 | 3.56 |
|---|
| Diluted Shares Outstanding | | 2.92 | 2.96 | 3.10 | 3.10 | 3.13 | 3.20 | 3.28 | 3.29 | 3.34 | 3.56 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 97.07 | 69.96 | 89.89 | 87.25 | 108.01 | 112.23 | 53.20 | 49.99 | 21.99 | 19.67 | 51.45 | 49.35 | 13.32 | 17.66 | 31.19 | 13.07 |
|---|
| Short Term Investments | | 45.01 | 44.78 | 40.17 | 30.98 | 29.80 | 34.84 | 32.79 | 28.84 | 69.73 | 14.82 | 87.00 | 95.40 | 19.28 | 29.03 | 24.78 | 25.02 |
|---|
| Total Cash & ST Investments | | 110.49 | 115.13 | 49.68 | 118.60 | 137.80 | 147.07 | 85.99 | 82.07 | 34.19 | 34.49 | 32.06 | 24.60 | 32.60 | 46.69 | 55.97 | 38.09 |
|---|
| Accounts Receivable | | 0.40 | 0.98 | 0.83 | 1.27 | 1.35 | 1.18 | 1.06 | 1.04 | 5.67 | 6.87 | 7.27 | 7.69 | 12.18 | 16.22 | 19.10 | 21.81 |
|---|
| Inventory | | -110.89 | 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 |
|---|
| Other Current Assets | | 170.28 | 0.02 | 150.44 | 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 |
|---|
| Total Current Assets | | 170.28 | 116.13 | 200.96 | 119.86 | 139.16 | 148.25 | 87.05 | 83.11 | 39.86 | 41.36 | 39.33 | 12.23 | 13.32 | 17.66 | 0.03 | 13.07 |
| Current Assets |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Cash And Equivalents | | 75.57 | 94.10 | 70.35 | 100.12 | 110.49 | 98.11 | 89.89 | 116.73 | 113.64 | 118.00 |
|---|
| Short Term Investments | | 48.37 | 113.17 | 44.78 | 44.42 | 45.01 | 44.72 | 40.17 | 38.00 | 36.66 | 33.83 |
|---|
| Total Cash & ST Investments | | 123.94 | 207.27 | 115.13 | 144.54 | 142.08 | 142.84 | -90.21 | 116.73 | 150.30 | 151.84 |
|---|
| Accounts Receivable | | 0.49 | 0.00 | 0.98 | 0.00 | 0.40 | 0.00 | 0.00 | 0.00 | 0.28 | 0.00 |
|---|
| Inventory | | 0.00 | 0.00 | 0.00 | 0.00 | -110.89 | 0.00 | 89.38 | 0.00 | -176.75 | 0.00 |
|---|
| Other Current Assets | | 0.00 | 0.00 | 0.02 | 178.23 | 138.68 | 23.87 | 151.75 | 184.90 | 0.00 | 0.00 |
|---|
| Total Current Assets | | 124.43 | 207.27 | 116.13 | 322.77 | 170.28 | 166.71 | 151.75 | 184.90 | 150.58 | 151.84 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 2.44 | 2.43 | 2.40 | 2.45 | 2.52 | 2.84 | 3.17 | 1.66 | 1.80 | 2.00 | 2.03 | 2.10 | 2.45 | 2.67 | 2.89 | 6.13 |
|---|
| Goodwill | | 0.00 | 0.48 | 0.47 | 0.46 | 0.47 | 0.53 | 0.91 | 0.92 | 0.82 | 0.90 | 0.99 | 1.06 | 1.14 | 1.97 | 1.79 | 2.77 |
|---|
| Intangible Assets | | 1.25 | 0.86 | 0.73 | 0.64 | 0.68 | 0.86 | 1.01 | 0.92 | 0.65 | 0.58 | 0.58 | 0.59 | 0.70 | 0.67 | 1.76 | 2.61 |
|---|
| Long-Term Investments | | 3.42 | 851.57 | 210.98 | 103.03 | 109.41 | 104.46 | 174.62 | 195.15 | 201.15 | 113.85 | 230.49 | 238.31 | 215.99 | 325.64 | 361.39 | 395.59 |
|---|
| Other Long-Term Assets | | 9.98 | 48.00 | -214.57 | 87.49 | -113.08 | -108.69 | -179.71 | -98.36 | -204.42 | -117.34 | -234.08 | -238.31 | -215.99 | -325.64 | -367.83 | -395.59 |
|---|
| Total Long-Term Assets | | 871.09 | 904.41 | 1,181.76 | 194.06 | 113.08 | 108.69 | 179.71 | 98.36 | 204.42 | 117.34 | 234.08 | 3.76 | 4.29 | 5.31 | 367.83 | 11.50 |
|---|
| Total Assets | | 1,041.37 | 1,020.55 | 975.58 | 967.82 | 951.29 | 937.38 | 891.74 | 887.03 | 846.22 | 845.08 | 841.77 | 992.86 | 1,076.60 | 1,162.13 | 1,273.58 | 1,242.84 |
| Long-Term Assets |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Net Property, Plant & Equipment | | 2.42 | 2.40 | 2.43 | 2.41 | 2.44 | 2.42 | 0.62 | 2.36 | 2.43 | 2.48 |
|---|
| Goodwill | | 0.00 | 0.00 | 0.48 | 0.00 | 0.00 | 0.00 | 0.47 | 0.00 | 0.00 | 0.00 |
|---|
| Intangible Assets | | 0.49 | 1.37 | 0.86 | 1.30 | 1.25 | 1.21 | 0.73 | 1.15 | 1.12 | 1.11 |
|---|
| Long-Term Investments | | 883.53 | 864.75 | 851.57 | 242.62 | 812.42 | 804.49 | 3.54 | 4.38 | 225.41 | 220.12 |
|---|
| Other Long-Term Assets | | 74.03 | 3.11 | 48.00 | 864.31 | -799.01 | -790.98 | 822.12 | 10.02 | -1.57 | -223.71 |
|---|
| Total Long-Term Assets | | 962.34 | 871.63 | 904.41 | 1,110.64 | 871.09 | 863.15 | 828.55 | 836.73 | 228.95 | 223.71 |
|---|
| Total Assets | | 1,086.76 | 1,078.90 | 1,020.55 | 1,049.47 | 1,041.37 | 1,029.86 | 980.30 | 1,021.63 | 1,029.18 | 1,022.19 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.06 | 3.61 | 4.39 | 5.16 | 5.74 | 7.88 | 10.62 | 11.77 | 13.33 |
|---|
| Short-Term Debt | | 0.00 | 106.66 | 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 |
|---|
| Other Current Liabilities | | 609.51 | 649.21 | -1.04 | 0.00 | 0.00 | 0.00 | 0.00 | -0.06 | -3.61 | -4.39 | -5.16 | -5.74 | -7.88 | 444.36 | -11.85 | 497.86 |
|---|
| Current Liabilities | | 609.51 | 757.05 | 0.00 | 640.80 | 0.00 | 0.00 | 0.00 | 0.06 | 3.61 | 4.39 | 5.16 | 483.87 | 474.32 | 455.00 | 11.85 | 511.36 |
| Current Liabilities |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Accounts Payable | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Short-Term Debt | | 0.00 | 0.00 | 106.66 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Other Current Liabilities | | 849.64 | 841.59 | 649.21 | 605.99 | 813.68 | 0.00 | 661.90 | 0.00 | -0.56 | 0.00 |
|---|
| Current Liabilities | | 849.99 | 841.59 | 757.05 | 605.99 | 814.07 | 0.00 | 662.95 | 396.91 | 393.63 | 371.36 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 177.60 | 171.33 | 150.00 | 119.50 | 116.01 | 78.95 | 135.12 | 133.48 | 112.05 | 131.75 | 137.70 | 144.51 | 161.26 | 181.44 | 180.39 | 179.19 |
|---|
| Capital Leases | | 0.00 | 1.12 | 1.16 | 1.17 | 1.22 | 1.34 | 1.51 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Def. Tax Liability | | 0.22 | 0.29 | 0.18 | 0.26 | 0.60 | 0.58 | 0.70 | 0.64 | 0.75 | 0.92 | 0.64 | -0.45 | -0.14 | 1.50 | 2.24 | 1.54 |
|---|
| Total Liabilities | | 990.41 | 969.24 | 923.40 | 917.41 | 116.64 | 79.55 | 135.82 | 835.30 | 795.10 | 794.68 | 793.30 | 934.36 | 1,026.75 | 1,109.29 | 1,227.35 | 1,198.75 |
| Long-Term Liabilities |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Long-Term Debt | | 167.58 | 168.32 | 171.33 | 168.43 | 224.37 | 226.61 | 150.00 | 141.98 | 135.89 | 124.95 |
|---|
| Capital Leases | | 0.00 | 0.00 | 1.12 | 0.00 | 0.00 | 0.00 | 0.93 | 0.00 | 0.00 | 0.00 |
|---|
| Def. Tax Liability | | 0.31 | 0.00 | 0.29 | 0.00 | 0.00 | 0.00 | 1.45 | 0.00 | 0.22 | 0.00 |
|---|
| Total Liabilities | | 1,036.61 | 1,026.11 | 969.24 | 997.24 | 990.41 | 975.73 | 924.67 | 969.10 | 136.11 | 124.95 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 0.03 | 0.03 | 0.04 | 0.04 | 0.04 | 0.53 | 17.12 | 17.09 | 17.05 | 0.04 | 16.98 | 16.97 | 0.92 | 0.92 | 0.92 | 0.92 |
|---|
| Retained Earnings | | 34.54 | 36.46 | 36.85 | 34.94 | 37.32 | 28.27 | 35.85 | 33.20 | 31.53 | 26.91 | 26.82 | 23.72 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Comprehensive Income | | -0.51 | -2.53 | -2.76 | -0.99 | 1.07 | 2.33 | 0.81 | 0.66 | 1.85 | 5.91 | 4.04 | 9.78 | 25.48 | 32.56 | 25.50 | 21.42 |
|---|
| Total Common Equity | | 50.15 | 50.31 | 51.24 | 49.91 | 53.92 | 47.67 | 53.77 | 50.93 | 50.41 | 49.79 | 47.83 | 50.42 | 42.44 | 49.51 | 42.45 | 38.37 |
| Total Common Equity |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Common Stock | | 17.15 | 51.68 | 0.03 | 51.29 | 0.03 | 53.12 | 0.04 | 51.72 | 0.04 | 51.68 |
|---|
| Retained Earnings | | 35.13 | 0.00 | 36.46 | 0.00 | 34.54 | 0.00 | 43.35 | 0.00 | 35.25 | 0.00 |
|---|
| Comprehensive Income | | -3.16 | 0.00 | -2.53 | 0.00 | -0.51 | 0.00 | -4.00 | 0.00 | -1.51 | 0.00 |
|---|
| Total Common Equity | | 49.12 | 51.68 | 50.31 | 51.29 | 50.15 | 53.12 | 54.68 | 51.72 | 50.74 | 51.68 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 177.60 | 227.63 | 150.00 | 119.50 | 116.01 | 78.95 | 135.12 | 133.48 | 112.05 | 131.75 | 137.70 | 144.51 | 161.26 | 181.44 | 180.39 | 179.19 |
|---|
| Book Value | | 50.96 | 51.31 | 52.18 | 50.41 | 834.65 | 857.83 | 755.92 | 51.73 | 51.12 | 50.40 | 48.47 | 58.50 | 49.85 | 52.84 | 46.23 | 44.10 |
| Other |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Total Debt | | 1.03 | 1.12 | 1.00 | 0.94 | 0.82 | 1.01 | 0.94 | 0.82 | 0.72 | 0.60 |
|---|
| Book Value | | 49.12 | 51.68 | 50.31 | 51.29 | 50.15 | 53.12 | 54.68 | 51.72 | 50.74 | 51.68 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | 4.85 | 6.33 | 9.30 | 4.14 | 5.50 | 6.78 | 3.81 | 6.83 | 6.84 | 7.27 | 6.34 | 6.19 | 2.23 | 6.29 | 4.15 | 5.88 | 3.88 |
|---|
| Depreciation & Amortization | | 0.00 | 0.00 | 0.67 | 0.67 | 0.71 | 0.83 | 0.83 | 0.79 | 0.52 | 0.52 | 0.54 | 0.63 | 0.69 | 0.77 | 0.78 | 1.51 | 1.72 |
|---|
| Stock-Based Compensation | | 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 | 0.00 | 0.04 | -0.05 |
|---|
| Change Working Capital | | 0.00 | 0.00 | -31.31 | 3.64 | -23.24 | -21.62 | 96.34 | 6.63 | 2.27 | -12.73 | 0.81 | 5.13 | 9.89 | -12.23 | -17.16 | -1.57 | -19.83 |
|---|
| Change In Accounts Receivable | | 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 |
|---|
| Change In Accounts Payable | | 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 |
|---|
| Change In Inventories | | 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 |
|---|
| Other Non-cash Items | | -4.88 | -6.33 | -1.21 | -19.76 | 5.91 | -0.94 | 2.20 | -1.19 | -2.71 | -0.31 | 0.87 | -1.38 | -0.79 | -3.24 | 2.97 | 3.05 | 8.20 |
|---|
| Cash from Operations | | 0.00 | 0.00 | 0.00 | -11.34 | -11.11 | -14.94 | 103.18 | 13.06 | 6.92 | -5.25 | 8.55 | 10.58 | 12.02 | -8.42 | -9.26 | 9.19 | -4.78 |
| 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 | | 1.41 | 1.79 | 2.46 | 1.46 | 0.10 | 1.88 | 2.88 | 1.58 | -1.59 | 1.98 |
|---|
| Depreciation & Amortization | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Stock-Based Compensation | | 0.00 | 0.00 | 0.00 | 0.00 | 0.05 | 0.00 | 0.00 | 0.00 | 0.03 | 0.00 |
|---|
| Change Working Capital | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Change In Accounts Receivable | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Change In Accounts Payable | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Change In Inventories | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Other Non-cash Items | | -1.41 | -1.79 | -2.46 | -1.46 | -0.14 | -1.88 | -2.88 | -1.58 | 1.56 | -1.98 |
|---|
| Cash from Operations | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | 0.00 | 0.00 | -0.33 | -0.25 | -0.23 | -0.18 | -0.29 | -0.36 | -0.29 | -0.26 | -0.35 | -0.35 | -0.38 | -0.39 | -0.42 | -0.50 | -0.53 |
|---|
| Acquisitions | | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.03 | 0.00 | -0.02 | -0.11 | 1.89 | 1.37 | -6.93 | -1.22 | -4.64 | -6.54 | 4.12 | 1.76 |
|---|
| Investments | | 0.00 | 0.00 | -131.55 | -69.97 | -43.70 | -58.40 | -54.80 | -29.44 | -28.86 | -25.55 | -29.07 | -54.31 | -113.59 | -188.74 | -212.06 | -281.15 | -216.09 |
|---|
| Sales of Investment | | 0.00 | 0.00 | 125.80 | 61.62 | 38.54 | 64.74 | 46.53 | 26.49 | 34.48 | 35.72 | 34.25 | 62.64 | 106.86 | 198.68 | 212.03 | 285.03 | 212.42 |
|---|
| Other Investing Activities | | 0.00 | 0.00 | 0.00 | 0.06 | 0.08 | 0.04 | 0.07 | 0.83 | 0.22 | -0.04 | -0.06 | 3.15 | 0.90 | 4.35 | 7.57 | -0.99 | -0.91 |
|---|
| Cash from Investing | | 0.00 | 0.00 | 0.00 | -8.55 | -5.31 | 6.22 | -8.49 | -2.50 | 5.45 | 11.75 | 6.13 | 4.20 | -7.42 | 9.27 | 0.58 | 6.50 | -3.35 |
| 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 | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Acquisitions | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Investments | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 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 | 0.00 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | 0.00 | 0.00 | 0.00 | 24.90 | -84.23 | -78.90 | -102.09 | -95.70 | -135.82 | -99.18 | -124.79 | -153.43 | -151.85 | -166.21 | -333.18 | -432.35 | -405.12 |
|---|
| Debt Issued | | 41.71 | 227.63 | 77.63 | 55.41 | 87.71 | 115.96 | 45.93 | 97.34 | 157.24 | 79.48 | 118.84 | 146.62 | 135.09 | 146.04 | 334.22 | 433.55 | 584.31 |
|---|
| Issuance of Common Stock | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.00 | 0.00 | 0.01 | 0.01 | 0.03 | 0.02 | 0.12 | 0.16 | 0.04 | 0.09 |
|---|
| Repurchase of Common Stock | | 0.00 | 0.00 | -3.82 | -3.53 | 0.00 | 0.00 | 0.00 | 94.22 | 0.00 | 0.00 | 108.23 | 142.58 | -2.28 | -1.13 | -1.14 | -3.00 | -0.14 |
|---|
| Dividends Paid | | 0.00 | 0.00 | 0.00 | -2.97 | -3.09 | -2.38 | -0.05 | -2.68 | -2.61 | -2.56 | -2.52 | -1.39 | -147.70 | -156.66 | -333.24 | -430.38 | 0.00 |
|---|
| Other Financing Activities | | 0.00 | 0.00 | 0.00 | -23.29 | 91.97 | 86.67 | 65.40 | 0.00 | 154.40 | 97.79 | 0.01 | 1.04 | 297.15 | 315.17 | 665.73 | 858.76 | 412.80 |
|---|
| Cash from Financing | | 0.00 | 0.00 | 0.00 | -4.89 | 4.65 | 5.39 | -36.73 | -4.15 | 15.98 | -3.95 | -19.06 | -11.17 | -4.66 | -8.70 | -1.67 | -6.93 | 7.64 |
| 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 | 0.00 | 0.00 |
|---|
| Debt Issued | | 0.00 | 167.58 | -0.74 | -59.31 | 59.20 | -55.94 | -2.24 | 53.35 | 4.89 | 32.48 |
|---|
| 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 | 0.00 |
|---|
| 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 | 0.00 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | 0.00 | -69.07 | -23.94 | -2.38 | -12.27 | -3.90 | 57.54 | 6.50 | 28.55 | 2.81 | -4.22 | 3.27 | -0.07 | -6.97 | -10.13 | 8.56 | -0.22 |
|---|
| Closing Cash Balance | | 0.00 | 0.00 | 69.07 | 93.01 | 95.39 | 107.67 | 111.57 | 54.03 | 47.53 | 18.98 | 16.16 | 20.38 | 17.11 | 17.18 | 24.15 | 29.30 | 20.74 |
| 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 | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Closing Cash Balance | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | 0.00 | 0.00 | -22.88 | -11.59 | -11.34 | -15.13 | 102.89 | 12.70 | 6.63 | -5.52 | 8.20 | 10.22 | 11.64 | -8.81 | -9.68 | 8.69 | -5.30 |
|---|
| Real Free Cash Flow | | -0.03 | 0.00 | -22.88 | -11.59 | -11.34 | -15.13 | 102.89 | 12.70 | 6.63 | -5.52 | 8.20 | 10.22 | 11.64 | -8.81 | -9.68 | 8.65 | -5.25 |
| 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 | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Real Free Cash Flow | | 0.00 | 0.00 | 0.00 | 0.00 | -0.05 | 0.00 | 0.00 | 0.00 | -0.03 | 0.00 |