IQV
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 | | 16.31 | 16.31 | 15.41 | 14.98 | 14.41 | 13.87 | 11.36 | 11.09 | 10.41 | 9.74 | 6.88 | 5.74 | 5.46 | 5.10 | 4.87 | 4.33 | 3.92 |
|---|
| Cost of Revenues | | 12.02 | 12.02 | 10.03 | 9.75 | 9.38 | 9.23 | 7.50 | 7.30 | 6.75 | 6.30 | 4.75 | 4.14 | 3.98 | 3.76 | 3.63 | 3.19 | 2.80 |
|---|
| Gross Profit | | 4.29 | 4.29 | 5.38 | 5.24 | 5.03 | 4.64 | 3.86 | 3.79 | 3.67 | 3.44 | 2.13 | 1.60 | 1.48 | 1.34 | 1.23 | 1.14 | 1.12 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 4.36 | 4.10 | 4.02 | 3.83 | 3.96 | 3.90 | 3.81 | 3.74 | 3.91 | 3.74 |
|---|
| Cost of Revenues | | 4.07 | 2.73 | 2.69 | 2.53 | 2.58 | 2.52 | 2.76 | 2.44 | 2.79 | 2.43 |
|---|
| Gross Profit | | 0.29 | 1.37 | 1.32 | 1.30 | 1.38 | 1.38 | 1.06 | 1.29 | 1.12 | 1.31 |
| 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 | 2.05 | 2.07 | 1.96 | 1.79 | 1.73 | 1.72 | 1.61 | 1.01 | 0.92 | 0.88 | 0.86 | 0.82 | 0.76 | 0.70 |
|---|
| Depreciation & Amortization | | 1.14 | 1.14 | 1.11 | 1.13 | 1.14 | 1.42 | 1.41 | 1.32 | 1.14 | 1.01 | 0.29 | 0.13 | 0.12 | 0.11 | 0.10 | 0.09 | 0.08 |
|---|
| Total Operating Expenses | | 2.00 | 2.00 | 3.17 | 2.05 | 3.20 | 3.23 | 3.08 | 2.94 | 2.86 | 2.62 | 1.30 | 0.92 | 0.88 | 0.86 | 0.82 | 0.76 | 0.70 |
|---|
| Operating Income | | 2.29 | 2.29 | 2.20 | 1.98 | 1.80 | 1.39 | 0.73 | 0.78 | 0.74 | 0.72 | 0.64 | 0.65 | 0.59 | 0.46 | 0.40 | 0.35 | 0.40 |
| 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 | 0.56 | 0.50 |
|---|
| Depreciation & Amortization | | 0.32 | 0.29 | 0.28 | 0.27 | 0.30 | 0.28 | 0.27 | 0.26 | 0.32 | 0.30 |
|---|
| Total Operating Expenses | | -0.44 | 0.82 | 0.82 | 0.80 | 0.75 | 0.83 | 0.51 | 0.79 | 0.56 | 0.80 |
|---|
| Operating Income | | 0.73 | 0.55 | 0.51 | 0.50 | 0.63 | 0.55 | 0.55 | 0.51 | 0.56 | 0.48 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 0.05 | 0.05 | 0.05 | 0.04 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Interest Expense | | 0.73 | 0.73 | 0.67 | 0.67 | 0.42 | 0.38 | 0.42 | 0.45 | 0.41 | 0.35 | 0.14 | 0.10 | 0.10 | 0.12 | 0.13 | 0.11 | 0.14 |
|---|
| Other Expense | | -0.67 | -0.67 | -0.53 | -0.52 | -0.44 | -0.27 | -0.36 | -0.43 | -0.08 | -0.15 | -0.21 | -0.04 | 0.00 | -0.03 | -0.02 | -0.09 | -0.04 |
|---|
| IBT | | 1.61 | 1.61 | 1.67 | 1.46 | 1.36 | 1.13 | 0.37 | 0.35 | 0.33 | 0.33 | 0.48 | 0.54 | 0.50 | 0.32 | 0.27 | 0.18 | 0.24 |
|---|
| Income Tax Expense | | 0.25 | 0.25 | 0.30 | 0.10 | 0.26 | 0.16 | 0.07 | 0.12 | 0.06 | -0.99 | 0.35 | 0.16 | 0.15 | 0.10 | 0.09 | 0.02 | 0.08 |
|---|
| Net Income | | 1.36 | 1.36 | 1.37 | 1.36 | 1.09 | 0.97 | 0.28 | 0.19 | 0.26 | 1.31 | 0.12 | 0.39 | 0.36 | 0.23 | 0.18 | 0.24 | 0.16 |
| 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 | | 0.19 | 0.19 | 0.18 | 0.17 | 0.17 | 0.17 | 0.16 | 0.17 | 0.19 | 0.18 |
|---|
| Other Expense | | -0.16 | -0.15 | -0.18 | -0.19 | -0.08 | -0.20 | -0.11 | -0.17 | -0.13 | -0.13 |
|---|
| IBT | | 0.57 | 0.41 | 0.32 | 0.31 | 0.55 | 0.35 | 0.44 | 0.34 | 0.37 | 0.35 |
|---|
| Income Tax Expense | | 0.06 | 0.08 | 0.06 | 0.06 | 0.11 | 0.07 | 0.08 | 0.05 | -0.10 | 0.05 |
|---|
| Net Income | | 0.51 | 0.33 | 0.27 | 0.25 | 0.44 | 0.29 | 0.36 | 0.29 | 0.47 | 0.30 |
| 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 | $7.39 | $5.82 | $5.05 | $1.46 | $0.98 | $1.27 | $6.01 | $0.77 | $3.15 | $2.78 | $1.83 | $1.42 | $1.93 | $1.28 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $7.29 | $5.72 | $4.95 | $1.43 | $0.96 | $1.24 | $5.88 | $0.76 | $3.08 | $2.72 | $1.77 | $1.39 | $1.90 | $1.26 |
|---|
| Shares Outstanding | | 0.17 | 0.17 | 0.18 | 0.18 | 0.19 | 0.19 | 0.19 | 0.20 | 0.20 | 0.22 | 0.15 | 0.12 | 0.13 | 0.12 | 0.13 | 0.13 | 0.13 |
|---|
| Diluted Shares Outstanding | | 0.17 | 0.17 | 0.18 | 0.19 | 0.19 | 0.20 | 0.20 | 0.20 | 0.21 | 0.22 | 0.15 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 |
| 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 | $2.58 | $1.66 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $2.54 | $1.63 |
|---|
| Shares Outstanding | | 0.17 | 0.17 | 0.17 | 0.18 | 0.18 | 0.18 | 0.18 | 0.18 | 0.18 | 0.18 |
|---|
| Diluted Shares Outstanding | | 0.17 | 0.17 | 0.17 | 0.18 | 0.18 | 0.18 | 0.18 | 0.18 | 0.18 | 0.19 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 |
| Cash And Equivalents | | 1.55 | 1.70 | 1.38 | 1.22 | 1.37 | 1.81 | 0.84 | 0.89 | 0.96 | 1.20 | 0.98 | 0.87 | 0.78 | 0.57 | 0.52 |
|---|
| Short Term Investments | | 0.13 | 0.14 | 0.12 | 0.09 | 0.11 | 0.09 | 0.06 | 0.05 | 0.05 | 0.04 | -0.03 | -0.03 | -0.04 | -0.04 | -0.02 |
|---|
| Total Cash & ST Investments | | 1.68 | 1.84 | 1.50 | 1.31 | 1.48 | 1.90 | 0.90 | 0.94 | 1.01 | 1.24 | 0.98 | 0.87 | 0.78 | 0.57 | 0.52 |
|---|
| Accounts Receivable | | 3.30 | 3.24 | 3.41 | 2.96 | 2.61 | 2.47 | 2.64 | 2.46 | 2.04 | 1.74 | 1.20 | 1.02 | 0.94 | 0.76 | 0.72 |
|---|
| Inventory | | 0.00 | 0.00 | 0.00 | 0.15 | 0.16 | 0.16 | 0.14 | 0.15 | 0.15 | 0.12 | 0.15 | 0.17 | 0.14 | 0.11 | 0.08 |
|---|
| Other Current Assets | | 0.65 | 0.75 | 0.69 | 0.56 | 0.52 | 0.56 | 0.45 | 0.32 | 0.26 | 0.24 | 0.08 | 0.09 | 0.09 | 0.07 | 0.05 |
|---|
| Total Current Assets | | 5.62 | 5.83 | 5.60 | 4.98 | 4.76 | 5.09 | 4.13 | 3.87 | 3.45 | 3.34 | 2.41 | 2.15 | 1.95 | 1.51 | 1.37 |
| 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 | | 1.81 | 2.04 | 1.74 | 1.70 | 1.57 | 1.55 | 1.44 | 1.38 | 1.22 | 1.38 |
|---|
| Short Term Investments | | 0.16 | 0.15 | 0.14 | 0.14 | 0.14 | 0.13 | 0.13 | 0.12 | 0.11 | 0.11 |
|---|
| Total Cash & ST Investments | | 1.97 | 2.19 | 1.88 | 1.84 | 1.71 | 1.68 | 1.58 | 1.50 | 1.33 | 1.49 |
|---|
| Accounts Receivable | | 3.31 | 3.41 | 3.31 | 3.24 | 3.25 | 3.30 | 3.46 | 3.41 | 3.28 | 3.18 |
|---|
| Inventory | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.18 | 0.18 |
|---|
| Other Current Assets | | 0.69 | 0.75 | 0.72 | 0.75 | 0.67 | 0.65 | 0.62 | 0.69 | 0.60 | 0.65 |
|---|
| Total Current Assets | | 5.98 | 6.35 | 5.91 | 5.83 | 5.63 | 5.62 | 5.65 | 5.60 | 5.21 | 5.33 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 |
| Net Property, Plant & Equipment | | 0.77 | 0.77 | 0.82 | 0.86 | 0.90 | 0.95 | 0.95 | 0.43 | 0.44 | 0.41 | 0.19 | 0.19 | 0.20 | 0.19 | 0.19 |
|---|
| Goodwill | | 14.48 | 14.71 | 14.57 | 13.92 | 13.30 | 12.65 | 12.16 | 11.80 | 11.85 | 10.73 | 0.72 | 0.46 | 0.41 | 0.30 | 0.28 |
|---|
| Intangible Assets | | 4.61 | 4.50 | 4.84 | 4.82 | 4.94 | 5.21 | 5.51 | 5.95 | 6.59 | 6.39 | 0.37 | 0.28 | 0.30 | 0.27 | 0.27 |
|---|
| Long-Term Investments | | 0.29 | 0.37 | 0.24 | 0.16 | 0.16 | 0.16 | 0.15 | 0.14 | 0.08 | 0.08 | 0.09 | 0.07 | 0.06 | 0.06 | 0.03 |
|---|
| Other Long-Term Assets | | 0.48 | 0.52 | 0.46 | 0.47 | 0.49 | 0.39 | 0.23 | 0.24 | 0.24 | 0.18 | 0.11 | 0.12 | 0.12 | 0.13 | 0.11 |
|---|
| Total Long-Term Assets | | 20.78 | 21.07 | 21.09 | 20.36 | 19.93 | 19.47 | 19.13 | 18.68 | 19.29 | 17.87 | 1.51 | 1.16 | 1.12 | 0.99 | 0.96 |
|---|
| Total Assets | | 26.40 | 26.90 | 26.68 | 25.34 | 24.69 | 24.56 | 23.25 | 22.55 | 22.74 | 21.21 | 3.93 | 3.31 | 3.07 | 2.50 | 2.32 |
| 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 | | 0.82 | 0.82 | 0.77 | 0.77 | 0.77 | 0.77 | 0.79 | 0.82 | 0.79 | 0.83 |
|---|
| Goodwill | | 15.95 | 15.61 | 15.03 | 14.71 | 15.09 | 14.48 | 14.52 | 14.57 | 14.29 | 14.18 |
|---|
| Intangible Assets | | 4.71 | 4.60 | 4.50 | 4.50 | 4.73 | 4.61 | 4.73 | 4.84 | 4.91 | 4.94 |
|---|
| Long-Term Investments | | 0.41 | 0.41 | 0.38 | 0.37 | 0.32 | 0.29 | 0.26 | 0.24 | 0.21 | 0.21 |
|---|
| Other Long-Term Assets | | 0.47 | 0.51 | 0.49 | 0.52 | 0.47 | 0.48 | 0.48 | 0.45 | 0.46 | 0.44 |
|---|
| Total Long-Term Assets | | 22.75 | 22.29 | 21.41 | 21.07 | 21.55 | 20.78 | 20.92 | 21.09 | 20.77 | 20.71 |
|---|
| Total Assets | | 28.73 | 28.63 | 27.32 | 26.90 | 27.18 | 26.40 | 26.57 | 26.68 | 25.98 | 26.04 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 |
| Accounts Payable | | 3.31 | 0.74 | 0.71 | 3.32 | 2.98 | 2.81 | 2.51 | 0.44 | 0.32 | 0.25 | 0.15 | 0.11 | 0.10 | 0.08 | 0.07 |
|---|
| Short-Term Debt | | 1.17 | 1.15 | 0.83 | 0.15 | 0.09 | 0.15 | 0.10 | 0.10 | 0.10 | 0.09 | 0.05 | 0.00 | 0.01 | 0.06 | 0.02 |
|---|
| Other Current Liabilities | | 0.33 | 3.14 | 3.04 | 0.31 | 0.34 | 0.34 | 0.32 | 1.99 | 1.75 | 1.59 | 0.82 | 0.82 | 0.83 | 0.72 | 0.70 |
|---|
| Current Liabilities | | 6.62 | 6.96 | 6.49 | 5.58 | 5.24 | 4.56 | 3.95 | 3.53 | 2.90 | 2.71 | 1.59 | 1.47 | 1.48 | 1.32 | 1.19 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 3.55 | 3.40 | 3.56 | 0.74 | 3.43 | 3.31 | 3.46 | 0.71 | 3.13 | 3.01 |
|---|
| Short-Term Debt | | 2.16 | 1.31 | 1.22 | 1.15 | 1.22 | 1.17 | 0.72 | 0.93 | 1.31 | 1.34 |
|---|
| Other Current Liabilities | | 2.68 | 0.61 | 0.32 | 3.14 | 0.35 | 0.14 | 0.21 | 2.94 | 0.14 | 0.14 |
|---|
| Current Liabilities | | 8.51 | 7.57 | 7.18 | 6.96 | 6.99 | 6.62 | 6.45 | 6.49 | 6.59 | 6.54 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 |
| Long-Term Debt | | 12.09 | 13.01 | 13.41 | 12.86 | 12.35 | 12.76 | 11.94 | 10.91 | 10.12 | 7.11 | 2.42 | 2.29 | 2.04 | 2.37 | 1.95 |
|---|
| Capital Leases | | 0.19 | 0.17 | 0.45 | 0.26 | 0.31 | 0.37 | 0.40 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Def. Tax Liability | | 0.15 | 0.20 | 0.20 | 0.46 | 0.41 | 0.34 | 0.65 | 0.74 | 0.92 | 2.13 | 0.07 | 0.06 | 0.04 | 0.01 | 0.01 |
|---|
| Total Liabilities | | 19.68 | 20.83 | 20.57 | 19.57 | 18.65 | 18.28 | 16.99 | 15.60 | 14.38 | 12.35 | 4.26 | 4.01 | 3.73 | 3.86 | 3.29 |
| 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 | | 13.03 | 14.39 | 13.29 | 13.01 | 12.48 | 12.28 | 13.02 | 13.41 | 12.54 | 12.68 |
|---|
| Capital Leases | | 0.23 | 0.21 | 0.18 | 0.17 | 0.19 | 0.19 | 0.20 | 0.45 | 0.22 | 0.24 |
|---|
| Def. Tax Liability | | 0.21 | 0.22 | 0.20 | 0.20 | 0.13 | 0.15 | 0.16 | 0.20 | 0.37 | 0.37 |
|---|
| Total Liabilities | | 22.44 | 22.85 | 21.34 | 20.83 | 20.21 | 19.68 | 20.23 | 20.57 | 20.17 | 20.29 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 |
| Common Stock | | 0.00 | 0.00 | 0.00 | 10.90 | 10.78 | 11.10 | 11.05 | 10.90 | 10.78 | 10.60 | 0.01 | 0.14 | 0.48 | 0.00 | 0.00 |
|---|
| Retained Earnings | | 5.34 | 6.07 | 4.69 | 3.33 | 2.24 | 1.28 | 1.00 | 0.81 | 0.66 | -0.40 | -0.46 | -0.79 | -1.15 | -1.37 | -0.99 |
|---|
| Comprehensive Income | | -0.95 | -1.04 | -0.87 | -0.73 | -0.41 | -0.21 | -0.31 | -0.22 | 0.05 | -0.57 | -0.11 | -0.06 | 0.00 | 0.01 | 0.02 |
|---|
| Total Common Equity | | 6.71 | 6.07 | 6.11 | 5.77 | 6.04 | 6.00 | 6.00 | 6.71 | 8.11 | 8.63 | -0.34 | -0.70 | -0.67 | -1.36 | -0.97 |
| 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 | 10.99 | 10.95 |
|---|
| Retained Earnings | | 6.91 | 6.58 | 6.31 | 6.07 | 5.63 | 5.34 | 4.98 | 4.69 | 4.22 | 3.92 |
|---|
| Comprehensive Income | | -0.93 | -0.88 | -0.98 | -1.04 | -0.83 | -0.95 | -0.91 | -0.87 | -0.90 | -0.76 |
|---|
| Total Common Equity | | 6.16 | 5.78 | 5.98 | 6.07 | 6.97 | 6.71 | 6.34 | 6.11 | 5.81 | 5.75 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 |
| Total Debt | | 13.45 | 14.16 | 14.23 | 13.01 | 12.44 | 12.90 | 12.04 | 11.01 | 10.23 | 7.20 | 2.47 | 2.29 | 2.05 | 2.42 | 1.97 |
|---|
| Book Value | | 6.71 | 6.07 | 6.11 | 5.77 | 6.04 | 6.28 | 6.26 | 6.95 | 8.36 | 8.86 | -0.34 | -0.70 | -0.67 | -1.36 | -0.97 |
| Other |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Total Debt | | 0.13 | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Book Value | | 6.16 | 5.78 | 5.98 | 6.07 | 6.97 | 6.71 | 6.34 | 6.11 | 5.81 | 5.75 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | 1.42 | 1.36 | 1.37 | 1.36 | 1.09 | 0.97 | 0.31 | 0.23 | 0.28 | 1.33 | 0.13 | 0.39 | 0.36 | 0.23 | 0.18 | 0.24 | 0.17 |
|---|
| Depreciation & Amortization | | 1.15 | 1.14 | 1.11 | 1.13 | 1.13 | 1.26 | 1.29 | 1.20 | 1.14 | 1.01 | 0.29 | 0.13 | 0.12 | 0.11 | 0.10 | 0.09 | 0.08 |
|---|
| Stock-Based Compensation | | 0.20 | 0.25 | 0.21 | 0.22 | 0.19 | 0.17 | 0.10 | 0.15 | 0.11 | 0.11 | 0.08 | 0.04 | 0.03 | 0.02 | 0.03 | 0.01 | 0.02 |
|---|
| Change Working Capital | | -0.05 | 0.13 | 0.16 | -0.28 | -0.08 | 0.68 | 0.46 | 0.02 | -0.11 | -0.29 | 0.21 | -0.07 | -0.05 | 0.06 | 0.01 | -0.08 | 0.10 |
|---|
| Change In Accounts Receivable | | -0.17 | 0.06 | 0.18 | -0.39 | -0.42 | -0.14 | 0.26 | -0.12 | -0.30 | -0.14 | -0.06 | -0.25 | -0.08 | -0.15 | -0.06 | -0.12 | 0.00 |
|---|
| Change In Accounts Payable | | 0.27 | -0.10 | 0.12 | 0.27 | 0.43 | 0.24 | 0.25 | 0.24 | 0.37 | 0.09 | 0.16 | 0.10 | 0.05 | 0.11 | 0.06 | 0.07 | 0.04 |
|---|
| Change In Inventories | | 0.12 | 0.00 | 0.00 | 0.00 | 0.00 | -0.02 | -0.23 | -0.12 | -0.18 | -0.14 | 0.06 | 0.02 | -0.03 | 0.03 | -0.04 | 0.02 | -0.02 |
|---|
| Other Non-cash Items | | 1.17 | -0.04 | -0.01 | 0.00 | 0.04 | -0.01 | -0.01 | -0.02 | 0.00 | 0.03 | 0.01 | -0.03 | -0.02 | 0.01 | 0.01 | -0.03 | 0.02 |
|---|
| Cash from Operations | | 2.44 | 0.00 | 0.00 | 2.15 | 2.26 | 2.94 | 1.96 | 1.42 | 1.25 | 0.97 | 0.86 | 0.48 | 0.43 | 0.40 | 0.34 | 0.16 | 0.38 |
| 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 | | 0.51 | 0.33 | 0.27 | 0.25 | 0.44 | 0.29 | 0.36 | 0.29 | 0.47 | 0.30 |
|---|
| Depreciation & Amortization | | 0.32 | 0.29 | 0.28 | 0.27 | 0.30 | 0.28 | 0.27 | 0.26 | 0.32 | 0.30 |
|---|
| Stock-Based Compensation | | 0.00 | 0.06 | 0.06 | 0.07 | 0.05 | 0.05 | 0.05 | 0.06 | 0.05 | 0.05 |
|---|
| Change Working Capital | | -0.04 | 0.45 | -0.10 | 0.00 | 0.11 | 0.15 | -0.08 | -0.02 | 0.07 | -0.02 |
|---|
| Change In Accounts Receivable | | -0.38 | 0.17 | 0.14 | 0.13 | -0.08 | 0.07 | 0.12 | 0.07 | -0.25 | -0.11 |
|---|
| Change In Accounts Payable | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.27 | 0.00 |
|---|
| Change In Inventories | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.12 | 0.00 |
|---|
| Other Non-cash Items | | -0.01 | -0.17 | -0.01 | 0.02 | 0.01 | -0.01 | 0.00 | 0.00 | 0.00 | 0.01 |
|---|
| Cash from Operations | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.75 | 0.58 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -0.61 | 0.00 | -0.60 | -0.65 | -0.67 | -0.64 | -0.62 | -0.58 | -0.46 | -0.37 | -0.16 | -0.08 | -0.08 | -0.09 | -0.07 | -0.08 | -0.08 |
|---|
| Acquisitions | | -0.63 | -1.71 | -0.71 | -0.88 | -1.34 | -1.46 | -0.17 | -0.59 | -0.33 | -0.83 | 1.87 | 0.02 | -0.10 | -0.15 | -0.05 | -0.14 | -0.10 |
|---|
| Investments | | -0.08 | -0.02 | -0.13 | -0.08 | -0.01 | -0.01 | -0.01 | -0.03 | -0.03 | 0.00 | -0.04 | -0.01 | 0.00 | 0.00 | -0.01 | -0.03 | -0.01 |
|---|
| Sales of Investment | | -0.04 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.00 | -0.02 | 0.46 | 0.00 | 0.04 | 0.00 | 0.01 | 0.00 | 0.00 | 0.00 | 0.02 |
|---|
| Other Investing Activities | | 0.01 | 0.00 | 0.00 | 0.01 | 0.01 | 0.01 | 0.00 | 0.03 | -0.46 | 0.00 | 0.02 | 0.00 | 0.00 | 0.00 | 0.00 | 0.02 | 0.03 |
|---|
| Cash from Investing | | -1.32 | 0.00 | 0.00 | -1.60 | -2.01 | -2.10 | -0.80 | -1.19 | -0.81 | -1.19 | 1.73 | -0.07 | -0.17 | -0.24 | -0.13 | -0.22 | -0.14 |
| 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 | | -0.17 | 0.29 | -0.15 | -0.14 | -0.16 | -0.15 | -0.14 | -0.15 | -0.18 | -0.15 |
|---|
| Acquisitions | | -0.92 | -0.46 | -0.20 | -0.15 | -0.09 | -0.43 | -0.05 | -0.14 | -0.01 | -0.43 |
|---|
| Investments | | -0.02 | 0.00 | 0.00 | -0.02 | -0.06 | -0.02 | -0.02 | -0.03 | -0.03 | 0.00 |
|---|
| Sales of Investment | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.04 | 0.00 |
|---|
| Other Investing Activities | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.04 | 0.00 |
|---|
| Cash from Investing | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.21 | -0.57 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -0.92 | 0.00 | 0.00 | 0.80 | -2.66 | -2.69 | -2.50 | -3.68 | -3.06 | -4.65 | -1.95 | -2.06 | -0.18 | -2.45 | -2.00 | -1.72 | -0.10 |
|---|
| Debt Issued | | 0.35 | 14.16 | -0.08 | 2.02 | 3.23 | 2.23 | 3.36 | 4.71 | 3.84 | 7.68 | 6.68 | 2.24 | 0.43 | 2.07 | 2.45 | 3.69 | 0.10 |
|---|
| Issuance of Common Stock | | -0.06 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.02 | 0.09 | 0.10 | 0.06 | 0.04 | 0.53 | 0.00 | 1.98 | 0.00 |
|---|
| Repurchase of Common Stock | | -0.32 | -1.24 | -1.35 | -0.99 | -1.17 | -0.41 | -0.45 | -0.95 | -1.41 | -2.62 | -1.10 | -0.52 | -0.42 | -0.01 | -0.01 | -0.01 | -0.01 |
|---|
| Dividends Paid | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -4.08 | -7.16 | -0.64 | -2.25 | -0.43 | -2.07 | -0.57 | -0.29 | -0.07 |
|---|
| Other Financing Activities | | 0.31 | 0.00 | 0.00 | -0.19 | 3.50 | 1.86 | 2.73 | 4.35 | 8.08 | 14.27 | 1.31 | 4.51 | 0.86 | 4.07 | 2.43 | -0.02 | 0.02 |
|---|
| Cash from Financing | | -0.93 | 0.00 | 0.00 | -0.38 | -0.33 | -1.24 | -0.22 | -0.28 | -0.45 | -0.07 | -2.28 | -0.25 | -0.13 | 0.07 | -0.15 | -0.06 | -0.15 |
| 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 | -0.16 | 0.01 |
|---|
| Debt Issued | | 15.19 | -0.51 | 1.19 | 0.35 | 0.46 | 0.25 | -0.29 | -0.49 | 0.54 | -0.16 |
|---|
| 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 | | -0.21 | 1.03 | -0.66 | -0.38 | -1.15 | -0.20 | 0.00 | 0.00 | -0.23 | -0.14 |
|---|
| 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 | -0.04 | -0.01 |
|---|
| Cash from Financing | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.42 | -0.14 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | 0.16 | 0.28 | 0.33 | 0.16 | -0.15 | -0.45 | 0.98 | -0.05 | -0.07 | -0.24 | 0.22 | 0.11 | 0.09 | 0.21 | 0.05 | -0.13 | 0.08 |
|---|
| Closing Cash Balance | | 1.55 | 1.98 | 1.70 | 1.38 | 1.22 | 1.37 | 1.81 | 0.84 | 0.89 | 0.96 | 1.20 | 0.98 | 0.87 | 0.78 | 0.57 | 0.52 | 0.65 |
| 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 | | 0.17 | -0.23 | 0.30 | 0.04 | 0.13 | 0.03 | 0.10 | 0.07 | 0.15 | -0.16 |
|---|
| Closing Cash Balance | | 1.98 | 1.81 | 2.04 | 1.74 | 1.70 | 1.57 | 1.55 | 1.44 | 1.38 | 1.22 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | 1.83 | 2.05 | 2.11 | 1.50 | 1.59 | 2.30 | 1.34 | 0.84 | 0.80 | 0.60 | 0.70 | 0.40 | 0.35 | 0.31 | 0.26 | 0.09 | 0.30 |
|---|
| Real Free Cash Flow | | 1.63 | 1.80 | 1.91 | 1.28 | 1.39 | 2.13 | 1.25 | 0.69 | 0.68 | 0.50 | 0.62 | 0.36 | 0.32 | 0.28 | 0.24 | 0.07 | 0.28 |
| 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 | | 0.56 | 1.20 | 0.29 | 0.43 | 0.72 | 0.57 | 0.45 | 0.38 | 0.57 | 0.44 |
|---|
| Real Free Cash Flow | | 0.56 | 1.15 | 0.23 | 0.35 | 0.67 | 0.52 | 0.40 | 0.32 | 0.52 | 0.39 |