ITW
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 | | 16.04 | 16.04 | 15.90 | 16.11 | 15.93 | 14.46 | 12.57 | 14.11 | 14.77 | 14.31 | 13.60 | 13.41 | 14.48 | 14.14 | 17.92 | 17.79 | 15.87 |
|---|
| Cost of Revenues | | 8.99 | 8.97 | 8.96 | 9.32 | 9.43 | 8.49 | 7.38 | 8.19 | 8.60 | 8.31 | 7.90 | 7.89 | 8.67 | 8.55 | 11.46 | 11.52 | 10.24 |
|---|
| Gross Profit | | 7.05 | 7.08 | 6.94 | 6.79 | 6.50 | 5.97 | 5.20 | 5.92 | 6.16 | 6.01 | 5.70 | 5.52 | 5.81 | 5.58 | 6.47 | 6.27 | 5.63 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 4.09 | 4.06 | 4.05 | 3.84 | 3.93 | 3.97 | 4.03 | 3.97 | 3.98 | 4.03 |
|---|
| Cost of Revenues | | 2.28 | 2.25 | 2.27 | 2.18 | 2.25 | 2.26 | 2.29 | 2.17 | 2.31 | 2.32 |
|---|
| Gross Profit | | 1.81 | 1.81 | 1.78 | 1.66 | 1.69 | 1.71 | 1.74 | 1.80 | 1.67 | 1.71 |
| 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 | 0.28 | 2.58 | 2.36 | 2.16 | 2.36 | 2.39 | 2.40 | 2.42 | 2.42 | 2.68 | 2.82 | 3.33 | 3.28 | 3.06 |
|---|
| Selling General & Admin Expenses | | 0.00 | 0.00 | 0.00 | 2.35 | 2.58 | 2.36 | 2.16 | 2.36 | 2.39 | 2.40 | 2.42 | 2.42 | 2.68 | 2.82 | 3.33 | 3.28 | 3.06 |
|---|
| Depreciation & Amortization | | 0.39 | 0.39 | 0.40 | 0.40 | 0.39 | 0.18 | 0.18 | 0.27 | 0.19 | 0.21 | 0.22 | 0.23 | 0.24 | 0.25 | 0.29 | 0.26 | 0.21 |
|---|
| Total Operating Expenses | | 2.84 | 2.86 | 2.68 | 2.75 | 2.71 | 2.49 | 2.32 | 2.52 | 2.58 | 2.61 | 2.64 | 2.65 | 2.92 | 3.07 | 3.62 | 3.54 | 3.27 |
|---|
| Operating Income | | 4.22 | 4.22 | 4.26 | 4.04 | 3.79 | 3.48 | 2.88 | 3.40 | 3.58 | 3.49 | 3.06 | 2.87 | 2.89 | 2.51 | 2.85 | 2.73 | 2.36 |
| 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 | 0.28 | 0.62 |
|---|
| Selling General & Admin Expenses | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.66 | 0.62 |
|---|
| Depreciation & Amortization | | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 |
|---|
| Total Operating Expenses | | 0.72 | 0.69 | 0.71 | 0.71 | 0.66 | 0.66 | 0.69 | 0.68 | 0.68 | 0.64 |
|---|
| Operating Income | | 1.09 | 1.11 | 1.07 | 0.95 | 1.03 | 1.05 | 1.05 | 1.13 | 0.99 | 1.07 |
| 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 | 0.04 | 0.05 | 0.02 | 0.01 | 0.02 | 0.03 | 0.04 | 0.05 | 0.04 | 0.05 | 0.07 | 0.05 | 0.04 | 0.04 | 0.00 |
|---|
| Interest Expense | | 0.29 | 0.29 | 0.28 | 0.27 | 0.20 | 0.20 | 0.21 | 0.22 | 0.26 | 0.26 | 0.24 | 0.23 | 0.25 | 0.24 | 0.21 | 0.19 | 0.18 |
|---|
| Other Expense | | -0.25 | -0.25 | 0.16 | -0.22 | 0.05 | -0.15 | -0.18 | -0.11 | 0.07 | 0.13 | 0.08 | 0.08 | 0.06 | 0.07 | 0.97 | 0.05 | 0.03 |
|---|
| IBT | | 3.97 | 3.97 | 4.42 | 3.82 | 3.84 | 3.33 | 2.70 | 3.29 | 3.39 | 3.27 | 2.91 | 2.72 | 2.70 | 2.35 | 3.60 | 2.59 | 2.21 |
|---|
| Income Tax Expense | | 0.90 | 0.90 | 0.93 | 0.87 | 0.81 | 0.63 | 0.60 | 0.77 | 0.83 | 1.58 | 0.87 | 0.82 | 0.81 | 0.72 | 1.11 | 0.58 | 0.68 |
|---|
| Net Income | | 3.07 | 3.07 | 3.49 | 2.96 | 3.03 | 2.69 | 2.11 | 2.52 | 2.56 | 1.69 | 2.04 | 1.90 | 2.95 | 1.68 | 2.87 | 2.07 | 1.53 |
| 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 | 0.05 | 0.07 |
|---|
| Interest Expense | | 0.08 | 0.08 | 0.07 | 0.07 | 0.07 | 0.07 | 0.08 | 0.07 | 0.07 | 0.07 |
|---|
| Other Expense | | -0.06 | -0.06 | -0.07 | -0.06 | -0.05 | 0.31 | -0.05 | -0.06 | -0.06 | -0.06 |
|---|
| IBT | | 1.02 | 1.05 | 1.00 | 0.90 | 0.98 | 1.36 | 1.01 | 1.07 | 0.93 | 1.01 |
|---|
| Income Tax Expense | | 0.23 | 0.23 | 0.24 | 0.20 | 0.23 | 0.20 | 0.25 | 0.25 | 0.21 | 0.24 |
|---|
| Net Income | | 0.79 | 0.82 | 0.76 | 0.70 | 0.75 | 1.16 | 0.76 | 0.82 | 0.72 | 0.77 |
| 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 | $9.77 | $9.64 | $8.55 | $6.66 | $7.78 | $7.65 | $4.90 | $5.73 | $5.16 | $7.33 | $3.76 | $6.11 | $4.21 | $3.00 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $9.74 | $9.64 | $8.51 | $6.63 | $7.74 | $7.60 | $4.86 | $5.70 | $5.13 | $7.28 | $3.74 | $6.06 | $4.19 | $2.99 |
|---|
| Shares Outstanding | | 0.29 | 0.29 | 0.30 | 0.30 | 0.31 | 0.32 | 0.32 | 0.32 | 0.34 | 0.34 | 0.36 | 0.37 | 0.40 | 0.45 | 0.47 | 0.49 | 0.50 |
|---|
| Diluted Shares Outstanding | | 0.29 | 0.29 | 0.30 | 0.30 | 0.31 | 0.32 | 0.32 | 0.33 | 0.34 | 0.35 | 0.36 | 0.37 | 0.40 | 0.45 | 0.47 | 0.49 | 0.50 |
| 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 | $2.39 | $2.56 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $2.38 | $2.55 |
|---|
| Shares Outstanding | | 0.29 | 0.29 | 0.29 | 0.29 | 0.29 | 0.30 | 0.30 | 0.30 | 0.30 | 0.30 |
|---|
| Diluted Shares Outstanding | | 0.29 | 0.29 | 0.29 | 0.29 | 0.30 | 0.30 | 0.30 | 0.30 | 0.30 | 0.30 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 0.86 | 0.95 | 1.07 | 0.71 | 1.53 | 2.56 | 1.98 | 1.50 | 3.09 | 2.47 | 3.09 | 3.99 | 3.62 | 2.78 | 1.18 | 1.19 |
|---|
| Short Term Investments | | 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 |
|---|
| Total Cash & ST Investments | | 0.86 | 0.95 | 1.07 | 0.71 | 1.53 | 2.56 | 1.98 | 1.50 | 3.09 | 2.47 | 3.09 | 3.99 | 3.62 | 2.78 | 1.18 | 1.19 |
|---|
| Accounts Receivable | | 3.25 | 3.10 | 3.25 | 3.17 | 2.84 | 2.51 | 2.46 | 2.62 | 2.63 | 2.36 | 2.20 | 2.29 | 2.37 | 2.74 | 2.82 | 2.68 |
|---|
| Inventory | | 1.82 | 1.61 | 1.71 | 2.05 | 1.69 | 1.19 | 1.16 | 1.32 | 1.22 | 1.08 | 1.09 | 1.18 | 1.25 | 1.59 | 1.72 | 1.55 |
|---|
| Other Current Assets | | 0.33 | 0.21 | 0.21 | 0.33 | 0.31 | 0.26 | 0.30 | 0.33 | 0.34 | 0.22 | 0.34 | 0.40 | 0.37 | 0.52 | 1.14 | 0.55 |
|---|
| Total Current Assets | | 6.26 | 5.86 | 6.24 | 6.27 | 6.37 | 6.52 | 6.25 | 5.78 | 7.28 | 6.12 | 6.72 | 8.08 | 9.82 | 7.96 | 6.85 | 5.97 |
| 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 | | 0.92 | 0.79 | 0.87 | 0.95 | 0.95 | 0.86 | 0.96 | 1.07 | 0.99 | 0.92 |
|---|
| 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 | | 0.92 | 0.79 | 0.87 | 0.95 | 0.95 | 0.86 | 0.96 | 1.07 | 0.99 | 0.92 |
|---|
| Accounts Receivable | | 3.26 | 3.32 | 3.15 | 3.10 | 3.23 | 3.25 | 3.24 | 3.25 | 3.16 | 3.22 |
|---|
| Inventory | | 1.73 | 1.71 | 1.66 | 1.61 | 1.82 | 1.82 | 1.83 | 1.71 | 1.80 | 1.92 |
|---|
| Other Current Assets | | 0.42 | 0.42 | 0.35 | 0.21 | 0.31 | 0.33 | 0.35 | 0.21 | 0.34 | 0.35 |
|---|
| Total Current Assets | | 6.32 | 6.23 | 6.04 | 5.86 | 6.30 | 6.26 | 6.37 | 6.24 | 6.29 | 6.40 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 2.01 | 2.30 | 2.22 | 1.85 | 1.81 | 1.78 | 1.73 | 1.79 | 1.78 | 1.65 | 1.58 | 1.69 | 1.71 | 1.99 | 2.03 | 2.02 |
|---|
| Goodwill | | 4.91 | 4.84 | 4.91 | 4.86 | 4.97 | 4.69 | 4.49 | 4.63 | 4.75 | 4.56 | 4.44 | 4.67 | 4.89 | 5.53 | 5.20 | 4.88 |
|---|
| Intangible Assets | | 0.64 | 0.59 | 0.66 | 0.77 | 0.97 | 0.78 | 0.85 | 1.08 | 1.27 | 1.46 | 1.56 | 1.80 | 2.00 | 2.26 | 2.23 | 1.69 |
|---|
| Long-Term Investments | | 0.64 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.05 | 0.05 | 0.05 | 0.07 | 0.21 | 0.25 | 0.29 | 0.15 | 0.41 | 0.44 |
|---|
| Other Long-Term Assets | | 0.67 | 1.11 | 1.01 | 1.18 | 1.41 | 1.31 | 1.18 | 0.98 | 1.14 | 0.88 | 0.88 | 0.90 | 0.90 | 1.03 | 0.64 | 0.62 |
|---|
| Total Long-Term Assets | | 9.32 | 9.21 | 9.28 | 9.15 | 9.70 | 9.09 | 8.82 | 9.09 | 9.50 | 9.08 | 9.01 | 9.60 | 10.15 | 11.35 | 11.13 | 10.28 |
|---|
| Total Assets | | 15.58 | 15.07 | 15.52 | 15.42 | 16.08 | 15.61 | 15.07 | 14.87 | 16.78 | 15.20 | 15.73 | 17.68 | 19.97 | 19.31 | 17.98 | 16.25 |
| 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 | | 2.20 | 2.18 | 2.09 | 2.30 | 2.07 | 2.01 | 1.97 | 2.22 | 1.90 | 1.90 |
|---|
| Goodwill | | 5.03 | 5.04 | 4.90 | 4.84 | 4.98 | 4.91 | 4.90 | 4.91 | 4.83 | 4.89 |
|---|
| Intangible Assets | | 0.54 | 0.56 | 0.57 | 0.59 | 0.62 | 0.64 | 0.65 | 0.66 | 0.68 | 0.71 |
|---|
| Long-Term Investments | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.24 | 0.00 | 0.00 |
|---|
| Other Long-Term Assets | | 1.47 | 1.48 | 1.43 | 1.11 | 1.38 | 1.31 | 1.29 | 0.77 | 1.24 | 1.25 |
|---|
| Total Long-Term Assets | | 9.82 | 9.81 | 9.43 | 9.21 | 9.52 | 9.32 | 9.28 | 9.28 | 9.11 | 9.25 |
|---|
| Total Assets | | 16.14 | 16.05 | 15.47 | 15.07 | 15.82 | 15.58 | 15.65 | 15.52 | 15.40 | 15.65 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 0.58 | 0.52 | 0.58 | 0.59 | 0.59 | 0.53 | 0.47 | 0.52 | 0.59 | 0.51 | 0.45 | 0.51 | 0.63 | 0.68 | 0.70 | 0.75 |
|---|
| Short-Term Debt | | 2.04 | 1.61 | 1.88 | 1.59 | 0.78 | 0.35 | 0.00 | 1.35 | 0.85 | 0.65 | 0.53 | 1.48 | 3.55 | 0.46 | 0.50 | 0.32 |
|---|
| Other Current Liabilities | | 1.62 | 1.60 | 2.02 | 1.85 | 1.71 | 1.48 | 1.49 | 1.45 | 1.41 | 1.42 | 1.22 | 1.35 | 1.64 | 1.27 | 0.11 | 1.56 |
|---|
| Current Liabilities | | 4.80 | 4.31 | 4.68 | 4.46 | 3.47 | 2.59 | 2.15 | 3.54 | 3.05 | 2.76 | 2.37 | 3.53 | 6.03 | 2.65 | 2.98 | 3.09 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 0.61 | 0.61 | 0.59 | 0.52 | 0.56 | 0.58 | 0.60 | 0.58 | 0.58 | 0.59 |
|---|
| Short-Term Debt | | 1.27 | 1.24 | 0.98 | 1.61 | 1.77 | 2.04 | 2.07 | 1.88 | 1.25 | 1.28 |
|---|
| Other Current Liabilities | | 2.03 | 1.98 | 1.92 | 1.60 | 2.10 | 2.03 | 1.93 | 2.02 | 2.01 | 2.02 |
|---|
| Current Liabilities | | 4.13 | 3.93 | 3.78 | 4.31 | 4.63 | 4.80 | 4.84 | 4.68 | 3.98 | 4.04 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 6.43 | 6.47 | 6.49 | 6.17 | 6.91 | 7.77 | 7.75 | 6.03 | 7.48 | 7.18 | 6.90 | 5.98 | 2.79 | 4.59 | 3.49 | 2.51 |
|---|
| Capital Leases | | 0.00 | 0.22 | 0.21 | 0.19 | 0.19 | 0.19 | 0.18 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Def. Tax Liability | | 0.38 | 0.12 | 0.33 | 0.48 | 0.65 | 0.59 | 0.67 | 0.71 | 0.16 | 0.13 | 0.26 | 0.34 | 0.51 | 0.24 | 0.12 | 0.19 |
|---|
| Total Liabilities | | 12.62 | 11.75 | 12.51 | 12.33 | 12.45 | 12.43 | 12.04 | 11.61 | 12.19 | 10.94 | 10.50 | 10.85 | 10.26 | 8.74 | 7.95 | 6.87 |
| 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 | | 7.68 | 7.70 | 7.28 | 6.47 | 6.58 | 6.43 | 6.26 | 6.49 | 6.82 | 6.95 |
|---|
| Capital Leases | | 0.00 | 0.00 | 0.00 | 0.22 | 0.00 | 0.00 | 0.00 | 0.21 | 0.00 | 0.00 |
|---|
| Def. Tax Liability | | 0.15 | 0.14 | 0.13 | 0.12 | 0.13 | 0.38 | 0.38 | 0.33 | 0.46 | 0.45 |
|---|
| Total Liabilities | | 12.93 | 12.84 | 12.23 | 11.75 | 12.43 | 12.62 | 12.63 | 12.51 | 12.39 | 12.56 |
| 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 | | 27.87 | 28.89 | 27.12 | 25.80 | 24.33 | 23.11 | 22.40 | 21.22 | 20.21 | 19.51 | 18.32 | 17.17 | 14.94 | 13.97 | 11.79 | 10.40 |
|---|
| Comprehensive Income | | -1.93 | -1.88 | -1.83 | -1.84 | -1.50 | -1.64 | -1.71 | -1.68 | -1.29 | -1.81 | -1.50 | -0.66 | 0.38 | 0.29 | 0.22 | 0.25 |
|---|
| Total Common Equity | | 2.96 | 3.32 | 3.01 | 3.09 | 3.63 | 3.18 | 3.03 | 3.25 | 4.59 | 4.25 | 5.22 | 6.82 | 9.70 | 10.56 | 10.02 | 9.37 |
| 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 | | 29.83 | 29.47 | 29.15 | 28.89 | 28.58 | 27.87 | 27.52 | 27.12 | 26.82 | 26.47 |
|---|
| Comprehensive Income | | -1.88 | -1.87 | -1.88 | -1.88 | -1.85 | -1.93 | -1.88 | -1.83 | -1.90 | -1.82 |
|---|
| Total Common Equity | | 3.21 | 3.21 | 3.24 | 3.32 | 3.39 | 2.96 | 3.02 | 3.01 | 3.00 | 3.09 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 8.47 | 8.08 | 8.37 | 7.76 | 7.69 | 8.12 | 7.76 | 7.38 | 8.33 | 7.83 | 7.42 | 7.46 | 6.34 | 5.05 | 3.99 | 2.83 |
|---|
| Book Value | | 2.96 | 3.32 | 3.01 | 3.09 | 3.63 | 3.18 | 3.03 | 3.26 | 4.59 | 4.26 | 5.23 | 6.82 | 9.71 | 10.57 | 10.03 | 9.38 |
| Other |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Total Debt | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Book Value | | 3.21 | 3.21 | 3.24 | 3.32 | 3.39 | 2.96 | 3.02 | 3.01 | 3.00 | 3.09 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | 3.07 | 3.07 | 3.49 | 2.96 | 3.03 | 2.69 | 2.11 | 2.52 | 2.56 | 1.69 | 2.04 | 1.90 | 1.23 | 1.77 | 2.40 | 2.07 | 1.53 |
|---|
| Depreciation & Amortization | | 0.39 | 0.40 | 0.40 | 0.40 | 0.41 | 0.41 | 0.43 | 0.43 | 0.46 | 0.46 | 0.47 | 0.48 | 0.51 | 0.61 | 0.61 | 0.59 | 0.55 |
|---|
| Stock-Based Compensation | | 0.07 | 0.00 | 0.06 | 0.07 | 0.06 | 0.05 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.05 | 0.06 | 0.06 |
|---|
| Change Working Capital | | -0.09 | -0.41 | -0.02 | 0.21 | -0.82 | -0.44 | 0.25 | 0.03 | -0.29 | 0.16 | 0.04 | -0.11 | -0.16 | 0.16 | -0.29 | -0.57 | -0.39 |
|---|
| Change In Accounts Receivable | | -0.06 | -0.09 | 0.03 | 0.06 | -0.46 | -0.24 | 0.10 | 0.04 | -0.06 | -0.14 | -0.13 | -0.04 | -0.07 | -0.08 | -0.01 | -0.30 | -0.24 |
|---|
| Change In Accounts Payable | | -0.01 | -0.03 | -0.04 | -0.01 | 0.04 | 0.04 | 0.02 | -0.02 | -0.05 | 0.04 | 0.00 | -0.03 | -0.02 | 0.01 | -0.02 | -0.05 | 0.07 |
|---|
| Change In Inventories | | 0.21 | 0.03 | 0.18 | 0.36 | -0.46 | -0.45 | 0.04 | 0.10 | -0.11 | -0.08 | 0.01 | 0.03 | -0.01 | 0.02 | 0.08 | -0.05 | -0.18 |
|---|
| Other Non-cash Items | | 0.15 | 0.09 | -0.48 | 0.00 | -0.19 | -0.01 | 0.01 | -0.06 | 0.00 | -0.01 | -0.02 | 0.00 | -0.05 | -0.06 | -0.95 | -0.02 | -0.03 |
|---|
| Cash from Operations | | 3.30 | 0.00 | 0.00 | 3.54 | 2.35 | 2.56 | 2.81 | 3.00 | 2.81 | 2.40 | 2.30 | 2.30 | 1.62 | 2.53 | 2.07 | 1.96 | 1.56 |
| 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 | | 0.79 | 0.82 | 0.76 | 0.70 | 0.75 | 1.16 | 0.76 | 0.82 | 0.72 | 0.77 |
|---|
| Depreciation & Amortization | | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 |
|---|
| Stock-Based Compensation | | 0.00 | 0.02 | 0.02 | 0.02 | 0.01 | 0.01 | 0.02 | 0.02 | 0.02 | 0.02 |
|---|
| Change Working Capital | | 0.02 | 0.09 | -0.31 | -0.21 | 0.26 | 0.19 | -0.19 | -0.28 | 0.30 | 0.08 |
|---|
| Change In Accounts Receivable | | 0.04 | 0.06 | -0.07 | -0.12 | 0.13 | 0.08 | -0.03 | -0.14 | 0.10 | 0.00 |
|---|
| Change In Accounts Payable | | -0.09 | 0.00 | 0.00 | 0.06 | -0.01 | -0.03 | -0.02 | 0.02 | -0.01 | 0.00 |
|---|
| Change In Inventories | | 0.08 | -0.02 | 0.01 | -0.04 | 0.15 | 0.03 | 0.01 | -0.01 | 0.13 | 0.10 |
|---|
| Other Non-cash Items | | 0.02 | 0.00 | 0.00 | 0.01 | 0.00 | -0.36 | -0.01 | -0.11 | 0.00 | 0.01 |
|---|
| Cash from Operations | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 1.04 | 0.98 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -0.47 | -0.42 | -0.44 | -0.46 | -0.41 | -0.30 | -0.24 | -0.33 | -0.36 | -0.30 | -0.27 | -0.28 | -0.36 | -0.37 | -0.38 | -0.35 | -0.29 |
|---|
| Acquisitions | | -0.10 | -0.11 | 0.28 | 0.03 | 0.28 | -0.73 | 0.00 | 0.12 | 0.00 | 0.00 | -0.45 | 0.02 | -0.03 | -0.37 | 0.40 | -1.29 | -0.37 |
|---|
| Investments | | -0.02 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.01 | 0.03 | 0.00 | 0.01 | 0.18 | 0.03 | 3.22 | 0.24 | 0.00 | -0.01 | -0.02 |
|---|
| Sales of Investment | | 0.03 | 0.01 | 0.01 | 0.03 | 0.01 | 0.04 | 0.01 | 0.02 | 0.02 | 0.04 | 0.02 | 0.02 | 0.03 | 0.04 | 0.28 | 0.04 | 0.03 |
|---|
| Other Investing Activities | | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.00 | 0.00 | -0.02 | 0.02 | -0.01 | -0.01 | 0.00 | -0.02 | -0.01 | 0.75 | 0.03 | 0.04 |
|---|
| Cash from Investing | | -0.54 | 0.00 | 0.00 | -0.40 | -0.11 | -0.98 | -0.21 | -0.18 | -0.33 | -0.25 | -0.53 | -0.21 | 2.84 | -0.46 | 1.05 | -1.58 | -0.61 |
| 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 | | -0.11 | -0.12 | -0.10 | -0.10 | -0.12 | -0.11 | -0.12 | -0.10 | -0.13 | -0.13 |
|---|
| Acquisitions | | -0.12 | 0.00 | 0.00 | 0.00 | 0.00 | 0.40 | -0.06 | -0.06 | 0.01 | 0.01 |
|---|
| Investments | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.01 | -0.01 |
|---|
| Sales of Investment | | 0.00 | 0.00 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.00 | 0.02 |
|---|
| Other Investing Activities | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.01 |
|---|
| Cash from Investing | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.12 | -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 | | -0.47 | 0.00 | 0.00 | 0.29 | -1.11 | -0.35 | 0.00 | -1.35 | 0.00 | -0.65 | 0.00 | 0.00 | -1.75 | -0.01 | -0.27 | -0.01 | -0.03 |
|---|
| Debt Issued | | 0.72 | 8.08 | -0.29 | 0.90 | 1.19 | -0.08 | 0.37 | 1.73 | -0.95 | 1.15 | 0.41 | -0.03 | 2.86 | 1.30 | 1.33 | 1.17 | 2.86 |
|---|
| Issuance of Common Stock | | 0.05 | 0.00 | 0.00 | 0.05 | 0.03 | 0.05 | 0.07 | 0.09 | 0.02 | 0.08 | 0.08 | 0.06 | 0.15 | 0.21 | 0.28 | 0.15 | 0.11 |
|---|
| Repurchase of Common Stock | | -1.50 | -1.50 | -1.50 | -1.50 | -1.75 | -1.00 | -0.71 | -1.50 | -2.00 | -1.00 | -2.00 | -2.00 | -4.35 | -2.11 | -2.02 | -0.95 | -0.35 |
|---|
| Dividends Paid | | -1.65 | 0.00 | 0.00 | -1.62 | -1.54 | -1.46 | -1.38 | -1.32 | -1.12 | -0.94 | -0.82 | -0.74 | -0.71 | -0.53 | -0.87 | -0.68 | -0.64 |
|---|
| Other Financing Activities | | -0.11 | 0.00 | 0.00 | 0.04 | 1.38 | 0.20 | -0.03 | 1.76 | -0.86 | 0.84 | 0.48 | 0.16 | 3.11 | 1.29 | 1.30 | 1.16 | -0.14 |
|---|
| Cash from Financing | | -2.79 | 0.00 | 0.00 | -2.78 | -3.00 | -2.56 | -2.05 | -2.33 | -3.96 | -1.67 | -2.26 | -2.53 | -3.55 | -1.14 | -1.57 | -0.32 | -1.05 |
| 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 | -0.09 | -0.03 |
|---|
| Debt Issued | | 8.94 | 0.01 | 0.67 | 0.19 | -0.27 | -0.13 | 0.15 | -0.05 | 0.39 | -0.13 |
|---|
| Issuance of Common Stock | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 |
|---|
| Repurchase of Common Stock | | -0.38 | -0.38 | -0.38 | -0.38 | -0.38 | -0.38 | -0.38 | -0.38 | -0.38 | -0.38 |
|---|
| Dividends Paid | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.42 | -0.40 |
|---|
| Other Financing Activities | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 |
|---|
| Cash from Financing | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.88 | -0.79 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | -0.06 | -0.10 | -0.12 | 0.36 | -0.82 | -1.04 | 0.58 | 0.48 | -1.59 | 0.62 | -0.62 | -0.90 | 0.37 | 0.84 | 1.60 | -0.01 | -0.13 |
|---|
| Closing Cash Balance | | 0.86 | 0.85 | 0.95 | 1.07 | 0.71 | 1.53 | 2.56 | 1.98 | 1.50 | 3.09 | 2.47 | 3.09 | 3.99 | 3.62 | 2.78 | 1.18 | 1.19 |
| 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 | | -0.07 | 0.14 | -0.09 | -0.08 | 0.00 | 0.09 | -0.10 | -0.11 | 0.08 | 0.07 |
|---|
| Closing Cash Balance | | 0.85 | 0.92 | 0.79 | 0.87 | 0.95 | 0.95 | 0.86 | 0.96 | 1.07 | 0.99 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | 2.83 | 2.71 | 2.84 | 3.08 | 1.94 | 2.26 | 2.57 | 2.67 | 2.45 | 2.11 | 2.03 | 2.02 | 1.26 | 2.16 | 1.69 | 1.60 | 1.27 |
|---|
| Real Free Cash Flow | | 2.76 | 2.71 | 2.78 | 3.02 | 1.87 | 2.21 | 2.53 | 2.63 | 2.41 | 2.07 | 1.99 | 1.97 | 1.22 | 2.12 | 1.64 | 1.55 | 1.22 |
| 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 | | 0.86 | 0.90 | 0.45 | 0.50 | 1.00 | 0.78 | 0.57 | 0.49 | 0.91 | 0.86 |
|---|
| Real Free Cash Flow | | 0.86 | 0.89 | 0.43 | 0.48 | 0.98 | 0.77 | 0.55 | 0.48 | 0.89 | 0.84 |