LOW
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 | | 86.29 | 86.29 | 83.67 | 86.38 | 97.06 | 96.25 | 89.60 | 72.15 | 71.31 | 68.62 | 65.02 | 59.07 | 56.22 | 53.42 | 50.52 | 50.21 | 48.82 |
|---|
| Cost of Revenues | | 57.40 | 57.40 | 57.53 | 57.53 | 64.80 | 64.19 | 60.03 | 49.21 | 48.40 | 45.21 | 42.55 | 38.50 | 36.67 | 34.94 | 33.19 | 32.86 | 31.66 |
|---|
| Gross Profit | | 28.89 | 28.89 | 26.15 | 28.84 | 32.26 | 32.06 | 29.57 | 22.94 | 22.91 | 23.41 | 22.46 | 20.57 | 19.56 | 18.48 | 17.33 | 17.35 | 17.15 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 20.58 | 20.81 | 23.96 | 20.93 | 18.55 | 20.17 | 23.59 | 21.36 | 18.60 | 20.47 |
|---|
| Cost of Revenues | | 12.52 | 14.17 | 16.32 | 14.39 | 12.90 | 13.81 | 16.11 | 14.70 | 13.02 | 13.58 |
|---|
| Gross Profit | | 8.06 | 6.64 | 7.64 | 6.54 | 5.65 | 6.36 | 7.47 | 6.66 | 5.58 | 6.89 |
| 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 | 15.57 | 20.33 | 18.30 | 18.53 | 15.37 | 17.41 | 15.38 | 15.13 | 14.12 | 13.28 | 12.87 | 12.24 | 12.59 | 12.01 |
|---|
| Depreciation & Amortization | | 2.12 | 1.94 | 1.97 | 1.92 | 1.98 | 1.88 | 2.65 | 1.41 | 1.61 | 1.54 | 1.59 | 1.59 | 1.59 | 1.56 | 1.62 | 1.58 | 1.68 |
|---|
| Total Operating Expenses | | 18.73 | 18.73 | 16.04 | 17.29 | 22.10 | 19.96 | 19.93 | 16.63 | 18.89 | 16.82 | 16.62 | 15.60 | 14.77 | 14.33 | 13.77 | 14.07 | 13.59 |
|---|
| Operating Income | | 10.15 | 10.15 | 10.11 | 11.56 | 10.16 | 12.09 | 9.65 | 6.31 | 4.02 | 6.59 | 5.85 | 4.97 | 4.79 | 4.15 | 3.56 | 3.28 | 3.56 |
| 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 | 3.82 | 3.76 |
|---|
| Depreciation & Amortization | | 0.56 | 0.54 | 0.52 | 0.51 | 0.51 | 0.49 | 0.48 | 0.49 | 0.50 | 0.49 |
|---|
| Total Operating Expenses | | 6.35 | 4.16 | 4.18 | 4.05 | 3.90 | 3.88 | 4.07 | 4.01 | 3.82 | 4.20 |
|---|
| Operating Income | | 1.71 | 2.48 | 3.47 | 2.49 | 1.75 | 2.48 | 3.40 | 2.65 | 1.77 | 2.70 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 0.11 | 0.00 | 0.16 | 0.10 | 0.04 | 0.01 | 0.02 | 0.03 | 0.03 | 0.02 | 0.01 | 0.01 | 0.01 | 0.00 | 0.01 | 0.01 | 0.01 |
|---|
| Interest Expense | | 1.51 | 1.41 | 1.47 | 1.48 | 1.16 | 0.90 | 0.85 | 0.69 | 0.62 | 0.63 | 0.65 | 0.55 | 0.52 | 0.48 | 0.42 | 0.38 | 0.33 |
|---|
| Other Expense | | -1.41 | -1.41 | -0.96 | -1.38 | -1.12 | -0.89 | -1.91 | -0.69 | -0.62 | -1.10 | -0.65 | -0.56 | -0.52 | -0.48 | -0.43 | -0.38 | -0.34 |
|---|
| IBT | | 8.75 | 8.75 | 9.15 | 10.18 | 9.04 | 11.21 | 7.74 | 5.62 | 3.39 | 5.49 | 5.20 | 4.42 | 4.28 | 3.67 | 3.14 | 2.91 | 3.23 |
|---|
| Income Tax Expense | | 2.09 | 2.09 | 2.20 | 2.45 | 2.60 | 2.77 | 1.90 | 1.34 | 1.08 | 2.04 | 2.11 | 1.87 | 1.58 | 1.39 | 1.18 | 1.07 | 1.22 |
|---|
| Net Income | | 6.65 | 6.65 | 6.96 | 7.73 | 6.44 | 8.44 | 5.84 | 4.28 | 2.31 | 3.45 | 3.09 | 2.55 | 2.70 | 2.29 | 1.96 | 1.84 | 2.01 |
| 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 | 0.04 | 0.04 | 0.03 | 0.04 | 0.05 | 0.05 | 0.02 | 0.02 | 0.03 |
|---|
| Interest Expense | | 0.40 | 0.39 | 0.35 | 0.36 | 0.36 | 0.37 | 0.37 | 0.37 | 0.37 | 0.37 |
|---|
| Other Expense | | -0.40 | -0.35 | -0.31 | -0.34 | -0.25 | -0.26 | -0.27 | -0.35 | -0.35 | -0.35 |
|---|
| IBT | | 1.31 | 2.13 | 3.16 | 2.16 | 1.50 | 2.22 | 3.13 | 2.30 | 1.34 | 2.35 |
|---|
| Income Tax Expense | | 0.31 | 0.51 | 0.76 | 0.52 | 0.38 | 0.52 | 0.75 | 0.55 | 0.32 | 0.58 |
|---|
| Net Income | | 1.00 | 1.62 | 2.40 | 1.64 | 1.12 | 1.70 | 2.38 | 1.76 | 1.02 | 1.77 |
| 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 | $13.24 | $10.20 | $12.07 | $7.77 | $5.49 | $2.85 | $4.09 | $3.48 | $2.73 | $2.71 | $2.14 | $1.69 | $1.43 | $1.43 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $13.20 | $10.17 | $12.04 | $7.75 | $5.49 | $2.85 | $4.09 | $3.47 | $2.73 | $2.71 | $2.14 | $1.69 | $1.43 | $1.42 |
|---|
| Shares Outstanding | | 0.56 | 0.56 | 0.57 | 0.58 | 0.63 | 0.70 | 0.75 | 0.78 | 0.81 | 0.84 | 0.88 | 0.93 | 0.99 | 1.06 | 1.15 | 1.27 | 1.40 |
|---|
| Diluted Shares Outstanding | | 0.56 | 0.56 | 0.57 | 0.58 | 0.63 | 0.70 | 0.75 | 0.78 | 0.81 | 0.84 | 0.88 | 0.93 | 0.99 | 1.06 | 1.15 | 1.27 | 1.40 |
| 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 | $1.77 | $3.07 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $1.77 | $3.07 |
|---|
| Shares Outstanding | | 0.56 | 0.56 | 0.56 | 0.56 | 0.56 | 0.57 | 0.57 | 0.57 | 0.57 | 0.58 |
|---|
| Diluted Shares Outstanding | | 0.56 | 0.56 | 0.56 | 0.56 | 0.56 | 0.57 | 0.57 | 0.57 | 0.58 | 0.58 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 4.36 | 1.76 | 0.92 | 1.35 | 1.13 | 4.69 | 0.72 | 0.51 | 0.59 | 0.56 | 0.41 | 0.47 | 0.39 | 0.54 | 1.01 | 0.65 |
|---|
| Short Term Investments | | 0.33 | 0.37 | 0.31 | 0.38 | 0.27 | 0.51 | 0.16 | 0.22 | 0.10 | 0.10 | 0.31 | 0.13 | 0.19 | 0.13 | 0.29 | 0.47 |
|---|
| Total Cash & ST Investments | | 4.69 | 2.13 | 1.23 | 1.73 | 1.40 | 5.20 | 0.88 | 0.73 | 0.69 | 0.66 | 0.71 | 0.59 | 0.58 | 0.67 | 1.30 | 1.12 |
|---|
| Accounts Receivable | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.23 | 0.25 | 0.22 | 0.18 | 0.19 |
|---|
| Inventory | | 16.84 | 17.41 | 16.89 | 18.53 | 17.61 | 16.19 | 13.18 | 12.56 | 11.39 | 10.46 | 9.46 | 8.91 | 9.13 | 8.60 | 8.36 | 8.32 |
|---|
| Other Current Assets | | 0.81 | 0.82 | 0.95 | 1.18 | 1.05 | 0.94 | 1.26 | 0.94 | 0.69 | 0.88 | 0.39 | 0.35 | 0.34 | 0.30 | 0.23 | 0.33 |
|---|
| Total Current Assets | | 22.34 | 20.36 | 19.07 | 21.44 | 20.06 | 22.33 | 15.32 | 14.23 | 12.77 | 12.00 | 10.56 | 10.08 | 10.30 | 9.78 | 10.07 | 9.97 |
| 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 | | 4.86 | 3.05 | 1.76 | 3.27 | 4.36 | 3.24 | 0.92 | 1.21 | 3.49 | 2.95 |
|---|
| Short Term Investments | | 0.40 | 0.37 | 0.37 | 0.34 | 0.33 | 0.26 | 0.31 | 0.32 | 0.37 | 0.42 |
|---|
| Total Cash & ST Investments | | 5.26 | 3.42 | 2.13 | 3.61 | 4.69 | 3.50 | 1.23 | 1.53 | 3.87 | 3.37 |
|---|
| Accounts Receivable | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Inventory | | 16.34 | 18.34 | 17.41 | 17.57 | 16.84 | 18.22 | 16.89 | 17.53 | 17.42 | 19.52 |
|---|
| Other Current Assets | | 1.04 | 0.92 | 0.82 | 0.81 | 0.81 | 1.03 | 0.95 | 0.91 | 0.95 | 1.02 |
|---|
| Total Current Assets | | 22.64 | 22.68 | 20.36 | 21.98 | 22.34 | 22.75 | 19.07 | 19.97 | 22.24 | 23.92 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 21.33 | 21.39 | 21.39 | 21.09 | 23.18 | 22.99 | 22.56 | 18.43 | 19.72 | 19.95 | 19.58 | 20.03 | 20.83 | 21.48 | 21.97 | 22.09 |
|---|
| Goodwill | | 0.00 | 0.00 | 0.00 | 0.00 | 0.31 | 0.31 | 0.30 | 0.30 | 1.31 | 1.08 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Intangible Assets | | 0.00 | 0.00 | 0.00 | 0.00 | 0.52 | 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 | | 0.29 | 0.28 | 0.25 | 0.12 | 0.20 | 0.20 | 0.37 | 0.26 | 0.41 | 0.37 | 0.22 | 0.35 | 0.28 | 0.27 | 0.50 | 1.01 |
|---|
| Other Long-Term Assets | | 0.79 | 0.84 | 0.84 | 0.81 | 0.21 | 0.57 | 0.70 | 1.00 | 0.92 | 0.79 | 0.67 | 1.36 | 1.32 | 1.13 | 1.01 | 0.64 |
|---|
| Total Long-Term Assets | | 22.60 | 24.22 | 22.72 | 22.27 | 24.58 | 24.41 | 24.15 | 20.28 | 22.52 | 22.41 | 20.71 | 21.75 | 22.44 | 22.88 | 23.49 | 23.73 |
|---|
| Total Assets | | 44.93 | 44.57 | 41.80 | 43.71 | 44.64 | 46.74 | 39.47 | 34.51 | 35.29 | 34.41 | 31.27 | 31.83 | 32.73 | 32.67 | 33.56 | 33.70 |
| 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 | | 21.60 | 21.44 | 21.39 | 21.36 | 21.33 | 21.36 | 21.39 | 21.17 | 21.02 | 20.91 |
|---|
| Goodwill | | 0.69 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Intangible Assets | | 0.98 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Long-Term Investments | | 0.27 | 0.30 | 0.28 | 0.31 | 0.29 | 0.31 | 0.25 | 0.24 | 0.18 | 0.10 |
|---|
| Other Long-Term Assets | | 0.30 | 0.84 | 0.84 | 0.84 | 0.79 | 0.83 | 0.84 | 0.86 | 0.85 | 0.84 |
|---|
| Total Long-Term Assets | | 23.98 | 22.70 | 24.22 | 22.77 | 22.60 | 22.62 | 24.29 | 22.55 | 22.29 | 22.00 |
|---|
| Total Assets | | 46.61 | 45.37 | 44.57 | 44.74 | 44.93 | 45.37 | 43.36 | 42.52 | 44.52 | 45.92 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 10.34 | 9.29 | 8.70 | 10.52 | 11.35 | 10.88 | 7.66 | 8.28 | 6.59 | 6.65 | 5.63 | 5.12 | 5.01 | 4.66 | 4.35 | 4.35 |
|---|
| Short-Term Debt | | 1.84 | 3.15 | 1.51 | 1.61 | 1.50 | 1.65 | 3.04 | 1.83 | 1.43 | 1.31 | 1.10 | 0.55 | 0.44 | 0.05 | 0.59 | 0.04 |
|---|
| Other Current Liabilities | | 4.65 | 4.14 | 3.91 | 5.78 | 4.90 | 4.59 | 3.27 | 3.09 | 2.70 | 2.77 | 2.68 | 2.69 | 2.54 | 2.18 | 2.15 | 2.03 |
|---|
| Current Liabilities | | 18.25 | 18.76 | 15.57 | 19.51 | 19.67 | 18.73 | 15.18 | 14.50 | 12.10 | 11.97 | 10.49 | 9.35 | 8.88 | 7.71 | 7.89 | 7.12 |
| Current Liabilities |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Accounts Payable | | 9.51 | 11.24 | 9.29 | 10.60 | 10.34 | 11.74 | 8.70 | 9.91 | 10.33 | 11.89 |
|---|
| Short-Term Debt | | 4.71 | 4.75 | 3.15 | 3.07 | 1.84 | 1.85 | 1.51 | 1.61 | 1.13 | 1.19 |
|---|
| Other Current Liabilities | | 5.84 | 4.91 | 4.14 | 4.41 | 4.65 | 4.51 | 3.91 | 3.35 | 4.50 | 3.97 |
|---|
| Current Liabilities | | 21.62 | 22.39 | 18.76 | 19.45 | 18.25 | 19.51 | 15.57 | 16.50 | 17.61 | 19.21 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 34.66 | 36.53 | 38.70 | 36.39 | 27.88 | 24.56 | 20.71 | 14.39 | 15.56 | 14.39 | 11.55 | 10.82 | 10.09 | 9.03 | 7.04 | 6.54 |
|---|
| Capital Leases | | 3.74 | 4.19 | 4.22 | 4.03 | 4.66 | 4.43 | 4.44 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Def. Tax Liability | | 3.74 | 1.47 | 0.42 | 0.00 | 0.00 | 0.00 | 0.00 | 0.13 | 0.17 | 0.22 | 0.24 | 0.10 | 0.29 | 0.46 | 0.53 | 0.47 |
|---|
| Total Liabilities | | 58.70 | 58.80 | 56.85 | 57.96 | 49.46 | 45.30 | 37.50 | 30.86 | 29.42 | 27.97 | 23.61 | 21.86 | 20.88 | 18.81 | 17.03 | 15.59 |
| 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 | | 34.35 | 34.21 | 36.53 | 36.65 | 38.40 | 38.38 | 38.70 | 38.54 | 39.45 | 39.34 |
|---|
| Capital Leases | | 4.34 | 4.23 | 4.19 | 4.24 | 4.29 | 3.76 | 4.16 | 4.14 | 4.15 | 4.00 |
|---|
| Def. Tax Liability | | 0.00 | 0.00 | 1.47 | 0.00 | 0.00 | 0.00 | 1.56 | 0.00 | 0.00 | 0.00 |
|---|
| Total Liabilities | | 58.01 | 58.63 | 58.80 | 58.16 | 58.70 | 59.97 | 58.41 | 57.67 | 59.25 | 60.63 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 0.28 | 0.28 | 0.29 | 0.30 | 0.34 | 0.37 | 0.38 | 0.40 | 0.42 | 0.43 | 0.46 | 0.48 | 0.52 | 0.56 | 0.62 | 0.68 |
|---|
| Retained Earnings | | -14.34 | -14.80 | -15.64 | -14.86 | -5.12 | 1.12 | 1.73 | 3.45 | 5.43 | 6.24 | 7.59 | 9.59 | 11.36 | 13.22 | 15.85 | 17.37 |
|---|
| Comprehensive Income | | 0.30 | 0.29 | 0.30 | 0.31 | -0.04 | -0.14 | -0.14 | -0.21 | 0.01 | -0.24 | -0.39 | -0.10 | -0.02 | 0.05 | 0.05 | 0.05 |
|---|
| Total Common Equity | | -13.76 | -14.23 | -15.05 | -14.25 | -4.82 | 1.44 | 1.97 | 3.64 | 5.87 | 6.43 | 7.65 | 9.97 | 11.85 | 13.86 | 16.53 | 18.11 |
| 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 | | 0.28 | 0.28 | 0.28 | 0.28 | 0.28 | 0.29 | 0.29 | 0.29 | 0.29 | 0.30 |
|---|
| Retained Earnings | | -12.11 | -13.83 | -14.80 | -13.99 | -14.34 | -15.19 | -15.64 | -15.74 | -15.34 | -15.31 |
|---|
| Comprehensive Income | | 0.28 | 0.29 | 0.29 | 0.29 | 0.30 | 0.30 | 0.30 | 0.30 | 0.31 | 0.30 |
|---|
| Total Common Equity | | -11.40 | -13.25 | -14.23 | -13.42 | -13.76 | -14.61 | -15.05 | -15.15 | -14.73 | -14.71 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 40.24 | 39.68 | 40.15 | 37.99 | 29.38 | 26.21 | 23.75 | 16.22 | 17.00 | 15.70 | 12.65 | 11.37 | 10.52 | 9.08 | 7.63 | 6.57 |
|---|
| Book Value | | -13.76 | -14.23 | -15.05 | -14.25 | -4.82 | 1.44 | 1.97 | 3.64 | 5.87 | 6.43 | 7.65 | 9.97 | 11.85 | 13.86 | 16.53 | 18.11 |
| Other |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Total Debt | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Book Value | | -11.40 | -13.25 | -14.23 | -13.42 | -13.76 | -14.61 | -15.05 | -15.15 | -14.73 | -14.71 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | 6.92 | 6.65 | 6.96 | 7.73 | 6.44 | 8.44 | 5.84 | 4.28 | 2.31 | 3.45 | 3.09 | 2.55 | 2.70 | 2.29 | 1.96 | 1.84 | 2.01 |
|---|
| Depreciation & Amortization | | 1.95 | 2.19 | 1.97 | 1.92 | 1.98 | 1.88 | 1.59 | 1.41 | 1.61 | 1.54 | 1.59 | 1.59 | 1.59 | 1.56 | 1.62 | 1.58 | 1.68 |
|---|
| Stock-Based Compensation | | 0.21 | 0.25 | 0.22 | 0.21 | 0.22 | 0.23 | 0.16 | 0.10 | 0.07 | 0.10 | 0.09 | 0.12 | 0.12 | 0.10 | 0.10 | 0.11 | 0.12 |
|---|
| Change Working Capital | | -0.07 | -0.11 | 0.12 | -2.23 | -2.88 | -1.13 | 1.90 | -2.27 | 0.76 | -0.50 | 0.37 | -0.02 | 0.62 | 0.21 | 0.09 | 0.31 | 0.07 |
|---|
| Change In Accounts Receivable | | -0.10 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 1.14 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.05 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Change In Accounts Payable | | 0.05 | 0.07 | 0.63 | -1.82 | -0.55 | 0.47 | 3.21 | -0.64 | 1.72 | -0.09 | 0.65 | 0.52 | 0.13 | 0.29 | 0.30 | -0.01 | 0.06 |
|---|
| Change In Inventories | | 0.58 | 0.70 | -0.51 | 1.64 | -2.59 | -1.41 | -2.97 | -0.60 | -1.29 | -0.79 | -0.18 | -0.58 | 0.17 | -0.40 | -0.24 | -0.03 | -0.06 |
|---|
| Other Non-cash Items | | 0.84 | 0.63 | 0.35 | 0.50 | 3.07 | 0.55 | 1.68 | 0.60 | 1.59 | 0.42 | 0.45 | 0.62 | 0.08 | 0.12 | 0.13 | 0.46 | 0.10 |
|---|
| Cash from Operations | | 9.59 | 0.00 | 0.00 | 8.14 | 8.59 | 10.11 | 11.05 | 4.30 | 6.19 | 5.07 | 5.62 | 4.78 | 4.93 | 4.11 | 3.76 | 4.35 | 3.85 |
| 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 | | 1.00 | 1.62 | 2.40 | 1.64 | 1.12 | 1.69 | 2.38 | 1.75 | 1.02 | 1.77 |
|---|
| Depreciation & Amortization | | 0.64 | 0.54 | 0.52 | 0.51 | 0.51 | 0.49 | 0.48 | 0.49 | 0.50 | 0.49 |
|---|
| Stock-Based Compensation | | 0.07 | 0.06 | 0.06 | 0.06 | 0.06 | 0.05 | 0.06 | 0.06 | 0.05 | 0.05 |
|---|
| Change Working Capital | | -0.55 | -2.07 | 1.17 | 0.90 | -0.84 | -1.92 | 0.22 | 1.71 | -0.65 | -1.34 |
|---|
| Change In Accounts Receivable | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.64 | -0.74 |
|---|
| Change In Accounts Payable | | -0.48 | 0.40 | -1.80 | 1.95 | -1.31 | 0.27 | -1.35 | 3.03 | -1.21 | -0.42 |
|---|
| Change In Inventories | | -0.11 | -0.36 | 2.10 | -0.93 | 0.16 | -0.73 | 1.38 | -1.33 | 0.64 | -0.11 |
|---|
| Other Non-cash Items | | 0.18 | 0.59 | 0.15 | 0.15 | 0.04 | 1.06 | 0.09 | 0.13 | 0.17 | 0.14 |
|---|
| Cash from Operations | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 1.11 | 1.06 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -2.01 | -2.21 | -1.93 | -1.96 | -1.83 | -1.85 | -1.79 | -1.48 | -1.17 | -1.12 | -1.17 | -1.20 | -0.88 | -0.94 | -1.21 | -1.83 | -1.33 |
|---|
| Acquisitions | | 0.07 | -10.09 | 0.18 | 0.10 | 0.49 | 0.00 | 1.79 | 1.48 | 1.17 | -0.51 | -2.36 | -0.13 | -0.24 | -0.38 | -0.22 | 0.05 | 0.03 |
|---|
| Investments | | -1.54 | -1.69 | -1.29 | -1.79 | -1.19 | -3.07 | -3.09 | -0.74 | -1.37 | -0.98 | -1.30 | -0.93 | -0.82 | -0.76 | -1.44 | -1.67 | -2.61 |
|---|
| Sales of Investment | | 1.48 | 1.66 | 1.20 | 1.72 | 1.17 | 3.29 | 2.93 | 0.70 | 1.39 | 1.11 | 1.43 | 0.88 | 0.81 | 0.71 | 1.84 | 2.12 | 1.82 |
|---|
| Other Investing Activities | | 0.01 | 0.00 | 0.00 | 0.03 | 0.04 | -0.02 | -1.73 | -1.32 | -1.10 | 0.06 | 0.02 | 0.03 | 0.05 | 0.08 | 0.13 | -0.12 | -0.10 |
|---|
| Cash from Investing | | -1.99 | 0.00 | 0.00 | -1.90 | -1.31 | -1.65 | -1.89 | -1.37 | -1.08 | -1.44 | -3.36 | -1.34 | -1.09 | -1.29 | -0.90 | -1.44 | -2.18 |
| 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 | | -0.60 | -0.60 | -0.50 | -0.52 | -0.55 | -0.57 | -0.43 | -0.38 | -0.62 | -0.58 |
|---|
| Acquisitions | | -0.03 | -8.74 | -1.32 | 0.00 | 0.08 | 0.05 | 0.04 | 0.02 | 0.02 | -0.02 |
|---|
| Investments | | -0.40 | -0.45 | -0.45 | -0.39 | -0.29 | -0.37 | -0.35 | -0.28 | -0.50 | -0.41 |
|---|
| Sales of Investment | | 0.41 | 0.43 | 0.45 | 0.38 | 0.29 | 0.35 | 0.31 | 0.27 | 0.51 | 0.40 |
|---|
| Other Investing Activities | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 |
|---|
| Cash from Investing | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.60 | -0.59 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -0.60 | 0.00 | 0.00 | 1.88 | -0.87 | -2.12 | -5.62 | -1.11 | -0.33 | -2.85 | -1.17 | -0.55 | -0.05 | -0.05 | -0.59 | -0.04 | -0.55 |
|---|
| Debt Issued | | 0.27 | 39.68 | -0.47 | 4.03 | 9.48 | 5.29 | 8.08 | 8.64 | -0.45 | 4.15 | 4.22 | 1.83 | 0.89 | 1.49 | 2.04 | 1.09 | 7.13 |
|---|
| Issuance of Common Stock | | 0.15 | 0.00 | 0.00 | 0.14 | 0.15 | 0.13 | 7.14 | 4.31 | 0.00 | 3.73 | 3.87 | 1.89 | 0.99 | 1.54 | 2.33 | 0.10 | 0.10 |
|---|
| Repurchase of Common Stock | | -3.71 | -0.21 | -4.05 | -6.14 | -14.12 | -13.01 | -4.97 | -4.31 | -3.04 | -3.19 | -3.60 | -3.93 | -3.91 | -3.71 | -4.39 | -2.94 | -2.62 |
|---|
| Dividends Paid | | -2.54 | 0.00 | 0.00 | -2.53 | -2.37 | -1.98 | -1.70 | -1.62 | -1.46 | -1.29 | -1.12 | -0.96 | -0.82 | -0.73 | -0.70 | -0.65 | -0.57 |
|---|
| Other Financing Activities | | -0.03 | 0.00 | 0.00 | 0.12 | 10.16 | 4.97 | -0.04 | 0.00 | -0.31 | -0.01 | -0.08 | 0.06 | 0.02 | -0.02 | 0.02 | 0.97 | 1.99 |
|---|
| Cash from Financing | | -6.74 | 0.00 | 0.00 | -6.67 | -7.05 | -12.02 | -5.19 | -2.74 | -5.12 | -3.61 | -2.09 | -3.49 | -3.76 | -2.97 | -3.33 | -2.55 | -1.65 |
| 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 | -0.03 | -0.53 |
|---|
| Debt Issued | | 0.00 | 39.06 | 0.11 | -0.72 | -0.04 | -0.52 | 0.01 | 0.08 | 0.12 | 0.01 |
|---|
| Issuance of Common Stock | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.06 | 0.00 |
|---|
| Repurchase of Common Stock | | 0.00 | -0.10 | 0.00 | -0.11 | -1.37 | -0.75 | -1.01 | -0.92 | -0.20 | -1.58 |
|---|
| Dividends Paid | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.63 | -0.64 |
|---|
| Other Financing Activities | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.06 | 0.00 |
|---|
| Cash from Financing | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.80 | -2.76 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | 0.87 | -0.78 | 0.84 | -0.43 | 0.22 | -3.56 | 3.97 | 0.21 | -0.08 | 0.03 | 0.15 | -0.06 | 0.08 | -0.15 | -0.47 | 0.36 | 0.02 |
|---|
| Closing Cash Balance | | 4.36 | 0.98 | 1.76 | 0.92 | 1.35 | 1.13 | 4.69 | 0.72 | 0.51 | 0.59 | 0.56 | 0.41 | 0.47 | 0.39 | 0.54 | 1.01 | 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 | | 0.36 | -4.24 | 1.81 | 1.29 | -1.51 | -1.09 | 1.12 | 2.32 | -0.29 | -2.28 |
|---|
| Closing Cash Balance | | 0.98 | 0.62 | 4.86 | 3.05 | 1.76 | 3.27 | 4.36 | 3.24 | 0.92 | 1.21 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | 7.58 | 7.65 | 7.70 | 6.18 | 6.76 | 8.26 | 9.26 | 2.81 | 5.02 | 3.94 | 4.45 | 3.59 | 4.05 | 3.17 | 2.55 | 2.52 | 2.52 |
|---|
| Real Free Cash Flow | | 7.37 | 7.40 | 7.48 | 5.97 | 6.54 | 8.03 | 9.10 | 2.71 | 4.95 | 3.84 | 4.36 | 3.47 | 3.93 | 3.07 | 2.45 | 2.41 | 2.41 |
| 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 | | 0.96 | 0.09 | 3.74 | 2.86 | 0.36 | 0.73 | 2.73 | 3.88 | 0.49 | 0.49 |
|---|
| Real Free Cash Flow | | 0.89 | 0.03 | 3.68 | 2.80 | 0.31 | 0.67 | 2.67 | 3.83 | 0.44 | 0.44 |