MCD
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 | | 26.89 | 26.89 | 25.92 | 25.49 | 23.18 | 23.22 | 19.21 | 21.08 | 21.03 | 22.82 | 24.62 | 25.41 | 27.44 | 28.11 | 27.57 | 27.01 | 24.07 |
|---|
| Cost of Revenues | | 11.45 | 11.45 | 11.21 | 10.93 | 9.98 | 10.64 | 9.46 | 9.96 | 10.24 | 12.20 | 14.42 | 15.62 | 16.99 | 17.20 | 16.75 | 16.32 | 14.44 |
|---|
| Gross Profit | | 15.44 | 15.44 | 14.71 | 14.56 | 13.21 | 12.58 | 9.75 | 11.12 | 10.79 | 10.62 | 10.20 | 9.79 | 10.46 | 10.90 | 10.82 | 10.69 | 9.64 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 7.01 | 7.08 | 6.84 | 5.96 | 6.39 | 6.87 | 6.49 | 6.17 | 6.41 | 6.69 |
|---|
| Cost of Revenues | | 2.98 | 2.97 | 2.88 | 2.62 | 2.71 | 3.00 | 2.77 | 2.73 | 2.84 | 2.83 |
|---|
| Gross Profit | | 4.03 | 4.11 | 3.96 | 3.34 | 3.68 | 3.88 | 3.72 | 3.44 | 3.56 | 3.86 |
| 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 | 2.44 | 2.49 | 2.38 | 2.25 | 2.23 | 2.20 | 2.23 | 2.38 | 2.43 | 2.49 | 2.39 | 2.46 | 2.39 | 2.33 |
|---|
| Depreciation & Amortization | | 2.16 | 2.16 | 2.10 | 1.98 | 0.37 | 0.33 | 0.30 | 1.62 | 1.48 | 1.36 | 1.52 | 1.56 | 1.64 | 1.59 | 1.49 | 1.42 | 1.28 |
|---|
| Total Operating Expenses | | 3.04 | 3.04 | 3.00 | 2.92 | 2.86 | 2.71 | 2.55 | 2.23 | 2.20 | 2.23 | 2.38 | 2.43 | 2.49 | 2.39 | 2.46 | 2.16 | 2.14 |
|---|
| Operating Income | | 12.39 | 12.39 | 11.71 | 11.65 | 9.37 | 10.36 | 7.32 | 9.07 | 8.82 | 9.55 | 7.74 | 7.15 | 7.95 | 8.76 | 8.60 | 8.53 | 7.47 |
| 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 | 0.73 | 0.58 |
|---|
| Depreciation & Amortization | | 0.53 | 0.56 | 0.54 | 0.52 | 0.55 | 0.53 | 0.50 | 0.51 | 0.50 | 0.50 |
|---|
| Total Operating Expenses | | 0.88 | 0.75 | 0.73 | 0.69 | 0.81 | 0.69 | 0.80 | 0.70 | 0.73 | 0.66 |
|---|
| Operating Income | | 3.16 | 3.36 | 3.23 | 2.65 | 2.87 | 3.19 | 2.92 | 2.74 | 2.83 | 3.21 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 0.06 | 0.06 | 0.10 | 0.19 | 0.04 | 0.01 | 0.02 | 0.04 | 0.00 | 0.01 | 0.00 | 0.01 | 0.02 | 0.02 | 0.03 | 0.04 | 0.00 |
|---|
| Interest Expense | | 1.58 | 1.58 | 1.51 | 1.36 | 1.21 | 1.19 | 1.22 | 1.12 | 0.98 | 0.92 | 0.88 | 0.64 | 0.57 | 0.52 | 0.52 | 0.49 | 0.45 |
|---|
| Other Expense | | -1.50 | -1.50 | -1.37 | -1.12 | -1.55 | -1.23 | -1.18 | -1.05 | -1.01 | -0.98 | -0.88 | -0.59 | -0.58 | -0.56 | -0.53 | -0.52 | -0.47 |
|---|
| IBT | | 10.90 | 10.90 | 10.35 | 10.52 | 7.83 | 9.13 | 6.14 | 8.02 | 7.82 | 8.57 | 6.87 | 6.56 | 7.37 | 8.20 | 8.08 | 8.01 | 7.00 |
|---|
| Income Tax Expense | | 2.33 | 2.33 | 2.12 | 2.05 | 1.65 | 1.58 | 1.41 | 1.99 | 1.89 | 3.38 | 2.18 | 2.03 | 2.61 | 2.62 | 2.61 | 2.51 | 2.05 |
|---|
| Net Income | | 8.56 | 8.56 | 8.22 | 8.47 | 6.18 | 7.55 | 4.73 | 6.03 | 5.92 | 5.19 | 4.69 | 4.53 | 4.76 | 5.59 | 5.46 | 5.50 | 4.95 |
| 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 | 0.03 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.05 | 0.06 | 0.05 |
|---|
| Interest Expense | | 0.41 | 0.41 | 0.39 | 0.38 | 0.38 | 0.38 | 0.37 | 0.37 | 0.36 | 0.34 |
|---|
| Other Expense | | -0.40 | -0.41 | -0.37 | -0.32 | -0.33 | -0.35 | -0.37 | -0.33 | -0.29 | -0.28 |
|---|
| IBT | | 2.76 | 2.95 | 2.86 | 2.33 | 2.54 | 2.84 | 2.56 | 2.41 | 2.52 | 2.92 |
|---|
| Income Tax Expense | | 0.59 | 0.67 | 0.61 | 0.46 | 0.52 | 0.59 | 0.53 | 0.48 | 0.48 | 0.61 |
|---|
| Net Income | | 2.16 | 2.28 | 2.25 | 1.87 | 2.02 | 2.26 | 2.02 | 1.93 | 2.04 | 2.32 |
| 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 | $11.63 | $8.39 | $10.11 | $6.35 | $7.95 | $7.61 | $6.43 | $5.49 | $4.82 | $4.85 | $5.59 | $5.41 | $5.33 | $4.64 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $11.56 | $8.33 | $10.04 | $6.31 | $7.88 | $7.54 | $6.37 | $5.44 | $4.80 | $4.82 | $5.55 | $5.36 | $5.27 | $4.58 |
|---|
| Shares Outstanding | | 0.71 | 0.71 | 0.72 | 0.73 | 0.74 | 0.75 | 0.74 | 0.76 | 0.78 | 0.81 | 0.85 | 0.94 | 0.98 | 1.00 | 1.01 | 1.03 | 1.07 |
|---|
| Diluted Shares Outstanding | | 0.71 | 0.72 | 0.72 | 0.73 | 0.74 | 0.75 | 0.75 | 0.76 | 0.79 | 0.82 | 0.86 | 0.94 | 0.99 | 1.01 | 1.02 | 1.04 | 1.08 |
| 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 | $2.82 | $3.19 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $2.80 | $3.17 |
|---|
| Shares Outstanding | | 0.71 | 0.71 | 0.71 | 0.71 | 0.72 | 0.72 | 0.72 | 0.72 | 0.72 | 0.73 |
|---|
| Diluted Shares Outstanding | | 0.71 | 0.72 | 0.72 | 0.72 | 0.72 | 0.72 | 0.72 | 0.73 | 0.73 | 0.73 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 0.79 | 1.09 | 4.58 | 2.58 | 4.71 | 3.45 | 0.90 | 0.87 | 2.46 | 1.22 | 7.69 | 2.08 | 2.80 | 2.34 | 2.34 | 2.39 |
|---|
| Short Term Investments | | 1.68 | 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 | | 0.79 | 1.09 | 4.58 | 2.58 | 4.71 | 3.45 | 0.90 | 0.87 | 2.46 | 1.22 | 7.69 | 2.08 | 2.80 | 2.34 | 2.34 | 2.39 |
|---|
| Accounts Receivable | | 2.40 | 2.38 | 2.49 | 2.12 | 1.87 | 2.11 | 2.22 | 2.44 | 1.98 | 1.47 | 1.30 | 1.21 | 1.32 | 1.38 | 1.33 | 1.18 |
|---|
| Inventory | | 0.05 | 0.06 | 0.05 | 0.05 | 0.06 | 0.05 | 0.05 | 0.05 | 0.06 | 0.06 | 0.10 | 0.11 | 0.12 | 0.12 | 0.12 | 0.11 |
|---|
| Other Current Assets | | 0.96 | 1.08 | 0.87 | 0.73 | 0.57 | 0.68 | 0.44 | 0.75 | 0.83 | 0.57 | 0.56 | 0.78 | 0.81 | 1.09 | 0.62 | 0.69 |
|---|
| Total Current Assets | | 4.21 | 4.60 | 7.99 | 5.42 | 7.15 | 6.24 | 3.56 | 4.05 | 5.33 | 4.85 | 9.64 | 4.19 | 5.05 | 4.92 | 4.40 | 4.37 |
| 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 | | 2.41 | 1.88 | 1.24 | 1.09 | 1.22 | 0.79 | 0.84 | 4.58 | 3.50 | 1.63 |
|---|
| Short Term Investments | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 |
|---|
| Total Cash & ST Investments | | 2.41 | 1.88 | 1.24 | 1.09 | 1.22 | 0.79 | 0.84 | 4.58 | 3.50 | 1.63 |
|---|
| Accounts Receivable | | 2.58 | 2.55 | 2.39 | 2.38 | 2.46 | 2.40 | 2.24 | 2.49 | 2.25 | 2.19 |
|---|
| Inventory | | 0.06 | 0.06 | 0.05 | 0.06 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 |
|---|
| Other Current Assets | | 1.03 | 1.12 | 1.06 | 1.08 | 1.18 | 0.96 | 0.94 | 0.87 | 1.06 | 1.07 |
|---|
| Total Current Assets | | 6.08 | 5.60 | 4.74 | 4.60 | 4.91 | 4.21 | 4.06 | 7.99 | 6.85 | 4.95 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 38.05 | 38.63 | 38.42 | 36.34 | 38.27 | 38.79 | 37.42 | 22.84 | 22.45 | 21.26 | 23.12 | 24.56 | 25.75 | 24.68 | 22.83 | 22.06 |
|---|
| Goodwill | | 3.05 | 3.15 | 3.04 | 2.90 | 2.78 | 2.77 | 2.68 | 2.33 | 2.38 | 2.34 | 2.52 | 2.74 | 2.87 | 2.80 | 2.65 | 2.59 |
|---|
| Intangible Assets | | 0.00 | 0.00 | 0.84 | 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 |
|---|
| Long-Term Investments | | 3.02 | 2.71 | 1.08 | 1.06 | 1.20 | 1.30 | 1.27 | 1.20 | 1.09 | 0.73 | 0.79 | 1.00 | 1.21 | 1.38 | 1.43 | 1.34 |
|---|
| Other Long-Term Assets | | 3.87 | 6.10 | 3.94 | 2.71 | 8.19 | 7.60 | 6.53 | 1.17 | 1.44 | 0.04 | 0.16 | 0.17 | 0.10 | 0.07 | 0.33 | 0.29 |
|---|
| Total Long-Term Assets | | 49.60 | 50.58 | 48.16 | 45.01 | 46.46 | 46.38 | 43.95 | 28.76 | 28.48 | 26.18 | 28.30 | 30.10 | 31.58 | 30.46 | 28.59 | 27.61 |
|---|
| Total Assets | | 53.80 | 55.18 | 56.15 | 50.44 | 53.61 | 52.63 | 47.51 | 32.81 | 33.80 | 31.02 | 37.94 | 34.28 | 36.63 | 35.39 | 32.99 | 31.98 |
| 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 | | 41.77 | 41.33 | 39.39 | 38.63 | 39.41 | 38.05 | 37.96 | 38.42 | 36.17 | 36.62 |
|---|
| Goodwill | | 3.31 | 3.31 | 3.19 | 3.15 | 3.22 | 3.05 | 3.03 | 3.04 | 2.97 | 2.97 |
|---|
| Intangible Assets | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.84 | 2.97 | 2.97 |
|---|
| Long-Term Investments | | 2.86 | 2.83 | 2.75 | 2.71 | 2.96 | 2.88 | 2.88 | 1.08 | 1.04 | 1.04 |
|---|
| Other Long-Term Assets | | 6.59 | 6.49 | 6.27 | 6.10 | 5.67 | 5.63 | 5.59 | 9.74 | 3.45 | 3.25 |
|---|
| Total Long-Term Assets | | 54.53 | 53.95 | 51.59 | 50.58 | 51.26 | 49.60 | 49.46 | 48.16 | 45.24 | 45.50 |
|---|
| Total Assets | | 60.61 | 59.56 | 56.33 | 55.18 | 56.17 | 53.80 | 53.51 | 56.15 | 52.09 | 50.44 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 0.95 | 1.03 | 1.10 | 0.98 | 1.01 | 0.74 | 0.99 | 1.21 | 0.92 | 0.76 | 0.87 | 0.86 | 1.09 | 1.14 | 0.96 | 0.94 |
|---|
| Short-Term Debt | | 0.66 | 0.64 | 3.57 | 0.66 | 0.71 | 2.95 | 0.68 | -0.63 | 0.00 | 0.08 | 0.00 | 0.00 | 0.00 | 0.00 | 0.37 | 0.01 |
|---|
| Other Current Liabilities | | 1.52 | 1.61 | 1.21 | 1.40 | 1.57 | 1.79 | 1.29 | 1.77 | 1.97 | 0.69 | 2.08 | 1.89 | 2.08 | 2.26 | 1.58 | 1.59 |
|---|
| Current Liabilities | | 3.91 | 3.86 | 6.86 | 3.80 | 4.02 | 6.18 | 3.62 | 2.97 | 2.89 | 3.47 | 2.95 | 2.75 | 3.17 | 3.40 | 3.51 | 2.92 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 0.97 | 0.84 | 0.88 | 1.03 | 0.94 | 0.95 | 0.94 | 1.10 | 0.86 | 0.81 |
|---|
| Short-Term Debt | | 2.50 | 1.29 | 0.74 | 0.64 | 1.26 | 0.66 | 1.29 | 3.57 | 1.34 | 0.69 |
|---|
| Other Current Liabilities | | 2.32 | 2.15 | 1.59 | 1.61 | 3.05 | 1.56 | 1.51 | 1.21 | 1.03 | 1.55 |
|---|
| Current Liabilities | | 6.08 | 4.30 | 4.01 | 3.86 | 6.31 | 3.91 | 4.89 | 6.86 | 4.00 | 3.67 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 38.52 | 51.31 | 50.21 | 48.04 | 48.64 | 48.52 | 46.88 | 31.08 | 29.54 | 25.88 | 24.12 | 14.99 | 14.13 | 13.63 | 12.13 | 11.50 |
|---|
| Capital Leases | | 12.82 | 13.52 | 13.75 | 12.13 | 13.02 | 13.32 | 12.76 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Def. Tax Liability | | 1.61 | 1.91 | 1.68 | 2.00 | 1.83 | 2.03 | 1.32 | 1.22 | 1.12 | 1.82 | 1.70 | 1.62 | 1.65 | 1.53 | 1.34 | 1.33 |
|---|
| Total Liabilities | | 58.63 | 58.98 | 60.85 | 56.44 | 58.21 | 60.45 | 55.72 | 39.07 | 37.07 | 33.23 | 30.85 | 21.43 | 20.62 | 20.09 | 18.60 | 17.34 |
| 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 | | 53.32 | 54.58 | 52.02 | 51.31 | 52.15 | 51.34 | 49.59 | 50.21 | 49.08 | 47.78 |
|---|
| Capital Leases | | 14.54 | 14.46 | 13.84 | 13.52 | 13.83 | 13.48 | 13.51 | 13.06 | 12.48 | 12.76 |
|---|
| Def. Tax Liability | | 1.74 | 1.42 | 1.72 | 1.91 | 1.17 | 1.61 | 1.80 | 1.68 | 1.62 | 1.62 |
|---|
| Total Liabilities | | 62.77 | 62.32 | 59.78 | 58.98 | 61.35 | 58.63 | 58.35 | 60.85 | 56.94 | 55.44 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 |
|---|
| Retained Earnings | | 65.03 | 66.83 | 63.48 | 59.54 | 57.53 | 53.91 | 52.93 | 50.49 | 48.33 | 46.22 | 44.59 | 43.29 | 41.75 | 39.28 | 36.71 | 33.81 |
|---|
| Comprehensive Income | | -2.46 | -2.55 | -2.46 | -2.49 | -2.57 | -2.59 | -2.48 | -2.61 | -2.18 | -3.09 | -2.88 | -1.52 | 0.43 | 0.80 | 0.45 | 0.75 |
|---|
| Total Common Equity | | -4.82 | -3.80 | -4.71 | -6.00 | -4.60 | -7.82 | -8.21 | -6.26 | -3.27 | -2.20 | 7.09 | 12.85 | 16.01 | 15.29 | 14.39 | 14.63 |
| 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 | | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 |
|---|
| Retained Earnings | | 69.44 | 68.42 | 67.44 | 66.83 | 64.82 | 65.03 | 64.20 | 63.48 | 62.65 | 61.44 |
|---|
| Comprehensive Income | | -2.41 | -2.43 | -2.56 | -2.55 | -2.34 | -2.46 | -2.53 | -2.46 | -2.55 | -2.46 |
|---|
| Total Common Equity | | -2.16 | -2.76 | -3.45 | -3.80 | -5.18 | -4.82 | -4.83 | -4.71 | -4.85 | -5.00 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 52.00 | 51.95 | 53.09 | 48.70 | 48.64 | 48.52 | 46.88 | 31.08 | 29.54 | 25.96 | 24.12 | 14.99 | 14.13 | 13.63 | 12.50 | 11.51 |
|---|
| Book Value | | -4.82 | -3.80 | -4.71 | -6.00 | -4.60 | -7.82 | -8.21 | -6.26 | -3.27 | -2.20 | 7.09 | 12.85 | 16.01 | 15.29 | 14.39 | 14.63 |
| 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 | | -2.16 | -2.76 | -3.45 | -3.80 | -5.18 | -4.82 | -4.83 | -4.71 | -4.85 | -5.00 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | 8.31 | 8.56 | 8.22 | 8.47 | 6.18 | 7.55 | 4.73 | 6.03 | 5.92 | 5.19 | 4.69 | 4.53 | 4.76 | 5.59 | 5.46 | 5.50 | 4.95 |
|---|
| Depreciation & Amortization | | 1.60 | 2.20 | 2.10 | 1.98 | 1.87 | 1.87 | 1.75 | 1.62 | 1.48 | 1.36 | 1.52 | 1.56 | 1.64 | 1.59 | 1.49 | 1.42 | 1.28 |
|---|
| Stock-Based Compensation | | 0.17 | 0.00 | 0.17 | 0.18 | 0.17 | 0.14 | 0.09 | 0.11 | 0.13 | 0.12 | 0.13 | 0.11 | 0.11 | 0.09 | 0.09 | 0.09 | 0.08 |
|---|
| Change Working Capital | | 0.08 | 0.11 | -0.44 | -0.11 | -0.64 | 0.45 | -0.21 | 0.30 | -0.47 | -0.98 | 0.17 | 0.17 | -0.06 | -0.19 | -0.12 | 0.04 | -0.13 |
|---|
| Change In Accounts Receivable | | -0.05 | 0.23 | 0.01 | -0.16 | -0.26 | 0.31 | -0.01 | 0.03 | -0.48 | -0.34 | -0.16 | -0.18 | 0.03 | 0.06 | -0.03 | -0.16 | -0.05 |
|---|
| Change In Accounts Payable | | 0.14 | 0.10 | -0.01 | 0.05 | 0.03 | 0.23 | -0.14 | -0.03 | 0.13 | -0.06 | 0.09 | -0.02 | -0.07 | -0.06 | 0.12 | 0.04 | -0.04 |
|---|
| Change In Inventories | | 0.02 | 0.00 | 0.07 | 0.02 | 0.01 | -0.06 | -0.07 | 0.13 | 0.00 | -0.04 | 0.03 | 0.04 | 0.00 | -0.04 | -0.03 | -0.05 | -0.05 |
|---|
| Other Non-cash Items | | 2.37 | -0.19 | -0.03 | -0.22 | 0.16 | -0.44 | -0.10 | -0.08 | -0.19 | -0.11 | 0.10 | 0.18 | 0.37 | 0.03 | -0.09 | -0.08 | 0.24 |
|---|
| Cash from Operations | | 9.60 | 0.00 | 0.00 | 9.61 | 7.39 | 9.14 | 6.27 | 8.12 | 6.97 | 5.55 | 6.06 | 6.54 | 6.73 | 7.12 | 6.97 | 7.15 | 6.34 |
| 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 | | 2.16 | 2.28 | 2.25 | 1.87 | 2.02 | 2.26 | 2.02 | 1.93 | 2.04 | 2.32 |
|---|
| Depreciation & Amortization | | 0.58 | 0.56 | 0.54 | 0.52 | 0.55 | 0.53 | 0.50 | 0.51 | 0.09 | 0.50 |
|---|
| Stock-Based Compensation | | 0.00 | 0.04 | 0.04 | 0.05 | 0.04 | 0.04 | 0.04 | 0.05 | 0.04 | 0.04 |
|---|
| Change Working Capital | | 0.16 | 0.57 | -0.73 | 0.11 | 0.08 | 0.08 | -0.66 | 0.07 | 0.22 | 0.45 |
|---|
| Change In Accounts Receivable | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.16 | 0.00 |
|---|
| Change In Accounts Payable | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.14 | 0.00 |
|---|
| Change In Inventories | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.02 | 0.00 |
|---|
| Other Non-cash Items | | -0.12 | -0.05 | -0.07 | -0.07 | 0.02 | -0.03 | 0.02 | -0.03 | 0.37 | -0.11 |
|---|
| Cash from Operations | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 2.49 | 3.03 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -2.50 | -3.37 | -2.78 | -2.36 | -1.90 | -2.04 | -1.64 | -2.39 | -2.74 | -1.85 | -1.82 | -1.81 | -2.58 | -2.82 | -3.05 | -2.73 | -2.14 |
|---|
| Acquisitions | | 0.04 | 0.24 | -2.20 | -0.15 | -0.32 | -0.07 | 0.04 | -0.05 | 0.59 | 2.49 | 0.87 | 0.41 | 0.32 | 0.26 | 0.24 | 0.33 | 0.19 |
|---|
| Investments | | -1.84 | 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 | -0.05 |
|---|
| Sales of Investment | | 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 | 0.05 |
|---|
| Other Investing Activities | | -0.81 | 0.00 | 0.00 | -0.68 | -0.46 | -0.05 | 0.06 | -0.63 | -0.30 | -0.08 | -0.03 | -0.02 | -0.04 | -0.11 | -0.35 | -0.17 | -0.12 |
|---|
| Cash from Investing | | -5.11 | 0.00 | 0.00 | -3.18 | -2.68 | -2.17 | -1.55 | -3.07 | -2.46 | 0.56 | -0.98 | -1.42 | -2.30 | -2.67 | -3.17 | -2.57 | -2.06 |
| 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 | | -1.06 | -1.01 | -0.74 | -0.55 | -0.81 | -0.79 | -0.63 | -0.55 | -0.76 | -0.57 |
|---|
| Acquisitions | | 0.26 | 0.02 | -0.02 | -0.03 | 0.08 | -0.43 | -0.07 | -1.83 | 0.15 | -0.08 |
|---|
| 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 | -0.23 | -0.29 |
|---|
| Cash from Investing | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.84 | -0.93 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -3.92 | 0.00 | 0.00 | 2.99 | -2.20 | -2.24 | -2.41 | -2.06 | -1.76 | -1.65 | -0.82 | -1.05 | -0.55 | -0.70 | -0.96 | -0.62 | -1.15 |
|---|
| Debt Issued | | 7.44 | 51.95 | -1.14 | 7.38 | 2.26 | 2.37 | 4.05 | 17.86 | 3.30 | 5.23 | 2.66 | 10.19 | 1.41 | 1.19 | 2.09 | 1.62 | 12.65 |
|---|
| Issuance of Common Stock | | 2.20 | 0.00 | 0.00 | 0.00 | 0.00 | 1.46 | 4.95 | 5.65 | 4.29 | 4.13 | 3.79 | 11.13 | 2.29 | 1.46 | 2.50 | 1.96 | 2.40 |
|---|
| Repurchase of Common Stock | | -3.76 | -2.06 | -2.82 | -3.05 | -3.90 | -0.85 | -0.91 | -4.98 | -5.21 | -4.69 | -11.17 | -6.10 | -3.20 | -1.78 | -2.62 | -3.36 | -2.70 |
|---|
| Dividends Paid | | -4.72 | 0.00 | 0.00 | -4.53 | -4.17 | -3.92 | -3.75 | -3.58 | -3.26 | -3.09 | -3.06 | -3.23 | -3.22 | -3.11 | -2.90 | -2.61 | -2.41 |
|---|
| Other Financing Activities | | 2.49 | 0.00 | 0.00 | 0.22 | 3.69 | -0.05 | -0.12 | -0.02 | -0.02 | -0.02 | 0.00 | -0.01 | 0.06 | 0.08 | 0.13 | 0.10 | 0.13 |
|---|
| Cash from Financing | | -5.25 | 0.00 | 0.00 | -4.37 | -6.58 | -5.60 | -2.25 | -4.99 | -5.95 | -5.31 | -11.26 | 0.74 | -4.62 | -4.04 | -3.85 | -4.53 | -3.73 |
| 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 | 2.00 |
|---|
| Debt Issued | | 55.82 | -0.05 | 3.10 | 0.82 | -1.46 | 1.41 | 1.12 | 0.67 | 0.46 | 3.28 |
|---|
| 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 | | -0.57 | -0.50 | -0.51 | -0.48 | -0.50 | -0.47 | -0.93 | -0.92 | -0.85 | -1.05 |
|---|
| Dividends Paid | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -1.21 | -1.10 |
|---|
| Other Financing Activities | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 1.47 | 0.02 |
|---|
| Cash from Financing | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.59 | -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 | | -0.83 | -0.31 | -3.49 | 2.00 | -2.13 | 1.26 | 2.55 | 0.03 | -1.60 | 1.24 | -6.46 | 5.61 | -0.72 | 0.46 | 0.00 | -0.05 | 0.59 |
|---|
| Closing Cash Balance | | 0.79 | 0.77 | 1.09 | 4.58 | 2.58 | 4.71 | 3.45 | 0.90 | 0.87 | 2.46 | 1.22 | 7.69 | 2.08 | 2.80 | 2.34 | 2.34 | 2.39 |
| 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 | | -1.64 | 0.54 | 0.64 | 0.15 | -0.14 | 0.43 | -0.05 | -3.74 | 1.08 | 1.87 |
|---|
| Closing Cash Balance | | 0.77 | 2.41 | 1.88 | 1.24 | 1.09 | 1.22 | 0.79 | 0.84 | 4.58 | 3.50 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | 7.10 | 7.19 | 6.67 | 7.25 | 5.49 | 7.10 | 4.62 | 5.73 | 4.23 | 3.70 | 4.24 | 4.73 | 4.15 | 4.30 | 3.92 | 4.42 | 4.21 |
|---|
| Real Free Cash Flow | | 6.93 | 7.19 | 6.50 | 7.08 | 5.32 | 6.96 | 4.53 | 5.62 | 4.10 | 3.58 | 4.11 | 4.62 | 4.03 | 4.21 | 3.82 | 4.33 | 4.12 |
| 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 | | 1.64 | 2.42 | 1.25 | 1.88 | 1.82 | 1.94 | 1.06 | 1.84 | 1.73 | 2.46 |
|---|
| Real Free Cash Flow | | 1.64 | 2.38 | 1.21 | 1.83 | 1.78 | 1.90 | 1.02 | 1.79 | 1.69 | 2.42 |