MPLX
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 | | 12.39 | 11.82 | 10.90 | 10.68 | 10.54 | 9.58 | 8.25 | 8.63 | 6.08 | 3.69 | 2.56 | 0.67 | 0.52 | 0.46 | 0.44 | 0.41 | 0.40 |
|---|
| Cost of Revenues | | 6.23 | 6.47 | 6.09 | 5.86 | 6.25 | 5.52 | 4.65 | 4.97 | 3.56 | 2.38 | 1.72 | 0.38 | 0.29 | 0.28 | 0.26 | 0.16 | 0.26 |
|---|
| Gross Profit | | 6.16 | 5.35 | 4.82 | 4.82 | 4.29 | 4.06 | 3.59 | 3.66 | 2.52 | 1.31 | 0.84 | 0.29 | 0.23 | 0.18 | 0.18 | 0.25 | 0.14 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 3.10 | 3.62 | 2.79 | 2.89 | 2.84 | 2.78 | 2.68 | 2.60 | 2.80 | 2.91 |
|---|
| Cost of Revenues | | 1.63 | 1.42 | 1.57 | 1.61 | 1.58 | 1.56 | 1.49 | 1.45 | 1.46 | 0.37 |
|---|
| Gross Profit | | 1.47 | 2.20 | 1.22 | 1.27 | 1.26 | 1.22 | 1.19 | 1.15 | 1.34 | 2.55 |
| 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 | 0.38 | 0.34 | 0.35 | 0.38 | 0.39 | 0.29 | 0.24 | 0.19 | 0.10 | 0.06 | 0.05 | 0.05 | 0.07 | 0.03 |
|---|
| Depreciation & Amortization | | 1.35 | 1.35 | 1.28 | 1.21 | 1.23 | 1.29 | 1.38 | 1.20 | 0.77 | 0.68 | 0.55 | 0.09 | 0.05 | 0.05 | 0.04 | 0.04 | 0.05 |
|---|
| Total Operating Expenses | | 0.37 | 0.58 | -0.47 | -0.34 | -0.15 | 0.34 | 0.24 | 0.38 | 0.26 | 0.20 | 0.13 | 0.08 | 0.04 | 0.04 | 0.04 | 0.12 | 0.03 |
|---|
| Operating Income | | 5.79 | 4.76 | 5.29 | 4.90 | 3.68 | 2.75 | 1.04 | 2.38 | 2.50 | 1.19 | 0.51 | 0.21 | 0.18 | 0.15 | 0.14 | 0.13 | 0.10 |
| 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 | 0.10 | 0.10 |
|---|
| Depreciation & Amortization | | 0.36 | 0.35 | 0.32 | 0.33 | 0.32 | 0.32 | 0.32 | 0.32 | 0.31 | 0.30 |
|---|
| Total Operating Expenses | | 0.14 | 0.40 | -0.08 | -0.09 | -0.09 | -0.06 | -0.23 | -0.10 | 0.13 | 1.39 |
|---|
| Operating Income | | 1.33 | 1.80 | 1.29 | 1.37 | 1.34 | 1.28 | 1.42 | 1.25 | 1.21 | 1.15 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 0.05 | 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 |
|---|
| Interest Expense | | 1.02 | 0.98 | 0.92 | 0.92 | 0.93 | 0.88 | 0.90 | 0.92 | 0.66 | 0.35 | 0.21 | 0.04 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Other Expense | | -0.83 | 0.20 | -0.92 | -0.92 | 0.31 | 0.37 | -1.72 | -0.92 | 0.24 | 0.08 | -0.20 | -0.05 | -0.01 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| IBT | | 4.96 | 4.96 | 4.37 | 3.98 | 3.99 | 3.11 | -0.69 | 1.46 | 1.84 | 0.84 | 0.25 | 0.16 | 0.18 | 0.15 | 0.14 | 0.13 | 0.10 |
|---|
| Income Tax Expense | | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.00 | 0.00 | 0.38 | 0.01 | 0.00 | -0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Net Income | | 4.91 | 4.91 | 4.32 | 3.93 | 3.94 | 3.08 | -0.69 | 1.03 | 1.82 | 0.79 | 0.23 | 0.16 | 0.12 | 0.08 | 0.01 | 0.13 | 0.10 |
| 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 | 0.02 | 0.02 | 0.02 | 0.01 | 0.02 | 0.00 | 0.00 | 0.00 | 0.22 |
|---|
| Interest Expense | | 0.28 | 0.26 | 0.25 | 0.24 | 0.24 | 0.25 | 0.23 | 0.24 | 0.22 | 0.22 |
|---|
| Other Expense | | -0.12 | -0.24 | -0.23 | -0.23 | -0.23 | -0.23 | -0.23 | -0.24 | -0.22 | -0.23 |
|---|
| IBT | | 1.21 | 1.56 | 1.06 | 1.14 | 1.11 | 1.05 | 1.19 | 1.02 | 1.15 | 0.93 |
|---|
| Income Tax Expense | | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.00 | 0.00 | 0.00 | 0.01 | 0.00 |
|---|
| Net Income | | 1.19 | 1.55 | 1.05 | 1.13 | 1.10 | 1.04 | 1.18 | 1.01 | 1.13 | 0.92 |
| 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 | $3.83 | $3.94 | $2.86 | $-0.65 | $1.00 | $2.39 | $1.07 | $0.00 | $1.02 | $1.55 | $1.05 | $0.17 | $3.63 | $2.80 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $3.82 | $3.94 | $2.86 | $-0.65 | $1.00 | $2.39 | $1.06 | $0.00 | $1.01 | $1.55 | $1.05 | $0.17 | $3.63 | $2.80 |
|---|
| Shares Outstanding | | 1.02 | 1.02 | 1.02 | 1.00 | 1.01 | 1.03 | 1.05 | 0.91 | 0.76 | 0.39 | 0.33 | 0.10 | 0.07 | 0.07 | 0.07 | 0.04 | 0.04 |
|---|
| Diluted Shares Outstanding | | 1.02 | 1.02 | 1.02 | 1.00 | 1.01 | 1.03 | 1.05 | 0.91 | 0.76 | 0.39 | 0.34 | 0.10 | 0.07 | 0.07 | 0.07 | 0.04 | 0.04 |
| 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 | $1.11 | $0.89 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $1.11 | $0.89 |
|---|
| Shares Outstanding | | 1.02 | 1.02 | 1.02 | 1.02 | 1.02 | 1.02 | 1.02 | 1.01 | 1.00 | 1.00 |
|---|
| Diluted Shares Outstanding | | 1.02 | 1.02 | 1.02 | 1.02 | 1.02 | 1.02 | 1.02 | 1.01 | 1.00 | 1.00 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 |
| Cash And Equivalents | | 2.50 | 1.52 | 1.05 | 0.24 | 0.01 | 0.02 | 0.02 | 0.07 | 0.01 | 0.23 | 0.04 | 0.03 | 0.05 | 0.22 | 0.00 |
|---|
| 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 |
|---|
| Total Cash & ST Investments | | 2.50 | 1.52 | 1.05 | 0.24 | 0.01 | 0.02 | 0.02 | 0.07 | 0.01 | 0.23 | 0.04 | 0.03 | 0.05 | 0.22 | 0.00 |
|---|
| Accounts Receivable | | 1.48 | 1.54 | 1.56 | 1.46 | 1.29 | 1.13 | 1.24 | 0.71 | 0.45 | 0.42 | 0.33 | 0.05 | 0.06 | 0.06 | 0.29 |
|---|
| Inventory | | 0.17 | 0.18 | 0.16 | 0.15 | 0.14 | 0.12 | 0.11 | 0.08 | 0.07 | 0.05 | 0.05 | 0.01 | 0.01 | 0.01 | 0.01 |
|---|
| Other Current Assets | | 0.05 | 0.03 | 0.04 | 0.05 | 0.05 | 0.07 | 0.11 | 0.05 | 0.04 | 0.03 | 0.05 | 0.01 | 0.01 | 0.00 | 0.00 |
|---|
| Total Current Assets | | 4.20 | 3.28 | 2.81 | 1.91 | 1.51 | 1.52 | 1.48 | 0.90 | 0.56 | 0.74 | 0.47 | 0.10 | 0.14 | 0.28 | 0.30 |
| 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 | | 1.77 | 1.39 | 2.53 | 1.52 | 2.43 | 2.50 | 0.39 | 1.05 | 0.96 | 0.76 |
|---|
| Short Term Investments | | 1.03 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Total Cash & ST Investments | | 2.80 | 1.39 | 2.53 | 1.52 | 2.43 | 2.50 | 0.39 | 1.05 | 0.96 | 0.76 |
|---|
| Accounts Receivable | | 1.57 | 1.56 | 1.75 | 1.54 | 1.57 | 1.48 | 1.53 | 1.56 | 1.57 | 1.36 |
|---|
| Inventory | | 0.18 | 0.19 | 0.19 | 0.18 | 0.17 | 0.17 | 0.16 | 0.16 | 0.15 | 0.15 |
|---|
| Other Current Assets | | 0.05 | 0.04 | 0.05 | 0.03 | 0.05 | 0.05 | 0.07 | 0.04 | 0.05 | 0.05 |
|---|
| Total Current Assets | | 4.60 | 3.17 | 4.52 | 3.28 | 4.22 | 4.20 | 2.14 | 2.81 | 2.74 | 0.76 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 |
| Net Property, Plant & Equipment | | 19.69 | 19.65 | 19.76 | 19.36 | 20.54 | 21.76 | 22.74 | 14.64 | 12.19 | 10.73 | 9.68 | 1.01 | 0.97 | 0.91 | 0.87 |
|---|
| Goodwill | | 7.65 | 7.65 | 7.65 | 7.65 | 7.66 | 7.66 | 9.54 | 2.59 | 2.25 | 2.20 | 2.56 | 0.10 | 0.10 | 0.10 | 0.13 |
|---|
| Intangible Assets | | 0.59 | 0.52 | 0.65 | 0.71 | 0.83 | 0.96 | 1.27 | 0.42 | 0.45 | 0.49 | 0.47 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Long-Term Investments | | 5.17 | 5.24 | 3.74 | 4.10 | 3.98 | 4.04 | 5.28 | 4.17 | 4.01 | 2.47 | 2.46 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Other Long-Term Assets | | 1.10 | 1.18 | 1.92 | 1.94 | 0.11 | 0.07 | 0.06 | 0.05 | 0.04 | 0.01 | -0.34 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Total Long-Term Assets | | 34.21 | 34.24 | 33.72 | 33.76 | 34.00 | 34.90 | 38.95 | 21.88 | 18.94 | 15.91 | 15.20 | 1.12 | 1.07 | 1.02 | 1.00 |
|---|
| Total Assets | | 38.40 | 37.51 | 36.53 | 35.67 | 35.51 | 36.41 | 40.43 | 22.78 | 19.50 | 16.65 | 15.68 | 1.21 | 1.21 | 1.30 | 1.30 |
| 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 | | 21.62 | 19.69 | 19.66 | 19.65 | 19.65 | 19.69 | 19.82 | 19.76 | 18.89 | 18.97 |
|---|
| Goodwill | | 8.73 | 7.65 | 7.65 | 7.65 | 7.65 | 7.65 | 7.65 | 7.65 | 7.65 | 7.65 |
|---|
| Intangible Assets | | 1.44 | 0.50 | 0.53 | 0.52 | 0.55 | 0.59 | 0.62 | 0.65 | 0.61 | 0.64 |
|---|
| Long-Term Investments | | 4.79 | 5.61 | 5.41 | 5.24 | 5.30 | 5.17 | 5.13 | 4.55 | 4.10 | 4.12 |
|---|
| Other Long-Term Assets | | 2.04 | 1.23 | 1.21 | 1.18 | 1.16 | 1.12 | 1.12 | 0.46 | 2.13 | 2.16 |
|---|
| Total Long-Term Assets | | 38.63 | 34.67 | 34.45 | 34.24 | 34.30 | 34.21 | 34.32 | 33.72 | 33.38 | 33.55 |
|---|
| Total Assets | | 43.23 | 37.84 | 38.97 | 37.51 | 38.52 | 38.40 | 36.46 | 36.53 | 36.12 | 35.87 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 |
| Accounts Payable | | 0.13 | 0.15 | 0.15 | 0.22 | 0.17 | 0.15 | 0.24 | 0.16 | 0.15 | 0.12 | 0.09 | 0.04 | 0.03 | 0.04 | 0.03 |
|---|
| Short-Term Debt | | 2.88 | 1.74 | 1.18 | 1.04 | 0.56 | 0.83 | 0.07 | 0.89 | 1.07 | 0.52 | 0.48 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Other Current Liabilities | | 1.13 | 1.24 | 1.21 | 1.06 | 2.54 | 1.01 | 1.76 | 0.08 | 0.04 | 0.02 | 0.01 | 0.03 | 0.02 | 0.00 | 0.00 |
|---|
| Current Liabilities | | 4.23 | 3.24 | 2.62 | 2.40 | 3.35 | 2.09 | 2.13 | 1.19 | 1.30 | 0.70 | 0.61 | 0.10 | 0.08 | 0.06 | 0.05 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 0.13 | 0.15 | 0.15 | 0.15 | 0.12 | 0.13 | 0.13 | 0.15 | 0.13 | 0.13 |
|---|
| Short-Term Debt | | 1.50 | 1.60 | 2.75 | 1.74 | 2.89 | 2.88 | 1.69 | 1.18 | 0.05 | 0.05 |
|---|
| Other Current Liabilities | | 1.75 | 1.21 | 1.17 | 1.24 | 1.17 | 1.13 | 1.05 | 1.21 | 1.22 | 1.14 |
|---|
| Current Liabilities | | 3.50 | 3.07 | 4.17 | 3.24 | 4.27 | 4.23 | 2.96 | 2.62 | 1.40 | 1.32 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 |
| Long-Term Debt | | 19.25 | 19.70 | 19.73 | 19.27 | 18.51 | 19.85 | 20.24 | 13.39 | 6.95 | 4.42 | 5.26 | 0.64 | 0.01 | 0.01 | 0.01 |
|---|
| Capital Leases | | 0.45 | 0.49 | 0.48 | 0.51 | 0.49 | 0.54 | 0.60 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Def. Tax Liability | | 0.02 | 0.02 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.38 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Total Liabilities | | 24.52 | 23.50 | 22.95 | 23.12 | 23.46 | 23.40 | 23.82 | 15.92 | 9.53 | 6.33 | 6.41 | 0.75 | 0.09 | 0.07 | 0.06 |
| 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 | | 24.59 | 20.17 | 20.17 | 19.70 | 19.69 | 19.70 | 19.26 | 19.73 | 20.87 | 20.87 |
|---|
| Capital Leases | | 0.27 | 0.27 | 0.50 | 0.49 | 0.49 | 0.45 | 0.51 | 0.44 | 0.27 | 0.28 |
|---|
| Def. Tax Liability | | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.01 | 0.01 |
|---|
| Total Liabilities | | 28.70 | 23.79 | 24.90 | 23.50 | 24.53 | 24.52 | 22.81 | 22.95 | 23.77 | 23.65 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 |
| Common Stock | | 13.45 | 13.58 | 12.46 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Retained Earnings | | -13.69 | 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 |
|---|
| Comprehensive Income | | 0.00 | 0.00 | 0.00 | -0.01 | -0.02 | -0.02 | -0.02 | -0.02 | -0.01 | -1.12 | -0.44 | -0.35 | -0.31 | -0.28 | -0.37 |
|---|
| Total Common Equity | | 13.65 | 13.78 | 13.35 | 12.55 | 12.05 | 13.02 | 16.61 | 6.86 | 9.97 | 10.32 | 9.26 | 0.46 | 1.11 | 1.23 | 1.24 |
| 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 | 13.82 | 13.83 | 13.58 | 13.55 | 13.45 | 12.86 | 12.46 | 12.11 | 11.99 |
|---|
| Retained Earnings | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -12.46 | -13.08 | -12.96 |
|---|
| Comprehensive Income | | 0.01 | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Total Common Equity | | 14.30 | 13.82 | 13.84 | 13.78 | 13.75 | 13.65 | 13.41 | 13.35 | 12.35 | 12.22 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 |
| Total Debt | | 22.57 | 21.44 | 20.91 | 20.30 | 19.06 | 20.68 | 20.30 | 13.39 | 6.95 | 4.42 | 5.26 | 0.64 | 0.01 | 0.01 | 0.01 |
|---|
| Book Value | | 13.88 | 14.01 | 13.58 | 12.55 | 12.05 | 13.02 | 16.61 | 6.86 | 9.97 | 10.32 | 9.27 | 0.46 | 1.11 | 1.23 | 1.24 |
| Other |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Total Debt | | 0.23 | 0.23 | 0.23 | 0.23 | 0.23 | 0.23 | 0.23 | 0.24 | 0.24 | 0.24 |
|---|
| Book Value | | 14.30 | 13.82 | 13.84 | 13.78 | 13.75 | 13.65 | 13.41 | 13.35 | 12.35 | 12.22 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | 4.25 | 4.95 | 4.36 | 3.93 | 3.98 | 3.11 | -0.69 | 1.46 | 1.83 | 0.84 | 0.26 | 0.16 | 0.18 | 0.15 | 0.14 | 0.13 | 0.10 |
|---|
| Depreciation & Amortization | | 1.24 | 1.35 | 1.28 | 1.21 | 1.23 | 1.29 | 1.38 | 1.25 | 0.77 | 0.68 | 0.55 | 0.09 | 0.05 | 0.05 | 0.04 | 0.04 | 0.05 |
|---|
| Stock-Based Compensation | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.22 | 3.56 | 1.43 | 0.16 | 0.16 | 0.35 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Change Working Capital | | 0.11 | 0.07 | 0.25 | 0.13 | 0.12 | 0.20 | 0.20 | -0.11 | -0.04 | 0.15 | 0.09 | -0.04 | 0.02 | 0.02 | 0.02 | 0.01 | -0.04 |
|---|
| Change In Accounts Receivable | | 0.08 | 0.05 | 0.18 | 0.01 | 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 | -0.01 | 0.01 | -0.04 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.00 |
|---|
| Change In Inventories | | -0.02 | -0.03 | -0.02 | -0.02 | -0.01 | -0.02 | -0.01 | -0.01 | -0.01 | 0.00 | -0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Other Non-cash Items | | 1.09 | -0.47 | 0.06 | 0.12 | -0.31 | 0.10 | 0.06 | 0.05 | 0.10 | 0.08 | 0.06 | 0.02 | 0.00 | -0.01 | -0.01 | 0.00 | 0.00 |
|---|
| Cash from Operations | | 5.59 | 0.00 | 0.00 | 5.40 | 5.02 | 4.91 | 4.52 | 4.08 | 2.83 | 1.91 | 1.29 | 0.24 | 0.25 | 0.21 | 0.19 | 0.18 | 0.12 |
| 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 | | 1.20 | 1.56 | 1.06 | 1.14 | 1.10 | 1.04 | 1.19 | 1.02 | 1.13 | 0.93 |
|---|
| Depreciation & Amortization | | 0.36 | 0.35 | 0.32 | 0.33 | 0.32 | 0.32 | 0.32 | 0.32 | 0.31 | 0.30 |
|---|
| Stock-Based Compensation | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Change Working Capital | | 0.02 | -0.04 | 0.31 | -0.23 | 0.19 | -0.04 | 0.17 | -0.07 | 0.06 | -0.06 |
|---|
| Change In Accounts Receivable | | 0.00 | 0.01 | 0.13 | -0.10 | 0.04 | 0.02 | 0.02 | 0.10 | 0.05 | -0.09 |
|---|
| Change In Accounts Payable | | 0.00 | 0.00 | 0.00 | -0.08 | 0.00 | 0.00 | 0.06 | -0.12 | 0.02 | 0.04 |
|---|
| Change In Inventories | | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 | 0.00 | -0.01 | 0.00 | 0.00 | -0.01 |
|---|
| Other Non-cash Items | | -0.09 | -0.43 | 0.04 | 0.01 | 0.07 | 0.09 | -0.11 | 0.03 | 0.54 | 0.07 |
|---|
| Cash from Operations | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 1.49 | 1.24 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -0.97 | -1.81 | -1.06 | -0.94 | -0.81 | -0.53 | -1.18 | -2.41 | -1.92 | -1.41 | -1.21 | -0.26 | -0.08 | -0.11 | -0.14 | -0.05 | -0.01 |
|---|
| Acquisitions | | -0.90 | -4.03 | -0.94 | -0.25 | -0.25 | -0.15 | -0.27 | -0.71 | -0.79 | -1.01 | -0.09 | -1.23 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Investments | | -0.18 | 0.00 | 0.00 | -0.10 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.03 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.48 | -0.10 |
|---|
| Sales of Investment | | -0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.08 | 0.08 | 0.00 | 0.00 | 0.00 | 0.22 | 0.31 | 0.05 |
|---|
| Other Investing Activities | | 0.04 | 0.00 | 0.00 | 0.03 | 0.10 | 0.16 | 0.19 | 0.05 | 0.03 | 0.01 | 0.00 | 0.00 | 0.00 | -0.01 | 0.00 | 0.00 | 0.00 |
|---|
| Cash from Investing | | -1.87 | 0.00 | 0.00 | -1.25 | -0.96 | -0.52 | -1.26 | -3.06 | -2.69 | -2.31 | -1.21 | -1.50 | -0.08 | -0.11 | 0.09 | -0.22 | -0.06 |
| 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 | | -0.71 | -0.53 | -0.30 | -0.27 | -0.31 | -0.28 | -0.21 | -0.26 | -0.28 | -0.23 |
|---|
| Acquisitions | | 0.06 | -3.39 | -0.35 | -0.36 | -0.04 | -0.12 | -0.04 | -0.74 | -0.25 | -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 | 0.08 | 0.04 | 0.02 | 0.00 | 0.00 | 0.13 | 0.00 | 0.00 | 0.01 |
|---|
| 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 | -0.53 | -0.24 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -1.62 | 0.00 | 0.00 | 0.59 | -6.64 | -12.86 | -13.27 | -16.64 | -11.13 | -2.40 | -3.85 | -1.73 | -0.53 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Debt Issued | | 3.51 | 21.44 | 0.52 | 1.20 | 7.88 | 11.25 | 13.65 | 23.55 | 17.57 | 4.92 | 3.02 | 6.34 | 1.16 | 0.00 | 0.00 | 0.01 | 0.00 |
|---|
| Issuance of Common Stock | | 0.00 | 0.00 | 0.00 | 0.60 | 0.00 | 12.67 | 13.07 | 0.00 | 0.00 | 0.48 | 1.78 | 0.17 | 0.23 | 0.00 | 0.41 | 0.00 | 0.00 |
|---|
| Repurchase of Common Stock | | -0.15 | -0.40 | -0.33 | -0.60 | -0.49 | -0.63 | -0.03 | 0.00 | 0.00 | -0.03 | -0.03 | 1.78 | 0.25 | 0.00 | -0.20 | 0.00 | 0.00 |
|---|
| Dividends Paid | | -3.43 | 0.00 | 0.00 | -3.30 | -3.05 | -3.57 | -3.01 | -3.04 | -6.00 | -3.23 | -0.97 | -0.16 | -0.10 | -0.08 | 0.00 | 0.00 | 0.00 |
|---|
| Other Financing Activities | | -0.01 | 0.00 | 0.00 | -0.03 | 6.34 | 0.00 | -0.02 | 18.59 | 17.06 | 5.34 | 3.19 | 1.22 | -0.05 | -0.18 | -0.27 | 0.04 | -0.05 |
|---|
| Cash from Financing | | -1.97 | 0.00 | 0.00 | -3.34 | -3.84 | -4.40 | -3.26 | -1.09 | -0.07 | 0.17 | 0.12 | 1.28 | -0.20 | -0.26 | -0.06 | 0.04 | -0.05 |
| 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 | 0.00 | 0.00 |
|---|
| Debt Issued | | 26.09 | 4.38 | -1.20 | 1.48 | -1.14 | 0.01 | 1.62 | 0.04 | 0.23 | 0.00 |
|---|
| 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 | | -0.10 | 0.20 | -0.10 | -0.10 | -0.10 | -0.08 | -0.08 | -0.08 | 0.00 | 0.00 |
|---|
| Dividends Paid | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.88 | -0.80 |
|---|
| 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 | -0.88 | -0.80 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | 1.79 | 0.62 | 0.47 | 0.81 | 0.23 | 0.00 | 0.00 | -0.07 | 0.07 | -0.23 | 0.19 | 0.02 | -0.03 | -0.16 | 0.22 | 0.00 | 0.00 |
|---|
| Closing Cash Balance | | 2.50 | 2.14 | 1.52 | 1.05 | 0.24 | 0.01 | 0.02 | 0.02 | 0.08 | 0.01 | 0.23 | 0.04 | 0.03 | 0.05 | 0.22 | 0.00 | 0.00 |
| 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 | | 0.37 | -0.39 | -1.15 | 1.02 | -0.91 | -0.08 | 2.12 | -0.66 | 0.09 | 0.25 |
|---|
| Closing Cash Balance | | 2.14 | 1.00 | 1.39 | 2.53 | 1.52 | 2.43 | 2.50 | 0.39 | 1.05 | 1.01 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | 4.62 | 4.10 | 4.89 | 4.46 | 4.21 | 4.38 | 3.34 | 1.67 | 0.91 | 0.50 | 0.08 | -0.03 | 0.17 | 0.11 | 0.06 | 0.13 | 0.10 |
|---|
| Real Free Cash Flow | | 4.62 | 4.10 | 4.89 | 4.46 | 4.21 | 4.17 | -0.23 | 0.25 | 0.75 | 0.33 | -0.27 | -0.04 | 0.17 | 0.11 | 0.05 | 0.13 | 0.10 |
| 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 | | 0.78 | 2.00 | 1.44 | 0.98 | 1.37 | 1.14 | 1.35 | 1.04 | 1.22 | 1.01 |
|---|
| Real Free Cash Flow | | 0.78 | 2.00 | 1.44 | 0.98 | 1.37 | 1.14 | 1.35 | 1.04 | 1.22 | 1.01 |