PCAR
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 | | 28.44 | 28.44 | 33.66 | 35.13 | 28.82 | 23.52 | 18.73 | 25.60 | 23.50 | 19.46 | 17.03 | 19.12 | 19.00 | 17.12 | 17.05 | 16.36 | 10.29 |
|---|
| Cost of Revenues | | 23.83 | 23.83 | 26.95 | 27.99 | 24.07 | 20.23 | 16.28 | 21.58 | 19.84 | 16.47 | 14.28 | 15.99 | 16.20 | 14.63 | 14.58 | 13.34 | 8.20 |
|---|
| Gross Profit | | 4.62 | 4.62 | 6.71 | 7.14 | 4.75 | 3.29 | 2.45 | 4.02 | 3.66 | 2.99 | 2.75 | 3.12 | 2.79 | 2.50 | 2.47 | 3.01 | 2.09 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 6.82 | 6.67 | 7.51 | 7.44 | 7.91 | 8.24 | 8.77 | 8.74 | 9.08 | 8.70 |
|---|
| Cost of Revenues | | 5.88 | 5.59 | 6.23 | 6.12 | 6.44 | 6.66 | 6.98 | 6.87 | 7.24 | 6.91 |
|---|
| Gross Profit | | 0.94 | 1.08 | 1.28 | 1.32 | 1.47 | 1.58 | 1.79 | 1.87 | 1.84 | 1.78 |
| 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 | 0.41 | 0.34 | 0.32 | 0.27 | 0.33 | 0.31 | 0.26 | 0.25 | 0.24 | 0.22 | 0.25 | 0.28 | 0.29 | 0.24 |
|---|
| Selling General & Admin Expenses | | 0.00 | 0.00 | 0.00 | 0.60 | 0.73 | 0.68 | 0.58 | 0.70 | 0.64 | 0.56 | 0.54 | 0.54 | 0.56 | 0.56 | 0.57 | 0.55 | 0.48 |
|---|
| Depreciation & Amortization | | 0.83 | 0.83 | 0.92 | 0.90 | 0.79 | 0.90 | 1.05 | 1.08 | 1.05 | 1.11 | 0.99 | 0.91 | 0.92 | 0.81 | 0.70 | 0.67 | 0.62 |
|---|
| Total Operating Expenses | | 1.66 | 1.66 | 1.82 | 0.92 | 1.07 | 1.00 | 0.88 | 1.04 | 0.97 | 0.84 | 0.81 | 0.79 | 0.79 | 0.82 | 0.87 | 0.88 | 0.79 |
|---|
| Operating Income | | 2.96 | 2.96 | 4.89 | 6.04 | 3.62 | 2.28 | 1.53 | 2.89 | 2.63 | 2.11 | 2.75 | 2.31 | 1.98 | 1.64 | 1.56 | 1.66 | 0.86 |
| 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 | 0.11 | 0.10 |
|---|
| Selling General & Admin Expenses | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.21 | 0.18 |
|---|
| Depreciation & Amortization | | 0.21 | 0.21 | 0.21 | 0.21 | 0.22 | 0.23 | 0.23 | 0.24 | 0.23 | 0.23 |
|---|
| Total Operating Expenses | | 0.34 | 0.44 | 0.44 | 0.43 | 0.47 | 0.46 | 0.45 | 0.45 | 0.32 | 0.29 |
|---|
| Operating Income | | 0.60 | 0.64 | 0.84 | 0.89 | 1.01 | 1.12 | 1.34 | 1.42 | 1.52 | 1.36 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 0.35 | 0.26 | 0.39 | 0.00 | 0.00 | 0.07 | 0.05 | 0.04 | 0.06 | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 | 0.00 | 0.42 | 0.42 |
|---|
| Interest Expense | | 0.33 | 0.35 | 0.03 | 0.52 | 0.11 | 1.12 | 1.20 | 0.00 | -0.18 | -0.07 | 1.62 | -0.03 | -0.04 | -0.05 | -0.07 | 0.67 | 0.22 |
|---|
| Other Expense | | 0.06 | 0.06 | 0.51 | -0.32 | 0.23 | 0.10 | 0.13 | 0.21 | 0.18 | 0.04 | -0.81 | 0.02 | 0.02 | 0.03 | 0.03 | 0.04 | 0.02 |
|---|
| IBT | | 3.02 | 3.02 | 5.40 | 5.72 | 3.85 | 2.38 | 1.66 | 3.10 | 2.81 | 2.17 | 1.13 | 2.34 | 2.02 | 1.70 | 1.63 | 1.51 | 0.66 |
|---|
| Income Tax Expense | | 0.65 | 0.65 | 1.24 | 1.12 | 0.84 | 0.53 | 0.36 | 0.71 | 0.62 | 0.50 | 0.61 | 0.73 | 0.66 | 0.52 | 0.52 | 0.46 | 0.20 |
|---|
| Net Income | | 2.38 | 2.38 | 4.16 | 4.60 | 3.01 | 1.85 | 1.30 | 2.39 | 2.20 | 1.68 | 0.52 | 1.60 | 1.36 | 1.17 | 1.11 | 1.04 | 0.46 |
| 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 | | 0.09 | 0.09 | 0.08 | 0.08 | 0.10 | 0.11 | 0.10 | 0.08 | 0.10 | 0.08 |
|---|
| Interest Expense | | 0.00 | 0.00 | 0.00 | 0.33 | 0.00 | 0.00 | 0.00 | 0.13 | 0.00 | 0.00 |
|---|
| Other Expense | | 0.10 | 0.11 | 0.09 | -0.24 | 0.14 | 0.13 | 0.12 | 0.11 | 0.10 | 0.10 |
|---|
| IBT | | 0.70 | 0.74 | 0.93 | 0.64 | 1.15 | 1.26 | 1.46 | 1.53 | 1.64 | 1.59 |
|---|
| Income Tax Expense | | 0.15 | 0.15 | 0.21 | 0.14 | 0.28 | 0.28 | 0.34 | 0.34 | 0.22 | 0.36 |
|---|
| Net Income | | 0.56 | 0.59 | 0.72 | 0.51 | 0.87 | 0.97 | 1.12 | 1.20 | 1.42 | 1.23 |
| 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 | $8.78 | $5.76 | $3.58 | $2.50 | $4.59 | $4.17 | $3.17 | $0.99 | $3.01 | $2.55 | $2.21 | $2.09 | $1.91 | $0.83 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $8.76 | $5.75 | $3.57 | $2.50 | $4.58 | $4.16 | $3.17 | $0.99 | $3.01 | $2.55 | $2.20 | $2.08 | $1.91 | $0.83 |
|---|
| Shares Outstanding | | 0.53 | 0.53 | 0.53 | 0.52 | 0.52 | 0.52 | 0.52 | 0.52 | 0.53 | 0.53 | 0.53 | 0.53 | 0.53 | 0.53 | 0.53 | 0.54 | 0.55 |
|---|
| Diluted Shares Outstanding | | 0.53 | 0.53 | 0.53 | 0.53 | 0.52 | 0.52 | 0.52 | 0.52 | 0.53 | 0.53 | 0.53 | 0.53 | 0.53 | 0.53 | 0.53 | 0.55 | 0.55 |
| 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 | $2.70 | $2.34 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $2.70 | $2.34 |
|---|
| Shares Outstanding | | 0.53 | 0.53 | 0.53 | 0.53 | 0.53 | 0.53 | 0.53 | 0.52 | 0.52 | 0.52 |
|---|
| Diluted Shares Outstanding | | 0.53 | 0.53 | 0.53 | 0.53 | 0.53 | 0.53 | 0.53 | 0.53 | 0.53 | 0.53 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 5.87 | 7.06 | 7.18 | 6.16 | 3.43 | 3.54 | 4.18 | 3.44 | 2.36 | 1.92 | 2.02 | 1.74 | 1.75 | 1.27 | 2.11 | 2.04 |
|---|
| Short Term Investments | | 2.15 | 2.78 | 1.82 | 1.61 | 1.56 | 1.43 | 1.16 | 1.02 | 1.37 | 1.14 | 1.45 | 1.27 | 1.27 | 1.19 | 0.91 | 0.45 |
|---|
| Total Cash & ST Investments | | 8.02 | 9.84 | 9.00 | 6.16 | 4.81 | 4.83 | 5.17 | 4.30 | 3.62 | 2.92 | 3.38 | 2.94 | 2.93 | 2.40 | 3.02 | 2.49 |
|---|
| Accounts Receivable | | 2.73 | 21.25 | 2.29 | 1.92 | 1.58 | 1.20 | 1.31 | 1.31 | 1.13 | 0.86 | 0.88 | 1.05 | 1.02 | 0.90 | 0.98 | 0.61 |
|---|
| Inventory | | 2.78 | 2.37 | 2.58 | 2.20 | 1.77 | 1.22 | 1.15 | 1.18 | 0.93 | 0.73 | 0.80 | 0.93 | 0.81 | 0.78 | 0.71 | 0.53 |
|---|
| Other Current Assets | | 0.68 | 0.75 | 18.52 | 0.68 | 0.73 | 0.52 | 0.39 | 0.36 | 0.40 | 0.23 | 0.25 | 0.29 | 0.31 | 0.33 | 2.90 | 2.43 |
|---|
| Total Current Assets | | 14.21 | 34.21 | 32.03 | 10.28 | 8.16 | 7.25 | 7.63 | 6.80 | 5.68 | 4.51 | 5.05 | 4.91 | 4.76 | 4.08 | 4.59 | 3.58 |
| 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 | | 6.30 | 5.55 | 5.52 | 7.06 | 6.85 | 5.87 | 6.19 | 7.18 | 5.91 | 5.15 |
|---|
| Short Term Investments | | 2.95 | 2.91 | 2.83 | 2.78 | 2.51 | 2.15 | 1.83 | 1.48 | 1.74 | 1.69 |
|---|
| Total Cash & ST Investments | | 9.25 | 8.46 | 8.34 | 9.84 | 9.36 | 8.02 | 8.03 | 8.66 | 7.65 | 6.84 |
|---|
| Accounts Receivable | | 2.09 | 22.40 | 21.82 | 21.25 | 21.49 | 20.84 | 20.28 | 2.29 | 2.30 | 2.35 |
|---|
| Inventory | | 2.30 | 2.46 | 2.38 | 2.37 | 2.64 | 2.78 | 2.74 | 2.58 | 2.62 | 2.71 |
|---|
| Other Current Assets | | 1.09 | 0.91 | 0.76 | 0.75 | 0.67 | 0.68 | 0.62 | -0.43 | 17.30 | 16.62 |
|---|
| Total Current Assets | | 14.73 | 34.23 | 33.30 | 34.21 | 34.16 | 32.33 | 31.67 | 13.43 | 12.37 | 11.68 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 6.01 | 5.95 | 6.16 | 3.47 | 5.73 | 5.23 | 4.66 | 4.28 | 4.56 | 3.93 | 3.80 | 3.79 | 4.34 | 3.75 | 3.18 | 2.78 |
|---|
| Goodwill | | 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 |
|---|
| Intangible Assets | | 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 |
|---|
| Long-Term Investments | | 18.16 | 0.00 | 0.00 | 17.18 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Other Long-Term Assets | | 2.79 | 3.27 | 2.28 | 2.35 | 15.42 | 15.80 | 16.07 | 14.40 | 13.20 | 12.19 | 12.25 | 11.92 | 11.63 | 10.80 | 9.40 | 7.88 |
|---|
| Total Long-Term Assets | | 26.96 | 9.21 | 8.43 | 23.00 | 21.15 | 21.03 | 20.73 | 18.68 | 17.76 | 16.13 | 16.06 | 15.71 | 15.97 | 14.55 | 12.58 | 10.66 |
|---|
| Total Assets | | 41.18 | 43.42 | 40.82 | 33.28 | 29.30 | 28.29 | 28.36 | 25.48 | 23.44 | 20.64 | 21.11 | 20.62 | 20.73 | 18.63 | 17.17 | 14.23 |
| 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 | | 6.31 | 6.33 | 6.00 | 5.95 | 6.11 | 6.01 | 5.95 | 6.43 | 6.11 | 6.14 |
|---|
| Goodwill | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Intangible Assets | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Long-Term Investments | | 20.29 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 7.18 | 19.56 | 19.04 |
|---|
| Other Long-Term Assets | | 2.87 | 3.54 | 3.43 | 3.27 | 3.01 | 2.84 | 2.75 | 13.78 | 0.00 | 0.00 |
|---|
| Total Long-Term Assets | | 29.47 | 9.87 | 9.42 | 9.21 | 9.12 | 8.85 | 8.70 | 27.39 | 25.67 | 25.19 |
|---|
| Total Assets | | 44.20 | 44.09 | 42.72 | 43.42 | 43.28 | 41.18 | 40.37 | 40.82 | 38.04 | 36.87 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 6.37 | 2.71 | 1.67 | 7.19 | 6.22 | 5.60 | 6.01 | 5.71 | 5.27 | 4.06 | 4.33 | 4.34 | 4.30 | 3.65 | 3.85 | 2.63 |
|---|
| Short-Term Debt | | 5.25 | 5.48 | 5.09 | 3.27 | 3.03 | 3.11 | 3.80 | 3.26 | 2.72 | 2.24 | 2.62 | 2.51 | 0.15 | 3.33 | 3.67 | 2.15 |
|---|
| Other Current Liabilities | | -12.59 | 4.78 | 5.92 | -10.45 | 1.37 | 1.24 | 0.84 | -3.53 | -2.89 | -3.32 | -2.86 | -3.48 | -0.26 | -4.23 | 1.89 | -0.68 |
|---|
| Current Liabilities | | 6.38 | 12.97 | 12.81 | 7.19 | 6.22 | 5.60 | 6.01 | 5.71 | 5.27 | 4.06 | 4.33 | 4.34 | 4.45 | 3.65 | 3.85 | 2.63 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 5.98 | 6.25 | 6.23 | 2.71 | 6.40 | 6.38 | 6.70 | 2.66 | 6.30 | 6.31 |
|---|
| Short-Term Debt | | 0.00 | 5.10 | 5.69 | 5.48 | 5.50 | 5.25 | 4.91 | 5.07 | 5.02 | 4.64 |
|---|
| Other Current Liabilities | | 0.09 | 0.00 | 0.00 | 4.78 | 0.00 | 0.00 | -0.13 | 1.29 | -3.95 | -3.46 |
|---|
| Current Liabilities | | 6.07 | 11.35 | 11.92 | 12.97 | 11.89 | 11.63 | 11.62 | 9.02 | 7.37 | 7.48 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 14.41 | 10.41 | 9.22 | 12.92 | 7.74 | 8.20 | 8.01 | 7.54 | 7.49 | 6.23 | 7.02 | 6.70 | 7.10 | 0.15 | 0.15 | 0.15 |
|---|
| Capital Leases | | 0.00 | 0.00 | 0.14 | 0.21 | 0.33 | 0.46 | 0.59 | 0.84 | 1.34 | 0.00 | 1.05 | 0.97 | 1.09 | 0.00 | 0.00 | 0.00 |
|---|
| Def. Tax Liability | | 0.61 | 0.00 | 0.00 | 0.62 | 0.59 | 0.85 | 0.79 | 0.70 | 0.77 | 0.93 | 0.89 | 0.91 | 0.97 | 0.94 | 0.94 | 0.71 |
|---|
| Total Liabilities | | 23.47 | 25.91 | 24.94 | 20.11 | 17.86 | 17.87 | 18.66 | 16.89 | 15.39 | 13.86 | 14.17 | 13.87 | 14.09 | 12.78 | 11.81 | 8.88 |
| 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 | | 15.85 | 10.84 | 9.97 | 10.41 | 10.02 | 9.15 | 9.11 | 9.45 | 0.00 | 7.95 |
|---|
| Capital Leases | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.14 | 0.00 | 0.00 |
|---|
| Def. Tax Liability | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.70 | 0.65 | 0.69 |
|---|
| Total Liabilities | | 24.83 | 25.15 | 24.70 | 25.91 | 24.62 | 23.47 | 23.50 | 24.94 | 22.02 | 21.79 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 0.52 | 0.52 | 0.52 | 0.52 | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 | 0.36 | 0.35 | 0.35 | 0.36 | 0.37 |
|---|
| Retained Earnings | | 17.80 | 17.75 | 15.78 | 13.40 | 11.87 | 11.01 | 10.40 | 9.28 | 8.37 | 7.48 | 7.54 | 6.86 | 6.17 | 5.60 | 5.17 | 4.85 |
|---|
| Comprehensive Income | | -0.95 | -1.11 | -0.69 | -0.95 | -0.92 | -1.05 | -1.10 | -1.10 | -0.79 | -1.13 | -1.02 | -0.58 | 0.01 | -0.16 | -0.22 | 0.04 |
|---|
| Total Common Equity | | 17.70 | 17.51 | 15.88 | 13.17 | 11.44 | 10.42 | 9.71 | 8.59 | 8.05 | 6.78 | 6.94 | 6.75 | 6.63 | 5.85 | 5.36 | 5.36 |
| 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 | | 0.53 | 0.53 | 0.53 | 0.52 | 0.52 | 0.52 | 0.52 | 0.52 | 0.52 | 0.52 |
|---|
| Retained Earnings | | 19.05 | 18.63 | 18.08 | 17.75 | 18.61 | 17.80 | 16.83 | 15.78 | 16.18 | 15.10 |
|---|
| Comprehensive Income | | -0.57 | -0.57 | -0.96 | -1.11 | -0.81 | -0.95 | -0.80 | -0.69 | -0.94 | -0.78 |
|---|
| Total Common Equity | | 19.37 | 18.94 | 18.02 | 17.51 | 18.66 | 17.70 | 16.87 | 15.88 | 16.02 | 15.08 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 14.41 | 15.90 | 14.38 | 16.19 | 10.76 | 11.31 | 11.81 | 10.79 | 10.22 | 8.48 | 9.64 | 9.20 | 0.15 | 0.15 | 0.15 | 0.15 |
|---|
| Book Value | | 17.70 | 17.51 | 15.88 | 13.17 | 11.44 | 10.42 | 9.71 | 8.59 | 8.05 | 6.78 | 6.94 | 6.75 | 6.63 | 5.85 | 5.36 | 5.36 |
| 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 | | 19.37 | 18.94 | 18.02 | 17.51 | 18.66 | 17.70 | 16.87 | 15.88 | 16.02 | 15.08 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | 4.96 | 2.38 | 4.16 | 4.60 | 3.01 | 1.85 | 1.30 | 2.39 | 2.20 | 1.68 | 0.52 | 1.60 | 1.36 | 1.17 | 1.11 | 1.04 | 0.46 |
|---|
| Depreciation & Amortization | | -0.01 | 0.83 | 0.92 | 0.92 | 0.79 | 0.90 | 1.05 | 1.08 | 1.05 | 1.11 | 0.99 | 0.91 | 0.92 | 0.81 | 0.70 | 0.67 | 0.62 |
|---|
| Stock-Based Compensation | | 0.04 | 0.00 | 0.00 | 0.00 | 0.04 | 0.21 | 0.00 | -0.07 | 0.00 | 0.17 | -0.03 | 0.06 | 0.10 | -0.10 | -0.15 | -1.27 | -0.05 |
|---|
| Change Working Capital | | -1.59 | 0.72 | -0.42 | -1.08 | -0.81 | -0.24 | 0.89 | -0.60 | -0.56 | -0.30 | 0.40 | -0.27 | -0.24 | 0.00 | -0.19 | -0.69 | 0.07 |
|---|
| Change In Accounts Receivable | | -0.51 | 1.11 | -0.32 | -1.27 | 0.13 | -0.33 | 0.02 | -0.08 | -0.05 | -0.02 | -0.01 | 0.01 | -0.01 | 0.09 | -0.19 | 0.00 | 0.00 |
|---|
| Change In Accounts Payable | | 0.55 | -0.43 | 0.28 | 0.35 | 0.00 | 1.03 | -0.05 | -0.03 | 0.53 | 0.33 | -0.01 | -0.16 | 0.25 | 0.24 | -0.30 | 0.00 | 0.00 |
|---|
| Change In Inventories | | -0.12 | 0.30 | 0.04 | -0.35 | -0.27 | -0.61 | -0.05 | 0.02 | -0.33 | -0.15 | 0.06 | 0.06 | -0.19 | -0.04 | -0.06 | -0.19 | 0.10 |
|---|
| Other Non-cash Items | | 2.42 | 0.16 | 0.06 | 0.05 | 0.21 | -0.33 | -0.25 | -0.01 | 0.28 | 0.23 | 0.39 | 0.31 | 0.09 | 0.39 | -0.10 | 1.61 | 0.41 |
|---|
| Cash from Operations | | 4.44 | 0.00 | 0.00 | 4.19 | 3.03 | 2.19 | 2.99 | 2.86 | 2.99 | 2.72 | 2.30 | 2.56 | 2.12 | 2.38 | 1.52 | 1.59 | 1.55 |
| 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 | | 0.56 | 0.59 | 0.72 | 0.51 | 0.87 | 0.97 | 1.12 | 1.20 | 1.42 | 1.23 |
|---|
| Depreciation & Amortization | | 0.21 | 0.21 | 0.21 | 0.21 | 0.22 | 0.23 | 0.23 | 0.24 | -0.25 | -0.23 |
|---|
| 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 | | 0.31 | 0.33 | -0.08 | 0.15 | 0.37 | 0.10 | -0.92 | 0.03 | -0.59 | -0.12 |
|---|
| Change In Accounts Receivable | | 0.42 | 0.55 | 0.34 | -0.20 | 0.55 | 0.05 | -0.50 | -0.42 | 0.26 | -0.23 |
|---|
| Change In Accounts Payable | | -0.27 | -0.12 | 0.00 | 0.16 | 0.00 | 0.00 | 0.00 | 0.00 | -0.10 | 0.10 |
|---|
| Change In Inventories | | 0.11 | 0.16 | 0.00 | 0.03 | 0.13 | 0.18 | -0.06 | -0.20 | 0.10 | 0.04 |
|---|
| Other Non-cash Items | | 0.04 | 0.09 | -0.02 | 0.05 | -0.02 | -0.02 | 0.01 | 0.01 | 0.61 | 0.46 |
|---|
| Cash from Operations | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 1.19 | 1.34 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -1.56 | -1.39 | -1.75 | -1.26 | -1.39 | -1.63 | -1.64 | -1.97 | -1.95 | -1.85 | -1.96 | -1.73 | -1.54 | -1.87 | -1.80 | -1.65 | -0.17 |
|---|
| Acquisitions | | 0.67 | 0.68 | 0.00 | 0.00 | 0.00 | -0.73 | -0.60 | 0.00 | 0.00 | 0.00 | 0.00 | -1.04 | -1.24 | 0.00 | 0.00 | -1.14 | -0.72 |
|---|
| Investments | | -0.14 | -1.99 | -2.07 | -0.97 | -0.17 | -0.18 | -0.24 | -0.85 | -0.62 | -0.97 | -1.03 | -0.29 | -0.12 | -0.99 | -1.05 | -0.47 | -0.23 |
|---|
| Sales of Investment | | -3.22 | 1.45 | 1.10 | 0.80 | 0.72 | 0.73 | 0.60 | 0.72 | 0.93 | 0.78 | 1.30 | 1.04 | 1.00 | 0.89 | 0.77 | 1.14 | 0.39 |
|---|
| Other Investing Activities | | 1.16 | 0.00 | 0.00 | -1.44 | -1.19 | 0.45 | 0.01 | -0.10 | -0.29 | 0.07 | 0.13 | 0.04 | 0.37 | -0.18 | -0.50 | -0.30 | 0.26 |
|---|
| Cash from Investing | | -3.40 | 0.00 | 0.00 | -2.87 | -2.03 | -1.36 | -1.88 | -2.21 | -1.93 | -1.96 | -1.56 | -1.97 | -1.53 | -2.15 | -2.59 | -2.42 | -0.47 |
| 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 | | -0.37 | -0.31 | -0.39 | -0.33 | -0.50 | -0.38 | -0.51 | -0.35 | -0.36 | -0.34 |
|---|
| Acquisitions | | 0.18 | 0.15 | 0.00 | -0.04 | 0.00 | 0.04 | 0.18 | 0.00 | 0.18 | 0.13 |
|---|
| Investments | | -0.68 | -0.44 | -0.42 | -0.41 | -0.71 | -0.52 | -0.51 | -0.32 | 0.63 | -0.24 |
|---|
| Sales of Investment | | 0.27 | 0.40 | 0.39 | 0.38 | 0.39 | 0.22 | 0.20 | 0.29 | -3.89 | 0.17 |
|---|
| Other Investing Activities | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 2.50 | -0.62 |
|---|
| Cash from Investing | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.94 | -0.89 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -1.21 | 0.00 | 0.00 | 2.57 | -2.27 | -0.21 | -1.90 | -1.79 | -1.76 | -1.90 | -1.63 | -1.58 | -1.88 | -0.57 | -0.67 | -1.32 | -0.73 |
|---|
| Debt Issued | | 1.31 | 15.90 | 1.52 | 0.76 | 7.69 | -0.34 | 1.40 | 2.81 | 2.33 | 3.64 | 0.46 | 2.02 | 10.93 | 0.72 | 0.82 | 1.47 | 0.88 |
|---|
| Issuance of Common Stock | | 0.07 | 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 | 2.81 | 0.02 |
|---|
| Repurchase of Common Stock | | 0.00 | -0.04 | 0.00 | 0.00 | 0.00 | 0.00 | -0.04 | -0.11 | -0.35 | 0.00 | -0.07 | -0.20 | -0.04 | 0.00 | -0.16 | -0.34 | -0.02 |
|---|
| Dividends Paid | | -2.26 | 0.00 | 0.00 | -1.52 | -1.00 | -0.71 | -1.24 | -1.14 | -0.80 | -0.56 | -0.83 | -0.68 | -0.62 | -0.28 | -0.81 | -0.22 | -0.25 |
|---|
| Other Financing Activities | | 2.64 | 0.00 | 0.00 | 0.05 | 3.58 | 0.04 | 1.37 | 3.12 | 2.99 | 2.06 | 1.70 | 2.27 | 2.03 | 1.13 | 1.85 | 0.01 | 0.02 |
|---|
| Cash from Financing | | -0.28 | 0.00 | 0.00 | 1.10 | 0.30 | -0.88 | -1.81 | 0.08 | 0.07 | -0.39 | -0.82 | -0.20 | -0.52 | 0.27 | 0.21 | 0.95 | -0.96 |
| 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 | 1.08 | 0.49 |
|---|
| Debt Issued | | 15.85 | -0.09 | 0.28 | -0.24 | 0.38 | 1.11 | 0.38 | -0.35 | 0.81 | 0.83 |
|---|
| 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 | | 0.00 | 0.00 | -0.03 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Dividends Paid | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.14 | -0.14 |
|---|
| Other Financing Activities | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.01 |
|---|
| Cash from Financing | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.94 | 0.36 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | -5.27 | -0.75 | -0.12 | 2.49 | 1.26 | -0.11 | -0.64 | 0.74 | 1.07 | 0.45 | -0.10 | 0.28 | -0.01 | 0.48 | -0.83 | 0.07 | 0.13 |
|---|
| Closing Cash Balance | | 5.87 | 6.31 | 7.06 | 7.18 | 4.69 | 3.43 | 3.54 | 4.18 | 3.44 | 2.36 | 1.92 | 2.02 | 1.74 | 1.75 | 1.27 | 2.11 | 2.04 |
| 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 | | 0.00 | 0.75 | 0.03 | -1.54 | 0.21 | 0.98 | -0.32 | -0.99 | -4.72 | 0.76 |
|---|
| Closing Cash Balance | | 6.31 | 6.30 | 5.55 | 5.52 | 7.06 | 6.85 | 5.87 | 6.19 | 1.19 | 5.91 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | 2.88 | 3.03 | 2.90 | 2.93 | 1.64 | 0.55 | 1.35 | 0.89 | 1.04 | 0.87 | 0.34 | 0.83 | 0.59 | 0.50 | -0.28 | -0.05 | 1.38 |
|---|
| Real Free Cash Flow | | 2.83 | 3.03 | 2.90 | 2.93 | 1.60 | 0.34 | 1.35 | 0.96 | 1.04 | 0.70 | 0.37 | 0.78 | 0.49 | 0.60 | -0.13 | 1.21 | 1.43 |
| 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 | 1.22 | 0.44 | 0.58 | 0.94 | 0.91 | -0.07 | 1.12 | 0.82 | 1.01 |
|---|
| Real Free Cash Flow | | 0.78 | 1.22 | 0.44 | 0.58 | 0.94 | 0.91 | -0.07 | 1.12 | 0.82 | 1.00 |