PEP
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 | | 93.93 | 93.93 | 91.85 | 91.47 | 86.39 | 79.47 | 70.37 | 67.16 | 64.66 | 63.53 | 62.80 | 63.06 | 66.68 | 66.42 | 65.49 | 66.50 | 57.84 |
|---|
| Cost of Revenues | | 43.07 | 43.07 | 41.49 | 41.88 | 40.58 | 37.08 | 31.80 | 30.13 | 29.38 | 28.79 | 28.21 | 28.38 | 30.88 | 31.24 | 31.29 | 31.59 | 26.58 |
|---|
| Gross Profit | | 50.86 | 50.86 | 50.36 | 49.59 | 45.82 | 42.40 | 38.58 | 37.03 | 35.28 | 34.74 | 34.59 | 34.67 | 35.80 | 35.17 | 34.20 | 34.91 | 31.26 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 29.34 | 23.94 | 22.73 | 17.92 | 27.78 | 23.32 | 22.50 | 18.25 | 27.85 | 23.45 |
|---|
| Cost of Revenues | | 13.72 | 11.11 | 10.30 | 7.93 | 13.06 | 10.33 | 9.89 | 8.21 | 13.00 | 10.63 |
|---|
| Gross Profit | | 15.62 | 12.82 | 12.42 | 9.99 | 14.73 | 12.99 | 12.62 | 10.04 | 14.85 | 12.82 |
| 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 | 0.80 | 0.00 | 0.00 | 0.00 | 0.00 | 0.68 | 0.74 | 0.00 | 0.75 | 0.72 | 0.67 | 0.00 | 0.00 | 0.49 |
|---|
| Selling General & Admin Expenses | | 0.00 | 0.00 | 0.00 | 36.68 | 34.46 | 31.24 | 28.50 | 26.74 | 25.17 | 24.23 | 24.74 | 24.89 | 26.13 | 25.36 | 24.97 | 25.15 | 22.81 |
|---|
| Depreciation & Amortization | | 4.18 | 4.18 | 3.82 | 2.95 | 3.26 | 3.74 | 2.67 | 2.59 | 2.40 | 2.37 | 2.37 | 2.42 | 2.63 | 2.66 | 2.69 | 2.74 | 2.33 |
|---|
| Total Operating Expenses | | 37.37 | 37.37 | 36.07 | 37.60 | 34.46 | 31.24 | 28.50 | 26.74 | 25.17 | 24.23 | 24.81 | 24.96 | 26.22 | 25.47 | 25.09 | 25.28 | 22.93 |
|---|
| Operating Income | | 13.49 | 13.49 | 14.30 | 11.99 | 11.51 | 11.16 | 10.08 | 10.29 | 10.11 | 10.51 | 9.79 | 8.35 | 9.58 | 9.71 | 9.11 | 9.63 | 8.33 |
| 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 | 0.80 | 0.00 |
|---|
| Selling General & Admin Expenses | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 11.76 | 8.71 |
|---|
| Depreciation & Amortization | | 1.37 | 1.00 | 0.98 | 0.83 | 1.26 | 0.90 | 0.89 | 0.77 | 1.16 | 0.84 |
|---|
| Total Operating Expenses | | 12.06 | 9.12 | 8.77 | 7.41 | 11.65 | 8.80 | 8.50 | 7.19 | 11.76 | 8.71 |
|---|
| Operating Income | | 3.56 | 3.70 | 3.65 | 2.58 | 3.08 | 4.19 | 4.11 | 2.85 | 3.10 | 4.12 |
| 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 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.20 | 0.31 | 0.24 | 0.11 | 0.06 | 0.09 | 0.10 | 0.09 | 0.06 | 0.07 |
|---|
| Interest Expense | | 1.12 | 1.12 | 0.92 | 0.82 | 0.94 | 1.86 | 1.13 | 1.14 | 1.53 | 1.15 | 1.34 | 0.97 | 0.91 | 0.91 | 0.90 | 0.86 | 0.90 |
|---|
| Other Expense | | -3.25 | -3.25 | -2.35 | -0.57 | -0.81 | -1.34 | -1.01 | -0.98 | 0.30 | -0.91 | -1.23 | -1.36 | -0.82 | -0.81 | -0.81 | -0.80 | 0.74 |
|---|
| IBT | | 10.24 | 10.24 | 11.95 | 11.42 | 10.71 | 9.82 | 9.07 | 9.31 | 9.19 | 9.60 | 8.55 | 7.44 | 8.76 | 8.89 | 8.30 | 8.83 | 8.23 |
|---|
| Income Tax Expense | | 1.95 | 1.95 | 2.32 | 2.26 | 1.73 | 2.14 | 1.89 | 1.96 | -3.37 | 4.69 | 2.17 | 1.94 | 2.20 | 2.10 | 2.09 | 2.37 | 1.89 |
|---|
| Net Income | | 8.24 | 8.24 | 9.58 | 9.07 | 8.91 | 7.62 | 7.12 | 7.31 | 12.52 | 4.86 | 6.33 | 5.45 | 6.51 | 6.74 | 6.18 | 6.44 | 6.32 |
| 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 | 0.00 | 0.00 |
|---|
| Interest Expense | | 0.33 | 0.26 | 0.26 | 0.26 | 0.26 | 0.22 | 0.23 | 0.20 | 0.22 | 0.20 |
|---|
| Other Expense | | -0.56 | -0.37 | -2.08 | -0.24 | -1.27 | -0.50 | -0.24 | -0.28 | -0.15 | -0.24 |
|---|
| IBT | | 3.00 | 3.33 | 1.57 | 2.34 | 1.81 | 3.69 | 3.87 | 2.57 | 1.53 | 3.88 |
|---|
| Income Tax Expense | | 0.45 | 0.71 | 0.29 | 0.50 | 0.28 | 0.75 | 0.78 | 0.52 | 0.21 | 0.76 |
|---|
| Net Income | | 2.54 | 2.60 | 1.26 | 1.83 | 1.52 | 2.93 | 3.08 | 2.04 | 1.30 | 3.09 |
| 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 | $6.59 | $6.45 | $5.51 | $5.16 | $5.26 | $8.84 | $3.42 | $4.43 | $3.77 | $4.38 | $4.41 | $4.00 | $4.12 | $3.97 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $6.56 | $6.42 | $5.49 | $5.12 | $5.20 | $8.78 | $3.38 | $4.36 | $3.67 | $4.27 | $4.32 | $3.92 | $4.03 | $3.91 |
|---|
| Shares Outstanding | | 1.37 | 1.37 | 1.37 | 1.38 | 1.38 | 1.38 | 1.38 | 1.39 | 1.42 | 1.42 | 1.43 | 1.45 | 1.49 | 1.53 | 1.54 | 1.56 | 1.59 |
|---|
| Diluted Shares Outstanding | | 1.37 | 1.37 | 1.38 | 1.38 | 1.39 | 1.39 | 1.39 | 1.41 | 1.43 | 1.44 | 1.45 | 1.49 | 1.53 | 1.56 | 1.58 | 1.60 | 1.61 |
| 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 | $0.95 | $2.25 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.94 | $2.24 |
|---|
| Shares Outstanding | | 1.37 | 1.37 | 1.37 | 1.37 | 1.37 | 1.37 | 1.38 | 1.38 | 1.37 | 1.38 |
|---|
| Diluted Shares Outstanding | | 1.37 | 1.37 | 1.37 | 1.38 | 1.38 | 1.38 | 1.38 | 1.38 | 1.38 | 1.38 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 6.35 | 8.51 | 9.71 | 4.95 | 5.60 | 8.19 | 5.51 | 8.72 | 10.61 | 9.16 | 9.10 | 6.13 | 9.38 | 6.30 | 4.07 | 5.94 |
|---|
| Short Term Investments | | 0.32 | 0.76 | 0.29 | 0.39 | 0.39 | 1.37 | 0.23 | 0.27 | 8.90 | 6.97 | 2.91 | 2.59 | 0.30 | 0.32 | 0.36 | 0.43 |
|---|
| Total Cash & ST Investments | | 6.67 | 9.27 | 10.00 | 5.35 | 5.99 | 9.55 | 5.74 | 8.99 | 19.51 | 16.13 | 12.01 | 8.73 | 9.68 | 6.62 | 4.43 | 6.37 |
|---|
| Accounts Receivable | | 11.94 | 10.33 | 10.82 | 10.16 | 8.68 | 8.40 | 7.82 | 7.14 | 7.02 | 6.69 | 6.44 | 6.65 | 6.95 | 7.04 | 6.91 | 6.32 |
|---|
| Inventory | | 5.89 | 5.31 | 5.33 | 5.22 | 4.35 | 4.17 | 3.34 | 3.13 | 2.95 | 2.72 | 2.72 | 3.14 | 3.41 | 3.58 | 3.83 | 3.37 |
|---|
| Other Current Assets | | 1.21 | 0.92 | 0.80 | 0.81 | 2.77 | 0.87 | 0.75 | 2.63 | 1.55 | 1.55 | 1.87 | 2.14 | 2.16 | 1.48 | 2.28 | 1.51 |
|---|
| Total Current Assets | | 25.70 | 25.83 | 26.95 | 21.54 | 21.78 | 23.00 | 17.65 | 21.89 | 31.03 | 27.09 | 23.03 | 20.66 | 22.20 | 18.72 | 17.44 | 17.57 |
| 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 | | 8.13 | 7.63 | 8.27 | 8.51 | 7.31 | 6.35 | 8.05 | 9.71 | 10.02 | 6.12 |
|---|
| Short Term Investments | | 0.54 | 0.34 | 0.31 | 0.76 | 0.74 | 0.32 | 0.30 | 0.29 | 0.27 | 0.34 |
|---|
| Total Cash & ST Investments | | 8.66 | 7.97 | 8.58 | 9.27 | 8.05 | 6.67 | 8.35 | 10.00 | 10.28 | 6.45 |
|---|
| Accounts Receivable | | 12.63 | 12.39 | 10.80 | 10.33 | 12.09 | 11.94 | 10.94 | 10.82 | 11.78 | 11.46 |
|---|
| Inventory | | 0.00 | 6.49 | 5.66 | 5.31 | 5.64 | 5.89 | 5.57 | 5.33 | 5.56 | 5.97 |
|---|
| Other Current Assets | | 7.43 | 1.36 | 1.25 | 0.92 | 1.07 | 1.21 | 1.15 | 0.80 | 1.03 | 1.08 |
|---|
| Total Current Assets | | 28.72 | 28.21 | 26.29 | 25.83 | 26.85 | 25.70 | 26.01 | 26.95 | 28.65 | 24.95 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 27.04 | 31.39 | 29.94 | 24.29 | 22.41 | 21.37 | 19.31 | 17.59 | 17.24 | 16.59 | 16.32 | 17.24 | 18.58 | 19.14 | 19.70 | 19.06 |
|---|
| Goodwill | | 17.65 | 17.53 | 17.73 | 18.20 | 18.38 | 18.76 | 15.50 | 14.81 | 14.74 | 14.43 | 14.18 | 14.97 | 16.61 | 16.97 | 16.80 | 14.66 |
|---|
| Intangible Assets | | 14.83 | 14.80 | 14.93 | 15.59 | 18.67 | 19.32 | 16.04 | 15.83 | 13.84 | 13.43 | 13.08 | 14.09 | 16.04 | 16.53 | 16.45 | 13.81 |
|---|
| Long-Term Investments | | 2.67 | 3.33 | 4.33 | 3.07 | 2.63 | 2.79 | 2.68 | 2.41 | 2.04 | 1.95 | 2.31 | 2.69 | 1.84 | 1.63 | 1.48 | 1.37 |
|---|
| Other Long-Term Assets | | 7.18 | 2.22 | 2.14 | 5.29 | 4.20 | 3.31 | 3.01 | 0.76 | -2.33 | -4.44 | -4.21 | -4.44 | -3.78 | -3.41 | -3.97 | -2.37 |
|---|
| Total Long-Term Assets | | 73.83 | 73.64 | 73.55 | 70.65 | 70.59 | 69.92 | 60.90 | 55.76 | 48.78 | 47.04 | 46.64 | 49.85 | 55.28 | 55.92 | 55.44 | 50.58 |
|---|
| Total Assets | | 99.53 | 99.47 | 100.50 | 92.19 | 92.38 | 92.92 | 78.55 | 77.65 | 79.80 | 74.13 | 69.67 | 70.51 | 77.48 | 74.64 | 72.88 | 68.15 |
| 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 | | 59.31 | 28.80 | 28.21 | 31.39 | 27.19 | 27.04 | 26.79 | 29.94 | 24.85 | 24.50 |
|---|
| Goodwill | | 18.85 | 18.95 | 18.36 | 17.53 | 17.71 | 17.65 | 17.65 | 17.73 | 17.89 | 18.00 |
|---|
| Intangible Assets | | 1.24 | 15.52 | 15.36 | 14.80 | 14.86 | 14.83 | 14.85 | 32.66 | 15.50 | 15.56 |
|---|
| Long-Term Investments | | 2.08 | 2.06 | 2.00 | 3.33 | 2.65 | 2.67 | 2.73 | 4.33 | 2.96 | 3.04 |
|---|
| Other Long-Term Assets | | -7.98 | 7.51 | 7.16 | 2.22 | 6.94 | 7.18 | 7.57 | -15.59 | 5.94 | 5.67 |
|---|
| Total Long-Term Assets | | 77.84 | 77.14 | 75.45 | 73.64 | 73.66 | 73.83 | 74.04 | 73.55 | 71.30 | 70.95 |
|---|
| Total Assets | | 106.56 | 105.35 | 101.74 | 99.47 | 100.51 | 99.53 | 100.04 | 100.50 | 99.95 | 95.91 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 22.86 | 11.00 | 11.64 | 23.37 | 21.16 | 19.59 | 17.54 | 18.11 | 15.02 | 14.24 | 13.51 | 13.02 | 12.53 | 11.90 | 11.76 | 10.92 |
|---|
| Short-Term Debt | | 8.29 | 7.72 | 7.07 | 3.41 | 4.31 | 3.78 | 2.92 | 4.03 | 5.49 | 6.89 | 4.07 | 5.08 | 5.31 | 4.82 | 6.21 | 4.90 |
|---|
| Other Current Liabilities | | 22.86 | 12.82 | 12.95 | 4.39 | 0.75 | 3.86 | 3.08 | -4.36 | -3.24 | 2.77 | -4.96 | -5.30 | -5.99 | -4.69 | 3.18 | -3.99 |
|---|
| Current Liabilities | | 31.15 | 31.54 | 31.65 | 26.79 | 26.22 | 23.37 | 20.46 | 22.14 | 20.50 | 21.14 | 17.58 | 18.09 | 17.84 | 17.09 | 18.15 | 15.89 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 24.76 | 24.34 | 22.41 | 11.00 | 23.79 | 22.86 | 22.07 | 11.64 | 23.72 | 22.01 |
|---|
| Short-Term Debt | | 6.74 | 12.06 | 9.10 | 7.72 | 6.52 | 8.29 | 8.16 | 7.07 | 8.94 | 7.61 |
|---|
| Other Current Liabilities | | 0.00 | 0.00 | 0.00 | 12.82 | 0.00 | 0.00 | 0.00 | 12.95 | 0.00 | 0.00 |
|---|
| Current Liabilities | | 31.50 | 36.40 | 31.51 | 31.54 | 30.32 | 31.15 | 30.23 | 31.65 | 32.66 | 29.62 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 36.64 | 37.22 | 40.00 | 35.66 | 36.03 | 40.37 | 29.15 | 28.30 | 33.80 | 30.05 | 29.21 | 23.82 | 24.33 | 23.54 | 20.57 | 20.00 |
|---|
| Capital Leases | | 0.00 | 0.64 | 0.56 | 0.48 | 0.45 | 0.46 | 0.44 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Def. Tax Liability | | 3.91 | 3.48 | 3.90 | 4.13 | 4.83 | 4.28 | 4.09 | 3.50 | 3.24 | 5.07 | 4.96 | 5.30 | 5.99 | 5.06 | 5.00 | 4.06 |
|---|
| Total Liabilities | | 79.95 | 81.30 | 81.86 | 74.91 | 76.23 | 79.37 | 63.68 | 63.05 | 68.82 | 62.93 | 57.64 | 52.96 | 53.09 | 52.24 | 51.98 | 46.68 |
| 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 | | 44.11 | 39.33 | 39.42 | 37.22 | 38.49 | 36.64 | 37.71 | 40.00 | 35.84 | 36.01 |
|---|
| Capital Leases | | 44.11 | 39.33 | 39.42 | 0.64 | 0.00 | 0.00 | 0.00 | 0.56 | 0.00 | 0.00 |
|---|
| Def. Tax Liability | | 3.47 | 3.10 | 3.54 | 3.48 | 3.68 | 3.91 | 4.09 | 3.90 | 4.05 | 4.11 |
|---|
| Total Liabilities | | 87.02 | 86.79 | 83.21 | 81.30 | 80.91 | 79.95 | 80.85 | 81.86 | 80.98 | 78.08 |
| 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 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 |
|---|
| Retained Earnings | | 71.55 | 72.27 | 70.04 | 67.80 | 65.17 | 63.44 | 61.95 | 59.95 | 52.84 | 52.52 | 50.47 | 49.09 | 46.42 | 43.16 | 40.32 | 37.09 |
|---|
| Comprehensive Income | | -15.79 | -17.61 | -15.53 | -15.30 | -14.90 | -15.48 | -14.30 | -15.12 | -13.06 | -13.92 | -13.32 | -10.67 | -5.13 | -5.49 | -6.23 | -3.63 |
|---|
| Total Common Equity | | 19.45 | 18.04 | 18.50 | 17.15 | 16.04 | 13.45 | 14.79 | 14.52 | 10.89 | 11.10 | 11.92 | 17.44 | 24.28 | 22.29 | 20.59 | 21.16 |
| 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 | | 72.20 | 71.55 | 72.24 | 72.27 | 72.61 | 71.55 | 70.33 | 70.04 | 70.48 | 69.14 |
|---|
| Comprehensive Income | | -15.60 | -16.09 | -17.08 | -17.61 | -16.65 | -15.79 | -15.18 | -15.53 | -15.79 | -15.78 |
|---|
| Total Common Equity | | 19.39 | 18.42 | 18.39 | 18.04 | 19.45 | 19.45 | 19.05 | 18.50 | 18.81 | 17.69 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 44.93 | 44.95 | 44.66 | 39.07 | 40.33 | 44.15 | 32.07 | 32.32 | 39.28 | 36.95 | 33.28 | 28.90 | 29.64 | 28.36 | 26.77 | 24.90 |
|---|
| Book Value | | 19.58 | 18.17 | 18.64 | 17.27 | 16.15 | 13.55 | 14.87 | 14.60 | 10.98 | 11.20 | 12.03 | 17.55 | 24.39 | 22.40 | 20.90 | 21.48 |
| Other |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Total Debt | | 0.16 | 0.14 | 0.14 | 0.13 | 0.15 | 0.13 | 0.14 | 0.13 | 0.16 | 0.14 |
|---|
| Book Value | | 19.39 | 18.42 | 18.39 | 18.04 | 19.45 | 19.45 | 19.05 | 18.50 | 18.81 | 17.69 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | 9.52 | 8.30 | 9.63 | 9.07 | 8.98 | 7.68 | 7.18 | 7.35 | 12.56 | 4.91 | 6.38 | 5.50 | 6.56 | 6.79 | 6.21 | 6.46 | 6.34 |
|---|
| Depreciation & Amortization | | 0.23 | 4.18 | 3.82 | 3.52 | 3.28 | 3.22 | 2.55 | 2.43 | 2.40 | 2.37 | 2.37 | 2.42 | 2.63 | 2.66 | 2.69 | 2.74 | 2.33 |
|---|
| Stock-Based Compensation | | 0.38 | 0.29 | 0.36 | 0.38 | 0.34 | 0.30 | 0.26 | 0.24 | 0.26 | 0.29 | 0.28 | 0.30 | 0.30 | 0.30 | 0.28 | 0.33 | 0.30 |
|---|
| Change Working Capital | | -0.91 | -1.65 | -1.70 | -1.07 | -0.89 | 0.72 | -0.30 | -0.48 | 0.80 | -0.49 | 0.91 | 0.99 | 1.16 | 0.96 | 0.43 | -0.84 | 0.76 |
|---|
| Change In Accounts Receivable | | -0.60 | -0.58 | -0.14 | -0.79 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.67 | -0.27 |
|---|
| Change In Accounts Payable | | -0.59 | -0.68 | -1.16 | 0.42 | 1.84 | 1.76 | 0.77 | 0.74 | 0.88 | 0.20 | 1.00 | 1.69 | 1.16 | 1.01 | 0.55 | 0.52 | 0.89 |
|---|
| Change In Inventories | | -0.11 | -0.15 | -0.31 | -0.26 | -1.14 | -0.58 | -0.52 | -0.19 | -0.17 | -0.17 | -0.08 | -0.24 | -0.11 | 0.00 | 0.14 | -0.33 | 0.28 |
|---|
| Other Non-cash Items | | 12.22 | 0.90 | 0.22 | 1.81 | -0.12 | -0.79 | 0.57 | -0.34 | -6.04 | -0.16 | 0.01 | 1.30 | -0.11 | 0.04 | -1.46 | -0.23 | -1.78 |
|---|
| Cash from Operations | | 12.74 | 0.00 | 0.00 | 13.44 | 10.81 | 11.62 | 10.61 | 9.65 | 9.42 | 9.99 | 10.40 | 10.58 | 10.51 | 9.69 | 8.48 | 8.94 | 8.45 |
| 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 | | 2.56 | 2.62 | 1.28 | 1.84 | 1.53 | 2.95 | 3.09 | 2.05 | 1.30 | 3.09 |
|---|
| Depreciation & Amortization | | 1.37 | 1.00 | 0.98 | 0.83 | 1.26 | 0.90 | 0.89 | 0.77 | -0.59 | -0.84 |
|---|
| Stock-Based Compensation | | 0.08 | 0.08 | 0.05 | 0.08 | 0.10 | 0.08 | 0.09 | 0.10 | 0.11 | 0.09 |
|---|
| Change Working Capital | | 2.42 | 0.34 | -1.09 | -3.31 | 2.40 | 0.78 | -0.97 | -3.92 | 2.54 | 1.63 |
|---|
| Change In Accounts Receivable | | 1.17 | -0.17 | -1.26 | -0.32 | 1.38 | -0.38 | -1.04 | -0.10 | 0.91 | -0.37 |
|---|
| Change In Accounts Payable | | 0.97 | 0.44 | 0.59 | -2.67 | 1.15 | 0.66 | 0.44 | -3.41 | 1.28 | 1.10 |
|---|
| Change In Inventories | | 0.30 | 0.35 | -0.56 | -0.24 | 0.18 | 0.20 | -0.41 | -0.29 | 0.21 | 0.38 |
|---|
| Other Non-cash Items | | 0.15 | 0.15 | 1.12 | -0.52 | 0.94 | 0.22 | -0.77 | -0.16 | 3.06 | 1.57 |
|---|
| Cash from Operations | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 5.81 | 5.61 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -5.71 | -4.42 | -5.32 | -5.52 | -5.21 | -4.63 | -4.24 | -4.23 | -3.28 | -2.97 | -3.04 | -2.76 | -2.86 | -2.80 | -2.71 | -3.34 | -3.25 |
|---|
| Acquisitions | | 0.07 | -3.39 | -0.09 | -0.24 | 2.63 | 0.11 | -6.37 | -2.46 | -0.99 | 0.21 | -0.13 | -0.58 | 0.12 | 0.02 | -0.46 | -2.25 | -3.80 |
|---|
| Investments | | -0.12 | -0.19 | -0.43 | -0.56 | -0.29 | -0.06 | -1.14 | 4.23 | -5.64 | -18.39 | -12.50 | -0.31 | -2.30 | 0.11 | 0.10 | -0.16 | -0.70 |
|---|
| Sales of Investment | | 0.19 | 0.69 | 0.01 | 0.57 | 0.17 | 1.14 | 0.03 | 0.10 | 14.34 | 16.54 | 8.42 | 4.11 | 4.01 | 0.06 | 0.06 | 0.07 | 0.03 |
|---|
| Other Investing Activities | | 0.04 | 0.00 | 0.00 | 0.25 | 0.26 | 0.17 | 0.10 | -4.07 | 0.14 | 0.21 | 0.11 | -4.03 | -3.90 | -0.02 | 0.01 | 0.07 | 0.06 |
|---|
| Cash from Investing | | -5.53 | 0.00 | 0.00 | -5.50 | -2.43 | -3.27 | -11.62 | -6.44 | 4.56 | -4.40 | -7.15 | -3.57 | -4.94 | -2.63 | -3.01 | -5.62 | -7.67 |
| 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 | | -1.92 | -0.99 | -0.90 | -0.60 | -2.47 | -1.15 | -1.09 | -0.61 | -2.98 | -1.02 |
|---|
| Acquisitions | | -0.22 | -0.05 | -1.93 | -1.20 | -0.20 | 0.01 | 0.18 | 0.05 | -0.12 | -0.05 |
|---|
| Investments | | -0.19 | 0.00 | 0.00 | 0.00 | 0.00 | -0.43 | 0.00 | 0.00 | 0.00 | -0.12 |
|---|
| Sales of Investment | | 0.22 | 0.02 | 0.01 | 0.44 | 0.00 | 0.00 | -0.01 | 0.01 | -0.02 | 0.21 |
|---|
| Other Investing Activities | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.03 |
|---|
| Cash from Investing | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -3.12 | -0.96 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -4.84 | 0.00 | 0.00 | 4.77 | -6.16 | -8.70 | -6.59 | -4.98 | -6.97 | -5.55 | -5.64 | -4.10 | -4.19 | -3.89 | -3.91 | -2.37 | -0.66 |
|---|
| Debt Issued | | 6.15 | 44.95 | 0.29 | 10.36 | 4.89 | 4.88 | 18.68 | 4.73 | 0.01 | 7.89 | 9.30 | 8.48 | 3.44 | 5.17 | 5.50 | 4.24 | 25.55 |
|---|
| Issuance of Common Stock | | 2.54 | 0.00 | 0.00 | 0.00 | 0.00 | 4.75 | 18.07 | 4.96 | 0.28 | 8.06 | 9.85 | 9.23 | 4.61 | 6.48 | 7.12 | 4.25 | 10.07 |
|---|
| Repurchase of Common Stock | | -1.01 | -1.00 | -1.00 | -1.00 | -1.50 | -0.11 | -2.00 | -3.00 | -2.00 | -2.01 | -3.01 | -5.01 | -5.02 | -3.01 | -3.23 | -2.50 | -4.98 |
|---|
| Dividends Paid | | -6.99 | 0.00 | 0.00 | -6.68 | -6.17 | -5.82 | -5.51 | -5.30 | -4.93 | -4.47 | -4.23 | -4.04 | -3.73 | -3.43 | -3.31 | -3.16 | -2.98 |
|---|
| Other Financing Activities | | -0.23 | 0.00 | 0.00 | 0.04 | 5.31 | -0.91 | -0.14 | -0.16 | -0.16 | -0.22 | 0.08 | 0.08 | 0.06 | 0.06 | 0.01 | -1.36 | -0.07 |
|---|
| Cash from Financing | | -6.60 | 0.00 | 0.00 | -3.01 | -8.52 | -10.78 | 3.82 | -8.49 | -13.77 | -4.19 | -2.94 | -3.83 | -8.26 | -3.79 | -3.31 | -5.14 | 1.39 |
| 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 | -1.01 | 1.39 |
|---|
| Debt Issued | | 50.85 | -0.54 | 2.87 | 3.57 | -0.07 | 0.09 | -0.94 | 1.21 | 0.90 | 2.54 |
|---|
| 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 | | -0.25 | -0.26 | -0.31 | -0.18 | -0.24 | -0.30 | -0.32 | -0.15 | -0.25 | -0.30 |
|---|
| Dividends Paid | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -1.74 | -1.74 |
|---|
| Other Financing Activities | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.04 | -0.02 |
|---|
| Cash from Financing | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -3.04 | -0.66 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | 0.16 | 0.65 | -1.21 | 4.66 | -0.61 | -2.55 | 2.68 | -5.20 | 0.11 | 1.45 | 0.06 | 2.96 | -3.24 | 3.08 | 2.23 | -1.88 | 2.00 |
|---|
| Closing Cash Balance | | 6.35 | 9.20 | 8.55 | 9.76 | 5.10 | 5.71 | 8.25 | 5.57 | 10.77 | 10.61 | 9.16 | 9.10 | 6.13 | 9.38 | 6.30 | 4.07 | 5.94 |
| 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 | | 1.03 | 0.46 | -0.61 | -0.23 | 1.21 | 0.93 | -1.71 | -1.63 | -0.37 | 3.89 |
|---|
| Closing Cash Balance | | 9.20 | 8.17 | 7.71 | 8.32 | 8.55 | 7.31 | 6.35 | 8.05 | 9.76 | 10.13 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | 7.03 | 7.67 | 7.19 | 7.92 | 5.60 | 6.99 | 6.37 | 5.42 | 6.13 | 7.03 | 7.36 | 7.82 | 7.65 | 6.89 | 5.77 | 5.61 | 5.20 |
|---|
| Real Free Cash Flow | | 6.65 | 7.38 | 6.83 | 7.54 | 5.26 | 6.69 | 6.11 | 5.18 | 5.88 | 6.73 | 7.08 | 7.53 | 7.35 | 6.59 | 5.49 | 5.28 | 4.90 |
| 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 | | 4.70 | 3.48 | 1.07 | -1.58 | 3.82 | 3.76 | 1.27 | -1.66 | 2.83 | 4.59 |
|---|
| Real Free Cash Flow | | 4.62 | 3.40 | 1.01 | -1.65 | 3.72 | 3.68 | 1.18 | -1.75 | 2.72 | 4.50 |