PPG
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 | | 15.88 | 15.88 | 15.85 | 18.25 | 17.65 | 16.80 | 13.83 | 15.15 | 15.37 | 14.75 | 14.75 | 15.33 | 15.36 | 15.11 | 15.20 | 14.89 | 13.42 |
|---|
| Cost of Revenues | | 9.45 | 9.84 | 9.25 | 10.70 | 11.10 | 10.29 | 7.78 | 8.65 | 9.00 | 8.20 | 8.06 | 8.59 | 8.79 | 8.64 | 9.07 | 9.08 | 8.21 |
|---|
| Gross Profit | | 6.43 | 6.03 | 6.59 | 7.55 | 6.56 | 6.52 | 6.06 | 6.49 | 6.37 | 6.55 | 6.69 | 6.74 | 6.57 | 6.47 | 6.13 | 5.80 | 5.21 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 3.91 | 4.08 | 4.20 | 3.68 | 2.17 | 4.58 | 4.24 | 4.31 | 4.35 | 4.64 |
|---|
| Cost of Revenues | | 2.45 | 2.43 | 2.43 | 2.14 | 1.41 | 2.66 | 2.45 | 2.45 | 2.53 | 2.75 |
|---|
| Gross Profit | | 1.46 | 1.66 | 1.76 | 1.54 | 0.76 | 1.91 | 1.79 | 1.87 | 1.82 | 1.89 |
| 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 | 0.43 | 0.45 | 0.44 | 0.38 | 0.43 | 0.44 | 0.45 | 0.47 | 0.49 | 0.49 | 0.49 | 0.46 | 0.43 | 0.39 |
|---|
| Selling General & Admin Expenses | | 0.00 | 0.00 | 0.00 | 4.45 | 3.84 | 3.83 | 3.39 | 3.60 | 3.57 | 3.63 | 5.05 | 4.17 | 4.25 | 4.19 | 3.79 | 3.66 | 3.37 |
|---|
| Depreciation & Amortization | | 0.53 | 0.53 | 0.49 | 0.60 | 0.55 | 0.56 | 0.51 | 0.51 | 0.50 | 0.46 | 0.46 | 0.50 | 0.48 | 0.48 | 0.47 | 0.47 | 0.47 |
|---|
| Total Operating Expenses | | 4.41 | 3.86 | 4.31 | 4.76 | 4.84 | 4.83 | 4.28 | 4.55 | 4.51 | 4.54 | 5.59 | 4.66 | 4.73 | 4.66 | 4.26 | 4.13 | 3.73 |
|---|
| Operating Income | | 2.02 | 2.17 | 2.29 | 2.78 | 1.83 | 1.99 | 1.77 | 1.97 | 1.87 | 2.01 | 1.15 | 2.12 | 1.89 | 1.86 | 1.93 | 1.67 | 1.35 |
| 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 | 0.11 |
|---|
| Selling General & Admin Expenses | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 1.11 | 1.05 |
|---|
| Depreciation & Amortization | | 0.13 | 0.14 | 0.14 | 0.12 | 0.09 | 0.15 | 0.12 | 0.14 | 0.18 | 0.15 |
|---|
| Total Operating Expenses | | 1.01 | 1.22 | 1.11 | 1.06 | 0.37 | 1.30 | 1.09 | 1.31 | 1.38 | 1.30 |
|---|
| Operating Income | | 0.45 | 0.44 | 0.65 | 0.48 | 0.38 | 0.62 | 0.70 | 0.55 | 0.18 | 0.58 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 0.15 | 0.15 | 0.18 | 0.14 | 0.05 | 0.03 | 0.02 | 0.03 | 0.02 | 0.02 | 0.03 | 0.04 | 0.05 | 0.04 | 0.04 | 0.04 | 0.03 |
|---|
| Interest Expense | | 0.24 | 0.24 | 0.24 | 0.25 | 0.17 | 0.12 | 0.14 | 0.13 | 0.12 | 0.11 | 0.13 | 0.13 | 0.19 | 0.20 | 0.21 | 0.21 | 0.19 |
|---|
| Other Expense | | 0.03 | -0.12 | -0.44 | -1.04 | -0.45 | -0.17 | -0.41 | -0.31 | -0.07 | 0.09 | -0.17 | -0.11 | 0.03 | -0.17 | -0.30 | 0.09 | 0.10 |
|---|
| IBT | | 2.05 | 2.05 | 1.85 | 1.75 | 1.38 | 1.82 | 1.36 | 1.66 | 1.69 | 2.01 | 0.83 | 1.88 | 1.42 | 1.49 | 1.40 | 1.60 | 1.30 |
|---|
| Income Tax Expense | | 0.46 | 0.46 | 0.48 | 0.44 | 0.33 | 0.37 | 0.29 | 0.39 | 0.35 | 0.58 | 0.24 | 0.46 | 0.26 | 0.33 | 0.34 | 0.39 | 0.42 |
|---|
| Net Income | | 1.58 | 1.58 | 1.12 | 1.27 | 1.03 | 1.44 | 1.06 | 1.24 | 1.34 | 1.63 | 0.88 | 1.41 | 2.10 | 3.23 | 0.94 | 1.10 | 0.77 |
| 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 | | 0.02 | 0.04 | 0.04 | 0.04 | 0.04 | 0.05 | 0.05 | 0.04 | 0.04 | 0.04 |
|---|
| Interest Expense | | 0.06 | 0.07 | 0.06 | 0.06 | 0.06 | 0.07 | 0.06 | 0.06 | 0.06 | 0.06 |
|---|
| Other Expense | | -0.06 | 0.12 | -0.05 | 0.02 | -0.37 | -0.01 | -0.04 | -0.01 | -0.21 | -0.04 |
|---|
| IBT | | 0.39 | 0.56 | 0.60 | 0.50 | 0.01 | 0.61 | 0.65 | 0.54 | 0.19 | 0.56 |
|---|
| Income Tax Expense | | 0.08 | 0.12 | 0.14 | 0.12 | 0.05 | 0.14 | 0.15 | 0.13 | 0.09 | 0.12 |
|---|
| Net Income | | 0.30 | 0.45 | 0.45 | 0.37 | -0.28 | 0.47 | 0.53 | 0.40 | 0.09 | 0.43 |
| 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 | $5.38 | $4.32 | $6.06 | $4.47 | $5.25 | $5.50 | $6.22 | $3.30 | $5.18 | $7.60 | $11.27 | $3.07 | $3.48 | $2.34 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $5.35 | $4.29 | $6.01 | $4.45 | $5.22 | $5.46 | $6.18 | $3.28 | $5.14 | $7.52 | $11.14 | $3.03 | $3.44 | $2.32 |
|---|
| Shares Outstanding | | 0.22 | 0.23 | 0.23 | 0.24 | 0.24 | 0.24 | 0.24 | 0.24 | 0.24 | 0.26 | 0.27 | 0.27 | 0.28 | 0.29 | 0.31 | 0.31 | 0.33 |
|---|
| Diluted Shares Outstanding | | 0.23 | 0.23 | 0.23 | 0.24 | 0.24 | 0.24 | 0.24 | 0.24 | 0.25 | 0.26 | 0.27 | 0.27 | 0.28 | 0.29 | 0.31 | 0.32 | 0.33 |
| 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 | $0.38 | $1.80 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.38 | $1.79 |
|---|
| Shares Outstanding | | 0.22 | 0.23 | 0.23 | 0.23 | 0.23 | 0.23 | 0.23 | 0.24 | 0.24 | 0.24 |
|---|
| Diluted Shares Outstanding | | 0.23 | 0.23 | 0.23 | 0.23 | 0.23 | 0.23 | 0.24 | 0.24 | 0.24 | 0.24 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 1.13 | 1.27 | 1.51 | 1.10 | 1.01 | 1.83 | 1.22 | 0.90 | 1.44 | 1.82 | 1.31 | 0.69 | 1.12 | 1.39 | 1.46 | 1.34 |
|---|
| Short Term Investments | | 0.06 | 0.09 | 0.08 | 0.06 | 0.07 | 0.10 | 0.06 | 0.06 | 0.06 | 0.04 | 0.14 | 0.50 | 0.63 | 1.00 | 0.03 | 0.64 |
|---|
| Total Cash & ST Investments | | 1.19 | 1.36 | 1.59 | 1.15 | 1.07 | 1.92 | 1.27 | 0.96 | 1.49 | 1.86 | 1.46 | 1.18 | 1.75 | 2.39 | 1.48 | 1.98 |
|---|
| Accounts Receivable | | 3.85 | 2.99 | 3.28 | 3.30 | 3.15 | 2.73 | 2.76 | 2.85 | 2.90 | 2.69 | 2.79 | 2.82 | 2.74 | 2.81 | 2.83 | 2.78 |
|---|
| Inventory | | 2.30 | 1.85 | 2.13 | 2.27 | 2.17 | 1.74 | 1.71 | 1.78 | 1.73 | 1.55 | 1.71 | 1.83 | 1.82 | 1.69 | 1.61 | 1.57 |
|---|
| Other Current Assets | | 0.45 | 0.37 | 0.44 | 4.90 | 4.57 | 5.06 | 0.43 | 4.18 | 4.74 | 4.88 | 4.85 | 5.03 | 5.39 | 6.02 | 0.78 | 0.73 |
|---|
| Total Current Assets | | 7.78 | 6.56 | 7.43 | 7.17 | 6.74 | 6.80 | 6.17 | 5.96 | 6.47 | 6.42 | 6.55 | 6.86 | 7.21 | 7.70 | 6.69 | 7.06 |
| 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 | | 1.83 | 1.56 | 1.83 | 1.27 | 1.25 | 1.13 | 1.18 | 1.51 | 1.22 | 1.23 |
|---|
| Short Term Investments | | 0.08 | 0.06 | 0.06 | 0.09 | 0.07 | 0.06 | 0.05 | 0.08 | 0.06 | 0.07 |
|---|
| Total Cash & ST Investments | | 1.91 | 1.63 | 1.89 | 1.36 | 1.32 | 1.19 | 1.24 | 1.59 | 1.28 | 1.30 |
|---|
| Accounts Receivable | | 3.72 | 3.89 | 3.43 | 2.99 | 3.65 | 3.85 | 3.58 | 3.28 | 3.61 | 3.82 |
|---|
| Inventory | | 2.18 | 2.22 | 2.12 | 1.85 | 2.26 | 2.30 | 2.33 | 2.13 | 2.22 | 2.51 |
|---|
| Other Current Assets | | 0.42 | 0.45 | 0.46 | 0.37 | 0.68 | 0.45 | 0.52 | 0.44 | 0.44 | 0.45 |
|---|
| Total Current Assets | | 8.22 | 8.19 | 7.90 | 6.56 | 7.91 | 7.78 | 7.67 | 7.43 | 7.55 | 8.07 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 4.45 | 4.06 | 4.48 | 4.16 | 4.33 | 3.97 | 3.77 | 2.81 | 2.82 | 2.76 | 3.02 | 3.09 | 2.88 | 2.89 | 2.72 | 2.69 |
|---|
| Goodwill | | 6.05 | 5.69 | 6.20 | 6.08 | 6.25 | 5.10 | 4.47 | 4.07 | 3.94 | 3.57 | 3.67 | 3.80 | 3.01 | 2.76 | 2.66 | 2.72 |
|---|
| Intangible Assets | | 2.27 | 1.92 | 2.42 | 2.41 | 2.78 | 2.35 | 2.13 | 1.97 | 2.05 | 1.98 | 2.18 | 2.41 | 1.34 | 1.09 | 1.13 | 1.27 |
|---|
| Long-Term Investments | | 0.30 | 0.33 | 0.26 | 0.24 | 0.27 | 0.27 | 0.26 | 0.25 | 0.27 | 0.18 | 0.37 | 0.44 | 0.39 | 0.42 | 0.39 | 0.55 |
|---|
| Other Long-Term Assets | | 0.57 | 0.57 | 0.58 | 0.58 | 0.74 | 0.69 | -10.84 | 0.73 | 0.68 | 0.67 | 0.62 | 0.48 | 0.54 | 0.58 | 0.32 | 0.69 |
|---|
| Total Long-Term Assets | | 13.95 | 12.88 | 14.22 | 13.57 | 14.58 | 12.76 | 11.54 | 10.05 | 10.06 | 9.32 | 10.52 | 10.73 | 8.65 | 8.16 | 7.69 | 7.92 |
|---|
| Total Assets | | 21.73 | 19.43 | 21.65 | 20.74 | 21.35 | 19.56 | 14.32 | 16.02 | 13.71 | 12.98 | 17.08 | 13.67 | 15.86 | 12.15 | 14.38 | 7.25 |
| 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 | | 0.00 | 4.32 | 4.16 | 4.06 | 4.42 | 4.45 | 4.44 | 4.48 | 4.23 | 4.25 |
|---|
| Goodwill | | 6.12 | 6.11 | 5.82 | 5.69 | 6.08 | 6.05 | 6.14 | 6.20 | 6.18 | 6.29 |
|---|
| Intangible Assets | | 1.98 | 2.03 | 1.93 | 1.92 | 2.20 | 2.27 | 2.40 | 2.42 | 2.42 | 2.49 |
|---|
| Long-Term Investments | | 0.34 | 0.34 | 0.32 | 0.33 | 0.30 | 0.30 | 0.28 | 0.26 | 0.26 | 0.26 |
|---|
| Other Long-Term Assets | | 5.48 | 0.59 | 0.60 | 0.57 | 0.58 | 0.57 | 0.60 | 0.58 | 0.63 | 0.00 |
|---|
| Total Long-Term Assets | | 13.92 | 13.91 | 13.24 | 12.88 | 13.95 | 13.95 | 14.20 | 14.22 | 13.95 | 13.55 |
|---|
| Total Assets | | 22.14 | 22.10 | 21.14 | 19.43 | 21.86 | 21.73 | 21.87 | 21.65 | 21.50 | 21.61 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 4.33 | 3.04 | 2.61 | 2.92 | 3.10 | 2.58 | 2.38 | 2.46 | 2.58 | 2.18 | 2.17 | 2.18 | 2.02 | 1.83 | 1.61 | 1.63 |
|---|
| Short-Term Debt | | 0.83 | 1.07 | 0.69 | 0.50 | 0.20 | 0.76 | 0.68 | 0.65 | 0.01 | 0.63 | 0.28 | 0.48 | 0.03 | 0.64 | 0.11 | 0.03 |
|---|
| Other Current Liabilities | | 0.06 | 0.78 | 1.62 | 1.31 | 0.37 | 1.04 | 0.20 | 0.75 | 0.11 | 0.73 | 1.08 | 1.30 | 0.80 | 1.33 | 0.59 | 0.58 |
|---|
| Current Liabilities | | 5.23 | 5.01 | 5.05 | 4.72 | 4.75 | 4.82 | 4.38 | 4.36 | 3.90 | 4.28 | 4.61 | 4.86 | 4.14 | 4.46 | 3.70 | 3.63 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 3.95 | 4.06 | 0.00 | 3.04 | 0.00 | 0.00 | 0.00 | 3.57 | 4.21 | 4.31 |
|---|
| Short-Term Debt | | 1.55 | 1.55 | 1.82 | 1.07 | 0.54 | 0.83 | 0.50 | 0.69 | 0.98 | 1.19 |
|---|
| Other Current Liabilities | | 0.12 | 0.15 | 4.02 | 0.78 | 4.46 | 4.39 | 4.44 | 0.66 | -0.09 | -0.08 |
|---|
| Current Liabilities | | 5.61 | 5.76 | 5.84 | 5.01 | 5.00 | 5.23 | 4.94 | 5.05 | 5.10 | 5.42 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 5.76 | 5.33 | 6.37 | 7.14 | 7.27 | 5.85 | 4.54 | 4.37 | 4.13 | 3.79 | 4.04 | 3.54 | 3.37 | 3.37 | 3.57 | 4.04 |
|---|
| Capital Leases | | 0.61 | 0.58 | 0.82 | 0.18 | 0.19 | 0.18 | 0.17 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Def. Tax Liability | | 0.51 | 0.41 | 0.51 | 0.50 | 0.65 | 0.44 | 0.45 | 0.43 | 0.44 | 0.42 | 0.46 | 0.70 | 0.25 | 0.23 | 0.27 | 0.29 |
|---|
| Total Liabilities | | 13.78 | 12.47 | 13.62 | 14.04 | 14.94 | 13.74 | 8.91 | 11.28 | 8.04 | 8.07 | 8.65 | 8.41 | 7.51 | 7.83 | 10.94 | 7.67 |
| 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 | | 6.36 | 6.39 | 6.04 | 5.33 | 6.73 | 6.37 | 6.54 | 6.37 | 6.22 | 6.73 |
|---|
| Capital Leases | | 0.14 | 0.14 | 0.60 | 0.58 | 0.79 | 0.61 | 0.61 | 0.63 | 0.81 | 0.19 |
|---|
| Def. Tax Liability | | 0.51 | 0.50 | 0.46 | 0.41 | 0.50 | 0.51 | 0.55 | 0.51 | 0.57 | 0.58 |
|---|
| Total Liabilities | | 14.19 | 14.36 | 14.05 | 12.47 | 13.89 | 13.78 | 13.74 | 13.62 | 13.57 | 5.42 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 0.97 | 0.97 | 0.97 | 0.97 | 0.97 | 0.97 | 0.97 | 0.97 | 0.97 | 0.97 | 0.97 | 0.48 | 0.48 | 0.48 | 0.48 | 0.48 |
|---|
| Retained Earnings | | 22.12 | 21.99 | 21.50 | 20.83 | 20.37 | 19.47 | 18.91 | 18.13 | 17.14 | 15.98 | 15.52 | 14.50 | 12.76 | 9.87 | 9.29 | 8.55 |
|---|
| Comprehensive Income | | -2.66 | -3.11 | -2.24 | -2.81 | -2.75 | -2.60 | -2.35 | -2.30 | -2.06 | -2.36 | -2.70 | -2.12 | -1.26 | -1.67 | -1.80 | -1.41 |
|---|
| Total Common Equity | | 7.77 | 6.79 | 7.83 | 6.59 | 6.29 | 5.69 | 5.28 | 4.63 | 5.56 | 4.83 | 4.98 | 5.18 | 4.93 | 4.06 | 3.25 | -0.61 |
| 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 | | 0.97 | 0.97 | 0.97 | 0.97 | 0.97 | 0.97 | 0.97 | 0.97 | 0.97 | 0.97 |
|---|
| Retained Earnings | | 22.80 | 22.51 | 22.21 | 21.99 | 22.43 | 22.12 | 21.75 | 21.50 | 21.56 | 21.29 |
|---|
| Comprehensive Income | | -2.26 | -2.34 | -2.83 | -3.11 | -2.78 | -2.66 | -2.25 | -2.24 | -2.47 | -2.30 |
|---|
| Total Common Equity | | 7.80 | 7.58 | 6.93 | 6.79 | 7.79 | 7.77 | 7.94 | 7.83 | 7.75 | 7.61 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 7.20 | 6.40 | 6.87 | 7.64 | 0.19 | 0.18 | 5.22 | 5.02 | 4.15 | 4.42 | 4.33 | 4.03 | 3.41 | 4.01 | 3.68 | 4.07 |
|---|
| Book Value | | 7.95 | 6.96 | 8.02 | 6.71 | 6.41 | 5.82 | 5.40 | 4.73 | 5.67 | 4.91 | 8.43 | 5.27 | 8.36 | 4.32 | 3.45 | -0.42 |
| 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 | 0.17 | 0.17 | 0.18 | 0.18 | 0.18 | 0.19 | 0.19 | 0.18 | 0.18 |
|---|
| Book Value | | 7.80 | 7.58 | 6.93 | 6.79 | 7.79 | 7.77 | 7.94 | 7.83 | 7.75 | 7.61 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | 1.45 | 1.57 | 1.38 | 1.27 | 1.06 | 1.44 | 1.07 | 1.27 | 1.34 | 1.39 | 0.59 | 1.43 | 1.16 | 1.16 | 1.06 | 1.21 | 0.88 |
|---|
| Depreciation & Amortization | | 0.62 | 0.55 | 0.49 | 0.60 | 0.55 | 0.56 | 0.51 | 0.51 | 0.50 | 0.46 | 0.46 | 0.50 | 0.48 | 0.48 | 0.47 | 0.47 | 0.47 |
|---|
| Stock-Based Compensation | | 0.05 | 0.00 | 0.04 | 0.06 | 0.04 | 0.06 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.06 | 0.07 | 0.08 | 0.00 | 0.00 | 0.00 |
|---|
| Change Working Capital | | 0.02 | -0.12 | -0.60 | 0.31 | -0.56 | -0.19 | 0.34 | 0.06 | -0.41 | -0.34 | -0.14 | -0.09 | -0.16 | 0.01 | -0.12 | -0.22 | 0.01 |
|---|
| Change In Accounts Receivable | | -0.07 | -0.19 | -0.18 | 0.01 | -0.27 | -0.10 | 0.13 | -0.01 | -0.07 | -0.08 | -0.06 | -0.15 | -0.12 | 0.04 | 0.09 | 0.00 | 0.00 |
|---|
| Change In Accounts Payable | | 0.02 | 0.07 | -0.26 | 0.13 | -0.01 | 0.30 | 0.13 | -0.06 | -0.07 | 0.14 | 0.16 | -0.01 | 0.15 | -0.05 | -0.01 | 0.00 | 0.00 |
|---|
| Change In Inventories | | 0.16 | -0.04 | -0.03 | 0.20 | -0.23 | -0.28 | 0.11 | 0.15 | -0.11 | -0.12 | 0.06 | 0.05 | -0.10 | 0.04 | 0.03 | -0.07 | -0.03 |
|---|
| Other Non-cash Items | | 0.62 | -0.03 | 0.21 | 0.35 | 0.03 | -0.34 | 0.21 | 0.20 | -0.05 | -0.02 | 0.23 | -0.21 | 0.07 | 0.10 | 0.38 | -0.02 | -0.05 |
|---|
| Cash from Operations | | 2.10 | 0.00 | 0.00 | 2.41 | 0.96 | 1.56 | 2.13 | 2.08 | 1.47 | 1.57 | 1.33 | 1.84 | 1.53 | 1.79 | 1.79 | 1.44 | 1.31 |
| 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 | | 0.30 | 0.44 | 0.46 | 0.38 | -0.04 | 0.50 | 0.50 | 0.41 | 0.09 | 0.44 |
|---|
| Depreciation & Amortization | | 0.14 | 0.14 | 0.14 | 0.12 | 0.09 | 0.15 | 0.12 | 0.14 | 0.18 | 0.14 |
|---|
| Stock-Based Compensation | | 0.00 | 0.00 | 0.01 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | 0.02 | 0.01 |
|---|
| Change Working Capital | | 0.44 | 0.14 | -0.31 | -0.50 | 0.04 | 0.10 | -0.26 | -0.55 | 0.58 | 0.31 |
|---|
| Change In Accounts Receivable | | 0.38 | 0.17 | -0.35 | -0.40 | 0.26 | 0.11 | -0.28 | -0.34 | 0.37 | 0.20 |
|---|
| Change In Accounts Payable | | -0.12 | -0.12 | 0.10 | 0.20 | -0.23 | -0.01 | 0.04 | -0.01 | 0.06 | -0.08 |
|---|
| Change In Inventories | | 0.19 | 0.03 | -0.03 | -0.23 | 0.14 | 0.00 | 0.02 | -0.23 | 0.13 | 0.25 |
|---|
| Other Non-cash Items | | 0.00 | -0.02 | 0.10 | -0.02 | 0.28 | 0.03 | -0.02 | -0.02 | 0.08 | 0.02 |
|---|
| Cash from Operations | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.90 | 0.89 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -0.68 | -0.78 | -0.72 | -0.55 | -0.52 | -0.37 | -0.30 | -0.41 | -0.41 | -0.36 | -0.40 | -0.48 | -0.59 | -0.52 | -0.41 | -0.39 | -0.31 |
|---|
| Acquisitions | | 0.01 | 0.04 | 0.29 | -0.07 | -0.11 | -2.14 | -1.17 | -0.64 | -0.38 | 0.27 | 0.75 | -0.27 | -0.49 | -0.04 | -0.12 | -0.06 | -0.03 |
|---|
| Investments | | 0.14 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.01 | -0.01 | -0.03 | -0.04 | -0.04 | -0.13 | -1.25 | -1.27 | -1.36 | -0.13 | -0.62 |
|---|
| Sales of Investment | | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.02 | 0.03 | 0.02 | 0.04 | 0.12 | 0.46 | 1.38 | 1.83 | 0.25 | 0.75 | 0.03 |
|---|
| Other Investing Activities | | -0.11 | 0.00 | 0.00 | 0.07 | 0.17 | 0.10 | 0.01 | 0.03 | 0.03 | 0.02 | 0.01 | 0.03 | 0.08 | 0.00 | 0.03 | 0.18 | -0.01 |
|---|
| Cash from Investing | | -0.64 | 0.00 | 0.00 | -0.56 | -0.46 | -2.40 | -1.45 | -1.01 | -0.76 | -0.07 | 0.44 | -0.40 | -0.86 | 0.00 | -1.61 | 0.35 | -0.95 |
| 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 | | -0.30 | -0.15 | -0.12 | -0.21 | -0.20 | -0.16 | -0.12 | -0.26 | -0.17 | -0.14 |
|---|
| Acquisitions | | 0.04 | 0.00 | 0.00 | 0.00 | 0.32 | 0.00 | -0.02 | 0.00 | 0.04 | 0.00 |
|---|
| Investments | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.14 |
|---|
| Sales of Investment | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.11 | 0.00 | 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 | -0.02 | -0.12 |
|---|
| Cash from Investing | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.16 | -0.11 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -1.24 | 0.00 | 0.00 | -0.85 | -0.74 | -1.46 | -2.42 | -0.66 | -0.01 | -0.59 | -0.38 | -0.34 | -1.80 | -0.61 | -0.20 | -0.40 | -0.26 |
|---|
| Debt Issued | | 8.26 | 6.40 | -0.48 | 0.09 | 8.18 | 1.47 | -2.62 | 0.87 | 0.88 | 0.32 | 0.47 | 0.64 | 2.42 | 0.00 | 0.53 | 0.01 | 4.33 |
|---|
| Issuance of Common Stock | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.05 | 0.05 | 0.06 | 0.02 | 0.05 | 0.03 | 0.05 | 0.06 | 0.07 | 0.12 | 0.08 | 0.15 |
|---|
| Repurchase of Common Stock | | -0.40 | -0.79 | -0.75 | -0.09 | -0.19 | -0.21 | 2.86 | -0.33 | -1.72 | -0.81 | -1.05 | -0.75 | -0.75 | -1.00 | -0.09 | -0.86 | -0.59 |
|---|
| Dividends Paid | | -0.61 | 0.00 | 0.00 | -0.60 | -0.57 | -0.54 | -0.50 | -0.47 | -0.45 | -0.43 | -0.41 | -0.38 | -0.36 | -0.35 | -0.36 | -0.36 | -0.45 |
|---|
| Other Financing Activities | | -0.13 | 0.00 | 0.00 | -0.02 | 1.09 | 2.25 | -0.06 | 0.63 | 0.96 | -0.17 | 0.63 | 0.67 | 1.89 | -0.10 | 0.18 | -0.10 | 1.05 |
|---|
| Cash from Financing | | -1.47 | 0.00 | 0.00 | -1.55 | -0.41 | 0.09 | -0.06 | -0.76 | -1.21 | -1.95 | -1.18 | -0.75 | -0.97 | -1.98 | -0.35 | -1.63 | -0.10 |
| 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 | -0.28 | -0.60 |
|---|
| Debt Issued | | 7.91 | -0.03 | 0.09 | 1.47 | -0.87 | 0.07 | 0.16 | 0.17 | 0.14 | 7.43 |
|---|
| 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 | -0.15 | -0.15 | -0.39 | -0.24 | -0.20 | -0.16 | -0.15 | -0.09 | 0.00 |
|---|
| Dividends Paid | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.15 | -0.15 |
|---|
| Other Financing Activities | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.02 | 0.02 |
|---|
| Cash from Financing | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.55 | -0.74 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | -0.10 | 0.89 | -0.22 | 0.42 | 0.09 | -0.82 | 0.61 | 0.31 | -0.53 | -0.38 | 0.51 | 0.63 | -0.43 | -0.19 | -0.15 | 0.12 | 0.28 |
|---|
| Closing Cash Balance | | 1.13 | 2.16 | 1.27 | 1.51 | 1.10 | 1.01 | 1.83 | 1.22 | 0.90 | 1.44 | 1.82 | 1.31 | 0.69 | 1.12 | 1.31 | 1.46 | 1.34 |
| 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 | | 0.33 | 0.27 | -0.27 | 0.56 | 0.02 | 0.12 | -0.05 | -0.33 | 0.30 | -0.01 |
|---|
| Closing Cash Balance | | 2.16 | 1.83 | 1.56 | 1.83 | 1.27 | 1.25 | 1.13 | 1.18 | 1.51 | 1.22 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | 1.41 | 1.16 | 0.70 | 1.86 | 0.45 | 1.19 | 1.83 | 1.67 | 1.06 | 1.21 | 0.92 | 1.36 | 0.94 | 1.28 | 1.38 | 1.05 | 1.00 |
|---|
| Real Free Cash Flow | | 1.37 | 1.16 | 0.66 | 1.80 | 0.41 | 1.13 | 1.78 | 1.63 | 1.02 | 1.17 | 0.88 | 1.31 | 0.87 | 1.20 | 1.38 | 1.05 | 1.00 |
| 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 | | 0.59 | 0.54 | 0.27 | -0.23 | 0.15 | 0.61 | 0.25 | -0.32 | 0.73 | 0.75 |
|---|
| Real Free Cash Flow | | 0.59 | 0.54 | 0.25 | -0.25 | 0.14 | 0.60 | 0.24 | -0.33 | 0.71 | 0.75 |