RSG
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 | | 16.59 | 16.59 | 16.03 | 14.96 | 13.51 | 11.30 | 10.15 | 10.30 | 10.04 | 10.04 | 9.39 | 9.12 | 8.79 | 8.42 | 8.12 | 8.19 | 8.11 |
|---|
| Cost of Revenues | | 11.56 | 11.56 | 11.13 | 8.94 | 8.20 | 6.74 | 6.10 | 6.30 | 6.15 | 6.21 | 5.76 | 5.52 | 5.63 | 5.23 | 5.01 | 4.87 | 4.76 |
|---|
| Gross Profit | | 5.03 | 5.03 | 4.90 | 6.02 | 5.31 | 4.56 | 4.05 | 4.00 | 3.89 | 3.83 | 3.62 | 3.60 | 3.16 | 3.18 | 3.11 | 3.33 | 3.34 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 4.14 | 4.21 | 4.24 | 4.01 | 4.05 | 4.08 | 4.05 | 3.86 | 3.83 | 3.83 |
|---|
| Cost of Revenues | | 2.89 | 2.95 | 2.94 | 2.78 | 2.79 | 2.82 | 2.82 | 2.71 | 2.69 | 2.28 |
|---|
| Gross Profit | | 1.25 | 1.26 | 1.30 | 1.23 | 1.26 | 1.26 | 1.23 | 1.15 | 1.14 | 1.54 |
| 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 | 1.52 | 1.34 | 1.18 | 1.03 | 1.04 | 1.06 | 1.03 | 0.95 | 0.96 | 0.90 | 0.84 | 0.79 | 0.90 | 0.94 |
|---|
| Depreciation & Amortization | | 1.93 | 1.93 | 1.78 | 1.60 | 1.37 | 1.10 | 1.18 | 1.04 | 1.11 | 1.12 | 1.07 | 1.05 | 0.98 | 0.95 | 0.93 | 0.84 | 0.83 |
|---|
| Total Operating Expenses | | 1.71 | 1.71 | 1.67 | 3.24 | 2.82 | 2.46 | 2.21 | 2.20 | 2.17 | 2.17 | 2.04 | 2.03 | 1.90 | 1.81 | 1.75 | 1.75 | 1.79 |
|---|
| Operating Income | | 3.32 | 3.32 | 3.22 | 2.78 | 2.39 | 2.08 | 1.71 | 1.79 | 1.74 | 1.67 | 1.54 | 1.56 | 1.23 | 1.21 | 1.32 | 1.55 | 1.54 |
| 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 | 0.42 | 0.38 |
|---|
| Depreciation & Amortization | | 0.49 | 0.49 | 0.49 | 0.46 | 0.47 | 0.45 | 0.44 | 0.43 | 0.43 | 0.41 |
|---|
| Total Operating Expenses | | 0.44 | 0.42 | 0.43 | 0.43 | 0.45 | 0.41 | 0.41 | 0.41 | 0.43 | 0.80 |
|---|
| Operating Income | | 0.81 | 0.84 | 0.87 | 0.81 | 0.81 | 0.85 | 0.82 | 0.74 | 0.71 | 0.73 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 0.01 | 0.01 | 0.01 | 0.01 | 0.00 | 0.00 | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Interest Expense | | 0.57 | 0.57 | 0.55 | 0.51 | 0.40 | 0.31 | 0.36 | 0.39 | 0.38 | 0.36 | 0.37 | 0.36 | 0.35 | 0.36 | 0.39 | 0.44 | 0.51 |
|---|
| Other Expense | | -0.73 | -0.73 | -0.79 | -0.59 | -0.56 | -0.50 | -0.57 | -0.49 | -0.01 | -0.01 | -0.25 | 0.00 | -0.02 | -0.16 | -0.15 | -0.23 | -0.17 |
|---|
| IBT | | 2.59 | 2.59 | 2.43 | 2.19 | 1.83 | 1.58 | 1.14 | 1.30 | 1.32 | 1.28 | 0.97 | 1.20 | 0.89 | 0.85 | 0.82 | 0.91 | 0.88 |
|---|
| Income Tax Expense | | 0.46 | 0.46 | 0.39 | 0.46 | 0.34 | 0.28 | 0.17 | 0.22 | 0.28 | 0.00 | 0.35 | 0.45 | 0.34 | 0.26 | 0.25 | 0.32 | 0.37 |
|---|
| Net Income | | 2.14 | 2.14 | 2.04 | 1.73 | 1.49 | 1.29 | 0.97 | 1.07 | 1.04 | 1.28 | 0.61 | 0.75 | 0.55 | 0.59 | 0.57 | 0.59 | 0.51 |
| 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 | | 0.15 | 0.14 | 0.15 | 0.14 | 0.13 | 0.14 | 0.13 | 0.14 | 0.14 | 0.13 |
|---|
| Other Expense | | -0.24 | -0.19 | -0.15 | -0.14 | -0.28 | -0.21 | -0.16 | -0.14 | -0.22 | -0.12 |
|---|
| IBT | | 0.56 | 0.65 | 0.72 | 0.67 | 0.53 | 0.65 | 0.65 | 0.60 | 0.48 | 0.61 |
|---|
| Income Tax Expense | | 0.02 | 0.10 | 0.17 | 0.17 | 0.02 | 0.08 | 0.14 | 0.15 | 0.04 | 0.13 |
|---|
| Net Income | | 0.55 | 0.55 | 0.55 | 0.50 | 0.51 | 0.57 | 0.51 | 0.45 | 0.44 | 0.48 |
| 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 | $5.47 | $4.70 | $4.05 | $3.03 | $3.34 | $3.17 | $3.79 | $1.79 | $2.14 | $1.54 | $1.63 | $1.56 | $1.57 | $1.32 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $5.47 | $4.69 | $4.04 | $3.02 | $3.33 | $3.16 | $3.77 | $1.78 | $2.13 | $1.53 | $1.62 | $1.55 | $1.56 | $1.32 |
|---|
| Shares Outstanding | | 0.31 | 0.31 | 0.31 | 0.32 | 0.32 | 0.32 | 0.32 | 0.32 | 0.33 | 0.34 | 0.34 | 0.35 | 0.36 | 0.36 | 0.37 | 0.38 | 0.38 |
|---|
| Diluted Shares Outstanding | | 0.31 | 0.31 | 0.31 | 0.32 | 0.32 | 0.32 | 0.32 | 0.32 | 0.33 | 0.34 | 0.34 | 0.35 | 0.36 | 0.36 | 0.37 | 0.38 | 0.39 |
| 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 | $1.40 | $1.52 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $1.39 | $1.52 |
|---|
| Shares Outstanding | | 0.31 | 0.31 | 0.31 | 0.31 | 0.31 | 0.31 | 0.31 | 0.32 | 0.32 | 0.32 |
|---|
| Diluted Shares Outstanding | | 0.31 | 0.31 | 0.31 | 0.31 | 0.31 | 0.31 | 0.32 | 0.32 | 0.32 | 0.32 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 0.49 | 0.07 | 0.14 | 0.14 | 0.03 | 0.04 | 0.05 | 0.07 | 0.08 | 0.07 | 0.03 | 0.08 | 0.21 | 0.07 | 0.07 | 0.09 |
|---|
| Short Term Investments | | 0.18 | 0.00 | 0.00 | 0.13 | 0.14 | 0.15 | 0.18 | 0.11 | 0.14 | 0.09 | 0.10 | 0.12 | 0.17 | 0.16 | 0.19 | 0.17 |
|---|
| Total Cash & ST Investments | | 0.49 | 0.07 | 0.14 | 0.14 | 0.03 | 0.04 | 0.05 | 0.07 | 0.08 | 0.07 | 0.03 | 0.08 | 0.21 | 0.07 | 0.07 | 0.09 |
|---|
| Accounts Receivable | | 1.94 | 2.07 | 1.99 | 1.68 | 1.27 | 1.09 | 1.13 | 1.10 | 1.11 | 0.99 | 0.96 | 0.93 | 0.89 | 0.84 | 0.83 | 0.83 |
|---|
| Inventory | | 0.10 | 0.10 | 0.10 | 0.10 | 0.07 | 0.06 | 0.06 | 0.05 | 0.05 | 0.04 | 0.04 | 0.04 | 0.04 | 0.03 | 0.04 | 0.03 |
|---|
| Other Current Assets | | 0.13 | 0.16 | 0.15 | 0.54 | 0.00 | 0.01 | 0.01 | 0.00 | 0.00 | 0.01 | 0.00 | 0.00 | 0.00 | 0.01 | 0.00 | 0.01 |
|---|
| Total Current Assets | | 2.66 | 2.41 | 2.38 | 2.36 | 1.71 | 1.52 | 1.61 | 1.56 | 1.44 | 1.28 | 1.23 | 1.39 | 1.42 | 1.23 | 1.27 | 1.25 |
| 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 | | 0.08 | 0.12 | 0.08 | 0.07 | 0.08 | 0.49 | 0.09 | 0.14 | 0.16 | 0.18 |
|---|
| Short Term Investments | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.16 | 0.15 | 0.15 |
|---|
| Total Cash & ST Investments | | 0.08 | 0.12 | 0.08 | 0.07 | 0.08 | 0.49 | 0.09 | 0.14 | 0.16 | 0.18 |
|---|
| Accounts Receivable | | 1.90 | 2.05 | 1.98 | 2.07 | 1.98 | 1.94 | 1.92 | 1.99 | 1.83 | 1.74 |
|---|
| Inventory | | 0.32 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 |
|---|
| Other Current Assets | | 0.18 | 0.14 | 0.16 | 0.16 | 0.19 | 0.13 | 0.16 | 0.15 | 0.26 | 0.24 |
|---|
| Total Current Assets | | 2.48 | 2.42 | 2.32 | 2.41 | 2.35 | 2.66 | 2.27 | 2.38 | 2.35 | 2.26 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 11.68 | 12.11 | 11.59 | 10.74 | 9.23 | 8.73 | 8.38 | 8.02 | 7.78 | 7.59 | 7.55 | 7.17 | 7.04 | 6.91 | 6.79 | 6.70 |
|---|
| Goodwill | | 15.86 | 15.98 | 15.83 | 14.45 | 12.83 | 12.05 | 11.63 | 11.40 | 11.32 | 11.16 | 11.15 | 10.83 | 10.72 | 10.69 | 10.65 | 10.66 |
|---|
| Intangible Assets | | 0.46 | 0.55 | 0.50 | 0.35 | 0.26 | 0.17 | 0.13 | 0.11 | 0.14 | 0.18 | 0.25 | 0.30 | 0.32 | 0.36 | 0.41 | 0.45 |
|---|
| Long-Term Investments | | 0.94 | 0.64 | 0.47 | 0.28 | 0.13 | 0.15 | 0.09 | 0.07 | 0.03 | 0.02 | -1.13 | -0.12 | -0.12 | -0.12 | -0.16 | 0.17 |
|---|
| Other Long-Term Assets | | -1.24 | 0.72 | 0.64 | -0.66 | 0.93 | 0.97 | 0.93 | -0.58 | -0.35 | -0.82 | 0.40 | 0.41 | 0.45 | 0.43 | 0.44 | 0.12 |
|---|
| Total Long-Term Assets | | 29.27 | 30.00 | 29.03 | 26.69 | 23.24 | 21.91 | 21.08 | 20.05 | 19.71 | 19.35 | 19.35 | 18.70 | 18.53 | 18.39 | 18.29 | 18.22 |
|---|
| Total Assets | | 31.93 | 32.40 | 31.41 | 29.05 | 24.96 | 23.43 | 22.68 | 21.62 | 21.15 | 20.63 | 20.58 | 20.09 | 19.95 | 19.62 | 19.55 | 19.46 |
| 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 | | 12.19 | 12.29 | 12.18 | 12.11 | 11.76 | 11.68 | 11.54 | 11.59 | 10.70 | 10.56 |
|---|
| Goodwill | | 16.70 | 16.63 | 16.59 | 15.98 | 15.88 | 15.86 | 15.85 | 15.83 | 15.29 | 15.35 |
|---|
| Intangible Assets | | 0.60 | 0.61 | 0.63 | 0.55 | 0.45 | 0.46 | 0.48 | 0.50 | 0.45 | 0.43 |
|---|
| Long-Term Investments | | 0.82 | 0.70 | 0.64 | 0.64 | 0.67 | 0.59 | 0.58 | 0.82 | 0.37 | -1.52 |
|---|
| Other Long-Term Assets | | 0.99 | 0.76 | 0.74 | 0.72 | 0.70 | 0.68 | 0.65 | -1.24 | -0.59 | 1.21 |
|---|
| Total Long-Term Assets | | 31.31 | 30.98 | 30.78 | 30.00 | 29.47 | 29.27 | 29.11 | 29.03 | 27.69 | 27.56 |
|---|
| Total Assets | | 33.79 | 33.40 | 33.10 | 32.40 | 31.81 | 31.93 | 31.38 | 31.41 | 30.04 | 29.82 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 1.29 | 1.35 | 1.41 | 1.22 | 0.91 | 0.78 | 0.78 | 0.76 | 0.60 | 0.55 | 0.58 | 0.53 | 0.51 | 0.47 | 0.56 | 0.61 |
|---|
| Short-Term Debt | | 1.49 | 0.92 | 0.99 | 0.46 | 0.01 | 0.17 | 0.93 | 0.69 | 0.71 | 0.01 | 0.01 | 0.01 | 0.02 | 0.02 | 0.03 | 0.88 |
|---|
| Other Current Liabilities | | 1.29 | 1.38 | 1.18 | 1.27 | 1.12 | 0.99 | 1.00 | 0.93 | 1.02 | 0.94 | 0.94 | 0.98 | 0.89 | 0.89 | 1.01 | 0.90 |
|---|
| Current Liabilities | | 4.53 | 4.13 | 4.23 | 3.39 | 2.42 | 2.28 | 3.04 | 2.72 | 2.63 | 1.81 | 1.83 | 1.83 | 1.72 | 1.70 | 1.90 | 2.68 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 1.25 | 1.20 | 1.15 | 1.35 | 1.23 | 1.29 | 1.18 | 1.41 | 1.20 | 1.10 |
|---|
| Short-Term Debt | | 0.98 | 0.48 | 0.48 | 0.92 | 0.57 | 1.49 | 1.48 | 0.99 | 0.98 | 0.20 |
|---|
| Other Current Liabilities | | 1.54 | 1.48 | 1.36 | 1.38 | 1.34 | 1.10 | 1.02 | 1.18 | 1.12 | 1.06 |
|---|
| Current Liabilities | | 4.26 | 3.65 | 3.49 | 4.13 | 3.64 | 4.53 | 4.33 | 4.23 | 4.07 | 2.99 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 11.53 | 12.04 | 12.08 | 11.33 | 9.55 | 8.77 | 7.76 | 7.65 | 7.48 | 7.65 | 7.57 | 7.05 | 7.00 | 7.05 | 6.89 | 5.87 |
|---|
| Capital Leases | | 0.19 | 0.24 | 0.25 | 0.30 | 0.28 | 0.24 | 0.26 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Def. Tax Liability | | 1.57 | 1.59 | 1.53 | 1.53 | 1.23 | 1.24 | 1.18 | 1.03 | 0.80 | 1.21 | 1.13 | 1.15 | 1.19 | 1.23 | 1.16 | 1.04 |
|---|
| Total Liabilities | | 20.93 | 21.00 | 20.87 | 19.36 | 15.98 | 14.95 | 14.56 | 13.69 | 13.19 | 12.94 | 12.80 | 12.35 | 12.04 | 11.91 | 11.87 | 11.61 |
| 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 | | 12.53 | 12.74 | 13.05 | 12.04 | 12.24 | 11.72 | 11.59 | 11.84 | 11.19 | 12.16 |
|---|
| Capital Leases | | 0.00 | 0.61 | 0.25 | 0.24 | 0.24 | 0.19 | 0.24 | 0.43 | 0.25 | 0.25 |
|---|
| Def. Tax Liability | | 1.74 | 1.60 | 1.61 | 1.59 | 1.59 | 1.57 | 1.58 | 1.53 | 1.47 | 1.52 |
|---|
| Total Liabilities | | 21.92 | 21.35 | 21.44 | 21.00 | 20.58 | 20.93 | 20.56 | 20.87 | 19.71 | 19.62 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 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 |
|---|
| Retained Earnings | | 9.06 | 9.77 | 8.43 | 7.36 | 6.48 | 5.75 | 5.32 | 4.75 | 4.15 | 3.32 | 3.14 | 2.80 | 2.63 | 2.40 | 2.16 | 1.89 |
|---|
| Comprehensive Income | | -0.01 | -0.03 | -0.01 | -0.01 | -0.01 | -0.01 | 0.00 | 0.03 | 0.02 | 0.01 | -0.03 | -0.03 | 0.00 | -0.01 | -0.02 | 0.02 |
|---|
| Total Common Equity | | 11.01 | 11.41 | 10.54 | 9.69 | 8.98 | 8.48 | 8.12 | 7.93 | 7.96 | 7.69 | 7.77 | 7.75 | 7.90 | 7.70 | 7.68 | 7.85 |
| 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 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Retained Earnings | | 10.81 | 10.46 | 10.09 | 9.77 | 9.44 | 9.06 | 8.72 | 8.43 | 8.16 | 7.85 |
|---|
| Comprehensive Income | | -0.03 | -0.03 | -0.03 | -0.03 | -0.02 | -0.01 | -0.01 | -0.01 | 0.00 | -0.01 |
|---|
| Total Common Equity | | 11.87 | 12.05 | 11.66 | 11.41 | 11.23 | 11.01 | 10.82 | 10.54 | 10.33 | 10.20 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 13.20 | 12.96 | 13.07 | 11.78 | 9.55 | 8.93 | 8.69 | 8.34 | 8.19 | 7.66 | 7.57 | 7.06 | 7.02 | 7.07 | 6.92 | 6.74 |
|---|
| Book Value | | 11.01 | 11.41 | 10.54 | 9.69 | 8.98 | 8.49 | 8.12 | 7.93 | 7.96 | 7.69 | 7.78 | 7.75 | 7.91 | 7.71 | 7.68 | 7.85 |
| 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 | | 11.87 | 12.05 | 11.66 | 11.41 | 11.23 | 11.01 | 10.82 | 10.54 | 10.33 | 10.20 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | 1.89 | 2.14 | 2.04 | 1.73 | 1.49 | 1.29 | 0.97 | 1.07 | 1.04 | 1.28 | 0.61 | 0.75 | 0.55 | 0.59 | 0.57 | 0.59 | 0.51 |
|---|
| Depreciation & Amortization | | 1.72 | 1.93 | 1.78 | 1.60 | 1.44 | 1.27 | 1.16 | 1.12 | 1.11 | 1.12 | 1.07 | 1.05 | 0.98 | 0.95 | 0.93 | 0.84 | 0.83 |
|---|
| Stock-Based Compensation | | 0.04 | 0.00 | 0.04 | 0.04 | 0.04 | 0.06 | 0.04 | 0.04 | 0.04 | 0.03 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 |
|---|
| Change Working Capital | | -0.20 | -0.36 | -0.26 | 0.03 | -0.11 | 0.02 | -0.01 | -0.09 | -0.07 | -0.09 | -0.03 | 0.01 | -0.14 | -0.03 | -0.16 | -0.40 | -0.36 |
|---|
| Change In Accounts Receivable | | -0.09 | -0.09 | -0.08 | -0.07 | -0.20 | -0.14 | 0.01 | -0.04 | -0.03 | -0.12 | -0.05 | -0.02 | -0.05 | -0.06 | -0.04 | -0.02 | 0.01 |
|---|
| Change In Accounts Payable | | 0.07 | -0.01 | -0.03 | 0.08 | 0.11 | 0.11 | -0.05 | 0.01 | 0.09 | 0.02 | -0.01 | 0.04 | 0.00 | 0.04 | -0.05 | 0.01 | -0.03 |
|---|
| Change In Inventories | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | -0.11 | -0.15 | -0.04 | 0.00 | -0.01 | -0.04 | -0.03 | -0.01 | -0.01 | -0.08 |
|---|
| Other Non-cash Items | | 1.13 | 0.32 | 0.24 | 0.12 | 0.15 | 0.16 | 0.25 | 0.04 | -0.03 | -0.05 | 0.12 | -0.26 | 0.13 | 0.06 | 0.07 | 0.38 | 0.37 |
|---|
| Cash from Operations | | 3.76 | 0.00 | 0.00 | 3.62 | 3.19 | 2.79 | 2.47 | 2.35 | 2.24 | 1.91 | 1.85 | 1.68 | 1.53 | 1.55 | 1.51 | 1.77 | 1.43 |
| 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 | | 0.55 | 0.55 | 0.55 | 0.50 | 0.51 | 0.57 | 0.51 | 0.45 | 0.44 | 0.48 |
|---|
| Depreciation & Amortization | | 0.49 | 0.49 | 0.49 | 0.46 | 0.47 | 0.45 | 0.44 | 0.43 | 0.43 | 0.42 |
|---|
| Stock-Based Compensation | | 0.00 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
|---|
| Change Working Capital | | -0.32 | -0.09 | 0.04 | 0.04 | -0.10 | -0.10 | 0.08 | -0.16 | -0.16 | 0.02 |
|---|
| Change In Accounts Receivable | | -0.01 | -0.03 | -0.03 | -0.02 | 0.02 | -0.03 | -0.07 | 0.00 | 0.09 | -0.11 |
|---|
| Change In Accounts Payable | | -0.04 | 0.04 | 0.03 | -0.04 | 0.00 | -0.05 | 0.02 | 0.00 | -0.01 | 0.06 |
|---|
| Change In Inventories | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Other Non-cash Items | | 0.13 | 0.08 | 0.03 | 0.02 | 0.11 | 0.06 | 0.06 | 0.04 | 0.13 | 0.00 |
|---|
| Cash from Operations | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.90 | 0.95 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -1.83 | -1.89 | -1.86 | -1.63 | -1.45 | -1.32 | -1.19 | -1.21 | -1.07 | -0.99 | -0.93 | -0.95 | -0.86 | -0.88 | -0.90 | -0.94 | -0.79 |
|---|
| Acquisitions | | -1.26 | -1.43 | -0.75 | -2.03 | -2.99 | -1.18 | -0.74 | -0.53 | -0.19 | -0.35 | -0.05 | -0.57 | -0.20 | -0.07 | -0.09 | -0.03 | 0.00 |
|---|
| Investments | | -0.04 | 0.00 | -0.03 | -0.03 | -0.02 | -0.03 | -0.03 | -0.01 | -0.04 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.04 |
|---|
| Sales of Investment | | 0.04 | 0.00 | 0.02 | 0.01 | 0.02 | 0.04 | 0.01 | 0.01 | 0.04 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.07 |
|---|
| Other Investing Activities | | -0.01 | 0.00 | 0.00 | 0.01 | 0.02 | 0.02 | 0.03 | 0.02 | 0.03 | -0.04 | 0.01 | 0.04 | 0.10 | 0.01 | 0.05 | 0.01 | 0.00 |
|---|
| Cash from Investing | | -3.11 | 0.00 | 0.00 | -3.67 | -4.42 | -2.47 | -1.92 | -1.72 | -1.23 | -1.38 | -0.96 | -1.48 | -0.96 | -0.93 | -0.94 | -0.95 | -0.69 |
| 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 | | -0.58 | -0.44 | -0.41 | -0.46 | -0.50 | -0.44 | -0.40 | -0.51 | -0.55 | -0.37 |
|---|
| Acquisitions | | -0.16 | -0.30 | -0.13 | -0.83 | -0.35 | -0.20 | -0.03 | -0.17 | -1.01 | -0.06 |
|---|
| Investments | | 0.02 | -0.01 | -0.01 | 0.00 | 0.00 | 0.00 | -0.01 | -0.01 | -0.02 | 0.00 |
|---|
| Sales of Investment | | -0.01 | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.02 | 0.00 |
|---|
| Other Investing Activities | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.01 | 0.00 |
|---|
| Cash from Investing | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -1.57 | -0.43 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -1.19 | 0.00 | 0.00 | 0.98 | -14.28 | -5.30 | -5.22 | -5.33 | -5.00 | -4.92 | -4.31 | -0.92 | -1.40 | -1.28 | -3.57 | -3.37 | -3.12 |
|---|
| Debt Issued | | 2.28 | 12.96 | -0.11 | 2.27 | 16.51 | 5.92 | 5.47 | 5.68 | 5.15 | 5.45 | 4.39 | 1.43 | 1.44 | 1.23 | 3.72 | 3.55 | 9.86 |
|---|
| Issuance of Common Stock | | -0.02 | 0.00 | 0.00 | 0.00 | -0.01 | 5.85 | 0.00 | 0.01 | 0.02 | 0.04 | 0.05 | 0.07 | 0.08 | 0.15 | 0.07 | 0.04 | 0.09 |
|---|
| Repurchase of Common Stock | | -0.45 | -0.87 | -0.48 | -0.26 | -0.22 | -0.26 | -0.10 | -0.40 | -0.74 | -0.61 | -0.40 | -0.40 | -0.40 | -0.21 | -0.33 | -0.46 | -0.04 |
|---|
| Dividends Paid | | -0.66 | 0.00 | 0.00 | -0.64 | -0.59 | -0.55 | -0.52 | -0.49 | -0.46 | -0.44 | -0.42 | -0.40 | -0.38 | -0.35 | -0.33 | -0.31 | -0.29 |
|---|
| Other Financing Activities | | -0.01 | 0.00 | 0.00 | -0.02 | 16.45 | -0.05 | 5.23 | 5.62 | 5.12 | 5.43 | 4.23 | 1.41 | 1.38 | 1.22 | 3.58 | 3.26 | 2.66 |
|---|
| Cash from Financing | | -0.34 | 0.00 | 0.00 | 0.06 | 1.34 | -0.33 | -0.61 | -0.59 | -1.06 | -0.51 | -0.85 | -0.24 | -0.71 | -0.47 | -0.57 | -0.84 | -0.70 |
| 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 | 0.88 | -0.20 |
|---|
| Debt Issued | | 13.51 | 0.29 | -0.31 | 0.57 | 0.15 | -0.40 | 0.13 | 0.00 | 2.03 | 0.01 |
|---|
| 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 | | -0.27 | -0.54 | 0.00 | -0.06 | -0.16 | -0.15 | -0.17 | 0.00 | -0.07 | -0.19 |
|---|
| Dividends Paid | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.17 | -0.16 |
|---|
| 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 | 0.64 | -0.55 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | 0.29 | 0.05 | -0.03 | 0.01 | 0.11 | -0.01 | -0.06 | 0.04 | -0.05 | 0.02 | 0.04 | -0.04 | -0.14 | 0.15 | 0.00 | -0.02 | 0.04 |
|---|
| Closing Cash Balance | | 0.49 | 0.25 | 0.20 | 0.23 | 0.21 | 0.11 | 0.11 | 0.18 | 0.13 | 0.08 | 0.07 | 0.03 | 0.08 | 0.21 | 0.07 | 0.07 | 0.09 |
| 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 | | -0.01 | -0.04 | 0.04 | 0.02 | -0.01 | -0.39 | 0.43 | -0.07 | -0.02 | -0.02 |
|---|
| Closing Cash Balance | | 0.08 | 0.23 | 0.26 | 0.22 | 0.07 | 0.21 | 0.59 | 0.16 | 0.14 | 0.25 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | 1.93 | 2.41 | 2.08 | 1.99 | 1.74 | 1.47 | 1.28 | 1.15 | 1.17 | 0.92 | 0.92 | 0.73 | 0.67 | 0.67 | 0.61 | 0.83 | 0.64 |
|---|
| Real Free Cash Flow | | 1.89 | 2.41 | 2.04 | 1.95 | 1.70 | 1.41 | 1.24 | 1.11 | 1.13 | 0.89 | 0.90 | 0.72 | 0.65 | 0.65 | 0.59 | 0.81 | 0.61 |
| 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 | | 0.40 | 0.74 | 0.70 | 0.57 | 0.52 | 0.56 | 0.70 | 0.30 | 0.35 | 0.58 |
|---|
| Real Free Cash Flow | | 0.40 | 0.73 | 0.69 | 0.55 | 0.51 | 0.55 | 0.69 | 0.29 | 0.34 | 0.57 |