SLB
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 | | 35.71 | 35.71 | 36.29 | 33.14 | 28.09 | 22.93 | 23.60 | 32.92 | 32.82 | 30.44 | 27.81 | 35.48 | 48.58 | 45.27 | 42.15 | 39.54 | 27.45 |
|---|
| Cost of Revenues | | 29.21 | 29.21 | 28.83 | 26.57 | 22.93 | 19.27 | 21.00 | 28.72 | 28.48 | 26.54 | 24.11 | 28.32 | 37.40 | 35.33 | 33.06 | 31.42 | 21.50 |
|---|
| Gross Profit | | 6.50 | 6.50 | 7.46 | 6.56 | 5.16 | 3.66 | 2.60 | 4.20 | 4.34 | 3.90 | 3.70 | 7.15 | 11.18 | 9.94 | 9.09 | 8.12 | 5.95 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 9.75 | 8.93 | 8.55 | 8.49 | 9.28 | 9.16 | 9.14 | 8.71 | 8.99 | 8.31 |
|---|
| Cost of Revenues | | 8.02 | 7.37 | 6.93 | 6.88 | 7.32 | 7.24 | 7.23 | 7.01 | 7.19 | 6.59 |
|---|
| Gross Profit | | 1.73 | 1.56 | 1.61 | 1.61 | 1.96 | 1.92 | 1.88 | 1.70 | 1.80 | 1.72 |
| 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 | 0.71 | 0.63 | 0.55 | 0.58 | 0.72 | 0.70 | 0.79 | 1.01 | 1.09 | 1.22 | 1.17 | 1.17 | 1.07 | 0.92 |
|---|
| Selling General & Admin Expenses | | 0.00 | 0.00 | 0.00 | 0.36 | 0.38 | 0.34 | 0.37 | 0.47 | 0.44 | 0.43 | 0.40 | 0.49 | 0.48 | 0.42 | 0.41 | 0.43 | 0.65 |
|---|
| Depreciation & Amortization | | 1.91 | 1.91 | 1.89 | 1.76 | 2.15 | 2.12 | 2.57 | 3.59 | 3.56 | 3.84 | 4.09 | 4.08 | 4.09 | 3.67 | 3.50 | 3.28 | 2.76 |
|---|
| Total Operating Expenses | | 1.05 | 1.05 | 1.13 | 1.08 | 1.01 | 0.89 | 0.95 | 1.19 | 1.15 | 1.22 | 1.42 | 1.59 | 1.69 | 1.59 | 1.57 | 1.46 | 1.57 |
|---|
| Operating Income | | 5.46 | 5.46 | 6.33 | 5.50 | 4.76 | 0.79 | -0.75 | -0.50 | 3.19 | 2.68 | 2.29 | 5.57 | 9.49 | 7.99 | 7.52 | 6.62 | 4.38 |
| 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 | 0.19 | 0.19 |
|---|
| Selling General & Admin Expenses | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.10 | 0.08 |
|---|
| Depreciation & Amortization | | 0.00 | 0.64 | 0.63 | 0.64 | 0.01 | 0.64 | 0.63 | 0.60 | 0.46 | 0.58 |
|---|
| Total Operating Expenses | | 0.27 | 0.24 | 0.27 | 0.27 | 0.27 | 0.28 | 0.28 | 0.30 | 0.28 | 0.27 |
|---|
| Operating Income | | 1.46 | 1.32 | 1.35 | 1.34 | 1.69 | 1.65 | 1.60 | 1.40 | 1.61 | 1.45 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 0.22 | 0.22 | 0.17 | 0.10 | 0.61 | 0.15 | 0.16 | 0.09 | 0.15 | 0.22 | 0.20 | 0.24 | 0.29 | 0.03 | 0.03 | 0.09 | 0.05 |
|---|
| Interest Expense | | 0.56 | 0.56 | 0.51 | 0.50 | 0.49 | 0.54 | 0.56 | 0.61 | 0.58 | 0.57 | 0.57 | 0.35 | 0.37 | 0.39 | 0.34 | 0.30 | 0.21 |
|---|
| Other Expense | | -1.17 | -1.17 | -0.65 | -0.22 | -0.49 | 1.58 | -10.55 | -9.92 | -0.14 | -3.52 | -3.82 | -2.58 | -1.77 | 0.71 | -0.02 | -0.12 | 0.93 |
|---|
| IBT | | 4.29 | 4.29 | 5.67 | 5.28 | 4.27 | 2.37 | -11.30 | -10.42 | 2.62 | -1.18 | -1.91 | 2.88 | 7.64 | 8.69 | 7.19 | 6.34 | 5.16 |
|---|
| Income Tax Expense | | 0.82 | 0.82 | 1.09 | 1.01 | 0.78 | 0.45 | -0.81 | -0.31 | 0.45 | 0.33 | -0.28 | 0.75 | 1.93 | 1.85 | 1.72 | 1.55 | 0.89 |
|---|
| Net Income | | 3.35 | 3.35 | 4.46 | 4.20 | 3.44 | 1.88 | -10.49 | -10.11 | 2.14 | -1.51 | -1.69 | 2.07 | 5.44 | 6.73 | 5.49 | 5.00 | 4.27 |
| 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 | | 0.07 | 0.08 | 0.03 | 0.04 | 0.05 | 0.05 | 0.04 | 0.04 | 0.04 | 0.02 |
|---|
| Interest Expense | | 0.13 | 0.14 | 0.14 | 0.15 | 0.13 | 0.14 | 0.13 | 0.11 | 0.13 | 0.13 |
|---|
| Other Expense | | -0.51 | -0.32 | -0.06 | -0.28 | -0.30 | -0.14 | -0.17 | -0.04 | -0.08 | -0.06 |
|---|
| IBT | | 0.94 | 1.00 | 1.29 | 1.06 | 1.39 | 1.51 | 1.42 | 1.36 | 1.43 | 1.40 |
|---|
| Income Tax Expense | | 0.12 | 0.23 | 0.24 | 0.23 | 0.27 | 0.29 | 0.28 | 0.26 | 0.29 | 0.26 |
|---|
| Net Income | | 0.80 | 0.74 | 1.01 | 0.80 | 1.10 | 1.19 | 1.11 | 1.07 | 1.11 | 1.12 |
| 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 | $2.95 | $2.43 | $1.34 | $-7.54 | $-7.30 | $1.54 | $-1.08 | $-1.24 | $1.65 | $4.20 | $5.09 | $4.13 | $3.71 | $3.41 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $2.91 | $2.39 | $1.32 | $-7.54 | $-7.30 | $1.53 | $-1.08 | $-1.24 | $1.63 | $4.16 | $5.05 | $4.10 | $3.67 | $3.38 |
|---|
| Shares Outstanding | | 1.47 | 1.47 | 1.42 | 1.43 | 1.42 | 1.40 | 1.39 | 1.39 | 1.39 | 1.39 | 1.36 | 1.26 | 1.30 | 1.32 | 1.33 | 1.35 | 1.25 |
|---|
| Diluted Shares Outstanding | | 1.49 | 1.49 | 1.44 | 1.44 | 1.44 | 1.43 | 1.39 | 1.39 | 1.39 | 1.39 | 1.36 | 1.27 | 1.31 | 1.33 | 1.34 | 1.36 | 1.26 |
| 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 | $0.78 | $0.79 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.77 | $0.78 |
|---|
| Shares Outstanding | | 1.47 | 1.47 | 1.35 | 1.37 | 1.42 | 1.42 | 1.43 | 1.43 | 1.43 | 1.42 |
|---|
| Diluted Shares Outstanding | | 1.49 | 1.49 | 1.37 | 1.38 | 1.44 | 1.43 | 1.44 | 1.45 | 1.45 | 1.44 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 2.95 | 3.54 | 2.90 | 1.66 | 1.76 | 0.84 | 1.14 | 1.43 | 1.80 | 2.93 | 2.79 | 3.13 | 3.47 | 1.91 | 4.83 | 4.99 |
|---|
| Short Term Investments | | 1.05 | 1.13 | 1.09 | 1.24 | 1.38 | 2.16 | 1.03 | 1.34 | 3.29 | 6.33 | 10.24 | 4.37 | 4.90 | 4.37 | 3.12 | 3.23 |
|---|
| Total Cash & ST Investments | | 4.00 | 4.67 | 3.99 | 2.89 | 3.14 | 3.01 | 2.17 | 2.78 | 5.09 | 9.26 | 13.03 | 7.50 | 8.37 | 6.27 | 4.83 | 4.99 |
|---|
| Accounts Receivable | | 8.61 | 8.01 | 7.81 | 7.03 | 5.32 | 5.25 | 7.75 | 7.88 | 8.08 | 9.39 | 8.78 | 11.17 | 11.50 | 11.35 | 9.50 | 8.28 |
|---|
| Inventory | | 4.50 | 4.38 | 4.39 | 4.00 | 3.27 | 3.35 | 4.13 | 4.01 | 4.05 | 4.23 | 3.76 | 4.63 | 4.60 | 4.79 | 4.70 | 3.80 |
|---|
| Other Current Assets | | 1.41 | 1.52 | 1.53 | 1.08 | 0.93 | 4.67 | 5.62 | 5.07 | 5.32 | 5.28 | 5.10 | 6.02 | 6.36 | 6.53 | 6.21 | 4.83 |
|---|
| Total Current Assets | | 18.52 | 18.57 | 17.72 | 15.00 | 12.65 | 12.92 | 15.53 | 15.73 | 18.50 | 23.93 | 26.91 | 24.69 | 26.23 | 24.16 | 20.54 | 18.10 |
| 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 | | 3.01 | 3.24 | 2.94 | 3.54 | 3.09 | 2.95 | 2.79 | 2.90 | 2.49 | 1.93 |
|---|
| Short Term Investments | | 0.57 | 0.51 | 0.96 | 1.13 | 1.38 | 1.05 | 0.70 | 1.09 | 1.25 | 1.26 |
|---|
| Total Cash & ST Investments | | 3.59 | 3.75 | 3.90 | 4.67 | 4.46 | 4.00 | 3.49 | 3.99 | 3.74 | 3.19 |
|---|
| Accounts Receivable | | 9.10 | 8.59 | 8.60 | 8.01 | 8.26 | 8.61 | 8.22 | 7.81 | 8.05 | 7.68 |
|---|
| Inventory | | 5.32 | 4.74 | 4.65 | 4.38 | 4.57 | 4.50 | 4.55 | 4.39 | 4.31 | 4.36 |
|---|
| Other Current Assets | | 1.46 | 1.38 | 1.44 | 1.52 | 1.51 | 1.41 | 1.44 | 1.53 | 0.95 | 0.93 |
|---|
| Total Current Assets | | 19.47 | 18.45 | 18.60 | 18.57 | 18.80 | 18.52 | 17.70 | 17.72 | 17.04 | 16.15 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 7.34 | 8.26 | 8.11 | 6.61 | 6.43 | 6.83 | 9.27 | 11.68 | 11.58 | 12.82 | 13.42 | 15.40 | 15.10 | 14.78 | 12.99 | 12.07 |
|---|
| Goodwill | | 14.53 | 14.59 | 14.08 | 12.98 | 12.99 | 12.98 | 16.04 | 24.93 | 25.12 | 24.99 | 15.61 | 15.49 | 14.71 | 14.59 | 14.15 | 13.95 |
|---|
| Intangible Assets | | 3.20 | 3.01 | 3.39 | 2.99 | 3.21 | 3.46 | 7.09 | 8.73 | 9.35 | 9.86 | 4.57 | 4.65 | 4.71 | 4.80 | 4.88 | 5.16 |
|---|
| Long-Term Investments | | 1.69 | 3.72 | 3.74 | 1.58 | 2.04 | 2.06 | 1.57 | 1.54 | 1.52 | 0.24 | 0.42 | 0.44 | 0.36 | 0.25 | 0.26 | 0.48 |
|---|
| Other Long-Term Assets | | 0.91 | 0.79 | 0.92 | 3.97 | 4.18 | 6.39 | 8.38 | 9.44 | 7.44 | 6.13 | 7.09 | 6.23 | 6.00 | 2.98 | 2.38 | 2.00 |
|---|
| Total Long-Term Assets | | 30.86 | 30.37 | 30.24 | 28.13 | 28.86 | 29.65 | 40.78 | 54.78 | 53.49 | 54.03 | 41.09 | 42.21 | 40.88 | 37.39 | 34.66 | 33.62 |
|---|
| Total Assets | | 49.37 | 48.94 | 47.96 | 43.14 | 41.51 | 42.57 | 56.31 | 70.51 | 71.99 | 77.96 | 68.01 | 66.90 | 67.10 | 61.55 | 55.20 | 51.72 |
| 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 | | 8.00 | 7.40 | 7.40 | 8.26 | 7.36 | 7.34 | 7.25 | 8.11 | 6.88 | 6.80 |
|---|
| Goodwill | | 17.01 | 14.66 | 14.64 | 14.59 | 14.56 | 14.53 | 14.09 | 14.08 | 13.11 | 13.12 |
|---|
| Intangible Assets | | 5.09 | 2.89 | 2.96 | 3.01 | 3.12 | 3.20 | 3.17 | 3.24 | 2.91 | 2.97 |
|---|
| Long-Term Investments | | 1.84 | 1.68 | 1.64 | 3.72 | 1.74 | 1.68 | 1.61 | 3.74 | 1.62 | 1.60 |
|---|
| Other Long-Term Assets | | 3.69 | 3.69 | 3.77 | 0.79 | 4.19 | 4.12 | 4.04 | 0.38 | 4.26 | 4.18 |
|---|
| Total Long-Term Assets | | 35.63 | 30.32 | 30.41 | 30.37 | 30.97 | 30.86 | 30.16 | 30.24 | 28.78 | 28.67 |
|---|
| Total Assets | | 55.09 | 48.77 | 49.00 | 48.94 | 49.78 | 49.37 | 47.86 | 47.96 | 45.81 | 44.83 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 10.08 | 4.23 | 4.61 | 9.12 | 8.38 | 8.44 | 10.66 | 10.22 | 10.04 | 10.02 | 7.73 | 9.25 | 8.84 | 8.45 | 7.58 | 6.44 |
|---|
| Short-Term Debt | | 1.03 | 1.05 | 1.12 | 1.63 | 0.91 | 0.85 | 0.52 | 1.41 | 3.32 | 3.15 | 4.56 | 2.77 | 2.78 | 2.12 | 1.38 | 2.60 |
|---|
| Other Current Liabilities | | 0.02 | 4.54 | 4.67 | 0.11 | -0.02 | 0.26 | 1.00 | 0.98 | 1.17 | 0.80 | 6.32 | 7.07 | 6.59 | 6.70 | 5.77 | 5.62 |
|---|
| Current Liabilities | | 12.41 | 12.81 | 13.40 | 12.02 | 10.36 | 10.49 | 13.10 | 13.49 | 15.28 | 15.06 | 14.12 | 14.18 | 13.53 | 12.37 | 10.54 | 10.82 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 10.86 | 9.99 | 10.22 | 4.23 | 10.35 | 10.10 | 10.05 | 4.61 | 6.99 | 6.78 |
|---|
| Short-Term Debt | | 1.92 | 2.81 | 3.48 | 1.05 | 1.06 | 1.03 | 1.43 | 1.33 | 2.00 | 1.99 |
|---|
| Other Current Liabilities | | 1.26 | 0.40 | 0.40 | 4.54 | 0.41 | 0.41 | 0.41 | 8.29 | 2.61 | 2.53 |
|---|
| Current Liabilities | | 14.04 | 14.04 | 15.04 | 12.81 | 12.70 | 12.41 | 12.88 | 13.40 | 12.53 | 12.16 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 12.16 | 11.02 | 10.84 | 10.59 | 13.29 | 16.04 | 14.77 | 14.64 | 14.88 | 16.46 | 14.44 | 10.57 | 10.39 | 9.51 | 8.56 | 5.52 |
|---|
| Capital Leases | | 0.00 | 0.74 | 0.61 | 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 |
|---|
| Def. Tax Liability | | 0.14 | 0.07 | 0.14 | 0.06 | 0.09 | 0.02 | 0.49 | 1.44 | 1.65 | 1.88 | 1.08 | 1.30 | 1.71 | 1.49 | 1.73 | 1.64 |
|---|
| Total Liabilities | | 27.09 | 26.59 | 26.60 | 25.15 | 26.23 | 30.08 | 32.14 | 33.92 | 34.73 | 36.43 | 32.10 | 28.86 | 27.47 | 26.69 | 23.81 | 20.28 |
| 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 | | 10.84 | 10.89 | 10.53 | 11.02 | 11.86 | 12.16 | 10.74 | 11.45 | 11.15 | 11.34 |
|---|
| Capital Leases | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.61 | 0.00 | 0.00 |
|---|
| Def. Tax Liability | | 0.83 | 0.01 | 0.04 | 0.07 | 0.17 | 0.14 | 0.12 | 0.14 | 0.16 | 0.18 |
|---|
| Total Liabilities | | 28.17 | 27.22 | 28.25 | 26.59 | 27.05 | 27.09 | 25.93 | 26.60 | 26.11 | 25.89 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 11.40 | 11.46 | 11.62 | 11.84 | 12.61 | 12.97 | 13.08 | 13.13 | 12.98 | 12.80 | 12.69 | 12.50 | 12.19 | 11.91 | 11.64 | 11.92 |
|---|
| Retained Earnings | | 14.89 | 16.40 | 13.50 | 10.72 | 8.20 | 7.02 | 18.75 | 31.66 | 32.19 | 36.47 | 40.87 | 41.33 | 37.97 | 32.89 | 28.86 | 25.21 |
|---|
| Comprehensive Income | | -4.25 | -4.95 | -4.25 | -3.86 | -3.57 | -4.88 | -4.44 | -4.62 | -4.27 | -4.64 | -4.56 | -4.21 | -2.55 | -3.89 | -3.56 | -2.77 |
|---|
| Total Common Equity | | 21.07 | 21.13 | 20.19 | 17.99 | 15.29 | 12.49 | 24.18 | 36.59 | 37.26 | 41.53 | 35.91 | 38.05 | 39.64 | 34.86 | 31.39 | 31.44 |
| 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 | | 16.34 | 11.35 | 10.83 | 11.46 | 11.41 | 11.40 | 11.34 | 11.62 | 11.18 | 11.27 |
|---|
| Retained Earnings | | 17.75 | 17.43 | 16.80 | 16.40 | 15.69 | 14.89 | 14.17 | 13.50 | 12.74 | 11.97 |
|---|
| Comprehensive Income | | -4.81 | -4.74 | -4.82 | -4.95 | -4.29 | -4.25 | -4.25 | -4.25 | -3.92 | -3.89 |
|---|
| Total Common Equity | | 25.64 | 20.30 | 19.52 | 21.13 | 21.51 | 21.07 | 20.74 | 20.19 | 19.39 | 18.93 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 13.19 | 12.07 | 11.97 | 12.23 | 14.20 | 16.89 | 15.29 | 16.05 | 18.20 | 19.62 | 19.00 | 13.33 | 13.18 | 11.63 | 9.93 | 8.11 |
|---|
| Book Value | | 22.28 | 22.35 | 21.36 | 17.99 | 15.29 | 12.49 | 24.18 | 36.59 | 37.26 | 41.53 | 35.91 | 38.05 | 39.64 | 34.86 | 31.39 | 31.44 |
| Other |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Total Debt | | 1.29 | 1.25 | 1.23 | 1.22 | 1.22 | 1.21 | 1.19 | 1.17 | 0.32 | 0.33 |
|---|
| Book Value | | 25.64 | 20.30 | 19.52 | 21.13 | 21.51 | 21.07 | 20.74 | 20.19 | 19.39 | 18.93 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | 4.47 | 3.37 | 4.58 | 4.28 | 3.49 | 1.93 | -10.49 | -10.11 | 2.18 | -1.51 | -1.63 | 2.14 | 5.71 | 6.84 | 5.47 | 5.01 | 4.27 |
|---|
| Depreciation & Amortization | | 1.56 | 2.64 | 1.89 | 1.76 | 2.15 | 2.12 | 2.57 | 3.59 | 3.56 | 3.84 | 4.09 | 4.08 | 4.09 | 3.67 | 3.50 | 3.28 | 2.76 |
|---|
| Stock-Based Compensation | | 0.31 | 0.33 | 0.32 | 0.29 | 0.31 | 0.32 | 0.40 | 0.41 | 0.35 | 0.34 | 0.27 | 0.33 | 0.33 | 0.32 | 0.34 | 0.27 | 0.20 |
|---|
| Change Working Capital | | -0.88 | 0.05 | -1.29 | -0.22 | -1.71 | 0.40 | -0.84 | -0.33 | -0.41 | -0.68 | -0.25 | -0.28 | -0.56 | -0.55 | -2.18 | -2.05 | -0.02 |
|---|
| Change In Accounts Receivable | | -0.80 | -0.08 | -0.24 | -0.66 | 0.00 | 0.00 | 2.41 | 0.05 | 0.40 | 0.18 | 0.89 | 1.59 | -0.18 | -1.51 | -2.30 | 0.00 | 0.00 |
|---|
| Change In Accounts Payable | | -0.09 | 0.22 | -0.99 | 0.72 | 0.70 | 0.16 | -3.33 | -0.16 | -0.82 | -0.74 | -1.68 | -2.66 | -0.04 | 0.65 | 0.93 | 0.00 | 0.00 |
|---|
| Change In Inventories | | -0.04 | -0.07 | -0.10 | -0.25 | -0.74 | 0.08 | 0.09 | -0.31 | -0.01 | 0.11 | 0.80 | 0.63 | -0.04 | 0.19 | -0.64 | -0.99 | -0.07 |
|---|
| Other Non-cash Items | | 5.14 | 0.34 | 1.16 | 0.50 | -0.48 | -0.09 | 12.55 | 12.88 | 0.08 | 3.67 | 3.83 | 2.37 | 1.92 | -0.39 | -0.36 | -0.32 | -1.60 |
|---|
| Cash from Operations | | 6.46 | 0.00 | 0.00 | 6.64 | 3.72 | 4.65 | 2.94 | 5.43 | 5.71 | 5.66 | 6.26 | 8.57 | 11.22 | 9.79 | 6.69 | 6.17 | 5.49 |
| 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 | | 0.82 | 0.77 | 1.05 | 0.83 | 1.12 | 1.19 | 1.15 | 1.10 | 1.15 | 1.14 |
|---|
| Depreciation & Amortization | | 0.73 | 0.64 | 0.63 | 0.64 | 0.01 | 0.64 | 0.63 | 0.60 | 0.06 | 0.58 |
|---|
| Stock-Based Compensation | | 0.08 | 0.09 | 0.08 | 0.09 | 0.07 | 0.07 | 0.07 | 0.10 | 0.08 | 0.06 |
|---|
| Change Working Capital | | 1.21 | -0.17 | -0.45 | -0.92 | 0.36 | 0.34 | -0.43 | -1.46 | 1.20 | -0.05 |
|---|
| Change In Accounts Receivable | | 0.45 | -0.05 | -0.01 | -0.47 | 0.16 | 0.36 | -0.33 | -0.43 | 0.34 | -0.39 |
|---|
| Change In Accounts Payable | | 0.60 | 0.18 | -0.28 | -0.28 | -0.03 | 0.11 | -0.07 | -0.87 | 0.73 | 0.26 |
|---|
| Change In Inventories | | 0.18 | 0.04 | -0.07 | -0.21 | 0.14 | -0.09 | 0.02 | -0.17 | 0.08 | 0.03 |
|---|
| Other Non-cash Items | | 0.35 | 0.38 | -0.14 | 0.06 | 0.90 | 0.16 | 0.02 | 0.02 | 0.61 | -0.02 |
|---|
| Cash from Operations | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 3.02 | 1.68 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -2.16 | -1.69 | -2.13 | -2.09 | -1.72 | -1.18 | -1.22 | -1.96 | -2.26 | -2.38 | -2.69 | -2.90 | -4.30 | -4.34 | -5.05 | -4.02 | -2.91 |
|---|
| Acquisitions | | -0.49 | -0.19 | -0.55 | -0.11 | 0.90 | 0.01 | 0.40 | 0.56 | 0.29 | -0.85 | -2.40 | -0.44 | -1.01 | -1.21 | -0.85 | -0.19 | -0.70 |
|---|
| Investments | | -0.67 | -0.26 | -0.72 | -0.69 | -0.59 | -0.47 | -1.44 | -0.78 | -0.98 | -1.61 | -1.03 | -6.80 | -0.74 | -0.65 | -1.23 | 4.02 | 2.91 |
|---|
| Sales of Investment | | 0.80 | 0.19 | 0.15 | 0.21 | 0.25 | 0.79 | 1.22 | 0.32 | 1.94 | 3.28 | 5.54 | 2.90 | 0.45 | 4.34 | 5.05 | 0.35 | 1.02 |
|---|
| Other Investing Activities | | -0.38 | 0.00 | 0.00 | -0.11 | -0.23 | -0.06 | -1.31 | -0.16 | -0.03 | -0.22 | -0.05 | -3.01 | 0.02 | -4.15 | -4.09 | -3.69 | -3.26 |
|---|
| Cash from Investing | | -2.90 | 0.00 | 0.00 | -2.78 | -1.39 | -0.92 | -2.35 | -2.01 | -1.04 | -1.78 | -0.62 | -10.25 | -5.58 | -6.01 | -6.16 | -3.53 | -2.94 |
| 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 | | -0.52 | -0.41 | -0.32 | -0.45 | -0.67 | -0.51 | -0.53 | -0.43 | -0.63 | -0.59 |
|---|
| Acquisitions | | -0.04 | -0.10 | -0.01 | -0.04 | 0.00 | -0.05 | -0.48 | -0.03 | 0.04 | -0.02 |
|---|
| Investments | | -0.66 | 0.75 | -0.17 | -0.18 | 0.07 | -0.15 | -0.14 | -0.12 | -0.29 | -0.13 |
|---|
| Sales of Investment | | 0.05 | -0.91 | 0.81 | 0.24 | 0.06 | 0.05 | -0.34 | 0.39 | 0.63 | 0.13 |
|---|
| Other Investing Activities | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.27 | -0.13 |
|---|
| Cash from Investing | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.52 | -0.73 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -2.94 | 0.00 | 0.00 | -0.58 | -1.65 | -2.08 | -5.16 | -4.80 | -2.86 | -2.96 | -5.63 | -3.77 | -2.88 | -3.14 | -1.82 | -5.11 | -1.88 |
|---|
| Debt Issued | | 2.80 | 12.07 | 0.11 | 0.32 | -0.32 | -0.62 | 6.76 | 4.04 | 0.71 | 1.54 | 6.25 | 9.44 | 3.03 | 4.69 | 3.51 | 6.93 | 10.00 |
|---|
| Issuance of Common Stock | | 0.28 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 6.14 | 4.18 | 1.07 | 1.65 | 3.67 | 10.01 | 3.67 | 5.13 | 3.86 | 7.32 | 0.18 |
|---|
| Repurchase of Common Stock | | -0.99 | -2.41 | -1.74 | -0.69 | 0.00 | 0.00 | -0.03 | -0.28 | -0.40 | -0.97 | -0.78 | -2.18 | -4.68 | -2.60 | -0.97 | -3.00 | -1.72 |
|---|
| Dividends Paid | | -1.46 | 0.00 | 0.00 | -1.32 | -0.85 | -0.70 | -1.73 | -2.77 | -2.77 | -2.78 | -2.65 | -2.42 | -1.97 | -1.61 | -1.43 | -1.30 | -1.04 |
|---|
| Other Financing Activities | | -0.13 | 0.00 | 0.00 | 0.08 | 0.12 | -0.05 | -0.09 | -0.05 | -0.06 | 0.03 | -0.04 | -0.26 | -0.04 | 0.02 | 0.02 | -0.61 | 3.05 |
|---|
| Cash from Financing | | -2.44 | 0.00 | 0.00 | -2.51 | -2.38 | -2.82 | -0.87 | -3.72 | -5.02 | -5.03 | -5.43 | 1.37 | -5.90 | -2.20 | -0.34 | -2.70 | -1.41 |
| 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 | -1.53 | 0.01 |
|---|
| Debt Issued | | 12.77 | -0.93 | -0.30 | 1.93 | -0.85 | -0.27 | 1.02 | 0.21 | 0.35 | -0.19 |
|---|
| 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 | | 2.30 | -0.11 | -2.30 | -2.30 | -0.50 | -0.50 | -0.47 | -0.27 | -0.10 | -0.15 |
|---|
| Dividends Paid | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.36 | -0.36 |
|---|
| Other Financing Activities | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.02 | 0.12 |
|---|
| Cash from Financing | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -2.01 | -0.38 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | 1.02 | -0.51 | 0.64 | 1.25 | 1.72 | 0.91 | -0.29 | -0.30 | -0.37 | -1.13 | 0.14 | -0.34 | -0.34 | 1.57 | 0.20 | -0.06 | 1.15 |
|---|
| Closing Cash Balance | | 2.95 | 3.04 | 3.54 | 2.90 | -9.33 | 1.76 | 0.84 | 1.14 | 1.43 | 1.80 | 2.93 | 2.79 | 3.13 | 3.47 | 1.91 | 1.71 | 1.76 |
| 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 | | 0.02 | -0.22 | 0.30 | -0.61 | 0.46 | 0.13 | 0.17 | -0.11 | 0.41 | 0.56 |
|---|
| Closing Cash Balance | | 3.04 | 3.01 | 3.24 | 2.94 | 3.54 | 3.09 | 2.95 | 2.79 | 2.90 | 2.49 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | 4.30 | 4.80 | 4.47 | 4.55 | 2.01 | 3.47 | 1.73 | 3.48 | 3.45 | 3.28 | 3.58 | 5.68 | 6.92 | 5.45 | 1.64 | 2.15 | 2.58 |
|---|
| Real Free Cash Flow | | 3.99 | 4.46 | 4.16 | 4.25 | 1.69 | 3.15 | 1.33 | 3.07 | 3.11 | 2.94 | 3.31 | 5.35 | 6.59 | 5.13 | 1.31 | 1.88 | 2.38 |
| 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 | | 2.49 | 1.22 | 0.82 | 0.26 | 1.72 | 1.85 | 0.91 | -0.10 | 2.40 | 1.09 |
|---|
| Real Free Cash Flow | | 2.41 | 1.13 | 0.75 | 0.17 | 1.65 | 1.78 | 0.84 | -0.20 | 2.32 | 1.03 |