SYY
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 | | 82.65 | 81.37 | 78.84 | 76.32 | 68.64 | 51.30 | 52.89 | 60.11 | 58.73 | 55.37 | 50.37 | 48.68 | 46.52 | 44.41 | 42.38 | 39.32 | 37.24 |
|---|
| Cost of Revenues | | 67.39 | 66.40 | 64.24 | 62.37 | 56.32 | 41.94 | 42.99 | 48.70 | 47.64 | 44.81 | 41.33 | 40.13 | 38.34 | 36.54 | 34.70 | 32.00 | 30.14 |
|---|
| Gross Profit | | 15.26 | 14.97 | 14.61 | 13.95 | 12.32 | 9.36 | 9.90 | 11.41 | 11.09 | 10.56 | 9.04 | 8.55 | 8.18 | 7.87 | 7.68 | 7.32 | 7.11 |
| Revenue |
|
2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 |
| Total Revenues | | 20.76 | 21.15 | 21.14 | 19.60 | 20.15 | 20.48 | 20.56 | 19.38 | 19.29 | 19.62 |
|---|
| Cost of Revenues | | 16.97 | 17.25 | 17.15 | 16.02 | 16.50 | 16.73 | 16.72 | 15.77 | 15.77 | 15.97 |
|---|
| Gross Profit | | 3.79 | 3.90 | 3.99 | 3.58 | 3.65 | 3.75 | 3.84 | 3.61 | 3.51 | 3.65 |
| 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 | 10.71 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 5.39 | 0.00 |
|---|
| Depreciation & Amortization | | 1.06 | 1.09 | 1.00 | 0.89 | 0.91 | 0.88 | 0.87 | 0.80 | 0.77 | 0.90 | 0.66 | 0.55 | 0.56 | 0.51 | 0.42 | 0.40 | 0.39 |
|---|
| Total Operating Expenses | | 12.20 | 11.88 | 11.41 | 10.92 | 9.98 | 7.92 | 9.15 | 9.08 | 8.76 | 8.50 | 7.19 | 7.32 | 6.59 | 6.21 | 5.79 | 5.39 | 5.13 |
|---|
| Operating Income | | 3.06 | 3.09 | 3.20 | 3.04 | 2.34 | 1.44 | 0.75 | 2.33 | 2.33 | 2.05 | 1.85 | 1.23 | 1.59 | 1.66 | 1.89 | 1.93 | 1.98 |
| Operating Income |
|
TTM |
2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 |
| 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 | 0.00 | 0.00 |
|---|
| Depreciation & Amortization | | 0.24 | 0.27 | 0.28 | 0.27 | 0.27 | 0.27 | 0.26 | 0.25 | 0.25 | 0.24 |
|---|
| Total Operating Expenses | | 3.10 | 3.10 | 3.10 | 2.90 | 2.94 | 2.95 | 2.86 | 2.89 | 2.81 | 2.84 |
|---|
| Operating Income | | 0.69 | 0.80 | 0.89 | 0.68 | 0.71 | 0.81 | 0.98 | 0.72 | 0.70 | 0.80 |
| 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 | 0.53 | 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 |
|---|
| Interest Expense | | 0.66 | 0.64 | 0.61 | 0.53 | 0.62 | 0.88 | 0.41 | 0.36 | 0.40 | 0.30 | 0.31 | 0.25 | 0.12 | 0.13 | 0.11 | 0.12 | 0.13 |
|---|
| Other Expense | | -0.71 | -0.67 | -0.64 | -0.75 | -0.59 | -0.85 | -0.46 | -0.32 | 0.02 | 0.02 | -0.11 | 0.03 | 0.01 | 0.02 | 0.01 | 0.01 | 0.00 |
|---|
| IBT | | 2.35 | 2.42 | 2.57 | 2.29 | 1.75 | 0.58 | 0.29 | 2.01 | 1.96 | 1.77 | 1.43 | 1.01 | 1.48 | 1.55 | 1.78 | 1.83 | 1.85 |
|---|
| Income Tax Expense | | 0.55 | 0.59 | 0.61 | 0.52 | 0.39 | 0.06 | 0.08 | 0.33 | 0.53 | 0.62 | 0.48 | 0.32 | 0.54 | 0.56 | 0.66 | 0.68 | 0.67 |
|---|
| Net Income | | 1.80 | 1.83 | 1.96 | 1.77 | 1.36 | 0.52 | 0.22 | 1.67 | 1.43 | 1.14 | 0.95 | 0.69 | 0.93 | 0.99 | 1.12 | 1.15 | 1.18 |
| Net Income |
|
TTM |
2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 |
| Interest Income | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Interest Expense | | 0.17 | 0.17 | 0.17 | 0.15 | 0.16 | 0.16 | 0.17 | 0.16 | 0.15 | 0.13 |
|---|
| Other Expense | | -0.18 | -0.20 | -0.17 | -0.16 | -0.18 | -0.17 | -0.17 | -0.17 | -0.16 | -0.14 |
|---|
| IBT | | 0.51 | 0.60 | 0.72 | 0.52 | 0.53 | 0.64 | 0.80 | 0.55 | 0.55 | 0.66 |
|---|
| Income Tax Expense | | 0.12 | 0.12 | 0.19 | 0.12 | 0.13 | 0.15 | 0.19 | 0.13 | 0.13 | 0.16 |
|---|
| Net Income | | 0.39 | 0.48 | 0.53 | 0.40 | 0.41 | 0.49 | 0.61 | 0.42 | 0.42 | 0.50 |
| 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 | $3.49 | $2.66 | $1.03 | $0.42 | $3.24 | $2.74 | $2.10 | $1.66 | $1.16 | $1.59 | $1.68 | $1.91 | $1.96 | $1.99 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $3.47 | $2.64 | $1.02 | $0.42 | $3.20 | $2.70 | $2.08 | $1.64 | $1.15 | $1.58 | $1.67 | $1.90 | $1.96 | $1.99 |
|---|
| Shares Outstanding | | 0.48 | 0.49 | 0.50 | 0.51 | 0.51 | 0.51 | 0.51 | 0.52 | 0.52 | 0.54 | 0.57 | 0.59 | 0.59 | 0.59 | 0.59 | 0.59 | 0.59 |
|---|
| Diluted Shares Outstanding | | 0.48 | 0.49 | 0.50 | 0.51 | 0.51 | 0.51 | 0.51 | 0.52 | 0.53 | 0.55 | 0.58 | 0.60 | 0.59 | 0.59 | 0.59 | 0.59 | 0.59 |
| Per Share Data |
|
TTM |
2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 |
| EPS | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 |
|---|
| Shares Outstanding | | 0.48 | 0.48 | 0.48 | 0.49 | 0.49 | 0.49 | 0.50 | 0.50 | 0.50 | 0.51 |
|---|
| Diluted Shares Outstanding | | 0.48 | 0.48 | 0.48 | 0.49 | 0.49 | 0.49 | 0.50 | 0.50 | 0.51 | 0.51 |
| Current Assets |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 0.70 | 1.07 | 0.70 | 0.75 | 0.87 | 3.01 | 6.06 | 0.51 | 0.55 | 0.87 | 3.92 | 5.13 | 0.41 | 0.41 | 0.69 | 0.64 | 0.59 |
|---|
| Short Term Investments | | 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 | 0.02 |
|---|
| Total Cash & ST Investments | | 0.70 | 1.07 | 0.70 | 0.75 | 0.87 | 3.01 | 6.06 | 0.51 | 0.55 | 0.87 | 3.92 | 5.13 | 0.41 | 0.41 | 0.69 | 0.64 | 0.61 |
|---|
| Accounts Receivable | | 5.35 | 5.51 | 5.35 | 5.09 | 4.90 | 3.79 | 3.00 | 4.20 | 4.14 | 4.01 | 3.38 | 3.35 | 3.40 | 3.18 | 2.97 | 2.90 | 2.62 |
|---|
| Inventory | | 4.68 | 5.05 | 4.68 | 4.48 | 4.45 | 3.70 | 3.10 | 3.22 | 3.13 | 3.00 | 2.64 | 2.69 | 2.60 | 2.40 | 2.18 | 2.07 | 1.77 |
|---|
| Other Current Assets | | 0.32 | 0.34 | 0.32 | 0.29 | 0.30 | 0.24 | 0.19 | 0.21 | 0.19 | 0.14 | 0.11 | 0.09 | 0.08 | 0.06 | 0.08 | 0.12 | 0.08 |
|---|
| Total Current Assets | | 11.04 | 11.97 | 11.04 | 10.61 | 10.52 | 10.73 | 12.35 | 8.14 | 8.00 | 8.03 | 10.05 | 11.49 | 6.68 | 6.21 | 6.08 | 5.73 | 5.08 |
| Current Assets |
|
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Cash And Equivalents | | 0.84 | 1.07 | 1.53 | 0.79 | 0.73 | 0.70 | 0.60 | 0.96 | 0.57 | 0.75 |
|---|
| Short Term Investments | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Total Cash & ST Investments | | 0.84 | 1.07 | 1.53 | 0.79 | 0.73 | 0.70 | 0.60 | 0.96 | 0.57 | 0.75 |
|---|
| Accounts Receivable | | 5.80 | 5.51 | 5.49 | 5.32 | 5.80 | 5.35 | 5.56 | 5.30 | 5.34 | 5.09 |
|---|
| Inventory | | 5.38 | 5.05 | 4.89 | 5.05 | 4.99 | 4.68 | 4.73 | 4.72 | 4.65 | 4.48 |
|---|
| Other Current Assets | | 0.39 | 0.34 | 0.38 | 0.34 | 0.35 | 0.32 | 0.31 | 0.33 | 0.33 | 0.29 |
|---|
| Total Current Assets | | 12.41 | 11.97 | 12.28 | 11.50 | 11.88 | 11.04 | 11.20 | 11.31 | 10.90 | 10.61 |
| Long-Term Assets |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 6.42 | 7.22 | 6.42 | 5.65 | 5.18 | 5.04 | 5.06 | 4.50 | 4.52 | 4.38 | 3.88 | 3.98 | 3.99 | 3.98 | 3.88 | 3.51 | 3.20 |
|---|
| Goodwill | | 5.15 | 5.23 | 5.15 | 4.65 | 4.54 | 3.94 | 3.73 | 3.90 | 3.96 | 3.89 | 2.12 | 1.96 | 1.95 | 1.88 | 1.67 | 1.63 | 1.55 |
|---|
| Intangible Assets | | 1.19 | 1.08 | 1.19 | 0.86 | 0.95 | 0.75 | 0.78 | 0.86 | 0.98 | 1.07 | 0.21 | 0.15 | 0.18 | 0.21 | 0.11 | 0.11 | 0.11 |
|---|
| Long-Term Investments | | 0.26 | 0.36 | 0.00 | 0.22 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.14 | -0.14 | -0.14 | 0.00 | 0.00 | 0.12 |
|---|
| Other Long-Term Assets | | 0.41 | 0.42 | 0.67 | 0.42 | 0.55 | 0.60 | 0.51 | 0.49 | 0.53 | 0.25 | 0.25 | 0.40 | 0.37 | 0.39 | 0.35 | 0.40 | 0.07 |
|---|
| Total Long-Term Assets | | 13.87 | 14.81 | 13.87 | 12.21 | 11.60 | 10.68 | 10.28 | 9.83 | 10.07 | 9.73 | 6.67 | 6.49 | 6.49 | 6.46 | 6.01 | 5.65 | 5.24 |
|---|
| Total Assets | | 24.92 | 26.77 | 24.92 | 22.82 | 22.13 | 21.41 | 22.63 | 17.97 | 18.07 | 17.76 | 16.72 | 17.99 | 13.17 | 12.66 | 12.09 | 11.39 | 10.31 |
| Long-Term Assets |
|
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Net Property, Plant & Equipment | | 7.11 | 7.22 | 6.82 | 6.62 | 6.57 | 6.42 | 6.17 | 5.98 | 5.80 | 5.65 |
|---|
| Goodwill | | 5.19 | 5.23 | 5.20 | 5.14 | 5.25 | 5.15 | 5.22 | 5.26 | 4.72 | 4.65 |
|---|
| Intangible Assets | | 1.04 | 1.08 | 1.10 | 1.12 | 1.17 | 1.19 | 1.14 | 1.17 | 0.87 | 0.86 |
|---|
| Long-Term Investments | | 0.38 | 0.36 | 0.08 | 0.06 | 0.13 | 0.00 | 0.00 | 0.00 | 0.00 | 0.22 |
|---|
| Other Long-Term Assets | | 0.42 | 0.42 | 0.42 | 0.43 | 0.42 | 0.67 | 0.53 | 0.58 | 0.57 | 0.42 |
|---|
| Total Long-Term Assets | | 14.63 | 14.81 | 14.07 | 13.82 | 14.01 | 13.87 | 13.51 | 13.43 | 12.38 | 12.21 |
|---|
| Total Assets | | 27.04 | 26.77 | 26.35 | 25.32 | 25.88 | 24.92 | 24.71 | 24.74 | 23.27 | 22.82 |
| Current Liabilities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 6.29 | 6.51 | 6.29 | 6.03 | 5.79 | 4.88 | 3.45 | 4.31 | 4.14 | 3.97 | 2.94 | 2.88 | 2.83 | 2.46 | 2.21 | 2.18 | 1.95 |
|---|
| Short-Term Debt | | 0.59 | 1.09 | 0.59 | 0.26 | 0.69 | 0.60 | 1.65 | 0.04 | 0.79 | 0.53 | 0.10 | 5.05 | 0.38 | 0.25 | 0.25 | 0.39 | 0.01 |
|---|
| Other Current Liabilities | | 2.23 | 2.32 | 2.23 | 2.15 | 1.92 | 1.84 | 1.62 | 1.75 | 1.61 | 1.58 | 1.29 | 1.47 | 1.16 | 1.04 | 0.91 | 1.00 | 1.05 |
|---|
| Current Liabilities | | 9.24 | 9.92 | 9.24 | 8.54 | 8.79 | 7.32 | 6.72 | 6.10 | 6.59 | 6.10 | 4.43 | 9.40 | 4.37 | 3.75 | 3.42 | 3.58 | 3.01 |
| Current Liabilities |
|
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Accounts Payable | | 6.49 | 6.51 | 6.18 | 5.84 | 6.37 | 6.29 | 5.87 | 5.74 | 5.80 | 6.03 |
|---|
| Short-Term Debt | | 2.04 | 1.09 | 1.37 | 1.35 | 0.61 | 0.59 | 0.22 | 0.20 | 0.30 | 0.26 |
|---|
| Other Current Liabilities | | 2.17 | 2.27 | 2.15 | 2.22 | 2.14 | 2.23 | 2.25 | 2.27 | 2.18 | 2.15 |
|---|
| Current Liabilities | | 10.81 | 9.92 | 9.74 | 9.55 | 9.40 | 9.24 | 8.37 | 8.25 | 8.45 | 8.54 |
| Long-Term Liabilities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 11.51 | 13.41 | 12.35 | 10.74 | 10.70 | 11.22 | 13.43 | 8.12 | 7.54 | 7.66 | 7.34 | 2.27 | 2.38 | 2.64 | 2.76 | 2.28 | 2.47 |
|---|
| Capital Leases | | 0.84 | 1.19 | 0.96 | 0.76 | 0.74 | 0.74 | 0.63 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Def. Tax Liability | | 0.35 | 0.35 | 0.35 | 0.30 | 0.25 | 0.15 | 0.09 | 0.17 | 0.32 | 0.17 | 0.03 | 0.08 | 0.12 | 0.27 | 0.12 | 0.20 | 0.27 |
|---|
| Total Liabilities | | 23.03 | 24.92 | 23.03 | 20.78 | 20.71 | 19.83 | 21.44 | 15.43 | 15.53 | 15.30 | 13.17 | 12.69 | 7.90 | 7.47 | 7.41 | 6.68 | 6.49 |
| Long-Term Liabilities |
|
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Long-Term Debt | | 12.55 | 13.41 | 13.24 | 12.34 | 12.80 | 12.35 | 12.90 | 12.77 | 11.40 | 10.74 |
|---|
| Capital Leases | | 1.23 | 1.19 | 1.14 | 1.08 | 1.05 | 0.96 | 0.91 | 0.86 | 0.81 | 0.76 |
|---|
| Def. Tax Liability | | 0.35 | 0.35 | 0.34 | 0.34 | 0.33 | 0.35 | 0.31 | 0.30 | 0.30 | 0.30 |
|---|
| Total Liabilities | | 24.93 | 24.92 | 24.40 | 23.29 | 23.64 | 23.03 | 22.58 | 22.30 | 21.11 | 20.78 |
| Total Common Equity |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 0.77 | 0.77 | 0.77 | 0.77 | 0.77 | 0.77 | 0.77 | 0.77 | 0.77 | 0.77 | 0.77 | 0.77 | 0.77 | 0.77 | 0.77 | 0.77 | 0.77 |
|---|
| Retained Earnings | | 12.26 | 13.06 | 12.26 | 11.31 | 10.54 | 10.15 | 10.56 | 11.23 | 10.35 | 9.45 | 9.01 | 8.75 | 8.77 | 8.51 | 8.18 | 7.68 | 7.13 |
|---|
| Comprehensive Income | | -1.34 | -1.10 | -1.34 | -1.25 | -1.48 | -1.15 | -1.71 | -1.60 | -1.41 | -1.26 | -1.36 | -0.92 | -0.64 | -0.45 | -0.66 | -0.26 | -0.48 |
|---|
| Total Common Equity | | 1.86 | 1.83 | 1.86 | 2.01 | 1.38 | 1.55 | 1.16 | 2.50 | 2.51 | 2.38 | 3.48 | 5.26 | 5.27 | 5.19 | 4.69 | 4.71 | 3.83 |
| Total Common Equity |
|
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Common Stock | | 0.77 | 0.77 | 0.77 | 0.77 | 0.77 | 0.77 | 0.77 | 0.77 | 0.77 | 0.77 |
|---|
| Retained Earnings | | 13.26 | 13.06 | 12.79 | 12.65 | 12.50 | 12.26 | 11.90 | 11.72 | 11.56 | 11.31 |
|---|
| Comprehensive Income | | -1.13 | -1.10 | -1.26 | -1.40 | -1.17 | -1.34 | -1.23 | -1.19 | -1.33 | -1.25 |
|---|
| Total Common Equity | | 2.07 | 1.83 | 1.92 | 2.01 | 2.21 | 1.86 | 2.10 | 2.40 | 2.13 | 2.01 |
| Other |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 12.95 | 14.49 | 12.95 | 11.17 | 11.39 | 11.82 | 15.08 | 8.16 | 8.33 | 8.19 | 7.44 | 7.32 | 2.76 | 2.89 | 3.02 | 2.67 | 2.48 |
|---|
| Book Value | | 1.89 | 1.86 | 1.89 | 2.04 | 1.41 | 1.59 | 1.19 | 2.54 | 2.54 | 2.46 | 3.55 | 5.30 | 5.27 | 5.19 | 4.69 | 4.71 | 3.83 |
| Other |
|
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Total Debt | | 0.04 | 0.03 | 0.02 | 0.02 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 |
|---|
| Book Value | | 2.07 | 1.83 | 1.92 | 2.01 | 2.21 | 1.86 | 2.10 | 2.40 | 2.13 | 2.01 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | 1.96 | 1.83 | 1.96 | 1.77 | 1.36 | 0.52 | 0.22 | 1.67 | 1.43 | 1.14 | 0.95 | 0.69 | 0.93 | 0.99 | 1.12 | 1.15 | 1.18 |
|---|
| Depreciation & Amortization | | 0.96 | 1.09 | 1.00 | 0.89 | 0.88 | 0.85 | 0.91 | 0.76 | 0.77 | 0.90 | 0.66 | 0.55 | 0.56 | 0.51 | 0.42 | 0.40 | 0.39 |
|---|
| Stock-Based Compensation | | 0.10 | 0.09 | 0.10 | 0.10 | 0.12 | 0.10 | 0.04 | 0.10 | 0.09 | 0.08 | 0.08 | 0.07 | 0.07 | 0.07 | 0.07 | 0.06 | 0.07 |
|---|
| Change Working Capital | | -0.01 | -0.40 | -0.16 | -0.23 | -0.62 | 0.42 | -0.05 | -0.02 | -0.43 | 0.15 | -0.09 | 0.24 | -0.07 | -0.07 | -0.06 | -0.39 | -0.67 |
|---|
| Change In Accounts Receivable | | -0.11 | -0.21 | -0.11 | -0.27 | 0.00 | 0.00 | 0.56 | -0.08 | -0.02 | -0.05 | 0.02 | 0.41 | -0.22 | -0.13 | 0.00 | -0.34 | -0.41 |
|---|
| Change In Accounts Payable | | 0.10 | 0.14 | 0.10 | 0.20 | 0.85 | 1.46 | -0.83 | 0.25 | 0.08 | 0.36 | 0.02 | 0.07 | 0.39 | 0.21 | 0.03 | 0.19 | 0.15 |
|---|
| Change In Inventories | | -0.07 | -0.33 | -0.07 | -0.02 | -0.72 | -0.55 | 0.11 | -0.11 | -0.09 | -0.11 | 0.07 | -0.13 | -0.20 | -0.18 | -0.10 | -0.25 | -0.11 |
|---|
| Other Non-cash Items | | 0.66 | 0.09 | 0.06 | 0.36 | 0.11 | 0.17 | 0.69 | 0.01 | 0.11 | 0.02 | 0.24 | 0.01 | 0.03 | 0.03 | 0.03 | 0.03 | 0.04 |
|---|
| Cash from Operations | | 3.13 | 0.00 | 0.00 | 2.87 | 1.79 | 1.90 | 1.62 | 2.41 | 2.16 | 2.24 | 1.93 | 1.56 | 1.49 | 1.51 | 1.40 | 1.09 | 0.89 |
| Cash Flow From Operating Activities |
|
2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 |
| Net Income | | 0.39 | 0.48 | 0.53 | 0.40 | 0.41 | 0.49 | 0.61 | 0.42 | 0.42 | 0.50 |
|---|
| Depreciation & Amortization | | 0.24 | 0.27 | 0.28 | 0.27 | 0.27 | 0.27 | 0.26 | 0.25 | 0.25 | 0.24 |
|---|
| Stock-Based Compensation | | 0.00 | 0.03 | 0.02 | 0.01 | 0.03 | 0.03 | 0.03 | 0.02 | 0.03 | 0.02 |
|---|
| Change Working Capital | | -0.14 | -0.73 | 0.26 | 0.12 | -0.25 | -0.70 | 0.66 | -0.21 | 0.07 | -0.67 |
|---|
| Change In Accounts Receivable | | 0.25 | -0.35 | 0.02 | -0.15 | 0.34 | -0.43 | 0.22 | -0.30 | 0.26 | -0.29 |
|---|
| Change In Accounts Payable | | -0.54 | 0.08 | 0.27 | 0.28 | -0.44 | 0.03 | 0.39 | 0.12 | -0.22 | -0.19 |
|---|
| Change In Inventories | | 0.15 | -0.34 | -0.12 | 0.18 | -0.11 | -0.29 | 0.06 | -0.03 | 0.09 | -0.19 |
|---|
| Other Non-cash Items | | 0.05 | 0.04 | 0.27 | 0.02 | -0.01 | -0.02 | 0.01 | 0.02 | 0.01 | 0.02 |
|---|
| Cash from Operations | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -0.83 | -0.91 | -0.83 | -0.79 | -0.63 | -0.47 | -0.72 | -0.69 | -0.69 | -0.69 | -0.53 | -0.54 | -0.52 | -0.51 | -0.78 | -0.64 | -0.59 |
|---|
| Acquisitions | | -1.15 | 0.17 | -1.21 | -0.04 | -1.28 | 0.00 | -0.14 | 0.04 | -0.25 | -2.92 | -0.22 | -0.12 | -0.08 | -0.40 | -0.11 | -0.10 | -0.03 |
|---|
| Investments | | -0.03 | -0.03 | -0.03 | -0.02 | -0.02 | -0.05 | -0.01 | -0.12 | 0.00 | 0.00 | -0.10 | 0.00 | 0.00 | 0.00 | 0.00 | 0.02 | -0.09 |
|---|
| Sales of Investment | | 0.20 | 0.03 | 0.03 | 0.01 | 0.02 | 0.04 | 0.02 | 0.02 | 0.00 | 0.00 | 0.06 | 0.00 | 0.00 | 0.00 | 0.00 | 0.02 | 0.06 |
|---|
| Other Investing Activities | | -0.15 | 0.00 | 0.00 | 0.05 | 0.04 | 0.06 | 0.10 | 0.00 | 0.02 | 0.02 | 0.19 | 0.00 | 0.03 | 0.00 | -0.01 | 0.01 | -0.01 |
|---|
| Cash from Investing | | -1.96 | 0.00 | 0.00 | -0.78 | -1.88 | -0.43 | -0.76 | -0.74 | -0.91 | -3.58 | -0.60 | -0.65 | -0.58 | -0.91 | -0.90 | -0.68 | -0.66 |
| Cash Flow From Investing Activities |
|
2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 |
| Capital Expenditure | | -0.14 | 0.00 | -0.37 | -0.20 | -0.21 | -0.12 | -0.30 | -0.18 | -0.18 | -0.17 |
|---|
| Acquisitions | | -0.06 | 0.00 | 0.21 | 0.00 | -0.04 | 0.00 | -0.03 | -0.01 | -0.96 | -0.22 |
|---|
| Investments | | 0.00 | 0.00 | -0.01 | -0.01 | 0.00 | -0.01 | -0.02 | -0.01 | 0.00 | 0.00 |
|---|
| Sales of Investment | | 0.00 | 0.01 | 0.01 | 0.01 | 0.00 | 0.01 | 0.03 | 0.00 | 0.00 | 0.00 |
|---|
| Other Investing Activities | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Cash from Investing | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -0.67 | 0.00 | 0.00 | -0.58 | -0.49 | -2.00 | -1.12 | -0.79 | -0.55 | -0.14 | -5.18 | -0.35 | -0.23 | -0.29 | -0.21 | -0.01 | -0.01 |
|---|
| Debt Issued | | 2.45 | 1.55 | 1.78 | 0.36 | 0.06 | -1.25 | 8.03 | 0.63 | 0.68 | 0.90 | 5.29 | 4.92 | 0.10 | 0.17 | 0.56 | 0.20 | 2.49 |
|---|
| Issuance of Common Stock | | 1.75 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 7.63 | 0.77 | 1.15 | 1.09 | 5.42 | 0.00 | 0.26 | 0.63 | 0.10 | 0.33 | 0.09 |
|---|
| Repurchase of Common Stock | | -1.23 | -1.25 | -1.23 | -0.50 | -0.50 | 0.00 | -0.84 | -1.02 | -0.98 | -1.89 | -1.95 | 0.00 | -0.33 | -0.72 | -0.27 | -0.29 | -0.18 |
|---|
| Dividends Paid | | -1.01 | 0.00 | 0.00 | -1.00 | -0.96 | -0.92 | -0.86 | -0.78 | -0.72 | -0.70 | -0.70 | -0.70 | -0.67 | -0.65 | -0.62 | -0.60 | -0.58 |
|---|
| Other Financing Activities | | -0.03 | 0.00 | 0.00 | 0.02 | -0.03 | -1.71 | -0.09 | -0.02 | -0.31 | 0.03 | 0.00 | 4.95 | 0.06 | 0.16 | 0.56 | 0.19 | 0.01 |
|---|
| Cash from Financing | | -1.18 | 0.00 | 0.00 | -2.06 | -1.99 | -4.63 | 4.72 | -1.84 | -1.41 | -1.61 | -2.40 | 3.90 | -0.92 | -0.87 | -0.44 | -0.38 | -0.67 |
| Cash Flow From Financing Activities |
|
2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 |
| Debt Repaid | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Debt Issued | | 14.58 | 0.09 | -0.12 | 0.92 | 0.28 | 0.47 | -0.18 | 0.15 | 1.27 | 0.53 |
|---|
| 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 | -0.55 | -0.40 | -0.19 | -0.11 | -0.53 | -0.50 | -0.10 | -0.10 |
|---|
| Dividends Paid | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| 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 | 0.00 | 0.00 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | -0.14 | 0.38 | -0.02 | 0.03 | -2.11 | -3.06 | 5.56 | -0.18 | -0.15 | -3.05 | -1.21 | 4.72 | 0.00 | -0.28 | 0.05 | 0.05 | -0.43 |
|---|
| Closing Cash Balance | | 0.70 | 1.07 | 0.95 | 0.97 | 0.93 | 3.04 | 6.10 | 0.53 | 0.72 | 0.87 | 3.92 | 5.13 | 0.41 | 0.41 | 0.69 | 0.64 | 0.59 |
| Cash position |
|
2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 |
| Net Change in Cash | | 0.38 | -0.22 | -0.46 | 0.71 | 0.02 | -0.11 | 0.25 | -0.40 | 0.37 | -0.24 |
|---|
| Closing Cash Balance | | 1.22 | 1.13 | 1.07 | 1.56 | 0.86 | 0.83 | 0.95 | 0.69 | 1.10 | 0.73 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | 2.30 | 1.78 | 2.16 | 2.07 | 1.16 | 1.43 | 0.90 | 1.72 | 1.47 | 1.56 | 1.41 | 1.01 | 0.97 | 1.00 | 0.62 | 0.46 | 0.29 |
|---|
| Real Free Cash Flow | | 2.20 | 1.69 | 2.05 | 1.98 | 1.04 | 1.34 | 0.86 | 1.61 | 1.38 | 1.47 | 1.33 | 0.94 | 0.90 | 0.93 | 0.55 | 0.40 | 0.22 |
| Free Cash Flow |
|
2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 |
| Free Cash Flow | | 0.39 | -0.07 | 1.00 | 0.62 | 0.23 | -0.07 | 1.31 | 0.33 | 0.59 | -0.08 |
|---|
| Real Free Cash Flow | | 0.39 | -0.11 | 0.98 | 0.61 | 0.20 | -0.10 | 1.29 | 0.31 | 0.56 | -0.11 |