TSCO
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 | | 15.52 | 15.52 | 14.88 | 14.56 | 14.20 | 12.73 | 10.62 | 8.35 | 7.91 | 7.26 | 6.78 | 6.23 | 5.71 | 5.16 | 4.66 | 4.23 | 3.64 |
|---|
| Cost of Revenues | | 10.36 | 10.36 | 9.49 | 9.33 | 9.23 | 8.25 | 6.86 | 5.48 | 5.21 | 4.76 | 4.45 | 4.08 | 3.76 | 3.41 | 3.10 | 2.83 | 2.43 |
|---|
| Gross Profit | | 5.16 | 5.16 | 5.40 | 5.23 | 4.97 | 4.48 | 3.76 | 2.87 | 2.70 | 2.49 | 2.33 | 2.14 | 1.95 | 1.75 | 1.57 | 1.41 | 1.20 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 3.90 | 3.72 | 4.44 | 3.47 | 3.77 | 3.47 | 4.25 | 3.39 | 3.66 | 3.41 |
|---|
| Cost of Revenues | | 2.90 | 2.33 | 2.92 | 2.21 | 2.44 | 2.18 | 2.69 | 2.17 | 2.37 | 2.16 |
|---|
| Gross Profit | | 1.00 | 1.39 | 1.52 | 1.26 | 1.33 | 1.29 | 1.56 | 1.22 | 1.29 | 1.25 |
| 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 | 3.36 | 3.19 | 2.90 | 2.48 | 1.93 | 1.82 | 1.64 | 1.49 | 1.37 | 1.25 | 1.14 | 1.04 | 0.97 | 0.87 |
|---|
| Depreciation & Amortization | | 0.49 | 0.49 | 0.45 | 0.39 | 0.34 | 0.27 | 0.29 | 0.20 | 0.18 | 0.17 | 0.14 | 0.12 | 0.11 | 0.10 | 0.09 | 0.08 | 0.07 |
|---|
| Total Operating Expenses | | 3.69 | 3.69 | 3.93 | 3.75 | 3.54 | 3.17 | 2.70 | 2.13 | 2.00 | 1.81 | 1.63 | 1.49 | 1.36 | 1.24 | 1.13 | 1.05 | 0.94 |
|---|
| Operating Income | | 1.47 | 1.47 | 1.47 | 1.48 | 1.43 | 1.31 | 1.00 | 0.74 | 0.70 | 0.69 | 0.69 | 0.65 | 0.59 | 0.51 | 0.44 | 0.35 | 0.27 |
| 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 | 0.86 | 0.82 |
|---|
| Depreciation & Amortization | | 0.13 | 0.12 | 0.12 | 0.12 | 0.12 | 0.11 | 0.11 | 0.10 | 0.10 | 0.09 |
|---|
| Total Operating Expenses | | 0.70 | 1.05 | 0.94 | 1.01 | 1.01 | 0.97 | 0.99 | 0.96 | 0.96 | 0.91 |
|---|
| Operating Income | | 0.30 | 0.34 | 0.58 | 0.25 | 0.32 | 0.32 | 0.56 | 0.26 | 0.33 | 0.34 |
| 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 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Interest Expense | | 0.07 | 0.07 | 0.05 | 0.05 | 0.03 | 0.03 | 0.03 | 0.02 | 0.02 | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Other Expense | | -0.07 | -0.07 | -0.05 | -0.05 | -0.03 | -0.03 | -0.03 | -0.02 | -0.02 | -0.01 | -0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| IBT | | 1.40 | 1.40 | 1.41 | 1.43 | 1.40 | 1.28 | 0.97 | 0.72 | 0.68 | 0.67 | 0.69 | 0.65 | 0.59 | 0.51 | 0.44 | 0.35 | 0.26 |
|---|
| Income Tax Expense | | 0.30 | 0.30 | 0.31 | 0.33 | 0.32 | 0.28 | 0.22 | 0.16 | 0.15 | 0.25 | 0.25 | 0.24 | 0.22 | 0.19 | 0.16 | 0.13 | 0.10 |
|---|
| Net Income | | 1.10 | 1.10 | 1.10 | 1.11 | 1.09 | 1.00 | 0.75 | 0.56 | 0.53 | 0.42 | 0.44 | 0.41 | 0.37 | 0.33 | 0.28 | 0.22 | 0.17 |
| 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 | | 0.02 | 0.01 | 0.02 | 0.02 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
|---|
| Other Expense | | -0.02 | -0.01 | -0.02 | -0.02 | -0.02 | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 |
|---|
| IBT | | 0.28 | 0.33 | 0.56 | 0.23 | 0.30 | 0.31 | 0.55 | 0.25 | 0.32 | 0.33 |
|---|
| Income Tax Expense | | 0.05 | 0.07 | 0.13 | 0.05 | 0.06 | 0.07 | 0.12 | 0.05 | 0.07 | 0.08 |
|---|
| Net Income | | 0.23 | 0.26 | 0.43 | 0.18 | 0.24 | 0.24 | 0.43 | 0.20 | 0.25 | 0.26 |
| 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 | $2.03 | $1.96 | $1.74 | $1.29 | $0.94 | $0.87 | $0.66 | $0.66 | $0.61 | $0.54 | $0.47 | $0.39 | $0.31 | $0.23 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $2.02 | $1.94 | $1.72 | $1.28 | $0.93 | $0.86 | $0.66 | $0.65 | $0.60 | $0.53 | $0.46 | $0.38 | $0.30 | $0.23 |
|---|
| Shares Outstanding | | 0.53 | 0.53 | 0.54 | 0.55 | 0.56 | 0.57 | 0.58 | 0.60 | 0.61 | 0.64 | 0.66 | 0.68 | 0.69 | 0.70 | 0.71 | 0.72 | 0.73 |
|---|
| Diluted Shares Outstanding | | 0.53 | 0.53 | 0.54 | 0.55 | 0.56 | 0.58 | 0.59 | 0.60 | 0.62 | 0.64 | 0.67 | 0.68 | 0.70 | 0.71 | 0.73 | 0.74 | 0.75 |
| 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 | $0.46 | $0.47 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.46 | $0.47 |
|---|
| Shares Outstanding | | 0.53 | 0.53 | 0.53 | 0.53 | 0.53 | 0.54 | 0.54 | 0.54 | 0.54 | 0.54 |
|---|
| Diluted Shares Outstanding | | 0.53 | 0.53 | 0.53 | 0.53 | 0.54 | 0.54 | 0.54 | 0.54 | 0.54 | 0.55 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 0.39 | 0.25 | 0.40 | 0.20 | 0.88 | 1.34 | 0.08 | 0.09 | 0.11 | 0.05 | 0.06 | 0.05 | 0.14 | 0.14 | 0.18 | 0.26 |
|---|
| 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 | 0.02 |
|---|
| Total Cash & ST Investments | | 0.39 | 0.25 | 0.40 | 0.20 | 0.88 | 1.34 | 0.08 | 0.09 | 0.11 | 0.05 | 0.06 | 0.05 | 0.14 | 0.14 | 0.18 | 0.27 |
|---|
| Accounts Receivable | | 0.00 | 0.02 | 0.00 | 0.00 | 0.02 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.04 | 0.03 | 0.03 | 0.00 | 0.00 |
|---|
| Inventory | | 3.00 | 2.84 | 2.65 | 2.71 | 2.19 | 1.78 | 1.60 | 1.59 | 1.45 | 1.37 | 1.28 | 1.12 | 0.98 | 0.91 | 0.83 | 0.74 |
|---|
| Other Current Assets | | 0.24 | 0.20 | 0.22 | 0.25 | 0.16 | 0.13 | 0.10 | 0.11 | 0.09 | 0.09 | 0.09 | 0.07 | 0.06 | 0.05 | 0.08 | 0.03 |
|---|
| Total Current Assets | | 3.64 | 3.31 | 3.26 | 3.16 | 3.25 | 3.26 | 1.79 | 1.79 | 1.66 | 1.52 | 1.49 | 1.27 | 1.21 | 1.13 | 1.09 | 1.04 |
| 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 | | 0.18 | 0.23 | 0.23 | 0.25 | 0.19 | 0.39 | 0.26 | 0.40 | 0.42 | 0.62 |
|---|
| 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 | | 0.18 | 0.23 | 0.23 | 0.25 | 0.19 | 0.39 | 0.26 | 0.40 | 0.42 | 0.62 |
|---|
| Accounts Receivable | | 0.00 | 0.00 | 0.00 | 0.02 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Inventory | | 3.25 | 3.09 | 3.21 | 2.84 | 3.08 | 3.00 | 3.05 | 2.65 | 2.83 | 2.66 |
|---|
| Other Current Assets | | 0.21 | 0.23 | 0.21 | 0.20 | 0.20 | 0.24 | 0.21 | 0.22 | 0.28 | 0.30 |
|---|
| Total Current Assets | | 3.65 | 3.54 | 3.66 | 3.31 | 3.48 | 3.64 | 3.52 | 3.26 | 3.53 | 3.58 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 5.79 | 6.14 | 5.58 | 5.04 | 4.40 | 3.67 | 3.35 | 1.13 | 1.04 | 0.96 | 0.85 | 0.72 | 0.66 | 0.55 | 0.48 | 0.40 |
|---|
| Goodwill | | 0.00 | 0.25 | 0.25 | 0.23 | 0.03 | 0.03 | 0.09 | 0.00 | 0.00 | 0.00 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
|---|
| Intangible Assets | | 0.27 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.03 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Long-Term Investments | | -0.05 | 0.03 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.02 | 0.00 | 0.00 |
|---|
| Other Long-Term Assets | | 0.08 | 0.06 | 0.08 | 0.01 | 0.06 | 0.03 | 0.02 | 0.03 | 0.03 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.01 | 0.01 |
|---|
| Total Long-Term Assets | | 6.14 | 6.50 | 5.92 | 5.33 | 4.52 | 3.79 | 3.50 | 1.29 | 1.21 | 1.16 | 0.89 | 0.76 | 0.69 | 0.58 | 0.50 | 0.42 |
|---|
| Total Assets | | 9.78 | 9.81 | 9.19 | 8.49 | 7.77 | 7.05 | 5.29 | 3.09 | 2.87 | 2.67 | 2.37 | 2.03 | 1.90 | 1.71 | 1.59 | 1.46 |
| 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 | | 6.76 | 6.54 | 6.26 | 6.14 | 5.93 | 5.79 | 5.69 | 5.58 | 5.36 | 5.14 |
|---|
| Goodwill | | 0.00 | 0.00 | 0.00 | 0.25 | 0.00 | 0.00 | 0.00 | 0.25 | 0.00 | 0.00 |
|---|
| Intangible Assets | | 0.40 | 0.40 | 0.40 | 0.02 | 0.27 | 0.27 | 0.27 | 0.02 | 0.27 | 0.27 |
|---|
| Long-Term Investments | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.03 | -0.03 | -0.06 |
|---|
| Other Long-Term Assets | | 0.07 | 0.08 | 0.07 | 0.08 | 0.09 | 0.08 | 0.08 | 0.02 | 0.04 | 0.05 |
|---|
| Total Long-Term Assets | | 7.23 | 7.02 | 6.73 | 6.50 | 6.28 | 6.14 | 6.04 | 5.92 | 5.67 | 5.46 |
|---|
| Total Assets | | 10.88 | 10.56 | 10.39 | 9.81 | 9.77 | 9.78 | 9.55 | 9.19 | 9.21 | 9.03 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 1.44 | 1.24 | 1.18 | 1.40 | 1.16 | 0.98 | 0.64 | 0.62 | 0.58 | 0.52 | 0.43 | 0.37 | 0.32 | 0.32 | 0.27 | 0.25 |
|---|
| Short-Term Debt | | 0.39 | 0.40 | 0.75 | 0.35 | 0.33 | 0.30 | 0.31 | 0.03 | 0.03 | 0.01 | 0.15 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Other Current Liabilities | | 0.63 | 0.68 | 0.25 | 0.63 | 0.58 | 0.46 | 0.29 | 0.29 | 0.24 | 0.25 | 0.24 | 0.23 | 0.22 | 0.24 | 0.19 | 0.18 |
|---|
| Current Liabilities | | 2.54 | 2.32 | 2.18 | 2.38 | 2.06 | 1.74 | 1.25 | 0.94 | 0.85 | 0.78 | 0.82 | 0.60 | 0.53 | 0.56 | 0.46 | 0.43 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 1.55 | 1.52 | 1.56 | 1.24 | 1.35 | 1.44 | 1.52 | 1.18 | 1.41 | 1.27 |
|---|
| Short-Term Debt | | 0.42 | 0.41 | 0.41 | 0.40 | 0.39 | 0.39 | 0.38 | 0.75 | 0.37 | 0.64 |
|---|
| Other Current Liabilities | | 0.79 | 0.69 | 0.61 | 0.68 | 0.60 | 0.63 | 0.58 | 0.25 | 0.50 | 0.21 |
|---|
| Current Liabilities | | 2.80 | 2.76 | 2.60 | 2.32 | 2.35 | 2.54 | 2.52 | 2.18 | 2.32 | 2.24 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 1.73 | 5.02 | 4.66 | 3.92 | 3.59 | 3.24 | 2.40 | 0.41 | 0.43 | 0.29 | 0.02 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Capital Leases | | 3.01 | 3.59 | 3.31 | 3.11 | 2.93 | 2.56 | 2.31 | 0.03 | 0.04 | 0.03 | 0.02 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Def. Tax Liability | | 0.05 | 0.04 | 0.06 | 0.03 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.00 |
|---|
| Total Liabilities | | 7.48 | 7.54 | 7.04 | 6.45 | 5.76 | 5.13 | 3.72 | 1.52 | 1.45 | 1.22 | 0.98 | 0.74 | 0.66 | 0.68 | 0.59 | 0.53 |
| 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 | | 5.30 | 5.14 | 5.36 | 5.02 | 4.94 | 4.74 | 4.70 | 4.66 | 4.61 | 4.52 |
|---|
| Capital Leases | | 3.98 | 3.88 | 3.68 | 3.59 | 3.50 | 3.01 | 2.97 | 2.93 | 3.25 | 3.12 |
|---|
| Def. Tax Liability | | 0.05 | 0.02 | 0.04 | 0.04 | 0.05 | 0.05 | 0.07 | 0.06 | 0.03 | 0.06 |
|---|
| Total Liabilities | | 8.30 | 8.07 | 8.15 | 7.54 | 7.48 | 7.48 | 7.43 | 7.04 | 7.09 | 6.95 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 0.00 | 0.01 | 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 | | 6.67 | 6.91 | 6.28 | 5.62 | 4.95 | 4.19 | 3.61 | 3.21 | 2.83 | 2.54 | 2.23 | 1.92 | 1.63 | 1.37 | 1.15 | 0.95 |
|---|
| Comprehensive Income | | 0.00 | 0.00 | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.60 | 0.00 | 0.00 | -0.39 |
|---|
| Total Common Equity | | 2.31 | 2.27 | 2.15 | 2.04 | 2.00 | 1.92 | 1.57 | 1.56 | 1.42 | 1.45 | 1.39 | 1.29 | 1.25 | 1.02 | 1.01 | 0.93 |
| 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 | | 0.01 | 0.01 | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Retained Earnings | | 7.41 | 7.28 | 6.97 | 6.91 | 6.79 | 6.67 | 6.36 | 6.28 | 6.15 | 6.00 |
|---|
| Comprehensive Income | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.01 | 0.01 | 0.01 |
|---|
| Total Common Equity | | 2.57 | 2.49 | 2.24 | 2.27 | 2.29 | 2.31 | 2.12 | 2.15 | 2.11 | 2.09 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 5.13 | 5.42 | 5.04 | 4.27 | 3.92 | 3.54 | 2.71 | 0.44 | 0.46 | 0.30 | 0.17 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Book Value | | 2.31 | 2.27 | 2.15 | 2.04 | 2.00 | 1.92 | 1.57 | 1.56 | 1.42 | 1.45 | 1.39 | 1.29 | 1.25 | 1.02 | 1.01 | 0.93 |
| 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 | | 2.57 | 2.49 | 2.24 | 2.27 | 2.29 | 2.31 | 2.12 | 2.15 | 2.11 | 2.09 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | 1.13 | 1.10 | 1.10 | 1.11 | 1.09 | 1.00 | 0.75 | 0.56 | 0.53 | 0.42 | 0.44 | 0.41 | 0.37 | 0.33 | 0.28 | 0.22 | 0.17 |
|---|
| Depreciation & Amortization | | 0.41 | 0.49 | 0.45 | 0.39 | 0.34 | 0.27 | 0.22 | 0.20 | 0.18 | 0.17 | 0.14 | 0.12 | 0.11 | 0.10 | 0.09 | 0.08 | 0.07 |
|---|
| Stock-Based Compensation | | 0.05 | 0.06 | 0.05 | 0.06 | 0.05 | 0.05 | 0.04 | 0.03 | 0.03 | 0.03 | 0.02 | 0.02 | 0.02 | 0.01 | 0.02 | 0.02 | 0.01 |
|---|
| Change Working Capital | | -0.13 | 0.02 | -0.09 | -0.18 | -0.18 | -0.21 | 0.35 | 0.02 | -0.06 | -0.01 | 0.04 | -0.09 | -0.05 | -0.06 | 0.05 | -0.07 | -0.03 |
|---|
| Change In Accounts Receivable | | 0.02 | 0.00 | 0.00 | 0.00 | 0.00 | 0.11 | 0.05 | 0.02 | 0.01 | -0.01 | 0.02 | -0.01 | 0.03 | 0.01 | 0.07 | 0.01 | 0.04 |
|---|
| Change In Accounts Payable | | 0.16 | 0.14 | 0.06 | -0.22 | 0.16 | 0.18 | 0.33 | 0.02 | 0.04 | 0.06 | 0.08 | 0.06 | 0.05 | 0.00 | 0.05 | 0.02 | -0.01 |
|---|
| Change In Inventories | | -0.35 | -0.23 | -0.19 | 0.04 | -0.35 | -0.41 | -0.18 | -0.01 | -0.14 | -0.08 | -0.07 | -0.17 | -0.14 | -0.07 | -0.08 | -0.09 | -0.06 |
|---|
| Other Non-cash Items | | 0.50 | -0.09 | -0.06 | -0.05 | 0.00 | 0.00 | 0.07 | 0.00 | 0.00 | 0.00 | -0.01 | -0.03 | -0.02 | -0.04 | -0.03 | 0.00 | 0.00 |
|---|
| Cash from Operations | | 1.37 | 0.00 | 0.00 | 1.33 | 1.36 | 1.14 | 1.39 | 0.81 | 0.69 | 0.63 | 0.64 | 0.43 | 0.41 | 0.33 | 0.38 | 0.25 | 0.22 |
| 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 | | 0.23 | 0.26 | 0.43 | 0.18 | 0.24 | 0.24 | 0.43 | 0.20 | 0.25 | 0.26 |
|---|
| Depreciation & Amortization | | 0.13 | 0.12 | 0.12 | 0.12 | 0.12 | 0.11 | 0.11 | 0.10 | 0.10 | 0.09 |
|---|
| Stock-Based Compensation | | 0.02 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
|---|
| Change Working Capital | | -0.17 | -0.10 | 0.26 | -0.08 | 0.17 | -0.23 | 0.04 | -0.07 | 0.06 | -0.15 |
|---|
| Change In Accounts Receivable | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.05 | -0.03 |
|---|
| Change In Accounts Payable | | -0.16 | 0.03 | -0.04 | 0.31 | -0.11 | -0.09 | -0.08 | 0.34 | -0.23 | 0.14 |
|---|
| Change In Inventories | | 0.17 | -0.16 | 0.12 | -0.36 | 0.24 | -0.08 | 0.05 | -0.40 | 0.19 | -0.18 |
|---|
| Other Non-cash Items | | 0.08 | -0.03 | -0.02 | -0.02 | -0.02 | -0.03 | -0.01 | 0.00 | -0.02 | -0.03 |
|---|
| Cash from Operations | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.40 | 0.16 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -0.75 | -0.89 | -0.78 | -0.75 | -0.77 | -0.63 | -0.29 | -0.22 | -0.28 | -0.25 | -0.23 | -0.24 | -0.16 | -0.22 | -0.15 | -0.17 | -0.10 |
|---|
| Acquisitions | | 0.06 | -0.14 | 0.00 | 0.00 | -0.32 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.14 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| 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 |
|---|
| Sales of Investment | | 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 | 0.00 |
|---|
| Other Investing Activities | | 0.11 | 0.00 | 0.00 | 0.10 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.00 | 0.00 | 0.00 | 0.01 | 0.01 | -0.02 | 0.00 |
|---|
| Cash from Investing | | -0.64 | 0.00 | 0.00 | -0.65 | -1.09 | -0.63 | -0.29 | -0.21 | -0.28 | -0.24 | -0.37 | -0.24 | -0.16 | -0.21 | -0.14 | -0.17 | -0.11 |
| 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 | | -0.27 | -0.28 | -0.21 | -0.14 | -0.25 | -0.19 | -0.19 | -0.16 | -0.23 | -0.18 |
|---|
| Acquisitions | | 0.00 | 0.00 | 0.00 | -0.14 | 0.00 | 0.00 | 0.00 | 0.00 | 0.03 | 0.01 |
|---|
| Investments | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Sales of Investment | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 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 | 0.03 | 0.06 |
|---|
| Cash from Investing | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.20 | -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 | | 0.00 | 0.00 | 0.00 | 0.57 | -0.84 | 0.00 | -1.41 | -1.02 | -1.22 | -1.03 | -0.82 | -0.53 | -0.36 | -0.19 | 0.00 | 0.00 | 0.00 |
|---|
| Debt Issued | | 0.29 | 5.42 | 0.39 | 1.33 | 1.19 | 0.38 | 2.24 | 3.29 | 1.19 | 1.19 | 0.95 | 0.69 | 0.36 | 0.19 | 0.00 | 0.00 | 0.00 |
|---|
| Issuance of Common Stock | | 0.04 | 0.00 | 0.00 | 0.02 | 0.03 | 0.08 | 0.10 | 0.12 | 0.08 | 0.02 | 0.04 | 0.04 | 0.03 | 0.04 | 0.03 | 0.03 | 0.02 |
|---|
| Repurchase of Common Stock | | -0.53 | -0.36 | -0.58 | -0.62 | -0.73 | -0.81 | -0.35 | -0.54 | -0.35 | -0.37 | -0.33 | -0.30 | -0.30 | -0.13 | -0.28 | -0.18 | -0.04 |
|---|
| Dividends Paid | | -0.46 | 0.00 | 0.00 | -0.45 | -0.41 | -0.24 | -0.17 | -0.16 | -0.15 | -0.13 | -0.12 | -0.10 | -0.08 | -0.07 | -0.05 | -0.03 | -0.02 |
|---|
| Other Financing Activities | | -0.10 | 0.00 | 0.00 | 0.01 | 1.01 | 0.00 | 1.99 | 1.00 | 1.19 | 1.18 | 0.96 | 0.71 | 0.37 | 0.23 | 0.03 | 0.02 | 0.01 |
|---|
| Cash from Financing | | -0.95 | 0.00 | 0.00 | -0.49 | -0.94 | -0.98 | 0.16 | -0.60 | -0.44 | -0.34 | -0.28 | -0.18 | -0.34 | -0.12 | -0.28 | -0.16 | -0.03 |
| 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 | 0.00 | 0.00 |
|---|
| Debt Issued | | 5.72 | 0.16 | -0.20 | 0.34 | 0.09 | 0.21 | 0.04 | 0.05 | 0.06 | 0.13 |
|---|
| 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 | -0.08 | -0.08 | -0.11 | -0.15 | -0.15 | -0.14 | -0.14 | -0.11 | -0.14 |
|---|
| Dividends Paid | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.11 | -0.11 |
|---|
| 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 | -0.22 | -0.24 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | -0.23 | -0.06 | -0.15 | 0.19 | -0.68 | -0.46 | 1.26 | 0.00 | -0.02 | 0.06 | -0.01 | 0.01 | -0.09 | 0.00 | -0.04 | -0.08 | 0.08 |
|---|
| Closing Cash Balance | | 0.39 | 0.19 | 0.25 | 0.40 | 0.20 | 0.88 | 1.34 | 0.08 | 0.09 | 0.11 | 0.05 | 0.06 | 0.05 | 0.14 | 0.14 | 0.18 | 0.26 |
| 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 | -0.01 | -0.02 | 0.07 | -0.21 | 0.13 | -0.13 | -0.02 | -0.20 |
|---|
| Closing Cash Balance | | 0.19 | 0.18 | 0.23 | 0.23 | 0.25 | 0.19 | 0.39 | 0.26 | 0.40 | 0.42 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | 0.61 | 0.74 | 0.64 | 0.58 | 0.58 | 0.51 | 1.10 | 0.59 | 0.42 | 0.38 | 0.41 | 0.19 | 0.25 | 0.12 | 0.23 | 0.09 | 0.13 |
|---|
| Real Free Cash Flow | | 0.56 | 0.68 | 0.59 | 0.52 | 0.53 | 0.46 | 1.06 | 0.56 | 0.39 | 0.35 | 0.39 | 0.17 | 0.23 | 0.10 | 0.21 | 0.07 | 0.11 |
| 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 | | 0.06 | 0.03 | 0.58 | 0.08 | 0.27 | -0.10 | 0.37 | 0.10 | 0.17 | -0.02 |
|---|
| Real Free Cash Flow | | 0.04 | 0.01 | 0.56 | 0.06 | 0.26 | -0.11 | 0.36 | 0.09 | 0.16 | -0.04 |