WMT
Výsledovka
Rozvaha
Peněžní toky
V miliardách (USD)
| Revenue |
|
TTM |
2026 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Revenues | | 713.2 | 713.2 | 681.0 | 648.1 | 611.3 | 572.8 | 559.2 | 524.0 | 514.4 | 500.3 | 485.9 | 482.1 | 485.7 | 476.3 | 469.2 | 447.0 | 421.8 | 408.2 |
|---|
| Cost of Revenues | | 535.4 | 535.4 | 511.8 | 490.1 | 463.7 | 429.0 | 420.3 | 394.6 | 385.3 | 373.4 | 361.3 | 361.0 | 365.1 | 358.1 | 352.5 | 335.1 | 315.3 | 304.7 |
|---|
| Gross Profit | | 177.8 | 177.8 | 169.2 | 158.0 | 147.6 | 143.8 | 138.8 | 129.4 | 129.1 | 126.9 | 124.6 | 121.1 | 120.6 | 118.2 | 116.7 | 111.8 | 106.6 | 103.6 |
| Revenue |
|
4-2026 | 3-2026 | 2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 |
| Total Revenues | | 190.7 | 179.5 | 177.4 | 165.6 | 180.6 | 169.6 | 169.3 | 161.5 | 173.4 | 160.8 |
|---|
| Cost of Revenues | | 143.6 | 134.7 | 132.8 | 124.3 | 136.2 | 127.3 | 126.8 | 121.4 | 131.8 | 121.2 |
|---|
| Gross Profit | | 47.0 | 44.8 | 44.6 | 41.3 | 44.4 | 42.2 | 42.5 | 40.1 | 41.6 | 39.6 |
| Operating Income |
|
TTM |
2026 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| R&D Expenses | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 0.0 | 127.1 | 117.8 | 116.3 | 108.8 | 107.1 | 106.5 | 101.9 | 97.0 | 93.4 | 91.4 | 88.9 | 85.3 | 81.0 | 79.6 |
|---|
| Depreciation & Amortization | | 14.2 | 14.2 | 13.0 | 11.9 | 10.9 | 7.8 | 11.5 | 13.1 | 10.7 | 10.5 | 10.1 | 9.5 | 9.2 | 8.9 | 8.5 | 8.1 | 7.6 | 7.2 |
|---|
| Total Operating Expenses | | 147.9 | 147.9 | 139.9 | 131.0 | 127.1 | 117.8 | 116.3 | 108.8 | 107.1 | 106.5 | 101.9 | 97.0 | 93.4 | 91.4 | 88.9 | 85.3 | 81.0 | 79.6 |
|---|
| Operating Income | | 29.8 | 29.8 | 29.3 | 27.0 | 20.4 | 25.9 | 22.5 | 20.6 | 22.0 | 20.4 | 22.8 | 24.1 | 27.1 | 26.9 | 27.8 | 26.6 | 25.5 | 24.0 |
| Operating Income |
|
TTM |
4-2026 | 3-2026 | 2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 |
| R&D Expenses | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Depreciation & Amortization | | 3.7 | 3.6 | 3.5 | 3.4 | 3.4 | 3.3 | 3.2 | 3.1 | 3.1 | 3.0 |
|---|
| Total Operating Expenses | | 38.3 | 38.1 | 37.3 | 34.2 | 36.5 | 35.5 | 34.6 | 33.2 | 34.3 | 33.4 |
|---|
| Operating Income | | 8.7 | 6.7 | 7.3 | 7.1 | 7.9 | 6.7 | 7.9 | 6.8 | 7.3 | 6.2 |
| Net Income |
|
TTM |
2026 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 0.4 | 0.4 | 0.5 | 0.5 | 0.3 | 0.2 | 0.1 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 |
|---|
| Interest Expense | | 2.8 | 2.8 | 2.7 | 2.7 | 2.1 | 2.0 | 2.3 | 2.6 | 2.3 | 2.3 | 2.4 | 2.5 | 2.5 | 2.3 | 2.3 | 2.3 | 2.2 | 2.1 |
|---|
| Other Expense | | -0.4 | -0.4 | -3.0 | -5.2 | -3.4 | -7.2 | -2.0 | -0.5 | -8.4 | -3.1 | -2.3 | -2.5 | -2.3 | -2.2 | -2.1 | -2.2 | -2.0 | -1.9 |
|---|
| IBT | | 29.5 | 29.5 | 26.3 | 21.8 | 17.0 | 18.7 | 20.6 | 20.1 | 11.5 | 15.1 | 20.5 | 21.6 | 24.8 | 24.7 | 25.7 | 24.4 | 23.5 | 22.1 |
|---|
| Income Tax Expense | | 7.2 | 7.2 | 6.2 | 5.6 | 5.7 | 4.8 | 6.9 | 4.9 | 4.3 | 4.6 | 6.2 | 6.6 | 8.0 | 8.1 | 8.0 | 7.9 | 7.6 | 7.1 |
|---|
| Net Income | | 21.9 | 21.9 | 19.4 | 15.5 | 11.7 | 13.7 | 13.5 | 14.9 | 6.7 | 9.9 | 13.6 | 14.7 | 16.4 | 16.0 | 17.0 | 15.7 | 16.4 | 14.3 |
| Net Income |
|
TTM |
4-2026 | 3-2026 | 2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 |
| Interest Income | | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
|---|
| Interest Expense | | 0.7 | 0.7 | 0.8 | 0.6 | 0.7 | 0.6 | 0.7 | 0.7 | 0.7 | 0.7 |
|---|
| Other Expense | | -2.7 | 1.5 | 2.0 | -1.1 | -0.9 | -0.6 | -1.7 | 0.2 | 0.3 | -5.3 |
|---|
| IBT | | 6.0 | 8.2 | 9.3 | 6.0 | 7.0 | 6.1 | 6.2 | 7.0 | 7.5 | 0.9 |
|---|
| Income Tax Expense | | 1.6 | 2.1 | 2.2 | 1.4 | 1.5 | 1.4 | 1.5 | 1.7 | 1.8 | 0.3 |
|---|
| Net Income | | 4.2 | 6.1 | 7.0 | 4.5 | 5.3 | 4.6 | 4.5 | 5.1 | 5.5 | 0.5 |
| Per Share Data |
|
TTM |
2026 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| EPS | | $0.00 | $0.00 | $0.00 | $0.00 | $1.43 | $1.63 | $1.59 | $1.74 | $0.76 | $1.10 | $1.47 | $1.53 | $1.66 | $1.62 | $5.02 | $1.51 | $1.49 | $1.24 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $1.42 | $1.62 | $1.58 | $1.73 | $0.75 | $1.09 | $1.46 | $1.52 | $1.65 | $1.61 | $5.00 | $1.51 | $1.49 | $1.23 |
|---|
| Shares Outstanding | | 8.0 | 8.0 | 8.0 | 8.1 | 8.2 | 8.4 | 8.5 | 8.5 | 8.8 | 9.0 | 9.3 | 9.6 | 9.7 | 9.8 | 10.1 | 10.4 | 11.0 | 11.6 |
|---|
| Diluted Shares Outstanding | | 8.0 | 8.0 | 8.1 | 8.1 | 8.2 | 8.4 | 8.5 | 8.6 | 8.8 | 9.0 | 9.3 | 9.7 | 9.7 | 9.8 | 10.2 | 10.4 | 11.0 | 11.6 |
| Per Share Data |
|
TTM |
4-2026 | 3-2026 | 2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 |
| 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 | | 8.0 | 8.0 | 8.0 | 8.0 | 8.0 | 8.0 | 8.0 | 8.1 | 8.1 | 8.1 |
|---|
| Diluted Shares Outstanding | | 8.0 | 8.0 | 8.0 | 8.1 | 8.1 | 8.1 | 8.1 | 8.1 | 8.1 | 8.1 |
| Current Assets |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 9.9 | 9.0 | 9.9 | 8.9 | 14.8 | 17.7 | 9.5 | 7.7 | 6.8 | 6.9 | 8.7 | 9.1 | 7.3 | 7.8 | 6.6 | 7.4 | 7.9 |
|---|
| Short Term Investments | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Cash & ST Investments | | 9.9 | 9.0 | 9.9 | 8.9 | 14.8 | 17.7 | 9.5 | 7.7 | 6.8 | 6.9 | 8.7 | 9.1 | 7.3 | 7.8 | 6.6 | 7.4 | 7.9 |
|---|
| Accounts Receivable | | 8.8 | 10.0 | 8.8 | 7.9 | 8.3 | 6.5 | 6.3 | 6.3 | 5.6 | 5.8 | 5.6 | 6.8 | 6.7 | 6.8 | 5.9 | 5.1 | 4.1 |
|---|
| Inventory | | 54.9 | 56.4 | 54.9 | 56.6 | 56.5 | 44.9 | 44.4 | 44.3 | 43.8 | 43.0 | 44.5 | 45.1 | 44.9 | 43.8 | 40.7 | 36.3 | 33.2 |
|---|
| Other Current Assets | | 3.3 | 4.0 | 3.3 | 2.5 | 1.5 | 20.9 | 1.6 | 3.6 | 3.5 | 1.9 | 1.4 | 2.2 | 2.4 | 1.6 | 1.8 | 0.1 | 0.1 |
|---|
| Total Current Assets | | 76.9 | 79.5 | 76.9 | 75.9 | 81.1 | 90.1 | 61.8 | 61.9 | 59.7 | 57.7 | 60.2 | 63.3 | 61.2 | 59.9 | 55.0 | 51.9 | 48.3 |
| Current Assets |
|
2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 |
| Cash And Equivalents | | 9.4 | 9.3 | 9.0 | 10.0 | 8.8 | 9.4 | 9.9 | 12.2 | 13.9 | 10.6 |
|---|
| Short Term Investments | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Cash & ST Investments | | 9.4 | 9.3 | 9.0 | 10.0 | 8.8 | 9.4 | 9.9 | 12.2 | 13.9 | 10.6 |
|---|
| Accounts Receivable | | 10.5 | 9.7 | 10.0 | 10.0 | 8.7 | 9.1 | 8.8 | 8.6 | 7.9 | 7.6 |
|---|
| Inventory | | 57.7 | 57.5 | 56.4 | 63.3 | 55.6 | 55.4 | 54.9 | 64.0 | 56.7 | 56.9 |
|---|
| Other Current Assets | | 4.4 | 3.8 | 4.0 | 3.5 | 3.4 | 3.3 | 3.3 | 3.7 | 3.5 | 3.4 |
|---|
| Total Current Assets | | 82.0 | 80.3 | 79.5 | 86.9 | 76.5 | 77.2 | 76.9 | 88.4 | 82.0 | 78.5 |
| Long-Term Assets |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 130.3 | 139.7 | 130.3 | 119.2 | 112.6 | 109.8 | 127.0 | 111.4 | 114.8 | 114.2 | 116.5 | 116.7 | 117.9 | 116.7 | 112.3 | 107.9 | 102.3 |
|---|
| Goodwill | | 28.1 | 28.8 | 28.1 | 28.2 | 29.0 | 29.0 | 31.1 | 31.2 | 18.2 | 17.0 | 16.7 | 18.1 | 19.5 | 20.5 | 20.7 | 16.8 | 16.1 |
|---|
| Intangible Assets | | 4.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Long-Term Investments | | 7.2 | 0.0 | 0.0 | 0.0 | -13.5 | -14.4 | -13.0 | -12.0 | -8.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Long-Term Assets | | 8.2 | 12.9 | 17.1 | 20.1 | 22.2 | 23.6 | 16.6 | 14.8 | 11.8 | 9.9 | 6.1 | 5.7 | 6.1 | 6.0 | 5.5 | 4.1 | 3.9 |
|---|
| Total Long-Term Assets | | 175.5 | 181.4 | 175.5 | 167.5 | 163.8 | 162.4 | 174.7 | 157.4 | 144.9 | 141.1 | 139.3 | 140.4 | 143.6 | 143.2 | 138.4 | 128.8 | 122.4 |
|---|
| Total Assets | | 252.4 | 260.8 | 252.4 | 243.5 | 244.9 | 252.5 | 236.5 | 219.3 | 204.5 | 198.8 | 199.6 | 203.7 | 204.8 | 203.1 | 193.4 | 180.7 | 170.7 |
| Long-Term Assets |
|
2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 |
| Net Property, Plant & Equipment | | 145.6 | 140.9 | 139.7 | 136.5 | 133.7 | 131.3 | 130.3 | 126.8 | 124.0 | 121.1 |
|---|
| Goodwill | | 29.1 | 28.9 | 28.8 | 27.9 | 27.9 | 28.0 | 28.1 | 28.0 | 28.3 | 28.3 |
|---|
| Intangible Assets | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Long-Term Investments | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Long-Term Assets | | 14.2 | 12.4 | 12.9 | 12.0 | 16.3 | 17.6 | 17.1 | 15.9 | 20.8 | 17.1 |
|---|
| Total Long-Term Assets | | 188.8 | 182.1 | 181.4 | 176.5 | 177.9 | 176.9 | 175.5 | 170.8 | 173.1 | 166.5 |
|---|
| Total Assets | | 270.8 | 262.4 | 260.8 | 263.4 | 254.4 | 254.1 | 252.4 | 259.2 | 255.1 | 245.1 |
| Current Liabilities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 56.8 | 58.7 | 56.8 | 53.7 | 55.3 | 49.1 | 47.0 | 47.1 | 46.1 | 41.4 | 38.5 | 38.4 | 37.4 | 38.1 | 36.6 | 33.6 | 30.5 |
|---|
| Short-Term Debt | | 6.5 | 8.0 | 6.5 | 8.6 | 5.2 | 5.3 | 8.2 | 7.8 | 9.7 | 3.9 | 6.0 | 6.7 | 12.1 | 12.7 | 6.3 | 6.0 | 4.9 |
|---|
| Other Current Liabilities | | 26.4 | 26.6 | 26.1 | 26.6 | 24.4 | 35.9 | 20.6 | 20.7 | 20.8 | 17.8 | 17.1 | 16.6 | 0.1 | 16.0 | 0.0 | 0.0 | 0.1 |
|---|
| Current Liabilities | | 92.4 | 96.6 | 92.4 | 92.5 | 87.4 | 92.6 | 77.8 | 77.5 | 78.5 | 66.9 | 64.6 | 65.3 | 69.3 | 71.8 | 62.3 | 58.5 | 55.6 |
| Current Liabilities |
|
2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 |
| Accounts Payable | | 60.1 | 57.7 | 58.7 | 62.9 | 56.7 | 56.1 | 56.8 | 61.0 | 56.6 | 54.3 |
|---|
| Short-Term Debt | | 10.3 | 12.0 | 8.0 | 9.1 | 7.0 | 9.6 | 6.5 | 14.9 | 9.6 | 7.8 |
|---|
| Other Current Liabilities | | 33.2 | 31.7 | 26.6 | 29.8 | 31.0 | 29.1 | 26.1 | 27.7 | 32.3 | 32.1 |
|---|
| Current Liabilities | | 103.6 | 102.9 | 96.6 | 102.6 | 95.3 | 96.1 | 92.4 | 104.2 | 99.2 | 95.5 |
| Long-Term Liabilities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 36.1 | 52.1 | 54.8 | 52.3 | 52.1 | 58.0 | 64.2 | 50.2 | 36.8 | 42.0 | 44.0 | 43.7 | 44.6 | 41.4 | 47.1 | 43.8 | 36.4 |
|---|
| Capital Leases | | 18.7 | 21.0 | 20.9 | 19.7 | 19.2 | 18.7 | 22.8 | 7.4 | 7.4 | 6.6 | 6.4 | 2.9 | 3.1 | 3.4 | 3.3 | 3.5 | 3.5 |
|---|
| Def. Tax Liability | | 7.2 | 0.0 | 0.0 | 14.7 | 13.5 | 14.4 | 13.0 | 12.0 | 8.4 | 9.3 | 7.3 | 8.8 | 8.0 | 7.6 | 7.9 | 6.7 | 5.5 |
|---|
| Total Liabilities | | 161.8 | 163.1 | 161.8 | 159.5 | 153.0 | 165.0 | 154.9 | 139.7 | 123.7 | 118.3 | 116.0 | 117.8 | 121.9 | 120.8 | 117.2 | 109.0 | 97.5 |
| Long-Term Liabilities |
|
2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 |
| Long-Term Debt | | 54.8 | 55.2 | 52.1 | 52.6 | 54.3 | 54.8 | 54.8 | 54.8 | 55.2 | 56.1 |
|---|
| Capital Leases | | 0.0 | 21.0 | 21.0 | 21.3 | 21.3 | 18.9 | 18.7 | 20.6 | 20.6 | 20.1 |
|---|
| Def. Tax Liability | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Liabilities | | 174.0 | 171.7 | 163.1 | 168.9 | 163.7 | 165.8 | 161.8 | 173.4 | 169.6 | 165.6 |
| Total Common Equity |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 0.8 | 0.8 | 0.8 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 4.0 | 3.9 | 4.2 |
|---|
| Retained Earnings | | 89.8 | 98.3 | 89.8 | 83.1 | 86.9 | 88.8 | 83.9 | 80.8 | 85.1 | 89.4 | 90.0 | 85.8 | 76.6 | 73.0 | 68.7 | 64.0 | 66.6 |
|---|
| Comprehensive Income | | -11.3 | -13.6 | -11.3 | -11.7 | -8.8 | -11.4 | -12.8 | -11.5 | -10.2 | -14.2 | -11.6 | -7.2 | -3.0 | -0.6 | -1.4 | 0.6 | -0.1 |
|---|
| Total Common Equity | | 83.9 | 91.0 | 83.9 | 76.7 | 83.3 | 81.3 | 74.7 | 72.5 | 77.9 | 77.8 | 80.5 | 81.4 | 76.3 | 76.3 | 71.3 | 68.5 | 70.7 |
| Total Common Equity |
|
2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 |
| Common Stock | | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.3 | 0.3 | 0.3 |
|---|
| Retained Earnings | | 96.3 | 90.8 | 98.3 | 94.4 | 90.8 | 87.2 | 89.8 | 85.8 | 85.5 | 78.0 |
|---|
| Comprehensive Income | | -12.7 | -13.3 | -13.6 | -12.5 | -12.2 | -11.4 | -11.3 | -11.6 | -10.8 | -11.1 |
|---|
| Total Common Equity | | 90.1 | 83.8 | 91.0 | 88.1 | 84.4 | 81.3 | 83.9 | 79.5 | 79.6 | 72.4 |
| Other |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 61.3 | 60.1 | 61.3 | 58.9 | 57.3 | 63.2 | 72.4 | 58.0 | 46.5 | 45.9 | 50.0 | 50.4 | 56.6 | 54.1 | 53.4 | 49.9 | 41.3 |
|---|
| Book Value | | 90.6 | 97.7 | 90.6 | 84.0 | 91.9 | 87.5 | 81.6 | 79.6 | 80.8 | 80.5 | 83.6 | 85.9 | 82.8 | 82.3 | 76.2 | 71.7 | 73.2 |
| Other |
|
2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 |
| Total Debt | | 6.7 | 6.9 | 6.7 | 6.4 | 6.3 | 7.0 | 6.7 | 6.4 | 6.0 | 7.1 |
|---|
| Book Value | | 90.1 | 83.8 | 91.0 | 88.1 | 84.4 | 81.3 | 83.9 | 79.5 | 79.6 | 72.4 |
| Cash Flow From Operating Activities |
|
TTM |
2026 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | 16.1 | 22.3 | 20.2 | 16.3 | 11.3 | 13.9 | 13.7 | 15.2 | 7.2 | 10.5 | 14.3 | 15.1 | 16.8 | 16.6 | 17.8 | 16.5 | 16.0 | 14.9 |
|---|
| Depreciation & Amortization | | 11.9 | 14.2 | 13.0 | 11.9 | 10.9 | 10.7 | 11.2 | 11.0 | 10.7 | 10.5 | 10.1 | 9.5 | 9.2 | 8.9 | 8.5 | 8.1 | 7.6 | 7.2 |
|---|
| Stock-Based Compensation | | 2.1 | 0.0 | 0.0 | 0.0 | 1.6 | 0.0 | 8.4 | -1.0 | 4.9 | 3.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.5 |
|---|
| Change Working Capital | | 1.9 | 0.8 | 0.2 | 0.2 | -0.3 | -6.6 | 8.0 | -0.3 | 0.3 | 3.2 | 6.2 | 2.1 | 2.3 | -2.8 | -1.1 | -1.8 | -1.7 | 4.4 |
|---|
| Change In Accounts Receivable | | -0.8 | -1.1 | -1.1 | -1.1 | 0.2 | 0.0 | 0.0 | 0.0 | 15.4 | 18.2 | 10.5 | 5.2 | 2.8 | 6.5 | 12.5 | -0.8 | -0.7 | -0.3 |
|---|
| Change In Accounts Payable | | 2.5 | 1.6 | 3.2 | 3.2 | -1.2 | 5.5 | 7.0 | -0.3 | 1.8 | 4.1 | 3.9 | 2.0 | 2.7 | 0.5 | 1.1 | 2.7 | 2.6 | 1.1 |
|---|
| Change In Inventories | | 2.0 | -1.4 | -2.8 | -2.8 | -0.5 | -11.8 | -2.4 | -0.3 | -1.3 | -0.1 | 1.0 | -0.7 | -1.2 | -1.7 | -2.8 | -3.7 | -3.1 | 2.3 |
|---|
| Other Non-cash Items | | 6.9 | 2.1 | 3.8 | 7.6 | 6.2 | 6.9 | -7.1 | 0.1 | 5.3 | 1.2 | 0.2 | 1.4 | 0.8 | 0.9 | 0.5 | 0.4 | 1.1 | -0.2 |
|---|
| Cash from Operations | | 35.7 | 0.0 | 0.0 | 0.0 | 28.8 | 24.2 | 36.1 | 25.3 | 27.8 | 28.3 | 31.5 | 27.4 | 28.6 | 23.3 | 25.6 | 24.3 | 23.6 | 26.2 |
| Cash Flow From Operating Activities |
|
4-2026 | 3-2026 | 2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 |
| Net Income | | 4.2 | 6.1 | 7.2 | 4.6 | 5.4 | 4.7 | 4.7 | 5.3 | 5.7 | 0.6 |
|---|
| Depreciation & Amortization | | 0.0 | 3.6 | 3.5 | 3.4 | 3.4 | 3.3 | 3.2 | 3.1 | 3.1 | 3.0 |
|---|
| Stock-Based Compensation | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Change Working Capital | | 2.8 | -0.9 | 2.4 | -3.6 | 3.7 | -2.4 | 3.0 | -4.2 | 7.0 | -7.1 |
|---|
| Change In Accounts Receivable | | 1.0 | -1.7 | -0.7 | 0.3 | 0.3 | -1.5 | 0.2 | -0.2 | -0.1 | -0.8 |
|---|
| Change In Accounts Payable | | -5.7 | 6.0 | 1.6 | -0.3 | -4.2 | 6.2 | 1.0 | 0.2 | -4.8 | 4.3 |
|---|
| Change In Inventories | | 6.8 | -7.6 | 0.1 | -0.8 | 6.4 | -8.0 | -0.7 | -0.5 | 9.3 | -7.5 |
|---|
| Other Non-cash Items | | 7.1 | -0.5 | -1.7 | 1.1 | 1.4 | 1.0 | 1.5 | -0.1 | 0.4 | 5.4 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Cash Flow From Investing Activities |
|
TTM |
2026 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -20.6 | -26.6 | -23.8 | -20.6 | -16.9 | -13.1 | -10.3 | -10.7 | -10.3 | -10.1 | -10.6 | -11.5 | -12.2 | -13.1 | -12.9 | -13.5 | -12.7 | -12.2 |
|---|
| Acquisitions | | 0.2 | -0.1 | -1.9 | 0.1 | -0.7 | 7.6 | -0.1 | 0.8 | -13.8 | 0.7 | -1.8 | 0.2 | 0.7 | 0.0 | -0.3 | -3.5 | -0.2 | 0.0 |
|---|
| Investments | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -1.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Sales of Investment | | 0.0 | 0.9 | 4.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Investing Activities | | -0.9 | 0.0 | 0.0 | 0.0 | -0.1 | -0.5 | 0.3 | 0.8 | 0.1 | 0.3 | -0.1 | 0.6 | 0.4 | 0.8 | 0.6 | 0.4 | 0.7 | 0.6 |
|---|
| Cash from Investing | | -21.3 | 0.0 | 0.0 | 0.0 | -17.7 | -6.0 | -10.1 | -9.1 | -24.0 | -9.1 | -14.0 | -10.7 | -11.1 | -12.3 | -12.6 | -16.6 | -12.2 | -11.6 |
| Cash Flow From Investing Activities |
|
4-2026 | 3-2026 | 2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 |
| Capital Expenditure | | -8.0 | -7.2 | -6.4 | -5.0 | -7.1 | -6.2 | -5.8 | -4.7 | -5.9 | -5.5 |
|---|
| Acquisitions | | 0.9 | 0.0 | 0.0 | 0.0 | -1.9 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 |
|---|
| Investments | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Sales of Investment | | 0.0 | 0.0 | 0.0 | 0.0 | 0.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Investing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Cash from Investing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Cash Flow From Financing Activities |
|
TTM |
2026 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -13.3 | 0.0 | 0.0 | 0.0 | 2.3 | -13.0 | -5.4 | -1.9 | -3.8 | -13.1 | -2.1 | -4.4 | -3.9 | -5.0 | -1.5 | -4.9 | -4.1 | -7.1 |
|---|
| Debt Issued | | 15.7 | 60.1 | -1.2 | 2.4 | 3.9 | 7.1 | -3.8 | 16.3 | 15.3 | 13.6 | -2.0 | 4.1 | -2.4 | 7.5 | 2.2 | 8.5 | 12.6 | 48.4 |
|---|
| Issuance of Common Stock | | 9.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.3 | 0.8 | 15.8 | 11.6 | -1.5 | 1.3 | -1.1 | 8.0 | 3.0 | 8.1 | 11.9 | 5.5 |
|---|
| Repurchase of Common Stock | | -2.8 | -8.1 | -4.5 | -2.8 | -9.9 | -9.8 | -2.6 | -5.7 | -7.4 | -8.3 | -8.3 | -4.1 | -1.0 | -6.7 | -7.6 | -6.3 | -14.8 | -7.3 |
|---|
| Dividends Paid | | -6.1 | 0.0 | 0.0 | 0.0 | -6.1 | -6.2 | -6.1 | -6.0 | -6.1 | -6.1 | -6.2 | -6.3 | -6.2 | -6.1 | -5.4 | -5.0 | -4.4 | -4.2 |
|---|
| Other Financing Activities | | -0.2 | 0.0 | 0.0 | 0.0 | -3.3 | 6.1 | -1.7 | -1.5 | -1.1 | -4.0 | -0.8 | -2.6 | -2.9 | -1.2 | -0.5 | -0.2 | -0.6 | -1.2 |
|---|
| Cash from Financing | | -13.4 | 0.0 | 0.0 | 0.0 | -16.2 | -22.8 | -16.1 | -14.3 | -2.5 | -19.9 | -18.9 | -16.1 | -15.1 | -11.0 | -12.0 | -8.5 | -12.0 | -14.2 |
| Cash Flow From Financing Activities |
|
4-2026 | 3-2026 | 2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 |
| Debt Repaid | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Debt Issued | | 0.0 | 65.0 | -2.2 | 7.1 | -1.6 | 0.4 | -3.2 | 3.1 | -8.4 | 4.9 |
|---|
| Issuance of Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Repurchase of Common Stock | | -1.1 | -0.8 | -1.6 | -4.6 | -1.4 | -1.0 | -1.0 | -1.1 | -1.5 | -0.1 |
|---|
| Dividends Paid | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Financing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Cash from Financing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Cash position |
|
TTM |
2026 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | 1.2 | 1.8 | -0.4 | 1.1 | -5.7 | -3.0 | 8.3 | 1.8 | 0.7 | -0.1 | -1.8 | -0.4 | 1.9 | -0.5 | 1.2 | -0.8 | -0.5 | 0.6 |
|---|
| Closing Cash Balance | | 9.9 | 11.3 | 9.5 | 9.9 | 9.1 | 14.8 | 17.8 | 9.5 | 7.8 | 6.8 | 6.9 | 8.7 | 9.1 | 7.3 | 7.8 | 6.6 | 7.4 | 7.9 |
| Cash position |
|
4-2026 | 3-2026 | 2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 |
| Net Change in Cash | | 0.1 | 1.2 | -0.1 | 0.4 | -0.6 | 1.3 | -0.6 | -0.5 | -2.4 | -1.7 |
|---|
| Closing Cash Balance | | 10.7 | 11.1 | 9.9 | 9.9 | 9.5 | 10.2 | 8.9 | 9.5 | 9.9 | 12.3 |
| Free Cash Flow |
|
TTM |
2026 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | 15.1 | 41.6 | 12.7 | 15.1 | 12.0 | 11.1 | 25.8 | 14.6 | 17.4 | 18.3 | 20.9 | 15.9 | 16.4 | 10.1 | 12.7 | 10.7 | 10.9 | 14.1 |
|---|
| Real Free Cash Flow | | 13.0 | 41.6 | 12.7 | 15.1 | 10.4 | 11.1 | 17.4 | 15.6 | 12.6 | 15.2 | 20.9 | 15.9 | 16.4 | 10.1 | 12.7 | 10.7 | 10.9 | 13.6 |
| Free Cash Flow |
|
4-2026 | 3-2026 | 2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 |
| Free Cash Flow | | 6.1 | 1.9 | 6.5 | 0.4 | 6.4 | 0.4 | 6.3 | -0.4 | 10.8 | -4.6 |
|---|
| Real Free Cash Flow | | 6.1 | 1.9 | 6.5 | 0.4 | 6.4 | 0.4 | 6.3 | -0.4 | 10.8 | -4.6 |