American Airlines Group Inc.
|
Dec-25 |
Dec-24 |
Dec-23 |
Dec-22 |
Dec-21 |
Dec-20 |
Dec-19 |
Dec-18 |
Dec-17 |
Dec-16 |
Dec-15 |
Dec-14 |
Dec-13 |
Dec-12 |
Dec-11 |
Dec-10 |
Dec-09 |
Dec-08 |
Dec-07 |
Dec-06 |
| Total revenue |
54.63 |
54.21 |
52.79 |
48.97 |
29.88 |
17.34 |
45.77 |
44.54 |
42.62 |
40.14 |
40.99 |
42.65 |
26.74 |
24.86 |
23.98 |
22.17 |
19.92 |
23.77 |
22.94 |
22.56 |
| Cost of revenue |
44.16 |
42.75 |
40.98 |
39.93 |
29.86 |
24.56 |
34.64 |
34.49 |
31.29 |
28.42 |
27.97 |
31.94 |
20.66 |
20.59 |
20.52 |
18.16 |
5.46 |
8.98 |
6.39 |
5.99 |
| Gross profit |
10.47 |
11.47 |
11.81 |
9.04 |
0.03 |
-7.23 |
11.13 |
10.05 |
11.33 |
11.73 |
13.02 |
10.71 |
6.09 |
4.27 |
3.46 |
4.01 |
14.46 |
14.79 |
16.54 |
16.57 |
| Selling, general and administrative |
2.00 |
1.81 |
1.80 |
1.82 |
1.10 |
0.51 |
1.60 |
1.52 |
|
|
|
|
|
|
7.57 |
6.85 |
6.81 |
6.66 |
6.77 |
6.81 |
| Research and development |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other operating expenses |
7.01 |
7.04 |
6.98 |
5.62 |
-0.01 |
2.68 |
6.47 |
5.88 |
7.10 |
6.67 |
6.82 |
6.46 |
4.69 |
4.12 |
-3.08 |
-3.14 |
8.65 |
10.02 |
8.81 |
8.70 |
| Operating income |
1.47 |
2.61 |
3.03 |
1.61 |
-1.06 |
-10.42 |
3.07 |
2.66 |
4.23 |
5.06 |
6.20 |
4.25 |
1.40 |
0.15 |
-1.04 |
0.31 |
-1.00 |
-1.89 |
0.97 |
1.06 |
| Non-operating income (net) |
-1.28 |
-1.46 |
-1.91 |
-1.42 |
-1.49 |
-1.03 |
-0.81 |
-0.77 |
-0.84 |
-0.91 |
-1.59 |
-1.04 |
-3.58 |
-2.59 |
-0.94 |
-0.81 |
-0.75 |
-0.23 |
-0.46 |
-0.83 |
| Income before tax |
0.19 |
1.15 |
1.12 |
0.19 |
-2.55 |
-11.45 |
2.26 |
1.88 |
3.40 |
4.15 |
4.62 |
3.21 |
-2.18 |
-2.45 |
-1.98 |
-0.51 |
-1.75 |
-2.12 |
0.50 |
0.23 |
| Income tax expense |
0.08 |
0.31 |
0.30 |
0.06 |
-0.56 |
-2.57 |
0.57 |
0.47 |
2.11 |
1.57 |
-2.99 |
0.33 |
-0.35 |
-0.57 |
1.65 |
-0.04 |
-0.28 |
4.98 |
0.82 |
-15.41 |
| Net income |
0.11 |
0.85 |
0.82 |
0.13 |
-1.99 |
-8.89 |
1.69 |
1.41 |
1.28 |
2.58 |
7.61 |
2.88 |
-1.83 |
-1.88 |
-1.98 |
-0.47 |
-1.47 |
-2.12 |
0.50 |
0.23 |
Show Quarterly Income Statement
|
Mar-26 |
Dec-25 |
Sep-25 |
Jun-25 |
Mar-25 |
Dec-24 |
Sep-24 |
Jun-24 |
Mar-24 |
Dec-23 |
Sep-23 |
Jun-23 |
Mar-23 |
Dec-22 |
Sep-22 |
Jun-22 |
Mar-22 |
Dec-21 |
Sep-21 |
Jun-21 |
Mar-21 |
Dec-20 |
Sep-20 |
Jun-20 |
Mar-20 |
Dec-19 |
Sep-19 |
Jun-19 |
Mar-19 |
Dec-18 |
Sep-18 |
Jun-18 |
Mar-18 |
Dec-17 |
Sep-17 |
Jun-17 |
Mar-17 |
Dec-16 |
Sep-16 |
Jun-16 |
Mar-16 |
Dec-15 |
Sep-15 |
Jun-15 |
Mar-15 |
Dec-14 |
Sep-14 |
Jun-14 |
Mar-14 |
Dec-13 |
Sep-13 |
Jun-13 |
Mar-13 |
Dec-12 |
Sep-12 |
Jun-12 |
Mar-12 |
Dec-11 |
Sep-11 |
Jun-11 |
Mar-11 |
Dec-10 |
Sep-10 |
Jun-10 |
Mar-10 |
Dec-09 |
Sep-09 |
Jun-09 |
Mar-09 |
Dec-08 |
Sep-08 |
Jun-08 |
Mar-08 |
Dec-07 |
Sep-07 |
Jun-07 |
Mar-07 |
Dec-06 |
Sep-06 |
Jun-06 |
Mar-06 |
| Total revenue |
13.91 |
14.00 |
13.69 |
14.39 |
12.55 |
13.66 |
13.65 |
14.33 |
12.57 |
13.06 |
13.48 |
14.06 |
12.19 |
13.19 |
13.46 |
13.42 |
8.90 |
9.43 |
8.97 |
7.48 |
4.01 |
4.03 |
3.17 |
1.62 |
8.52 |
11.31 |
11.91 |
11.96 |
10.58 |
10.94 |
11.56 |
11.64 |
10.40 |
10.60 |
10.97 |
11.23 |
9.82 |
9.79 |
10.59 |
10.36 |
9.44 |
9.63 |
10.71 |
10.83 |
9.83 |
10.16 |
11.14 |
11.36 |
10.00 |
7.37 |
6.83 |
6.45 |
6.10 |
5.94 |
6.43 |
6.45 |
6.04 |
5.96 |
6.38 |
6.11 |
5.53 |
5.59 |
5.84 |
5.67 |
5.07 |
5.06 |
5.13 |
4.89 |
4.84 |
5.47 |
6.42 |
6.18 |
5.70 |
5.68 |
5.95 |
5.88 |
5.43 |
5.40 |
5.85 |
5.98 |
5.34 |
| Cost of revenue |
10.30 |
11.20 |
11.32 |
10.98 |
10.67 |
10.47 |
10.87 |
10.85 |
10.55 |
10.44 |
10.80 |
9.91 |
9.84 |
9.93 |
10.64 |
10.52 |
8.85 |
8.66 |
7.94 |
7.09 |
6.16 |
5.88 |
5.55 |
4.94 |
8.28 |
8.80 |
9.12 |
9.04 |
8.45 |
8.58 |
9.01 |
8.76 |
8.16 |
8.02 |
7.95 |
7.83 |
7.47 |
7.29 |
7.35 |
7.09 |
6.62 |
6.68 |
7.05 |
7.30 |
6.93 |
7.51 |
8.23 |
8.24 |
7.96 |
5.77 |
5.08 |
4.92 |
4.96 |
11.42 |
5.17 |
5.20 |
5.15 |
2.85 |
3.13 |
3.05 |
2.66 |
1.57 |
2.45 |
2.49 |
2.31 |
1.45 |
1.44 |
1.31 |
1.27 |
1.80 |
2.70 |
2.44 |
2.04 |
-4.52 |
1.68 |
1.58 |
1.31 |
3.45 |
3.77 |
3.73 |
3.41 |
| Gross profit |
3.62 |
2.80 |
2.38 |
3.42 |
1.88 |
3.19 |
2.78 |
3.48 |
2.02 |
2.63 |
2.69 |
4.15 |
2.35 |
3.26 |
2.82 |
2.91 |
0.05 |
0.76 |
1.03 |
0.39 |
-2.16 |
-1.86 |
-2.37 |
-3.32 |
0.24 |
2.51 |
2.80 |
2.92 |
2.13 |
2.36 |
2.55 |
2.88 |
2.24 |
2.58 |
3.02 |
3.40 |
2.35 |
2.50 |
3.25 |
3.27 |
2.82 |
2.95 |
3.66 |
3.52 |
2.89 |
2.65 |
2.91 |
3.12 |
2.04 |
1.60 |
1.75 |
1.53 |
1.13 |
-5.48 |
1.26 |
1.25 |
0.89 |
3.11 |
3.25 |
3.07 |
2.87 |
4.02 |
3.39 |
3.18 |
2.76 |
3.62 |
3.69 |
3.58 |
3.57 |
3.67 |
3.73 |
3.74 |
3.65 |
10.20 |
4.27 |
4.30 |
4.12 |
1.95 |
2.08 |
2.25 |
1.94 |
| Selling, general and administrative |
0.51 |
4.50 |
0.48 |
0.54 |
0.45 |
0.48 |
0.47 |
0.46 |
0.41 |
0.00 |
0.43 |
5.62 |
5.18 |
0.48 |
0.50 |
5.13 |
4.77 |
0.35 |
0.32 |
0.28 |
0.15 |
0.10 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5.74 |
1.92 |
1.91 |
1.91 |
1.92 |
1.91 |
1.90 |
1.84 |
1.70 |
1.86 |
1.84 |
1.82 |
1.72 |
1.70 |
1.70 |
1.69 |
1.72 |
1.63 |
1.66 |
1.64 |
0.49 |
1.72 |
1.66 |
1.67 |
2.42 |
2.45 |
2.45 |
2.46 |
| Research and development |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other operating expenses |
3.15 |
-2.15 |
1.74 |
1.75 |
1.70 |
1.57 |
2.22 |
1.64 |
1.61 |
1.97 |
2.48 |
-3.64 |
-3.27 |
1.39 |
1.40 |
-3.24 |
-3.00 |
1.19 |
0.12 |
-0.33 |
-0.99 |
0.57 |
0.50 |
-0.84 |
2.79 |
1.78 |
1.99 |
1.77 |
1.76 |
1.81 |
1.86 |
1.88 |
1.84 |
1.89 |
1.76 |
1.80 |
1.62 |
1.73 |
1.82 |
1.52 |
1.49 |
1.88 |
1.66 |
1.60 |
1.68 |
1.79 |
1.65 |
1.72 |
1.31 |
1.43 |
1.05 |
1.02 |
1.06 |
-11.22 |
-0.72 |
-0.80 |
-0.93 |
1.97 |
1.30 |
1.25 |
1.26 |
2.25 |
1.19 |
1.15 |
1.24 |
2.29 |
2.18 |
2.11 |
2.08 |
2.14 |
2.31 |
3.38 |
2.20 |
9.79 |
2.23 |
2.18 |
2.20 |
-0.66 |
-0.65 |
-0.68 |
-0.64 |
| Operating income |
-0.04 |
0.45 |
0.15 |
1.14 |
-0.27 |
1.13 |
0.09 |
1.38 |
0.01 |
0.66 |
-0.22 |
2.16 |
0.44 |
1.38 |
0.93 |
1.02 |
-1.72 |
-0.78 |
0.60 |
0.44 |
-1.32 |
-2.52 |
-2.87 |
-2.49 |
-2.55 |
0.73 |
0.81 |
1.15 |
0.38 |
0.55 |
0.69 |
1.00 |
0.40 |
0.69 |
1.26 |
1.60 |
0.74 |
0.77 |
1.43 |
1.75 |
1.34 |
1.07 |
2.00 |
1.92 |
1.22 |
0.86 |
1.26 |
1.40 |
0.73 |
0.16 |
0.70 |
0.51 |
0.07 |
0.00 |
0.05 |
0.14 |
-0.09 |
-0.78 |
0.04 |
-0.08 |
-0.23 |
0.07 |
0.34 |
0.20 |
-0.30 |
-0.39 |
-0.19 |
-0.23 |
-0.19 |
-0.20 |
-0.22 |
-1.29 |
-0.19 |
-0.07 |
0.32 |
0.47 |
0.25 |
0.19 |
0.28 |
0.48 |
0.12 |
| Non-operating income (net) |
-0.44 |
-0.31 |
-0.29 |
-0.30 |
-0.38 |
-0.34 |
-0.35 |
-0.36 |
-0.42 |
-0.62 |
-0.47 |
-0.40 |
-0.42 |
-0.37 |
-0.27 |
-0.41 |
-0.36 |
-0.41 |
-0.39 |
-0.43 |
-0.26 |
-0.29 |
-0.22 |
-0.17 |
-0.34 |
-0.16 |
-0.25 |
-0.27 |
-0.13 |
-0.16 |
-0.19 |
-0.25 |
-0.16 |
-0.27 |
-0.19 |
-0.21 |
-0.20 |
-0.27 |
-0.24 |
-0.26 |
-0.22 |
-0.82 |
-0.29 |
-0.20 |
-0.27 |
-0.29 |
-0.31 |
-0.20 |
-0.24 |
-2.49 |
-0.41 |
-0.29 |
-0.43 |
-0.31 |
-0.29 |
-0.38 |
-1.57 |
-0.31 |
-0.20 |
-0.21 |
-0.20 |
-0.20 |
-0.20 |
-0.21 |
-0.21 |
-0.21 |
-0.20 |
-0.16 |
-0.18 |
-0.14 |
0.25 |
-0.17 |
-0.15 |
0.00 |
-0.14 |
-0.15 |
-0.17 |
-0.17 |
-0.27 |
-0.19 |
-0.21 |
| Income before tax |
-0.48 |
0.14 |
-0.14 |
0.84 |
-0.65 |
0.80 |
-0.26 |
1.03 |
-0.41 |
0.03 |
-0.69 |
1.76 |
0.02 |
1.01 |
0.66 |
0.60 |
-2.09 |
-1.19 |
0.21 |
0.01 |
-1.57 |
-2.81 |
-3.10 |
-2.66 |
-2.89 |
0.57 |
0.56 |
0.88 |
0.25 |
0.39 |
0.50 |
0.76 |
0.24 |
0.43 |
1.06 |
1.39 |
0.54 |
0.50 |
1.19 |
1.49 |
1.12 |
0.25 |
1.71 |
1.72 |
0.94 |
0.57 |
0.95 |
1.20 |
0.49 |
-2.33 |
0.29 |
0.22 |
-0.36 |
-0.31 |
-0.24 |
-0.24 |
-1.66 |
-1.10 |
-0.16 |
-0.29 |
-0.44 |
-0.13 |
0.14 |
-0.01 |
-0.51 |
-0.60 |
-0.39 |
-0.39 |
-0.38 |
-0.34 |
0.03 |
-1.46 |
-0.34 |
-0.07 |
0.18 |
0.32 |
0.08 |
0.02 |
0.02 |
0.29 |
-0.09 |
| Income tax expense |
-0.09 |
0.04 |
-0.03 |
0.24 |
-0.18 |
0.21 |
-0.11 |
0.31 |
-0.10 |
0.01 |
-0.15 |
0.43 |
0.01 |
0.21 |
0.18 |
0.13 |
-0.45 |
-0.26 |
0.04 |
-0.01 |
-0.32 |
-0.63 |
-0.70 |
-0.59 |
-0.65 |
0.16 |
0.13 |
0.22 |
0.06 |
0.07 |
0.12 |
0.20 |
0.08 |
0.17 |
0.40 |
0.53 |
0.20 |
0.21 |
0.45 |
0.54 |
0.42 |
-3.04 |
0.02 |
0.02 |
0.01 |
-0.03 |
0.01 |
0.34 |
0.01 |
-0.32 |
0.21 |
0.11 |
-0.02 |
-0.57 |
0.50 |
0.49 |
1.58 |
1.04 |
0.20 |
0.22 |
0.20 |
-0.04 |
0.20 |
0.21 |
1.17 |
-0.25 |
-0.03 |
1.12 |
1.09 |
1.03 |
0.70 |
2.21 |
0.20 |
12.79 |
-3.52 |
-3.97 |
-3.76 |
-3.75 |
-3.97 |
-3.45 |
-3.66 |
| Net income |
-0.38 |
0.10 |
-0.11 |
0.60 |
-0.47 |
0.59 |
-0.15 |
0.72 |
-0.31 |
0.02 |
-0.55 |
1.34 |
0.01 |
0.80 |
0.48 |
0.48 |
-1.64 |
-0.93 |
0.17 |
0.02 |
-1.25 |
-2.18 |
-2.40 |
-2.07 |
-2.24 |
0.41 |
0.43 |
0.66 |
0.19 |
0.32 |
0.37 |
0.56 |
0.16 |
0.26 |
0.66 |
0.86 |
0.34 |
0.29 |
0.74 |
0.95 |
0.70 |
3.28 |
1.69 |
1.70 |
0.93 |
0.60 |
0.94 |
0.86 |
0.48 |
-2.00 |
0.29 |
0.22 |
-0.34 |
0.26 |
-0.24 |
-0.24 |
-1.66 |
-1.10 |
-0.16 |
-0.29 |
-0.44 |
-0.10 |
0.14 |
-0.01 |
-0.51 |
-0.34 |
-0.36 |
-0.39 |
-0.38 |
-0.34 |
0.03 |
-1.46 |
-0.34 |
-0.07 |
0.18 |
0.32 |
0.08 |
0.02 |
0.02 |
0.29 |
-0.09 |
|
Dec-25 |
Dec-24 |
Dec-23 |
Dec-22 |
Dec-21 |
Dec-20 |
Dec-19 |
Dec-18 |
Dec-17 |
Dec-16 |
Dec-15 |
Dec-14 |
Dec-13 |
Dec-12 |
Dec-11 |
Dec-10 |
Dec-09 |
Dec-08 |
Dec-07 |
Dec-06 |
| Cash and cash equivalents |
1.69 |
0.80 |
0.58 |
0.44 |
0.27 |
0.25 |
0.28 |
0.28 |
0.30 |
0.32 |
0.39 |
0.99 |
1.14 |
0.48 |
0.28 |
0.17 |
0.15 |
0.19 |
0.15 |
0.12 |
| Short-term investments |
4.88 |
6.18 |
7.00 |
8.53 |
12.16 |
6.62 |
3.55 |
4.49 |
4.77 |
6.04 |
5.86 |
6.31 |
8.11 |
3.41 |
3.72 |
4.33 |
4.25 |
2.92 |
4.39 |
4.59 |
| Accounts receivable, net |
2.08 |
2.01 |
2.03 |
2.14 |
1.51 |
1.34 |
1.75 |
1.71 |
1.75 |
1.59 |
1.43 |
1.77 |
1.56 |
1.12 |
1.00 |
0.74 |
0.77 |
0.81 |
1.03 |
0.99 |
| Inventories |
2.79 |
2.64 |
2.40 |
2.28 |
1.80 |
1.61 |
1.85 |
1.52 |
1.36 |
1.09 |
0.86 |
1.00 |
1.01 |
0.58 |
0.62 |
0.59 |
0.56 |
0.53 |
0.60 |
0.51 |
| Other current assets |
0.77 |
1.53 |
1.57 |
1.89 |
1.61 |
1.28 |
0.78 |
0.65 |
0.97 |
1.28 |
1.44 |
1.67 |
2.50 |
1.48 |
1.24 |
1.01 |
0.92 |
1.49 |
1.07 |
0.69 |
| Total current assets |
12.21 |
13.15 |
13.57 |
15.27 |
17.34 |
11.10 |
8.21 |
8.64 |
9.15 |
10.32 |
9.99 |
11.75 |
14.32 |
7.07 |
6.76 |
6.84 |
6.64 |
5.94 |
7.23 |
6.90 |
| Property, plant and equipment, net |
|
|
|
0.61 |
36.85 |
38.29 |
42.06 |
41.97 |
|
|
|
|
|
|
|
|
|
|
|
|
| Goodwill |
4.09 |
4.09 |
4.09 |
4.09 |
4.09 |
4.09 |
4.09 |
4.09 |
4.09 |
4.09 |
4.09 |
4.09 |
4.09 |
|
|
|
|
|
|
|
| Intangible assets |
2.07 |
2.04 |
2.05 |
2.06 |
1.99 |
2.03 |
2.08 |
2.14 |
2.20 |
2.17 |
2.25 |
2.24 |
2.31 |
0.87 |
0.19 |
0.93 |
0.25 |
1.11 |
1.16 |
1.17 |
| Long-term investments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other non-current assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total assets |
61.77 |
61.78 |
63.06 |
64.72 |
66.47 |
62.01 |
60.00 |
60.58 |
52.79 |
51.27 |
48.42 |
43.23 |
42.28 |
23.51 |
23.85 |
25.09 |
25.44 |
25.18 |
28.57 |
29.15 |
|
| Accounts payable |
2.84 |
2.46 |
2.35 |
2.15 |
1.77 |
1.20 |
2.06 |
1.77 |
1.69 |
1.59 |
1.56 |
1.38 |
1.37 |
0.98 |
1.01 |
1.16 |
1.06 |
0.95 |
1.18 |
1.07 |
| Short-term debt |
4.81 |
6.41 |
4.94 |
4.74 |
4.00 |
4.45 |
4.57 |
4.95 |
2.55 |
1.86 |
2.23 |
1.68 |
1.45 |
1.45 |
1.52 |
1.88 |
1.11 |
5.66 |
5.03 |
1.35 |
| Current portion of long-term debt |
4.67 |
5.32 |
3.63 |
3.27 |
2.49 |
2.80 |
2.86 |
3.29 |
|
|
|
|
|
|
|
|
|
|
|
|
| Deferred revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other current liabilities |
5.96 |
5.11 |
5.12 |
4.69 |
4.26 |
4.14 |
3.68 |
3.77 |
3.95 |
3.72 |
3.54 |
3.29 |
6.61 |
3.77 |
1.88 |
5.74 |
5.55 |
2.76 |
2.27 |
6.08 |
| Long-term debt |
25.25 |
25.15 |
29.27 |
32.39 |
35.57 |
29.80 |
21.45 |
21.18 |
22.51 |
22.49 |
18.33 |
16.04 |
15.35 |
7.12 |
6.70 |
8.76 |
9.98 |
8.42 |
9.39 |
11.22 |
| Capital lease obligations |
6.96 |
7.07 |
7.76 |
8.02 |
8.09 |
8.43 |
9.13 |
9.56 |
|
|
|
|
|
|
|
|
|
|
|
|
| Other non-current liabilities |
1.44 |
1.71 |
1.56 |
1.26 |
1.33 |
1.50 |
1.45 |
1.39 |
|
|
|
|
|
|
|
|
|
|
|
|
| Total liabilities |
65.50 |
65.76 |
68.26 |
70.52 |
73.81 |
68.88 |
60.11 |
60.75 |
53.57 |
47.49 |
42.78 |
41.20 |
45.01 |
31.50 |
30.96 |
29.03 |
28.93 |
28.11 |
25.91 |
29.75 |
|
| Common stock and paid-in capital |
3.01 |
2.87 |
2.49 |
2.71 |
1.30 |
-0.20 |
-2.38 |
-0.93 |
0.57 |
2.15 |
6.87 |
10.58 |
8.57 |
1.48 |
0.48 |
1.66 |
1.65 |
0.53 |
4.05 |
1.29 |
| Retained earnings |
-6.73 |
-6.84 |
-7.69 |
-8.51 |
-8.64 |
-6.66 |
2.26 |
0.76 |
-1.35 |
1.64 |
-1.23 |
-8.56 |
-11.30 |
-9.46 |
-7.59 |
-5.61 |
-5.14 |
-3.46 |
-1.39 |
-1.89 |
| Common shares outstanding |
662 |
721 |
720 |
655 |
644 |
484 |
444 |
466 |
492 |
556 |
687 |
734 |
108 |
125 |
125 |
124 |
110 |
97 |
112 |
99 |
Show Quarterly Balance Sheet
|
Mar-26 |
Dec-25 |
Sep-25 |
Jun-25 |
Mar-25 |
Dec-24 |
Sep-24 |
Jun-24 |
Mar-24 |
Dec-23 |
Sep-23 |
Jun-23 |
Mar-23 |
Dec-22 |
Sep-22 |
Jun-22 |
Mar-22 |
Dec-21 |
Sep-21 |
Jun-21 |
Mar-21 |
Dec-20 |
Sep-20 |
Jun-20 |
Mar-20 |
Dec-19 |
Sep-19 |
Jun-19 |
Mar-19 |
Dec-18 |
Sep-18 |
Jun-18 |
Mar-18 |
Dec-17 |
Sep-17 |
Jun-17 |
Mar-17 |
Dec-16 |
Sep-16 |
Jun-16 |
Mar-16 |
Dec-15 |
Sep-15 |
Jun-15 |
Mar-15 |
Dec-14 |
Sep-14 |
Jun-14 |
Mar-14 |
Dec-13 |
Sep-13 |
Jun-13 |
Mar-13 |
Dec-12 |
Sep-12 |
Jun-12 |
Mar-12 |
Dec-11 |
Sep-11 |
Jun-11 |
Mar-11 |
Dec-10 |
Sep-10 |
Jun-10 |
Mar-10 |
Dec-09 |
Sep-09 |
Jun-09 |
Mar-09 |
Dec-08 |
Sep-08 |
Jun-08 |
Mar-08 |
Dec-07 |
Sep-07 |
Jun-07 |
Mar-07 |
Dec-06 |
Sep-06 |
Jun-06 |
Mar-06 |
| Cash and cash equivalents |
0.90 |
1.69 |
0.84 |
0.83 |
0.84 |
0.80 |
0.83 |
0.61 |
0.60 |
0.58 |
0.58 |
0.61 |
0.45 |
0.44 |
0.33 |
0.40 |
0.38 |
0.27 |
0.29 |
0.33 |
0.28 |
0.25 |
0.25 |
0.46 |
0.47 |
0.28 |
0.31 |
0.32 |
0.34 |
0.28 |
0.30 |
0.29 |
0.30 |
0.30 |
0.34 |
0.39 |
0.37 |
0.32 |
0.38 |
0.45 |
0.50 |
0.39 |
1.02 |
0.95 |
1.05 |
0.99 |
1.18 |
1.21 |
1.26 |
1.14 |
0.72 |
0.60 |
0.61 |
0.48 |
0.51 |
0.37 |
0.38 |
0.28 |
0.30 |
0.32 |
0.29 |
0.17 |
0.20 |
0.20 |
0.19 |
0.15 |
0.17 |
0.19 |
0.19 |
0.19 |
0.27 |
0.29 |
0.20 |
0.15 |
0.16 |
0.22 |
0.15 |
0.12 |
0.11 |
0.17 |
0.14 |
| Short-term investments |
6.39 |
4.88 |
6.02 |
7.74 |
6.63 |
6.18 |
7.64 |
7.84 |
7.70 |
7.00 |
10.01 |
11.45 |
11.04 |
8.53 |
10.90 |
12.12 |
12.11 |
12.16 |
14.24 |
17.63 |
13.76 |
6.62 |
8.03 |
9.35 |
3.10 |
3.55 |
4.86 |
5.09 |
4.01 |
4.49 |
4.55 |
4.38 |
4.99 |
4.77 |
5.43 |
6.50 |
6.30 |
6.04 |
6.37 |
6.67 |
6.44 |
5.86 |
7.86 |
7.97 |
8.13 |
6.31 |
6.72 |
8.25 |
8.41 |
8.11 |
6.05 |
5.61 |
3.64 |
3.41 |
3.72 |
4.61 |
4.44 |
3.72 |
3.99 |
4.86 |
5.51 |
4.33 |
4.36 |
4.89 |
4.36 |
4.25 |
3.94 |
2.62 |
2.68 |
2.92 |
4.35 |
4.78 |
4.32 |
4.39 |
5.23 |
5.69 |
5.24 |
4.59 |
4.94 |
4.99 |
4.12 |
| Accounts receivable, net |
2.01 |
2.08 |
2.03 |
2.06 |
1.93 |
2.01 |
1.82 |
2.07 |
2.07 |
2.03 |
2.02 |
2.07 |
1.99 |
2.14 |
1.99 |
1.84 |
1.54 |
1.51 |
1.33 |
1.25 |
0.97 |
1.34 |
1.14 |
0.88 |
1.02 |
1.75 |
1.85 |
1.94 |
1.88 |
1.71 |
2.17 |
1.94 |
1.81 |
1.75 |
1.70 |
1.54 |
1.40 |
1.59 |
1.70 |
1.59 |
1.45 |
1.43 |
1.83 |
1.89 |
1.83 |
1.77 |
1.96 |
1.98 |
2.01 |
1.56 |
1.34 |
1.38 |
1.24 |
1.12 |
1.16 |
1.13 |
1.06 |
0.90 |
0.93 |
0.95 |
0.92 |
0.74 |
0.89 |
0.91 |
0.84 |
0.77 |
0.81 |
0.78 |
0.79 |
0.81 |
1.10 |
1.17 |
1.11 |
1.03 |
1.17 |
1.22 |
1.12 |
0.99 |
1.16 |
1.12 |
1.07 |
| Inventories |
3.13 |
2.79 |
2.78 |
2.78 |
2.65 |
2.64 |
2.58 |
2.58 |
2.50 |
2.40 |
2.46 |
2.28 |
2.31 |
2.28 |
2.22 |
2.27 |
2.00 |
1.80 |
1.85 |
1.79 |
1.66 |
1.61 |
1.63 |
1.65 |
1.77 |
1.85 |
1.80 |
1.71 |
1.67 |
1.52 |
1.58 |
1.52 |
1.46 |
1.36 |
1.32 |
1.21 |
1.15 |
1.09 |
1.10 |
1.00 |
0.89 |
0.86 |
1.01 |
1.07 |
1.00 |
1.00 |
1.18 |
1.09 |
1.05 |
1.01 |
0.68 |
0.59 |
0.60 |
0.58 |
0.60 |
0.59 |
0.62 |
0.62 |
0.63 |
0.64 |
0.60 |
0.59 |
0.58 |
0.57 |
0.55 |
0.56 |
0.55 |
0.54 |
0.49 |
0.53 |
0.67 |
0.70 |
0.64 |
0.60 |
0.56 |
0.53 |
0.50 |
0.51 |
0.51 |
0.51 |
0.49 |
| Other current assets |
1.55 |
0.77 |
1.58 |
1.66 |
1.56 |
1.53 |
1.58 |
1.71 |
1.67 |
1.57 |
1.64 |
0.82 |
0.91 |
1.89 |
1.94 |
1.90 |
1.74 |
1.61 |
1.48 |
1.66 |
1.42 |
1.28 |
1.29 |
1.44 |
0.81 |
0.78 |
0.75 |
0.79 |
0.76 |
0.65 |
0.90 |
1.04 |
1.12 |
0.97 |
1.22 |
1.38 |
1.40 |
1.28 |
1.49 |
1.47 |
1.54 |
1.44 |
2.00 |
2.23 |
2.14 |
1.67 |
2.41 |
2.43 |
2.47 |
2.50 |
1.46 |
1.46 |
1.44 |
1.48 |
1.32 |
1.28 |
1.28 |
1.24 |
0.99 |
1.24 |
1.51 |
1.01 |
0.82 |
0.78 |
0.89 |
0.92 |
0.98 |
1.02 |
1.22 |
1.49 |
1.11 |
2.14 |
1.25 |
1.07 |
0.95 |
0.94 |
0.82 |
0.69 |
0.75 |
1.06 |
0.99 |
| Total current assets |
13.98 |
12.21 |
13.25 |
15.07 |
13.60 |
13.15 |
14.46 |
14.80 |
14.54 |
13.57 |
16.71 |
18.22 |
17.65 |
15.27 |
17.38 |
18.53 |
17.76 |
17.34 |
19.20 |
22.65 |
18.09 |
11.10 |
12.34 |
13.79 |
7.18 |
8.21 |
9.57 |
9.85 |
8.65 |
8.64 |
9.50 |
9.18 |
9.67 |
9.15 |
10.00 |
11.02 |
10.63 |
10.32 |
11.05 |
11.18 |
10.80 |
9.99 |
13.71 |
14.11 |
14.13 |
11.75 |
13.45 |
14.97 |
15.19 |
14.32 |
10.24 |
9.64 |
7.53 |
7.07 |
7.30 |
7.98 |
7.78 |
6.76 |
6.84 |
8.00 |
8.83 |
6.84 |
6.84 |
7.34 |
6.83 |
6.64 |
6.45 |
5.14 |
5.36 |
5.94 |
7.51 |
9.07 |
7.51 |
7.23 |
8.06 |
8.59 |
7.83 |
6.90 |
7.47 |
7.84 |
6.82 |
| Property, plant and equipment, net |
|
|
|
|
|
|
|
|
|
|
37.40 |
|
37.34 |
0.61 |
36.89 |
36.89 |
37.06 |
36.85 |
36.98 |
37.45 |
37.76 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Goodwill |
4.09 |
4.09 |
4.09 |
4.09 |
4.09 |
4.09 |
4.09 |
4.09 |
4.09 |
4.09 |
4.09 |
4.09 |
4.09 |
4.09 |
4.09 |
4.09 |
4.09 |
4.09 |
4.09 |
4.09 |
4.09 |
4.09 |
4.09 |
4.09 |
4.09 |
4.09 |
4.09 |
4.09 |
4.09 |
4.09 |
4.09 |
4.09 |
4.09 |
4.09 |
4.09 |
4.09 |
4.09 |
4.09 |
4.09 |
4.09 |
4.09 |
4.09 |
4.09 |
4.09 |
4.09 |
4.09 |
4.09 |
4.09 |
4.09 |
4.09 |
|
|
|
2.95 |
|
|
|
|
|
|
|
|
|
-2.31 |
|
|
|
-2.01 |
|
|
|
-0.47 |
|
|
|
|
|
|
|
|
|
| Intangible assets |
2.06 |
2.07 |
2.04 |
2.04 |
2.04 |
2.04 |
2.05 |
2.05 |
2.05 |
2.05 |
2.05 |
2.06 |
2.06 |
2.06 |
2.07 |
2.08 |
1.97 |
1.99 |
2.00 |
2.01 |
2.02 |
2.03 |
2.04 |
2.05 |
2.06 |
2.08 |
2.10 |
2.11 |
2.12 |
2.14 |
2.15 |
2.16 |
2.19 |
2.20 |
2.21 |
2.22 |
2.24 |
2.17 |
2.19 |
2.21 |
2.24 |
2.25 |
2.26 |
2.27 |
2.28 |
2.24 |
2.31 |
2.33 |
2.32 |
2.31 |
0.85 |
0.86 |
0.86 |
0.87 |
0.88 |
0.88 |
0.89 |
0.19 |
0.20 |
0.21 |
0.22 |
0.93 |
0.97 |
2.55 |
0.84 |
0.25 |
0.81 |
3.11 |
0.79 |
1.11 |
1.10 |
1.60 |
1.11 |
1.16 |
1.16 |
1.17 |
1.16 |
1.17 |
1.17 |
1.18 |
1.19 |
| Long-term investments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other non-current assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total assets |
63.74 |
61.77 |
62.14 |
63.67 |
62.61 |
61.78 |
63.53 |
64.13 |
64.38 |
63.06 |
65.71 |
67.26 |
66.79 |
64.72 |
66.65 |
67.96 |
67.40 |
66.47 |
68.44 |
72.46 |
68.65 |
62.01 |
62.77 |
64.54 |
58.58 |
60.00 |
61.18 |
61.97 |
60.79 |
60.58 |
52.64 |
52.62 |
53.28 |
52.79 |
52.40 |
53.34 |
52.63 |
51.27 |
51.11 |
51.05 |
49.91 |
48.42 |
48.72 |
47.87 |
46.75 |
43.23 |
44.17 |
44.81 |
43.74 |
42.28 |
26.78 |
26.22 |
23.85 |
23.51 |
23.93 |
24.73 |
24.51 |
23.85 |
24.72 |
25.79 |
27.11 |
25.09 |
25.36 |
25.89 |
25.53 |
25.44 |
25.75 |
24.14 |
24.52 |
25.18 |
26.95 |
28.93 |
28.77 |
28.57 |
29.60 |
30.41 |
29.88 |
29.15 |
30.13 |
30.75 |
29.92 |
|
| Accounts payable |
3.61 |
2.84 |
2.83 |
3.13 |
3.11 |
2.46 |
2.62 |
3.02 |
2.93 |
2.35 |
2.12 |
2.41 |
2.46 |
2.15 |
2.12 |
2.73 |
2.55 |
1.77 |
1.84 |
2.17 |
1.62 |
1.20 |
1.08 |
1.18 |
1.65 |
2.06 |
1.93 |
2.12 |
2.14 |
1.77 |
1.89 |
2.05 |
1.95 |
1.69 |
1.64 |
1.92 |
1.88 |
1.59 |
1.67 |
1.94 |
1.91 |
1.56 |
1.53 |
1.68 |
1.59 |
1.38 |
1.50 |
1.65 |
1.65 |
1.37 |
1.31 |
1.51 |
1.44 |
0.98 |
1.28 |
1.36 |
1.34 |
1.01 |
1.15 |
1.29 |
1.27 |
1.16 |
1.22 |
1.31 |
1.14 |
1.06 |
1.08 |
1.14 |
1.01 |
0.95 |
1.16 |
1.39 |
1.32 |
1.18 |
1.27 |
1.36 |
1.21 |
1.07 |
1.09 |
1.26 |
1.16 |
| Short-term debt |
5.61 |
4.81 |
4.75 |
5.73 |
5.83 |
6.41 |
6.56 |
5.33 |
5.38 |
4.94 |
5.15 |
5.31 |
5.02 |
4.74 |
4.22 |
3.59 |
3.87 |
4.00 |
4.04 |
4.39 |
4.04 |
4.45 |
4.45 |
4.38 |
5.27 |
4.57 |
5.28 |
5.14 |
5.00 |
4.95 |
2.49 |
2.21 |
2.79 |
2.55 |
2.47 |
2.33 |
1.71 |
1.86 |
1.80 |
1.72 |
2.61 |
2.23 |
1.71 |
1.64 |
1.28 |
1.68 |
1.44 |
1.52 |
1.44 |
1.45 |
1.36 |
1.33 |
1.29 |
1.45 |
1.54 |
1.65 |
6.51 |
1.52 |
1.45 |
1.83 |
6.25 |
1.88 |
1.78 |
1.83 |
5.05 |
1.11 |
4.71 |
5.08 |
5.31 |
5.66 |
6.00 |
6.45 |
6.03 |
5.03 |
1.46 |
1.32 |
1.29 |
1.35 |
1.51 |
1.15 |
1.19 |
| Current portion of long-term debt |
4.56 |
4.67 |
3.60 |
4.61 |
4.73 |
5.32 |
5.38 |
4.12 |
4.10 |
3.63 |
3.77 |
3.87 |
3.58 |
3.27 |
2.75 |
2.11 |
2.38 |
2.49 |
2.55 |
2.80 |
2.44 |
2.80 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Deferred revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other current liabilities |
4.95 |
5.96 |
5.27 |
5.01 |
4.58 |
5.11 |
5.22 |
4.62 |
4.55 |
5.12 |
17.10 |
4.58 |
4.58 |
4.69 |
4.47 |
4.41 |
3.99 |
4.26 |
3.82 |
5.24 |
3.75 |
4.14 |
4.11 |
4.97 |
3.73 |
3.68 |
3.58 |
3.60 |
3.43 |
3.77 |
3.69 |
3.70 |
3.54 |
3.95 |
3.66 |
3.62 |
3.34 |
3.72 |
3.60 |
3.76 |
3.53 |
3.54 |
6.11 |
6.06 |
5.95 |
3.29 |
6.00 |
6.23 |
6.31 |
6.61 |
2.14 |
2.17 |
2.08 |
3.77 |
6.76 |
6.70 |
1.70 |
0.35 |
6.32 |
5.90 |
2.33 |
5.74 |
5.94 |
5.69 |
2.06 |
4.98 |
2.12 |
1.31 |
2.59 |
1.95 |
2.33 |
1.74 |
2.22 |
2.27 |
6.50 |
5.52 |
6.46 |
6.08 |
6.08 |
5.63 |
6.40 |
| Long-term debt |
23.52 |
25.25 |
25.11 |
25.28 |
24.71 |
25.15 |
26.27 |
27.64 |
28.23 |
29.27 |
29.72 |
30.77 |
31.59 |
32.39 |
34.19 |
34.96 |
35.46 |
35.57 |
36.05 |
37.20 |
37.25 |
29.80 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital lease obligations |
6.82 |
6.96 |
7.35 |
7.32 |
7.16 |
7.07 |
7.52 |
7.69 |
7.73 |
7.76 |
7.72 |
7.94 |
7.76 |
8.02 |
7.75 |
7.80 |
8.02 |
8.09 |
8.06 |
8.30 |
8.33 |
8.43 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other non-current liabilities |
1.53 |
1.44 |
1.57 |
1.67 |
1.65 |
1.71 |
1.63 |
1.46 |
1.50 |
1.56 |
1.65 |
16.56 |
16.38 |
1.26 |
1.37 |
18.65 |
19.01 |
1.33 |
1.42 |
1.40 |
1.46 |
1.50 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total liabilities |
67.82 |
65.50 |
66.10 |
67.54 |
67.12 |
65.76 |
68.38 |
68.87 |
69.88 |
68.26 |
70.85 |
71.65 |
72.56 |
70.52 |
74.55 |
76.39 |
76.34 |
73.81 |
75.87 |
80.13 |
76.59 |
68.88 |
68.30 |
67.71 |
61.22 |
60.11 |
61.02 |
61.99 |
61.42 |
60.75 |
53.20 |
53.49 |
54.30 |
53.57 |
48.45 |
49.62 |
49.17 |
47.49 |
46.72 |
46.74 |
45.20 |
42.78 |
44.95 |
44.23 |
43.99 |
41.20 |
39.20 |
40.73 |
42.64 |
45.01 |
34.70 |
34.43 |
32.23 |
31.50 |
31.30 |
33.69 |
33.20 |
30.96 |
29.55 |
30.30 |
31.06 |
29.03 |
29.00 |
29.82 |
29.42 |
28.93 |
28.61 |
27.14 |
27.63 |
28.11 |
26.02 |
27.27 |
26.28 |
25.91 |
28.77 |
29.80 |
29.66 |
29.75 |
30.64 |
31.26 |
31.19 |
|
| Common stock and paid-in capital |
3.04 |
3.01 |
2.87 |
2.85 |
2.81 |
2.87 |
2.58 |
2.54 |
2.50 |
2.49 |
2.57 |
2.78 |
2.73 |
2.71 |
1.42 |
1.38 |
1.33 |
1.30 |
0.27 |
0.21 |
-0.05 |
-0.20 |
-1.04 |
-1.08 |
-2.62 |
-2.38 |
-1.73 |
-1.54 |
-1.53 |
-0.93 |
-0.25 |
-0.26 |
0.11 |
0.57 |
0.80 |
1.14 |
1.63 |
2.15 |
2.99 |
3.59 |
5.30 |
6.87 |
8.21 |
9.71 |
10.47 |
10.58 |
14.06 |
14.04 |
11.91 |
8.57 |
1.37 |
1.37 |
1.43 |
1.48 |
2.35 |
0.52 |
0.56 |
0.48 |
1.66 |
1.82 |
2.09 |
1.66 |
1.87 |
1.72 |
1.75 |
1.65 |
1.93 |
1.43 |
0.93 |
0.53 |
4.06 |
4.83 |
4.21 |
4.05 |
2.15 |
2.11 |
2.04 |
1.29 |
1.45 |
1.47 |
0.99 |
| Retained earnings |
-7.11 |
-6.73 |
-6.83 |
-6.72 |
-7.32 |
-6.84 |
-7.43 |
-7.28 |
-8.00 |
-7.69 |
-7.71 |
-7.16 |
-8.50 |
-8.51 |
-9.31 |
-9.80 |
-10.27 |
-8.64 |
-7.71 |
-7.88 |
-7.90 |
-6.66 |
-4.49 |
-2.09 |
-0.02 |
2.26 |
1.89 |
1.51 |
0.90 |
0.76 |
-0.32 |
-0.61 |
-1.13 |
-1.35 |
3.15 |
2.58 |
1.82 |
1.64 |
1.40 |
0.72 |
-0.59 |
-1.23 |
-4.45 |
-6.07 |
-7.70 |
-8.56 |
-9.09 |
-9.95 |
-10.82 |
-11.30 |
-9.30 |
-9.58 |
-9.80 |
-9.46 |
-9.73 |
-9.49 |
-9.25 |
-7.59 |
-6.49 |
-6.33 |
-6.04 |
-5.61 |
-5.51 |
-5.65 |
-5.64 |
-5.14 |
-4.79 |
-4.43 |
-4.04 |
-3.46 |
-3.12 |
-3.17 |
-1.72 |
-1.39 |
-1.32 |
-1.50 |
-1.81 |
-1.89 |
-1.96 |
-1.97 |
-2.27 |
| Common shares outstanding |
661 |
662 |
660 |
660 |
659 |
721 |
657 |
720 |
656 |
657 |
654 |
653 |
657 |
716 |
716 |
719 |
650 |
649 |
721 |
656 |
635 |
572 |
509 |
429 |
426 |
436 |
442 |
446 |
453 |
462 |
462 |
465 |
475 |
479 |
487 |
493 |
508 |
518 |
529 |
566 |
611 |
644 |
681 |
708 |
717 |
725 |
735 |
735 |
741 |
231 |
289 |
289 |
249 |
143 |
125 |
125 |
125 |
125 |
125 |
125 |
124 |
124 |
145 |
124 |
124 |
124 |
106 |
105 |
104 |
103 |
100 |
94 |
93 |
111 |
112 |
112 |
111 |
131 |
93 |
95 |
70 |
|
Dec-25 |
Dec-24 |
Dec-23 |
Dec-22 |
Dec-21 |
Dec-20 |
Dec-19 |
Dec-18 |
Dec-17 |
Dec-16 |
Dec-15 |
Dec-14 |
Dec-13 |
Dec-12 |
Dec-11 |
Dec-10 |
Dec-09 |
Dec-08 |
Dec-07 |
Dec-06 |
| Net income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Depreciation, depletion and amortization |
2.22 |
2.25 |
2.25 |
2.30 |
2.34 |
2.37 |
2.32 |
2.16 |
2.02 |
1.83 |
1.61 |
1.51 |
1.02 |
1.02 |
1.09 |
1.09 |
1.10 |
1.21 |
1.20 |
1.16 |
| Stock-based compensation |
0.06 |
0.13 |
0.10 |
0.08 |
0.10 |
0.09 |
0.09 |
0.09 |
0.09 |
0.10 |
0.28 |
0.30 |
0.04 |
0.03 |
0.04 |
0.04 |
0.06 |
0.05 |
0.13 |
0.18 |
| Change in inventory |
|
|
-0.52 |
-1.78 |
-0.05 |
0.09 |
-0.40 |
-0.53 |
-0.29 |
0.30 |
-0.08 |
-0.13 |
-0.56 |
0.02 |
-0.06 |
-0.08 |
-0.08 |
0.01 |
-0.13 |
-0.01 |
| Other working capital changes |
0.83 |
1.61 |
1.97 |
1.57 |
-1.68 |
-9.09 |
1.80 |
1.82 |
2.93 |
4.30 |
4.44 |
1.39 |
0.18 |
0.22 |
-0.38 |
0.19 |
-0.16 |
-2.66 |
0.73 |
0.61 |
| Capital expenditures |
-3.78 |
-2.68 |
-2.60 |
-2.91 |
-0.21 |
-1.96 |
-4.27 |
-3.75 |
-5.97 |
-5.73 |
-6.15 |
-5.31 |
-3.11 |
-1.89 |
-1.61 |
-1.96 |
-1.52 |
-0.88 |
-0.71 |
-0.53 |
| Others incl. marketable securities changes |
1.89 |
1.72 |
2.09 |
3.54 |
-5.78 |
-2.38 |
2.03 |
1.77 |
2.34 |
0.03 |
0.56 |
2.40 |
-0.70 |
0.32 |
0.32 |
-0.07 |
-1.20 |
1.93 |
0.48 |
-0.84 |
| Dividend payout |
|
|
|
-3.55 |
-12.19 |
-0.04 |
-0.18 |
-0.19 |
-0.20 |
-0.22 |
-0.28 |
-0.14 |
-1.08 |
-0.97 |
-2.22 |
-0.30 |
-3.07 |
-1.55 |
-1.54 |
-2.89 |
| Common stock repurchases |
|
|
|
-0.02 |
-0.02 |
-0.17 |
-1.10 |
-0.84 |
-1.62 |
-4.50 |
-3.85 |
-1.06 |
-0.09 |
-0.25 |
-0.37 |
-0.11 |
-0.07 |
-0.71 |
-6.22 |
-3.92 |
| Net Debt Issuance |
-1.05 |
-2.79 |
-3.21 |
0.94 |
17.50 |
11.21 |
-0.29 |
-0.65 |
0.67 |
3.83 |
2.87 |
0.89 |
4.97 |
1.71 |
3.32 |
1.21 |
4.90 |
2.64 |
6.08 |
6.22 |
|
| Change in cash |
0.15 |
0.22 |
0.10 |
0.18 |
0.01 |
0.11 |
0.00 |
-0.11 |
-0.04 |
-0.07 |
-0.60 |
-0.15 |
0.66 |
0.20 |
0.12 |
0.02 |
-0.04 |
0.04 |
0.03 |
-0.02 |
Show Quarterly Cash Flow
|
Mar-26 |
Dec-25 |
Sep-25 |
Jun-25 |
Mar-25 |
Dec-24 |
Sep-24 |
Jun-24 |
Mar-24 |
Dec-23 |
Sep-23 |
Jun-23 |
Mar-23 |
Dec-22 |
Sep-22 |
Jun-22 |
Mar-22 |
Dec-21 |
Sep-21 |
Jun-21 |
Mar-21 |
Dec-20 |
Sep-20 |
Jun-20 |
Mar-20 |
Dec-19 |
Sep-19 |
Jun-19 |
Mar-19 |
Dec-18 |
Sep-18 |
Jun-18 |
Mar-18 |
Dec-17 |
Sep-17 |
Jun-17 |
Mar-17 |
Dec-16 |
Sep-16 |
Jun-16 |
Mar-16 |
Dec-15 |
Sep-15 |
Jun-15 |
Mar-15 |
Dec-14 |
Sep-14 |
Jun-14 |
Mar-14 |
Dec-13 |
Sep-13 |
Jun-13 |
Mar-13 |
Dec-12 |
Sep-12 |
Jun-12 |
Mar-12 |
Dec-11 |
Sep-11 |
Jun-11 |
Mar-11 |
Dec-10 |
Sep-10 |
Jun-10 |
Mar-10 |
Dec-09 |
Sep-09 |
Jun-09 |
Mar-09 |
Dec-08 |
Sep-08 |
Jun-08 |
Mar-08 |
Dec-07 |
Sep-07 |
Jun-07 |
Mar-07 |
Dec-06 |
Sep-06 |
Jun-06 |
Mar-06 |
| Net income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Depreciation, depletion and amortization |
0.48 |
0.56 |
0.47 |
0.48 |
0.47 |
0.58 |
0.72 |
0.47 |
0.47 |
0.56 |
0.73 |
0.48 |
0.49 |
0.57 |
0.73 |
0.50 |
0.49 |
0.66 |
0.72 |
0.48 |
0.48 |
0.57 |
0.58 |
0.67 |
0.56 |
0.60 |
0.58 |
0.57 |
0.56 |
0.46 |
0.54 |
0.54 |
0.52 |
0.53 |
0.51 |
0.50 |
0.48 |
0.40 |
0.48 |
0.37 |
0.36 |
0.60 |
0.34 |
0.34 |
0.34 |
0.55 |
0.33 |
0.32 |
0.31 |
0.41 |
0.20 |
0.21 |
0.20 |
0.24 |
0.26 |
0.26 |
|
0.95 |
0.27 |
0.27 |
0.28 |
0.29 |
0.27 |
0.27 |
|
0.98 |
|
0.28 |
|
0.75 |
|
|
0.31 |
2.09 |
|
|
|
2.03 |
|
|
-0.29 |
| Stock-based compensation |
|
|
|
|
|
0.13 |
|
|
|
0.10 |
|
|
|
0.08 |
|
|
|
0.10 |
|
|
|
0.09 |
|
|
|
0.10 |
|
|
|
0.09 |
|
|
|
0.09 |
|
|
|
0.10 |
|
|
|
0.28 |
|
|
|
0.38 |
|
|
|
0.09 |
|
|
|
0.03 |
|
|
|
0.04 |
|
|
|
0.04 |
|
|
|
0.06 |
|
|
|
0.05 |
|
|
|
|
|
|
|
0.14 |
|
|
|
| Change in inventory |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.02 |
|
|
|
-0.06 |
|
|
|
-0.08 |
|
|
|
-0.08 |
|
|
|
0.01 |
|
|
|
|
|
|
|
-0.01 |
|
|
|
| Other working capital changes |
3.75 |
-0.83 |
-0.52 |
0.49 |
1.99 |
-0.32 |
-0.44 |
0.65 |
1.71 |
-2.01 |
-0.67 |
1.28 |
2.85 |
-0.81 |
-1.32 |
1.24 |
0.69 |
-1.96 |
-2.46 |
2.99 |
-0.30 |
-3.52 |
-3.18 |
-1.58 |
-0.73 |
-0.10 |
0.25 |
0.16 |
1.09 |
0.17 |
-0.62 |
0.56 |
1.28 |
-0.18 |
-0.14 |
1.19 |
1.77 |
0.13 |
0.59 |
1.84 |
2.27 |
-0.65 |
0.84 |
2.01 |
2.16 |
-0.13 |
-0.70 |
1.06 |
0.95 |
-1.71 |
-0.19 |
0.96 |
0.50 |
-0.57 |
-0.41 |
0.39 |
1.07 |
-0.60 |
-0.58 |
-0.32 |
0.43 |
-0.10 |
-0.36 |
0.45 |
0.46 |
-0.96 |
-0.01 |
0.20 |
0.46 |
-2.17 |
-1.18 |
0.71 |
0.14 |
-2.10 |
0.20 |
0.84 |
0.90 |
-1.95 |
0.12 |
0.82 |
1.08 |
| Capital expenditures |
-0.81 |
-1.63 |
-0.83 |
-0.50 |
-0.82 |
-0.74 |
-0.47 |
-0.65 |
-0.82 |
-0.84 |
-0.51 |
-0.74 |
-0.51 |
-1.05 |
-0.46 |
-0.60 |
-0.81 |
-0.39 |
-0.06 |
-0.04 |
-0.04 |
-0.15 |
-0.58 |
-0.39 |
-0.85 |
-1.14 |
-0.81 |
-1.02 |
-1.31 |
-1.01 |
-1.01 |
-0.95 |
-0.78 |
-1.41 |
-1.37 |
-1.48 |
-1.71 |
-1.46 |
-1.21 |
-1.51 |
-1.56 |
-1.53 |
-1.48 |
-1.73 |
-1.41 |
-1.31 |
-1.33 |
-1.63 |
-1.05 |
-0.71 |
-0.60 |
-0.92 |
-0.89 |
-0.74 |
-0.42 |
-0.50 |
-0.24 |
-0.37 |
-0.48 |
-0.40 |
-0.37 |
-0.55 |
-0.68 |
-0.42 |
-0.32 |
-0.42 |
-0.50 |
-0.43 |
-0.17 |
-0.19 |
-0.21 |
-0.26 |
-0.22 |
-0.20 |
-0.15 |
-0.18 |
-0.18 |
-0.18 |
-0.10 |
-0.14 |
-0.10 |
| Others incl. marketable securities changes |
-1.52 |
1.24 |
1.80 |
-0.78 |
-0.38 |
1.61 |
0.53 |
0.28 |
-0.69 |
3.00 |
1.59 |
-0.21 |
-2.29 |
2.60 |
1.24 |
-0.33 |
0.04 |
2.13 |
3.37 |
-3.85 |
-7.11 |
1.84 |
1.50 |
-6.41 |
0.68 |
1.78 |
0.34 |
-0.92 |
0.83 |
0.62 |
0.46 |
0.87 |
-0.18 |
0.85 |
1.55 |
0.09 |
-0.16 |
0.40 |
0.34 |
-0.15 |
-0.56 |
1.97 |
0.15 |
0.24 |
-1.79 |
0.52 |
1.55 |
0.23 |
0.10 |
1.99 |
-0.51 |
-1.98 |
-0.20 |
0.37 |
0.82 |
-0.12 |
-0.75 |
0.01 |
0.85 |
0.65 |
-1.19 |
0.02 |
0.56 |
-0.53 |
-0.11 |
-0.24 |
-1.31 |
0.07 |
0.28 |
1.45 |
0.86 |
-0.46 |
0.08 |
1.06 |
0.49 |
-0.43 |
-0.64 |
0.38 |
0.11 |
-0.88 |
-0.44 |
| Dividend payout |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-0.46 |
0.00 |
0.00 |
-3.75 |
-1.10 |
|
|
-0.04 |
-0.04 |
-0.05 |
-0.04 |
-0.05 |
-0.05 |
-0.05 |
-0.05 |
-0.05 |
-0.05 |
-0.05 |
-0.05 |
-0.05 |
-0.05 |
-0.05 |
-0.06 |
-0.06 |
-0.07 |
-0.07 |
-0.07 |
-0.07 |
-0.07 |
-0.07 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Common stock repurchases |
|
|
|
|
|
|
|
|
|
|
|
|
|
-0.01 |
|
0.00 |
-0.01 |
-0.01 |
-0.01 |
|
-0.01 |
0.17 |
|
0.00 |
-0.17 |
-0.27 |
-0.20 |
-0.02 |
-0.61 |
|
|
-0.38 |
-0.46 |
-0.24 |
-0.36 |
-0.53 |
-0.48 |
-0.57 |
-0.70 |
-1.71 |
-1.53 |
-1.44 |
-1.48 |
-0.75 |
-0.18 |
-0.91 |
-0.13 |
0.06 |
-0.08 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net Debt Issuance |
-1.95 |
0.78 |
-0.92 |
0.31 |
-1.22 |
-1.30 |
-0.14 |
-0.72 |
-0.64 |
-0.81 |
-1.23 |
-0.62 |
-0.54 |
-1.28 |
-0.25 |
-0.78 |
-0.30 |
-0.10 |
-1.60 |
0.45 |
10.78 |
2.20 |
1.51 |
7.69 |
0.74 |
-0.96 |
-0.12 |
1.24 |
-0.46 |
-0.31 |
0.68 |
-0.69 |
-0.33 |
0.37 |
-0.19 |
0.31 |
0.19 |
0.99 |
0.49 |
1.16 |
1.19 |
0.22 |
1.77 |
-0.13 |
1.01 |
0.78 |
0.31 |
-0.08 |
-0.11 |
0.36 |
1.20 |
1.73 |
0.51 |
0.62 |
-0.10 |
-0.04 |
0.01 |
0.01 |
-0.08 |
-0.17 |
0.97 |
0.35 |
0.21 |
0.24 |
0.01 |
0.64 |
1.80 |
-0.11 |
-0.58 |
0.02 |
0.52 |
0.10 |
-0.25 |
-0.87 |
-0.59 |
-0.16 |
-0.06 |
-0.40 |
-0.18 |
0.22 |
-0.24 |
|
| Change in cash |
-0.05 |
0.12 |
0.01 |
0.00 |
0.03 |
-0.03 |
0.19 |
0.04 |
0.02 |
-0.01 |
-0.09 |
0.20 |
0.00 |
0.11 |
-0.06 |
0.03 |
0.10 |
-0.02 |
-0.03 |
0.03 |
0.04 |
0.10 |
-0.17 |
-0.02 |
0.20 |
-0.03 |
-0.01 |
-0.02 |
0.06 |
-0.03 |
0.01 |
-0.10 |
0.00 |
-0.05 |
-0.05 |
0.02 |
0.03 |
-0.06 |
-0.07 |
-0.05 |
0.11 |
-0.63 |
0.06 |
-0.10 |
0.05 |
-0.18 |
-0.03 |
-0.05 |
0.12 |
0.42 |
0.11 |
0.00 |
0.13 |
-0.03 |
0.14 |
0.00 |
0.09 |
-0.02 |
-0.01 |
0.03 |
0.12 |
-0.03 |
0.01 |
0.01 |
0.04 |
-0.02 |
-0.02 |
0.00 |
0.00 |
-0.08 |
-0.01 |
0.08 |
0.06 |
-0.01 |
-0.05 |
0.07 |
0.02 |
0.01 |
-0.05 |
0.02 |
0.01 |