PINNACLE FINANCIAL PARTNERS 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 |
2.92 |
2.85 |
2.47 |
1.55 |
1.22 |
1.20 |
1.20 |
1.05 |
0.71 |
0.43 |
0.31 |
0.25 |
0.23 |
0.22 |
0.21 |
0.24 |
0.25 |
0.24 |
0.17 |
0.13 |
| Cost of revenue |
1.00 |
1.45 |
1.18 |
0.31 |
0.11 |
0.40 |
0.33 |
0.24 |
0.12 |
0.06 |
0.03 |
0.02 |
0.02 |
0.03 |
0.06 |
0.11 |
0.19 |
0.10 |
0.08 |
0.05 |
| Gross profit |
1.93 |
1.40 |
1.29 |
1.24 |
1.10 |
0.80 |
0.87 |
0.80 |
0.60 |
0.37 |
0.28 |
0.23 |
0.21 |
0.19 |
0.16 |
0.13 |
0.05 |
0.14 |
0.09 |
0.07 |
| Selling, general and administrative |
0.84 |
0.65 |
0.56 |
0.54 |
0.46 |
0.36 |
0.33 |
0.29 |
0.22 |
0.15 |
0.11 |
0.09 |
0.09 |
0.09 |
0.08 |
0.07 |
0.06 |
0.05 |
0.04 |
0.03 |
| Research and development |
|
|
|
|
|
|
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
|
| Other operating expenses |
0.31 |
0.17 |
0.01 |
0.00 |
-0.01 |
0.07 |
0.04 |
0.07 |
0.08 |
0.03 |
0.02 |
0.03 |
0.03 |
0.04 |
0.05 |
0.08 |
0.06 |
0.04 |
0.02 |
0.02 |
| Operating income |
0.78 |
0.58 |
0.71 |
0.70 |
0.65 |
0.37 |
0.50 |
0.45 |
0.30 |
0.19 |
0.14 |
0.11 |
0.09 |
0.06 |
0.03 |
-0.02 |
-0.06 |
0.04 |
0.03 |
0.03 |
| Non-operating income (net) |
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 |
0.00 |
0.00 |
0.00 |
| Income before tax |
0.78 |
0.58 |
0.71 |
0.70 |
0.65 |
0.37 |
0.50 |
0.45 |
0.30 |
0.19 |
0.14 |
0.11 |
0.09 |
0.06 |
0.03 |
-0.02 |
-0.06 |
0.04 |
0.03 |
0.03 |
| Income tax expense |
0.14 |
0.11 |
0.15 |
0.14 |
0.12 |
0.06 |
0.10 |
0.09 |
0.12 |
0.06 |
0.05 |
0.04 |
0.03 |
0.02 |
-0.02 |
0.00 |
-0.03 |
0.01 |
0.01 |
0.01 |
| Net income |
0.64 |
0.48 |
0.56 |
0.56 |
0.53 |
0.31 |
0.40 |
0.36 |
0.17 |
0.13 |
0.10 |
0.07 |
0.06 |
0.04 |
0.04 |
-0.02 |
-0.04 |
0.03 |
0.02 |
0.02 |
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 |
1.80 |
0.85 |
0.54 |
0.82 |
0.71 |
0.75 |
0.75 |
0.65 |
0.71 |
0.65 |
0.66 |
0.61 |
0.55 |
0.49 |
0.41 |
0.34 |
0.31 |
0.31 |
0.31 |
0.30 |
0.30 |
0.30 |
0.30 |
0.29 |
0.30 |
0.30 |
0.31 |
0.29 |
0.28 |
0.28 |
0.27 |
0.26 |
0.25 |
0.20 |
0.23 |
0.14 |
0.12 |
0.10 |
0.12 |
0.11 |
0.10 |
0.08 |
0.08 |
0.07 |
0.07 |
0.06 |
0.07 |
0.06 |
0.06 |
0.05 |
0.06 |
0.06 |
0.06 |
0.05 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.03 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.05 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.03 |
0.02 |
| Cost of revenue |
0.58 |
0.30 |
0.03 |
0.34 |
0.32 |
0.35 |
0.37 |
0.37 |
0.37 |
0.34 |
0.34 |
0.29 |
0.21 |
0.16 |
0.09 |
0.04 |
0.02 |
0.02 |
0.03 |
0.03 |
0.04 |
0.04 |
0.06 |
0.12 |
0.17 |
0.08 |
0.09 |
0.08 |
0.08 |
0.08 |
0.07 |
0.06 |
0.04 |
0.04 |
0.04 |
0.02 |
0.02 |
0.02 |
0.02 |
0.01 |
0.01 |
0.01 |
0.01 |
0.00 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.01 |
0.00 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.02 |
0.02 |
0.02 |
0.02 |
0.05 |
0.03 |
0.03 |
0.04 |
0.08 |
0.03 |
0.03 |
0.03 |
0.02 |
0.03 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.01 |
0.01 |
0.01 |
| Gross profit |
1.22 |
0.54 |
0.51 |
0.48 |
0.39 |
0.40 |
0.38 |
0.29 |
0.34 |
0.31 |
0.32 |
0.32 |
0.34 |
0.33 |
0.32 |
0.30 |
0.29 |
0.28 |
0.28 |
0.27 |
0.26 |
0.25 |
0.24 |
0.17 |
0.13 |
0.23 |
0.23 |
0.21 |
0.21 |
0.21 |
0.21 |
0.20 |
0.20 |
0.16 |
0.19 |
0.12 |
0.11 |
0.09 |
0.10 |
0.09 |
0.09 |
0.07 |
0.08 |
0.07 |
0.07 |
0.05 |
0.06 |
0.06 |
0.06 |
0.05 |
0.06 |
0.05 |
0.05 |
0.04 |
0.05 |
0.05 |
0.05 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.02 |
0.03 |
0.00 |
0.02 |
-0.02 |
0.03 |
0.03 |
0.04 |
0.03 |
0.03 |
0.03 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.01 |
| Selling, general and administrative |
0.63 |
0.24 |
0.25 |
0.18 |
0.17 |
0.20 |
0.16 |
0.15 |
0.15 |
0.17 |
0.13 |
0.13 |
0.14 |
0.16 |
0.13 |
0.13 |
0.12 |
0.13 |
0.11 |
0.11 |
0.10 |
0.11 |
0.09 |
0.07 |
0.08 |
0.10 |
0.09 |
0.08 |
0.07 |
0.09 |
0.07 |
0.06 |
0.06 |
0.08 |
0.06 |
0.04 |
0.04 |
0.05 |
0.04 |
0.03 |
0.03 |
0.04 |
0.03 |
0.02 |
0.02 |
0.03 |
0.02 |
0.02 |
0.02 |
0.03 |
0.02 |
0.02 |
0.02 |
0.03 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.01 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.00 |
| Research and development |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
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 |
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 |
0.00 |
| Other operating expenses |
0.40 |
0.10 |
0.05 |
0.11 |
0.05 |
0.02 |
0.04 |
0.07 |
0.04 |
0.02 |
0.02 |
-0.06 |
0.03 |
0.00 |
0.01 |
-0.01 |
0.01 |
-0.01 |
0.00 |
0.00 |
0.00 |
0.01 |
0.01 |
0.02 |
0.02 |
0.01 |
0.00 |
0.01 |
0.02 |
0.00 |
0.02 |
0.02 |
0.04 |
0.00 |
0.03 |
0.01 |
0.02 |
-0.02 |
0.02 |
0.01 |
0.02 |
-0.01 |
0.01 |
0.01 |
0.01 |
0.00 |
0.01 |
0.01 |
0.01 |
0.00 |
0.01 |
0.01 |
0.01 |
0.00 |
0.01 |
0.01 |
0.02 |
0.01 |
0.02 |
0.02 |
0.02 |
0.03 |
0.02 |
0.02 |
0.02 |
-0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.00 |
0.00 |
0.01 |
0.01 |
0.00 |
| Operating income |
0.19 |
0.21 |
0.21 |
0.19 |
0.17 |
0.18 |
0.18 |
0.07 |
0.15 |
0.13 |
0.17 |
0.25 |
0.17 |
0.17 |
0.18 |
0.18 |
0.16 |
0.17 |
0.17 |
0.16 |
0.15 |
0.13 |
0.14 |
0.07 |
0.03 |
0.12 |
0.14 |
0.12 |
0.12 |
0.12 |
0.12 |
0.11 |
0.10 |
0.08 |
0.10 |
0.06 |
0.05 |
0.05 |
0.05 |
0.05 |
0.04 |
0.04 |
0.04 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.01 |
0.01 |
0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
-0.02 |
0.00 |
-0.01 |
-0.01 |
-0.05 |
0.00 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.00 |
| Non-operating income (net) |
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 |
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 |
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 |
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 |
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 |
| Income before tax |
0.19 |
0.21 |
0.21 |
0.19 |
0.17 |
0.18 |
0.18 |
0.07 |
0.15 |
0.13 |
0.17 |
0.25 |
0.17 |
0.17 |
0.18 |
0.18 |
0.16 |
0.17 |
0.17 |
0.16 |
0.15 |
0.13 |
0.14 |
0.07 |
0.03 |
0.12 |
0.14 |
0.12 |
0.12 |
0.12 |
0.12 |
0.11 |
0.10 |
0.08 |
0.10 |
0.06 |
0.05 |
0.05 |
0.05 |
0.05 |
0.04 |
0.04 |
0.04 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.01 |
0.01 |
0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
-0.02 |
0.00 |
-0.01 |
-0.01 |
-0.05 |
0.00 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.00 |
| Income tax expense |
0.04 |
0.04 |
0.04 |
0.04 |
0.03 |
0.03 |
0.03 |
0.01 |
0.03 |
0.03 |
0.04 |
0.05 |
0.03 |
0.04 |
0.04 |
0.04 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.02 |
0.03 |
0.01 |
0.00 |
0.02 |
0.03 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.06 |
0.04 |
0.02 |
0.01 |
0.02 |
0.02 |
0.02 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.00 |
0.00 |
-0.02 |
0.00 |
0.00 |
0.00 |
-0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
-0.02 |
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 |
| Net income |
0.15 |
0.17 |
0.17 |
0.16 |
0.14 |
0.15 |
0.15 |
0.05 |
0.12 |
0.09 |
0.13 |
0.20 |
0.14 |
0.14 |
0.15 |
0.15 |
0.13 |
0.13 |
0.14 |
0.13 |
0.13 |
0.11 |
0.11 |
0.06 |
0.03 |
0.10 |
0.11 |
0.10 |
0.09 |
0.10 |
0.09 |
0.09 |
0.08 |
0.03 |
0.06 |
0.04 |
0.04 |
0.04 |
0.03 |
0.03 |
0.03 |
0.03 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.03 |
0.01 |
0.00 |
0.00 |
0.00 |
-0.03 |
0.00 |
0.00 |
0.00 |
-0.03 |
0.00 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.00 |
0.00 |
|
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 |
3.57 |
3.34 |
2.14 |
1.15 |
4.02 |
3.73 |
0.37 |
0.65 |
0.65 |
0.18 |
0.29 |
0.18 |
0.20 |
0.16 |
0.17 |
0.18 |
0.12 |
0.08 |
0.10 |
0.04 |
| Short-term investments |
9.25 |
5.58 |
4.32 |
3.56 |
4.91 |
3.59 |
3.54 |
3.08 |
2.52 |
1.30 |
0.94 |
0.73 |
0.69 |
0.71 |
0.89 |
1,014.32 |
931.01 |
839.23 |
495.65 |
319.24 |
| Accounts receivable, net |
38.93 |
0.21 |
0.22 |
0.16 |
0.10 |
0.10 |
0.08 |
0.08 |
0.06 |
0.03 |
0.02 |
0.02 |
0.02 |
0.01 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.01 |
| Inventories |
|
|
0.10 |
0.01 |
-5.21 |
-4.08 |
-0.64 |
0.02 |
-0.86 |
-0.22 |
0.01 |
0.03 |
0.03 |
0.06 |
0.08 |
0.08 |
0.04 |
0.04 |
0.01 |
0.01 |
| Other current assets |
|
|
3.01 |
-0.88 |
5.21 |
4.08 |
0.64 |
15.58 |
0.86 |
0.22 |
5.89 |
3.96 |
3.56 |
3.10 |
3.41 |
3.31 |
3.72 |
3.45 |
2.80 |
1.56 |
| Total current assets |
51.75 |
9.14 |
6.68 |
4.87 |
9.03 |
7.42 |
3.99 |
3.82 |
3.23 |
1.51 |
1.25 |
0.93 |
0.91 |
0.88 |
1.08 |
0.20 |
0.14 |
0.09 |
0.12 |
0.06 |
| Property, plant and equipment, net |
|
|
|
0.46 |
0.29 |
0.29 |
0.27 |
0.27 |
0.27 |
0.09 |
0.08 |
0.07 |
0.07 |
0.08 |
0.08 |
0.08 |
0.08 |
0.07 |
0.07 |
0.04 |
| Goodwill |
1.85 |
1.85 |
1.85 |
1.85 |
1.82 |
1.82 |
1.82 |
1.81 |
1.81 |
0.55 |
0.43 |
0.24 |
0.24 |
0.24 |
0.24 |
0.24 |
0.24 |
0.24 |
0.24 |
0.11 |
| Intangible assets |
0.03 |
0.02 |
0.03 |
0.03 |
0.03 |
0.04 |
0.05 |
0.05 |
0.06 |
0.02 |
0.01 |
0.00 |
0.00 |
0.01 |
0.01 |
0.01 |
0.01 |
0.02 |
0.02 |
0.01 |
| Long-term investments |
9.55 |
8.82 |
7.77 |
7.08 |
6.43 |
22.57 |
20.18 |
18.07 |
15.94 |
8.69 |
6.65 |
4.61 |
4.16 |
3.71 |
3.26 |
|
|
|
|
|
| Other non-current assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total assets |
57.71 |
52.59 |
47.96 |
41.97 |
38.47 |
34.93 |
27.81 |
25.03 |
22.21 |
11.19 |
8.71 |
6.02 |
5.56 |
5.04 |
4.86 |
4.91 |
5.13 |
4.75 |
3.79 |
2.14 |
|
| Accounts payable |
0.38 |
0.06 |
0.07 |
0.02 |
0.01 |
0.02 |
0.04 |
0.02 |
0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.01 |
0.01 |
0.01 |
0.00 |
| Short-term debt |
0.32 |
0.23 |
0.21 |
0.19 |
0.15 |
0.13 |
0.13 |
0.10 |
0.14 |
0.48 |
0.54 |
0.40 |
0.07 |
0.11 |
0.13 |
0.15 |
0.28 |
0.26 |
0.20 |
0.14 |
| Current portion of long-term debt |
|
|
|
|
|
|
0.62 |
0.36 |
0.56 |
0.39 |
0.54 |
0.40 |
|
|
|
|
|
|
|
|
| Deferred revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other current liabilities |
47.76 |
42.84 |
38.54 |
34.96 |
31.30 |
27.71 |
20.18 |
18.85 |
16.45 |
-0.48 |
0.00 |
0.00 |
4.53 |
4.02 |
3.65 |
3.83 |
3.82 |
3.53 |
2.93 |
1.62 |
| Long-term debt |
2.21 |
2.30 |
2.56 |
0.89 |
1.31 |
0.67 |
0.75 |
0.49 |
0.47 |
0.35 |
0.14 |
0.10 |
0.10 |
0.11 |
0.10 |
0.21 |
0.22 |
0.28 |
0.16 |
0.08 |
| Capital lease obligations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other non-current liabilities |
|
|
|
|
15.73 |
16.25 |
14.23 |
12.78 |
10.65 |
5.13 |
4.14 |
2.79 |
2.69 |
2.51 |
0.40 |
|
|
|
|
|
| Total liabilities |
50.66 |
46.16 |
41.92 |
36.45 |
33.16 |
30.03 |
23.45 |
21.07 |
18.50 |
9.70 |
7.55 |
5.22 |
4.84 |
4.36 |
4.15 |
4.23 |
4.43 |
4.13 |
3.33 |
1.89 |
|
| Common stock and paid-in capital |
3.32 |
3.26 |
3.25 |
3.18 |
3.45 |
3.50 |
3.17 |
3.13 |
3.19 |
1.12 |
0.88 |
0.60 |
0.58 |
0.59 |
0.66 |
0.66 |
0.66 |
0.54 |
0.41 |
0.22 |
| Retained earnings |
3.73 |
3.18 |
2.78 |
2.34 |
1.86 |
1.41 |
1.18 |
0.83 |
0.52 |
0.38 |
0.28 |
0.20 |
0.14 |
0.09 |
0.05 |
0.01 |
0.04 |
0.08 |
0.05 |
0.03 |
| Common shares outstanding |
78 |
77 |
77 |
76 |
76 |
76 |
77 |
77 |
64 |
44 |
38 |
35 |
35 |
34 |
34 |
33 |
28 |
24 |
17 |
15 |
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 |
5.92 |
3.57 |
3.27 |
2.99 |
3.76 |
3.34 |
2.64 |
2.33 |
2.65 |
2.14 |
3.13 |
3.81 |
2.81 |
1.15 |
1.78 |
1.60 |
3.29 |
4.02 |
3.36 |
2.74 |
2.97 |
3.73 |
2.78 |
2.44 |
0.78 |
0.37 |
0.75 |
0.49 |
0.38 |
0.65 |
0.54 |
0.62 |
0.37 |
0.65 |
0.40 |
0.54 |
0.19 |
0.18 |
0.25 |
0.47 |
0.38 |
0.29 |
0.31 |
0.27 |
0.29 |
0.18 |
0.21 |
0.21 |
0.17 |
0.20 |
0.21 |
0.23 |
0.10 |
0.16 |
0.15 |
0.20 |
0.13 |
0.17 |
0.17 |
0.21 |
0.13 |
0.18 |
0.25 |
0.23 |
0.09 |
0.12 |
0.11 |
0.10 |
0.13 |
0.08 |
0.06 |
0.08 |
0.10 |
0.10 |
0.05 |
0.06 |
0.05 |
0.04 |
0.06 |
0.05 |
0.04 |
| Short-term investments |
0.25 |
9.25 |
6.41 |
6.38 |
2.52 |
5.58 |
5.39 |
4.91 |
4.38 |
4.32 |
3.86 |
3.59 |
3.83 |
3.56 |
3.54 |
3.81 |
3.57 |
4.91 |
4.63 |
4.33 |
3.68 |
3.59 |
3.46 |
3.31 |
3.03 |
3.54 |
3.39 |
3.26 |
3.25 |
3.08 |
3.00 |
2.96 |
2.96 |
2.52 |
2.88 |
2.43 |
1.58 |
1.30 |
1.22 |
1.11 |
1.02 |
0.94 |
0.97 |
0.81 |
0.77 |
0.73 |
0.71 |
0.74 |
0.74 |
0.69 |
0.70 |
0.69 |
0.68 |
0.71 |
738.71 |
789.74 |
838.72 |
0.89 |
940.16 |
922.78 |
980.93 |
0.15 |
964.21 |
902.80 |
984.56 |
0.11 |
925.89 |
917.39 |
857.93 |
0.02 |
617.91 |
509.97 |
494.11 |
0.05 |
325.17 |
312.71 |
313.17 |
0.05 |
303.48 |
278.35 |
288.16 |
| Accounts receivable, net |
84.26 |
38.93 |
0.22 |
0.22 |
0.22 |
0.21 |
0.23 |
0.22 |
0.22 |
0.22 |
0.18 |
0.16 |
0.14 |
0.16 |
0.11 |
0.12 |
0.10 |
0.10 |
0.09 |
0.10 |
0.10 |
0.10 |
0.10 |
0.11 |
0.08 |
0.08 |
0.08 |
0.08 |
0.08 |
0.08 |
0.07 |
0.07 |
0.06 |
0.06 |
0.05 |
0.05 |
0.03 |
0.03 |
0.03 |
0.02 |
0.03 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.01 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
| Inventories |
|
|
|
|
|
|
-3.13 |
0.05 |
-2.87 |
0.10 |
-3.83 |
-4.51 |
-3.48 |
0.01 |
-2.45 |
-3.20 |
0.01 |
-5.21 |
-7.27 |
0.01 |
0.01 |
0.01 |
0.02 |
0.02 |
0.03 |
0.03 |
0.03 |
0.03 |
0.02 |
0.02 |
0.02 |
0.02 |
0.14 |
0.16 |
0.15 |
0.13 |
0.09 |
0.08 |
0.08 |
0.07 |
0.05 |
0.05 |
0.07 |
0.04 |
0.04 |
0.03 |
0.03 |
0.04 |
0.03 |
0.03 |
0.03 |
0.04 |
0.05 |
0.06 |
0.06 |
0.06 |
0.06 |
0.08 |
0.07 |
0.07 |
0.06 |
0.08 |
0.07 |
0.06 |
0.04 |
0.04 |
0.04 |
0.05 |
0.04 |
0.04 |
0.03 |
0.03 |
0.02 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
| Other current assets |
|
|
|
|
|
|
3.13 |
2.67 |
3.48 |
3.01 |
3.83 |
4.51 |
3.48 |
-0.88 |
2.45 |
-1.34 |
-3.10 |
5.21 |
4.06 |
20.45 |
21.39 |
20.44 |
20.53 |
20.67 |
18.85 |
17.66 |
17.33 |
16.90 |
16.05 |
15.58 |
15.39 |
15.02 |
14.21 |
14.07 |
13.21 |
13.10 |
7.45 |
7.50 |
7.38 |
6.29 |
6.07 |
5.89 |
5.63 |
4.18 |
4.03 |
3.96 |
3.82 |
3.69 |
3.55 |
3.56 |
3.36 |
3.35 |
3.20 |
3.10 |
3.62 |
3.55 |
3.43 |
3.41 |
3.37 |
3.30 |
3.32 |
3.31 |
3.35 |
3.42 |
3.55 |
3.72 |
3.67 |
3.63 |
3.57 |
3.45 |
3.28 |
3.14 |
0.00 |
2.80 |
1.77 |
1.72 |
1.61 |
1.56 |
1.49 |
1.46 |
0.00 |
| Total current assets |
90.42 |
51.75 |
9.90 |
9.59 |
6.50 |
9.14 |
8.26 |
7.46 |
7.25 |
6.68 |
7.18 |
7.57 |
6.78 |
4.87 |
5.44 |
5.53 |
6.95 |
9.03 |
8.09 |
7.17 |
6.74 |
7.42 |
6.35 |
5.86 |
3.89 |
3.99 |
4.23 |
3.83 |
3.71 |
3.82 |
3.62 |
3.64 |
3.39 |
3.23 |
16.55 |
16.11 |
9.25 |
1.51 |
8.88 |
7.89 |
7.49 |
7.14 |
1.31 |
1.09 |
1.08 |
4.89 |
0.94 |
0.97 |
0.92 |
0.91 |
0.93 |
0.94 |
0.80 |
0.88 |
0.16 |
0.22 |
0.15 |
1.08 |
0.19 |
0.23 |
0.14 |
0.20 |
0.26 |
0.25 |
0.10 |
0.14 |
0.12 |
0.12 |
0.15 |
0.09 |
0.08 |
0.10 |
0.11 |
0.12 |
0.07 |
0.07 |
0.06 |
0.06 |
0.07 |
0.06 |
0.05 |
| Property, plant and equipment, net |
|
|
|
|
|
|
|
|
|
|
0.25 |
0.25 |
0.36 |
0.46 |
0.33 |
0.30 |
0.30 |
0.29 |
0.29 |
0.29 |
0.30 |
0.29 |
0.31 |
0.30 |
0.30 |
0.27 |
0.31 |
0.30 |
0.28 |
0.27 |
0.29 |
0.29 |
0.29 |
0.27 |
0.27 |
0.26 |
0.10 |
0.09 |
0.08 |
0.08 |
0.08 |
0.08 |
0.08 |
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
0.08 |
0.08 |
0.08 |
0.07 |
0.08 |
0.08 |
0.08 |
0.08 |
80.00 |
0.08 |
0.08 |
0.08 |
0.08 |
0.08 |
0.08 |
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.03 |
| Goodwill |
3.48 |
1.85 |
1.85 |
1.85 |
1.85 |
1.85 |
1.85 |
1.85 |
1.85 |
1.85 |
1.85 |
1.85 |
1.85 |
1.85 |
1.85 |
1.85 |
1.85 |
1.82 |
1.82 |
1.82 |
1.82 |
1.82 |
1.82 |
1.82 |
1.82 |
1.82 |
1.83 |
1.81 |
1.81 |
1.81 |
1.81 |
1.81 |
1.81 |
1.81 |
1.80 |
1.80 |
0.55 |
0.55 |
0.55 |
0.43 |
0.43 |
0.43 |
0.43 |
0.24 |
0.24 |
0.24 |
0.24 |
0.24 |
0.24 |
0.24 |
0.24 |
0.24 |
0.24 |
0.24 |
0.24 |
0.24 |
0.24 |
0.24 |
0.24 |
0.24 |
0.24 |
0.24 |
0.24 |
0.24 |
0.24 |
0.24 |
0.24 |
0.24 |
0.24 |
0.24 |
243.25 |
241.99 |
242.11 |
243.57 |
114.29 |
114.29 |
114.29 |
0.11 |
115.06 |
115.84 |
115.62 |
| Intangible assets |
1.09 |
0.03 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.04 |
0.04 |
0.03 |
0.03 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.05 |
0.05 |
0.05 |
0.04 |
0.04 |
0.04 |
0.05 |
0.05 |
0.05 |
0.05 |
0.06 |
0.06 |
0.06 |
0.01 |
0.02 |
0.02 |
0.01 |
0.01 |
0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.02 |
0.02 |
0.02 |
17.66 |
17.18 |
17.94 |
17.33 |
9.84 |
10.35 |
10.87 |
0.01 |
11.92 |
12.45 |
13.10 |
| Long-term investments |
19.48 |
9.55 |
9.45 |
9.45 |
9.15 |
8.82 |
8.72 |
8.32 |
7.83 |
7.77 |
7.36 |
7.09 |
7.32 |
7.08 |
31.45 |
6.96 |
6.52 |
6.43 |
5.96 |
5.65 |
23.23 |
22.57 |
22.57 |
22.62 |
20.55 |
20.18 |
19.80 |
19.25 |
18.59 |
18.07 |
17.85 |
17.31 |
16.62 |
15.94 |
15.55 |
15.03 |
8.91 |
8.69 |
8.48 |
7.32 |
7.05 |
6.65 |
6.45 |
4.91 |
4.72 |
4.61 |
4.45 |
4.35 |
4.20 |
4.16 |
3.99 |
3.96 |
3.80 |
3.71 |
3.52 |
3.46 |
3.29 |
3.26 |
3.19 |
3,147.02 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other non-current assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total assets |
122.77 |
57.71 |
55.96 |
54.80 |
54.25 |
52.59 |
50.70 |
49.37 |
48.89 |
47.96 |
47.52 |
46.88 |
45.12 |
41.97 |
41.00 |
40.12 |
39.40 |
38.47 |
36.52 |
35.41 |
35.30 |
34.93 |
33.82 |
33.34 |
29.26 |
27.81 |
27.55 |
26.54 |
25.56 |
25.03 |
24.56 |
23.99 |
22.94 |
22.21 |
21.79 |
20.89 |
11.72 |
11.19 |
10.98 |
9.74 |
9.26 |
8.71 |
8.55 |
6.52 |
6.31 |
6.02 |
5.87 |
5.79 |
5.60 |
5.56 |
5.39 |
5.37 |
5.07 |
5.04 |
4.87 |
4.93 |
4.79 |
4.86 |
4.87 |
4.83 |
4.82 |
4.91 |
4.96 |
4.96 |
5.02 |
5.13 |
5.09 |
5.04 |
4.95 |
4.75 |
4.34 |
4.11 |
3.89 |
3.79 |
2.37 |
2.32 |
2.19 |
2.14 |
2.05 |
1.99 |
1.83 |
|
| Accounts payable |
|
0.38 |
0.05 |
0.05 |
0.05 |
0.06 |
0.06 |
0.06 |
0.06 |
0.07 |
0.07 |
0.05 |
0.03 |
0.02 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.02 |
0.02 |
0.02 |
0.03 |
0.03 |
0.03 |
0.04 |
0.04 |
0.03 |
0.03 |
0.02 |
0.02 |
0.02 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Short-term debt |
0.31 |
0.32 |
0.33 |
0.43 |
0.26 |
0.23 |
0.21 |
0.22 |
0.20 |
0.21 |
0.20 |
0.16 |
0.15 |
0.19 |
0.19 |
0.20 |
0.22 |
0.15 |
0.15 |
0.18 |
0.17 |
0.13 |
0.13 |
0.19 |
0.19 |
0.13 |
0.10 |
0.15 |
0.10 |
0.10 |
0.13 |
0.13 |
0.13 |
0.14 |
2.23 |
1.41 |
0.30 |
0.09 |
0.47 |
0.86 |
0.68 |
0.54 |
0.07 |
0.06 |
0.07 |
0.40 |
0.06 |
0.06 |
0.07 |
0.07 |
0.08 |
0.12 |
0.13 |
0.11 |
0.13 |
0.13 |
0.12 |
0.13 |
0.13 |
0.12 |
0.17 |
0.15 |
0.19 |
0.16 |
0.20 |
0.28 |
0.22 |
0.22 |
0.21 |
0.26 |
0.20 |
0.18 |
0.17 |
0.20 |
0.17 |
0.16 |
0.14 |
0.14 |
0.12 |
0.10 |
0.06 |
| Current portion of long-term debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.62 |
0.09 |
0.20 |
0.58 |
0.36 |
0.05 |
0.23 |
0.66 |
0.56 |
2.23 |
1.41 |
0.30 |
0.39 |
0.47 |
0.86 |
0.68 |
0.54 |
|
|
|
0.40 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Deferred revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other current liabilities |
100.10 |
47.76 |
-0.33 |
44.95 |
44.48 |
42.84 |
40.95 |
39.77 |
39.40 |
38.54 |
38.30 |
37.72 |
36.18 |
34.96 |
33.69 |
32.60 |
32.30 |
31.30 |
29.37 |
28.22 |
28.29 |
27.71 |
26.54 |
25.52 |
21.33 |
20.18 |
20.00 |
19.45 |
18.48 |
18.85 |
18.41 |
17.86 |
16.50 |
16.45 |
-0.01 |
-0.01 |
-0.01 |
8.76 |
0.00 |
0.00 |
0.00 |
0.00 |
6.60 |
4.99 |
4.79 |
0.00 |
4.66 |
4.65 |
4.50 |
4.53 |
4.33 |
4.10 |
3.90 |
4.02 |
3.72 |
3.71 |
3.59 |
3.65 |
3.71 |
3.76 |
3.73 |
3.83 |
3.83 |
3.85 |
3.84 |
3.82 |
3.82 |
3.76 |
3.75 |
3.53 |
3.30 |
3.15 |
2.97 |
2.93 |
1.83 |
1.80 |
1.70 |
1.62 |
1.59 |
1.56 |
1.42 |
| Long-term debt |
5.74 |
2.21 |
2.20 |
2.20 |
2.31 |
2.30 |
2.57 |
2.54 |
2.54 |
2.56 |
2.54 |
2.63 |
2.59 |
0.89 |
0.42 |
1.71 |
1.31 |
1.31 |
1.43 |
1.56 |
0.67 |
0.67 |
0.67 |
0.72 |
0.67 |
0.75 |
0.75 |
0.46 |
0.48 |
0.49 |
0.47 |
0.47 |
0.47 |
0.47 |
0.47 |
0.47 |
0.35 |
0.35 |
0.26 |
0.23 |
0.21 |
0.14 |
0.14 |
0.13 |
0.14 |
0.10 |
0.10 |
0.10 |
0.10 |
0.10 |
0.10 |
0.10 |
0.11 |
0.11 |
0.11 |
0.12 |
0.10 |
0.10 |
0.10 |
97.48 |
0.21 |
0.22 |
0.22 |
0.23 |
0.25 |
0.31 |
0.32 |
0.33 |
0.32 |
0.30 |
0.29 |
0.27 |
0.25 |
0.18 |
0.09 |
0.08 |
0.08 |
0.11 |
0.08 |
0.06 |
0.10 |
| Capital lease obligations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other non-current liabilities |
|
|
|
|
|
|
|
|
|
|
|
21.68 |
21.02 |
|
17.11 |
16.69 |
15.86 |
15.73 |
15.20 |
15.12 |
15.74 |
16.25 |
16.29 |
16.19 |
15.19 |
14.23 |
14.39 |
14.25 |
13.50 |
12.78 |
12.50 |
12.38 |
11.39 |
10.65 |
10.97 |
10.30 |
5.12 |
5.13 |
5.29 |
4.91 |
4.37 |
4.14 |
4.10 |
3.00 |
2.86 |
2.79 |
2.77 |
2.70 |
2.67 |
2.69 |
2.66 |
2.66 |
2.51 |
2.51 |
2.57 |
2.65 |
0.38 |
0.40 |
0.33 |
270.08 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total liabilities |
108.17 |
50.66 |
49.11 |
48.16 |
47.71 |
46.16 |
44.36 |
43.19 |
42.79 |
41.92 |
41.69 |
41.03 |
39.44 |
36.45 |
35.66 |
34.81 |
34.12 |
33.16 |
31.33 |
30.31 |
30.34 |
30.03 |
29.04 |
28.65 |
24.88 |
23.45 |
23.25 |
22.36 |
21.50 |
21.07 |
20.66 |
20.16 |
19.19 |
18.50 |
18.12 |
17.27 |
10.00 |
9.70 |
9.50 |
8.47 |
8.03 |
7.55 |
7.41 |
5.68 |
5.49 |
5.22 |
5.08 |
5.02 |
4.86 |
4.84 |
4.68 |
4.68 |
4.38 |
4.36 |
4.20 |
4.27 |
4.07 |
4.15 |
4.14 |
4.13 |
4.14 |
4.23 |
4.28 |
4.28 |
4.32 |
4.43 |
4.38 |
4.33 |
4.32 |
4.13 |
3.82 |
3.62 |
3.41 |
3.33 |
2.09 |
2.05 |
1.93 |
1.89 |
1.80 |
1.75 |
1.59 |
|
| Common stock and paid-in capital |
10.81 |
3.32 |
3.28 |
3.21 |
3.25 |
3.26 |
3.30 |
3.25 |
3.22 |
3.25 |
3.09 |
3.21 |
3.23 |
3.18 |
3.12 |
3.22 |
3.31 |
3.45 |
3.44 |
3.47 |
3.44 |
3.50 |
3.47 |
3.48 |
3.22 |
3.17 |
3.19 |
3.17 |
3.14 |
3.13 |
3.15 |
3.16 |
3.16 |
3.19 |
3.17 |
3.17 |
1.31 |
1.12 |
1.12 |
0.94 |
0.93 |
0.88 |
0.88 |
0.60 |
0.61 |
0.60 |
0.60 |
0.59 |
0.59 |
0.58 |
0.58 |
0.58 |
0.59 |
0.59 |
0.60 |
0.59 |
0.66 |
0.66 |
0.68 |
0.68 |
0.67 |
0.66 |
0.68 |
0.67 |
0.66 |
0.66 |
0.66 |
0.65 |
0.55 |
0.54 |
0.44 |
0.41 |
0.42 |
0.41 |
0.23 |
0.22 |
0.23 |
0.22 |
0.22 |
0.22 |
0.22 |
| Retained earnings |
3.79 |
3.73 |
3.58 |
3.43 |
3.29 |
3.18 |
3.05 |
2.92 |
2.89 |
2.78 |
2.75 |
2.63 |
2.46 |
2.34 |
2.22 |
2.10 |
1.97 |
1.86 |
1.75 |
1.63 |
1.52 |
1.41 |
1.31 |
1.22 |
1.17 |
1.18 |
1.10 |
1.00 |
0.91 |
0.83 |
0.75 |
0.67 |
0.59 |
0.52 |
0.50 |
0.45 |
0.41 |
0.38 |
0.35 |
0.33 |
0.30 |
0.28 |
0.26 |
0.24 |
0.22 |
0.20 |
0.19 |
0.17 |
0.16 |
0.14 |
0.13 |
0.12 |
0.10 |
0.09 |
0.08 |
0.06 |
0.06 |
0.05 |
0.04 |
0.02 |
0.02 |
0.01 |
0.01 |
0.01 |
0.04 |
0.04 |
0.05 |
0.05 |
0.09 |
0.08 |
0.08 |
0.07 |
0.06 |
0.05 |
0.05 |
0.04 |
0.04 |
0.03 |
0.03 |
0.02 |
0.02 |
| Common shares outstanding |
78 |
78 |
77 |
77 |
77 |
77 |
77 |
77 |
76 |
77 |
76 |
76 |
76 |
76 |
76 |
76 |
76 |
76 |
76 |
76 |
76 |
76 |
75 |
75 |
76 |
76 |
77 |
77 |
77 |
77 |
77 |
77 |
77 |
77 |
77 |
54 |
49 |
46 |
46 |
42 |
41 |
41 |
39 |
36 |
35 |
35 |
35 |
35 |
35 |
35 |
35 |
34 |
34 |
35 |
35 |
34 |
34 |
34 |
34 |
34 |
34 |
33 |
34 |
33 |
33 |
33 |
32 |
25 |
25 |
25 |
24 |
24 |
23 |
19 |
17 |
17 |
17 |
17 |
17 |
17 |
11 |
|
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 |
0.11 |
0.10 |
0.08 |
0.06 |
0.05 |
0.05 |
0.01 |
-0.02 |
-0.02 |
0.00 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.00 |
0.00 |
| Stock-based compensation |
0.04 |
0.04 |
0.04 |
0.04 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.01 |
0.01 |
0.01 |
0.00 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
2.10 |
1.47 |
| Change in inventory |
|
|
|
|
|
|
|
|
0.00 |
0.00 |
0.00 |
0.00 |
0.03 |
0.00 |
0.00 |
0.00 |
0.02 |
|
|
0.00 |
| Other working capital changes |
0.60 |
0.76 |
0.36 |
0.50 |
0.58 |
0.36 |
0.40 |
0.48 |
0.17 |
0.14 |
0.07 |
0.08 |
0.08 |
0.10 |
0.10 |
0.11 |
0.06 |
0.02 |
-2.09 |
-1.47 |
| Capital expenditures |
-0.09 |
-0.10 |
-0.08 |
-0.06 |
-0.02 |
-0.04 |
-0.04 |
-0.02 |
-0.05 |
-0.02 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
0.00 |
-0.01 |
-0.02 |
-0.01 |
-0.01 |
0.00 |
| Others incl. marketable securities changes |
-4.94 |
-3.58 |
-4.52 |
-6.62 |
-3.59 |
-3.53 |
-2.58 |
-2.95 |
-2.06 |
-1.26 |
-0.73 |
-0.48 |
-0.56 |
-0.24 |
-0.01 |
0.11 |
-0.42 |
-0.96 |
-0.38 |
-0.29 |
| Dividend payout |
-0.09 |
-0.08 |
-0.08 |
-0.08 |
-0.07 |
-0.06 |
-0.05 |
-0.05 |
-0.04 |
-0.02 |
-0.02 |
-0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
| Common stock repurchases |
-0.02 |
-0.01 |
0.00 |
-0.01 |
0.00 |
-0.05 |
-0.06 |
-0.02 |
0.19 |
0.01 |
0.00 |
0.01 |
0.00 |
-0.07 |
-0.02 |
|
0.38 |
|
|
|
| Net Debt Issuance |
4.52 |
4.07 |
5.26 |
3.24 |
3.17 |
6.69 |
2.10 |
2.51 |
2.39 |
1.00 |
0.81 |
0.38 |
0.48 |
0.20 |
-0.09 |
-0.21 |
0.05 |
0.91 |
0.40 |
0.32 |
|
| Change in cash |
0.13 |
1.21 |
1.05 |
-2.92 |
0.14 |
3.43 |
-0.19 |
-0.06 |
0.60 |
-0.14 |
0.13 |
-0.02 |
0.04 |
-0.01 |
-0.02 |
0.02 |
0.08 |
-0.03 |
0.03 |
0.03 |
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 |
0.30 |
0.03 |
0.06 |
0.03 |
0.03 |
0.03 |
0.03 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
0.00 |
0.00 |
0.02 |
0.00 |
0.00 |
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 |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Stock-based compensation |
0.09 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
0.01 |
0.01 |
0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.01 |
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 |
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 |
0.00 |
0.00 |
2.35 |
0.00 |
0.00 |
0.48 |
2.10 |
0.00 |
0.00 |
0.47 |
1.47 |
0.00 |
0.00 |
0.19 |
| Change in inventory |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.04 |
0.01 |
0.02 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.03 |
0.03 |
0.02 |
0.01 |
0.00 |
0.00 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.01 |
0.00 |
|
|
0.00 |
0.02 |
0.01 |
0.00 |
0.00 |
|
|
|
|
|
0.00 |
0.00 |
|
0.00 |
|
|
|
| Other working capital changes |
0.53 |
0.07 |
0.33 |
0.22 |
-0.06 |
0.46 |
0.09 |
0.05 |
0.16 |
0.08 |
0.09 |
-0.14 |
0.33 |
0.08 |
0.27 |
0.12 |
0.03 |
0.20 |
0.13 |
0.15 |
0.10 |
0.11 |
0.10 |
0.11 |
0.04 |
0.11 |
0.12 |
0.02 |
0.15 |
0.15 |
0.07 |
0.12 |
0.07 |
0.06 |
0.04 |
0.07 |
0.00 |
0.03 |
0.02 |
0.03 |
0.02 |
0.04 |
0.00 |
0.02 |
0.00 |
0.03 |
0.03 |
0.01 |
0.01 |
-0.01 |
0.01 |
0.01 |
0.01 |
0.02 |
0.03 |
0.01 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.03 |
0.03 |
0.02 |
0.03 |
0.00 |
0.02 |
0.01 |
0.01 |
-2.36 |
0.02 |
0.01 |
-0.47 |
-2.11 |
0.01 |
0.01 |
-0.47 |
-1.47 |
0.01 |
0.00 |
-0.20 |
| Capital expenditures |
-0.02 |
-0.03 |
-0.04 |
-0.02 |
-0.02 |
-0.03 |
-0.03 |
-0.03 |
-0.02 |
-0.02 |
-0.02 |
-0.01 |
-0.04 |
-0.02 |
-0.02 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
0.00 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.03 |
0.00 |
-0.01 |
0.00 |
-0.01 |
-0.01 |
-0.02 |
-0.02 |
-0.01 |
-0.01 |
-0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.01 |
-0.01 |
0.00 |
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 |
| Others incl. marketable securities changes |
-0.78 |
-1.42 |
-0.86 |
-1.51 |
-1.14 |
-1.51 |
-0.80 |
-0.75 |
-0.52 |
-1.25 |
-1.30 |
-0.45 |
-1.53 |
-1.54 |
-0.77 |
-2.48 |
-1.83 |
-1.38 |
-0.55 |
-0.37 |
-1.30 |
-0.15 |
-0.15 |
-2.36 |
-0.87 |
-0.70 |
-0.55 |
-0.68 |
-0.65 |
-0.30 |
-0.68 |
-0.79 |
-1.17 |
-0.03 |
-0.99 |
-0.55 |
-0.50 |
-0.32 |
-0.13 |
-0.35 |
-0.43 |
-0.18 |
-0.15 |
-0.22 |
-0.18 |
-0.19 |
-0.09 |
-0.13 |
-0.07 |
-0.19 |
-0.07 |
-0.19 |
-0.12 |
-0.17 |
-0.01 |
-0.06 |
0.00 |
-0.02 |
-0.06 |
0.06 |
0.01 |
-0.06 |
-0.02 |
0.18 |
0.01 |
-0.02 |
-0.08 |
-0.19 |
-0.14 |
-0.37 |
-0.29 |
-0.20 |
-0.10 |
-0.14 |
-0.08 |
-0.11 |
-0.05 |
-0.11 |
-0.06 |
-0.12 |
0.00 |
| Dividend payout |
-0.09 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-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 |
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 |
|
|
|
|
|
|
|
|
|
|
|
|
| Common stock repurchases |
|
|
0.00 |
0.00 |
-0.02 |
0.00 |
0.00 |
0.00 |
-0.02 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.00 |
0.00 |
-0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.05 |
-0.01 |
-0.01 |
-0.01 |
-0.03 |
-0.02 |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.07 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
|
-108.96 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net Debt Issuance |
2.31 |
1.65 |
0.79 |
0.40 |
1.67 |
1.66 |
1.18 |
0.39 |
0.85 |
0.26 |
0.53 |
1.61 |
2.87 |
0.84 |
0.69 |
0.68 |
1.03 |
1.82 |
0.99 |
-0.07 |
0.43 |
0.96 |
0.41 |
3.93 |
1.39 |
0.22 |
0.74 |
0.84 |
0.30 |
0.36 |
0.49 |
0.96 |
0.71 |
0.36 |
0.86 |
0.84 |
0.52 |
0.20 |
-0.09 |
0.41 |
0.48 |
0.14 |
0.20 |
0.19 |
0.28 |
0.13 |
0.06 |
0.16 |
0.03 |
0.16 |
-0.01 |
0.30 |
0.03 |
0.16 |
-0.08 |
0.20 |
-0.08 |
-0.01 |
0.01 |
-0.01 |
-0.09 |
-0.04 |
0.00 |
-0.05 |
-0.12 |
109.02 |
0.05 |
0.13 |
0.19 |
0.39 |
0.22 |
0.22 |
0.09 |
0.19 |
0.04 |
0.12 |
0.05 |
0.08 |
0.06 |
0.15 |
0.03 |
|
| Change in cash |
2.35 |
0.30 |
0.28 |
-0.89 |
0.44 |
0.60 |
0.46 |
-0.33 |
0.48 |
-0.92 |
-0.68 |
1.01 |
1.64 |
-0.63 |
0.17 |
-1.69 |
-0.78 |
0.64 |
0.58 |
-0.30 |
-0.77 |
0.92 |
0.35 |
1.67 |
0.50 |
-0.39 |
0.29 |
0.14 |
-0.24 |
0.17 |
-0.10 |
0.28 |
-0.41 |
0.37 |
-0.13 |
0.35 |
0.01 |
-0.07 |
-0.21 |
0.09 |
0.06 |
-0.01 |
0.05 |
-0.02 |
0.11 |
-0.03 |
0.01 |
0.04 |
-0.04 |
0.00 |
-0.03 |
0.14 |
-0.07 |
0.02 |
-0.06 |
0.08 |
-0.04 |
-0.01 |
-0.04 |
0.08 |
-0.05 |
-0.06 |
0.01 |
0.14 |
-0.07 |
0.05 |
0.01 |
-0.04 |
0.06 |
0.00 |
-0.05 |
0.03 |
-0.01 |
0.04 |
-0.02 |
0.02 |
0.00 |
-0.02 |
0.00 |
0.03 |
0.02 |