Knight-Swift Transportation Holdings 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 |
7.47 |
7.41 |
7.14 |
7.43 |
6.00 |
4.67 |
4.84 |
5.34 |
2.43 |
1.12 |
1.18 |
1.10 |
0.97 |
0.94 |
0.87 |
0.73 |
0.65 |
0.77 |
0.71 |
0.66 |
| Cost of revenue |
5.36 |
5.61 |
5.18 |
5.02 |
4.03 |
3.22 |
3.56 |
3.97 |
1.80 |
0.78 |
0.82 |
0.79 |
0.71 |
0.68 |
0.45 |
0.28 |
0.22 |
0.31 |
0.33 |
0.28 |
| Gross profit |
2.11 |
1.80 |
1.96 |
2.41 |
1.97 |
1.46 |
1.29 |
1.37 |
0.62 |
0.34 |
0.36 |
0.31 |
0.26 |
0.25 |
0.41 |
0.45 |
0.43 |
0.46 |
0.38 |
0.38 |
| Selling, general and administrative |
0.96 |
0.45 |
0.64 |
0.48 |
0.30 |
0.21 |
0.21 |
0.24 |
0.11 |
0.04 |
0.04 |
0.04 |
0.03 |
0.04 |
0.22 |
0.21 |
0.20 |
0.22 |
0.23 |
0.22 |
| Research and development |
|
|
|
|
|
|
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
|
| Other operating expenses |
0.90 |
1.11 |
0.99 |
0.84 |
0.70 |
0.68 |
0.65 |
0.56 |
0.32 |
0.15 |
0.14 |
0.11 |
0.11 |
0.11 |
0.09 |
0.10 |
0.10 |
0.10 |
0.41 |
0.35 |
| Operating income |
0.25 |
0.24 |
0.34 |
1.09 |
0.97 |
0.56 |
0.43 |
0.57 |
0.20 |
0.15 |
0.18 |
0.16 |
0.11 |
0.10 |
0.10 |
0.10 |
0.08 |
0.09 |
0.10 |
0.12 |
| Non-operating income (net) |
-0.16 |
-0.09 |
-0.07 |
-0.07 |
0.01 |
0.00 |
-0.01 |
-0.02 |
-0.01 |
0.00 |
0.01 |
0.01 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Income before tax |
0.10 |
0.15 |
0.27 |
1.02 |
0.97 |
0.56 |
0.41 |
0.55 |
0.19 |
0.15 |
0.19 |
0.17 |
0.12 |
0.11 |
0.10 |
0.10 |
0.08 |
0.09 |
0.10 |
0.12 |
| Income tax expense |
0.03 |
0.03 |
0.05 |
0.25 |
0.23 |
0.15 |
0.10 |
0.13 |
-0.29 |
0.06 |
0.07 |
0.07 |
0.05 |
0.05 |
0.04 |
0.04 |
0.03 |
0.04 |
0.04 |
0.05 |
| Net income |
0.07 |
0.12 |
0.22 |
0.77 |
0.74 |
0.41 |
0.31 |
0.42 |
0.48 |
0.09 |
0.12 |
0.10 |
0.07 |
0.06 |
0.06 |
0.06 |
0.05 |
0.06 |
0.06 |
0.07 |
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 |
1.85 |
1.86 |
1.93 |
1.86 |
1.82 |
1.86 |
1.88 |
1.85 |
1.82 |
1.93 |
2.02 |
1.55 |
1.64 |
1.74 |
1.90 |
1.96 |
1.83 |
1.82 |
1.64 |
1.32 |
1.22 |
1.28 |
1.21 |
1.06 |
1.12 |
1.20 |
1.20 |
1.24 |
1.20 |
1.39 |
1.35 |
1.33 |
1.27 |
1.36 |
0.52 |
0.27 |
0.27 |
0.29 |
0.28 |
0.28 |
0.27 |
0.29 |
0.30 |
0.30 |
0.29 |
0.32 |
0.27 |
0.26 |
0.25 |
0.25 |
0.24 |
0.24 |
0.24 |
0.24 |
0.24 |
0.24 |
0.22 |
0.22 |
0.23 |
0.23 |
0.19 |
0.19 |
0.19 |
0.19 |
0.17 |
0.17 |
0.17 |
0.16 |
0.15 |
0.17 |
0.21 |
0.21 |
0.18 |
0.19 |
0.18 |
0.18 |
0.17 |
0.17 |
0.17 |
0.17 |
0.15 |
| Cost of revenue |
1.67 |
0.51 |
1.72 |
1.74 |
1.39 |
1.40 |
1.43 |
1.39 |
1.38 |
1.46 |
1.51 |
1.08 |
1.12 |
1.18 |
1.29 |
1.32 |
1.23 |
1.19 |
1.10 |
0.90 |
0.84 |
0.85 |
0.82 |
0.75 |
0.80 |
0.86 |
0.89 |
0.91 |
0.89 |
0.98 |
1.01 |
1.01 |
0.97 |
1.01 |
0.40 |
0.19 |
0.20 |
0.20 |
0.20 |
0.19 |
0.19 |
0.20 |
0.21 |
0.21 |
0.20 |
0.22 |
0.20 |
0.19 |
0.18 |
0.18 |
0.18 |
0.18 |
0.17 |
0.18 |
0.13 |
0.12 |
0.11 |
0.11 |
0.12 |
0.12 |
0.10 |
0.07 |
0.07 |
0.07 |
0.06 |
0.06 |
0.06 |
0.05 |
0.04 |
0.06 |
0.09 |
0.09 |
0.07 |
0.09 |
0.08 |
0.08 |
0.07 |
0.07 |
0.08 |
0.07 |
0.06 |
| Gross profit |
0.18 |
1.35 |
0.21 |
0.12 |
0.44 |
0.46 |
0.45 |
0.46 |
0.44 |
0.47 |
0.51 |
0.47 |
0.51 |
0.56 |
0.61 |
0.64 |
0.60 |
0.63 |
0.54 |
0.42 |
0.39 |
0.43 |
0.39 |
0.32 |
0.32 |
0.34 |
0.31 |
0.33 |
0.31 |
0.41 |
0.34 |
0.32 |
0.30 |
0.35 |
0.12 |
0.08 |
0.07 |
0.08 |
0.08 |
0.08 |
0.08 |
0.09 |
0.09 |
0.09 |
0.09 |
0.10 |
0.08 |
0.07 |
0.07 |
0.07 |
0.06 |
0.07 |
0.06 |
0.07 |
0.11 |
0.12 |
0.10 |
0.11 |
0.11 |
0.11 |
0.09 |
0.11 |
0.12 |
0.12 |
0.10 |
0.11 |
0.11 |
0.11 |
0.10 |
0.12 |
0.12 |
0.12 |
0.11 |
0.09 |
0.10 |
0.10 |
0.10 |
0.10 |
0.10 |
0.10 |
0.09 |
| Selling, general and administrative |
0.12 |
0.72 |
0.05 |
0.09 |
0.10 |
0.11 |
0.09 |
0.11 |
0.13 |
0.19 |
0.16 |
0.14 |
0.14 |
0.15 |
0.12 |
0.11 |
0.10 |
0.09 |
0.08 |
0.06 |
0.06 |
0.05 |
0.05 |
0.05 |
0.06 |
0.05 |
0.05 |
0.05 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
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 |
0.01 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.05 |
0.05 |
0.06 |
0.06 |
0.05 |
0.04 |
0.06 |
0.06 |
0.05 |
0.05 |
0.06 |
0.06 |
0.05 |
0.06 |
0.06 |
0.06 |
0.06 |
0.04 |
0.06 |
0.01 |
0.05 |
| 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 |
0.03 |
0.60 |
0.07 |
-0.04 |
0.27 |
0.27 |
0.27 |
0.28 |
0.29 |
0.25 |
0.28 |
0.23 |
0.22 |
0.21 |
0.22 |
0.21 |
0.20 |
0.19 |
0.19 |
0.16 |
0.16 |
0.18 |
0.17 |
0.16 |
0.16 |
0.19 |
0.15 |
0.17 |
0.14 |
0.15 |
0.14 |
0.14 |
0.14 |
0.14 |
0.09 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.03 |
0.02 |
0.02 |
0.02 |
0.03 |
0.02 |
0.02 |
0.02 |
0.03 |
0.03 |
0.02 |
0.02 |
0.11 |
0.11 |
0.09 |
0.08 |
0.11 |
0.09 |
0.13 |
0.07 |
| Operating income |
0.03 |
0.03 |
0.09 |
0.07 |
0.07 |
0.08 |
0.08 |
0.06 |
0.02 |
0.02 |
0.08 |
0.09 |
0.14 |
0.20 |
0.27 |
0.33 |
0.30 |
0.34 |
0.27 |
0.19 |
0.16 |
0.19 |
0.17 |
0.10 |
0.10 |
0.10 |
0.10 |
0.11 |
0.12 |
0.21 |
0.14 |
0.12 |
0.09 |
0.14 |
0.01 |
0.03 |
0.02 |
0.03 |
0.04 |
0.04 |
0.04 |
0.04 |
0.05 |
0.04 |
0.05 |
0.05 |
0.04 |
0.04 |
0.03 |
0.03 |
0.02 |
0.03 |
0.02 |
0.03 |
0.03 |
0.03 |
0.02 |
0.03 |
0.03 |
0.03 |
0.02 |
0.02 |
0.03 |
0.03 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.03 |
0.03 |
0.02 |
0.02 |
0.02 |
0.02 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
| Non-operating income (net) |
-0.03 |
-0.04 |
-0.07 |
-0.02 |
-0.03 |
0.00 |
-0.04 |
-0.03 |
-0.03 |
-0.03 |
-0.02 |
-0.01 |
-0.01 |
-0.01 |
0.00 |
-0.03 |
-0.02 |
-0.01 |
0.00 |
0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
-0.01 |
-0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.01 |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Income before tax |
0.00 |
-0.01 |
0.02 |
0.05 |
0.04 |
0.08 |
0.04 |
0.03 |
-0.01 |
-0.01 |
0.06 |
0.08 |
0.14 |
0.19 |
0.26 |
0.29 |
0.28 |
0.33 |
0.27 |
0.20 |
0.18 |
0.19 |
0.17 |
0.11 |
0.09 |
0.09 |
0.10 |
0.11 |
0.12 |
0.20 |
0.14 |
0.12 |
0.09 |
0.14 |
0.00 |
0.03 |
0.02 |
0.03 |
0.04 |
0.04 |
0.04 |
0.05 |
0.05 |
0.04 |
0.05 |
0.06 |
0.04 |
0.04 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.02 |
0.03 |
0.03 |
0.03 |
0.02 |
0.02 |
0.03 |
0.03 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.03 |
0.03 |
0.02 |
0.02 |
0.02 |
0.02 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
| Income tax expense |
0.00 |
0.00 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
0.02 |
0.03 |
0.04 |
0.07 |
0.07 |
0.07 |
0.07 |
0.06 |
0.05 |
0.05 |
0.05 |
0.05 |
0.03 |
0.02 |
0.03 |
0.02 |
0.03 |
0.03 |
0.05 |
0.03 |
0.03 |
0.02 |
-0.31 |
0.00 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
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 |
0.01 |
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 |
| Net income |
0.00 |
-0.01 |
0.01 |
0.03 |
0.03 |
0.07 |
0.03 |
0.02 |
0.00 |
-0.01 |
0.06 |
0.06 |
0.10 |
0.15 |
0.19 |
0.22 |
0.21 |
0.25 |
0.21 |
0.15 |
0.13 |
0.14 |
0.12 |
0.08 |
0.07 |
0.07 |
0.07 |
0.08 |
0.09 |
0.15 |
0.11 |
0.09 |
0.07 |
0.45 |
0.00 |
0.02 |
0.01 |
0.02 |
0.02 |
0.02 |
0.02 |
0.03 |
0.03 |
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 |
0.02 |
0.02 |
0.02 |
0.01 |
0.01 |
0.02 |
0.02 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.02 |
0.02 |
0.01 |
0.01 |
0.01 |
0.01 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
|
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 |
0.30 |
0.37 |
0.47 |
0.38 |
0.35 |
0.20 |
0.20 |
0.13 |
0.15 |
0.01 |
0.01 |
0.02 |
0.00 |
0.01 |
0.01 |
0.03 |
0.03 |
0.02 |
0.02 |
0.00 |
| Short-term investments |
|
-0.15 |
0.00 |
0.01 |
0.01 |
0.01 |
0.01 |
0.02 |
0.02 |
0.02 |
0.02 |
0.00 |
0.00 |
0.00 |
0.00 |
0.02 |
0.07 |
0.03 |
0.01 |
|
| Accounts receivable, net |
0.36 |
0.85 |
0.97 |
0.93 |
0.94 |
0.60 |
0.55 |
0.63 |
0.63 |
0.15 |
0.17 |
0.14 |
0.12 |
0.11 |
0.11 |
0.09 |
0.08 |
0.07 |
0.09 |
0.09 |
| Inventories |
|
|
0.30 |
0.34 |
0.19 |
0.15 |
0.15 |
0.17 |
0.18 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other current assets |
0.22 |
0.23 |
0.28 |
0.18 |
0.12 |
0.12 |
0.13 |
0.13 |
0.12 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.02 |
0.03 |
0.02 |
0.04 |
0.03 |
| Total current assets |
0.89 |
1.45 |
1.71 |
1.49 |
1.41 |
0.92 |
0.89 |
0.91 |
0.92 |
0.19 |
0.24 |
0.22 |
0.16 |
0.16 |
0.16 |
0.17 |
0.20 |
0.15 |
0.17 |
0.12 |
| Property, plant and equipment, net |
5.03 |
5.08 |
5.10 |
4.03 |
3.70 |
2.99 |
2.85 |
2.61 |
2.38 |
1.55 |
1.65 |
1.54 |
1.45 |
1.31 |
1.30 |
0.48 |
0.46 |
0.47 |
0.46 |
0.43 |
| Goodwill |
3.93 |
3.96 |
3.85 |
3.52 |
3.52 |
2.92 |
2.92 |
2.92 |
2.89 |
0.05 |
0.05 |
0.05 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
| Intangible assets |
1.94 |
2.06 |
2.06 |
1.78 |
1.83 |
1.39 |
1.38 |
1.42 |
1.44 |
0.00 |
0.00 |
0.00 |
0.32 |
0.33 |
0.35 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-term investments |
|
|
|
|
|
|
0.03 |
0.02 |
0.01 |
0.03 |
0.02 |
0.03 |
|
|
|
|
|
|
|
|
| Other non-current assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total assets |
11.96 |
13.07 |
13.26 |
11.14 |
10.82 |
8.62 |
8.42 |
7.91 |
7.68 |
1.08 |
1.12 |
1.06 |
0.81 |
0.78 |
0.74 |
0.68 |
0.69 |
0.65 |
0.64 |
0.57 |
|
| Accounts payable |
0.20 |
0.33 |
0.36 |
0.22 |
0.22 |
0.10 |
0.10 |
0.12 |
0.12 |
0.02 |
0.01 |
0.02 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.02 |
0.01 |
| Short-term debt |
0.32 |
0.41 |
0.60 |
0.11 |
0.30 |
0.31 |
0.46 |
0.06 |
0.05 |
0.08 |
0.10 |
0.07 |
0.08 |
0.05 |
0.06 |
0.07 |
|
|
|
|
| Current portion of long-term debt |
|
0.46 |
|
|
|
|
0.36 |
0.00 |
0.00 |
0.02 |
0.11 |
0.13 |
|
|
|
|
|
|
|
|
| Deferred revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other current liabilities |
0.51 |
0.97 |
0.87 |
0.56 |
0.55 |
0.42 |
0.44 |
0.44 |
0.44 |
0.06 |
0.07 |
0.07 |
0.05 |
0.04 |
0.04 |
0.03 |
0.03 |
0.03 |
0.04 |
0.05 |
| Long-term debt |
1.65 |
1.68 |
1.82 |
1.49 |
1.30 |
0.51 |
0.28 |
0.56 |
0.49 |
0.62 |
0.85 |
0.06 |
0.02 |
1.32 |
1.53 |
|
|
|
|
|
| Capital lease obligations |
1.03 |
1.14 |
1.38 |
0.60 |
0.66 |
0.31 |
0.61 |
0.07 |
0.13 |
0.16 |
0.22 |
0.16 |
|
|
|
|
|
|
|
|
| Other non-current liabilities |
0.21 |
0.21 |
0.08 |
0.01 |
0.29 |
0.43 |
0.57 |
0.46 |
0.54 |
0.45 |
0.38 |
0.48 |
0.39 |
0.30 |
0.28 |
|
|
|
|
|
| Total liabilities |
4.86 |
5.96 |
6.16 |
4.18 |
4.27 |
2.75 |
2.75 |
2.45 |
2.44 |
0.29 |
0.38 |
0.38 |
0.25 |
0.29 |
0.26 |
0.17 |
0.17 |
0.16 |
0.16 |
0.14 |
|
| Common stock and paid-in capital |
4.48 |
4.45 |
4.43 |
4.39 |
4.35 |
4.30 |
4.27 |
4.24 |
4.22 |
0.23 |
0.21 |
0.20 |
0.16 |
0.14 |
0.13 |
0.13 |
0.12 |
0.11 |
0.10 |
0.10 |
| Retained earnings |
2.60 |
2.66 |
2.66 |
2.55 |
2.18 |
1.57 |
1.40 |
1.22 |
1.02 |
0.56 |
0.53 |
0.48 |
0.40 |
0.35 |
0.34 |
0.38 |
0.40 |
0.37 |
0.38 |
0.33 |
| Common shares outstanding |
163 |
162 |
162 |
163 |
167 |
171 |
172 |
178 |
112 |
81 |
82 |
59 |
58 |
58 |
59 |
61 |
60 |
62 |
63 |
63 |
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 |
0.29 |
0.30 |
0.29 |
0.34 |
0.34 |
0.37 |
0.32 |
0.34 |
0.34 |
0.47 |
0.45 |
0.48 |
0.40 |
0.38 |
0.34 |
0.31 |
0.37 |
0.35 |
0.34 |
0.23 |
0.24 |
0.20 |
0.28 |
0.16 |
0.16 |
0.20 |
0.13 |
0.11 |
0.11 |
0.13 |
0.14 |
0.17 |
0.13 |
0.15 |
0.20 |
0.09 |
0.04 |
0.01 |
0.00 |
0.01 |
0.02 |
0.01 |
0.01 |
0.01 |
0.02 |
0.02 |
0.00 |
0.00 |
0.01 |
0.00 |
0.01 |
0.00 |
0.01 |
0.01 |
0.01 |
0.00 |
0.01 |
0.01 |
0.01 |
0.02 |
0.01 |
0.03 |
0.01 |
0.01 |
0.01 |
0.03 |
0.00 |
0.02 |
0.04 |
0.02 |
0.04 |
0.02 |
0.02 |
0.02 |
0.03 |
0.03 |
0.02 |
0.00 |
0.01 |
0.02 |
0.03 |
| Short-term investments |
|
|
|
|
|
-0.15 |
0.15 |
|
|
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 |
0.01 |
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 |
0.00 |
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 |
0.06 |
0.02 |
0.07 |
0.09 |
0.11 |
0.07 |
0.07 |
0.06 |
0.05 |
0.03 |
0.03 |
0.01 |
0.01 |
0.01 |
0.01 |
|
|
|
0.01 |
0.01 |
0.00 |
| Accounts receivable, net |
0.47 |
0.36 |
0.95 |
0.89 |
0.89 |
0.85 |
0.89 |
0.90 |
0.94 |
0.97 |
1.04 |
0.74 |
0.85 |
0.93 |
0.98 |
1.04 |
0.96 |
0.94 |
0.90 |
0.70 |
0.60 |
0.60 |
0.59 |
0.54 |
0.55 |
0.55 |
0.57 |
0.61 |
0.56 |
0.63 |
0.67 |
0.63 |
0.62 |
0.64 |
0.59 |
0.14 |
0.13 |
0.15 |
0.14 |
0.15 |
0.16 |
0.17 |
0.15 |
0.14 |
0.13 |
0.14 |
0.13 |
0.12 |
0.12 |
0.12 |
0.12 |
0.11 |
0.12 |
0.11 |
0.11 |
0.12 |
0.11 |
0.11 |
0.10 |
0.10 |
0.09 |
0.09 |
0.09 |
0.09 |
0.08 |
0.08 |
0.08 |
0.07 |
0.07 |
0.07 |
0.09 |
0.11 |
0.09 |
0.09 |
0.09 |
0.09 |
0.08 |
0.09 |
0.08 |
0.08 |
0.07 |
| Inventories |
|
|
|
|
|
|
0.11 |
|
|
|
0.47 |
0.86 |
0.36 |
0.34 |
0.26 |
0.21 |
0.24 |
0.19 |
0.17 |
0.14 |
0.14 |
0.15 |
0.15 |
0.14 |
0.15 |
0.15 |
0.18 |
0.17 |
0.17 |
0.17 |
0.18 |
0.17 |
0.17 |
0.18 |
0.17 |
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 |
0.04 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.01 |
0.02 |
0.01 |
0.01 |
0.01 |
0.02 |
0.01 |
0.01 |
0.01 |
0.02 |
0.02 |
0.02 |
0.00 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.00 |
0.00 |
| Other current assets |
0.19 |
0.22 |
0.22 |
0.22 |
0.22 |
0.23 |
0.23 |
0.22 |
0.25 |
0.28 |
0.26 |
0.66 |
0.20 |
0.18 |
0.15 |
0.12 |
0.13 |
0.12 |
0.16 |
0.14 |
0.11 |
0.12 |
0.12 |
0.12 |
0.12 |
0.13 |
0.18 |
0.15 |
0.13 |
0.13 |
0.15 |
0.12 |
0.12 |
0.11 |
0.11 |
0.03 |
0.03 |
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 |
0.01 |
0.01 |
0.02 |
0.02 |
0.02 |
0.03 |
0.03 |
0.02 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.04 |
0.04 |
0.02 |
0.03 |
0.03 |
0.03 |
0.02 |
0.02 |
0.02 |
| Total current assets |
0.95 |
0.89 |
1.47 |
1.44 |
1.45 |
1.45 |
1.44 |
1.45 |
1.53 |
1.71 |
1.76 |
1.89 |
1.44 |
1.49 |
1.47 |
1.47 |
1.47 |
1.41 |
1.40 |
1.07 |
0.96 |
0.92 |
1.00 |
0.83 |
0.84 |
0.89 |
0.90 |
0.87 |
0.81 |
0.91 |
0.97 |
0.94 |
0.90 |
0.92 |
0.93 |
0.26 |
0.21 |
0.19 |
0.19 |
0.20 |
0.23 |
0.24 |
0.22 |
0.20 |
0.21 |
0.22 |
0.18 |
0.16 |
0.18 |
0.16 |
0.17 |
0.15 |
0.17 |
0.16 |
0.17 |
0.17 |
0.17 |
0.16 |
0.16 |
0.14 |
0.19 |
0.17 |
0.20 |
0.22 |
0.22 |
0.20 |
0.18 |
0.18 |
0.18 |
0.15 |
0.19 |
0.18 |
0.15 |
0.17 |
0.15 |
0.15 |
0.14 |
0.12 |
0.13 |
0.12 |
0.12 |
| Property, plant and equipment, net |
|
5.03 |
5.05 |
4.94 |
4.99 |
5.08 |
5.17 |
|
|
|
5.01 |
4.16 |
4.08 |
4.03 |
3.84 |
3.77 |
3.72 |
3.70 |
3.56 |
3.10 |
2.98 |
2.99 |
2.97 |
2.89 |
2.87 |
2.85 |
2.85 |
2.75 |
2.62 |
2.61 |
2.56 |
2.40 |
2.35 |
2.38 |
2.30 |
1.46 |
1.48 |
1.55 |
1.55 |
1.53 |
1.58 |
1.65 |
1.68 |
1.61 |
1.57 |
1.54 |
1.48 |
1.45 |
1.47 |
1.45 |
1.51 |
1.40 |
1.34 |
1.31 |
1.31 |
1.30 |
1.29 |
1.30 |
1.29 |
1.32 |
0.47 |
0.48 |
0.49 |
0.46 |
0.45 |
0.46 |
0.47 |
0.47 |
0.46 |
0.47 |
0.47 |
0.46 |
0.46 |
0.46 |
0.45 |
0.43 |
0.43 |
0.43 |
0.40 |
0.39 |
0.37 |
| Goodwill |
3.93 |
3.93 |
3.96 |
3.96 |
3.96 |
3.96 |
3.96 |
3.88 |
3.87 |
3.85 |
3.84 |
3.52 |
3.52 |
3.52 |
3.52 |
3.52 |
3.52 |
3.52 |
3.46 |
2.97 |
2.96 |
2.92 |
2.92 |
2.92 |
2.92 |
2.92 |
2.92 |
2.92 |
2.92 |
2.92 |
2.92 |
2.92 |
2.91 |
2.89 |
2.99 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
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 |
0.01 |
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 |
| Intangible assets |
1.92 |
1.94 |
1.97 |
2.02 |
2.04 |
2.06 |
2.08 |
2.02 |
2.04 |
2.06 |
2.08 |
1.74 |
1.76 |
1.78 |
1.78 |
1.80 |
1.81 |
1.83 |
1.79 |
1.40 |
1.39 |
1.39 |
1.40 |
1.41 |
1.42 |
1.38 |
1.39 |
1.40 |
1.41 |
1.42 |
1.43 |
1.44 |
1.45 |
1.44 |
1.29 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.30 |
0.31 |
0.31 |
0.32 |
0.32 |
0.33 |
0.33 |
0.33 |
0.34 |
0.34 |
0.35 |
0.35 |
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 |
| Long-term investments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.03 |
0.00 |
0.03 |
0.03 |
0.02 |
|
|
0.02 |
0.01 |
|
|
|
0.03 |
|
|
|
0.02 |
|
|
|
0.03 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other non-current assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total assets |
11.95 |
11.96 |
12.62 |
12.52 |
12.61 |
13.07 |
12.82 |
12.57 |
12.63 |
13.26 |
12.84 |
11.44 |
10.94 |
11.14 |
10.75 |
10.71 |
10.70 |
10.82 |
10.35 |
8.68 |
8.52 |
8.62 |
8.50 |
8.28 |
8.29 |
8.42 |
8.32 |
8.21 |
8.08 |
7.91 |
7.93 |
7.75 |
7.66 |
7.68 |
7.55 |
1.10 |
1.07 |
1.08 |
1.09 |
1.09 |
1.11 |
1.12 |
1.10 |
1.05 |
1.05 |
1.06 |
0.90 |
0.84 |
0.81 |
0.81 |
0.81 |
0.76 |
0.77 |
0.78 |
0.78 |
0.76 |
0.75 |
0.74 |
0.71 |
0.65 |
0.69 |
0.68 |
0.72 |
0.70 |
0.69 |
0.69 |
0.67 |
0.67 |
0.66 |
0.65 |
0.67 |
0.65 |
0.63 |
0.64 |
0.62 |
0.60 |
0.59 |
0.57 |
0.54 |
0.52 |
0.50 |
|
| Accounts payable |
0.26 |
0.20 |
0.25 |
0.30 |
0.33 |
0.33 |
0.29 |
0.30 |
0.28 |
0.36 |
0.30 |
0.22 |
0.21 |
0.22 |
0.23 |
0.22 |
0.25 |
0.22 |
0.18 |
0.15 |
0.13 |
0.10 |
0.14 |
0.13 |
0.17 |
0.10 |
0.15 |
0.17 |
0.16 |
0.12 |
0.16 |
0.14 |
0.11 |
0.12 |
0.20 |
0.01 |
0.01 |
0.02 |
0.02 |
0.03 |
0.02 |
0.01 |
0.02 |
0.03 |
0.03 |
0.02 |
0.03 |
0.02 |
0.01 |
0.01 |
0.02 |
0.02 |
0.02 |
0.01 |
0.02 |
0.01 |
0.01 |
0.01 |
0.02 |
0.01 |
0.01 |
0.01 |
0.01 |
0.00 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.02 |
0.01 |
0.01 |
0.02 |
0.01 |
0.00 |
0.00 |
0.01 |
0.01 |
0.01 |
0.01 |
| Short-term debt |
0.61 |
0.32 |
0.31 |
0.36 |
0.39 |
0.41 |
0.40 |
0.61 |
0.63 |
0.60 |
0.58 |
0.11 |
0.11 |
0.11 |
0.11 |
0.27 |
0.27 |
0.30 |
0.11 |
0.11 |
0.12 |
0.31 |
0.48 |
0.47 |
0.45 |
0.46 |
0.13 |
0.16 |
0.16 |
0.06 |
0.06 |
0.07 |
0.05 |
0.05 |
0.05 |
0.05 |
0.07 |
0.08 |
0.07 |
0.08 |
0.07 |
0.10 |
0.09 |
0.08 |
0.08 |
0.07 |
0.08 |
0.09 |
0.08 |
0.08 |
0.06 |
0.06 |
0.06 |
0.05 |
0.04 |
0.05 |
0.10 |
0.06 |
0.05 |
0.06 |
|
0.07 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Current portion of long-term debt |
|
|
|
0.44 |
0.43 |
0.46 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.36 |
|
0.10 |
0.11 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.05 |
0.07 |
0.02 |
0.07 |
|
|
0.11 |
|
|
|
0.13 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Deferred revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other current liabilities |
0.49 |
0.51 |
0.54 |
0.96 |
0.94 |
0.97 |
0.73 |
0.74 |
0.73 |
0.87 |
0.85 |
0.61 |
0.58 |
0.56 |
0.57 |
0.61 |
0.65 |
0.55 |
0.56 |
0.45 |
0.70 |
0.42 |
0.64 |
0.37 |
0.36 |
0.44 |
0.43 |
0.42 |
0.44 |
0.44 |
0.45 |
0.43 |
0.46 |
0.44 |
0.45 |
0.07 |
0.06 |
-0.45 |
0.06 |
0.06 |
0.06 |
-0.49 |
0.08 |
0.07 |
0.06 |
0.07 |
0.06 |
0.05 |
0.06 |
-0.07 |
0.05 |
0.04 |
0.05 |
-0.10 |
0.05 |
0.04 |
0.04 |
-0.12 |
-0.01 |
0.04 |
0.03 |
-0.03 |
0.03 |
0.04 |
0.04 |
0.03 |
0.03 |
0.04 |
0.04 |
0.03 |
0.04 |
0.03 |
0.05 |
0.04 |
0.04 |
0.05 |
0.06 |
0.05 |
0.05 |
0.05 |
0.04 |
| Long-term debt |
1.36 |
1.65 |
2.22 |
1.69 |
1.69 |
1.68 |
2.19 |
1.75 |
1.85 |
1.82 |
1.92 |
1.81 |
1.40 |
1.49 |
1.45 |
1.16 |
1.19 |
1.30 |
1.54 |
0.63 |
0.41 |
0.51 |
0.17 |
0.24 |
0.29 |
0.28 |
0.65 |
0.63 |
0.42 |
0.56 |
0.60 |
0.48 |
0.42 |
0.49 |
0.48 |
0.45 |
0.48 |
0.62 |
0.64 |
0.68 |
0.83 |
0.85 |
0.20 |
0.09 |
0.08 |
0.06 |
0.08 |
0.10 |
0.01 |
0.02 |
0.06 |
0.03 |
1.24 |
1.32 |
1.39 |
1.41 |
1.45 |
1.53 |
1.53 |
1.63 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital lease obligations |
1.30 |
1.03 |
1.00 |
1.01 |
1.09 |
1.14 |
1.18 |
1.37 |
1.35 |
1.38 |
1.29 |
0.60 |
0.60 |
0.60 |
0.58 |
0.72 |
0.65 |
0.66 |
0.39 |
0.33 |
0.31 |
0.31 |
0.63 |
0.59 |
0.60 |
0.61 |
0.30 |
0.35 |
0.38 |
0.07 |
0.07 |
0.09 |
0.12 |
0.13 |
0.14 |
0.14 |
0.15 |
0.16 |
0.18 |
0.18 |
0.21 |
0.22 |
0.23 |
0.20 |
0.15 |
0.16 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other non-current liabilities |
0.20 |
0.21 |
0.21 |
0.21 |
0.20 |
0.21 |
0.11 |
0.12 |
0.11 |
0.08 |
0.07 |
0.01 |
0.01 |
0.01 |
0.01 |
0.29 |
0.29 |
0.29 |
0.32 |
0.32 |
0.41 |
0.43 |
0.39 |
0.51 |
0.54 |
0.57 |
0.59 |
0.55 |
0.62 |
0.46 |
0.46 |
0.45 |
0.52 |
0.54 |
0.52 |
0.47 |
0.48 |
0.45 |
0.46 |
0.46 |
0.38 |
0.38 |
0.15 |
0.41 |
0.45 |
0.48 |
0.46 |
0.46 |
0.39 |
0.39 |
0.37 |
0.27 |
0.31 |
0.30 |
0.31 |
0.31 |
0.27 |
0.28 |
0.29 |
0.29 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total liabilities |
4.88 |
4.86 |
5.50 |
5.39 |
5.48 |
5.96 |
5.76 |
5.50 |
5.56 |
6.16 |
5.71 |
4.36 |
3.91 |
4.18 |
3.93 |
4.08 |
4.11 |
4.27 |
4.05 |
2.58 |
2.57 |
2.75 |
2.62 |
2.51 |
2.60 |
2.75 |
2.72 |
2.68 |
2.54 |
2.45 |
2.54 |
2.36 |
2.35 |
2.44 |
2.75 |
0.28 |
0.27 |
0.29 |
0.32 |
0.34 |
0.38 |
0.38 |
0.38 |
0.35 |
0.34 |
0.38 |
0.27 |
0.23 |
0.24 |
0.25 |
0.27 |
0.24 |
0.26 |
0.29 |
0.26 |
0.26 |
0.26 |
0.26 |
0.25 |
0.19 |
0.17 |
0.17 |
0.16 |
0.16 |
0.16 |
0.17 |
0.16 |
0.17 |
0.17 |
0.16 |
0.17 |
0.16 |
0.15 |
0.16 |
0.14 |
0.14 |
0.14 |
0.14 |
0.14 |
0.13 |
0.13 |
|
| Common stock and paid-in capital |
4.49 |
4.48 |
4.47 |
4.47 |
4.46 |
4.45 |
4.44 |
4.44 |
4.43 |
4.43 |
4.42 |
4.41 |
4.40 |
4.39 |
4.38 |
4.37 |
4.36 |
4.35 |
4.35 |
4.33 |
4.31 |
4.30 |
4.30 |
4.29 |
4.28 |
4.27 |
4.26 |
4.26 |
4.25 |
4.24 |
4.24 |
4.23 |
4.23 |
4.22 |
4.21 |
0.23 |
0.23 |
0.22 |
0.22 |
0.22 |
0.21 |
0.21 |
0.21 |
0.21 |
0.21 |
0.20 |
0.17 |
0.17 |
0.17 |
0.16 |
0.15 |
0.15 |
0.15 |
0.14 |
0.14 |
0.14 |
0.14 |
0.13 |
0.13 |
0.13 |
0.13 |
0.13 |
0.12 |
0.12 |
0.12 |
0.12 |
0.11 |
0.11 |
0.11 |
0.11 |
0.11 |
0.11 |
0.10 |
0.10 |
0.10 |
0.10 |
0.10 |
0.10 |
0.09 |
0.09 |
0.09 |
| Retained earnings |
2.56 |
2.60 |
2.64 |
2.66 |
2.66 |
2.66 |
2.62 |
2.61 |
2.62 |
2.66 |
2.69 |
2.66 |
2.62 |
2.55 |
2.42 |
2.25 |
2.21 |
2.18 |
1.95 |
1.76 |
1.63 |
1.57 |
1.58 |
1.47 |
1.41 |
1.40 |
1.34 |
1.27 |
1.29 |
1.22 |
1.15 |
1.16 |
1.08 |
1.02 |
0.58 |
0.58 |
0.57 |
0.56 |
0.54 |
0.53 |
0.52 |
0.53 |
0.51 |
0.49 |
0.50 |
0.48 |
0.45 |
0.43 |
0.41 |
0.40 |
0.38 |
0.37 |
0.36 |
0.35 |
0.37 |
0.36 |
0.35 |
0.34 |
0.33 |
0.34 |
0.38 |
0.38 |
0.43 |
0.42 |
0.41 |
0.40 |
0.40 |
0.39 |
0.38 |
0.37 |
0.39 |
0.38 |
0.38 |
0.38 |
0.37 |
0.36 |
0.35 |
0.33 |
0.31 |
0.30 |
0.28 |
| Common shares outstanding |
163 |
163 |
163 |
163 |
162 |
162 |
162 |
162 |
162 |
161 |
162 |
162 |
162 |
162 |
162 |
163 |
166 |
167 |
167 |
167 |
168 |
169 |
171 |
171 |
171 |
171 |
171 |
173 |
174 |
176 |
178 |
179 |
179 |
179 |
104 |
81 |
81 |
58 |
81 |
58 |
59 |
59 |
59 |
60 |
60 |
60 |
59 |
59 |
59 |
58 |
58 |
58 |
58 |
58 |
58 |
58 |
58 |
57 |
58 |
60 |
61 |
60 |
61 |
61 |
61 |
60 |
60 |
60 |
60 |
62 |
62 |
62 |
62 |
62 |
63 |
63 |
63 |
62 |
63 |
63 |
63 |
|
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 |
0.79 |
0.79 |
0.74 |
0.66 |
0.58 |
0.51 |
0.46 |
0.43 |
0.21 |
0.12 |
0.11 |
0.09 |
0.09 |
0.09 |
0.08 |
0.07 |
0.07 |
0.07 |
0.07 |
0.06 |
| Stock-based compensation |
|
|
0.03 |
0.03 |
0.03 |
0.03 |
0.02 |
0.01 |
0.01 |
0.00 |
0.01 |
0.00 |
0.00 |
0.01 |
0.00 |
0.01 |
0.00 |
0.00 |
-0.01 |
-0.01 |
| Change in inventory |
|
|
-0.07 |
|
0.00 |
-0.10 |
-0.13 |
0.03 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.03 |
0.00 |
0.00 |
0.00 |
| Other working capital changes |
0.48 |
0.01 |
0.47 |
0.74 |
0.59 |
0.49 |
0.49 |
0.41 |
0.11 |
0.12 |
0.09 |
0.08 |
0.05 |
0.06 |
0.08 |
0.09 |
0.05 |
0.07 |
0.06 |
0.08 |
| Capital expenditures |
-0.50 |
-0.82 |
-1.07 |
-0.80 |
-0.53 |
-0.52 |
-0.83 |
-0.76 |
-0.39 |
-0.15 |
-0.22 |
-0.26 |
-0.14 |
-0.16 |
-0.17 |
-0.13 |
-0.10 |
-0.12 |
-0.14 |
-0.18 |
| Others incl. marketable securities changes |
-0.02 |
0.06 |
-0.16 |
0.15 |
-1.28 |
0.04 |
0.25 |
0.11 |
0.11 |
0.05 |
0.08 |
-0.01 |
0.05 |
0.04 |
0.03 |
0.04 |
0.04 |
0.04 |
0.04 |
0.03 |
| Dividend payout |
-0.12 |
-0.10 |
-0.09 |
-0.08 |
-0.06 |
-0.05 |
-0.04 |
-0.04 |
-0.03 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.06 |
-0.02 |
-0.08 |
-0.02 |
-0.01 |
-0.01 |
-0.01 |
| Common stock repurchases |
0.01 |
0.01 |
0.47 |
-0.30 |
-0.06 |
-0.18 |
-0.09 |
-0.18 |
0.56 |
-0.04 |
-0.05 |
0.01 |
0.03 |
0.00 |
-0.08 |
|
0.00 |
-0.05 |
|
0.01 |
| Net Debt Issuance |
-0.70 |
-0.04 |
-0.23 |
-0.38 |
0.90 |
-0.21 |
-0.06 |
-0.03 |
-0.51 |
-0.08 |
-0.01 |
0.11 |
-0.07 |
0.03 |
0.06 |
0.00 |
0.00 |
0.00 |
0.01 |
-0.01 |
|
| Change in cash |
-0.06 |
-0.10 |
0.08 |
0.04 |
0.15 |
0.00 |
0.07 |
-0.02 |
0.07 |
0.00 |
-0.01 |
0.02 |
0.00 |
0.00 |
-0.02 |
0.00 |
0.01 |
0.00 |
0.02 |
-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 |
0.20 |
0.20 |
0.20 |
0.20 |
0.20 |
0.20 |
0.20 |
0.20 |
0.20 |
0.19 |
0.20 |
0.17 |
0.17 |
0.17 |
0.17 |
0.16 |
0.16 |
0.16 |
0.15 |
0.14 |
0.13 |
0.13 |
0.13 |
0.13 |
0.12 |
0.14 |
0.12 |
0.11 |
0.11 |
0.11 |
0.11 |
0.11 |
0.10 |
0.10 |
0.05 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
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 |
0.02 |
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 |
0.02 |
0.02 |
0.02 |
0.01 |
0.01 |
| Stock-based compensation |
|
|
|
|
|
|
|
|
|
0.03 |
-0.01 |
-0.01 |
|
0.03 |
|
|
|
0.03 |
-0.02 |
-0.03 |
-0.01 |
0.03 |
0.00 |
0.00 |
0.00 |
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 |
0.00 |
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 |
| Change in inventory |
|
|
|
|
|
|
|
|
|
-0.03 |
-0.11 |
0.04 |
|
|
|
|
|
0.02 |
0.02 |
-0.11 |
0.06 |
-0.03 |
0.04 |
0.00 |
-0.11 |
0.01 |
-0.04 |
-0.10 |
-0.01 |
0.03 |
-0.01 |
-0.02 |
0.04 |
0.00 |
-0.02 |
0.00 |
0.00 |
0.00 |
0.01 |
0.01 |
0.00 |
0.00 |
-0.01 |
0.00 |
0.00 |
-0.01 |
0.01 |
-0.01 |
0.00 |
0.00 |
0.00 |
-0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.01 |
0.00 |
-0.01 |
-0.03 |
-0.12 |
0.00 |
|
|
|
-0.03 |
-0.01 |
0.01 |
-0.01 |
-0.03 |
0.01 |
|
|
0.00 |
0.00 |
-0.01 |
0.01 |
0.00 |
0.01 |
0.00 |
0.00 |
| Other working capital changes |
-0.05 |
0.53 |
0.02 |
0.02 |
-0.09 |
0.08 |
0.02 |
0.08 |
-0.16 |
0.10 |
0.08 |
0.18 |
0.17 |
0.13 |
0.21 |
0.10 |
0.30 |
0.17 |
0.20 |
0.15 |
0.13 |
0.14 |
0.10 |
0.10 |
0.15 |
0.06 |
0.18 |
0.11 |
0.15 |
0.15 |
0.12 |
0.09 |
0.06 |
0.08 |
-0.02 |
0.02 |
0.03 |
0.02 |
0.02 |
0.02 |
0.04 |
0.02 |
0.02 |
0.02 |
0.03 |
0.04 |
0.01 |
0.03 |
0.01 |
0.02 |
0.00 |
0.02 |
0.02 |
0.02 |
0.03 |
0.01 |
0.01 |
0.02 |
0.02 |
0.11 |
0.09 |
0.07 |
0.03 |
0.02 |
-0.02 |
0.05 |
0.00 |
-0.02 |
0.02 |
0.06 |
0.01 |
0.00 |
0.02 |
0.02 |
0.01 |
0.01 |
0.02 |
0.03 |
0.01 |
0.01 |
0.03 |
| Capital expenditures |
-0.09 |
-0.15 |
-0.07 |
-0.05 |
-0.12 |
-0.23 |
-0.22 |
-0.18 |
-0.19 |
-0.22 |
-0.34 |
-0.26 |
-0.26 |
-0.30 |
-0.20 |
-0.13 |
-0.16 |
-0.15 |
-0.14 |
-0.14 |
-0.11 |
-0.14 |
-0.12 |
-0.15 |
-0.11 |
-0.19 |
-0.31 |
-0.22 |
-0.11 |
-0.25 |
-0.28 |
-0.16 |
-0.06 |
-0.30 |
-0.06 |
-0.02 |
-0.02 |
-0.03 |
-0.05 |
-0.04 |
-0.03 |
-0.05 |
-0.08 |
-0.06 |
-0.03 |
-0.07 |
-0.08 |
-0.08 |
-0.03 |
-0.04 |
-0.05 |
-0.03 |
-0.01 |
-0.04 |
-0.04 |
-0.04 |
-0.04 |
-0.05 |
-0.07 |
-0.04 |
-0.01 |
-0.02 |
-0.05 |
-0.04 |
-0.02 |
-0.01 |
-0.04 |
-0.03 |
-0.02 |
-0.04 |
-0.03 |
-0.02 |
-0.04 |
-0.05 |
-0.04 |
-0.02 |
-0.03 |
-0.05 |
-0.04 |
-0.05 |
-0.04 |
| Others incl. marketable securities changes |
0.00 |
0.05 |
-0.17 |
-0.09 |
0.07 |
0.09 |
-0.14 |
0.06 |
0.05 |
0.08 |
-0.34 |
0.04 |
0.06 |
0.02 |
0.05 |
0.04 |
0.05 |
-0.12 |
-1.21 |
0.01 |
0.04 |
0.00 |
0.04 |
0.02 |
-0.02 |
0.08 |
0.07 |
0.04 |
0.06 |
0.07 |
0.05 |
0.04 |
-0.05 |
0.04 |
0.05 |
0.01 |
0.01 |
0.02 |
0.00 |
0.02 |
0.02 |
0.01 |
0.01 |
0.03 |
0.02 |
-0.08 |
0.02 |
0.03 |
0.02 |
0.02 |
0.01 |
0.01 |
0.02 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.00 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.02 |
0.01 |
0.01 |
0.01 |
0.01 |
-0.01 |
0.01 |
0.02 |
0.01 |
| Dividend payout |
-0.03 |
-0.03 |
-0.03 |
-0.03 |
-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 |
-0.02 |
-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 |
0.00 |
0.00 |
-0.01 |
0.00 |
0.00 |
0.00 |
-0.01 |
0.00 |
0.00 |
0.00 |
-0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.01 |
-0.04 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.01 |
-0.07 |
-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 |
| Common stock repurchases |
|
0.01 |
0.00 |
0.00 |
0.00 |
0.01 |
0.00 |
|
|
-0.06 |
0.12 |
0.42 |
0.00 |
0.00 |
-0.29 |
-0.16 |
-0.14 |
0.00 |
1.29 |
0.18 |
-0.05 |
-0.14 |
0.05 |
0.01 |
-0.03 |
-0.01 |
0.16 |
-0.09 |
0.03 |
-0.08 |
-0.10 |
0.02 |
0.00 |
0.00 |
0.00 |
0.01 |
0.00 |
-0.08 |
0.00 |
-0.01 |
-0.03 |
-0.06 |
-0.02 |
-0.03 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.03 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.02 |
-0.02 |
0.00 |
|
|
|
|
|
0.00 |
|
|
0.00 |
-0.03 |
0.00 |
|
-0.02 |
|
|
|
|
0.01 |
|
|
|
| Net Debt Issuance |
-0.04 |
-0.59 |
0.00 |
-0.06 |
-0.05 |
-0.06 |
0.15 |
-0.13 |
0.00 |
-0.05 |
-0.04 |
-0.02 |
-0.11 |
0.01 |
0.12 |
-0.05 |
-0.16 |
-0.07 |
-0.17 |
-0.20 |
-0.12 |
-0.04 |
-0.10 |
-0.09 |
-0.02 |
-0.02 |
-0.12 |
0.15 |
-0.23 |
-0.04 |
0.11 |
-0.02 |
-0.10 |
0.01 |
0.05 |
0.00 |
-0.02 |
0.04 |
-0.01 |
-0.04 |
0.00 |
0.05 |
0.04 |
0.01 |
-0.05 |
0.11 |
0.02 |
0.00 |
-0.02 |
-0.04 |
0.02 |
-0.02 |
-0.04 |
0.04 |
0.00 |
0.00 |
0.00 |
-0.01 |
0.05 |
-0.06 |
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 |
0.00 |
0.00 |
0.00 |
|
| Change in cash |
-0.01 |
0.01 |
-0.04 |
0.00 |
-0.02 |
0.05 |
-0.02 |
-0.01 |
-0.12 |
0.01 |
-0.47 |
0.53 |
0.01 |
0.04 |
0.03 |
-0.06 |
0.02 |
0.01 |
0.11 |
-0.01 |
0.05 |
-0.08 |
0.12 |
0.00 |
-0.04 |
0.07 |
0.03 |
0.00 |
-0.02 |
-0.01 |
-0.03 |
0.03 |
-0.02 |
-0.06 |
0.05 |
0.04 |
0.04 |
0.00 |
-0.01 |
-0.01 |
0.01 |
0.00 |
0.00 |
-0.01 |
0.00 |
0.02 |
0.00 |
-0.01 |
0.01 |
0.00 |
0.00 |
-0.01 |
0.00 |
0.00 |
0.01 |
-0.01 |
0.00 |
0.00 |
-0.01 |
0.00 |
-0.02 |
0.02 |
0.00 |
0.00 |
-0.02 |
0.03 |
-0.02 |
-0.01 |
0.01 |
-0.02 |
0.02 |
0.00 |
0.00 |
-0.01 |
0.00 |
0.01 |
0.02 |
-0.01 |
-0.01 |
-0.01 |
0.01 |