ESSENTIAL PROPERTIES REALTY TRUST, INC.
|
Dec-25 |
Dec-24 |
Dec-23 |
Dec-22 |
Dec-21 |
Dec-20 |
Dec-19 |
Dec-18 |
Dec-17 |
Dec-16 |
| Total revenue |
0.56 |
0.45 |
0.36 |
0.29 |
0.23 |
0.16 |
0.14 |
0.10 |
0.05 |
0.02 |
| Cost of revenue |
0.09 |
0.00 |
0.00 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
| Gross profit |
0.47 |
0.44 |
0.35 |
0.28 |
0.22 |
0.16 |
0.14 |
0.09 |
0.05 |
0.01 |
| Selling, general and administrative |
0.04 |
0.04 |
0.03 |
0.03 |
0.02 |
0.02 |
0.02 |
0.01 |
0.01 |
0.01 |
| Research and development |
|
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other operating expenses |
0.07 |
0.13 |
0.08 |
0.08 |
0.07 |
0.06 |
0.03 |
0.03 |
0.02 |
0.01 |
| Operating income |
0.36 |
0.28 |
0.24 |
0.18 |
0.13 |
0.07 |
0.08 |
0.02 |
0.02 |
0.01 |
| Non-operating income (net) |
-0.11 |
-0.07 |
-0.05 |
-0.04 |
-0.04 |
-0.03 |
-0.03 |
0.00 |
-0.02 |
0.00 |
| Income before tax |
0.25 |
0.20 |
0.19 |
0.14 |
0.10 |
0.04 |
0.05 |
0.02 |
0.01 |
0.00 |
| Income tax expense |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
| Net income |
0.25 |
0.20 |
0.19 |
0.13 |
0.10 |
0.04 |
0.04 |
0.02 |
0.01 |
0.00 |
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 |
| Total revenue |
0.16 |
0.15 |
0.14 |
0.14 |
0.13 |
0.12 |
0.12 |
0.11 |
0.10 |
0.10 |
0.09 |
0.09 |
0.08 |
0.07 |
0.07 |
0.07 |
0.07 |
0.06 |
0.06 |
0.06 |
0.05 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.03 |
0.03 |
0.03 |
0.03 |
0.02 |
0.02 |
0.02 |
0.01 |
0.01 |
0.01 |
0.02 |
| Cost of revenue |
0.09 |
0.08 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.05 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
| Gross profit |
0.07 |
0.07 |
0.14 |
0.14 |
0.13 |
0.12 |
0.12 |
0.11 |
0.10 |
0.10 |
0.04 |
0.09 |
0.08 |
0.07 |
0.07 |
0.07 |
0.07 |
0.06 |
0.06 |
0.06 |
0.05 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.03 |
0.03 |
0.03 |
0.03 |
0.02 |
0.02 |
0.02 |
0.01 |
0.01 |
0.01 |
0.02 |
| Selling, general and administrative |
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 |
0.00 |
0.01 |
0.01 |
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 |
| Research and development |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other operating expenses |
-0.04 |
-0.04 |
0.04 |
0.04 |
0.04 |
0.03 |
0.04 |
0.03 |
0.03 |
0.02 |
-0.03 |
0.01 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.01 |
0.02 |
0.00 |
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 |
0.00 |
0.00 |
0.01 |
| Operating income |
0.10 |
0.10 |
0.09 |
0.09 |
0.08 |
0.08 |
0.07 |
0.07 |
0.06 |
0.06 |
0.06 |
0.06 |
0.05 |
0.05 |
0.05 |
0.05 |
0.04 |
0.04 |
0.04 |
0.04 |
0.02 |
0.04 |
0.02 |
0.02 |
0.02 |
0.04 |
0.02 |
0.02 |
0.01 |
0.02 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.00 |
0.00 |
| Non-operating income (net) |
-0.04 |
-0.03 |
-0.03 |
-0.02 |
-0.02 |
-0.02 |
-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 |
-0.03 |
-0.01 |
-0.01 |
-0.01 |
-0.03 |
0.00 |
-0.01 |
0.00 |
-0.01 |
0.00 |
-0.01 |
-0.01 |
-0.02 |
-0.01 |
-0.01 |
0.00 |
0.00 |
| Income before tax |
0.06 |
0.07 |
0.07 |
0.06 |
0.06 |
0.06 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.04 |
0.04 |
0.04 |
0.04 |
0.03 |
0.03 |
0.03 |
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 |
-0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
| Income tax expense |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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 |
0.00 |
| Net income |
0.06 |
0.07 |
0.07 |
0.06 |
0.06 |
0.06 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.04 |
0.04 |
0.04 |
0.04 |
0.03 |
0.03 |
0.03 |
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 |
0.00 |
0.00 |
|
Dec-25 |
Dec-24 |
Dec-23 |
Dec-22 |
Dec-21 |
Dec-20 |
Dec-19 |
Dec-18 |
Dec-17 |
Dec-16 |
| Cash and cash equivalents |
0.06 |
0.04 |
0.04 |
0.06 |
0.06 |
0.03 |
0.01 |
0.00 |
0.01 |
0.00 |
| Short-term investments |
|
|
4.65 |
3.78 |
3.15 |
2.35 |
0.00 |
4.03 |
0.01 |
0.01 |
| Accounts receivable, net |
0.63 |
0.53 |
0.11 |
0.34 |
0.27 |
0.05 |
0.12 |
0.03 |
0.01 |
0.00 |
| Inventories |
0.00 |
0.01 |
0.01 |
0.00 |
0.02 |
0.02 |
0.00 |
0.02 |
0.00 |
0.00 |
| Other current assets |
-0.04 |
0.00 |
0.01 |
0.01 |
-0.12 |
0.02 |
0.03 |
0.02 |
0.02 |
0.01 |
| Total current assets |
0.65 |
0.58 |
0.16 |
0.42 |
0.35 |
0.10 |
0.16 |
0.06 |
0.03 |
0.01 |
| Property, plant and equipment, net |
|
|
|
3.70 |
2.95 |
2.26 |
1.76 |
1.27 |
0.85 |
0.40 |
| Goodwill |
|
|
|
|
|
|
|
|
|
|
| Intangible assets |
0.10 |
0.09 |
0.09 |
0.09 |
0.09 |
0.06 |
0.08 |
0.07 |
0.06 |
0.06 |
| Long-term investments |
|
|
|
0.05 |
0.02 |
0.02 |
|
0.02 |
|
|
| Other non-current assets |
|
|
|
|
|
|
|
|
|
|
| Total assets |
6.86 |
5.80 |
4.77 |
4.00 |
3.30 |
2.49 |
1.98 |
1.38 |
0.94 |
0.47 |
|
| Accounts payable |
|
|
|
-0.01 |
0.06 |
0.04 |
0.04 |
0.02 |
|
|
| Short-term debt |
0.00 |
0.01 |
0.01 |
0.01 |
0.01 |
0.00 |
0.00 |
0.03 |
0.01 |
0.27 |
| Current portion of long-term debt |
|
|
|
|
|
|
|
|
0.74 |
0.27 |
| Deferred revenue |
|
|
|
|
|
|
|
|
|
|
| Other current liabilities |
0.11 |
0.08 |
0.06 |
0.05 |
0.05 |
0.03 |
0.03 |
0.02 |
0.22 |
0.00 |
| Long-term debt |
2.51 |
2.12 |
1.67 |
1.42 |
1.02 |
0.63 |
0.73 |
0.54 |
0.74 |
0.27 |
| Capital lease obligations |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.02 |
| Other non-current liabilities |
|
|
0.01 |
0.01 |
0.01 |
0.18 |
0.24 |
0.01 |
0.01 |
0.02 |
| Total liabilities |
2.66 |
2.23 |
1.78 |
1.50 |
1.25 |
0.91 |
0.77 |
0.57 |
0.76 |
0.29 |
|
| Common stock and paid-in capital |
4.31 |
3.68 |
3.08 |
2.61 |
2.14 |
1.65 |
1.23 |
0.82 |
0.00 |
0.00 |
| Retained earnings |
-0.11 |
-0.11 |
-0.11 |
-0.12 |
-0.10 |
-0.08 |
-0.03 |
-0.01 |
0.18 |
0.17 |
| Common shares outstanding |
202 |
177 |
154 |
136 |
117 |
96 |
75 |
44 |
41 |
41 |
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 |
| Cash and cash equivalents |
0.02 |
0.06 |
0.02 |
0.02 |
0.05 |
0.04 |
0.03 |
0.02 |
0.08 |
0.04 |
0.04 |
0.01 |
0.07 |
0.06 |
0.14 |
0.02 |
0.01 |
0.06 |
0.03 |
0.13 |
0.04 |
0.03 |
0.18 |
0.10 |
0.19 |
0.01 |
0.02 |
0.01 |
0.11 |
0.00 |
0.07 |
0.13 |
0.00 |
0.01 |
|
|
0.00 |
0.00 |
| Short-term investments |
|
|
|
|
|
|
|
|
4.87 |
4.65 |
4.35 |
4.17 |
3.92 |
3.78 |
3.56 |
3.44 |
3.32 |
3.15 |
2.89 |
2.66 |
2.52 |
2.35 |
2.20 |
|
|
0.00 |
|
|
|
|
0.00 |
0.01 |
0.01 |
0.01 |
|
|
0.00 |
0.01 |
| Accounts receivable, net |
0.66 |
0.63 |
0.62 |
0.58 |
0.55 |
0.53 |
0.14 |
0.15 |
0.38 |
0.36 |
0.12 |
0.35 |
0.34 |
0.34 |
0.31 |
0.08 |
0.08 |
0.07 |
0.32 |
0.32 |
0.07 |
0.05 |
0.06 |
0.06 |
0.13 |
0.12 |
0.09 |
0.05 |
0.03 |
0.03 |
0.02 |
0.02 |
0.01 |
0.01 |
|
|
|
0.00 |
| Inventories |
0.02 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.01 |
0.01 |
0.00 |
0.01 |
0.00 |
0.00 |
0.01 |
0.00 |
0.01 |
0.02 |
0.01 |
0.02 |
0.00 |
0.01 |
|
0.02 |
0.01 |
0.00 |
0.00 |
0.00 |
|
0.00 |
0.00 |
|
0.00 |
0.01 |
0.01 |
0.00 |
|
|
|
|
| Other current assets |
|
-0.04 |
0.40 |
0.00 |
|
0.00 |
0.33 |
0.01 |
-0.25 |
0.01 |
0.01 |
-0.11 |
-0.16 |
0.01 |
0.01 |
0.06 |
0.03 |
0.02 |
-2.89 |
0.00 |
0.00 |
0.02 |
0.02 |
0.01 |
0.04 |
0.03 |
0.02 |
0.02 |
0.00 |
0.02 |
-0.01 |
0.01 |
0.01 |
0.02 |
|
|
|
0.01 |
| Total current assets |
0.67 |
0.65 |
0.65 |
0.60 |
0.60 |
0.58 |
0.51 |
0.18 |
0.21 |
0.42 |
0.16 |
0.36 |
0.42 |
0.42 |
0.46 |
0.16 |
0.13 |
0.15 |
0.35 |
0.45 |
0.11 |
0.10 |
0.26 |
0.17 |
0.36 |
0.16 |
0.13 |
0.09 |
0.16 |
0.06 |
0.11 |
0.17 |
0.03 |
0.03 |
|
|
0.00 |
0.01 |
| Property, plant and equipment, net |
|
|
|
|
|
|
|
|
|
|
4.02 |
4.11 |
3.87 |
3.70 |
3.50 |
3.36 |
3.22 |
2.95 |
2.62 |
2.58 |
2.43 |
2.26 |
2.12 |
1.92 |
1.89 |
1.76 |
1.62 |
1.50 |
1.37 |
0.00 |
0.00 |
0.01 |
0.90 |
0.85 |
|
|
|
0.40 |
| Goodwill |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
0.00 |
|
|
|
|
|
|
| Intangible assets |
0.11 |
0.10 |
0.05 |
0.10 |
0.10 |
0.09 |
0.09 |
0.04 |
0.09 |
0.09 |
0.05 |
0.09 |
0.09 |
0.09 |
0.09 |
0.05 |
0.06 |
0.06 |
0.09 |
0.09 |
0.06 |
0.06 |
0.06 |
0.06 |
0.08 |
0.08 |
0.07 |
0.07 |
0.07 |
0.07 |
0.06 |
0.06 |
0.06 |
0.06 |
|
|
|
0.05 |
| Long-term investments |
|
|
|
|
|
|
|
|
|
|
|
0.05 |
0.04 |
0.05 |
0.06 |
0.02 |
0.01 |
0.02 |
0.00 |
0.01 |
|
0.02 |
0.01 |
0.00 |
|
|
0.06 |
|
|
0.02 |
|
|
|
|
|
|
|
|
| Other non-current assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total assets |
7.15 |
6.86 |
6.61 |
6.29 |
6.06 |
5.80 |
5.53 |
5.27 |
5.01 |
4.77 |
4.51 |
4.31 |
4.14 |
4.00 |
3.85 |
3.59 |
3.47 |
3.30 |
3.05 |
2.95 |
2.66 |
2.49 |
2.45 |
2.25 |
2.31 |
1.98 |
1.81 |
1.64 |
1.58 |
1.38 |
1.35 |
1.31 |
0.99 |
0.94 |
|
|
|
0.47 |
|
| Accounts payable |
|
|
|
|
|
|
|
|
|
|
|
0.07 |
-0.01 |
-0.01 |
-0.01 |
0.07 |
0.06 |
0.06 |
0.05 |
0.05 |
0.04 |
0.04 |
0.04 |
0.03 |
0.08 |
0.04 |
0.03 |
0.03 |
0.03 |
0.02 |
0.02 |
0.01 |
|
|
|
|
|
|
| Short-term debt |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.01 |
0.01 |
0.00 |
0.01 |
0.01 |
0.00 |
0.01 |
0.01 |
0.01 |
0.01 |
0.00 |
0.00 |
0.14 |
0.02 |
0.02 |
0.00 |
0.06 |
0.00 |
0.00 |
0.07 |
0.05 |
0.16 |
0.07 |
0.00 |
0.03 |
|
0.51 |
0.74 |
0.24 |
|
|
0.27 |
0.27 |
| Current portion of long-term debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.51 |
0.74 |
0.74 |
|
|
0.27 |
0.27 |
| Deferred revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other current liabilities |
0.11 |
0.11 |
0.10 |
0.09 |
0.08 |
0.08 |
0.07 |
0.07 |
0.08 |
0.07 |
0.06 |
0.06 |
0.04 |
0.05 |
0.04 |
0.06 |
0.05 |
0.06 |
0.05 |
0.05 |
0.03 |
0.03 |
0.03 |
0.03 |
0.08 |
0.04 |
0.03 |
0.03 |
0.02 |
0.02 |
0.02 |
0.01 |
0.01 |
-0.01 |
|
|
|
|
| Long-term debt |
2.61 |
2.51 |
2.63 |
2.32 |
2.12 |
2.12 |
2.20 |
1.92 |
1.67 |
1.67 |
1.59 |
1.42 |
1.42 |
1.42 |
1.27 |
1.02 |
1.02 |
1.02 |
1.02 |
1.02 |
0.63 |
0.63 |
0.63 |
0.80 |
0.86 |
0.73 |
0.66 |
0.57 |
0.50 |
0.54 |
0.51 |
0.51 |
0.51 |
0.50 |
|
|
|
0.27 |
| Capital lease obligations |
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 |
|
|
|
|
|
|
|
|
|
| Other non-current liabilities |
|
|
|
|
|
|
|
|
|
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.18 |
0.18 |
0.18 |
0.01 |
0.01 |
0.01 |
0.01 |
0.32 |
0.01 |
0.52 |
0.52 |
0.52 |
|
|
|
|
|
|
| Total liabilities |
2.76 |
2.66 |
2.77 |
2.45 |
2.23 |
2.23 |
2.33 |
2.01 |
1.77 |
1.78 |
1.67 |
1.51 |
1.51 |
1.50 |
1.35 |
1.32 |
1.24 |
1.25 |
1.11 |
1.11 |
1.01 |
0.91 |
0.89 |
0.89 |
0.95 |
0.77 |
0.70 |
0.61 |
0.54 |
0.57 |
0.54 |
0.53 |
0.75 |
0.76 |
|
|
|
0.29 |
|
| Common stock and paid-in capital |
4.51 |
4.31 |
3.95 |
3.95 |
3.94 |
3.68 |
3.31 |
3.36 |
3.35 |
3.08 |
2.94 |
2.91 |
2.74 |
2.61 |
2.61 |
2.37 |
2.33 |
2.14 |
2.04 |
1.93 |
1.74 |
1.65 |
1.61 |
1.40 |
1.38 |
1.22 |
1.12 |
0.80 |
0.81 |
0.57 |
0.57 |
0.53 |
0.23 |
0.18 |
0.00 |
0.00 |
0.17 |
0.17 |
| Retained earnings |
-0.12 |
-0.11 |
-0.11 |
-0.12 |
-0.12 |
-0.11 |
-0.11 |
-0.11 |
-0.11 |
-0.11 |
-0.11 |
-0.11 |
-0.12 |
-0.12 |
-0.11 |
-0.11 |
-0.11 |
-0.10 |
-0.10 |
-0.09 |
-0.09 |
-0.08 |
-0.06 |
-0.05 |
-0.03 |
-0.03 |
-0.02 |
-0.02 |
-0.01 |
-0.01 |
0.00 |
0.00 |
0.00 |
|
|
|
|
|
| Common shares outstanding |
212 |
202 |
200 |
200 |
191 |
182 |
180 |
178 |
169 |
159 |
157 |
152 |
146 |
143 |
140 |
132 |
128 |
124 |
120 |
118 |
108 |
106 |
95 |
92 |
91 |
82 |
78 |
77 |
65 |
62 |
61 |
59 |
41 |
41 |
41 |
41 |
41 |
|
|
Dec-25 |
Dec-24 |
Dec-23 |
Dec-22 |
Dec-21 |
Dec-20 |
Dec-19 |
Dec-18 |
Dec-17 |
Dec-16 |
| Net income |
|
|
|
|
|
|
|
|
|
|
| Depreciation, depletion and amortization |
0.15 |
0.12 |
0.10 |
0.09 |
0.07 |
0.06 |
0.04 |
0.03 |
0.02 |
0.01 |
| Stock-based compensation |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.00 |
0.00 |
|
| Change in inventory |
|
|
|
|
|
|
|
|
|
|
| Other working capital changes |
0.21 |
0.18 |
0.14 |
0.11 |
0.09 |
0.03 |
0.04 |
0.01 |
0.00 |
0.01 |
| Capital expenditures |
0.00 |
-0.83 |
-0.89 |
-0.73 |
-0.84 |
0.00 |
-0.59 |
0.00 |
0.00 |
-0.29 |
| Others incl. marketable securities changes |
-1.15 |
-0.30 |
0.04 |
0.02 |
0.01 |
-0.55 |
-0.02 |
-0.46 |
-0.46 |
0.01 |
| Dividend payout |
-0.23 |
-0.20 |
-0.17 |
-0.14 |
-0.11 |
-0.09 |
-0.06 |
-0.01 |
-0.10 |
-0.01 |
| Common stock repurchases |
|
|
0.00 |
0.40 |
0.79 |
0.27 |
0.91 |
0.19 |
0.08 |
0.29 |
| Net Debt Issuance |
1.03 |
1.01 |
0.75 |
0.25 |
0.01 |
0.28 |
-0.32 |
0.24 |
0.47 |
0.00 |
|
| Change in cash |
0.03 |
0.00 |
-0.02 |
0.01 |
0.03 |
0.01 |
0.01 |
0.00 |
0.01 |
0.01 |
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 |
| Net income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Depreciation, depletion and amortization |
0.04 |
0.04 |
0.04 |
0.04 |
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 |
0.00 |
0.00 |
0.01 |
| Stock-based compensation |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
0.00 |
|
|
|
|
|
|
| Other working capital changes |
0.05 |
0.06 |
0.06 |
0.06 |
0.04 |
0.05 |
0.04 |
0.05 |
0.04 |
0.04 |
0.03 |
0.04 |
0.03 |
0.03 |
0.03 |
0.03 |
0.02 |
0.03 |
0.03 |
0.02 |
0.01 |
0.01 |
0.02 |
-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 |
| Capital expenditures |
-0.31 |
-0.27 |
-0.28 |
0.00 |
-0.27 |
0.00 |
-0.17 |
-0.21 |
-0.20 |
-0.27 |
-0.18 |
-0.26 |
-0.19 |
-0.41 |
-0.15 |
-0.32 |
-0.18 |
-0.84 |
-0.57 |
-0.34 |
0.00 |
-0.31 |
-0.11 |
-0.04 |
-0.16 |
0.00 |
-0.14 |
-0.16 |
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 |
-0.06 |
0.03 |
-0.06 |
-0.29 |
-0.02 |
-0.27 |
-0.12 |
-0.12 |
-0.03 |
-0.02 |
0.00 |
0.03 |
0.03 |
0.17 |
0.01 |
0.21 |
-0.03 |
0.61 |
0.35 |
0.13 |
-0.18 |
0.10 |
-0.03 |
-0.01 |
0.01 |
-0.18 |
-0.02 |
0.00 |
-0.10 |
-0.09 |
-0.11 |
-0.20 |
-0.06 |
-0.14 |
-0.12 |
-0.08 |
-0.12 |
-0.37 |
| Dividend payout |
-0.07 |
-0.06 |
-0.06 |
-0.06 |
-0.06 |
-0.05 |
-0.05 |
-0.05 |
-0.05 |
-0.04 |
-0.04 |
-0.04 |
-0.04 |
-0.04 |
-0.04 |
-0.03 |
-0.03 |
-0.03 |
-0.03 |
-0.03 |
-0.03 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.10 |
|
|
-0.10 |
-0.01 |
| Common stock repurchases |
|
|
|
|
|
|
0.00 |
|
0.00 |
0.00 |
0.19 |
0.05 |
0.15 |
0.00 |
0.00 |
0.03 |
0.16 |
0.00 |
0.00 |
0.44 |
0.12 |
0.02 |
0.21 |
0.02 |
0.25 |
0.43 |
0.16 |
0.00 |
0.24 |
-0.04 |
0.64 |
0.60 |
0.05 |
0.08 |
|
|
0.08 |
0.38 |
| Net Debt Issuance |
0.28 |
0.24 |
0.31 |
0.22 |
0.26 |
0.24 |
0.28 |
0.24 |
0.24 |
0.27 |
0.00 |
0.10 |
0.00 |
0.15 |
0.24 |
0.07 |
0.00 |
0.24 |
0.10 |
-0.16 |
0.06 |
0.03 |
0.00 |
-0.07 |
0.08 |
-0.26 |
0.00 |
0.06 |
-0.04 |
0.07 |
-0.59 |
-0.27 |
0.01 |
0.15 |
0.13 |
0.08 |
0.13 |
-0.10 |
|
| Change in cash |
-0.05 |
0.05 |
0.00 |
-0.03 |
0.00 |
0.01 |
0.01 |
-0.05 |
0.03 |
0.01 |
0.03 |
-0.06 |
0.00 |
-0.07 |
0.12 |
0.01 |
-0.05 |
0.03 |
-0.10 |
0.08 |
0.01 |
-0.16 |
0.08 |
-0.10 |
0.19 |
0.00 |
0.01 |
-0.10 |
0.10 |
-0.06 |
-0.07 |
0.13 |
-0.01 |
-0.01 |
0.02 |
0.00 |
-0.01 |
-0.08 |