Axalta Coating Systems Ltd.
|
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 |
| Total revenue |
5.12 |
5.28 |
5.18 |
4.88 |
4.42 |
3.74 |
4.48 |
4.70 |
4.38 |
4.09 |
4.11 |
4.39 |
3.99 |
4.26 |
4.32 |
| Cost of revenue |
3.45 |
3.48 |
3.56 |
3.47 |
2.99 |
2.46 |
2.92 |
3.11 |
2.78 |
2.53 |
2.60 |
2.90 |
2.77 |
2.93 |
3.07 |
| Gross profit |
1.67 |
1.80 |
5.18 |
1.42 |
1.43 |
1.28 |
1.56 |
1.59 |
1.60 |
1.56 |
1.51 |
1.49 |
1.21 |
1.32 |
1.24 |
| Selling, general and administrative |
0.81 |
0.85 |
0.83 |
0.77 |
0.74 |
0.70 |
0.82 |
0.96 |
1.00 |
0.96 |
0.91 |
0.99 |
1.04 |
0.87 |
0.87 |
| Research and development |
0.07 |
0.07 |
0.07 |
0.07 |
0.06 |
0.06 |
0.07 |
0.07 |
0.07 |
0.06 |
0.05 |
0.05 |
0.04 |
0.04 |
0.05 |
| Other operating expenses |
0.03 |
0.17 |
0.01 |
0.16 |
0.17 |
0.22 |
0.18 |
0.12 |
0.17 |
0.14 |
0.08 |
0.08 |
0.11 |
0.00 |
0.00 |
| Operating income |
0.76 |
0.71 |
0.59 |
0.42 |
0.46 |
0.31 |
0.49 |
0.44 |
0.36 |
0.41 |
0.47 |
0.37 |
0.02 |
0.41 |
0.32 |
| Non-operating income (net) |
-0.22 |
-0.21 |
-0.23 |
-0.17 |
-0.12 |
-0.18 |
-0.16 |
-0.17 |
-0.17 |
-0.32 |
-0.31 |
-0.33 |
-0.29 |
-0.02 |
-0.02 |
| Income before tax |
0.55 |
0.50 |
0.35 |
0.26 |
0.34 |
0.12 |
0.33 |
0.27 |
0.19 |
0.08 |
0.16 |
0.04 |
-0.26 |
0.39 |
0.30 |
| Income tax expense |
0.17 |
0.11 |
0.09 |
0.07 |
0.08 |
0.00 |
0.08 |
0.05 |
0.14 |
0.04 |
0.06 |
0.00 |
-0.04 |
0.15 |
0.12 |
| Net income |
0.38 |
0.39 |
0.27 |
0.19 |
0.26 |
0.12 |
0.25 |
0.21 |
0.04 |
0.04 |
0.09 |
0.03 |
-0.22 |
0.24 |
0.18 |
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 |
| Total revenue |
1.25 |
1.26 |
1.29 |
1.31 |
1.26 |
1.31 |
1.32 |
1.35 |
1.29 |
1.30 |
1.31 |
1.29 |
1.28 |
1.24 |
1.24 |
1.23 |
1.17 |
1.14 |
1.09 |
1.13 |
1.06 |
1.07 |
1.03 |
0.65 |
0.98 |
1.10 |
1.11 |
1.16 |
1.12 |
1.17 |
1.15 |
1.21 |
1.17 |
1.17 |
1.10 |
1.09 |
1.01 |
1.03 |
1.03 |
1.07 |
0.96 |
1.01 |
1.01 |
1.10 |
1.00 |
1.09 |
1.12 |
1.13 |
1.05 |
1.11 |
1.08 |
1.06 |
1.06 |
4.26 |
| Cost of revenue |
0.86 |
0.87 |
0.86 |
0.87 |
0.85 |
0.86 |
0.86 |
0.89 |
0.87 |
0.87 |
0.89 |
0.90 |
0.90 |
0.87 |
0.88 |
0.89 |
0.84 |
0.80 |
0.75 |
0.75 |
0.68 |
0.68 |
0.63 |
0.50 |
0.65 |
0.71 |
0.71 |
0.75 |
0.75 |
0.78 |
0.76 |
0.79 |
0.78 |
0.75 |
0.70 |
0.69 |
0.64 |
0.64 |
0.63 |
0.65 |
0.61 |
0.64 |
0.63 |
0.68 |
0.65 |
0.72 |
0.73 |
0.74 |
0.70 |
0.71 |
0.74 |
0.72 |
0.73 |
2.82 |
| Gross profit |
0.39 |
0.40 |
0.43 |
0.43 |
0.41 |
0.45 |
0.46 |
0.46 |
0.43 |
0.42 |
0.42 |
0.39 |
0.38 |
0.37 |
0.36 |
0.35 |
0.34 |
0.33 |
0.34 |
0.37 |
0.38 |
0.40 |
0.39 |
0.15 |
0.34 |
0.39 |
0.40 |
0.41 |
0.37 |
0.39 |
0.39 |
0.42 |
0.40 |
0.43 |
0.39 |
0.40 |
0.37 |
0.39 |
0.40 |
0.42 |
0.36 |
0.37 |
0.38 |
0.42 |
0.35 |
0.36 |
0.39 |
0.39 |
0.35 |
0.40 |
0.34 |
0.34 |
0.33 |
1.43 |
| Selling, general and administrative |
0.20 |
0.20 |
0.20 |
0.21 |
0.20 |
0.22 |
0.21 |
0.21 |
0.21 |
0.21 |
0.21 |
0.21 |
0.21 |
0.20 |
0.19 |
0.19 |
0.19 |
0.19 |
0.18 |
0.18 |
0.28 |
0.20 |
0.17 |
0.15 |
0.20 |
0.17 |
0.23 |
0.21 |
0.22 |
0.21 |
0.29 |
0.22 |
0.23 |
0.28 |
0.25 |
0.25 |
0.23 |
0.26 |
0.24 |
0.24 |
0.22 |
0.24 |
0.22 |
0.25 |
0.21 |
0.24 |
0.25 |
0.25 |
0.25 |
0.16 |
0.18 |
0.36 |
|
0.91 |
| Research and development |
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 |
0.02 |
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 |
0.04 |
| Other operating expenses |
0.03 |
0.02 |
0.00 |
0.00 |
0.00 |
0.03 |
0.04 |
0.02 |
0.08 |
0.03 |
0.03 |
0.02 |
0.03 |
0.04 |
0.04 |
0.04 |
0.04 |
0.03 |
0.02 |
-0.02 |
0.03 |
0.02 |
0.07 |
0.05 |
0.06 |
0.10 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.09 |
0.02 |
-0.67 |
0.02 |
0.02 |
0.02 |
0.02 |
0.27 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.22 |
0.11 |
0.09 |
0.28 |
-0.96 |
| Operating income |
0.15 |
0.16 |
0.21 |
0.20 |
0.19 |
0.19 |
0.19 |
0.21 |
0.12 |
0.16 |
0.16 |
0.14 |
0.13 |
0.11 |
0.12 |
0.10 |
0.09 |
0.09 |
0.12 |
0.19 |
0.05 |
0.16 |
0.14 |
-0.06 |
0.07 |
0.11 |
0.12 |
0.16 |
0.10 |
0.13 |
0.05 |
0.15 |
0.12 |
0.10 |
0.10 |
0.05 |
0.11 |
0.78 |
0.12 |
0.15 |
0.10 |
0.10 |
-0.12 |
0.14 |
0.10 |
0.09 |
0.10 |
0.11 |
0.07 |
0.12 |
0.10 |
0.12 |
0.07 |
0.41 |
| Non-operating income (net) |
-0.04 |
-0.04 |
-0.05 |
-0.06 |
-0.06 |
-0.05 |
-0.05 |
-0.05 |
-0.06 |
-0.06 |
-0.06 |
-0.06 |
-0.05 |
-0.05 |
-0.04 |
-0.04 |
-0.03 |
-0.03 |
-0.03 |
-0.03 |
-0.03 |
-0.07 |
-0.04 |
-0.03 |
-0.04 |
-0.04 |
-0.04 |
-0.04 |
-0.04 |
-0.04 |
-0.05 |
-0.05 |
-0.04 |
-0.04 |
-0.05 |
-0.06 |
-0.03 |
-0.80 |
-0.13 |
-0.08 |
-0.06 |
-0.05 |
0.18 |
-0.14 |
-0.05 |
-0.10 |
-0.11 |
-0.05 |
-0.06 |
-0.18 |
-0.12 |
-0.28 |
-0.08 |
-0.02 |
| Income before tax |
0.11 |
0.12 |
0.16 |
0.14 |
0.13 |
0.14 |
0.14 |
0.16 |
0.06 |
0.10 |
0.10 |
0.07 |
0.08 |
0.06 |
0.09 |
0.06 |
0.05 |
0.06 |
0.09 |
0.17 |
0.02 |
0.09 |
0.10 |
-0.10 |
0.03 |
0.07 |
0.08 |
0.12 |
0.06 |
0.08 |
0.00 |
0.10 |
0.08 |
0.06 |
0.06 |
-0.01 |
0.08 |
-0.02 |
-0.01 |
0.07 |
0.05 |
0.05 |
0.05 |
0.01 |
0.05 |
-0.02 |
-0.01 |
0.05 |
0.01 |
-0.06 |
-0.02 |
-0.16 |
-0.01 |
0.39 |
| Income tax expense |
0.01 |
0.06 |
0.05 |
0.03 |
0.03 |
0.00 |
0.04 |
0.04 |
0.02 |
0.03 |
0.03 |
0.01 |
0.02 |
0.01 |
0.02 |
0.02 |
0.01 |
0.01 |
0.02 |
0.04 |
0.00 |
0.02 |
0.02 |
-0.02 |
-0.02 |
0.03 |
0.02 |
0.02 |
0.01 |
0.01 |
0.01 |
0.02 |
0.01 |
0.12 |
0.00 |
0.01 |
0.01 |
0.01 |
-0.01 |
0.02 |
0.01 |
0.01 |
0.02 |
0.03 |
0.00 |
-0.02 |
0.01 |
0.00 |
0.01 |
0.01 |
0.03 |
0.02 |
0.02 |
0.15 |
| Net income |
0.09 |
0.06 |
0.11 |
0.11 |
0.10 |
0.14 |
0.10 |
0.11 |
0.04 |
0.07 |
0.07 |
0.06 |
0.06 |
0.04 |
0.06 |
0.04 |
0.04 |
0.05 |
0.07 |
0.13 |
0.02 |
0.07 |
0.08 |
-0.08 |
0.05 |
0.04 |
0.07 |
0.10 |
0.04 |
0.08 |
-0.01 |
0.07 |
0.07 |
-0.06 |
0.05 |
-0.02 |
0.06 |
-0.03 |
-0.01 |
0.05 |
0.03 |
0.04 |
0.04 |
-0.03 |
0.05 |
0.00 |
-0.02 |
0.05 |
0.00 |
-0.06 |
0.01 |
-0.14 |
-0.03 |
0.24 |
|
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 |
| Cash and cash equivalents |
0.66 |
0.59 |
0.70 |
0.65 |
0.84 |
1.36 |
1.02 |
0.69 |
0.77 |
0.54 |
0.49 |
0.38 |
0.46 |
0.03 |
|
| Short-term investments |
|
|
0.00 |
0.00 |
|
|
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
| Accounts receivable, net |
1.27 |
1.25 |
1.30 |
1.07 |
0.94 |
0.91 |
0.87 |
0.86 |
0.87 |
0.80 |
0.77 |
0.82 |
0.87 |
0.81 |
|
| Inventories |
0.76 |
0.73 |
0.74 |
0.83 |
0.67 |
0.56 |
0.59 |
0.61 |
0.61 |
0.53 |
0.53 |
0.54 |
0.55 |
0.47 |
|
| Other current assets |
0.13 |
0.15 |
0.08 |
0.14 |
0.13 |
0.10 |
0.09 |
0.14 |
0.07 |
0.05 |
0.07 |
0.13 |
0.08 |
0.07 |
|
| Total current assets |
2.82 |
2.72 |
2.82 |
2.69 |
2.58 |
2.93 |
2.57 |
2.31 |
2.32 |
1.92 |
1.92 |
1.87 |
1.96 |
1.35 |
|
| Property, plant and equipment, net |
|
|
|
1.19 |
1.19 |
1.19 |
1.22 |
1.30 |
1.39 |
1.32 |
1.38 |
1.51 |
1.62 |
0.71 |
|
| Goodwill |
1.80 |
1.64 |
1.59 |
1.50 |
1.59 |
1.29 |
1.21 |
1.23 |
1.27 |
0.96 |
0.93 |
1.00 |
1.11 |
0.59 |
|
| Intangible assets |
1.15 |
1.15 |
1.13 |
1.11 |
1.28 |
1.15 |
1.22 |
1.35 |
1.43 |
1.13 |
1.19 |
1.30 |
1.44 |
0.07 |
|
| Long-term investments |
|
|
|
|
|
0.00 |
0.00 |
0.00 |
0.01 |
0.00 |
0.00 |
0.01 |
|
|
|
| Other non-current assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total assets |
7.60 |
7.25 |
7.27 |
7.06 |
7.22 |
7.16 |
6.82 |
6.68 |
6.83 |
5.85 |
5.85 |
6.25 |
6.74 |
2.88 |
|
|
| Accounts payable |
0.58 |
0.60 |
0.67 |
0.73 |
0.61 |
0.51 |
0.44 |
0.52 |
0.55 |
0.47 |
0.45 |
0.49 |
0.43 |
0.39 |
|
| Short-term debt |
0.05 |
0.05 |
0.06 |
0.04 |
0.11 |
0.08 |
0.07 |
0.06 |
0.04 |
0.03 |
0.05 |
0.04 |
0.05 |
0.00 |
|
| Current portion of long-term debt |
0.02 |
0.02 |
0.03 |
0.04 |
0.08 |
0.05 |
0.04 |
0.04 |
0.04 |
0.03 |
0.03 |
0.03 |
|
|
|
| Deferred revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other current liabilities |
0.74 |
0.65 |
0.67 |
0.46 |
0.56 |
0.55 |
0.54 |
0.42 |
0.44 |
0.39 |
0.33 |
0.37 |
0.46 |
0.32 |
|
| Long-term debt |
3.18 |
3.40 |
3.48 |
3.66 |
3.75 |
3.84 |
3.79 |
3.82 |
3.88 |
3.24 |
3.39 |
3.66 |
3.87 |
|
|
| Capital lease obligations |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
|
|
|
|
|
|
|
|
| Other non-current liabilities |
0.25 |
0.17 |
0.18 |
0.13 |
0.15 |
0.54 |
0.43 |
0.36 |
0.31 |
0.28 |
0.27 |
0.33 |
|
|
|
| Total liabilities |
5.21 |
5.29 |
5.50 |
5.56 |
5.68 |
5.68 |
5.41 |
5.37 |
5.42 |
4.60 |
4.71 |
5.14 |
5.53 |
1.18 |
|
|
| Common stock and paid-in capital |
0.29 |
0.24 |
0.44 |
0.48 |
0.67 |
0.87 |
0.91 |
1.01 |
1.30 |
1.18 |
1.21 |
1.27 |
1.40 |
1.66 |
0.00 |
| Retained earnings |
2.06 |
1.68 |
1.29 |
1.02 |
0.83 |
0.56 |
0.44 |
0.20 |
-0.02 |
-0.05 |
-0.13 |
-0.23 |
-0.25 |
|
|
| Common shares outstanding |
217 |
220 |
222 |
222 |
232 |
236 |
236 |
243 |
246 |
244 |
240 |
230 |
229 |
229 |
229 |
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 |
| Cash and cash equivalents |
0.61 |
0.66 |
0.61 |
0.63 |
0.58 |
0.59 |
0.57 |
0.84 |
0.63 |
0.70 |
0.61 |
0.52 |
0.51 |
0.65 |
0.53 |
0.51 |
0.59 |
0.84 |
0.64 |
1.24 |
1.27 |
1.36 |
1.34 |
1.13 |
0.66 |
1.02 |
0.77 |
0.58 |
0.50 |
0.69 |
0.59 |
0.55 |
0.60 |
0.77 |
0.59 |
0.48 |
0.44 |
0.54 |
0.53 |
0.48 |
0.42 |
0.49 |
0.41 |
0.31 |
0.22 |
0.38 |
0.23 |
0.33 |
-0.46 |
0.46 |
|
|
-0.03 |
0.03 |
| Short-term investments |
|
|
|
|
|
|
|
|
|
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 |
0.00 |
0.00 |
0.92 |
|
|
|
0.06 |
|
| Accounts receivable, net |
1.26 |
1.27 |
1.41 |
1.39 |
1.28 |
1.25 |
1.30 |
1.09 |
1.28 |
1.30 |
1.34 |
1.31 |
1.21 |
1.07 |
1.15 |
1.14 |
1.07 |
0.94 |
1.09 |
1.08 |
0.82 |
0.91 |
0.86 |
0.70 |
0.81 |
0.87 |
0.94 |
0.98 |
0.92 |
0.86 |
0.96 |
0.97 |
0.94 |
0.87 |
0.89 |
0.96 |
0.87 |
0.80 |
0.87 |
0.84 |
0.79 |
0.77 |
0.83 |
0.87 |
0.83 |
0.82 |
0.72 |
0.95 |
|
0.87 |
|
|
|
|
| Inventories |
0.77 |
0.76 |
0.83 |
0.83 |
0.79 |
0.73 |
0.82 |
0.75 |
0.75 |
0.74 |
0.75 |
0.77 |
0.80 |
0.83 |
0.83 |
0.80 |
0.76 |
0.67 |
0.68 |
0.61 |
0.58 |
0.56 |
0.54 |
0.54 |
0.60 |
0.59 |
0.60 |
0.61 |
0.63 |
0.61 |
0.62 |
0.60 |
0.64 |
0.61 |
0.62 |
0.58 |
0.56 |
0.53 |
0.55 |
0.52 |
0.54 |
0.53 |
0.54 |
0.56 |
0.54 |
0.54 |
0.58 |
0.58 |
|
0.55 |
|
|
|
0.47 |
| Other current assets |
0.19 |
0.13 |
0.15 |
0.14 |
0.18 |
0.15 |
0.16 |
0.34 |
0.10 |
0.08 |
0.09 |
0.09 |
0.10 |
0.14 |
0.16 |
0.13 |
0.10 |
0.13 |
0.11 |
0.12 |
0.23 |
0.10 |
0.11 |
0.11 |
0.12 |
0.09 |
0.13 |
0.14 |
0.21 |
0.14 |
0.13 |
0.13 |
0.12 |
0.07 |
0.07 |
0.07 |
0.07 |
0.05 |
0.13 |
0.12 |
0.12 |
0.07 |
0.13 |
0.13 |
0.15 |
0.13 |
0.31 |
0.31 |
|
0.31 |
|
|
|
0.05 |
| Total current assets |
2.83 |
2.82 |
2.99 |
2.99 |
2.82 |
2.72 |
2.84 |
3.01 |
2.76 |
2.82 |
2.79 |
2.69 |
2.62 |
2.69 |
2.67 |
2.58 |
2.52 |
2.58 |
2.51 |
3.05 |
2.89 |
2.93 |
2.85 |
2.48 |
2.19 |
2.57 |
2.43 |
2.31 |
2.26 |
2.31 |
2.30 |
2.26 |
2.30 |
2.32 |
2.17 |
2.10 |
1.94 |
1.92 |
2.07 |
1.96 |
1.88 |
1.92 |
1.92 |
1.86 |
1.75 |
1.87 |
1.84 |
1.95 |
0.46 |
1.96 |
|
|
0.03 |
|
| Property, plant and equipment, net |
|
|
|
|
|
|
|
|
|
|
1.17 |
1.20 |
1.20 |
1.19 |
1.12 |
1.15 |
1.18 |
1.19 |
1.19 |
1.18 |
1.16 |
1.19 |
1.17 |
1.16 |
1.16 |
1.22 |
1.22 |
1.26 |
1.27 |
1.30 |
1.33 |
1.34 |
1.41 |
1.39 |
1.39 |
1.37 |
1.33 |
1.32 |
1.37 |
1.36 |
1.38 |
1.38 |
1.37 |
1.43 |
1.41 |
1.51 |
1.56 |
1.62 |
|
1.62 |
|
|
|
0.71 |
| Goodwill |
1.77 |
1.80 |
1.77 |
1.78 |
1.68 |
1.64 |
1.72 |
1.55 |
1.55 |
1.59 |
1.48 |
1.53 |
1.52 |
1.50 |
1.39 |
1.50 |
1.57 |
1.59 |
1.32 |
1.29 |
1.26 |
1.29 |
1.25 |
1.21 |
1.20 |
1.21 |
1.18 |
1.22 |
1.22 |
1.23 |
1.25 |
1.24 |
1.30 |
1.27 |
1.26 |
1.22 |
1.02 |
0.96 |
1.02 |
0.93 |
0.94 |
0.93 |
0.94 |
0.94 |
0.92 |
1.00 |
1.05 |
1.11 |
|
1.11 |
|
|
|
0.59 |
| Intangible assets |
1.11 |
1.15 |
1.14 |
1.17 |
1.15 |
1.15 |
1.21 |
1.06 |
1.09 |
1.13 |
1.04 |
1.08 |
1.09 |
1.11 |
1.09 |
1.17 |
1.24 |
1.28 |
1.62 |
1.10 |
1.10 |
1.15 |
1.15 |
1.16 |
1.18 |
1.22 |
1.24 |
1.29 |
1.31 |
1.35 |
1.39 |
1.41 |
1.48 |
1.43 |
1.45 |
1.44 |
1.15 |
1.13 |
1.24 |
1.15 |
1.18 |
1.19 |
1.21 |
1.23 |
1.25 |
1.30 |
1.34 |
1.39 |
|
1.44 |
|
|
|
0.66 |
| Long-term investments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
|
|
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.01 |
0.01 |
0.01 |
|
|
|
0.00 |
|
|
|
0.00 |
|
|
|
0.01 |
|
|
|
|
|
|
|
|
| Other non-current assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total assets |
7.56 |
7.60 |
7.76 |
7.78 |
7.41 |
7.25 |
7.50 |
7.31 |
7.09 |
7.27 |
7.00 |
7.04 |
7.00 |
7.06 |
6.82 |
6.94 |
7.08 |
7.22 |
7.23 |
7.21 |
7.02 |
7.16 |
7.04 |
6.67 |
6.39 |
6.82 |
6.69 |
6.69 |
6.67 |
6.68 |
6.76 |
6.70 |
6.95 |
6.83 |
6.81 |
6.66 |
5.96 |
5.85 |
6.14 |
5.84 |
5.83 |
5.85 |
5.90 |
5.93 |
5.90 |
6.25 |
6.38 |
6.69 |
|
6.74 |
|
|
|
2.88 |
|
| Accounts payable |
0.72 |
0.58 |
0.69 |
0.76 |
0.73 |
0.60 |
0.71 |
0.72 |
0.72 |
0.67 |
0.71 |
0.70 |
0.70 |
0.73 |
0.75 |
0.75 |
0.75 |
0.61 |
0.62 |
0.60 |
0.57 |
0.51 |
0.48 |
0.33 |
0.49 |
0.44 |
0.50 |
0.51 |
0.53 |
0.52 |
0.53 |
0.54 |
0.57 |
0.55 |
0.55 |
0.49 |
0.46 |
0.43 |
0.47 |
0.44 |
0.42 |
0.45 |
0.44 |
0.45 |
0.46 |
0.49 |
0.49 |
0.53 |
|
0.43 |
|
|
|
0.39 |
| Short-term debt |
0.02 |
0.05 |
0.02 |
0.02 |
0.02 |
0.05 |
0.02 |
0.02 |
0.02 |
0.09 |
0.03 |
0.04 |
0.04 |
0.04 |
0.07 |
0.06 |
0.08 |
0.11 |
0.04 |
0.04 |
0.08 |
0.08 |
0.05 |
0.04 |
0.04 |
0.07 |
0.04 |
0.04 |
0.04 |
0.06 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.03 |
0.03 |
0.05 |
0.06 |
0.05 |
0.05 |
0.05 |
0.05 |
0.04 |
0.04 |
0.04 |
0.04 |
|
0.05 |
|
|
|
|
| Current portion of long-term debt |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.03 |
0.03 |
0.04 |
0.04 |
0.04 |
0.07 |
0.06 |
0.08 |
0.08 |
0.04 |
0.04 |
0.05 |
0.05 |
0.05 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.02 |
0.02 |
0.03 |
0.02 |
0.03 |
0.03 |
3.86 |
0.03 |
0.02 |
0.05 |
0.06 |
|
0.03 |
|
|
|
0.03 |
|
|
|
|
|
|
|
|
| Deferred revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other current liabilities |
0.61 |
0.74 |
0.65 |
0.62 |
0.58 |
0.65 |
0.69 |
0.60 |
0.59 |
0.61 |
0.62 |
0.59 |
0.53 |
0.46 |
0.54 |
0.53 |
0.52 |
0.56 |
0.61 |
0.58 |
0.55 |
0.55 |
0.53 |
0.49 |
0.48 |
0.54 |
0.50 |
0.44 |
0.45 |
0.42 |
0.46 |
0.42 |
0.41 |
0.44 |
0.45 |
0.46 |
0.37 |
0.41 |
0.39 |
0.36 |
0.31 |
0.34 |
0.34 |
0.34 |
0.30 |
0.37 |
0.39 |
0.42 |
|
0.46 |
|
|
|
0.36 |
| Long-term debt |
3.13 |
3.18 |
3.38 |
3.40 |
3.40 |
3.40 |
3.51 |
3.59 |
3.41 |
3.48 |
3.51 |
3.53 |
3.61 |
3.66 |
3.66 |
3.71 |
3.74 |
3.75 |
3.80 |
3.81 |
3.81 |
3.84 |
4.01 |
3.98 |
3.48 |
3.79 |
3.77 |
3.81 |
3.81 |
3.82 |
3.85 |
3.84 |
3.92 |
3.88 |
3.87 |
3.82 |
3.28 |
3.24 |
3.43 |
3.30 |
3.41 |
3.39 |
3.50 |
3.51 |
3.57 |
3.66 |
3.70 |
3.86 |
|
3.87 |
|
|
|
|
| Capital lease obligations |
|
0.03 |
|
|
|
0.03 |
|
|
|
0.03 |
|
|
|
0.03 |
|
|
|
0.03 |
|
|
|
0.03 |
|
|
|
0.03 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other non-current liabilities |
0.21 |
0.25 |
0.29 |
0.27 |
0.19 |
0.17 |
0.22 |
0.18 |
0.18 |
0.18 |
0.13 |
0.34 |
0.34 |
0.13 |
0.35 |
0.13 |
0.15 |
0.15 |
0.20 |
0.23 |
0.51 |
0.54 |
0.47 |
0.46 |
0.45 |
0.43 |
0.43 |
0.44 |
0.42 |
0.36 |
0.38 |
0.30 |
0.32 |
0.31 |
0.32 |
0.30 |
0.28 |
0.28 |
0.28 |
0.27 |
0.28 |
0.27 |
0.29 |
0.29 |
0.29 |
0.33 |
|
|
|
|
|
|
|
|
| Total liabilities |
5.09 |
5.21 |
5.44 |
5.47 |
5.29 |
5.29 |
5.55 |
5.49 |
5.31 |
5.50 |
5.35 |
5.35 |
5.39 |
5.56 |
5.50 |
5.57 |
5.66 |
5.68 |
5.75 |
5.67 |
5.62 |
5.68 |
5.65 |
5.41 |
5.05 |
5.41 |
5.35 |
5.39 |
5.39 |
5.37 |
5.41 |
5.29 |
5.42 |
5.42 |
5.38 |
5.27 |
4.58 |
4.60 |
4.81 |
4.58 |
4.63 |
4.71 |
4.79 |
4.82 |
4.85 |
5.14 |
5.17 |
5.45 |
|
5.53 |
|
|
|
1.18 |
|
| Common stock and paid-in capital |
0.28 |
0.29 |
0.28 |
0.38 |
0.30 |
0.24 |
0.37 |
0.33 |
0.40 |
0.44 |
0.39 |
0.50 |
0.49 |
0.43 |
0.30 |
0.41 |
0.51 |
0.67 |
0.67 |
0.78 |
0.78 |
0.87 |
0.85 |
0.80 |
0.80 |
0.91 |
0.88 |
0.92 |
0.96 |
1.01 |
1.12 |
1.17 |
1.36 |
1.30 |
1.27 |
1.28 |
1.24 |
1.18 |
1.28 |
1.24 |
1.24 |
1.21 |
1.21 |
1.25 |
1.16 |
1.27 |
1.37 |
1.39 |
1.21 |
1.40 |
0.00 |
0.00 |
1.70 |
1.66 |
| Retained earnings |
2.15 |
2.06 |
2.00 |
1.89 |
1.78 |
1.68 |
1.54 |
1.44 |
1.33 |
1.29 |
1.21 |
1.14 |
1.08 |
1.02 |
0.98 |
0.91 |
0.87 |
0.83 |
0.77 |
0.70 |
0.58 |
0.56 |
0.49 |
0.41 |
0.49 |
0.44 |
0.40 |
0.34 |
0.24 |
0.20 |
0.12 |
0.14 |
0.06 |
-0.02 |
0.04 |
-0.01 |
0.02 |
-0.05 |
-0.07 |
-0.05 |
-0.10 |
-0.13 |
-0.17 |
-0.21 |
-0.18 |
-0.23 |
-0.22 |
-0.22 |
|
-0.25 |
|
|
|
|
| Common shares outstanding |
215 |
215 |
216 |
218 |
219 |
219 |
221 |
221 |
221 |
221 |
222 |
223 |
222 |
222 |
221 |
221 |
225 |
229 |
231 |
234 |
235 |
236 |
236 |
235 |
236 |
236 |
236 |
235 |
237 |
239 |
239 |
245 |
246 |
240 |
246 |
241 |
246 |
239 |
239 |
242 |
243 |
242 |
241 |
232 |
237 |
235 |
229 |
229 |
229 |
229 |
228 |
228 |
228 |
|
|
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 |
| Net income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Depreciation, depletion and amortization |
0.30 |
0.28 |
0.28 |
0.30 |
0.32 |
0.32 |
0.35 |
0.37 |
0.35 |
0.32 |
0.31 |
0.31 |
0.30 |
0.11 |
0.11 |
| Stock-based compensation |
0.03 |
0.03 |
0.03 |
0.02 |
0.01 |
0.02 |
0.02 |
0.04 |
0.04 |
0.04 |
0.03 |
0.01 |
0.01 |
0.00 |
0.00 |
| Change in inventory |
0.03 |
0.01 |
0.10 |
-0.20 |
-0.11 |
0.04 |
0.01 |
-0.05 |
-0.02 |
0.00 |
-0.04 |
-0.02 |
0.03 |
0.01 |
0.01 |
| Other working capital changes |
0.30 |
0.26 |
0.17 |
0.16 |
0.34 |
0.13 |
0.19 |
0.14 |
0.17 |
0.20 |
0.10 |
-0.04 |
0.03 |
0.27 |
0.12 |
| Capital expenditures |
-0.20 |
-0.14 |
-0.14 |
-0.15 |
-0.12 |
-0.08 |
-0.11 |
-0.14 |
-0.13 |
-0.14 |
-0.14 |
-0.19 |
-0.11 |
-0.09 |
-0.12 |
| Others incl. marketable securities changes |
-0.02 |
-0.30 |
-0.07 |
0.04 |
-0.59 |
0.02 |
0.02 |
-0.07 |
-0.56 |
-0.12 |
-0.03 |
0.01 |
-4.90 |
0.01 |
0.01 |
| Dividend payout |
0.00 |
0.00 |
0.00 |
0.00 |
-0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
| Common stock repurchases |
-0.17 |
-0.10 |
-0.05 |
-0.20 |
-0.24 |
-0.03 |
-0.11 |
-0.25 |
-0.06 |
0.02 |
0.06 |
0.04 |
|
|
|
| Net Debt Issuance |
-0.24 |
-0.10 |
-0.27 |
-0.17 |
-0.08 |
-0.10 |
-0.05 |
-0.09 |
0.43 |
-0.25 |
-0.13 |
-0.16 |
5.10 |
-0.29 |
-0.13 |
|
| Change in cash |
0.04 |
-0.07 |
0.05 |
-0.18 |
-0.49 |
0.32 |
0.32 |
-0.08 |
0.23 |
0.05 |
0.10 |
-0.08 |
0.46 |
0.01 |
-0.01 |
| Change in exchange rate |
|
|
|
|
|
|
0.00 |
-0.02 |
0.02 |
-0.02 |
-0.06 |
-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 |
| Net income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Depreciation, depletion and amortization |
0.08 |
0.08 |
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
0.08 |
0.08 |
0.08 |
0.08 |
0.08 |
0.08 |
0.08 |
0.08 |
0.08 |
0.09 |
0.09 |
0.09 |
0.09 |
0.09 |
0.09 |
0.09 |
0.09 |
0.09 |
0.09 |
0.09 |
0.08 |
0.08 |
0.09 |
0.08 |
0.08 |
0.08 |
0.08 |
0.08 |
0.08 |
0.07 |
0.08 |
0.08 |
0.07 |
0.08 |
0.07 |
0.09 |
0.07 |
0.07 |
|
| Stock-based compensation |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.01 |
0.01 |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
| Change in inventory |
-0.02 |
0.09 |
0.00 |
-0.02 |
-0.04 |
0.07 |
-0.03 |
0.00 |
-0.02 |
0.04 |
0.00 |
0.03 |
0.04 |
0.03 |
-0.07 |
-0.06 |
-0.09 |
0.00 |
-0.05 |
-0.02 |
-0.04 |
0.00 |
0.01 |
0.06 |
-0.03 |
0.01 |
0.00 |
0.02 |
-0.02 |
0.00 |
-0.02 |
0.01 |
-0.04 |
0.02 |
-0.03 |
0.01 |
-0.01 |
0.00 |
-0.01 |
0.02 |
-0.01 |
0.01 |
0.00 |
-0.02 |
-0.03 |
0.03 |
-0.03 |
0.00 |
-0.03 |
0.01 |
-0.01 |
0.01 |
0.01 |
0.01 |
| Other working capital changes |
0.01 |
0.17 |
0.05 |
0.08 |
-0.01 |
0.09 |
0.15 |
0.04 |
-0.02 |
0.17 |
0.14 |
0.03 |
-0.17 |
0.14 |
0.07 |
-0.01 |
-0.04 |
0.19 |
0.11 |
0.05 |
0.00 |
0.21 |
0.14 |
-0.14 |
-0.07 |
0.18 |
0.13 |
0.02 |
-0.13 |
0.14 |
0.04 |
0.03 |
-0.08 |
0.12 |
0.15 |
0.00 |
-0.09 |
0.14 |
0.07 |
0.09 |
-0.10 |
0.14 |
0.08 |
0.03 |
-0.15 |
0.08 |
-0.01 |
0.00 |
-0.12 |
0.03 |
0.02 |
-0.02 |
-0.02 |
0.38 |
| Capital expenditures |
-0.05 |
-0.06 |
-0.05 |
-0.05 |
-0.04 |
-0.06 |
-0.03 |
-0.02 |
-0.02 |
-0.03 |
-0.03 |
-0.03 |
-0.04 |
-0.04 |
-0.04 |
-0.03 |
-0.04 |
-0.02 |
-0.04 |
-0.03 |
-0.03 |
-0.03 |
-0.01 |
-0.02 |
-0.02 |
-0.04 |
-0.03 |
-0.03 |
-0.02 |
-0.03 |
-0.03 |
-0.04 |
-0.04 |
-0.04 |
-0.03 |
-0.03 |
-0.03 |
-0.04 |
-0.03 |
-0.02 |
-0.04 |
-0.04 |
-0.04 |
-0.03 |
-0.03 |
-0.03 |
-0.05 |
-0.05 |
-0.05 |
-0.06 |
-0.03 |
-0.01 |
-0.01 |
-0.07 |
| Others incl. marketable securities changes |
0.00 |
-0.03 |
0.01 |
0.01 |
0.00 |
0.00 |
-0.31 |
0.01 |
0.00 |
-0.11 |
0.00 |
0.00 |
0.04 |
0.00 |
0.01 |
0.00 |
0.03 |
0.03 |
-0.59 |
-0.04 |
0.00 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.00 |
0.02 |
0.00 |
0.01 |
-0.11 |
-0.01 |
-0.02 |
-0.48 |
-0.06 |
-0.01 |
-0.10 |
0.00 |
0.00 |
-0.01 |
-0.02 |
0.00 |
0.00 |
0.00 |
0.01 |
0.00 |
0.00 |
-0.03 |
-0.03 |
-2.43 |
-2.43 |
0.07 |
| Dividend payout |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
|
|
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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 |
-0.10 |
-0.07 |
0.00 |
0.05 |
-0.05 |
-0.05 |
|
0.00 |
-0.05 |
0.00 |
0.01 |
0.00 |
0.00 |
-0.03 |
-0.18 |
-0.03 |
-0.09 |
-0.06 |
-0.06 |
-0.03 |
0.00 |
0.00 |
0.00 |
0.11 |
0.02 |
-0.04 |
-0.07 |
-0.11 |
-0.04 |
-0.10 |
0.00 |
0.05 |
-0.05 |
-0.01 |
0.01 |
0.00 |
0.02 |
0.00 |
0.00 |
-0.01 |
0.02 |
0.05 |
0.00 |
0.01 |
0.00 |
|
|
|
|
|
|
|
| Net Debt Issuance |
-0.06 |
-0.21 |
-0.02 |
-0.01 |
-0.01 |
-0.16 |
-0.09 |
0.18 |
-0.08 |
-0.06 |
-0.02 |
-0.09 |
-0.09 |
-0.09 |
-0.01 |
-0.03 |
-0.03 |
-0.03 |
-0.02 |
-0.02 |
-0.03 |
-0.24 |
-0.02 |
0.48 |
-0.32 |
-0.12 |
-0.02 |
0.00 |
-0.04 |
-0.02 |
-0.01 |
-0.04 |
-0.01 |
-0.06 |
0.00 |
0.45 |
-0.01 |
-0.16 |
0.02 |
-0.11 |
0.00 |
-0.09 |
-0.01 |
0.00 |
-0.02 |
-0.01 |
-0.11 |
-0.02 |
0.00 |
-0.02 |
0.02 |
2.57 |
2.57 |
0.00 |
|
| Change in cash |
-0.05 |
0.05 |
-0.02 |
0.03 |
-0.03 |
0.06 |
-0.28 |
0.23 |
-0.07 |
0.08 |
0.11 |
0.01 |
-0.15 |
0.11 |
0.04 |
-0.07 |
-0.26 |
0.22 |
-0.60 |
-0.03 |
-0.08 |
-0.01 |
0.21 |
0.46 |
-0.36 |
0.25 |
0.19 |
0.07 |
-0.18 |
0.11 |
0.04 |
-0.05 |
-0.17 |
0.18 |
0.11 |
0.04 |
-0.10 |
0.01 |
0.05 |
0.06 |
-0.07 |
0.07 |
0.10 |
0.08 |
-0.16 |
0.16 |
-0.11 |
0.02 |
-0.12 |
0.01 |
0.07 |
0.19 |
0.19 |
0.39 |
| Change in exchange rate |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-0.02 |
0.02 |
-0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.02 |
0.01 |
0.00 |
0.00 |
0.01 |
0.00 |
-0.01 |
0.00 |
-0.01 |
0.00 |
0.00 |
-0.01 |
-0.04 |
-0.01 |
|
|
|
|
|
|
|
|
|