Weatherford International plc
|
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 |
4.92 |
5.51 |
5.14 |
4.33 |
3.65 |
3.69 |
4.95 |
5.74 |
5.70 |
5.75 |
9.43 |
14.91 |
15.26 |
15.22 |
12.99 |
10.21 |
8.83 |
9.60 |
7.83 |
6.58 |
| Cost of revenue |
3.85 |
3.61 |
3.40 |
3.02 |
2.72 |
2.81 |
3.85 |
4.51 |
4.89 |
5.19 |
8.02 |
11.46 |
12.30 |
11.86 |
9.68 |
7.59 |
6.46 |
6.24 |
5.06 |
4.22 |
| Gross profit |
1.07 |
1.91 |
1.74 |
1.31 |
0.93 |
0.88 |
1.10 |
1.23 |
0.81 |
0.56 |
1.41 |
3.45 |
2.96 |
3.36 |
11.08 |
1.37 |
2.36 |
3.36 |
2.77 |
2.36 |
| Selling, general and administrative |
0.66 |
0.79 |
0.80 |
0.78 |
0.06 |
|
0.13 |
0.13 |
0.13 |
0.14 |
0.23 |
0.29 |
0.32 |
0.36 |
|
1.64 |
0.22 |
0.19 |
|
|
| Research and development |
0.11 |
0.12 |
0.11 |
0.09 |
0.09 |
0.10 |
0.14 |
0.14 |
0.16 |
0.16 |
0.23 |
0.29 |
0.27 |
0.26 |
0.24 |
0.21 |
0.19 |
0.19 |
0.17 |
0.15 |
| Other operating expenses |
-0.46 |
0.06 |
0.00 |
0.03 |
0.67 |
2.27 |
2.02 |
3.05 |
2.69 |
2.51 |
2.50 |
2.37 |
1.86 |
2.45 |
1.76 |
0.00 |
1.24 |
1.00 |
0.98 |
0.87 |
| Operating income |
0.76 |
0.94 |
0.82 |
0.41 |
0.12 |
-1.49 |
-1.18 |
-2.08 |
-2.13 |
-2.25 |
-1.55 |
0.51 |
0.52 |
0.30 |
1.31 |
0.77 |
0.70 |
1.98 |
1.62 |
1.35 |
| Non-operating income (net) |
-0.20 |
-0.20 |
-0.31 |
-0.27 |
-0.46 |
-0.33 |
5.00 |
-0.67 |
-0.53 |
-0.63 |
-0.55 |
-0.76 |
-0.69 |
-0.59 |
-0.56 |
-0.58 |
-0.40 |
-0.29 |
-0.18 |
-0.12 |
| Income before tax |
0.55 |
0.74 |
0.51 |
0.14 |
-0.34 |
-1.81 |
3.82 |
-2.76 |
-2.66 |
-2.88 |
-2.10 |
-0.26 |
-0.17 |
-0.29 |
0.75 |
0.20 |
0.30 |
1.69 |
1.44 |
1.24 |
| Income tax expense |
0.10 |
0.19 |
0.06 |
0.09 |
0.09 |
0.09 |
0.14 |
0.03 |
0.14 |
0.50 |
-0.15 |
0.28 |
0.14 |
0.46 |
0.54 |
0.40 |
0.02 |
0.25 |
0.33 |
0.32 |
| Net income |
0.43 |
0.51 |
0.42 |
0.03 |
-0.45 |
-1.92 |
3.66 |
-2.81 |
-2.81 |
-3.39 |
-1.99 |
-0.58 |
-0.35 |
-0.78 |
0.19 |
-0.22 |
0.25 |
1.39 |
1.07 |
0.90 |
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 |
1.15 |
1.29 |
1.23 |
1.20 |
1.19 |
1.34 |
1.41 |
1.41 |
1.36 |
1.36 |
1.31 |
1.27 |
1.19 |
1.21 |
1.12 |
1.06 |
0.94 |
0.97 |
0.95 |
0.90 |
0.83 |
0.84 |
0.81 |
0.82 |
1.22 |
0.99 |
1.31 |
1.31 |
1.35 |
1.43 |
1.44 |
1.45 |
1.42 |
1.49 |
1.46 |
1.36 |
1.39 |
1.41 |
1.36 |
1.40 |
1.59 |
2.01 |
2.24 |
2.39 |
2.79 |
3.73 |
3.88 |
3.71 |
3.60 |
3.74 |
3.82 |
3.87 |
3.84 |
4.06 |
3.82 |
3.78 |
3.60 |
3.71 |
3.37 |
3.05 |
2.86 |
2.91 |
2.53 |
2.44 |
2.34 |
2.43 |
2.15 |
1.99 |
2.26 |
2.63 |
2.54 |
2.23 |
2.20 |
2.19 |
1.97 |
1.82 |
1.85 |
1.81 |
1.70 |
1.54 |
1.54 |
| Cost of revenue |
0.81 |
1.00 |
|
0.83 |
0.82 |
0.91 |
0.92 |
0.89 |
0.88 |
0.90 |
0.86 |
0.85 |
0.79 |
0.81 |
0.81 |
0.76 |
0.68 |
0.72 |
0.69 |
0.68 |
0.64 |
0.52 |
0.63 |
0.61 |
0.91 |
0.75 |
1.01 |
1.02 |
1.08 |
1.12 |
1.11 |
1.14 |
1.15 |
1.30 |
1.20 |
1.19 |
1.21 |
1.25 |
1.23 |
1.24 |
1.47 |
1.93 |
1.87 |
2.02 |
2.20 |
2.91 |
2.89 |
2.83 |
2.84 |
3.13 |
3.04 |
3.13 |
3.01 |
3.22 |
3.30 |
3.24 |
0.55 |
0.62 |
0.52 |
0.42 |
0.35 |
2.13 |
0.37 |
2.13 |
1.75 |
1.88 |
1.61 |
1.44 |
1.53 |
1.70 |
1.64 |
1.45 |
1.45 |
1.43 |
1.27 |
1.19 |
1.16 |
1.15 |
1.08 |
1.00 |
0.99 |
| Gross profit |
0.34 |
0.29 |
1.23 |
0.38 |
0.37 |
0.43 |
0.49 |
0.51 |
0.47 |
0.46 |
0.45 |
0.43 |
0.40 |
0.40 |
0.31 |
0.31 |
0.26 |
0.25 |
0.26 |
0.23 |
0.20 |
0.32 |
0.18 |
0.21 |
0.30 |
0.24 |
0.31 |
0.29 |
0.26 |
0.31 |
0.34 |
0.31 |
0.28 |
0.19 |
0.26 |
0.17 |
0.18 |
0.16 |
0.13 |
0.16 |
0.11 |
0.08 |
0.37 |
0.37 |
0.59 |
0.82 |
0.99 |
0.88 |
0.76 |
0.60 |
0.78 |
0.74 |
0.83 |
0.84 |
0.52 |
0.54 |
3.05 |
3.09 |
2.85 |
2.63 |
2.50 |
0.79 |
2.16 |
0.31 |
0.59 |
0.55 |
0.54 |
0.55 |
0.72 |
0.94 |
0.90 |
0.78 |
0.75 |
0.76 |
0.70 |
0.62 |
0.69 |
0.65 |
0.62 |
0.54 |
0.55 |
| Selling, general and administrative |
0.17 |
0.17 |
0.17 |
0.16 |
0.16 |
0.17 |
0.20 |
0.22 |
|
|
|
|
|
|
|
|
|
0.02 |
|
|
|
0.65 |
0.18 |
0.22 |
0.25 |
0.71 |
0.23 |
0.25 |
0.03 |
0.03 |
0.03 |
0.03 |
0.04 |
0.04 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.05 |
0.05 |
0.05 |
0.05 |
0.08 |
0.09 |
0.07 |
0.06 |
0.07 |
0.09 |
0.08 |
0.07 |
0.08 |
0.17 |
0.47 |
0.05 |
0.10 |
|
0.04 |
0.04 |
0.06 |
0.05 |
0.04 |
0.07 |
0.09 |
0.06 |
0.05 |
0.06 |
0.05 |
|
|
|
|
|
|
|
|
|
|
|
|
| Research and development |
0.02 |
0.02 |
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 |
0.03 |
0.04 |
0.04 |
0.04 |
0.04 |
0.03 |
0.03 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.03 |
0.04 |
0.05 |
0.05 |
0.06 |
0.06 |
0.06 |
0.07 |
0.07 |
0.08 |
0.07 |
0.06 |
0.07 |
0.07 |
0.07 |
0.06 |
0.07 |
0.07 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
| Other operating expenses |
0.03 |
-0.10 |
0.86 |
-0.06 |
0.04 |
0.04 |
0.01 |
0.00 |
0.21 |
0.22 |
0.21 |
0.20 |
0.19 |
0.21 |
0.16 |
0.18 |
0.22 |
0.17 |
0.17 |
0.18 |
0.19 |
-0.24 |
0.04 |
0.46 |
0.84 |
-0.53 |
0.49 |
0.13 |
0.20 |
2.21 |
0.29 |
0.31 |
0.24 |
1.86 |
0.27 |
0.25 |
0.32 |
0.49 |
1.01 |
0.55 |
0.47 |
1.01 |
0.36 |
0.73 |
0.40 |
0.63 |
0.53 |
0.72 |
0.48 |
0.50 |
0.40 |
0.54 |
0.41 |
0.36 |
-0.36 |
0.12 |
0.00 |
0.14 |
0.00 |
0.01 |
0.02 |
0.39 |
0.00 |
-0.25 |
0.33 |
0.35 |
0.29 |
0.30 |
0.31 |
0.35 |
0.31 |
0.32 |
0.29 |
0.26 |
0.24 |
0.26 |
0.23 |
0.24 |
0.22 |
0.20 |
0.20 |
| Operating income |
0.12 |
0.20 |
0.18 |
0.24 |
0.14 |
0.20 |
0.24 |
0.26 |
0.23 |
0.22 |
0.22 |
0.20 |
0.19 |
0.17 |
0.12 |
0.10 |
0.02 |
0.03 |
0.07 |
0.03 |
-0.01 |
-0.11 |
-0.06 |
-0.50 |
-0.82 |
-0.32 |
-0.45 |
-0.12 |
-0.30 |
-1.96 |
-0.01 |
-0.07 |
-0.04 |
-1.74 |
-0.07 |
-0.13 |
-0.20 |
-0.40 |
-0.95 |
-0.46 |
-0.45 |
-1.03 |
-0.10 |
-0.46 |
0.05 |
0.03 |
0.32 |
0.03 |
0.13 |
-0.05 |
0.24 |
0.06 |
0.28 |
0.25 |
0.32 |
-0.63 |
0.37 |
0.40 |
0.41 |
0.29 |
0.21 |
0.28 |
0.28 |
0.11 |
0.11 |
0.09 |
0.15 |
0.15 |
0.31 |
0.53 |
0.53 |
0.50 |
0.42 |
0.46 |
0.42 |
0.33 |
0.41 |
0.37 |
0.36 |
0.30 |
0.31 |
| Non-operating income (net) |
-0.02 |
-0.07 |
-0.04 |
-0.05 |
-0.05 |
-0.03 |
-0.07 |
-0.05 |
-0.05 |
-0.07 |
-0.05 |
-0.13 |
-0.07 |
-0.07 |
-0.06 |
-0.08 |
-0.06 |
-0.17 |
-0.13 |
-0.08 |
-0.07 |
-0.07 |
-0.10 |
-0.07 |
-0.09 |
5.66 |
-0.34 |
-0.16 |
-0.16 |
-0.18 |
-0.16 |
-0.16 |
-0.17 |
-0.13 |
-0.16 |
-0.02 |
-0.21 |
-0.14 |
-0.14 |
-0.20 |
-0.15 |
-0.11 |
-0.13 |
-0.15 |
-0.16 |
-0.35 |
-0.13 |
-0.15 |
-0.14 |
-0.14 |
-0.16 |
-0.15 |
-0.24 |
-0.16 |
-0.15 |
-0.15 |
-0.10 |
-0.15 |
-0.14 |
-0.13 |
-0.13 |
-0.18 |
-0.12 |
-0.11 |
-0.16 |
-0.10 |
-0.10 |
-0.10 |
-0.10 |
-0.10 |
-0.07 |
-0.07 |
-0.05 |
-0.05 |
-0.05 |
-0.04 |
-0.04 |
-0.03 |
-0.03 |
-0.04 |
-0.02 |
| Income before tax |
0.11 |
0.13 |
0.14 |
0.19 |
0.10 |
0.17 |
0.18 |
0.21 |
0.18 |
0.15 |
0.16 |
0.07 |
0.12 |
0.10 |
0.06 |
0.02 |
-0.05 |
-0.14 |
-0.06 |
-0.06 |
-0.09 |
-0.17 |
-0.16 |
-0.57 |
-0.91 |
5.35 |
-0.78 |
-0.28 |
-0.47 |
-2.14 |
-0.17 |
-0.23 |
-0.21 |
-1.87 |
-0.23 |
-0.15 |
-0.41 |
-0.54 |
-1.08 |
-0.66 |
-0.59 |
-1.15 |
-0.23 |
-0.62 |
-0.11 |
-0.32 |
0.19 |
-0.12 |
-0.01 |
-0.19 |
0.08 |
-0.09 |
0.04 |
0.09 |
0.16 |
-0.78 |
0.27 |
0.25 |
0.27 |
0.16 |
0.08 |
0.11 |
0.15 |
-0.01 |
-0.05 |
-0.01 |
0.05 |
0.06 |
0.21 |
0.43 |
0.47 |
0.43 |
0.36 |
0.41 |
0.37 |
0.29 |
0.38 |
0.35 |
0.33 |
0.26 |
0.29 |
| Income tax expense |
0.00 |
-0.01 |
0.05 |
0.05 |
0.01 |
0.05 |
0.01 |
0.07 |
0.06 |
0.00 |
0.03 |
-0.02 |
0.04 |
0.02 |
0.03 |
0.01 |
0.03 |
0.02 |
0.03 |
0.02 |
0.02 |
0.02 |
0.01 |
0.01 |
0.04 |
0.06 |
0.03 |
0.03 |
0.01 |
-0.05 |
0.02 |
0.03 |
0.03 |
0.06 |
0.03 |
0.02 |
0.03 |
0.01 |
0.69 |
-0.10 |
-0.10 |
0.05 |
-0.07 |
-0.13 |
|
0.15 |
0.10 |
0.01 |
0.03 |
0.07 |
0.05 |
0.02 |
0.01 |
0.20 |
0.09 |
0.06 |
0.14 |
0.34 |
0.15 |
0.10 |
0.05 |
0.29 |
0.05 |
0.04 |
0.00 |
0.02 |
-0.03 |
0.01 |
0.03 |
0.07 |
0.08 |
0.06 |
0.07 |
0.07 |
0.07 |
0.11 |
0.09 |
0.06 |
0.09 |
0.08 |
0.08 |
| Net income |
0.11 |
0.14 |
0.08 |
0.14 |
0.08 |
0.11 |
0.16 |
0.13 |
0.11 |
0.14 |
0.12 |
0.08 |
0.07 |
0.07 |
0.03 |
0.01 |
-0.08 |
-0.16 |
-0.10 |
-0.08 |
-0.12 |
-0.20 |
-0.17 |
-0.58 |
-0.97 |
5.28 |
-0.82 |
-0.32 |
-0.48 |
-2.10 |
-0.20 |
-0.26 |
-0.25 |
-1.94 |
-0.26 |
-0.17 |
-0.45 |
-0.55 |
-1.78 |
-0.57 |
-0.50 |
-1.21 |
-0.17 |
-0.49 |
-0.12 |
-0.48 |
0.08 |
-0.15 |
-0.04 |
-0.27 |
0.02 |
-0.12 |
0.02 |
-0.12 |
0.07 |
-0.85 |
0.12 |
-0.10 |
0.12 |
0.05 |
0.03 |
-0.19 |
0.09 |
-0.05 |
-0.07 |
-0.03 |
0.08 |
0.04 |
0.16 |
0.35 |
0.37 |
0.37 |
0.26 |
0.33 |
0.29 |
0.17 |
0.28 |
0.27 |
0.23 |
0.19 |
0.20 |
|
Dec-25 |
Dec-24 |
Dec-23 |
Dec-22 |
Dec-21 |
Dec-20 |
Dec-19 |
Dec-18 |
Dec-17 |
Dec-16 |
Dec-15 |
Dec-14 |
Dec-13 |
Dec-12 |
Dec-11 |
Dec-10 |
Dec-09 |
Dec-08 |
Dec-07 |
Dec-06 |
| Cash and cash equivalents |
1.04 |
0.92 |
0.96 |
0.91 |
0.95 |
1.12 |
0.62 |
0.60 |
0.61 |
1.04 |
0.47 |
0.47 |
0.44 |
0.30 |
0.37 |
0.42 |
0.25 |
0.24 |
0.17 |
0.13 |
| Short-term investments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accounts receivable, net |
1.31 |
1.26 |
1.22 |
0.99 |
0.83 |
0.83 |
1.24 |
1.13 |
1.10 |
1.38 |
1.78 |
3.02 |
3.59 |
3.89 |
3.23 |
2.63 |
2.50 |
2.44 |
1.96 |
1.56 |
| Inventories |
0.84 |
0.88 |
0.79 |
0.69 |
0.67 |
0.72 |
0.97 |
1.03 |
1.23 |
1.80 |
2.34 |
3.09 |
3.37 |
3.68 |
3.16 |
2.59 |
2.24 |
2.09 |
1.61 |
1.24 |
| Other current assets |
0.19 |
0.35 |
0.38 |
0.46 |
0.47 |
0.52 |
0.62 |
0.69 |
0.93 |
0.69 |
0.97 |
1.37 |
1.37 |
1.17 |
0.94 |
1.33 |
1.14 |
0.80 |
0.73 |
0.43 |
| Total current assets |
3.37 |
3.40 |
3.35 |
3.04 |
2.91 |
3.18 |
3.45 |
3.45 |
3.88 |
4.91 |
5.56 |
7.94 |
8.77 |
9.03 |
7.70 |
6.96 |
6.14 |
5.57 |
4.47 |
3.36 |
| Property, plant and equipment, net |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Goodwill |
|
|
|
|
|
|
0.24 |
0.71 |
2.73 |
2.80 |
2.80 |
3.01 |
3.71 |
3.87 |
4.42 |
4.19 |
4.16 |
3.53 |
3.36 |
3.01 |
| Intangible assets |
0.29 |
0.33 |
0.37 |
0.51 |
0.66 |
0.81 |
1.11 |
0.21 |
0.21 |
0.25 |
0.36 |
0.44 |
0.63 |
0.77 |
0.71 |
0.74 |
0.78 |
0.70 |
0.60 |
0.60 |
| Long-term investments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other non-current assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total assets |
5.20 |
5.16 |
5.07 |
4.72 |
4.77 |
5.43 |
7.29 |
6.60 |
9.75 |
12.66 |
14.79 |
18.89 |
21.98 |
22.80 |
21.19 |
19.61 |
18.87 |
16.48 |
13.19 |
10.14 |
|
| Accounts payable |
0.65 |
0.79 |
0.68 |
0.46 |
0.38 |
0.33 |
0.59 |
0.73 |
0.86 |
0.85 |
0.95 |
1.74 |
1.92 |
2.11 |
1.57 |
1.34 |
1.00 |
0.89 |
0.61 |
0.51 |
| Short-term debt |
0.08 |
0.06 |
0.21 |
0.09 |
0.07 |
0.08 |
0.09 |
0.38 |
0.15 |
0.18 |
1.58 |
0.73 |
1.65 |
1.59 |
1.32 |
0.24 |
0.87 |
1.26 |
0.77 |
0.65 |
| Current portion of long-term debt |
|
|
0.15 |
0.03 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Deferred revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other current liabilities |
0.76 |
0.71 |
0.84 |
0.78 |
0.26 |
0.29 |
0.79 |
0.76 |
0.94 |
0.60 |
0.69 |
1.33 |
1.88 |
1.57 |
0.64 |
0.95 |
0.65 |
0.46 |
0.58 |
0.64 |
| Long-term debt |
1.42 |
1.59 |
1.68 |
2.16 |
2.37 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital lease obligations |
0.23 |
0.20 |
0.23 |
0.22 |
0.24 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other non-current liabilities |
0.16 |
0.18 |
0.15 |
0.13 |
0.40 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total liabilities |
3.50 |
3.88 |
4.15 |
4.17 |
4.28 |
4.50 |
4.38 |
10.27 |
10.32 |
10.60 |
10.42 |
11.86 |
13.77 |
13.98 |
11.63 |
9.66 |
9.07 |
8.11 |
5.78 |
3.96 |
|
| Common stock and paid-in capital |
2.83 |
2.77 |
2.88 |
2.91 |
2.87 |
2.85 |
2.91 |
5.01 |
5.14 |
4.96 |
3.86 |
4.53 |
5.15 |
5.43 |
5.18 |
5.54 |
4.90 |
3.72 |
4.24 |
4.08 |
| Retained earnings |
-1.13 |
-1.49 |
-1.95 |
-2.37 |
-2.40 |
-1.95 |
-0.03 |
-8.67 |
-5.76 |
-2.95 |
0.44 |
2.43 |
3.01 |
3.36 |
4.35 |
4.35 |
4.82 |
4.56 |
3.17 |
2.10 |
| Common shares outstanding |
73 |
75 |
74 |
72 |
70 |
70 |
70 |
997 |
990 |
887 |
779 |
777 |
772 |
765 |
760 |
750 |
723 |
698 |
348 |
355 |
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 |
1.01 |
1.04 |
0.97 |
1.00 |
0.93 |
0.92 |
0.92 |
0.92 |
0.94 |
0.96 |
0.84 |
0.92 |
0.83 |
0.91 |
0.93 |
0.88 |
0.84 |
0.95 |
1.29 |
1.22 |
1.18 |
1.12 |
1.12 |
0.68 |
0.67 |
0.62 |
0.68 |
0.62 |
0.60 |
0.60 |
0.39 |
0.42 |
0.46 |
0.61 |
0.45 |
0.58 |
0.55 |
1.04 |
0.44 |
0.45 |
0.46 |
0.47 |
0.52 |
0.61 |
0.51 |
0.47 |
0.58 |
0.57 |
0.37 |
0.44 |
0.32 |
0.30 |
0.29 |
0.30 |
0.37 |
0.38 |
0.34 |
0.37 |
0.27 |
0.33 |
0.25 |
0.42 |
0.95 |
0.22 |
0.21 |
0.25 |
0.31 |
0.21 |
0.16 |
0.24 |
0.34 |
0.27 |
0.63 |
0.17 |
0.13 |
0.12 |
0.11 |
0.13 |
0.12 |
0.13 |
0.14 |
| Short-term investments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accounts receivable, net |
1.17 |
1.31 |
1.28 |
1.18 |
1.22 |
1.26 |
1.23 |
1.37 |
1.30 |
1.22 |
1.26 |
1.12 |
1.09 |
0.99 |
0.93 |
0.93 |
0.87 |
0.83 |
0.82 |
0.78 |
0.79 |
0.83 |
0.84 |
0.93 |
1.20 |
1.24 |
1.28 |
1.23 |
1.15 |
1.13 |
1.16 |
1.17 |
1.10 |
1.10 |
1.24 |
1.17 |
1.29 |
1.38 |
1.41 |
1.48 |
1.69 |
1.78 |
2.05 |
2.26 |
2.63 |
3.02 |
3.32 |
3.34 |
3.72 |
3.35 |
4.00 |
3.84 |
3.85 |
3.89 |
3.91 |
3.61 |
3.36 |
3.23 |
3.18 |
3.02 |
2.92 |
2.63 |
2.54 |
2.47 |
2.66 |
2.50 |
2.39 |
2.19 |
2.29 |
2.44 |
2.43 |
2.11 |
2.10 |
1.96 |
1.87 |
1.74 |
1.70 |
1.56 |
1.52 |
1.34 |
1.35 |
| Inventories |
0.82 |
0.84 |
0.88 |
0.88 |
0.89 |
0.88 |
0.92 |
0.88 |
0.85 |
0.79 |
0.78 |
0.75 |
0.72 |
0.69 |
0.72 |
0.72 |
0.68 |
0.67 |
0.68 |
0.66 |
0.68 |
0.72 |
0.81 |
0.86 |
1.00 |
0.97 |
1.13 |
1.08 |
1.05 |
1.03 |
1.10 |
1.14 |
1.23 |
1.23 |
1.75 |
1.73 |
1.70 |
1.80 |
1.92 |
2.20 |
2.30 |
2.34 |
2.77 |
2.92 |
3.05 |
3.09 |
3.32 |
3.37 |
3.40 |
3.37 |
3.58 |
3.64 |
3.74 |
3.68 |
3.68 |
3.40 |
3.30 |
3.16 |
3.07 |
2.94 |
2.76 |
2.59 |
2.49 |
2.37 |
2.32 |
2.24 |
2.31 |
2.26 |
2.23 |
2.09 |
2.02 |
1.91 |
1.77 |
1.61 |
1.64 |
1.52 |
1.37 |
1.24 |
1.17 |
1.07 |
0.99 |
| Other current assets |
0.27 |
0.19 |
0.35 |
0.27 |
0.23 |
0.35 |
0.33 |
0.19 |
0.22 |
0.38 |
0.34 |
0.18 |
0.40 |
0.46 |
0.48 |
0.49 |
0.50 |
0.47 |
0.46 |
0.47 |
0.51 |
0.52 |
0.53 |
0.46 |
0.50 |
0.62 |
0.85 |
0.48 |
0.60 |
0.69 |
1.09 |
0.97 |
0.83 |
0.93 |
1.61 |
1.57 |
1.57 |
0.69 |
0.83 |
0.92 |
0.91 |
0.97 |
1.18 |
1.27 |
1.40 |
1.37 |
1.71 |
2.44 |
1.37 |
2.78 |
1.17 |
1.18 |
1.18 |
1.17 |
1.15 |
1.11 |
1.05 |
0.94 |
1.07 |
1.08 |
0.96 |
0.86 |
1.20 |
1.25 |
1.15 |
1.14 |
1.10 |
0.98 |
1.01 |
0.80 |
0.72 |
0.64 |
0.60 |
0.73 |
0.54 |
0.50 |
0.42 |
0.43 |
0.46 |
0.38 |
0.34 |
| Total current assets |
3.28 |
3.37 |
3.48 |
3.33 |
3.26 |
3.40 |
3.40 |
3.36 |
3.31 |
3.35 |
3.22 |
2.97 |
3.04 |
3.04 |
3.06 |
3.01 |
2.89 |
2.91 |
3.24 |
3.13 |
3.16 |
3.18 |
3.29 |
2.93 |
3.37 |
3.45 |
3.92 |
3.41 |
3.41 |
3.45 |
3.73 |
3.69 |
3.62 |
3.88 |
5.04 |
5.05 |
5.11 |
4.91 |
4.60 |
5.05 |
5.37 |
5.56 |
6.52 |
7.06 |
7.59 |
7.94 |
8.93 |
9.72 |
8.86 |
9.93 |
9.07 |
8.95 |
9.06 |
9.03 |
9.10 |
8.50 |
8.05 |
7.70 |
7.59 |
7.37 |
6.90 |
6.49 |
7.18 |
6.32 |
6.33 |
6.14 |
6.10 |
5.63 |
5.69 |
5.57 |
5.51 |
4.93 |
5.10 |
4.47 |
4.17 |
3.88 |
3.61 |
3.36 |
3.27 |
2.91 |
2.82 |
| Property, plant and equipment, net |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Goodwill |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.07 |
0.24 |
|
0.40 |
0.50 |
0.71 |
2.63 |
2.62 |
2.74 |
2.73 |
2.35 |
2.29 |
2.36 |
2.80 |
2.84 |
2.85 |
2.86 |
2.80 |
2.84 |
2.95 |
2.91 |
3.01 |
3.38 |
3.48 |
3.65 |
3.71 |
3.75 |
3.71 |
3.77 |
3.87 |
3.85 |
3.77 |
4.45 |
4.42 |
4.35 |
4.31 |
4.26 |
4.19 |
4.14 |
4.13 |
4.14 |
4.16 |
4.16 |
3.64 |
3.52 |
3.53 |
3.81 |
3.51 |
3.45 |
3.36 |
3.33 |
3.24 |
3.04 |
3.01 |
0.63 |
2.94 |
2.83 |
| Intangible assets |
0.28 |
0.29 |
0.29 |
0.31 |
0.32 |
0.33 |
0.36 |
0.38 |
0.42 |
0.37 |
0.40 |
0.44 |
0.47 |
0.51 |
0.54 |
0.58 |
0.62 |
0.66 |
0.70 |
0.73 |
0.77 |
0.81 |
0.84 |
0.88 |
0.93 |
1.11 |
|
|
|
0.21 |
0.19 |
0.22 |
0.23 |
0.21 |
0.23 |
0.23 |
0.24 |
0.25 |
0.26 |
0.33 |
0.35 |
0.36 |
0.38 |
0.39 |
0.41 |
0.44 |
0.53 |
0.57 |
0.59 |
0.63 |
0.67 |
0.69 |
0.72 |
0.77 |
0.81 |
0.81 |
0.71 |
0.71 |
0.72 |
0.76 |
0.74 |
0.73 |
0.74 |
0.75 |
0.76 |
0.78 |
0.72 |
0.70 |
0.69 |
0.70 |
0.57 |
0.58 |
0.58 |
0.60 |
0.61 |
0.61 |
0.60 |
0.60 |
3.03 |
0.61 |
0.62 |
| Long-term investments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other non-current assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total assets |
5.09 |
5.20 |
5.27 |
5.14 |
5.05 |
5.16 |
5.19 |
5.11 |
5.09 |
5.07 |
4.90 |
4.65 |
4.71 |
4.72 |
4.71 |
4.74 |
4.68 |
4.77 |
5.15 |
5.16 |
5.30 |
5.43 |
5.66 |
5.41 |
6.17 |
7.29 |
6.32 |
6.38 |
6.52 |
6.60 |
8.84 |
8.98 |
9.33 |
9.75 |
12.01 |
12.05 |
12.16 |
12.66 |
12.64 |
14.11 |
14.52 |
14.79 |
16.80 |
17.63 |
18.22 |
18.89 |
20.73 |
21.81 |
21.83 |
21.98 |
22.94 |
22.63 |
22.68 |
22.80 |
22.78 |
21.70 |
21.87 |
21.19 |
20.67 |
20.50 |
19.82 |
19.13 |
19.88 |
18.81 |
18.96 |
18.87 |
18.69 |
17.37 |
16.95 |
16.48 |
16.20 |
14.80 |
14.48 |
13.19 |
12.44 |
11.73 |
10.68 |
10.14 |
9.90 |
9.23 |
8.88 |
|
| Accounts payable |
0.63 |
0.65 |
0.69 |
0.69 |
0.71 |
0.79 |
0.72 |
0.77 |
0.72 |
0.68 |
0.62 |
0.50 |
0.50 |
0.46 |
0.43 |
0.45 |
0.39 |
0.38 |
0.35 |
0.35 |
0.33 |
0.33 |
0.33 |
0.38 |
0.54 |
0.59 |
0.63 |
0.74 |
0.75 |
0.73 |
0.73 |
0.75 |
0.81 |
0.86 |
0.82 |
0.84 |
0.80 |
0.85 |
0.67 |
0.79 |
0.93 |
0.95 |
1.02 |
1.10 |
1.46 |
1.74 |
1.78 |
1.82 |
2.01 |
1.92 |
2.12 |
2.14 |
2.19 |
2.11 |
2.02 |
1.64 |
1.68 |
1.57 |
1.57 |
1.52 |
1.43 |
1.34 |
1.20 |
1.13 |
1.12 |
1.00 |
0.86 |
0.84 |
0.94 |
0.89 |
0.81 |
0.66 |
0.68 |
0.61 |
0.56 |
0.53 |
0.57 |
0.51 |
0.48 |
0.46 |
0.44 |
| Short-term debt |
0.11 |
0.08 |
0.17 |
0.07 |
0.07 |
0.06 |
0.07 |
0.07 |
0.15 |
0.21 |
0.13 |
0.08 |
0.16 |
0.09 |
0.06 |
0.12 |
0.07 |
0.07 |
0.27 |
0.08 |
0.08 |
0.08 |
0.08 |
0.11 |
0.03 |
0.09 |
1.80 |
1.04 |
0.61 |
0.38 |
0.40 |
0.30 |
0.15 |
0.15 |
0.39 |
0.15 |
0.24 |
0.18 |
0.56 |
0.29 |
1.21 |
1.58 |
1.68 |
1.56 |
1.55 |
0.73 |
1.72 |
2.40 |
2.29 |
1.65 |
2.23 |
2.15 |
1.90 |
1.59 |
1.61 |
1.26 |
1.90 |
1.32 |
1.35 |
1.11 |
0.62 |
0.24 |
0.58 |
0.63 |
0.99 |
0.87 |
1.02 |
0.69 |
0.38 |
1.26 |
1.07 |
0.05 |
0.19 |
0.77 |
0.43 |
0.27 |
0.99 |
0.65 |
0.63 |
0.84 |
0.71 |
| Current portion of long-term debt |
|
|
0.10 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Deferred revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other current liabilities |
0.57 |
0.76 |
0.81 |
0.75 |
0.74 |
0.71 |
0.70 |
0.68 |
0.72 |
0.31 |
0.80 |
0.69 |
0.72 |
0.78 |
0.76 |
0.68 |
0.71 |
0.26 |
0.31 |
0.25 |
0.32 |
0.29 |
0.32 |
0.26 |
0.88 |
0.79 |
0.31 |
0.48 |
0.51 |
0.76 |
0.47 |
0.46 |
0.42 |
0.94 |
0.53 |
0.65 |
0.65 |
0.60 |
0.91 |
0.89 |
0.73 |
0.69 |
0.65 |
0.86 |
0.59 |
1.33 |
0.68 |
0.85 |
1.31 |
1.88 |
1.80 |
1.66 |
1.67 |
1.57 |
1.70 |
1.70 |
1.25 |
0.64 |
1.12 |
1.14 |
0.94 |
0.58 |
0.98 |
0.99 |
0.84 |
0.65 |
0.86 |
0.70 |
0.72 |
0.46 |
0.75 |
0.73 |
0.79 |
0.58 |
0.75 |
0.72 |
0.85 |
0.64 |
0.92 |
0.70 |
0.65 |
| Long-term debt |
1.42 |
1.42 |
1.43 |
1.53 |
1.55 |
1.59 |
1.59 |
1.59 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital lease obligations |
0.22 |
0.23 |
0.22 |
0.22 |
0.21 |
0.20 |
0.23 |
0.23 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other non-current liabilities |
0.15 |
0.16 |
0.17 |
0.18 |
0.18 |
0.18 |
0.15 |
0.15 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total liabilities |
3.33 |
3.50 |
3.71 |
3.62 |
3.69 |
3.88 |
3.83 |
3.87 |
3.99 |
4.15 |
4.13 |
3.98 |
4.12 |
4.17 |
4.24 |
4.24 |
4.26 |
4.28 |
4.50 |
4.40 |
4.47 |
4.50 |
4.54 |
4.10 |
4.30 |
4.38 |
11.55 |
10.77 |
10.63 |
10.27 |
10.35 |
10.29 |
10.23 |
10.32 |
10.63 |
10.53 |
10.47 |
10.60 |
10.25 |
9.93 |
9.86 |
10.42 |
11.05 |
11.39 |
11.63 |
11.86 |
12.79 |
13.76 |
13.86 |
13.77 |
14.36 |
14.19 |
13.98 |
13.98 |
13.87 |
13.09 |
11.94 |
11.63 |
10.77 |
10.58 |
10.11 |
9.67 |
9.90 |
9.14 |
9.18 |
9.07 |
8.97 |
8.53 |
8.45 |
8.11 |
7.74 |
6.56 |
6.79 |
5.78 |
5.36 |
5.11 |
4.32 |
3.96 |
3.94 |
3.26 |
3.05 |
|
| Common stock and paid-in capital |
2.80 |
2.83 |
2.81 |
2.82 |
2.78 |
2.77 |
2.92 |
2.95 |
2.93 |
2.88 |
2.84 |
2.86 |
2.87 |
2.91 |
2.90 |
2.94 |
2.87 |
2.87 |
2.86 |
2.87 |
2.85 |
2.85 |
2.83 |
2.84 |
2.81 |
2.91 |
5.03 |
5.04 |
5.01 |
5.01 |
5.06 |
5.06 |
5.21 |
5.14 |
5.15 |
5.04 |
5.03 |
4.96 |
4.73 |
4.74 |
4.65 |
3.86 |
4.03 |
4.35 |
4.22 |
4.53 |
4.96 |
5.15 |
4.96 |
5.15 |
5.26 |
5.14 |
5.29 |
5.43 |
5.40 |
5.18 |
5.44 |
5.18 |
5.17 |
5.34 |
5.24 |
5.05 |
5.02 |
4.85 |
4.92 |
4.90 |
4.83 |
4.02 |
3.72 |
3.76 |
4.21 |
4.36 |
4.26 |
4.24 |
4.24 |
4.07 |
3.98 |
4.08 |
4.13 |
4.37 |
4.42 |
| Retained earnings |
-1.04 |
-1.13 |
-1.25 |
-1.31 |
-1.43 |
-1.49 |
-1.58 |
-1.72 |
-1.84 |
-1.95 |
-2.09 |
-2.22 |
-2.30 |
-2.37 |
-2.44 |
-2.47 |
-2.48 |
-2.40 |
-2.24 |
-2.14 |
-2.06 |
-1.95 |
-1.75 |
-1.57 |
-0.99 |
-0.03 |
-10.29 |
-9.47 |
-9.15 |
-8.67 |
-6.57 |
-6.37 |
-6.11 |
-5.76 |
-3.83 |
-3.57 |
-3.40 |
-2.95 |
-2.40 |
-0.62 |
-0.06 |
0.44 |
1.65 |
1.82 |
2.31 |
2.43 |
2.90 |
2.83 |
2.97 |
3.01 |
3.28 |
3.26 |
3.38 |
3.36 |
3.48 |
3.41 |
4.48 |
4.35 |
4.70 |
4.52 |
4.41 |
4.35 |
4.90 |
4.75 |
4.78 |
4.82 |
4.81 |
4.73 |
4.69 |
4.52 |
4.18 |
3.81 |
3.43 |
3.17 |
2.84 |
2.55 |
2.38 |
2.10 |
1.83 |
1.59 |
1.41 |
| Common shares outstanding |
72 |
73 |
72 |
72 |
73 |
75 |
75 |
75 |
75 |
74 |
74 |
73 |
74 |
73 |
72 |
73 |
70 |
70 |
70 |
70 |
70 |
70 |
70 |
70 |
70 |
70 |
1,004 |
1,004 |
1,003 |
1,001 |
998 |
997 |
994 |
993 |
990 |
990 |
988 |
937 |
899 |
899 |
813 |
782 |
779 |
778 |
778 |
777 |
784 |
777 |
776 |
776 |
779 |
770 |
773 |
768 |
771 |
769 |
766 |
763 |
760 |
758 |
758 |
758 |
751 |
743 |
738 |
738 |
735 |
709 |
703 |
703 |
701 |
702 |
697 |
349 |
348 |
348 |
346 |
346 |
354 |
358 |
358 |
|
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 |
0.27 |
0.34 |
0.33 |
0.35 |
0.44 |
0.50 |
0.45 |
0.56 |
0.80 |
0.96 |
1.20 |
1.37 |
1.40 |
1.28 |
1.14 |
1.05 |
0.91 |
0.73 |
0.61 |
0.48 |
| Stock-based compensation |
0.04 |
0.05 |
0.04 |
0.03 |
0.03 |
0.03 |
0.05 |
0.05 |
0.07 |
0.09 |
0.07 |
0.06 |
0.07 |
0.08 |
0.09 |
0.10 |
0.11 |
|
|
|
| Change in inventory |
0.02 |
-0.11 |
-0.11 |
-0.06 |
-0.02 |
0.06 |
-0.22 |
0.09 |
-0.04 |
0.26 |
0.35 |
-0.17 |
0.13 |
-0.74 |
-0.61 |
-0.36 |
-0.05 |
-0.58 |
-0.42 |
-0.34 |
| Other working capital changes |
0.35 |
0.52 |
0.58 |
0.03 |
-0.13 |
-0.38 |
-1.03 |
-0.93 |
-1.22 |
-1.62 |
-0.92 |
-0.30 |
-0.37 |
0.60 |
0.22 |
0.34 |
-0.36 |
0.95 |
0.68 |
0.94 |
| Capital expenditures |
-0.23 |
-0.30 |
-0.21 |
-0.13 |
-0.09 |
-0.15 |
-0.25 |
-0.21 |
-0.24 |
-0.21 |
-0.69 |
-1.46 |
-1.58 |
-2.19 |
-1.53 |
-1.00 |
-1.60 |
-2.51 |
-1.66 |
-1.10 |
| Others incl. marketable securities changes |
0.08 |
0.01 |
-0.08 |
0.08 |
0.00 |
0.08 |
0.40 |
0.34 |
0.18 |
0.08 |
0.03 |
1.79 |
0.48 |
-0.11 |
-0.14 |
0.09 |
0.09 |
-0.50 |
-0.57 |
-0.14 |
| Dividend payout |
-0.07 |
-0.04 |
0.00 |
-0.03 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Common stock repurchases |
-0.10 |
-0.10 |
-0.06 |
0.00 |
0.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
-0.25 |
-0.55 |
| Net Debt Issuance |
-0.30 |
-0.38 |
-0.46 |
-0.21 |
-0.40 |
0.35 |
0.75 |
0.17 |
0.02 |
1.07 |
0.01 |
-1.18 |
0.01 |
1.01 |
0.80 |
-0.04 |
0.91 |
1.98 |
1.65 |
0.69 |
|
| Change in cash |
0.06 |
-0.01 |
0.03 |
0.05 |
-0.16 |
0.48 |
0.15 |
0.05 |
-0.43 |
0.62 |
0.06 |
0.11 |
0.13 |
-0.07 |
-0.05 |
0.18 |
0.00 |
0.07 |
0.04 |
-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 |
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 |
0.07 |
0.07 |
0.07 |
0.06 |
0.06 |
0.08 |
0.09 |
0.09 |
0.09 |
0.08 |
0.08 |
0.08 |
0.08 |
0.08 |
0.09 |
0.09 |
0.09 |
0.10 |
0.11 |
0.11 |
0.11 |
0.12 |
0.12 |
0.11 |
0.16 |
0.09 |
0.12 |
0.12 |
0.12 |
0.14 |
0.13 |
0.14 |
0.15 |
0.19 |
0.20 |
0.20 |
0.21 |
0.22 |
0.24 |
0.25 |
0.25 |
0.28 |
0.30 |
0.31 |
0.32 |
0.34 |
0.33 |
0.36 |
0.35 |
0.36 |
0.35 |
0.34 |
0.35 |
0.34 |
0.33 |
0.31 |
0.30 |
0.29 |
0.29 |
0.28 |
0.28 |
0.27 |
0.27 |
0.26 |
0.25 |
0.25 |
0.24 |
0.21 |
0.20 |
0.20 |
0.19 |
0.17 |
0.17 |
0.17 |
0.16 |
0.14 |
0.14 |
0.13 |
0.12 |
0.12 |
0.12 |
| 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 |
0.01 |
0.01 |
0.01 |
0.00 |
0.01 |
0.00 |
|
|
|
|
0.03 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.02 |
0.01 |
0.02 |
0.02 |
0.03 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.01 |
0.01 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.01 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.03 |
0.02 |
0.02 |
|
0.03 |
0.02 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Change in inventory |
0.00 |
0.04 |
-0.01 |
0.00 |
0.00 |
0.02 |
-0.04 |
-0.04 |
-0.05 |
-0.01 |
-0.03 |
-0.03 |
-0.05 |
0.04 |
-0.03 |
-0.04 |
-0.03 |
0.00 |
-0.03 |
-0.01 |
0.02 |
0.07 |
0.03 |
0.02 |
-0.05 |
-0.06 |
-0.07 |
-0.05 |
-0.04 |
0.05 |
0.04 |
0.01 |
-0.01 |
0.06 |
-0.05 |
-0.05 |
-0.06 |
0.05 |
0.09 |
0.08 |
0.05 |
0.19 |
0.08 |
0.11 |
-0.03 |
-0.02 |
-0.08 |
-0.01 |
-0.07 |
0.13 |
-0.05 |
0.14 |
-0.09 |
0.02 |
-0.38 |
-0.22 |
-0.16 |
-0.09 |
-0.20 |
-0.17 |
-0.14 |
-0.09 |
-0.10 |
-0.07 |
-0.10 |
0.08 |
0.01 |
0.02 |
-0.15 |
-0.16 |
-0.14 |
-0.14 |
-0.15 |
|
|
|
|
|
|
|
|
| Other working capital changes |
0.06 |
0.14 |
0.07 |
0.06 |
0.08 |
0.14 |
0.20 |
0.09 |
0.09 |
0.29 |
0.11 |
0.14 |
0.04 |
0.06 |
0.10 |
0.00 |
-0.13 |
-0.02 |
0.03 |
-0.07 |
-0.06 |
-0.16 |
-0.02 |
-0.10 |
-0.08 |
-0.12 |
-0.26 |
-0.30 |
-0.34 |
-0.09 |
-0.21 |
-0.29 |
-0.33 |
-0.17 |
-0.41 |
-0.24 |
-0.35 |
-0.16 |
-0.45 |
-0.48 |
-0.52 |
-0.16 |
-0.27 |
-0.15 |
-0.34 |
0.26 |
0.09 |
0.07 |
-0.71 |
0.15 |
0.00 |
-0.24 |
-0.28 |
0.33 |
0.26 |
0.04 |
-0.03 |
0.38 |
0.04 |
0.13 |
-0.33 |
0.18 |
0.16 |
0.19 |
-0.17 |
0.00 |
-0.27 |
-0.10 |
0.11 |
0.47 |
0.15 |
0.20 |
0.13 |
0.18 |
0.10 |
-0.03 |
0.02 |
0.24 |
0.08 |
0.19 |
0.09 |
| Capital expenditures |
-0.05 |
-0.05 |
-0.04 |
-0.05 |
-0.08 |
-0.10 |
-0.08 |
-0.06 |
-0.06 |
-0.07 |
-0.04 |
-0.04 |
-0.06 |
-0.05 |
-0.04 |
-0.02 |
-0.02 |
-0.04 |
-0.02 |
-0.01 |
-0.02 |
-0.05 |
-0.03 |
-0.04 |
-0.04 |
-0.06 |
-0.07 |
-0.06 |
-0.06 |
-0.06 |
-0.06 |
-0.05 |
-0.04 |
-0.08 |
-0.07 |
-0.05 |
-0.04 |
-0.07 |
-0.06 |
-0.03 |
-0.05 |
-0.14 |
-0.14 |
-0.19 |
-0.22 |
-0.41 |
-0.38 |
-0.38 |
-0.29 |
-0.37 |
-0.37 |
-0.45 |
-0.40 |
-0.51 |
-0.58 |
-0.59 |
-0.52 |
-0.40 |
-0.38 |
-0.39 |
-0.36 |
-0.26 |
-0.28 |
-0.22 |
-0.24 |
-0.31 |
-0.31 |
-0.39 |
-0.59 |
-0.67 |
-0.69 |
-0.56 |
-0.59 |
-0.54 |
-0.43 |
-0.32 |
-0.37 |
-0.35 |
-0.29 |
-0.24 |
-0.22 |
| Others incl. marketable securities changes |
-0.01 |
-0.01 |
0.00 |
0.10 |
0.00 |
0.01 |
-0.01 |
0.00 |
0.01 |
-0.06 |
0.01 |
-0.02 |
0.00 |
0.02 |
0.01 |
0.02 |
0.03 |
-0.04 |
0.04 |
0.01 |
0.01 |
0.04 |
0.02 |
0.00 |
-0.01 |
0.00 |
0.05 |
0.25 |
0.10 |
0.23 |
0.03 |
0.04 |
0.05 |
0.42 |
-0.02 |
0.01 |
-0.24 |
0.04 |
0.02 |
-0.01 |
0.04 |
0.02 |
-0.01 |
0.02 |
0.00 |
0.99 |
0.76 |
0.03 |
0.01 |
0.41 |
0.01 |
-0.02 |
0.08 |
0.02 |
0.02 |
-0.14 |
-0.01 |
-0.06 |
-0.04 |
-0.02 |
-0.02 |
-0.08 |
0.05 |
0.04 |
0.08 |
0.00 |
0.09 |
0.00 |
0.00 |
-0.13 |
-0.47 |
0.10 |
0.00 |
-0.05 |
0.00 |
-0.50 |
-0.03 |
0.00 |
-0.04 |
-0.08 |
-0.02 |
| Dividend payout |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
0.00 |
|
-0.01 |
|
|
|
-0.03 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Common stock repurchases |
-0.01 |
-0.01 |
-0.01 |
-0.03 |
-0.05 |
-0.05 |
-0.05 |
0.00 |
-0.01 |
|
|
0.00 |
|
0.00 |
|
0.00 |
0.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-0.01 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-0.07 |
|
-0.06 |
-0.12 |
-0.04 |
-0.27 |
-0.15 |
-0.09 |
| Net Debt Issuance |
-0.03 |
-0.17 |
-0.02 |
-0.05 |
-0.06 |
-0.07 |
-0.02 |
-0.10 |
-0.18 |
-0.12 |
-0.09 |
-0.17 |
-0.13 |
-0.13 |
-0.06 |
-0.02 |
0.00 |
-0.34 |
-0.05 |
-0.01 |
-0.01 |
-0.03 |
0.41 |
0.00 |
-0.01 |
-0.17 |
0.65 |
0.06 |
0.21 |
-0.06 |
0.05 |
0.12 |
0.05 |
-0.27 |
0.19 |
0.14 |
-0.04 |
0.51 |
0.14 |
0.17 |
0.25 |
-0.22 |
-0.07 |
-0.01 |
0.31 |
-1.19 |
-0.72 |
0.12 |
0.61 |
-0.60 |
0.06 |
0.23 |
0.32 |
-0.28 |
0.31 |
0.63 |
0.35 |
-0.03 |
0.23 |
0.22 |
0.38 |
-0.59 |
0.62 |
-0.20 |
0.12 |
-0.10 |
0.34 |
0.31 |
0.35 |
0.18 |
1.02 |
-0.13 |
0.90 |
0.35 |
0.18 |
0.77 |
0.35 |
0.02 |
0.39 |
0.15 |
0.13 |
|
| Change in cash |
0.01 |
0.01 |
0.05 |
0.07 |
-0.07 |
0.03 |
0.08 |
-0.01 |
-0.11 |
0.12 |
0.05 |
-0.03 |
-0.11 |
0.00 |
0.07 |
0.04 |
-0.06 |
-0.33 |
0.08 |
0.04 |
0.06 |
-0.02 |
0.54 |
-0.01 |
-0.03 |
-0.30 |
0.43 |
0.02 |
-0.01 |
0.21 |
-0.01 |
-0.03 |
-0.13 |
0.17 |
-0.14 |
0.04 |
-0.49 |
0.61 |
-0.01 |
-0.01 |
0.03 |
-0.02 |
-0.08 |
0.12 |
0.04 |
-0.02 |
0.01 |
0.20 |
-0.08 |
0.11 |
0.02 |
0.01 |
-0.01 |
-0.07 |
-0.02 |
0.05 |
-0.04 |
0.10 |
-0.05 |
0.08 |
-0.17 |
-0.54 |
0.72 |
0.02 |
-0.03 |
-0.06 |
0.10 |
0.04 |
-0.08 |
-0.09 |
0.07 |
-0.36 |
0.46 |
0.04 |
0.01 |
0.01 |
-0.02 |
0.00 |
-0.01 |
-0.01 |
0.00 |