Howard Hughes 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 |
| Total revenue |
1.47 |
1.75 |
1.02 |
1.49 |
1.43 |
0.70 |
1.30 |
1.06 |
1.10 |
1.04 |
0.80 |
0.63 |
0.47 |
0.38 |
0.28 |
0.14 |
0.14 |
0.17 |
| Cost of revenue |
1.20 |
1.02 |
0.59 |
0.85 |
0.92 |
0.49 |
0.87 |
0.72 |
0.71 |
0.64 |
0.50 |
0.37 |
0.31 |
0.24 |
0.20 |
0.11 |
0.10 |
0.19 |
| Gross profit |
0.28 |
0.73 |
0.43 |
0.64 |
0.51 |
0.21 |
0.43 |
0.35 |
0.39 |
0.40 |
0.30 |
0.27 |
0.17 |
0.13 |
0.08 |
0.03 |
0.03 |
|
| Selling, general and administrative |
0.12 |
0.09 |
0.09 |
0.08 |
0.08 |
0.11 |
0.16 |
0.10 |
0.09 |
0.09 |
0.08 |
0.07 |
0.05 |
0.03 |
0.04 |
0.02 |
0.02 |
|
| Research and development |
|
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.03 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
| Other operating expenses |
-0.10 |
0.08 |
0.87 |
0.14 |
0.19 |
0.22 |
0.12 |
0.13 |
0.13 |
0.09 |
0.08 |
0.03 |
0.01 |
0.03 |
0.02 |
0.52 |
0.70 |
0.00 |
| Operating income |
0.25 |
0.56 |
-0.53 |
0.42 |
0.24 |
-0.12 |
0.15 |
0.11 |
0.22 |
0.33 |
0.12 |
0.17 |
0.11 |
0.07 |
0.03 |
-0.51 |
-0.69 |
|
| Non-operating income (net) |
-0.09 |
-0.19 |
0.45 |
-0.09 |
-0.18 |
0.13 |
-0.05 |
-0.03 |
-0.10 |
-0.01 |
0.03 |
-0.13 |
-0.18 |
-0.19 |
0.10 |
-0.14 |
0.00 |
0.00 |
| Income before tax |
0.16 |
0.37 |
-0.08 |
0.33 |
0.06 |
0.01 |
0.10 |
0.07 |
0.12 |
0.32 |
0.15 |
0.04 |
-0.06 |
-0.12 |
0.13 |
-0.65 |
-0.69 |
|
| Income tax expense |
0.04 |
0.08 |
-0.16 |
0.08 |
0.02 |
0.01 |
0.03 |
0.02 |
-0.05 |
0.12 |
0.02 |
0.06 |
0.01 |
0.01 |
-0.02 |
-0.63 |
-0.02 |
0.00 |
| Net income |
0.12 |
0.20 |
-0.55 |
0.18 |
0.06 |
-0.03 |
0.07 |
0.06 |
0.17 |
0.20 |
0.13 |
-0.02 |
-0.07 |
-0.13 |
0.15 |
-0.07 |
-0.70 |
|
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 |
| Total revenue |
0.24 |
0.62 |
0.39 |
0.26 |
0.20 |
0.98 |
0.33 |
0.28 |
0.16 |
0.31 |
0.23 |
0.22 |
0.20 |
0.48 |
0.64 |
0.28 |
0.21 |
0.81 |
0.22 |
0.21 |
0.19 |
0.21 |
0.15 |
0.16 |
0.18 |
0.28 |
0.23 |
0.43 |
0.35 |
0.46 |
0.26 |
0.18 |
0.16 |
0.30 |
0.26 |
0.31 |
0.23 |
0.28 |
0.24 |
0.27 |
0.24 |
0.23 |
0.20 |
0.21 |
0.16 |
0.21 |
0.12 |
0.21 |
0.10 |
0.13 |
0.10 |
0.15 |
0.09 |
0.11 |
0.09 |
0.09 |
0.08 |
0.08 |
0.09 |
0.05 |
0.05 |
0.05 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.05 |
0.03 |
0.06 |
0.03 |
0.04 |
0.04 |
| Cost of revenue |
0.20 |
0.81 |
0.19 |
0.11 |
0.09 |
0.65 |
0.15 |
0.12 |
0.08 |
0.13 |
0.10 |
0.14 |
0.11 |
0.29 |
0.41 |
0.15 |
0.12 |
0.52 |
0.13 |
0.12 |
0.14 |
0.11 |
0.09 |
0.10 |
0.20 |
0.16 |
0.14 |
0.34 |
0.24 |
0.32 |
0.16 |
0.13 |
0.11 |
0.20 |
0.18 |
0.20 |
0.14 |
0.17 |
0.16 |
0.16 |
0.14 |
0.14 |
0.12 |
0.14 |
0.10 |
0.13 |
0.08 |
0.09 |
0.07 |
0.08 |
0.07 |
0.09 |
0.06 |
0.07 |
0.06 |
0.06 |
0.06 |
0.06 |
0.07 |
0.03 |
0.04 |
0.11 |
0.02 |
0.03 |
0.02 |
0.10 |
0.07 |
0.10 |
0.12 |
0.19 |
0.00 |
0.00 |
0.00 |
| Gross profit |
0.03 |
-0.18 |
0.20 |
0.15 |
0.11 |
0.33 |
0.18 |
0.16 |
0.08 |
0.18 |
0.13 |
0.08 |
0.08 |
0.19 |
0.23 |
0.13 |
0.09 |
0.28 |
0.09 |
0.09 |
0.05 |
0.10 |
0.06 |
0.06 |
-0.02 |
0.13 |
0.09 |
0.09 |
0.12 |
0.14 |
0.10 |
0.05 |
0.06 |
0.10 |
0.08 |
0.11 |
0.09 |
0.11 |
0.08 |
0.11 |
0.10 |
0.09 |
0.08 |
0.07 |
0.06 |
0.08 |
0.04 |
0.12 |
0.03 |
0.05 |
0.03 |
0.06 |
0.03 |
0.04 |
0.03 |
0.03 |
0.02 |
0.03 |
0.02 |
0.02 |
0.01 |
-0.06 |
0.01 |
0.00 |
0.01 |
-0.07 |
0.03 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Selling, general and administrative |
0.03 |
0.04 |
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 |
0.03 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.04 |
0.07 |
0.03 |
0.03 |
0.03 |
0.03 |
0.02 |
0.03 |
0.02 |
0.03 |
0.02 |
0.02 |
0.02 |
0.03 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.01 |
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 |
0.02 |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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 |
-0.04 |
-0.17 |
-0.01 |
0.05 |
0.04 |
0.05 |
-0.05 |
0.05 |
0.04 |
0.06 |
0.04 |
0.06 |
0.04 |
0.03 |
0.05 |
0.05 |
0.05 |
0.06 |
0.02 |
0.04 |
0.06 |
0.04 |
0.05 |
0.04 |
0.08 |
0.04 |
0.04 |
0.03 |
0.04 |
0.04 |
0.04 |
0.03 |
0.03 |
0.03 |
0.04 |
0.04 |
0.03 |
0.02 |
0.02 |
0.02 |
0.03 |
0.03 |
0.03 |
0.03 |
0.02 |
0.02 |
0.00 |
0.01 |
0.00 |
-0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.00 |
0.01 |
0.00 |
0.00 |
0.42 |
0.03 |
0.00 |
0.00 |
0.43 |
0.07 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating income |
0.05 |
-0.05 |
0.19 |
0.07 |
0.05 |
0.26 |
0.20 |
0.09 |
0.01 |
0.11 |
0.06 |
0.00 |
0.01 |
0.14 |
0.16 |
0.06 |
0.01 |
0.20 |
0.05 |
0.03 |
-0.04 |
0.03 |
-0.01 |
0.00 |
-0.14 |
0.02 |
0.05 |
0.03 |
0.05 |
0.07 |
0.04 |
-0.01 |
0.00 |
0.06 |
0.02 |
0.05 |
0.08 |
0.06 |
0.00 |
0.07 |
0.19 |
0.04 |
0.04 |
0.03 |
0.02 |
0.04 |
0.02 |
0.09 |
0.01 |
0.04 |
0.01 |
0.05 |
0.01 |
0.03 |
0.02 |
0.02 |
0.01 |
0.01 |
0.00 |
0.01 |
0.01 |
-0.50 |
0.00 |
0.00 |
0.00 |
-0.50 |
-0.04 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Non-operating income (net) |
-0.04 |
0.06 |
-0.03 |
-0.08 |
-0.03 |
-0.04 |
-0.09 |
-0.03 |
-0.04 |
-0.04 |
-0.02 |
-0.04 |
-0.04 |
-0.06 |
-0.02 |
-0.03 |
-0.01 |
-0.06 |
-0.04 |
-0.02 |
-0.05 |
-0.03 |
0.22 |
-0.04 |
-0.02 |
-0.01 |
-0.01 |
-0.02 |
-0.01 |
-0.02 |
-0.01 |
0.00 |
0.00 |
0.01 |
-0.01 |
-0.03 |
-0.06 |
0.00 |
0.02 |
-0.04 |
0.02 |
-0.02 |
0.14 |
0.03 |
-0.12 |
0.01 |
0.02 |
-0.06 |
-0.10 |
-0.04 |
0.00 |
-0.11 |
-0.03 |
-0.03 |
-0.06 |
0.02 |
-0.12 |
0.00 |
0.16 |
0.06 |
-0.12 |
-0.14 |
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 |
0.01 |
0.00 |
0.16 |
-0.02 |
0.01 |
0.23 |
0.11 |
0.06 |
-0.03 |
0.07 |
0.04 |
-0.03 |
-0.02 |
0.07 |
0.14 |
0.03 |
0.00 |
0.14 |
0.01 |
0.00 |
-0.09 |
0.00 |
0.21 |
-0.04 |
-0.16 |
0.00 |
0.04 |
0.02 |
0.04 |
0.05 |
0.03 |
-0.01 |
0.00 |
0.07 |
0.02 |
0.02 |
0.02 |
0.06 |
0.02 |
0.03 |
0.21 |
0.03 |
0.17 |
0.05 |
-0.10 |
0.04 |
0.05 |
0.03 |
-0.08 |
0.01 |
0.01 |
-0.06 |
-0.02 |
0.00 |
-0.05 |
0.04 |
-0.11 |
0.02 |
0.16 |
0.06 |
-0.12 |
-0.64 |
0.00 |
-0.01 |
0.00 |
-0.50 |
-0.04 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Income tax expense |
0.00 |
0.00 |
0.04 |
0.00 |
0.00 |
0.06 |
0.01 |
0.01 |
-0.01 |
0.02 |
0.01 |
-0.02 |
0.00 |
0.02 |
0.03 |
0.01 |
0.00 |
0.03 |
0.01 |
0.00 |
-0.02 |
0.01 |
0.04 |
-0.01 |
-0.03 |
0.01 |
0.01 |
0.00 |
0.01 |
0.01 |
0.01 |
0.00 |
0.00 |
-0.08 |
0.01 |
0.02 |
0.01 |
0.02 |
0.01 |
0.03 |
0.07 |
0.00 |
0.02 |
0.00 |
0.00 |
0.01 |
0.00 |
0.04 |
0.00 |
-0.01 |
0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.01 |
-0.01 |
0.00 |
0.00 |
-0.65 |
0.00 |
0.02 |
0.00 |
0.00 |
-0.02 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net income |
0.01 |
0.01 |
0.12 |
-0.01 |
0.01 |
0.16 |
0.07 |
0.02 |
-0.05 |
0.03 |
-0.54 |
-0.02 |
-0.02 |
0.05 |
0.11 |
0.02 |
0.00 |
0.11 |
0.00 |
0.00 |
-0.07 |
-0.01 |
0.14 |
-0.03 |
-0.13 |
0.00 |
0.03 |
0.01 |
0.03 |
0.04 |
0.02 |
-0.01 |
0.00 |
0.15 |
0.01 |
0.00 |
0.01 |
0.04 |
0.01 |
0.01 |
0.14 |
0.03 |
0.16 |
0.05 |
-0.11 |
0.03 |
0.05 |
-0.01 |
-0.09 |
0.02 |
0.01 |
-0.08 |
-0.02 |
0.00 |
-0.05 |
0.03 |
-0.11 |
0.03 |
0.16 |
0.07 |
-0.11 |
0.00 |
-0.02 |
-0.03 |
-0.02 |
-0.54 |
-0.02 |
0.00 |
0.00 |
0.01 |
-0.01 |
0.01 |
0.01 |
|
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 |
| Cash and cash equivalents |
1.47 |
0.60 |
0.63 |
0.63 |
0.84 |
1.01 |
0.42 |
0.50 |
0.86 |
0.67 |
0.45 |
0.56 |
0.89 |
0.23 |
0.23 |
0.28 |
0.00 |
0.00 |
| Short-term investments |
|
|
|
0.25 |
|
|
|
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
| Accounts receivable, net |
0.11 |
0.69 |
0.75 |
0.58 |
0.48 |
0.32 |
0.33 |
0.24 |
0.40 |
0.16 |
0.17 |
0.22 |
0.54 |
0.50 |
0.52 |
0.01 |
0.02 |
|
| Inventories |
0.00 |
0.00 |
0.00 |
0.02 |
0.06 |
0.06 |
0.06 |
0.20 |
-6.60 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
| Other current assets |
0.03 |
0.49 |
1.08 |
0.27 |
0.30 |
0.34 |
0.30 |
0.41 |
0.13 |
0.67 |
0.44 |
0.16 |
0.05 |
0.04 |
0.02 |
0.13 |
0.14 |
0.01 |
| Total current assets |
1.60 |
1.78 |
2.46 |
1.95 |
2.00 |
1.91 |
1.25 |
1.38 |
1.39 |
1.49 |
1.06 |
0.95 |
1.48 |
0.77 |
0.83 |
0.79 |
0.16 |
|
| Property, plant and equipment, net |
7.37 |
7.05 |
7.21 |
7.51 |
7.09 |
6.74 |
6.83 |
5.80 |
5.05 |
4.75 |
4.60 |
3.98 |
2.97 |
2.67 |
2.56 |
2.08 |
2.60 |
3.10 |
| Goodwill |
0.00 |
0.00 |
|
|
|
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
| Intangible assets |
0.01 |
0.04 |
0.04 |
0.06 |
0.07 |
0.08 |
0.09 |
0.06 |
0.07 |
0.04 |
0.05 |
0.06 |
0.03 |
0.04 |
0.04 |
0.02 |
0.02 |
0.02 |
| Long-term investments |
0.17 |
0.17 |
0.18 |
0.00 |
0.00 |
7.06 |
6.88 |
0.10 |
0.08 |
0.08 |
0.06 |
0.05 |
|
|
|
|
|
|
| Other non-current assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total assets |
10.64 |
9.21 |
9.58 |
9.60 |
9.58 |
9.14 |
8.41 |
7.36 |
6.73 |
6.37 |
5.72 |
5.12 |
4.57 |
3.50 |
3.40 |
3.02 |
2.91 |
3.44 |
|
| Accounts payable |
0.07 |
0.05 |
0.05 |
0.04 |
0.07 |
0.03 |
0.73 |
0.78 |
0.04 |
0.57 |
0.52 |
0.03 |
0.05 |
0.04 |
0.04 |
0.08 |
0.07 |
0.03 |
| Short-term debt |
5.11 |
5.13 |
0.37 |
4.75 |
0.44 |
0.42 |
0.28 |
0.33 |
0.30 |
0.23 |
0.19 |
0.01 |
0.18 |
0.06 |
0.05 |
|
|
|
| Current portion of long-term debt |
|
|
|
|
0.32 |
|
0.04 |
0.02 |
0.01 |
0.00 |
0.00 |
0.00 |
|
|
|
|
|
|
| Deferred revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other current liabilities |
0.12 |
0.38 |
0.56 |
0.80 |
0.37 |
0.31 |
0.19 |
0.26 |
0.06 |
0.12 |
0.05 |
0.26 |
0.01 |
0.02 |
-0.01 |
0.03 |
|
0.13 |
| Long-term debt |
5.11 |
5.13 |
5.30 |
4.58 |
4.59 |
4.29 |
4.10 |
3.18 |
2.86 |
2.69 |
2.44 |
1.99 |
1.51 |
0.69 |
0.61 |
0.31 |
0.16 |
0.36 |
| Capital lease obligations |
0.00 |
0.01 |
0.05 |
0.05 |
0.07 |
0.07 |
0.07 |
|
|
|
|
|
|
|
|
|
|
|
| Other non-current liabilities |
0.90 |
0.51 |
0.48 |
0.39 |
0.37 |
0.07 |
0.07 |
0.26 |
0.00 |
0.33 |
0.31 |
|
0.43 |
0.26 |
0.13 |
|
|
|
| Total liabilities |
6.80 |
6.37 |
6.52 |
6.00 |
5.85 |
5.43 |
5.08 |
4.12 |
3.54 |
3.80 |
3.36 |
2.89 |
2.32 |
1.19 |
1.07 |
0.84 |
1.40 |
1.46 |
|
| Common stock and paid-in capital |
3.84 |
2.96 |
3.38 |
3.44 |
3.75 |
3.79 |
3.38 |
3.36 |
3.30 |
2.85 |
2.84 |
2.83 |
2.83 |
2.82 |
2.71 |
2.71 |
1.50 |
1.99 |
| Retained earnings |
-0.06 |
-0.19 |
-0.38 |
0.17 |
-0.02 |
-0.07 |
-0.05 |
-0.12 |
-0.11 |
-0.28 |
-0.48 |
-0.61 |
-0.58 |
-0.51 |
-0.38 |
-0.53 |
|
|
| Common shares outstanding |
59 |
50 |
50 |
51 |
55 |
52 |
43 |
43 |
43 |
43 |
39 |
39 |
39 |
38 |
39 |
38 |
38 |
38 |
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 |
Dec-08 |
| Cash and cash equivalents |
1.84 |
1.47 |
1.46 |
1.44 |
0.49 |
0.60 |
0.40 |
0.44 |
0.46 |
0.63 |
0.49 |
0.39 |
0.42 |
0.63 |
0.35 |
0.57 |
0.69 |
0.84 |
1.01 |
1.06 |
0.98 |
1.01 |
0.86 |
0.93 |
0.97 |
0.42 |
0.64 |
0.65 |
0.45 |
0.50 |
0.45 |
0.61 |
0.63 |
0.86 |
0.60 |
0.66 |
0.54 |
0.67 |
0.65 |
0.67 |
0.74 |
0.45 |
0.45 |
0.49 |
0.46 |
0.56 |
0.81 |
0.74 |
0.83 |
0.89 |
0.21 |
0.21 |
0.20 |
0.23 |
0.27 |
0.25 |
0.21 |
0.23 |
0.29 |
0.28 |
0.28 |
0.28 |
0.00 |
0.00 |
|
0.00 |
|
0.00 |
| Short-term investments |
|
|
|
|
|
|
|
|
|
|
|
|
|
0.25 |
0.00 |
0.00 |
0.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
0.16 |
0.13 |
0.13 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
|
|
|
|
| Accounts receivable, net |
0.77 |
0.11 |
0.65 |
0.62 |
0.74 |
0.69 |
0.64 |
0.83 |
0.79 |
0.75 |
0.78 |
0.73 |
0.69 |
0.58 |
0.69 |
0.63 |
0.59 |
0.48 |
0.57 |
0.08 |
0.47 |
0.32 |
0.07 |
0.45 |
0.40 |
0.33 |
0.37 |
0.33 |
0.30 |
0.24 |
0.33 |
0.28 |
0.26 |
0.40 |
0.49 |
0.59 |
0.53 |
0.16 |
0.47 |
0.72 |
0.61 |
0.17 |
0.35 |
0.29 |
0.23 |
0.22 |
0.55 |
0.54 |
0.52 |
0.54 |
0.53 |
0.47 |
0.51 |
0.50 |
0.47 |
0.47 |
0.47 |
0.52 |
0.49 |
0.37 |
0.37 |
0.37 |
0.01 |
|
|
0.02 |
|
|
| Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.02 |
0.02 |
0.15 |
0.03 |
0.05 |
0.06 |
0.02 |
0.01 |
0.02 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.07 |
0.07 |
0.20 |
0.08 |
0.05 |
0.15 |
0.11 |
0.38 |
0.22 |
0.22 |
0.00 |
0.03 |
0.11 |
0.08 |
0.00 |
0.09 |
0.10 |
0.16 |
0.17 |
0.00 |
0.13 |
0.07 |
0.03 |
0.00 |
0.00 |
0.03 |
0.02 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
|
|
|
|
| Other current assets |
0.74 |
0.03 |
0.61 |
0.43 |
0.43 |
0.49 |
0.61 |
0.58 |
0.53 |
1.08 |
0.55 |
0.53 |
0.53 |
0.27 |
0.64 |
0.41 |
0.43 |
0.30 |
0.51 |
0.68 |
0.23 |
0.34 |
0.76 |
0.33 |
0.33 |
0.30 |
0.24 |
0.23 |
0.01 |
0.41 |
0.01 |
0.01 |
0.01 |
0.02 |
0.00 |
0.00 |
0.00 |
0.67 |
0.00 |
0.00 |
0.00 |
0.44 |
0.00 |
0.00 |
0.00 |
0.00 |
0.19 |
0.02 |
0.02 |
0.02 |
0.02 |
0.13 |
0.02 |
0.02 |
0.14 |
0.13 |
0.14 |
0.02 |
0.14 |
0.15 |
0.14 |
0.13 |
0.14 |
0.02 |
|
0.14 |
|
0.01 |
| Total current assets |
3.35 |
1.60 |
2.72 |
2.48 |
1.66 |
1.78 |
1.65 |
1.85 |
1.78 |
2.46 |
1.82 |
1.67 |
1.66 |
1.95 |
1.84 |
1.65 |
1.76 |
2.00 |
2.11 |
1.84 |
1.70 |
1.91 |
1.75 |
1.77 |
1.77 |
1.25 |
1.31 |
1.27 |
0.99 |
1.38 |
1.06 |
1.09 |
1.06 |
1.39 |
1.47 |
1.48 |
1.30 |
1.49 |
1.65 |
1.50 |
1.43 |
1.06 |
0.89 |
0.88 |
0.85 |
0.95 |
1.54 |
1.43 |
1.44 |
1.48 |
0.76 |
0.81 |
0.76 |
0.77 |
0.88 |
0.85 |
0.82 |
0.83 |
0.93 |
0.79 |
0.79 |
0.79 |
0.16 |
|
|
0.16 |
|
|
| Property, plant and equipment, net |
|
7.37 |
7.59 |
7.44 |
7.25 |
7.05 |
7.38 |
|
|
|
7.30 |
7.57 |
7.39 |
7.51 |
7.42 |
7.40 |
7.25 |
7.09 |
6.92 |
6.97 |
6.86 |
6.74 |
6.69 |
7.05 |
6.93 |
6.83 |
6.22 |
6.14 |
6.13 |
5.88 |
6.01 |
5.80 |
5.45 |
5.11 |
5.05 |
4.99 |
4.92 |
4.81 |
4.72 |
4.54 |
4.47 |
4.60 |
4.51 |
4.38 |
4.21 |
3.98 |
3.62 |
3.41 |
3.13 |
2.97 |
2.82 |
2.72 |
2.72 |
2.67 |
2.64 |
2.61 |
2.57 |
2.56 |
2.55 |
2.23 |
2.08 |
2.08 |
2.59 |
2.60 |
|
2.60 |
|
3.10 |
| Goodwill |
|
0.00 |
|
|
|
0.00 |
|
|
|
|
|
|
|
|
|
|
|
0.00 |
|
|
|
|
|
|
|
0.00 |
|
|
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
|
|
|
|
| Intangible assets |
0.04 |
0.01 |
0.03 |
0.03 |
0.04 |
0.04 |
0.04 |
0.06 |
0.06 |
0.04 |
0.06 |
0.06 |
0.06 |
0.06 |
0.07 |
0.07 |
0.07 |
0.07 |
0.08 |
0.08 |
0.08 |
0.08 |
0.08 |
0.09 |
0.09 |
0.09 |
0.04 |
0.04 |
0.04 |
0.06 |
0.06 |
0.06 |
0.06 |
0.07 |
0.07 |
0.07 |
0.07 |
0.04 |
0.04 |
0.04 |
0.05 |
0.05 |
0.05 |
0.05 |
0.06 |
0.06 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.03 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
|
0.02 |
|
0.02 |
| Long-term investments |
0.17 |
0.17 |
0.17 |
0.16 |
0.17 |
0.17 |
0.18 |
0.21 |
|
0.18 |
|
0.25 |
0.25 |
0.00 |
7.39 |
7.59 |
7.44 |
0.00 |
7.15 |
0.00 |
7.19 |
7.06 |
7.02 |
7.11 |
7.00 |
6.88 |
0.20 |
0.11 |
0.10 |
0.10 |
0.11 |
0.10 |
0.09 |
0.08 |
|
|
|
0.08 |
|
|
|
0.06 |
|
|
|
0.05 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other non-current assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total assets |
11.25 |
10.64 |
10.70 |
10.30 |
9.29 |
9.21 |
9.44 |
9.90 |
9.64 |
9.58 |
9.37 |
9.77 |
9.58 |
9.60 |
9.51 |
9.51 |
9.47 |
9.58 |
9.51 |
9.31 |
9.15 |
9.14 |
9.04 |
9.24 |
9.12 |
8.41 |
7.95 |
7.71 |
7.42 |
7.36 |
7.30 |
7.13 |
6.74 |
6.73 |
6.72 |
6.67 |
6.41 |
6.37 |
6.47 |
6.22 |
6.03 |
5.72 |
5.54 |
5.41 |
5.25 |
5.12 |
5.31 |
4.98 |
4.70 |
4.57 |
3.72 |
3.60 |
3.55 |
3.50 |
3.52 |
3.47 |
3.39 |
3.40 |
3.48 |
3.03 |
3.03 |
3.02 |
2.89 |
2.91 |
|
2.91 |
|
3.44 |
|
| Accounts payable |
0.04 |
0.07 |
0.03 |
0.02 |
0.02 |
0.05 |
0.02 |
0.03 |
0.04 |
0.05 |
0.03 |
0.03 |
0.02 |
0.04 |
0.04 |
0.05 |
0.05 |
0.07 |
0.04 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.73 |
0.03 |
0.03 |
0.03 |
0.78 |
0.03 |
0.02 |
0.03 |
0.04 |
0.03 |
0.03 |
0.03 |
0.57 |
0.04 |
0.04 |
0.04 |
0.52 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.04 |
0.05 |
0.05 |
0.18 |
0.05 |
0.04 |
0.04 |
0.03 |
0.11 |
0.04 |
0.04 |
0.07 |
0.08 |
0.08 |
0.23 |
0.22 |
|
0.07 |
|
0.03 |
| Short-term debt |
0.57 |
5.11 |
5.29 |
5.23 |
5.25 |
5.13 |
5.30 |
5.56 |
5.44 |
0.37 |
0.00 |
5.00 |
4.83 |
4.75 |
4.68 |
0.04 |
0.00 |
0.44 |
0.13 |
0.00 |
0.04 |
0.42 |
0.00 |
0.13 |
0.15 |
0.28 |
0.19 |
0.23 |
0.21 |
0.33 |
0.15 |
0.20 |
0.13 |
0.30 |
0.22 |
0.22 |
0.14 |
0.23 |
0.18 |
0.18 |
0.21 |
0.19 |
0.26 |
0.26 |
0.22 |
0.19 |
0.15 |
0.14 |
0.18 |
0.18 |
0.13 |
0.03 |
0.04 |
0.06 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Current portion of long-term debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.04 |
0.05 |
0.04 |
0.02 |
0.02 |
0.00 |
0.00 |
2.90 |
0.01 |
0.01 |
3.01 |
2.75 |
0.00 |
|
|
|
0.00 |
|
|
|
0.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Deferred revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other current liabilities |
0.31 |
0.12 |
0.34 |
0.35 |
0.29 |
0.38 |
0.39 |
0.39 |
0.36 |
0.58 |
0.34 |
0.36 |
0.32 |
0.80 |
0.41 |
0.44 |
0.41 |
0.37 |
0.55 |
0.85 |
0.33 |
0.31 |
0.75 |
0.29 |
0.24 |
0.19 |
0.17 |
0.16 |
0.15 |
0.26 |
0.23 |
0.20 |
0.20 |
0.06 |
0.06 |
0.06 |
0.12 |
0.12 |
0.11 |
0.09 |
0.06 |
0.05 |
0.03 |
0.02 |
0.06 |
0.08 |
0.14 |
0.12 |
0.05 |
0.01 |
0.00 |
0.00 |
0.03 |
0.02 |
0.08 |
0.07 |
0.02 |
0.04 |
0.08 |
0.30 |
0.07 |
0.03 |
0.07 |
|
|
|
|
0.13 |
| Long-term debt |
5.79 |
5.11 |
5.29 |
5.22 |
5.25 |
5.13 |
5.30 |
5.51 |
5.39 |
5.30 |
5.16 |
4.95 |
4.78 |
4.58 |
4.63 |
4.80 |
4.67 |
4.59 |
4.42 |
4.42 |
4.40 |
4.29 |
4.22 |
4.40 |
4.30 |
4.10 |
3.62 |
3.42 |
3.24 |
3.18 |
3.26 |
3.14 |
2.90 |
2.86 |
2.99 |
3.00 |
2.75 |
2.69 |
2.85 |
2.65 |
2.54 |
2.44 |
2.32 |
2.29 |
2.12 |
1.99 |
1.88 |
1.64 |
1.56 |
1.51 |
0.77 |
0.72 |
0.70 |
0.69 |
0.68 |
0.66 |
0.60 |
0.61 |
0.71 |
0.31 |
0.31 |
0.31 |
0.27 |
0.21 |
|
0.16 |
|
0.36 |
| Capital lease obligations |
0.00 |
0.00 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
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 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other non-current liabilities |
0.93 |
0.90 |
0.80 |
0.54 |
0.52 |
0.51 |
0.74 |
0.65 |
0.55 |
0.48 |
0.47 |
0.05 |
0.05 |
0.39 |
0.05 |
0.05 |
0.07 |
0.37 |
0.07 |
0.00 |
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
|
|
|
|
|
|
|
0.31 |
0.33 |
0.35 |
0.33 |
0.28 |
0.31 |
0.31 |
0.44 |
0.48 |
0.37 |
0.68 |
0.69 |
0.53 |
0.43 |
0.41 |
0.40 |
0.29 |
0.26 |
0.43 |
0.36 |
0.38 |
0.13 |
0.15 |
0.14 |
|
|
|
|
|
|
|
|
| Total liabilities |
7.40 |
6.80 |
6.86 |
6.59 |
6.43 |
6.37 |
6.76 |
6.87 |
6.62 |
6.52 |
6.34 |
6.20 |
6.00 |
6.00 |
5.96 |
6.06 |
5.91 |
5.85 |
5.83 |
5.61 |
5.49 |
5.43 |
5.30 |
5.50 |
5.35 |
5.08 |
4.57 |
4.36 |
4.11 |
4.12 |
4.12 |
3.98 |
3.66 |
3.54 |
3.69 |
3.70 |
3.79 |
3.80 |
3.96 |
3.71 |
3.53 |
3.36 |
3.21 |
3.23 |
3.13 |
2.89 |
3.11 |
2.83 |
2.54 |
2.32 |
1.49 |
1.39 |
1.25 |
1.19 |
1.32 |
1.22 |
1.17 |
1.07 |
1.18 |
0.89 |
0.96 |
0.84 |
1.35 |
1.39 |
|
1.40 |
|
1.46 |
|
| Common stock and paid-in capital |
3.84 |
3.84 |
3.84 |
3.83 |
2.96 |
2.96 |
2.96 |
3.39 |
3.38 |
3.38 |
3.38 |
3.38 |
3.37 |
3.37 |
3.37 |
3.39 |
3.57 |
3.73 |
3.81 |
3.81 |
3.80 |
3.79 |
3.78 |
3.76 |
3.76 |
3.19 |
3.24 |
3.24 |
3.25 |
3.25 |
3.26 |
3.26 |
3.25 |
3.29 |
3.29 |
3.23 |
2.89 |
2.85 |
2.83 |
2.83 |
2.83 |
2.84 |
2.84 |
2.84 |
2.83 |
2.83 |
2.83 |
2.83 |
2.82 |
2.82 |
2.82 |
2.82 |
2.82 |
2.81 |
2.71 |
2.71 |
2.71 |
2.71 |
2.71 |
2.71 |
2.71 |
2.71 |
1.54 |
1.52 |
0.00 |
1.50 |
0.00 |
1.98 |
| Retained earnings |
-0.05 |
-0.06 |
-0.07 |
-0.19 |
-0.18 |
-0.19 |
-0.34 |
-0.42 |
-0.44 |
-0.38 |
-0.42 |
0.13 |
0.15 |
0.17 |
0.12 |
0.01 |
-0.01 |
-0.02 |
-0.13 |
-0.13 |
-0.14 |
-0.07 |
-0.07 |
-0.21 |
-0.17 |
-0.05 |
-0.05 |
-0.08 |
-0.09 |
-0.12 |
-0.16 |
-0.18 |
-0.18 |
-0.11 |
-0.26 |
-0.27 |
-0.27 |
-0.28 |
-0.32 |
-0.33 |
-0.34 |
-0.48 |
-0.51 |
-0.66 |
-0.71 |
-0.61 |
-0.64 |
-0.68 |
-0.67 |
-0.58 |
-0.60 |
-0.61 |
-0.53 |
-0.51 |
-0.51 |
-0.46 |
-0.49 |
-0.38 |
-0.41 |
-0.58 |
-0.64 |
-0.53 |
|
|
|
|
|
|
| Common shares outstanding |
59 |
59 |
59 |
55 |
50 |
50 |
50 |
50 |
50 |
50 |
50 |
50 |
49 |
49 |
49 |
51 |
53 |
54 |
56 |
56 |
56 |
55 |
56 |
56 |
43 |
37 |
43 |
43 |
43 |
43 |
43 |
43 |
43 |
43 |
43 |
43 |
43 |
43 |
43 |
43 |
42 |
44 |
43 |
43 |
39 |
40 |
43 |
39 |
39 |
39 |
42 |
39 |
39 |
39 |
38 |
40 |
38 |
39 |
39 |
41 |
38 |
38 |
38 |
38 |
38 |
38 |
38 |
|
|
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 |
| Net income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Depreciation, depletion and amortization |
0.18 |
0.18 |
0.17 |
0.15 |
0.21 |
0.22 |
0.16 |
0.13 |
0.13 |
0.09 |
0.10 |
0.06 |
0.03 |
0.02 |
0.02 |
0.02 |
0.02 |
|
| Stock-based compensation |
0.00 |
|
0.72 |
-0.01 |
0.05 |
-0.22 |
-0.05 |
-0.02 |
0.00 |
-0.09 |
-0.08 |
0.05 |
0.17 |
0.19 |
-0.10 |
0.01 |
0.05 |
|
| Change in inventory |
|
|
|
|
|
0.00 |
-0.03 |
|
0.32 |
0.47 |
0.08 |
0.13 |
0.00 |
0.00 |
0.00 |
|
|
|
| Other working capital changes |
0.28 |
0.22 |
-1.14 |
0.18 |
-0.54 |
-0.07 |
0.13 |
0.10 |
-0.13 |
-0.41 |
-0.07 |
-0.30 |
-0.07 |
-0.06 |
0.17 |
-0.10 |
-0.09 |
0.00 |
| Capital expenditures |
-0.02 |
-0.05 |
-0.05 |
0.00 |
0.00 |
0.00 |
-0.01 |
0.00 |
-0.01 |
-0.01 |
-0.02 |
-0.01 |
-0.03 |
-0.07 |
-0.04 |
-0.11 |
-0.03 |
-0.31 |
| Others incl. marketable securities changes |
-0.20 |
-0.26 |
-0.30 |
-0.22 |
0.10 |
-0.43 |
-1.23 |
-0.84 |
-0.32 |
-0.03 |
-0.56 |
-0.74 |
-0.26 |
-0.01 |
0.00 |
0.00 |
0.01 |
0.31 |
| Dividend payout |
|
|
|
|
|
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
| Common stock repurchases |
0.00 |
0.01 |
0.00 |
-0.40 |
-0.08 |
0.60 |
-0.05 |
-0.06 |
0.08 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.08 |
0.00 |
|
|
|
| Net Debt Issuance |
0.86 |
-0.16 |
0.55 |
0.18 |
0.24 |
0.53 |
0.98 |
0.45 |
0.12 |
0.20 |
0.44 |
0.47 |
0.83 |
0.01 |
-0.10 |
0.46 |
0.04 |
0.35 |
|
| Change in cash |
1.10 |
-0.05 |
-0.05 |
-0.12 |
-0.03 |
0.62 |
-0.10 |
-0.24 |
0.20 |
0.22 |
-0.12 |
-0.33 |
0.67 |
0.00 |
-0.06 |
0.28 |
0.00 |
0.35 |
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 |
Dec-08 |
Jun-08 |
Mar-08 |
| Net income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Depreciation, depletion and amortization |
0.05 |
0.04 |
0.05 |
0.04 |
0.05 |
0.04 |
0.03 |
0.05 |
0.04 |
0.03 |
0.04 |
0.05 |
0.05 |
0.06 |
0.05 |
0.05 |
0.05 |
0.05 |
0.06 |
0.05 |
0.05 |
0.06 |
0.05 |
0.05 |
0.06 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.03 |
0.03 |
0.03 |
0.04 |
0.04 |
0.03 |
0.03 |
0.02 |
0.02 |
0.02 |
0.02 |
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 |
0.01 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
| Stock-based compensation |
|
0.00 |
0.00 |
|
0.00 |
|
|
0.00 |
|
0.02 |
0.69 |
0.01 |
0.00 |
0.00 |
-0.01 |
0.00 |
-0.01 |
0.00 |
-0.02 |
0.00 |
0.00 |
-0.01 |
-0.24 |
0.02 |
0.00 |
0.00 |
-0.04 |
0.00 |
0.00 |
0.01 |
0.00 |
-0.01 |
-0.01 |
-0.03 |
-0.01 |
0.02 |
0.02 |
0.01 |
0.03 |
0.03 |
-0.17 |
0.00 |
-0.15 |
-0.04 |
0.11 |
-0.06 |
-0.03 |
0.05 |
0.09 |
0.02 |
0.00 |
0.11 |
0.03 |
0.19 |
-0.01 |
0.01 |
0.00 |
|
|
|
|
|
|
|
|
|
|
|
|
| Change in inventory |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.03 |
0.03 |
0.00 |
0.04 |
0.08 |
0.22 |
0.01 |
0.01 |
0.03 |
0.39 |
0.03 |
0.02 |
0.04 |
0.01 |
0.00 |
0.03 |
0.01 |
0.00 |
0.14 |
-0.04 |
-0.01 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
|
|
|
|
|
| Other working capital changes |
-0.27 |
0.31 |
0.10 |
0.13 |
-0.27 |
0.29 |
0.22 |
-0.07 |
-0.22 |
0.05 |
-0.85 |
-0.17 |
-0.20 |
0.05 |
0.27 |
-0.04 |
-0.14 |
-0.30 |
0.00 |
-0.05 |
-0.14 |
0.05 |
0.11 |
-0.09 |
-0.14 |
0.03 |
-0.02 |
0.19 |
-0.09 |
0.28 |
-0.08 |
-0.04 |
-0.15 |
0.37 |
-0.27 |
-0.11 |
-0.12 |
0.22 |
-0.52 |
-0.19 |
0.08 |
-0.07 |
0.15 |
0.03 |
-0.18 |
-0.05 |
0.02 |
-0.22 |
-0.04 |
0.00 |
0.00 |
-0.05 |
-0.02 |
-0.10 |
0.03 |
0.02 |
-0.01 |
0.06 |
0.00 |
0.01 |
0.00 |
-0.01 |
-0.01 |
-0.04 |
-0.02 |
-0.01 |
0.00 |
0.00 |
0.00 |
| Capital expenditures |
-0.02 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.01 |
-0.02 |
0.00 |
0.00 |
-0.14 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.11 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.19 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.01 |
-0.01 |
-0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.01 |
-0.08 |
-0.05 |
-0.04 |
-0.04 |
-0.02 |
-0.01 |
-0.01 |
-0.02 |
-0.01 |
-0.01 |
-0.01 |
-0.11 |
-0.03 |
-0.03 |
-0.01 |
-0.03 |
-0.31 |
0.00 |
0.00 |
| Others incl. marketable securities changes |
-0.04 |
-0.05 |
-0.04 |
-0.06 |
-0.06 |
-0.05 |
-0.07 |
-0.08 |
-0.07 |
-0.08 |
0.09 |
-0.10 |
-0.09 |
-0.06 |
-0.11 |
0.05 |
0.03 |
-0.07 |
0.19 |
0.05 |
-0.06 |
-0.02 |
-0.14 |
-0.11 |
-0.15 |
-0.70 |
-0.18 |
-0.18 |
-0.17 |
0.00 |
-0.25 |
-0.30 |
-0.10 |
-0.07 |
-0.07 |
-0.09 |
-0.08 |
-0.10 |
-0.09 |
-0.08 |
0.25 |
-0.10 |
-0.10 |
-0.15 |
-0.21 |
-0.28 |
-0.17 |
-0.15 |
-0.14 |
-0.08 |
0.00 |
-0.03 |
-0.01 |
-0.02 |
0.00 |
0.02 |
0.00 |
-0.01 |
0.01 |
0.00 |
0.00 |
0.07 |
0.00 |
0.00 |
0.00 |
0.02 |
0.31 |
0.00 |
0.00 |
| 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 |
0.86 |
0.86 |
|
0.01 |
0.01 |
0.00 |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.04 |
-0.19 |
-0.18 |
-0.08 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.60 |
-0.05 |
0.00 |
0.04 |
0.04 |
0.00 |
0.00 |
0.07 |
-0.06 |
0.01 |
0.05 |
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 |
-0.08 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
|
|
|
|
|
| Net Debt Issuance |
0.67 |
-0.18 |
-0.80 |
-0.02 |
0.13 |
-0.21 |
-0.17 |
0.13 |
0.08 |
0.10 |
0.26 |
0.17 |
0.03 |
0.13 |
-0.15 |
0.11 |
0.08 |
0.17 |
-0.06 |
0.06 |
0.08 |
0.08 |
0.11 |
0.09 |
0.25 |
0.46 |
0.20 |
0.18 |
0.06 |
-0.05 |
0.16 |
0.23 |
0.04 |
-0.13 |
-0.01 |
0.25 |
0.01 |
-0.16 |
0.16 |
0.11 |
0.09 |
0.11 |
0.03 |
0.16 |
0.13 |
0.11 |
0.23 |
0.08 |
0.05 |
0.75 |
0.05 |
0.02 |
0.01 |
0.00 |
0.01 |
0.01 |
-0.01 |
-0.10 |
0.01 |
-0.01 |
0.00 |
0.33 |
0.04 |
0.06 |
0.03 |
0.00 |
0.35 |
0.00 |
0.00 |
|
| Change in cash |
0.39 |
0.12 |
0.17 |
0.96 |
-0.16 |
0.08 |
0.02 |
0.01 |
-0.16 |
0.12 |
0.09 |
-0.05 |
-0.21 |
0.17 |
0.00 |
-0.13 |
-0.16 |
-0.23 |
0.17 |
0.11 |
-0.07 |
0.15 |
-0.10 |
-0.05 |
0.62 |
-0.22 |
-0.01 |
0.26 |
-0.14 |
0.11 |
-0.12 |
-0.03 |
-0.20 |
0.26 |
-0.06 |
0.12 |
-0.12 |
0.01 |
-0.02 |
-0.07 |
0.29 |
-0.01 |
-0.04 |
0.03 |
-0.10 |
-0.25 |
0.07 |
-0.09 |
-0.07 |
0.68 |
0.00 |
0.01 |
-0.03 |
-0.04 |
0.02 |
0.04 |
-0.02 |
-0.07 |
0.02 |
0.00 |
0.00 |
0.28 |
0.00 |
0.00 |
0.00 |
0.00 |
0.35 |
0.00 |
0.00 |