ARRAY DIGITAL INFRASTRUCTURE, 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 |
| Total revenue |
0.16 |
3.77 |
3.91 |
4.17 |
4.12 |
4.04 |
4.02 |
3.97 |
3.89 |
3.99 |
4.03 |
3.89 |
| Cost of revenue |
0.13 |
1.63 |
1.73 |
1.97 |
1.91 |
1.79 |
1.78 |
1.79 |
1.80 |
1.84 |
1.83 |
1.96 |
| Gross profit |
0.04 |
2.14 |
2.18 |
2.20 |
2.21 |
2.24 |
2.24 |
2.18 |
2.09 |
2.15 |
2.20 |
1.93 |
| Selling, general and administrative |
0.08 |
1.33 |
1.37 |
1.41 |
1.35 |
|
|
|
|
1.24 |
1.26 |
1.39 |
| Research and development |
|
|
|
|
|
|
|
|
|
|
|
|
| Other operating expenses |
0.00 |
0.82 |
0.67 |
0.72 |
0.70 |
2.07 |
2.13 |
2.02 |
2.39 |
0.87 |
0.59 |
0.69 |
| Operating income |
-0.05 |
-0.01 |
0.14 |
0.07 |
0.17 |
0.17 |
0.11 |
0.16 |
-0.30 |
0.05 |
0.35 |
-0.14 |
| Non-operating income (net) |
0.19 |
-0.01 |
-0.03 |
0.00 |
0.01 |
0.08 |
0.07 |
0.06 |
0.03 |
0.03 |
0.06 |
0.08 |
| Income before tax |
0.14 |
-0.02 |
0.11 |
0.07 |
0.18 |
0.25 |
0.19 |
0.22 |
-0.27 |
0.08 |
0.40 |
-0.06 |
| Income tax expense |
-0.03 |
0.01 |
0.05 |
0.04 |
0.02 |
0.02 |
0.05 |
0.05 |
-0.29 |
0.03 |
0.16 |
-0.01 |
| Net income |
0.29 |
-0.04 |
0.05 |
0.03 |
0.16 |
0.23 |
0.13 |
0.15 |
0.01 |
0.05 |
0.24 |
-0.04 |
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 |
| Total revenue |
0.05 |
0.06 |
0.05 |
0.92 |
0.89 |
0.97 |
0.92 |
0.93 |
0.95 |
1.00 |
0.96 |
0.96 |
0.99 |
1.05 |
1.08 |
1.03 |
1.01 |
1.07 |
1.02 |
1.01 |
1.02 |
1.07 |
1.03 |
0.97 |
0.96 |
1.05 |
1.03 |
0.97 |
0.97 |
1.05 |
1.00 |
0.97 |
0.94 |
1.03 |
0.96 |
0.96 |
0.94 |
1.01 |
1.02 |
0.99 |
0.97 |
1.02 |
1.07 |
0.98 |
0.97 |
1.01 |
1.00 |
| Cost of revenue |
0.03 |
0.04 |
0.03 |
0.39 |
0.35 |
0.46 |
0.38 |
0.39 |
0.40 |
0.46 |
0.41 |
0.42 |
0.44 |
0.51 |
0.55 |
0.47 |
0.44 |
0.53 |
0.46 |
0.46 |
0.46 |
0.52 |
0.46 |
0.42 |
0.40 |
0.49 |
0.47 |
0.42 |
0.41 |
0.51 |
0.46 |
0.43 |
0.40 |
0.51 |
0.45 |
0.45 |
0.40 |
0.47 |
0.48 |
0.46 |
0.44 |
0.46 |
0.49 |
0.45 |
0.43 |
0.54 |
0.51 |
| Gross profit |
0.02 |
0.03 |
0.01 |
0.52 |
0.54 |
0.51 |
0.54 |
0.54 |
0.55 |
0.54 |
0.55 |
0.54 |
0.55 |
0.54 |
0.53 |
0.56 |
0.57 |
0.54 |
0.56 |
0.55 |
0.56 |
0.55 |
0.57 |
0.56 |
0.57 |
0.56 |
0.57 |
0.56 |
0.56 |
0.54 |
0.54 |
0.55 |
0.54 |
0.52 |
0.52 |
0.51 |
0.53 |
0.54 |
0.55 |
0.54 |
0.53 |
0.56 |
0.58 |
0.53 |
0.54 |
0.46 |
0.49 |
| Selling, general and administrative |
0.01 |
0.02 |
0.02 |
0.33 |
0.33 |
0.35 |
0.32 |
0.32 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.16 |
|
|
|
0.15 |
|
|
|
0.16 |
|
|
|
0.19 |
|
| Research and development |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other operating expenses |
0.00 |
0.00 |
0.00 |
0.16 |
0.16 |
0.17 |
0.31 |
0.18 |
0.50 |
0.52 |
0.49 |
0.51 |
0.53 |
0.57 |
0.55 |
0.52 |
0.50 |
0.54 |
0.51 |
0.52 |
0.48 |
0.55 |
0.50 |
0.51 |
0.52 |
0.56 |
0.55 |
0.53 |
0.49 |
0.54 |
0.51 |
0.49 |
0.48 |
0.37 |
0.88 |
0.51 |
0.48 |
0.40 |
0.53 |
0.51 |
0.52 |
0.39 |
0.51 |
0.52 |
0.29 |
0.32 |
0.54 |
| Operating income |
0.01 |
0.01 |
-0.01 |
0.04 |
0.04 |
-0.01 |
-0.09 |
0.04 |
0.05 |
0.02 |
0.06 |
0.03 |
0.03 |
-0.03 |
-0.02 |
0.04 |
0.07 |
0.01 |
0.05 |
0.04 |
0.08 |
0.01 |
0.07 |
0.05 |
0.05 |
0.00 |
0.02 |
0.03 |
0.06 |
0.00 |
0.03 |
0.06 |
0.07 |
0.00 |
-0.36 |
0.01 |
0.05 |
-0.02 |
0.02 |
0.03 |
0.01 |
0.01 |
0.08 |
0.01 |
0.25 |
-0.05 |
-0.05 |
| Non-operating income (net) |
0.23 |
0.06 |
0.05 |
0.00 |
0.00 |
-0.01 |
0.00 |
0.00 |
0.00 |
-0.01 |
-0.01 |
-0.01 |
0.00 |
-0.01 |
0.00 |
0.00 |
0.01 |
0.01 |
0.00 |
-0.01 |
0.01 |
0.01 |
0.02 |
0.02 |
0.03 |
0.02 |
0.02 |
0.02 |
0.02 |
0.01 |
0.02 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.00 |
0.01 |
0.01 |
0.01 |
-0.02 |
0.03 |
0.03 |
0.02 |
0.01 |
0.03 |
| Income before tax |
0.23 |
0.07 |
0.05 |
0.04 |
0.04 |
-0.01 |
-0.09 |
0.03 |
0.05 |
0.01 |
0.05 |
0.02 |
0.03 |
-0.04 |
-0.02 |
0.04 |
0.08 |
0.02 |
0.05 |
0.03 |
0.09 |
0.01 |
0.09 |
0.07 |
0.08 |
0.02 |
0.04 |
0.05 |
0.09 |
0.02 |
0.05 |
0.07 |
0.08 |
0.01 |
-0.35 |
0.01 |
0.06 |
-0.01 |
0.03 |
0.04 |
0.02 |
-0.01 |
0.11 |
0.03 |
0.27 |
-0.03 |
-0.03 |
| Income tax expense |
0.05 |
0.02 |
-0.06 |
0.00 |
0.02 |
-0.02 |
-0.01 |
0.01 |
0.03 |
0.00 |
0.03 |
0.02 |
0.01 |
-0.01 |
0.00 |
0.02 |
0.03 |
-0.01 |
0.01 |
-0.01 |
0.03 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.02 |
0.01 |
0.03 |
0.00 |
0.01 |
0.02 |
0.02 |
-0.27 |
-0.05 |
0.00 |
0.03 |
-0.01 |
0.02 |
0.01 |
0.01 |
0.00 |
0.04 |
0.01 |
0.11 |
-0.01 |
0.00 |
| Net income |
0.18 |
0.04 |
0.20 |
0.03 |
0.02 |
0.01 |
-0.08 |
0.02 |
0.02 |
0.01 |
0.02 |
0.01 |
0.01 |
-0.03 |
-0.01 |
0.02 |
0.05 |
0.03 |
0.03 |
0.04 |
0.06 |
0.01 |
0.09 |
0.07 |
0.07 |
0.02 |
0.02 |
0.03 |
0.05 |
0.02 |
0.04 |
0.05 |
0.05 |
0.27 |
-0.30 |
0.01 |
0.03 |
-0.01 |
0.02 |
0.03 |
0.01 |
0.00 |
0.06 |
0.02 |
0.16 |
-0.02 |
-0.02 |
|
Dec-25 |
Dec-24 |
Dec-23 |
Dec-22 |
Dec-21 |
Dec-20 |
Dec-19 |
Dec-18 |
Dec-17 |
Dec-16 |
Dec-15 |
Dec-14 |
| Cash and cash equivalents |
0.11 |
0.14 |
0.15 |
0.27 |
0.16 |
1.27 |
0.29 |
0.58 |
0.35 |
0.59 |
0.72 |
0.21 |
| Short-term investments |
|
|
|
|
0.00 |
0.00 |
|
0.02 |
0.05 |
|
|
|
| Accounts receivable, net |
0.02 |
0.96 |
0.96 |
1.08 |
1.17 |
0.93 |
0.95 |
0.93 |
0.80 |
0.68 |
0.63 |
0.49 |
| Inventories |
|
0.18 |
0.20 |
0.26 |
0.17 |
0.15 |
0.16 |
0.14 |
0.14 |
0.14 |
0.15 |
0.27 |
| Other current assets |
0.01 |
0.07 |
0.09 |
0.11 |
0.11 |
0.28 |
0.18 |
0.14 |
0.14 |
0.17 |
0.18 |
0.42 |
| Total current assets |
0.14 |
1.35 |
1.40 |
1.72 |
1.61 |
2.63 |
1.57 |
1.81 |
1.48 |
1.57 |
1.67 |
1.39 |
| Property, plant and equipment, net |
0.86 |
3.43 |
3.49 |
3.54 |
|
|
|
|
|
|
|
|
| Goodwill |
|
|
|
|
|
|
|
|
|
0.37 |
0.37 |
0.37 |
| Intangible assets |
1.64 |
4.58 |
4.69 |
4.69 |
4.09 |
2.63 |
2.47 |
2.19 |
2.22 |
1.89 |
1.83 |
1.44 |
| Long-term investments |
0.41 |
0.45 |
0.46 |
0.45 |
0.44 |
|
|
|
|
|
|
|
| Other non-current assets |
|
|
|
|
|
|
|
|
|
|
|
|
| Total assets |
4.94 |
10.45 |
10.75 |
11.12 |
10.34 |
9.68 |
8.16 |
7.27 |
6.84 |
7.11 |
7.06 |
6.46 |
|
| Accounts payable |
0.04 |
0.23 |
0.24 |
0.34 |
0.35 |
0.39 |
0.30 |
0.31 |
0.31 |
0.32 |
0.29 |
0.32 |
| Short-term debt |
0.02 |
0.16 |
0.16 |
0.15 |
0.13 |
0.12 |
0.11 |
0.02 |
0.02 |
0.01 |
0.01 |
0.00 |
| Current portion of long-term debt |
0.00 |
0.02 |
0.02 |
0.01 |
0.00 |
|
|
|
|
|
|
|
| Deferred revenue |
|
|
|
|
|
|
|
|
|
|
|
|
| Other current liabilities |
0.14 |
0.22 |
0.24 |
0.43 |
0.20 |
0.37 |
0.33 |
0.36 |
0.41 |
0.39 |
0.45 |
0.56 |
| Long-term debt |
0.67 |
2.84 |
3.04 |
3.19 |
2.73 |
|
|
|
|
|
|
|
| Capital lease obligations |
0.53 |
0.96 |
0.97 |
0.98 |
1.02 |
|
|
|
|
|
|
|
| Other non-current liabilities |
0.01 |
0.01 |
|
|
0.00 |
|
|
|
|
|
|
|
| Total liabilities |
2.37 |
5.84 |
6.10 |
6.54 |
5.77 |
5.25 |
3.94 |
3.20 |
3.15 |
3.46 |
3.49 |
3.15 |
|
| Common stock and paid-in capital |
1.80 |
1.76 |
1.73 |
1.69 |
1.70 |
1.67 |
1.65 |
1.61 |
1.52 |
1.47 |
1.43 |
1.39 |
| Retained earnings |
0.77 |
2.82 |
2.89 |
2.86 |
2.85 |
2.74 |
2.55 |
2.44 |
2.16 |
2.16 |
2.13 |
1.91 |
| Common shares outstanding |
87 |
86 |
87 |
86 |
87 |
87 |
88 |
87 |
86 |
85 |
85 |
84 |
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 |
| Cash and cash equivalents |
0.25 |
0.11 |
0.33 |
0.39 |
0.18 |
0.14 |
0.27 |
0.20 |
0.19 |
0.15 |
0.15 |
0.19 |
0.15 |
0.27 |
0.25 |
0.32 |
0.30 |
0.16 |
0.23 |
0.27 |
0.48 |
1.27 |
0.93 |
0.42 |
0.26 |
0.29 |
0.57 |
0.53 |
0.65 |
0.58 |
0.73 |
0.60 |
0.51 |
0.35 |
0.50 |
0.47 |
0.57 |
0.59 |
0.67 |
0.62 |
0.77 |
0.72 |
0.60 |
0.36 |
0.34 |
0.21 |
0.27 |
| Short-term investments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
0.00 |
|
|
|
|
|
0.02 |
0.02 |
0.02 |
|
|
|
0.05 |
0.05 |
|
|
|
|
|
|
|
|
|
|
|
0.04 |
| Accounts receivable, net |
0.01 |
0.02 |
0.02 |
0.92 |
0.93 |
0.96 |
0.92 |
0.95 |
0.88 |
0.90 |
0.89 |
0.92 |
0.94 |
0.99 |
0.99 |
0.97 |
0.97 |
0.98 |
0.92 |
0.91 |
0.91 |
0.93 |
0.88 |
0.90 |
0.89 |
0.95 |
0.93 |
0.91 |
0.90 |
0.93 |
0.89 |
0.84 |
0.81 |
0.80 |
0.72 |
0.68 |
0.65 |
0.68 |
0.64 |
0.63 |
0.63 |
0.63 |
0.59 |
0.52 |
0.50 |
0.49 |
0.44 |
| Inventories |
|
|
|
0.13 |
0.18 |
0.18 |
0.16 |
0.14 |
0.18 |
0.20 |
0.18 |
0.21 |
0.26 |
0.26 |
0.24 |
0.21 |
0.18 |
0.17 |
0.14 |
0.18 |
0.14 |
0.15 |
0.16 |
0.15 |
0.21 |
0.16 |
0.14 |
0.15 |
0.16 |
0.14 |
0.12 |
0.14 |
0.14 |
0.14 |
0.10 |
0.14 |
0.14 |
0.14 |
0.14 |
0.18 |
0.15 |
0.15 |
0.18 |
0.14 |
0.16 |
0.27 |
0.18 |
| Other current assets |
0.01 |
0.01 |
0.01 |
0.07 |
0.09 |
0.07 |
0.08 |
0.08 |
0.16 |
0.16 |
0.19 |
0.20 |
0.22 |
0.23 |
0.21 |
0.19 |
0.18 |
0.31 |
0.29 |
0.29 |
0.32 |
0.28 |
0.32 |
0.26 |
0.22 |
0.18 |
0.13 |
0.13 |
0.11 |
0.14 |
0.12 |
0.14 |
0.13 |
0.14 |
0.14 |
0.15 |
0.16 |
0.17 |
0.17 |
0.18 |
0.19 |
0.18 |
0.23 |
0.24 |
0.25 |
0.42 |
0.32 |
| Total current assets |
0.27 |
0.14 |
0.35 |
1.51 |
1.37 |
1.35 |
1.43 |
1.37 |
1.40 |
1.42 |
1.41 |
1.52 |
1.58 |
1.75 |
1.70 |
1.69 |
1.63 |
1.62 |
1.57 |
1.65 |
1.85 |
2.63 |
2.29 |
1.72 |
1.58 |
1.57 |
1.77 |
1.74 |
1.84 |
1.81 |
1.86 |
1.71 |
1.59 |
1.48 |
1.51 |
1.44 |
1.53 |
1.57 |
1.62 |
1.61 |
1.73 |
1.67 |
1.59 |
1.25 |
1.25 |
1.39 |
1.27 |
| Property, plant and equipment, net |
|
0.86 |
0.86 |
3.24 |
3.32 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Goodwill |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.37 |
0.37 |
0.37 |
0.37 |
0.37 |
0.37 |
0.37 |
0.37 |
0.37 |
0.37 |
0.37 |
0.39 |
| Intangible assets |
1.64 |
1.64 |
1.65 |
4.58 |
4.58 |
4.58 |
4.58 |
4.72 |
4.71 |
4.69 |
4.69 |
4.69 |
4.69 |
4.69 |
4.68 |
4.68 |
4.68 |
4.09 |
4.10 |
3.92 |
3.92 |
2.63 |
2.63 |
2.62 |
2.50 |
2.47 |
2.46 |
2.47 |
2.21 |
2.19 |
2.19 |
2.23 |
2.23 |
2.22 |
2.23 |
2.23 |
1.90 |
1.89 |
1.87 |
1.85 |
1.81 |
1.83 |
1.83 |
1.83 |
1.83 |
1.44 |
1.39 |
| Long-term investments |
0.44 |
0.41 |
0.45 |
0.44 |
0.48 |
0.45 |
0.48 |
0.46 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other non-current assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total assets |
3.96 |
4.94 |
4.92 |
10.38 |
10.37 |
10.45 |
10.52 |
10.64 |
10.70 |
10.75 |
10.75 |
10.89 |
11.00 |
11.12 |
11.06 |
11.00 |
10.88 |
10.34 |
10.14 |
9.92 |
10.15 |
9.68 |
9.18 |
8.50 |
8.25 |
8.16 |
8.29 |
8.22 |
8.23 |
7.27 |
7.23 |
7.08 |
7.05 |
6.84 |
6.78 |
7.08 |
7.02 |
7.11 |
7.10 |
7.09 |
7.06 |
7.06 |
6.94 |
6.60 |
6.61 |
6.46 |
6.26 |
|
| Accounts payable |
0.03 |
0.04 |
0.07 |
0.20 |
0.20 |
0.23 |
0.27 |
0.26 |
0.23 |
0.25 |
0.41 |
0.25 |
0.21 |
0.36 |
0.35 |
0.33 |
0.28 |
0.36 |
0.37 |
0.29 |
0.28 |
0.39 |
0.31 |
0.29 |
0.33 |
0.30 |
0.34 |
0.32 |
0.36 |
0.31 |
0.32 |
0.26 |
0.28 |
0.31 |
0.27 |
0.26 |
0.22 |
0.32 |
0.31 |
0.31 |
0.31 |
0.29 |
0.37 |
0.29 |
0.25 |
0.32 |
0.41 |
| Short-term debt |
0.02 |
0.02 |
0.02 |
0.17 |
0.17 |
0.16 |
0.16 |
0.15 |
0.15 |
0.16 |
0.15 |
0.19 |
0.15 |
0.21 |
0.20 |
0.20 |
0.20 |
0.13 |
0.13 |
0.13 |
0.12 |
0.12 |
0.12 |
0.12 |
0.12 |
0.11 |
0.12 |
0.12 |
0.12 |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
| Current portion of long-term debt |
0.01 |
0.00 |
0.00 |
0.03 |
0.03 |
0.02 |
0.02 |
0.02 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Deferred revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other current liabilities |
0.21 |
0.14 |
0.45 |
0.18 |
0.16 |
0.22 |
0.20 |
0.19 |
0.45 |
0.50 |
0.47 |
0.57 |
0.59 |
0.63 |
0.55 |
0.45 |
0.40 |
0.41 |
0.36 |
0.33 |
0.34 |
0.37 |
0.30 |
0.29 |
0.28 |
0.33 |
0.39 |
0.31 |
0.32 |
0.36 |
0.35 |
0.32 |
0.32 |
0.41 |
0.39 |
0.38 |
0.36 |
0.39 |
0.38 |
0.40 |
0.41 |
0.45 |
0.51 |
0.54 |
0.61 |
0.56 |
0.54 |
| Long-term debt |
0.67 |
0.67 |
0.67 |
2.82 |
2.83 |
2.84 |
2.88 |
2.89 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital lease obligations |
0.53 |
0.53 |
0.53 |
0.96 |
0.96 |
0.96 |
0.95 |
0.96 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other non-current liabilities |
|
0.01 |
|
|
|
0.01 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total liabilities |
2.10 |
2.37 |
2.38 |
5.75 |
5.75 |
5.84 |
5.90 |
5.93 |
6.02 |
6.10 |
6.12 |
6.29 |
6.40 |
6.54 |
6.44 |
6.37 |
6.25 |
5.77 |
5.60 |
5.39 |
5.65 |
5.25 |
4.74 |
4.16 |
3.98 |
3.94 |
4.10 |
4.04 |
4.08 |
3.20 |
3.19 |
3.09 |
3.12 |
3.15 |
3.37 |
3.38 |
3.34 |
3.46 |
3.46 |
3.47 |
3.47 |
3.49 |
3.37 |
3.10 |
3.13 |
3.15 |
2.92 |
|
| Common stock and paid-in capital |
1.80 |
1.80 |
1.80 |
1.80 |
1.76 |
1.76 |
1.77 |
1.78 |
1.75 |
1.73 |
1.73 |
1.72 |
1.70 |
1.69 |
1.70 |
1.71 |
1.70 |
1.70 |
1.70 |
1.71 |
1.68 |
1.67 |
1.68 |
1.66 |
1.63 |
1.65 |
1.64 |
1.65 |
1.62 |
1.61 |
1.58 |
1.56 |
1.53 |
1.52 |
1.51 |
1.50 |
1.49 |
1.47 |
1.47 |
1.46 |
1.43 |
1.43 |
1.42 |
1.42 |
1.40 |
1.39 |
1.39 |
| Retained earnings |
0.06 |
0.77 |
0.73 |
2.80 |
2.82 |
2.82 |
2.81 |
2.89 |
2.91 |
2.89 |
2.88 |
2.86 |
2.87 |
2.86 |
2.89 |
2.90 |
2.90 |
2.85 |
2.82 |
2.79 |
2.80 |
2.74 |
2.74 |
2.66 |
2.62 |
2.55 |
2.53 |
2.51 |
2.50 |
2.44 |
2.43 |
2.40 |
2.38 |
2.16 |
1.88 |
2.18 |
2.19 |
2.16 |
2.17 |
2.15 |
2.14 |
2.13 |
2.14 |
2.07 |
2.07 |
1.91 |
1.93 |
| Common shares outstanding |
86 |
87 |
87 |
88 |
88 |
88 |
86 |
88 |
88 |
88 |
86 |
86 |
86 |
85 |
85 |
87 |
87 |
87 |
87 |
88 |
88 |
88 |
88 |
87 |
88 |
88 |
88 |
88 |
88 |
88 |
87 |
86 |
86 |
86 |
85 |
86 |
86 |
85 |
85 |
85 |
85 |
84 |
85 |
85 |
85 |
84 |
84 |
|
Dec-25 |
Dec-24 |
Dec-23 |
Dec-22 |
Dec-21 |
Dec-20 |
Dec-19 |
Dec-18 |
Dec-17 |
Dec-16 |
Dec-15 |
Dec-14 |
| Net income |
|
|
|
|
|
|
|
|
|
|
|
|
| Depreciation, depletion and amortization |
0.05 |
0.67 |
0.66 |
0.70 |
0.68 |
0.68 |
0.70 |
0.64 |
0.62 |
0.62 |
0.61 |
0.61 |
| Stock-based compensation |
0.00 |
0.06 |
0.02 |
0.02 |
0.03 |
0.03 |
0.04 |
0.04 |
0.03 |
0.03 |
0.03 |
0.02 |
| Change in inventory |
|
0.02 |
0.06 |
-0.09 |
-0.03 |
0.02 |
-0.02 |
0.00 |
|
0.01 |
0.12 |
-0.03 |
| Other working capital changes |
0.15 |
0.14 |
0.13 |
0.20 |
0.12 |
0.51 |
0.00 |
0.04 |
-0.18 |
-0.15 |
-0.20 |
-0.43 |
| Capital expenditures |
-0.03 |
-0.56 |
-0.74 |
-1.19 |
-2.05 |
-0.99 |
-0.65 |
-0.51 |
-0.47 |
-0.44 |
-0.58 |
-0.61 |
| Others incl. marketable securities changes |
2.46 |
0.00 |
0.02 |
0.01 |
0.01 |
-0.17 |
-0.21 |
0.05 |
-0.22 |
-0.18 |
0.03 |
0.13 |
| Dividend payout |
-1.99 |
0.00 |
0.00 |
|
|
|
|
|
|
|
|
|
| Common stock repurchases |
-0.02 |
-0.05 |
0.00 |
-0.04 |
-0.03 |
-0.03 |
-0.03 |
|
|
-0.01 |
-0.01 |
-0.02 |
| Net Debt Issuance |
-0.68 |
-0.29 |
-0.27 |
0.50 |
0.17 |
0.96 |
-0.12 |
-0.01 |
-0.02 |
-0.01 |
0.50 |
0.19 |
|
| Change in cash |
-0.05 |
-0.02 |
-0.13 |
0.11 |
-1.09 |
1.00 |
-0.29 |
0.23 |
-0.23 |
-0.13 |
0.50 |
-0.13 |
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 |
| Net income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Depreciation, depletion and amortization |
0.01 |
0.01 |
0.01 |
0.16 |
0.16 |
0.17 |
0.17 |
0.16 |
0.17 |
0.17 |
0.16 |
0.16 |
0.17 |
0.18 |
0.18 |
0.17 |
0.17 |
0.17 |
0.16 |
0.18 |
0.17 |
0.17 |
0.16 |
0.18 |
0.18 |
0.18 |
0.18 |
0.18 |
0.17 |
0.16 |
0.16 |
0.16 |
0.16 |
0.16 |
0.15 |
0.15 |
0.15 |
0.16 |
0.16 |
0.15 |
0.15 |
0.16 |
0.15 |
0.15 |
0.15 |
0.13 |
0.15 |
| Stock-based compensation |
0.00 |
0.00 |
-0.03 |
0.01 |
0.02 |
0.02 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
-0.01 |
0.01 |
0.01 |
0.00 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.02 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
| Change in inventory |
|
|
|
0.05 |
0.00 |
-0.02 |
-0.02 |
0.03 |
0.02 |
-0.02 |
0.03 |
0.05 |
0.00 |
-0.02 |
-0.04 |
-0.03 |
0.00 |
-0.04 |
0.05 |
-0.04 |
0.01 |
0.01 |
-0.01 |
0.07 |
-0.05 |
-0.02 |
0.01 |
0.01 |
-0.02 |
-0.02 |
0.02 |
0.00 |
0.00 |
-0.04 |
0.04 |
0.00 |
0.00 |
0.01 |
0.03 |
-0.03 |
0.00 |
0.03 |
-0.04 |
0.03 |
0.10 |
-0.08 |
0.02 |
| Other working capital changes |
0.01 |
-0.21 |
-0.07 |
0.10 |
-0.02 |
-0.05 |
0.08 |
0.10 |
0.00 |
0.00 |
0.13 |
0.14 |
-0.14 |
0.01 |
-0.07 |
0.12 |
0.14 |
0.00 |
0.09 |
0.10 |
-0.06 |
0.10 |
0.10 |
0.10 |
0.21 |
-0.13 |
0.02 |
-0.01 |
0.12 |
-0.05 |
0.05 |
0.01 |
0.02 |
-0.05 |
-0.02 |
0.00 |
-0.10 |
-0.08 |
-0.04 |
-0.04 |
0.01 |
-0.19 |
0.02 |
-0.02 |
0.00 |
-0.21 |
-0.05 |
| Capital expenditures |
-0.01 |
-0.01 |
-0.13 |
-0.08 |
-0.07 |
-0.14 |
-0.13 |
-0.14 |
-0.13 |
-0.15 |
-0.10 |
-0.16 |
-0.20 |
-0.19 |
-0.12 |
-0.14 |
-0.15 |
-0.27 |
-0.18 |
-0.15 |
-0.13 |
-0.30 |
-0.22 |
-0.16 |
-0.32 |
-0.21 |
-0.16 |
-0.18 |
-0.11 |
-0.24 |
-0.10 |
-0.10 |
-0.08 |
-0.21 |
-0.10 |
-0.07 |
-0.09 |
-0.16 |
-0.10 |
-0.07 |
-0.10 |
-0.17 |
-0.15 |
-0.14 |
-0.12 |
-0.18 |
-0.16 |
| Others incl. marketable securities changes |
1.02 |
0.00 |
2.72 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.01 |
-0.10 |
-0.02 |
0.00 |
0.00 |
-0.01 |
0.00 |
0.00 |
-0.56 |
-0.04 |
-0.02 |
0.00 |
-1.26 |
-0.01 |
-0.01 |
-0.13 |
-0.03 |
-0.01 |
0.02 |
-0.12 |
-0.11 |
-0.03 |
0.00 |
0.02 |
0.05 |
0.00 |
-0.05 |
-0.19 |
0.01 |
-0.01 |
0.00 |
-0.17 |
0.00 |
0.00 |
0.03 |
0.01 |
0.00 |
0.02 |
0.00 |
| Dividend payout |
-0.89 |
-1.99 |
-1.99 |
|
0.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Common stock repurchases |
0.00 |
-0.02 |
0.00 |
-0.04 |
-0.02 |
-0.03 |
-0.03 |
0.00 |
|
|
|
-0.01 |
|
-0.02 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.02 |
-0.01 |
0.00 |
0.00 |
0.00 |
-0.01 |
-0.02 |
0.00 |
-0.02 |
-0.01 |
|
|
|
0.00 |
|
|
|
0.00 |
|
0.00 |
|
|
0.00 |
0.00 |
0.00 |
|
0.00 |
0.00 |
-0.01 |
| Net Debt Issuance |
0.00 |
2.01 |
-0.60 |
-0.01 |
-0.02 |
-0.08 |
-0.02 |
-0.17 |
-0.03 |
0.10 |
-0.25 |
-0.17 |
0.04 |
0.06 |
-0.01 |
-0.10 |
0.55 |
0.12 |
-0.12 |
-0.30 |
0.49 |
0.36 |
0.48 |
0.12 |
0.00 |
-0.10 |
-0.01 |
-0.01 |
-0.01 |
0.00 |
0.00 |
-0.01 |
-0.01 |
-0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.29 |
0.23 |
-0.01 |
-0.01 |
0.26 |
-0.08 |
|
| Change in cash |
0.14 |
-0.21 |
-0.08 |
0.20 |
0.04 |
-0.13 |
0.07 |
0.01 |
0.03 |
-0.01 |
-0.04 |
0.02 |
-0.11 |
0.02 |
-0.07 |
0.01 |
0.15 |
-0.06 |
-0.03 |
-0.22 |
-0.78 |
0.34 |
0.51 |
0.17 |
-0.02 |
-0.28 |
0.04 |
-0.12 |
0.07 |
-0.15 |
0.14 |
0.09 |
0.16 |
-0.15 |
0.03 |
-0.10 |
-0.01 |
-0.09 |
0.05 |
-0.15 |
0.06 |
0.12 |
0.24 |
0.03 |
0.13 |
-0.06 |
-0.13 |