CNO Financial Group, 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 |
Dec-07 |
Dec-06 |
| Total revenue |
4.49 |
4.45 |
4.15 |
3.58 |
4.12 |
3.82 |
4.02 |
4.31 |
4.30 |
3.99 |
3.80 |
4.14 |
4.48 |
4.34 |
4.12 |
4.08 |
4.34 |
4.19 |
4.13 |
4.47 |
| Cost of revenue |
2.48 |
2.74 |
1.05 |
1.79 |
2.42 |
2.54 |
2.78 |
3.73 |
2.96 |
2.83 |
2.68 |
2.93 |
3.24 |
3.17 |
3.13 |
3.23 |
3.60 |
3.73 |
2.92 |
6.22 |
| Gross profit |
2.01 |
1.70 |
3.10 |
1.79 |
1.70 |
1.28 |
1.23 |
0.58 |
1.34 |
1.16 |
1.12 |
1.21 |
1.24 |
1.17 |
1.00 |
0.86 |
0.75 |
0.46 |
1.22 |
-1.75 |
| Selling, general and administrative |
0.31 |
0.30 |
0.29 |
0.29 |
0.27 |
0.25 |
0.24 |
0.23 |
0.24 |
0.23 |
0.21 |
0.24 |
0.23 |
0.23 |
0.21 |
0.00 |
|
|
0.06 |
0.18 |
| Research and development |
|
|
|
|
|
|
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
| Other operating expenses |
1.41 |
0.88 |
3.60 |
0.69 |
0.70 |
0.69 |
0.72 |
0.61 |
0.63 |
0.58 |
0.55 |
0.79 |
0.70 |
0.79 |
0.48 |
0.56 |
0.57 |
0.45 |
1.16 |
-2.10 |
| Operating income |
0.29 |
0.52 |
0.36 |
0.82 |
0.73 |
0.34 |
0.27 |
-0.26 |
0.48 |
0.35 |
0.37 |
0.18 |
0.30 |
0.16 |
0.31 |
0.29 |
0.17 |
0.00 |
-0.01 |
0.17 |
| Non-operating income (net) |
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 |
| Income before tax |
0.29 |
0.52 |
0.36 |
0.82 |
0.73 |
0.34 |
0.27 |
-0.26 |
0.48 |
0.35 |
0.37 |
0.18 |
0.30 |
0.16 |
0.31 |
0.29 |
0.17 |
0.00 |
-0.01 |
0.17 |
| Income tax expense |
0.06 |
0.11 |
0.08 |
0.19 |
0.16 |
0.04 |
-0.14 |
0.05 |
0.30 |
-0.01 |
0.10 |
0.12 |
-0.17 |
-0.07 |
-0.03 |
0.01 |
0.09 |
0.41 |
0.06 |
0.06 |
| Net income |
0.23 |
0.40 |
0.28 |
0.63 |
0.57 |
0.30 |
0.41 |
-0.32 |
0.18 |
0.36 |
0.27 |
0.05 |
0.48 |
0.22 |
0.34 |
0.28 |
0.09 |
-1.13 |
-0.18 |
0.11 |
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 |
1.03 |
1.14 |
1.19 |
1.15 |
1.00 |
1.10 |
1.13 |
1.07 |
1.15 |
1.17 |
0.95 |
1.02 |
1.01 |
0.97 |
0.91 |
0.86 |
0.84 |
1.07 |
0.97 |
1.07 |
1.01 |
1.08 |
1.01 |
1.01 |
0.72 |
1.07 |
0.94 |
0.98 |
1.02 |
0.78 |
1.48 |
1.05 |
1.01 |
1.09 |
1.08 |
1.06 |
1.07 |
1.00 |
1.02 |
1.01 |
0.96 |
0.97 |
0.90 |
0.96 |
0.97 |
1.00 |
0.97 |
1.09 |
1.08 |
1.16 |
1.09 |
1.08 |
1.14 |
1.06 |
1.09 |
1.07 |
1.12 |
1.05 |
0.99 |
1.03 |
1.05 |
1.08 |
1.05 |
0.95 |
1.00 |
1.06 |
1.12 |
1.10 |
1.07 |
1.09 |
1.02 |
1.09 |
1.03 |
1.11 |
1.17 |
1.17 |
1.11 |
1.14 |
1.12 |
1.08 |
1.12 |
| Cost of revenue |
0.57 |
0.60 |
0.73 |
0.70 |
0.65 |
0.57 |
0.78 |
0.60 |
0.67 |
0.79 |
0.42 |
0.61 |
0.68 |
0.59 |
0.41 |
0.30 |
0.36 |
0.63 |
0.58 |
0.70 |
0.56 |
0.64 |
0.61 |
0.63 |
0.54 |
0.68 |
0.63 |
0.66 |
0.68 |
0.50 |
1.78 |
0.68 |
0.66 |
0.72 |
0.70 |
0.69 |
0.73 |
0.53 |
0.75 |
0.69 |
0.68 |
0.62 |
0.64 |
0.64 |
0.67 |
0.69 |
0.63 |
0.76 |
0.76 |
0.89 |
0.76 |
0.75 |
0.83 |
0.64 |
0.81 |
0.76 |
0.78 |
0.67 |
0.66 |
0.68 |
0.68 |
0.67 |
0.70 |
0.65 |
0.70 |
0.75 |
0.78 |
0.78 |
0.75 |
0.57 |
0.80 |
0.82 |
0.77 |
1.63 |
0.89 |
0.93 |
1.63 |
0.86 |
0.77 |
0.71 |
0.73 |
| Gross profit |
0.46 |
0.54 |
0.46 |
0.45 |
0.35 |
0.53 |
0.35 |
0.47 |
0.48 |
0.38 |
0.53 |
0.41 |
0.33 |
0.38 |
0.50 |
0.55 |
0.48 |
0.44 |
0.39 |
0.37 |
0.45 |
0.43 |
0.40 |
0.39 |
0.18 |
0.39 |
0.31 |
0.32 |
0.34 |
0.28 |
-0.30 |
0.37 |
0.35 |
0.37 |
0.38 |
0.37 |
0.34 |
0.48 |
0.27 |
0.32 |
0.28 |
0.35 |
0.27 |
0.32 |
0.29 |
0.31 |
0.34 |
0.34 |
0.33 |
0.27 |
0.33 |
0.33 |
0.31 |
0.42 |
0.29 |
0.31 |
0.35 |
0.38 |
0.33 |
0.35 |
0.37 |
0.40 |
0.35 |
0.30 |
0.30 |
0.31 |
0.34 |
0.31 |
0.32 |
0.52 |
0.22 |
0.28 |
0.26 |
-0.51 |
0.28 |
0.24 |
-0.52 |
0.28 |
0.35 |
0.38 |
0.39 |
| Selling, general and administrative |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
0.00 |
0.02 |
0.04 |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other operating expenses |
0.41 |
0.43 |
0.42 |
0.33 |
0.34 |
0.32 |
0.34 |
0.32 |
0.33 |
0.34 |
0.31 |
0.31 |
0.33 |
0.33 |
0.27 |
0.25 |
0.24 |
0.30 |
0.26 |
0.27 |
0.26 |
0.29 |
0.23 |
0.28 |
0.25 |
0.29 |
0.26 |
0.28 |
0.28 |
0.25 |
0.24 |
0.24 |
0.24 |
0.25 |
0.25 |
0.24 |
0.24 |
0.30 |
0.22 |
0.24 |
0.24 |
0.19 |
0.21 |
0.24 |
0.21 |
0.23 |
0.18 |
0.22 |
0.50 |
0.23 |
0.22 |
0.21 |
0.27 |
0.30 |
0.45 |
0.20 |
0.26 |
0.26 |
0.27 |
0.28 |
0.30 |
0.29 |
0.28 |
0.25 |
0.25 |
0.29 |
0.27 |
0.26 |
0.27 |
0.18 |
0.22 |
0.26 |
0.27 |
-0.50 |
0.35 |
0.29 |
-0.52 |
0.27 |
0.27 |
0.41 |
0.29 |
| Operating income |
0.05 |
0.11 |
0.04 |
0.12 |
0.02 |
0.21 |
0.01 |
0.15 |
0.15 |
0.05 |
0.22 |
0.10 |
0.00 |
0.06 |
0.23 |
0.30 |
0.24 |
0.15 |
0.13 |
0.10 |
0.19 |
0.14 |
0.17 |
0.11 |
-0.07 |
0.11 |
0.05 |
0.05 |
0.07 |
0.04 |
-0.54 |
0.13 |
0.11 |
0.13 |
0.13 |
0.13 |
0.10 |
0.18 |
0.05 |
0.08 |
0.04 |
0.16 |
0.05 |
0.07 |
0.08 |
0.08 |
0.15 |
0.11 |
-0.17 |
0.04 |
0.11 |
0.11 |
0.03 |
0.12 |
-0.16 |
0.10 |
0.09 |
0.12 |
0.06 |
0.07 |
0.07 |
0.11 |
0.08 |
0.05 |
0.05 |
0.02 |
0.06 |
0.05 |
0.04 |
0.34 |
0.01 |
0.02 |
-0.01 |
-0.01 |
-0.09 |
-0.09 |
0.00 |
0.01 |
0.08 |
-0.03 |
0.10 |
| Non-operating income (net) |
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 |
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 |
| Income before tax |
0.05 |
0.11 |
0.04 |
0.12 |
0.02 |
0.21 |
0.01 |
0.15 |
0.15 |
0.05 |
0.22 |
0.10 |
0.00 |
0.06 |
0.23 |
0.30 |
0.24 |
0.15 |
0.13 |
0.10 |
0.19 |
0.14 |
0.17 |
0.11 |
-0.07 |
0.11 |
0.05 |
0.05 |
0.07 |
0.04 |
-0.54 |
0.13 |
0.11 |
0.13 |
0.13 |
0.13 |
0.10 |
0.18 |
0.05 |
0.08 |
0.04 |
0.16 |
0.05 |
0.07 |
0.08 |
0.08 |
0.15 |
0.11 |
-0.17 |
0.04 |
0.11 |
0.11 |
0.03 |
0.12 |
-0.16 |
0.10 |
0.09 |
0.12 |
0.06 |
0.07 |
0.07 |
0.11 |
0.08 |
0.05 |
0.05 |
0.02 |
0.06 |
0.05 |
0.04 |
0.34 |
0.01 |
0.02 |
-0.01 |
-0.01 |
-0.09 |
-0.09 |
0.00 |
0.01 |
0.08 |
-0.03 |
0.10 |
| Income tax expense |
0.01 |
0.02 |
0.01 |
0.03 |
0.00 |
0.04 |
0.00 |
0.03 |
0.03 |
0.01 |
0.05 |
0.02 |
0.00 |
0.01 |
0.05 |
0.07 |
0.06 |
0.03 |
0.03 |
0.02 |
0.04 |
0.03 |
0.04 |
0.02 |
-0.05 |
-0.17 |
0.01 |
0.01 |
0.01 |
0.01 |
-0.01 |
0.03 |
0.02 |
0.20 |
0.03 |
0.05 |
0.03 |
-0.05 |
0.03 |
0.02 |
-0.01 |
0.02 |
0.02 |
0.03 |
0.03 |
-0.01 |
0.04 |
0.04 |
0.06 |
-0.06 |
-0.17 |
0.04 |
0.02 |
0.02 |
-0.15 |
0.04 |
0.03 |
0.04 |
-0.12 |
0.03 |
0.03 |
-0.06 |
0.03 |
0.02 |
0.02 |
0.00 |
0.05 |
0.02 |
0.02 |
0.07 |
0.03 |
0.31 |
0.00 |
0.07 |
-0.03 |
-0.03 |
0.00 |
0.00 |
0.03 |
-0.01 |
0.04 |
| Net income |
0.04 |
0.09 |
0.02 |
0.09 |
0.01 |
0.17 |
0.01 |
0.12 |
0.11 |
0.04 |
0.17 |
0.07 |
0.00 |
0.04 |
0.18 |
0.23 |
0.18 |
0.12 |
0.10 |
0.08 |
0.15 |
0.11 |
0.13 |
0.08 |
-0.02 |
0.28 |
0.04 |
0.04 |
0.05 |
0.03 |
-0.53 |
0.10 |
0.08 |
-0.07 |
0.10 |
0.08 |
0.06 |
0.23 |
0.02 |
0.06 |
0.05 |
0.14 |
0.03 |
0.05 |
0.05 |
0.08 |
0.12 |
0.08 |
-0.23 |
0.11 |
0.28 |
0.08 |
0.01 |
0.10 |
-0.01 |
0.07 |
0.06 |
0.07 |
0.18 |
0.05 |
0.05 |
0.17 |
0.05 |
0.03 |
0.03 |
0.02 |
0.02 |
0.03 |
0.02 |
-0.45 |
-0.18 |
-0.49 |
-0.01 |
-0.08 |
-0.05 |
-0.06 |
0.00 |
0.01 |
0.05 |
-0.02 |
0.06 |
|
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 |
0.96 |
1.66 |
0.77 |
0.58 |
0.10 |
0.05 |
0.07 |
0.06 |
0.18 |
0.19 |
0.36 |
0.07 |
0.10 |
0.05 |
0.51 |
0.57 |
0.52 |
0.89 |
0.43 |
0.41 |
| Short-term investments |
7.92 |
23.03 |
21.51 |
20.35 |
24.81 |
23.38 |
21.30 |
18.45 |
22.91 |
21.10 |
19.88 |
20.63 |
23.18 |
24.61 |
2.09 |
2.71 |
2.50 |
2.62 |
2.46 |
0.41 |
| Accounts receivable, net |
4.68 |
4.96 |
4.98 |
5.41 |
4.47 |
4.78 |
5.22 |
5.56 |
2.54 |
3.05 |
3.76 |
3.75 |
4.54 |
3.64 |
3.72 |
4.10 |
|
|
3.59 |
0.85 |
| Inventories |
|
|
-26.60 |
-1.50 |
-1.03 |
0.94 |
-1.15 |
0.53 |
0.40 |
0.29 |
0.07 |
0.54 |
0.59 |
0.53 |
0.00 |
0.00 |
|
|
|
|
| Other current assets |
0.03 |
0.34 |
-27.26 |
0.99 |
1.03 |
-28.22 |
1.15 |
-24.00 |
-25.45 |
-24.15 |
-23.64 |
-24.39 |
-27.72 |
-28.26 |
-0.07 |
-0.03 |
0.00 |
|
0.00 |
|
| Total current assets |
13.58 |
29.99 |
27.26 |
25.83 |
29.38 |
5.52 |
26.59 |
0.59 |
0.58 |
0.48 |
0.43 |
0.61 |
0.70 |
0.58 |
0.44 |
0.57 |
0.52 |
0.89 |
4.02 |
1.26 |
| Property, plant and equipment, net |
0.08 |
0.09 |
0.09 |
0.05 |
0.05 |
0.05 |
0.07 |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
| Goodwill |
0.01 |
|
21.45 |
|
|
|
|
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
| Intangible assets |
2.54 |
2.32 |
2.13 |
2.13 |
1.33 |
1.28 |
1.49 |
1.67 |
1.39 |
1.45 |
1.53 |
1.26 |
1.65 |
1.26 |
0.70 |
1.01 |
1.18 |
1.48 |
1.72 |
2.14 |
| Long-term investments |
24.86 |
23.74 |
22.59 |
21.77 |
26.36 |
27.79 |
25.79 |
23.20 |
28.10 |
26.48 |
24.72 |
25.15 |
27.44 |
28.25 |
26.65 |
24.11 |
|
|
|
|
| Other non-current assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total assets |
38.79 |
37.85 |
35.03 |
33.34 |
36.20 |
35.34 |
33.63 |
31.44 |
33.11 |
31.98 |
31.13 |
31.18 |
34.78 |
34.13 |
33.33 |
31.90 |
30.34 |
28.77 |
33.51 |
32.72 |
|
| Accounts payable |
|
|
|
0.46 |
0.50 |
0.56 |
0.52 |
0.52 |
0.53 |
0.50 |
0.49 |
0.47 |
0.59 |
0.99 |
1.03 |
0.97 |
1.18 |
1.42 |
0.93 |
0.83 |
| Short-term debt |
0.00 |
0.00 |
0.00 |
1.14 |
1.14 |
1.14 |
21.30 |
0.10 |
0.10 |
0.10 |
0.10 |
20.63 |
23.18 |
24.61 |
|
|
1.04 |
|
|
|
| Current portion of long-term debt |
|
|
0.00 |
0.00 |
0.00 |
0.00 |
0.02 |
0.09 |
3.97 |
4.22 |
4.14 |
3.57 |
|
|
|
|
|
|
|
|
| Deferred revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other current liabilities |
18.91 |
17.59 |
-0.94 |
0.15 |
0.01 |
1.13 |
0.14 |
23.95 |
23.26 |
23.26 |
22.83 |
22.90 |
25.47 |
28.08 |
-0.10 |
-1.12 |
-1.04 |
25.82 |
28.09 |
27.00 |
| Long-term debt |
4.05 |
4.52 |
4.15 |
3.88 |
4.00 |
2.78 |
2.63 |
2.56 |
2.56 |
2.56 |
2.46 |
2.31 |
2.76 |
2.66 |
2.53 |
2.20 |
1.58 |
2.01 |
2.10 |
1.41 |
| Capital lease obligations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other non-current liabilities |
|
|
|
29.16 |
28.09 |
27.08 |
26.32 |
25.51 |
25.70 |
24.93 |
24.53 |
24.18 |
27.07 |
26.43 |
25.77 |
25.37 |
|
|
|
|
| Total liabilities |
36.15 |
35.33 |
32.81 |
31.94 |
4.00 |
29.86 |
3.79 |
28.07 |
28.26 |
27.49 |
26.99 |
26.50 |
29.83 |
29.08 |
28.30 |
27.57 |
26.81 |
27.15 |
29.28 |
28.00 |
|
| Common stock and paid-in capital |
0.22 |
0.26 |
0.32 |
-0.06 |
31.08 |
4.73 |
29.31 |
3.17 |
4.08 |
3.84 |
3.79 |
4.56 |
4.83 |
5.37 |
4.99 |
4.67 |
4.15 |
2.31 |
3.80 |
4.07 |
| Retained earnings |
2.42 |
2.25 |
1.90 |
1.46 |
1.13 |
0.75 |
0.54 |
0.20 |
0.77 |
0.65 |
0.35 |
0.13 |
0.13 |
-0.33 |
0.04 |
-0.34 |
-0.61 |
-0.69 |
0.44 |
0.64 |
| Common shares outstanding |
98 |
108 |
115 |
118 |
131 |
143 |
157 |
165 |
172 |
178 |
195 |
218 |
233 |
281 |
304 |
302 |
193 |
185 |
173 |
153 |
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 |
1.13 |
0.96 |
1.22 |
0.77 |
0.93 |
1.66 |
1.16 |
0.88 |
0.57 |
0.77 |
0.46 |
0.46 |
0.43 |
0.58 |
0.06 |
0.05 |
0.05 |
0.10 |
0.07 |
0.06 |
0.08 |
0.05 |
0.05 |
0.04 |
0.07 |
0.07 |
0.06 |
0.05 |
0.07 |
0.06 |
0.06 |
0.11 |
0.12 |
0.18 |
0.11 |
0.39 |
0.35 |
0.19 |
0.15 |
0.16 |
0.19 |
0.36 |
0.11 |
0.15 |
0.16 |
0.07 |
0.15 |
0.10 |
0.14 |
0.10 |
0.09 |
0.21 |
0.46 |
0.05 |
0.46 |
0.28 |
0.24 |
0.51 |
0.48 |
0.61 |
0.45 |
0.60 |
0.57 |
0.34 |
0.35 |
0.52 |
0.53 |
0.88 |
0.77 |
0.89 |
0.35 |
0.30 |
0.59 |
0.43 |
0.42 |
0.55 |
0.29 |
0.41 |
0.25 |
0.25 |
0.12 |
| Short-term investments |
8.26 |
7.92 |
7.68 |
7.80 |
8.22 |
23.03 |
8.24 |
8.06 |
7.32 |
21.51 |
20.31 |
20.96 |
21.11 |
20.35 |
20.30 |
21.36 |
23.48 |
24.81 |
24.14 |
23.81 |
22.61 |
23.38 |
22.70 |
22.17 |
20.38 |
21.30 |
21.09 |
20.44 |
19.47 |
18.45 |
18.51 |
22.08 |
22.38 |
22.91 |
22.13 |
22.07 |
21.38 |
21.10 |
21.82 |
20.99 |
20.11 |
19.88 |
20.14 |
20.22 |
21.06 |
20.63 |
20.61 |
20.53 |
20.14 |
23.18 |
23.50 |
23.62 |
24.89 |
24.61 |
2.14 |
2.08 |
2.10 |
2.09 |
2.12 |
2.28 |
2.31 |
2.29 |
2.31 |
2.41 |
2.47 |
2.50 |
2.73 |
2.59 |
2.85 |
2.62 |
2.80 |
2.68 |
2.51 |
2.46 |
2.30 |
2.15 |
0.41 |
0.41 |
0.42 |
1.87 |
1.75 |
| Accounts receivable, net |
4.64 |
4.68 |
4.72 |
4.78 |
4.87 |
4.96 |
4.97 |
4.79 |
4.86 |
4.98 |
5.09 |
5.04 |
5.18 |
5.41 |
5.45 |
5.21 |
4.83 |
4.47 |
4.56 |
4.68 |
4.87 |
4.78 |
4.94 |
5.14 |
5.43 |
5.22 |
5.04 |
5.18 |
5.36 |
5.56 |
5.52 |
2.61 |
2.60 |
2.54 |
2.76 |
2.81 |
2.94 |
3.05 |
2.90 |
3.50 |
3.67 |
3.76 |
3.77 |
3.75 |
3.63 |
3.75 |
3.75 |
3.62 |
3.94 |
4.54 |
3.96 |
3.77 |
3.59 |
3.64 |
2.97 |
3.01 |
3.05 |
3.96 |
3.82 |
3.88 |
4.02 |
4.10 |
3.85 |
4.13 |
|
|
|
|
|
|
|
|
3.51 |
3.59 |
3.67 |
0.86 |
0.86 |
0.85 |
0.86 |
0.86 |
0.88 |
| Inventories |
|
|
|
|
|
|
-1.52 |
-4.79 |
-12.75 |
-4.82 |
-26.73 |
-0.93 |
-23.00 |
-1.50 |
-20.85 |
-21.62 |
|
-1.03 |
-29.86 |
-29.65 |
|
0.94 |
0.68 |
0.48 |
0.41 |
0.51 |
0.70 |
0.51 |
0.55 |
0.53 |
0.48 |
0.53 |
0.50 |
0.40 |
0.66 |
0.16 |
0.18 |
0.29 |
0.56 |
0.28 |
0.45 |
0.07 |
0.51 |
0.30 |
0.27 |
0.54 |
0.30 |
0.28 |
0.15 |
0.59 |
0.29 |
0.07 |
-0.21 |
0.53 |
0.00 |
0.00 |
0.00 |
-3.96 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other current assets |
-12.88 |
-12.57 |
0.02 |
0.05 |
0.10 |
0.34 |
0.08 |
-12.86 |
-12.75 |
-27.26 |
1.00 |
0.93 |
-26.71 |
0.99 |
0.91 |
0.95 |
-22.33 |
1.03 |
-28.77 |
-28.55 |
-27.55 |
-28.22 |
-27.64 |
-27.31 |
-25.81 |
-26.51 |
-26.13 |
-25.62 |
-24.83 |
-24.00 |
-24.04 |
-24.69 |
-24.98 |
-25.45 |
-24.89 |
-24.88 |
-24.32 |
-24.15 |
-24.72 |
-24.49 |
-23.77 |
-23.64 |
-23.91 |
-23.98 |
-24.69 |
-24.39 |
-24.36 |
-24.16 |
-24.09 |
-27.72 |
-27.46 |
-27.39 |
-28.48 |
-28.26 |
-0.05 |
-0.09 |
-0.07 |
-0.07 |
-0.02 |
-0.03 |
-0.03 |
-0.03 |
-0.02 |
-0.01 |
-0.02 |
0.00 |
0.00 |
|
|
|
|
|
|
0.00 |
|
|
|
|
|
|
|
| Total current assets |
1.15 |
0.98 |
13.64 |
13.39 |
14.11 |
29.99 |
14.46 |
0.88 |
0.57 |
0.77 |
0.12 |
26.45 |
4.61 |
25.83 |
5.87 |
5.95 |
6.03 |
29.38 |
0.07 |
0.06 |
5.17 |
5.52 |
0.74 |
0.52 |
0.48 |
0.58 |
0.76 |
0.56 |
0.62 |
0.59 |
0.54 |
0.64 |
0.61 |
0.58 |
0.77 |
0.55 |
0.53 |
0.48 |
0.71 |
0.44 |
0.64 |
0.43 |
0.61 |
0.45 |
0.43 |
0.61 |
0.45 |
0.38 |
0.29 |
0.70 |
0.38 |
0.28 |
0.25 |
0.58 |
0.42 |
0.19 |
0.17 |
0.44 |
0.46 |
0.58 |
0.42 |
0.57 |
0.55 |
0.32 |
0.32 |
0.52 |
0.53 |
0.88 |
0.77 |
0.89 |
0.35 |
0.30 |
4.10 |
4.02 |
4.08 |
1.41 |
1.15 |
1.26 |
1.11 |
1.11 |
1.00 |
| Property, plant and equipment, net |
|
0.08 |
|
|
|
|
|
|
|
|
|
|
|
0.05 |
|
|
|
0.05 |
|
|
|
0.05 |
|
0.06 |
0.06 |
0.07 |
|
|
|
|
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 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Goodwill |
|
0.01 |
0.10 |
|
|
|
|
|
|
21.45 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
|
|
|
|
|
|
0.02 |
|
|
|
|
|
|
|
|
|
|
| Intangible assets |
2.58 |
|
2.49 |
2.43 |
2.37 |
2.32 |
2.27 |
2.22 |
2.17 |
2.13 |
2.08 |
2.05 |
2.01 |
2.13 |
2.11 |
1.99 |
1.71 |
1.33 |
1.31 |
1.29 |
1.41 |
1.28 |
1.34 |
1.38 |
1.68 |
1.49 |
1.42 |
1.55 |
1.62 |
1.67 |
1.64 |
1.58 |
1.43 |
1.39 |
1.39 |
1.39 |
1.42 |
1.45 |
1.32 |
1.33 |
1.39 |
1.53 |
1.36 |
1.34 |
1.24 |
1.26 |
1.25 |
1.21 |
1.27 |
1.65 |
1.42 |
1.35 |
1.26 |
1.26 |
1.27 |
0.66 |
0.68 |
0.70 |
0.71 |
0.94 |
0.97 |
1.01 |
1.03 |
1.08 |
1.13 |
1.18 |
1.22 |
1.34 |
1.43 |
1.48 |
0.02 |
1.63 |
1.67 |
1.72 |
1.74 |
2.00 |
2.04 |
2.14 |
2.24 |
2.40 |
2.41 |
| Long-term investments |
24.78 |
24.86 |
24.38 |
24.12 |
24.32 |
23.74 |
24.31 |
23.37 |
22.52 |
22.59 |
21.48 |
22.22 |
22.44 |
21.77 |
24.37 |
22.81 |
24.97 |
26.36 |
28.47 |
25.44 |
27.07 |
27.79 |
27.03 |
26.39 |
24.47 |
25.79 |
25.55 |
24.89 |
23.89 |
23.20 |
23.58 |
27.21 |
27.68 |
28.10 |
27.32 |
27.12 |
26.65 |
26.48 |
26.98 |
26.23 |
25.18 |
24.72 |
24.81 |
24.93 |
25.76 |
25.15 |
24.94 |
24.65 |
24.06 |
27.44 |
27.63 |
27.76 |
28.89 |
28.25 |
28.41 |
27.75 |
27.05 |
26.65 |
26.14 |
24.85 |
24.40 |
24.11 |
24.54 |
23.61 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other non-current assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total assets |
38.90 |
38.97 |
38.30 |
37.33 |
37.44 |
37.85 |
37.65 |
36.29 |
34.94 |
35.03 |
33.51 |
34.05 |
34.02 |
33.34 |
33.04 |
33.84 |
35.47 |
36.20 |
35.71 |
35.52 |
34.66 |
35.34 |
34.57 |
33.98 |
32.74 |
33.63 |
33.28 |
32.72 |
32.31 |
31.44 |
31.65 |
32.47 |
32.81 |
33.11 |
32.70 |
32.84 |
32.43 |
31.98 |
32.42 |
32.02 |
31.46 |
31.13 |
31.01 |
31.05 |
31.59 |
31.18 |
30.98 |
34.91 |
34.46 |
34.78 |
33.92 |
33.78 |
34.90 |
34.13 |
34.01 |
33.38 |
33.05 |
33.33 |
32.93 |
32.40 |
32.07 |
31.90 |
31.97 |
31.22 |
30.78 |
30.34 |
30.27 |
29.43 |
28.51 |
28.77 |
32.06 |
32.68 |
33.27 |
33.51 |
36.16 |
33.44 |
33.15 |
32.72 |
32.31 |
31.55 |
31.37 |
|
| Accounts payable |
|
|
|
|
|
|
|
|
|
|
0.06 |
0.06 |
|
0.46 |
0.45 |
0.47 |
|
0.50 |
0.51 |
0.53 |
0.56 |
0.56 |
0.47 |
0.49 |
0.51 |
0.52 |
0.51 |
0.52 |
0.52 |
0.52 |
0.51 |
0.50 |
0.51 |
0.53 |
0.00 |
0.00 |
0.00 |
0.50 |
0.00 |
0.00 |
0.00 |
0.49 |
0.00 |
0.00 |
0.00 |
0.47 |
0.00 |
0.00 |
0.00 |
0.59 |
1.00 |
1.01 |
1.00 |
0.99 |
0.98 |
0.99 |
1.00 |
1.03 |
0.99 |
0.98 |
0.98 |
0.97 |
0.94 |
1.03 |
1.12 |
1.18 |
1.16 |
1.24 |
1.24 |
1.42 |
0.97 |
0.97 |
0.95 |
0.93 |
0.90 |
0.85 |
0.85 |
0.83 |
0.80 |
0.82 |
0.85 |
| Short-term debt |
|
0.00 |
0.00 |
2.44 |
0.00 |
0.00 |
0.66 |
|
|
|
1.03 |
0.16 |
0.00 |
1.14 |
1.14 |
1.14 |
1.14 |
1.14 |
1.14 |
1.14 |
1.14 |
1.14 |
22.70 |
22.17 |
20.38 |
21.30 |
21.09 |
20.44 |
0.10 |
0.10 |
0.10 |
0.10 |
0.10 |
0.10 |
0.10 |
0.10 |
0.10 |
0.10 |
0.10 |
0.10 |
0.10 |
0.10 |
0.10 |
0.10 |
21.06 |
20.63 |
20.61 |
20.53 |
20.14 |
23.18 |
23.50 |
23.62 |
24.89 |
24.61 |
|
|
|
|
|
|
|
|
1.03 |
1.03 |
1.04 |
1.04 |
1.26 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Current portion of long-term debt |
|
|
|
|
|
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
0.00 |
|
|
|
0.00 |
|
|
|
0.02 |
0.02 |
0.09 |
0.04 |
0.09 |
0.07 |
0.20 |
0.20 |
3.97 |
0.10 |
4.09 |
4.19 |
4.22 |
|
|
|
4.14 |
|
|
|
3.57 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Deferred revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other current liabilities |
19.00 |
-0.23 |
18.29 |
17.61 |
17.35 |
17.59 |
17.24 |
-0.88 |
-0.01 |
-0.94 |
-1.01 |
-0.15 |
0.99 |
0.15 |
1.18 |
-0.93 |
-0.53 |
0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
0.99 |
25.46 |
25.18 |
25.17 |
24.94 |
24.68 |
24.49 |
23.95 |
24.04 |
24.03 |
24.12 |
23.26 |
24.06 |
23.96 |
23.62 |
23.26 |
23.67 |
-0.02 |
-0.02 |
-0.03 |
-0.01 |
-0.01 |
23.09 |
22.90 |
22.63 |
26.62 |
26.39 |
25.47 |
28.26 |
28.29 |
28.94 |
25.66 |
0.00 |
-0.40 |
-0.53 |
-0.10 |
-0.01 |
0.00 |
-0.02 |
-1.12 |
25.31 |
24.98 |
-1.06 |
-1.04 |
-1.26 |
25.76 |
25.61 |
25.82 |
28.17 |
28.11 |
28.13 |
28.54 |
30.66 |
27.87 |
27.43 |
27.02 |
26.79 |
26.45 |
26.28 |
| Long-term debt |
4.30 |
4.05 |
4.05 |
4.13 |
4.40 |
4.52 |
4.30 |
4.52 |
3.90 |
4.15 |
4.15 |
3.98 |
4.04 |
3.88 |
2.78 |
3.90 |
3.91 |
4.00 |
2.88 |
3.93 |
2.78 |
2.78 |
2.63 |
2.63 |
2.63 |
2.63 |
2.63 |
2.63 |
2.56 |
2.56 |
2.56 |
2.56 |
2.56 |
2.56 |
2.56 |
2.56 |
2.56 |
2.56 |
2.56 |
2.46 |
2.46 |
2.46 |
2.47 |
2.44 |
2.29 |
2.31 |
2.33 |
2.33 |
2.34 |
2.76 |
2.72 |
2.78 |
2.81 |
2.66 |
2.69 |
2.47 |
2.48 |
2.53 |
2.38 |
2.24 |
2.15 |
2.20 |
1.68 |
1.48 |
1.99 |
1.58 |
1.98 |
2.01 |
2.07 |
2.01 |
2.01 |
2.01 |
2.04 |
2.10 |
2.11 |
2.06 |
1.64 |
1.41 |
0.81 |
0.81 |
0.81 |
| Capital lease obligations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other non-current liabilities |
|
|
|
|
|
|
|
|
|
|
|
29.08 |
29.00 |
29.16 |
28.96 |
28.85 |
29.00 |
28.09 |
27.60 |
27.42 |
27.02 |
27.08 |
26.85 |
26.62 |
26.34 |
26.32 |
26.09 |
25.83 |
25.91 |
25.51 |
25.47 |
25.46 |
25.63 |
25.70 |
25.26 |
25.50 |
25.26 |
24.93 |
25.37 |
25.11 |
24.77 |
24.53 |
24.37 |
24.24 |
24.55 |
24.18 |
23.92 |
27.74 |
27.41 |
27.07 |
26.41 |
26.41 |
27.06 |
26.43 |
26.40 |
26.02 |
25.88 |
25.77 |
25.60 |
25.59 |
25.51 |
25.37 |
25.69 |
25.55 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total liabilities |
36.47 |
36.33 |
35.69 |
34.81 |
34.91 |
35.33 |
34.96 |
33.86 |
32.57 |
32.81 |
31.62 |
3.98 |
31.98 |
31.94 |
31.74 |
31.62 |
31.78 |
30.94 |
30.48 |
30.20 |
29.80 |
29.86 |
29.49 |
29.25 |
28.97 |
28.95 |
28.73 |
28.46 |
28.48 |
28.07 |
28.03 |
28.02 |
28.19 |
28.26 |
27.82 |
28.06 |
27.82 |
27.49 |
27.93 |
27.57 |
27.23 |
26.99 |
26.84 |
26.68 |
26.84 |
26.50 |
26.25 |
30.07 |
29.75 |
29.83 |
29.13 |
29.19 |
29.87 |
29.08 |
28.76 |
28.49 |
28.36 |
28.30 |
27.98 |
27.83 |
27.67 |
27.57 |
27.37 |
27.04 |
27.06 |
26.81 |
26.94 |
27.02 |
26.92 |
27.15 |
29.36 |
29.30 |
29.33 |
29.28 |
31.86 |
29.06 |
28.43 |
28.00 |
27.59 |
27.25 |
27.09 |
|
| Common stock and paid-in capital |
0.06 |
0.22 |
0.27 |
0.19 |
0.30 |
0.26 |
0.60 |
0.33 |
0.37 |
0.32 |
0.01 |
0.27 |
0.36 |
-0.06 |
-0.13 |
0.87 |
2.47 |
4.13 |
4.21 |
4.38 |
3.98 |
4.73 |
4.43 |
4.19 |
3.29 |
4.14 |
4.28 |
4.00 |
3.61 |
3.17 |
3.44 |
3.72 |
3.97 |
4.08 |
4.03 |
4.01 |
3.91 |
3.84 |
4.06 |
4.03 |
3.85 |
3.79 |
3.95 |
4.16 |
4.58 |
4.56 |
4.67 |
4.89 |
4.82 |
4.83 |
4.76 |
4.83 |
5.35 |
5.37 |
5.67 |
5.31 |
5.16 |
4.99 |
4.98 |
4.79 |
4.69 |
4.67 |
5.11 |
4.74 |
4.31 |
4.15 |
3.97 |
3.06 |
2.27 |
2.31 |
2.94 |
3.44 |
3.51 |
3.80 |
3.78 |
3.80 |
4.08 |
4.07 |
4.07 |
3.69 |
3.64 |
| Retained earnings |
2.44 |
2.42 |
2.34 |
2.33 |
2.23 |
2.25 |
2.09 |
2.09 |
2.00 |
1.90 |
1.88 |
1.73 |
1.67 |
1.46 |
1.43 |
1.34 |
1.22 |
1.13 |
1.03 |
0.94 |
0.88 |
0.75 |
0.66 |
0.55 |
0.48 |
0.54 |
0.27 |
0.25 |
0.23 |
0.20 |
0.18 |
0.73 |
0.65 |
0.77 |
0.85 |
0.77 |
0.70 |
0.65 |
0.43 |
0.43 |
0.38 |
0.35 |
0.22 |
0.20 |
0.17 |
0.13 |
0.06 |
-0.05 |
-0.11 |
0.13 |
0.03 |
-0.25 |
-0.32 |
-0.33 |
-0.42 |
-0.41 |
-0.47 |
0.04 |
-0.03 |
-0.23 |
-0.29 |
-0.34 |
-0.51 |
-0.56 |
-0.59 |
-0.61 |
-0.63 |
-0.65 |
-0.68 |
-0.69 |
-0.24 |
-0.05 |
0.43 |
0.44 |
0.52 |
0.58 |
0.64 |
0.64 |
0.65 |
0.61 |
0.64 |
| Common shares outstanding |
94 |
97 |
99 |
103 |
103 |
106 |
105 |
109 |
111 |
114 |
114 |
116 |
115 |
117 |
116 |
117 |
121 |
125 |
129 |
134 |
137 |
140 |
142 |
144 |
146 |
151 |
155 |
160 |
162 |
166 |
165 |
168 |
170 |
167 |
171 |
172 |
175 |
175 |
176 |
180 |
182 |
188 |
192 |
198 |
202 |
207 |
215 |
222 |
220 |
227 |
229 |
231 |
243 |
247 |
231 |
293 |
296 |
241 |
303 |
308 |
307 |
251 |
306 |
303 |
292 |
251 |
186 |
185 |
185 |
185 |
185 |
185 |
185 |
185 |
188 |
169 |
151 |
151 |
153 |
152 |
184 |
|
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 |
0.32 |
0.29 |
0.27 |
0.35 |
0.32 |
0.30 |
0.27 |
0.29 |
0.27 |
0.28 |
0.28 |
0.27 |
0.32 |
0.32 |
0.46 |
0.47 |
0.46 |
0.41 |
0.48 |
0.42 |
| Stock-based compensation |
|
|
0.02 |
0.02 |
-0.32 |
-0.24 |
-0.32 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
|
|
|
|
|
|
| Change in inventory |
|
|
|
|
|
|
|
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
28.17 |
|
| Other working capital changes |
0.36 |
0.34 |
0.29 |
0.13 |
0.60 |
0.67 |
0.75 |
0.00 |
0.33 |
0.46 |
0.44 |
-0.17 |
0.38 |
0.30 |
0.32 |
0.27 |
0.18 |
0.57 |
-27.95 |
0.51 |
| Capital expenditures |
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 |
| Others incl. marketable securities changes |
-1.67 |
-1.49 |
-0.87 |
-1.78 |
-1.53 |
-0.61 |
-0.56 |
-0.53 |
-0.24 |
-0.74 |
-1.07 |
0.06 |
-0.60 |
-0.20 |
-1.34 |
-1.30 |
-0.92 |
-0.63 |
-1.13 |
-1.05 |
| Dividend payout |
-0.07 |
-0.07 |
-0.07 |
-0.06 |
-0.07 |
-0.07 |
-0.07 |
-0.06 |
-0.06 |
-0.05 |
-0.05 |
-0.05 |
-0.02 |
-0.01 |
0.00 |
0.00 |
|
|
-0.02 |
-0.04 |
| Common stock repurchases |
-0.33 |
-0.30 |
-0.17 |
-0.19 |
-0.41 |
-0.27 |
-0.25 |
-0.11 |
-0.17 |
-0.21 |
-0.37 |
-0.38 |
-0.12 |
-0.18 |
-0.07 |
0.00 |
|
|
-0.09 |
0.24 |
| Net Debt Issuance |
0.38 |
2.34 |
0.77 |
1.45 |
1.14 |
0.55 |
0.18 |
0.28 |
-0.05 |
0.29 |
0.56 |
0.16 |
0.14 |
-0.10 |
0.50 |
0.61 |
-0.09 |
0.18 |
0.55 |
0.06 |
|
| Change in cash |
-1.01 |
1.11 |
0.24 |
-0.09 |
-0.26 |
0.34 |
0.00 |
-0.10 |
0.10 |
0.04 |
-0.18 |
-0.09 |
0.12 |
0.15 |
-0.14 |
0.05 |
-0.37 |
0.53 |
0.02 |
0.15 |
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 |
0.08 |
0.08 |
0.08 |
0.08 |
0.08 |
0.08 |
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
0.04 |
0.10 |
0.10 |
0.06 |
0.09 |
0.07 |
0.05 |
0.11 |
0.09 |
0.06 |
0.10 |
0.06 |
0.08 |
0.06 |
0.06 |
0.07 |
0.08 |
0.07 |
0.07 |
0.08 |
0.06 |
0.06 |
0.07 |
0.07 |
0.08 |
0.07 |
0.06 |
0.07 |
0.07 |
0.06 |
0.08 |
0.07 |
0.06 |
0.07 |
0.07 |
0.07 |
0.08 |
0.07 |
0.09 |
0.09 |
0.08 |
0.07 |
0.08 |
0.09 |
0.11 |
0.09 |
0.11 |
0.14 |
0.13 |
0.13 |
0.10 |
0.11 |
0.10 |
0.12 |
0.11 |
0.13 |
0.09 |
0.09 |
0.12 |
0.12 |
0.13 |
0.10 |
0.12 |
0.12 |
|
0.13 |
0.10 |
0.13 |
| Stock-based compensation |
|
|
|
|
|
|
|
|
|
0.02 |
-0.06 |
-0.01 |
|
0.02 |
|
|
|
0.03 |
-0.07 |
-0.10 |
-0.07 |
0.02 |
-0.09 |
-0.11 |
0.05 |
0.02 |
-0.08 |
-0.08 |
-0.09 |
0.02 |
-0.46 |
-0.08 |
-0.05 |
0.00 |
0.01 |
0.01 |
0.01 |
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 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Change in inventory |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
|
|
|
|
|
|
|
|
28.44 |
28.45 |
30.78 |
28.03 |
27.32 |
|
|
|
26.26 |
| Other working capital changes |
0.07 |
0.11 |
0.12 |
0.07 |
0.06 |
0.11 |
0.16 |
0.04 |
0.02 |
0.09 |
0.18 |
0.08 |
0.02 |
0.10 |
0.07 |
0.01 |
0.00 |
0.00 |
0.24 |
0.20 |
0.05 |
0.08 |
0.24 |
0.21 |
0.02 |
0.08 |
0.21 |
0.20 |
0.16 |
0.10 |
0.26 |
0.18 |
0.04 |
0.11 |
0.08 |
0.07 |
0.06 |
0.10 |
0.17 |
0.13 |
0.06 |
0.13 |
0.14 |
0.12 |
0.05 |
0.19 |
0.12 |
0.09 |
-0.56 |
0.16 |
0.11 |
0.09 |
0.02 |
0.13 |
0.11 |
0.08 |
-0.01 |
0.10 |
0.11 |
0.10 |
0.01 |
0.08 |
0.05 |
0.06 |
0.07 |
0.08 |
0.03 |
0.05 |
0.02 |
0.12 |
-0.02 |
0.13 |
-28.10 |
-28.43 |
-30.66 |
-27.92 |
-27.35 |
0.27 |
0.06 |
0.17 |
-26.18 |
| Capital expenditures |
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 |
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 |
| Others incl. marketable securities changes |
-0.18 |
-0.90 |
-0.11 |
-0.12 |
-0.54 |
-0.15 |
-0.17 |
-1.15 |
-0.02 |
0.07 |
-0.95 |
-0.15 |
-0.41 |
-0.21 |
-0.34 |
-0.22 |
-1.01 |
-0.73 |
-0.25 |
-0.22 |
-0.33 |
-0.18 |
-0.05 |
-0.20 |
-0.18 |
-0.35 |
0.01 |
-0.08 |
-0.13 |
-0.21 |
-0.07 |
-0.14 |
-0.10 |
-0.60 |
0.39 |
0.03 |
-0.06 |
-0.47 |
-0.05 |
-0.38 |
0.16 |
-0.61 |
0.05 |
-0.16 |
-0.35 |
0.01 |
-0.10 |
-0.02 |
0.17 |
0.12 |
0.13 |
0.00 |
-0.85 |
0.11 |
0.16 |
-0.25 |
-0.21 |
-0.51 |
-0.54 |
-0.10 |
-0.19 |
-0.64 |
-0.16 |
-0.14 |
-0.36 |
-0.20 |
-0.53 |
0.05 |
-0.24 |
0.26 |
-0.11 |
-0.52 |
-0.26 |
-0.16 |
-0.30 |
-0.31 |
-0.36 |
-0.37 |
-0.30 |
-0.14 |
-0.24 |
| Dividend payout |
-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 |
-0.02 |
-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 |
-0.01 |
-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 |
-0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
|
|
|
|
|
-0.02 |
-0.02 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
| Common stock repurchases |
-0.07 |
-0.06 |
-0.06 |
-0.10 |
-0.11 |
-0.09 |
-0.09 |
-0.06 |
-0.06 |
-0.07 |
-0.04 |
-0.03 |
-0.03 |
-0.01 |
-0.01 |
-0.06 |
-0.11 |
-0.10 |
-0.12 |
-0.08 |
-0.10 |
-0.10 |
-0.05 |
-0.03 |
-0.09 |
-0.07 |
-0.08 |
-0.06 |
-0.04 |
-0.04 |
0.15 |
-0.06 |
0.00 |
-0.03 |
-0.03 |
-0.07 |
-0.04 |
0.02 |
-0.06 |
-0.05 |
-0.10 |
-0.06 |
-0.13 |
-0.10 |
-0.08 |
-0.08 |
-0.16 |
-0.10 |
-0.03 |
-0.03 |
-0.04 |
-0.05 |
0.61 |
-0.08 |
-0.04 |
-0.04 |
-0.02 |
-0.01 |
-0.04 |
-0.02 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
|
|
|
|
|
-0.02 |
-0.03 |
-0.03 |
-0.03 |
|
-0.04 |
0.04 |
|
| Net Debt Issuance |
0.30 |
0.52 |
0.41 |
-0.12 |
-0.44 |
0.82 |
0.30 |
1.45 |
-0.23 |
0.14 |
0.29 |
0.09 |
0.24 |
0.17 |
0.13 |
0.21 |
0.94 |
0.65 |
0.24 |
0.15 |
0.11 |
0.31 |
0.13 |
0.06 |
0.05 |
0.09 |
0.11 |
-0.10 |
0.08 |
0.13 |
-0.08 |
0.07 |
0.02 |
0.28 |
-0.28 |
-0.06 |
0.02 |
0.06 |
0.15 |
0.05 |
0.01 |
0.29 |
0.05 |
0.09 |
0.13 |
0.00 |
0.16 |
0.07 |
-0.06 |
-0.01 |
-0.17 |
-0.09 |
-0.19 |
-0.06 |
-0.07 |
0.15 |
-0.10 |
0.28 |
0.26 |
0.07 |
-0.11 |
0.46 |
0.20 |
-0.03 |
-0.02 |
0.02 |
0.04 |
-0.10 |
-0.04 |
0.12 |
0.10 |
0.02 |
-0.06 |
0.06 |
0.00 |
0.37 |
0.20 |
0.25 |
0.19 |
-0.05 |
-0.09 |
|
| Change in cash |
0.17 |
-0.26 |
0.43 |
-0.21 |
-0.97 |
0.75 |
0.25 |
0.34 |
-0.24 |
0.31 |
-0.53 |
0.04 |
-0.12 |
0.09 |
-0.07 |
0.03 |
-0.14 |
-0.08 |
0.10 |
-0.02 |
-0.25 |
0.21 |
0.23 |
0.01 |
-0.10 |
-0.17 |
0.21 |
-0.08 |
0.03 |
0.06 |
-0.15 |
0.02 |
-0.03 |
-0.19 |
0.22 |
0.02 |
0.05 |
-0.23 |
0.27 |
-0.20 |
0.20 |
-0.18 |
0.16 |
0.03 |
-0.18 |
0.16 |
0.07 |
0.09 |
-0.41 |
0.32 |
0.10 |
0.03 |
-0.33 |
0.17 |
0.23 |
0.02 |
-0.26 |
-0.03 |
-0.12 |
0.16 |
-0.15 |
0.02 |
0.23 |
0.00 |
-0.20 |
-0.01 |
-0.35 |
0.11 |
-0.12 |
0.59 |
0.06 |
-0.25 |
0.14 |
0.02 |
-0.13 |
0.25 |
-0.11 |
0.15 |
0.03 |
0.10 |
-0.13 |