UNITED COMMUNITY BANKS 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 |
1.54 |
1.48 |
1.29 |
0.93 |
0.72 |
0.70 |
0.64 |
0.58 |
0.46 |
0.43 |
0.35 |
0.30 |
0.30 |
0.32 |
0.35 |
0.39 |
0.45 |
0.52 |
0.61 |
0.49 |
| Cost of revenue |
0.52 |
0.60 |
0.51 |
0.12 |
-0.01 |
0.14 |
0.10 |
0.07 |
0.04 |
0.02 |
0.02 |
0.03 |
0.09 |
0.10 |
0.32 |
0.32 |
0.47 |
0.41 |
0.33 |
0.22 |
| Gross profit |
1.01 |
0.88 |
0.78 |
0.80 |
0.72 |
0.56 |
0.54 |
0.51 |
0.43 |
0.40 |
0.33 |
0.27 |
0.21 |
0.22 |
0.03 |
0.07 |
-0.02 |
0.11 |
0.28 |
0.27 |
| Selling, general and administrative |
0.37 |
0.36 |
0.35 |
0.29 |
0.25 |
0.23 |
0.20 |
0.19 |
0.16 |
0.14 |
0.12 |
0.11 |
0.11 |
0.11 |
0.11 |
0.11 |
0.12 |
0.12 |
0.12 |
0.10 |
| Research and development |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other operating expenses |
0.22 |
0.20 |
0.20 |
0.16 |
0.13 |
0.12 |
0.10 |
0.10 |
0.09 |
0.10 |
0.09 |
0.06 |
0.07 |
0.08 |
0.15 |
0.39 |
0.18 |
0.09 |
0.07 |
0.06 |
| Operating income |
0.42 |
0.32 |
0.23 |
0.36 |
0.35 |
0.21 |
0.24 |
0.22 |
0.17 |
0.16 |
0.12 |
0.11 |
0.03 |
0.03 |
-0.23 |
-0.43 |
-0.32 |
-0.10 |
0.09 |
0.11 |
| 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 |
0.42 |
0.32 |
0.23 |
0.36 |
0.35 |
0.21 |
0.24 |
0.22 |
0.17 |
0.16 |
0.12 |
0.11 |
0.03 |
0.03 |
-0.23 |
-0.43 |
-0.32 |
-0.10 |
0.09 |
0.11 |
| Income tax expense |
0.09 |
0.07 |
0.05 |
0.08 |
0.08 |
0.05 |
0.05 |
0.05 |
0.11 |
0.06 |
0.04 |
0.04 |
-0.24 |
0.00 |
0.00 |
0.07 |
-0.09 |
-0.04 |
0.03 |
0.04 |
| Net income |
0.33 |
0.25 |
0.19 |
0.28 |
0.27 |
0.16 |
0.19 |
0.17 |
0.07 |
0.10 |
0.07 |
0.07 |
0.27 |
0.03 |
-0.23 |
-0.50 |
-0.23 |
-0.06 |
0.06 |
0.07 |
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 |
0.38 |
0.40 |
0.39 |
0.38 |
0.37 |
0.38 |
0.35 |
0.38 |
0.37 |
0.31 |
0.35 |
0.33 |
0.30 |
0.27 |
0.24 |
0.21 |
0.21 |
0.18 |
0.18 |
0.18 |
0.18 |
0.19 |
0.19 |
0.16 |
0.16 |
0.15 |
0.17 |
0.16 |
0.15 |
0.16 |
0.15 |
0.15 |
0.14 |
0.13 |
0.12 |
0.12 |
0.11 |
0.11 |
0.11 |
0.10 |
0.10 |
0.10 |
0.09 |
0.08 |
0.08 |
0.08 |
0.08 |
0.08 |
0.07 |
0.08 |
0.08 |
0.08 |
0.07 |
0.07 |
0.08 |
0.08 |
0.09 |
0.08 |
0.09 |
0.09 |
0.09 |
0.09 |
0.10 |
0.10 |
0.10 |
0.11 |
0.11 |
0.11 |
0.11 |
0.12 |
0.13 |
0.13 |
0.14 |
0.16 |
0.16 |
0.15 |
0.14 |
0.13 |
0.13 |
0.12 |
0.11 |
| Cost of revenue |
0.11 |
0.12 |
0.13 |
0.13 |
0.14 |
0.15 |
0.15 |
0.15 |
0.15 |
0.15 |
0.15 |
0.12 |
0.09 |
0.05 |
0.03 |
0.01 |
0.03 |
0.01 |
0.00 |
-0.01 |
0.00 |
0.01 |
0.04 |
0.05 |
0.04 |
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 |
0.01 |
0.01 |
0.06 |
0.02 |
0.02 |
0.02 |
0.03 |
0.03 |
0.03 |
0.05 |
0.03 |
0.21 |
0.06 |
0.07 |
0.09 |
0.10 |
0.12 |
0.13 |
0.10 |
0.11 |
0.14 |
0.13 |
0.07 |
0.07 |
0.10 |
0.08 |
0.09 |
0.07 |
0.06 |
0.06 |
0.05 |
0.05 |
| Gross profit |
0.27 |
0.28 |
0.26 |
0.24 |
0.23 |
0.23 |
0.20 |
0.23 |
0.22 |
0.16 |
0.20 |
0.21 |
0.21 |
0.22 |
0.21 |
0.20 |
0.17 |
0.17 |
0.19 |
0.18 |
0.18 |
0.18 |
0.15 |
0.11 |
0.12 |
0.13 |
0.14 |
0.13 |
0.13 |
0.14 |
0.13 |
0.13 |
0.12 |
0.12 |
0.11 |
0.11 |
0.10 |
0.11 |
0.11 |
0.10 |
0.09 |
0.09 |
0.08 |
0.08 |
0.07 |
0.07 |
0.07 |
0.07 |
0.06 |
0.07 |
0.07 |
0.02 |
0.06 |
0.05 |
0.06 |
0.05 |
0.06 |
0.06 |
0.03 |
0.06 |
-0.12 |
0.04 |
0.02 |
0.01 |
0.00 |
-0.01 |
-0.02 |
0.01 |
0.00 |
-0.02 |
0.00 |
0.06 |
0.07 |
0.06 |
0.08 |
0.07 |
0.08 |
0.06 |
0.07 |
0.07 |
0.06 |
| Selling, general and administrative |
0.13 |
0.10 |
0.10 |
0.09 |
0.09 |
0.09 |
0.09 |
0.09 |
0.09 |
0.10 |
0.09 |
0.08 |
0.08 |
0.07 |
0.07 |
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 |
0.05 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.02 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.02 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.02 |
0.03 |
0.02 |
0.02 |
| Research and development |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other operating expenses |
0.03 |
0.07 |
0.05 |
0.05 |
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 |
0.03 |
0.03 |
0.03 |
0.04 |
0.03 |
0.03 |
0.02 |
0.01 |
0.03 |
0.03 |
0.02 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.02 |
0.02 |
0.02 |
0.03 |
0.02 |
0.02 |
0.03 |
0.02 |
0.02 |
0.02 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.08 |
0.04 |
0.25 |
0.08 |
0.03 |
0.04 |
0.05 |
0.01 |
0.10 |
0.02 |
0.03 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.01 |
| Operating income |
0.11 |
0.11 |
0.12 |
0.10 |
0.09 |
0.10 |
0.06 |
0.09 |
0.08 |
0.01 |
0.06 |
0.08 |
0.08 |
0.11 |
0.10 |
0.09 |
0.06 |
0.07 |
0.10 |
0.09 |
0.09 |
0.08 |
0.06 |
0.03 |
0.04 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.05 |
0.05 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.02 |
0.02 |
0.03 |
-0.03 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
-0.01 |
0.01 |
-0.24 |
-0.03 |
-0.25 |
-0.09 |
-0.06 |
-0.07 |
-0.10 |
-0.03 |
-0.12 |
-0.08 |
-0.06 |
0.01 |
0.02 |
0.01 |
0.03 |
0.02 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
| 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 |
0.11 |
0.11 |
0.12 |
0.10 |
0.09 |
0.10 |
0.06 |
0.09 |
0.08 |
0.01 |
0.06 |
0.08 |
0.08 |
0.11 |
0.10 |
0.09 |
0.06 |
0.07 |
0.10 |
0.09 |
0.09 |
0.08 |
0.06 |
0.03 |
0.04 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.05 |
0.05 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.02 |
0.02 |
0.03 |
-0.03 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
-0.01 |
0.01 |
-0.24 |
-0.03 |
-0.25 |
-0.09 |
-0.06 |
-0.07 |
-0.10 |
-0.03 |
-0.12 |
-0.08 |
-0.06 |
0.01 |
0.02 |
0.01 |
0.03 |
0.02 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
| Income tax expense |
0.02 |
0.03 |
0.03 |
0.02 |
0.02 |
0.02 |
0.01 |
0.02 |
0.02 |
0.00 |
0.01 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.01 |
0.01 |
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 |
0.05 |
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 |
-0.26 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.09 |
0.00 |
0.00 |
0.00 |
-0.01 |
-0.02 |
-0.03 |
-0.02 |
-0.03 |
-0.03 |
-0.01 |
-0.02 |
-0.03 |
-0.02 |
0.00 |
0.01 |
0.00 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
| Net income |
0.08 |
0.09 |
0.09 |
0.08 |
0.07 |
0.08 |
0.05 |
0.07 |
0.06 |
0.01 |
0.05 |
0.06 |
0.06 |
0.08 |
0.08 |
0.07 |
0.05 |
0.05 |
0.07 |
0.07 |
0.07 |
0.06 |
0.05 |
0.03 |
0.03 |
0.05 |
0.05 |
0.04 |
0.04 |
0.05 |
0.04 |
0.04 |
0.04 |
-0.01 |
0.03 |
0.03 |
0.02 |
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 |
0.23 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
-0.09 |
-0.01 |
0.01 |
-0.24 |
-0.02 |
-0.24 |
-0.06 |
-0.03 |
-0.04 |
-0.07 |
-0.02 |
-0.10 |
-0.05 |
-0.04 |
0.01 |
0.02 |
0.00 |
0.02 |
0.01 |
0.02 |
0.02 |
0.02 |
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 |
Dec-13 |
Dec-12 |
Dec-11 |
Dec-10 |
Dec-09 |
Dec-08 |
Dec-07 |
Dec-06 |
| Cash and cash equivalents |
0.20 |
0.52 |
1.00 |
0.51 |
2.29 |
1.61 |
0.52 |
0.33 |
0.31 |
0.22 |
0.24 |
0.19 |
0.23 |
0.25 |
0.38 |
0.21 |
0.25 |
0.12 |
0.22 |
0.17 |
| Short-term investments |
3.75 |
4.44 |
3.33 |
3.61 |
4.50 |
3.22 |
2.27 |
2.63 |
2.62 |
2.43 |
2.29 |
1.78 |
1.83 |
1.83 |
1.79 |
|
|
|
|
|
| Accounts receivable, net |
0.08 |
0.09 |
0.09 |
0.07 |
0.04 |
0.05 |
0.03 |
0.04 |
0.03 |
0.03 |
0.03 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.03 |
0.05 |
0.06 |
0.06 |
| Inventories |
|
|
-1.09 |
-0.72 |
-2.36 |
-1.66 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other current assets |
|
-0.09 |
1.09 |
0.72 |
2.36 |
1.66 |
0.55 |
-0.04 |
-0.03 |
-0.03 |
-0.03 |
-0.02 |
-0.02 |
0.29 |
0.43 |
0.82 |
0.41 |
0.54 |
0.28 |
0.23 |
| Total current assets |
4.04 |
5.04 |
4.42 |
4.20 |
6.83 |
4.88 |
2.82 |
2.99 |
2.96 |
2.68 |
2.56 |
2.00 |
2.08 |
2.10 |
2.19 |
0.23 |
0.28 |
0.17 |
0.28 |
0.23 |
| Property, plant and equipment, net |
0.39 |
0.44 |
0.42 |
0.34 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Goodwill |
0.97 |
0.91 |
0.92 |
0.75 |
0.45 |
0.37 |
0.33 |
0.31 |
0.22 |
0.14 |
0.13 |
0.00 |
|
|
|
|
0.21 |
0.31 |
0.31 |
0.15 |
| Intangible assets |
0.97 |
0.05 |
0.07 |
0.03 |
0.02 |
0.01 |
0.01 |
0.02 |
0.02 |
0.01 |
0.02 |
0.00 |
0.00 |
0.01 |
0.01 |
0.01 |
0.01 |
0.02 |
0.02 |
0.02 |
| Long-term investments |
5.99 |
6.80 |
5.82 |
6.23 |
5.65 |
3.65 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other non-current assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total assets |
28.00 |
27.72 |
27.30 |
24.01 |
20.95 |
17.79 |
12.92 |
12.57 |
11.92 |
10.71 |
9.62 |
7.57 |
7.43 |
6.80 |
6.98 |
7.44 |
8.00 |
8.59 |
8.21 |
7.10 |
|
| Accounts payable |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Short-term debt |
0.09 |
0.20 |
0.01 |
0.32 |
0.01 |
|
|
0.16 |
0.05 |
0.01 |
0.02 |
0.01 |
0.11 |
0.11 |
0.21 |
0.10 |
0.10 |
0.11 |
0.64 |
0.07 |
| Current portion of long-term debt |
|
|
|
0.16 |
0.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Deferred revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other current liabilities |
23.80 |
23.46 |
23.31 |
20.18 |
18.45 |
15.43 |
11.05 |
10.66 |
9.91 |
8.72 |
7.96 |
6.38 |
6.25 |
5.99 |
6.13 |
6.50 |
6.67 |
7.11 |
6.08 |
5.77 |
| Long-term debt |
0.12 |
0.25 |
0.32 |
0.87 |
0.25 |
0.33 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital lease obligations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other non-current liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total liabilities |
24.36 |
24.29 |
24.04 |
21.31 |
18.72 |
15.79 |
11.28 |
11.12 |
10.61 |
9.63 |
8.60 |
6.83 |
6.63 |
6.22 |
6.41 |
6.81 |
7.04 |
7.60 |
7.38 |
6.48 |
|
| Common stock and paid-in capital |
2.72 |
2.72 |
2.68 |
2.19 |
1.89 |
1.87 |
1.60 |
1.55 |
1.51 |
1.33 |
1.35 |
1.13 |
1.24 |
1.29 |
1.31 |
0.97 |
0.94 |
0.72 |
0.48 |
0.31 |
| Retained earnings |
0.91 |
0.71 |
0.58 |
0.51 |
0.33 |
0.14 |
0.04 |
-0.09 |
-0.21 |
-0.25 |
-0.33 |
-0.39 |
-0.45 |
-0.71 |
-0.73 |
-0.34 |
0.02 |
0.27 |
0.35 |
0.31 |
| Common shares outstanding |
122 |
120 |
118 |
107 |
88 |
83 |
80 |
80 |
73 |
72 |
65 |
61 |
59 |
58 |
40 |
19 |
12 |
10 |
10 |
9 |
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 |
0.18 |
0.20 |
0.61 |
0.56 |
0.64 |
0.52 |
0.74 |
0.56 |
0.96 |
1.00 |
0.76 |
0.71 |
0.78 |
0.51 |
0.44 |
1.22 |
1.90 |
2.29 |
1.82 |
1.42 |
1.33 |
1.61 |
1.05 |
1.33 |
0.52 |
0.52 |
0.36 |
0.28 |
0.33 |
0.33 |
0.31 |
0.32 |
0.35 |
0.31 |
0.25 |
0.23 |
0.23 |
0.22 |
0.23 |
0.21 |
0.18 |
0.24 |
0.21 |
0.20 |
0.19 |
0.19 |
0.22 |
0.24 |
0.21 |
0.23 |
0.26 |
0.26 |
0.25 |
0.25 |
0.18 |
0.18 |
0.19 |
0.38 |
0.30 |
0.21 |
0.62 |
0.21 |
0.17 |
0.22 |
0.21 |
0.25 |
0.27 |
0.18 |
0.11 |
0.12 |
0.17 |
0.19 |
0.18 |
0.22 |
0.24 |
0.19 |
0.18 |
0.17 |
0.15 |
0.18 |
0.16 |
| Short-term investments |
3.57 |
3.75 |
3.89 |
4.08 |
4.32 |
4.44 |
4.02 |
3.60 |
3.39 |
3.33 |
3.18 |
3.36 |
3.33 |
3.61 |
3.86 |
3.96 |
3.91 |
4.50 |
4.25 |
4.08 |
3.74 |
3.22 |
2.69 |
2.13 |
2.25 |
2.27 |
2.27 |
2.37 |
2.45 |
2.63 |
2.59 |
2.54 |
2.42 |
2.62 |
2.54 |
2.47 |
2.44 |
2.43 |
2.22 |
2.34 |
2.41 |
2.29 |
2.10 |
1.94 |
1.80 |
1.78 |
1.79 |
1.74 |
1.84 |
1.83 |
1.96 |
1.94 |
1.91 |
1.83 |
|
|
|
1.79 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accounts receivable, net |
0.06 |
0.08 |
|
|
|
0.09 |
|
|
|
0.09 |
|
|
|
0.07 |
|
|
|
0.04 |
0.04 |
0.04 |
0.05 |
0.05 |
0.05 |
0.04 |
0.03 |
0.03 |
0.03 |
0.04 |
0.04 |
0.04 |
0.03 |
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 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.03 |
0.03 |
0.03 |
0.04 |
0.04 |
0.05 |
0.05 |
0.05 |
0.05 |
0.06 |
0.06 |
0.07 |
0.06 |
0.06 |
0.06 |
0.05 |
0.04 |
0.04 |
| Inventories |
|
|
|
|
|
|
|
|
|
-1.09 |
|
|
|
-0.72 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other current assets |
-3.57 |
|
|
|
|
-0.09 |
0.74 |
0.63 |
1.03 |
1.09 |
0.82 |
|
|
|
0.53 |
|
|
-0.04 |
-0.04 |
-0.04 |
-0.05 |
-0.05 |
-0.05 |
-0.04 |
-0.03 |
-0.03 |
-0.03 |
-0.04 |
-0.04 |
-0.04 |
-0.03 |
-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 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.03 |
-0.03 |
-0.03 |
-0.04 |
-0.04 |
-0.05 |
-0.05 |
-0.05 |
-0.05 |
-0.06 |
-0.06 |
-0.07 |
-0.06 |
-0.06 |
-0.06 |
-0.05 |
-0.04 |
-0.04 |
| Total current assets |
0.24 |
4.04 |
4.50 |
4.64 |
4.96 |
5.04 |
4.76 |
4.17 |
4.36 |
4.42 |
3.94 |
4.07 |
4.11 |
4.20 |
4.30 |
5.18 |
5.81 |
6.83 |
6.11 |
5.54 |
5.12 |
4.88 |
3.78 |
3.49 |
2.80 |
2.82 |
2.67 |
2.68 |
2.82 |
2.99 |
2.93 |
2.89 |
2.80 |
2.96 |
2.82 |
2.73 |
2.69 |
2.68 |
2.47 |
2.57 |
2.61 |
2.56 |
2.33 |
2.17 |
2.01 |
2.00 |
2.03 |
2.00 |
2.07 |
2.08 |
2.25 |
2.20 |
2.16 |
2.10 |
0.20 |
0.20 |
0.21 |
2.19 |
0.32 |
0.23 |
0.64 |
0.23 |
0.19 |
0.25 |
0.24 |
0.28 |
0.31 |
0.22 |
0.16 |
0.17 |
0.21 |
0.24 |
0.24 |
0.28 |
0.31 |
0.26 |
0.24 |
0.23 |
0.19 |
0.23 |
0.20 |
| Property, plant and equipment, net |
|
0.39 |
0.39 |
0.40 |
0.39 |
0.44 |
0.40 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Goodwill |
0.93 |
0.97 |
0.93 |
0.93 |
0.91 |
0.91 |
0.92 |
0.92 |
0.92 |
0.92 |
0.92 |
0.90 |
0.90 |
0.75 |
0.75 |
0.75 |
0.75 |
0.45 |
0.38 |
|
|
0.37 |
0.37 |
0.33 |
|
0.33 |
0.33 |
0.33 |
|
0.31 |
0.31 |
0.31 |
0.31 |
0.22 |
0.17 |
|
|
0.14 |
0.14 |
|
|
0.13 |
0.12 |
0.01 |
|
0.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.21 |
|
|
|
0.31 |
|
|
|
|
|
|
|
|
|
|
|
| Intangible assets |
0.04 |
0.97 |
0.05 |
0.05 |
0.05 |
0.05 |
0.06 |
0.06 |
0.07 |
0.07 |
0.07 |
0.06 |
0.06 |
0.03 |
0.03 |
0.03 |
0.03 |
0.02 |
0.02 |
0.38 |
0.38 |
0.01 |
0.02 |
0.01 |
0.34 |
0.01 |
0.02 |
0.02 |
0.32 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.15 |
0.16 |
0.01 |
0.02 |
0.15 |
0.15 |
0.02 |
0.02 |
0.01 |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.02 |
0.02 |
0.01 |
0.02 |
0.02 |
0.02 |
0.01 |
0.02 |
0.02 |
0.02 |
0.01 |
0.02 |
0.03 |
0.03 |
0.01 |
0.04 |
0.04 |
0.05 |
0.02 |
0.05 |
0.05 |
0.06 |
0.06 |
0.07 |
0.06 |
0.06 |
0.06 |
0.05 |
0.04 |
0.04 |
| Long-term investments |
5.89 |
5.99 |
6.16 |
6.38 |
6.66 |
6.80 |
6.43 |
6.04 |
5.86 |
5.82 |
5.70 |
5.91 |
5.92 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other non-current assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total assets |
28.18 |
28.00 |
28.14 |
28.09 |
27.87 |
27.72 |
27.37 |
27.06 |
27.36 |
27.30 |
26.87 |
26.12 |
25.87 |
24.01 |
23.69 |
24.21 |
24.37 |
20.95 |
19.48 |
18.90 |
18.56 |
17.79 |
17.15 |
15.00 |
13.09 |
12.92 |
12.81 |
12.78 |
12.51 |
12.57 |
12.41 |
12.39 |
12.26 |
11.92 |
11.13 |
10.84 |
10.73 |
10.71 |
10.30 |
9.93 |
9.78 |
9.62 |
9.41 |
8.25 |
7.66 |
7.57 |
7.53 |
7.35 |
7.40 |
7.43 |
7.24 |
7.16 |
6.85 |
6.80 |
6.70 |
6.74 |
7.17 |
6.98 |
7.16 |
7.41 |
7.97 |
7.44 |
7.01 |
7.65 |
7.84 |
8.00 |
8.44 |
8.40 |
8.14 |
8.59 |
8.07 |
8.26 |
8.39 |
8.21 |
8.18 |
8.09 |
7.19 |
7.10 |
6.46 |
6.33 |
6.07 |
|
| Accounts payable |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.02 |
|
0.12 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Short-term debt |
|
0.09 |
|
|
|
0.20 |
|
|
|
0.01 |
0.04 |
|
0.01 |
0.32 |
|
|
|
|
|
|
|
|
|
|
|
|
|
0.04 |
|
0.16 |
|
0.01 |
|
0.05 |
0.02 |
|
|
0.01 |
0.04 |
|
|
0.02 |
0.02 |
0.03 |
|
0.01 |
0.01 |
0.08 |
0.12 |
0.11 |
0.05 |
0.05 |
0.05 |
0.11 |
0.05 |
0.05 |
0.10 |
0.21 |
0.10 |
0.10 |
0.10 |
0.10 |
0.10 |
0.10 |
0.10 |
0.10 |
0.10 |
0.25 |
0.16 |
0.11 |
0.41 |
0.29 |
0.53 |
0.64 |
0.50 |
0.24 |
0.08 |
0.07 |
0.06 |
0.25 |
0.17 |
| Current portion of long-term debt |
0.00 |
|
0.00 |
0.00 |
0.00 |
|
|
|
|
|
0.04 |
0.00 |
0.01 |
0.16 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Deferred revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other current liabilities |
24.03 |
23.80 |
24.02 |
23.96 |
23.76 |
23.46 |
23.25 |
22.98 |
23.33 |
23.31 |
22.86 |
22.69 |
22.43 |
20.18 |
20.73 |
21.24 |
21.35 |
18.45 |
17.09 |
16.52 |
16.18 |
15.43 |
14.83 |
12.90 |
11.21 |
11.05 |
10.91 |
10.75 |
10.68 |
10.66 |
10.38 |
10.09 |
10.11 |
9.91 |
9.24 |
8.84 |
8.86 |
8.72 |
8.53 |
7.93 |
8.04 |
7.96 |
7.99 |
6.86 |
6.49 |
6.38 |
6.29 |
6.21 |
6.29 |
6.25 |
6.20 |
6.08 |
6.08 |
5.99 |
5.87 |
5.86 |
6.04 |
6.13 |
6.04 |
6.18 |
6.64 |
6.50 |
6.04 |
6.39 |
6.54 |
6.67 |
6.87 |
6.86 |
6.68 |
7.11 |
6.69 |
6.70 |
6.18 |
6.08 |
6.15 |
6.36 |
5.84 |
5.77 |
5.31 |
4.98 |
4.75 |
| Long-term debt |
0.12 |
0.12 |
0.16 |
0.16 |
0.25 |
0.25 |
0.32 |
0.32 |
0.32 |
0.32 |
0.32 |
0.32 |
0.35 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital lease obligations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other non-current liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total liabilities |
24.52 |
24.36 |
24.55 |
24.47 |
24.37 |
24.29 |
23.97 |
23.71 |
24.06 |
24.04 |
23.69 |
23.01 |
22.79 |
21.31 |
21.05 |
21.56 |
21.68 |
18.72 |
17.36 |
16.81 |
16.53 |
15.79 |
15.19 |
13.23 |
11.45 |
11.28 |
11.20 |
11.21 |
11.00 |
11.12 |
11.00 |
11.01 |
10.91 |
10.61 |
9.91 |
9.70 |
9.63 |
9.63 |
9.22 |
8.87 |
8.75 |
8.60 |
8.40 |
7.42 |
6.90 |
6.83 |
6.79 |
6.63 |
6.69 |
6.63 |
6.39 |
6.33 |
6.26 |
6.22 |
6.11 |
6.16 |
6.59 |
6.41 |
6.31 |
6.55 |
7.12 |
6.81 |
6.35 |
6.75 |
6.91 |
7.04 |
7.44 |
7.55 |
7.25 |
7.60 |
7.26 |
7.43 |
7.51 |
7.38 |
7.35 |
7.26 |
6.55 |
6.48 |
5.93 |
5.83 |
5.59 |
|
| Common stock and paid-in capital |
2.69 |
2.72 |
2.74 |
2.81 |
2.75 |
2.72 |
2.74 |
2.69 |
2.69 |
2.68 |
2.59 |
2.53 |
2.54 |
2.19 |
2.18 |
2.25 |
2.34 |
1.89 |
1.82 |
1.84 |
1.84 |
1.87 |
1.87 |
1.71 |
1.59 |
1.60 |
1.60 |
1.60 |
1.57 |
1.55 |
1.52 |
1.53 |
1.54 |
1.51 |
1.41 |
1.35 |
1.34 |
1.33 |
1.35 |
1.35 |
1.35 |
1.35 |
1.36 |
1.19 |
1.14 |
1.13 |
1.14 |
1.14 |
1.14 |
1.24 |
1.31 |
1.30 |
1.29 |
1.29 |
1.30 |
1.29 |
1.30 |
1.31 |
1.33 |
1.34 |
1.33 |
0.97 |
0.98 |
0.98 |
0.94 |
0.94 |
0.94 |
0.72 |
0.73 |
0.72 |
0.50 |
0.48 |
0.51 |
0.48 |
0.49 |
0.50 |
0.32 |
0.31 |
0.24 |
0.22 |
0.22 |
| Retained earnings |
0.97 |
0.91 |
0.86 |
0.80 |
0.75 |
0.71 |
0.67 |
0.65 |
0.61 |
0.58 |
0.60 |
0.58 |
0.54 |
0.51 |
0.45 |
0.40 |
0.35 |
0.33 |
0.30 |
0.24 |
0.19 |
0.14 |
0.09 |
0.06 |
0.05 |
0.04 |
0.01 |
-0.03 |
-0.06 |
-0.09 |
-0.12 |
-0.15 |
-0.18 |
-0.21 |
-0.19 |
-0.21 |
-0.23 |
-0.25 |
-0.27 |
-0.29 |
-0.31 |
-0.33 |
-0.34 |
-0.36 |
-0.37 |
-0.39 |
-0.40 |
-0.42 |
-0.43 |
-0.45 |
-0.46 |
-0.47 |
-0.70 |
-0.71 |
-0.71 |
-0.72 |
-0.72 |
-0.73 |
-0.49 |
-0.48 |
-0.48 |
-0.34 |
-0.32 |
-0.08 |
-0.02 |
0.02 |
0.06 |
0.14 |
0.16 |
0.27 |
0.32 |
0.36 |
0.36 |
0.35 |
0.35 |
0.33 |
0.32 |
0.31 |
0.29 |
0.28 |
0.26 |
| Common shares outstanding |
121 |
122 |
122 |
121 |
120 |
120 |
120 |
120 |
120 |
120 |
120 |
116 |
116 |
107 |
107 |
107 |
107 |
90 |
87 |
87 |
87 |
87 |
87 |
79 |
79 |
80 |
80 |
80 |
80 |
80 |
80 |
80 |
79 |
77 |
73 |
72 |
72 |
72 |
72 |
72 |
72 |
72 |
66 |
63 |
61 |
61 |
61 |
61 |
60 |
60 |
59 |
58 |
58 |
58 |
58 |
58 |
58 |
49 |
58 |
58 |
18 |
19 |
19 |
19 |
19 |
15 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
9 |
9 |
9 |
9 |
9 |
|
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 |
0.05 |
0.04 |
0.04 |
0.05 |
0.00 |
-0.01 |
0.02 |
0.03 |
0.03 |
0.03 |
0.02 |
0.02 |
0.03 |
0.03 |
0.02 |
0.02 |
0.01 |
0.01 |
0.01 |
0.01 |
| Stock-based compensation |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
| Change in inventory |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other working capital changes |
0.38 |
0.30 |
0.24 |
0.55 |
0.35 |
0.16 |
0.12 |
0.23 |
0.17 |
0.11 |
0.09 |
0.08 |
0.16 |
0.15 |
0.13 |
0.10 |
0.12 |
0.10 |
0.09 |
0.04 |
| Capital expenditures |
-0.03 |
-0.05 |
-0.07 |
-0.04 |
-0.03 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.01 |
-0.01 |
-0.01 |
0.00 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.03 |
-0.03 |
| Others incl. marketable securities changes |
0.08 |
-0.94 |
-0.09 |
-1.98 |
-1.78 |
-1.56 |
0.18 |
-0.34 |
-0.02 |
-0.71 |
-0.39 |
-0.23 |
-0.47 |
-0.10 |
-0.36 |
0.38 |
0.42 |
-0.16 |
-0.32 |
-0.71 |
| Dividend payout |
-0.12 |
-0.12 |
-0.11 |
-0.09 |
-0.07 |
-0.06 |
-0.05 |
-0.04 |
-0.03 |
-0.02 |
-0.01 |
0.00 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.02 |
-0.01 |
| Common stock repurchases |
-0.14 |
0.00 |
-0.01 |
0.00 |
-0.02 |
-0.02 |
-0.01 |
0.00 |
0.00 |
-0.02 |
0.00 |
|
-0.08 |
|
|
|
0.00 |
|
-0.05 |
|
| Net Debt Issuance |
-0.28 |
0.28 |
0.35 |
-0.17 |
2.25 |
2.60 |
-0.06 |
0.15 |
-0.04 |
0.61 |
0.35 |
0.10 |
0.36 |
-0.20 |
-0.05 |
-0.21 |
-0.65 |
0.34 |
0.36 |
0.72 |
|
| Change in cash |
-0.05 |
-0.48 |
0.36 |
-1.67 |
0.71 |
1.09 |
0.19 |
0.01 |
0.10 |
-0.02 |
0.05 |
-0.04 |
-0.02 |
-0.13 |
-0.27 |
0.27 |
-0.12 |
0.27 |
0.05 |
0.03 |
Show Quarterly Cash Flow
|
Mar-26 |
Dec-25 |
Sep-25 |
Jun-25 |
Mar-25 |
Dec-24 |
Sep-24 |
Jun-24 |
Mar-24 |
Dec-23 |
Sep-23 |
Jun-23 |
Mar-23 |
Dec-22 |
Sep-22 |
Jun-22 |
Mar-22 |
Dec-21 |
Sep-21 |
Jun-21 |
Mar-21 |
Dec-20 |
Sep-20 |
Jun-20 |
Mar-20 |
Dec-19 |
Sep-19 |
Jun-19 |
Mar-19 |
Dec-18 |
Sep-18 |
Jun-18 |
Mar-18 |
Dec-17 |
Sep-17 |
Jun-17 |
Mar-17 |
Dec-16 |
Sep-16 |
Jun-16 |
Mar-16 |
Dec-15 |
Sep-15 |
Jun-15 |
Mar-15 |
Dec-14 |
Sep-14 |
Jun-14 |
Mar-14 |
Dec-13 |
Sep-13 |
Jun-13 |
Mar-13 |
Dec-12 |
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 |
0.02 |
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 |
0.00 |
0.00 |
-0.01 |
0.00 |
0.00 |
0.00 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.00 |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other working capital changes |
0.05 |
0.10 |
0.11 |
0.08 |
0.08 |
0.14 |
-0.01 |
0.09 |
0.08 |
0.01 |
0.07 |
0.08 |
0.08 |
0.08 |
0.15 |
0.13 |
0.19 |
0.07 |
0.12 |
0.13 |
0.03 |
0.12 |
0.04 |
0.02 |
-0.02 |
0.05 |
0.04 |
0.00 |
0.03 |
0.06 |
0.07 |
0.04 |
0.06 |
0.05 |
0.04 |
0.03 |
0.05 |
0.05 |
0.05 |
0.02 |
-0.01 |
0.00 |
0.04 |
0.02 |
0.02 |
0.03 |
0.02 |
0.01 |
0.02 |
0.02 |
0.05 |
0.04 |
0.05 |
0.04 |
0.04 |
0.05 |
0.03 |
0.03 |
0.02 |
0.06 |
0.03 |
0.00 |
0.08 |
0.01 |
0.04 |
-0.02 |
0.07 |
0.03 |
0.05 |
0.00 |
0.05 |
0.03 |
0.03 |
0.02 |
0.04 |
0.01 |
0.03 |
-0.01 |
0.03 |
-0.01 |
0.02 |
| Capital expenditures |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
0.00 |
-0.01 |
-0.01 |
-0.02 |
-0.01 |
-0.01 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
0.00 |
-0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.01 |
0.00 |
0.00 |
0.00 |
-0.01 |
-0.01 |
0.00 |
-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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.01 |
0.00 |
0.00 |
0.00 |
-0.01 |
-0.01 |
0.00 |
0.00 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
0.00 |
-0.01 |
-0.01 |
-0.01 |
| Others incl. marketable securities changes |
-0.04 |
-0.03 |
-0.01 |
0.17 |
-0.05 |
-0.68 |
-0.05 |
-0.11 |
-0.11 |
-0.15 |
0.18 |
-0.32 |
0.20 |
-0.16 |
-0.30 |
-0.62 |
-0.90 |
-0.24 |
-0.21 |
-0.29 |
-1.03 |
-0.14 |
-0.27 |
-1.07 |
-0.08 |
0.04 |
0.06 |
-0.04 |
0.12 |
-0.19 |
-0.04 |
-0.16 |
0.04 |
-0.04 |
0.13 |
-0.10 |
-0.01 |
-0.48 |
0.07 |
-0.11 |
-0.19 |
-0.17 |
0.01 |
-0.11 |
-0.12 |
-0.07 |
-0.21 |
0.03 |
0.02 |
-0.19 |
-0.10 |
-0.09 |
-0.09 |
-0.13 |
-0.05 |
0.14 |
-0.06 |
-0.05 |
0.11 |
-0.34 |
-0.08 |
-0.09 |
0.20 |
0.13 |
0.11 |
0.12 |
0.36 |
0.03 |
-0.10 |
-0.11 |
0.08 |
0.03 |
-0.15 |
-0.07 |
-0.03 |
-0.16 |
-0.07 |
-0.18 |
-0.11 |
-0.23 |
-0.19 |
| Dividend payout |
-0.03 |
-0.03 |
-0.03 |
-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 |
-0.01 |
-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 |
0.00 |
0.00 |
0.00 |
|
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.01 |
|
0.00 |
0.00 |
0.00 |
0.00 |
-0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Common stock repurchases |
-0.04 |
-0.03 |
-0.09 |
-0.01 |
0.00 |
|
0.00 |
|
|
-0.01 |
-0.01 |
|
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.01 |
-0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.02 |
0.00 |
-0.01 |
0.00 |
-0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
-0.01 |
0.00 |
-0.01 |
|
-0.03 |
|
-0.02 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net Debt Issuance |
0.14 |
-0.17 |
0.06 |
-0.27 |
0.11 |
0.34 |
0.26 |
-0.35 |
0.02 |
0.42 |
-0.16 |
0.21 |
-0.12 |
0.27 |
-0.56 |
-0.18 |
0.31 |
0.69 |
0.52 |
0.29 |
0.75 |
0.63 |
-0.03 |
1.86 |
0.14 |
0.07 |
0.00 |
0.00 |
-0.13 |
0.15 |
-0.03 |
0.09 |
-0.06 |
0.06 |
-0.15 |
0.08 |
-0.03 |
0.43 |
-0.09 |
0.12 |
0.15 |
0.20 |
-0.01 |
0.10 |
0.10 |
0.01 |
0.16 |
-0.01 |
-0.06 |
0.13 |
0.06 |
0.06 |
0.03 |
0.12 |
-0.07 |
-0.32 |
0.08 |
0.09 |
-0.21 |
-0.43 |
0.49 |
0.47 |
-0.38 |
-0.16 |
-0.14 |
-0.39 |
0.07 |
-0.02 |
-0.31 |
0.44 |
-0.14 |
-0.05 |
0.09 |
0.04 |
0.04 |
0.17 |
0.06 |
0.22 |
0.06 |
0.26 |
0.19 |
|
| Change in cash |
0.10 |
-0.15 |
0.04 |
-0.06 |
0.12 |
-0.22 |
0.18 |
-0.40 |
-0.04 |
0.24 |
0.05 |
-0.07 |
0.13 |
0.16 |
-0.73 |
-0.69 |
-0.41 |
0.50 |
0.40 |
0.09 |
-0.27 |
0.56 |
-0.28 |
0.81 |
0.01 |
0.15 |
0.09 |
-0.05 |
0.00 |
0.02 |
0.00 |
-0.04 |
0.04 |
0.07 |
0.01 |
0.00 |
0.01 |
-0.01 |
0.02 |
0.02 |
-0.06 |
0.03 |
0.00 |
0.02 |
-0.01 |
-0.02 |
-0.02 |
0.03 |
-0.02 |
-0.04 |
0.00 |
0.01 |
0.00 |
0.03 |
-0.08 |
-0.12 |
0.05 |
0.08 |
-0.08 |
-0.71 |
0.44 |
0.37 |
-0.09 |
-0.02 |
0.01 |
-0.30 |
0.49 |
0.05 |
-0.36 |
0.33 |
-0.02 |
0.01 |
-0.04 |
-0.02 |
0.04 |
0.01 |
0.01 |
0.03 |
-0.04 |
0.02 |
0.02 |