HIGHWOODS PROPERTIES, 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 |
0.81 |
0.83 |
0.83 |
0.83 |
0.77 |
0.74 |
0.74 |
0.72 |
0.70 |
0.67 |
0.60 |
0.61 |
0.56 |
0.52 |
0.48 |
0.46 |
0.45 |
0.46 |
0.44 |
0.42 |
| Cost of revenue |
0.26 |
0.27 |
0.27 |
0.26 |
0.24 |
0.23 |
0.25 |
0.24 |
0.24 |
0.23 |
0.22 |
0.23 |
0.20 |
0.19 |
0.18 |
0.16 |
0.16 |
0.17 |
0.16 |
0.15 |
| Gross profit |
0.54 |
0.55 |
0.57 |
0.57 |
0.53 |
0.51 |
0.49 |
0.48 |
0.47 |
0.43 |
0.39 |
0.38 |
0.35 |
0.33 |
0.31 |
0.30 |
0.29 |
0.30 |
0.28 |
0.26 |
| Selling, general and administrative |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.03 |
0.04 |
0.04 |
0.04 |
0.04 |
| 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 |
|
|
|
|
| Other operating expenses |
0.29 |
0.30 |
0.30 |
0.29 |
0.26 |
0.24 |
0.25 |
0.23 |
0.23 |
0.22 |
0.20 |
0.20 |
0.18 |
0.16 |
0.14 |
0.14 |
0.13 |
0.13 |
0.28 |
0.27 |
| Operating income |
0.21 |
0.21 |
0.22 |
0.24 |
0.23 |
0.22 |
0.19 |
0.21 |
0.20 |
0.18 |
0.15 |
0.15 |
0.05 |
0.05 |
0.04 |
0.13 |
0.04 |
0.13 |
0.12 |
0.11 |
| Non-operating income (net) |
-0.05 |
-0.11 |
-0.07 |
-0.08 |
0.09 |
0.14 |
-0.05 |
-0.03 |
-0.01 |
-0.05 |
-0.06 |
-0.04 |
0.01 |
0.00 |
0.01 |
-0.13 |
-0.04 |
-0.10 |
-0.02 |
-0.05 |
| Income before tax |
0.16 |
0.10 |
0.15 |
0.16 |
0.32 |
0.36 |
0.14 |
0.18 |
0.19 |
0.12 |
0.09 |
0.12 |
0.06 |
0.05 |
0.04 |
0.00 |
0.00 |
0.03 |
0.09 |
0.05 |
| Income tax expense |
|
|
0.14 |
0.11 |
0.10 |
0.10 |
0.09 |
0.04 |
0.08 |
-0.32 |
0.08 |
0.09 |
0.03 |
0.07 |
0.10 |
0.06 |
0.08 |
0.10 |
0.07 |
0.07 |
| Net income |
0.16 |
0.10 |
0.15 |
0.16 |
0.31 |
0.35 |
0.14 |
0.17 |
0.19 |
0.52 |
0.10 |
0.11 |
0.13 |
0.08 |
0.05 |
0.07 |
0.06 |
0.03 |
0.09 |
0.05 |
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 |
0.21 |
0.20 |
0.20 |
0.20 |
0.20 |
0.21 |
0.20 |
0.20 |
0.21 |
0.21 |
0.21 |
0.21 |
0.21 |
0.21 |
0.21 |
0.20 |
0.21 |
0.20 |
0.20 |
0.19 |
0.18 |
0.18 |
0.18 |
0.18 |
0.19 |
0.19 |
0.19 |
0.18 |
0.17 |
0.18 |
0.18 |
0.18 |
0.18 |
0.18 |
0.18 |
0.18 |
0.17 |
0.17 |
0.17 |
0.17 |
0.16 |
0.12 |
0.16 |
0.16 |
0.16 |
0.15 |
0.15 |
0.15 |
0.15 |
0.14 |
0.15 |
0.14 |
0.14 |
0.13 |
0.13 |
0.13 |
0.13 |
0.13 |
0.12 |
0.12 |
0.12 |
0.12 |
0.12 |
0.11 |
0.12 |
0.11 |
0.11 |
0.11 |
0.12 |
0.11 |
0.12 |
0.12 |
0.11 |
0.11 |
0.11 |
0.11 |
0.11 |
0.10 |
0.11 |
0.11 |
0.09 |
| Cost of revenue |
0.07 |
0.07 |
0.07 |
0.06 |
0.07 |
0.07 |
0.07 |
0.06 |
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.04 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.05 |
0.06 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.08 |
0.04 |
0.04 |
0.02 |
| Gross profit |
0.14 |
0.14 |
0.14 |
0.14 |
0.14 |
0.14 |
0.14 |
0.14 |
0.14 |
0.14 |
0.14 |
0.14 |
0.15 |
0.14 |
0.14 |
0.14 |
0.14 |
0.14 |
0.13 |
0.13 |
0.13 |
0.12 |
0.12 |
0.13 |
0.13 |
0.13 |
0.12 |
0.12 |
0.11 |
0.12 |
0.12 |
0.12 |
0.12 |
0.12 |
0.12 |
0.12 |
0.11 |
0.11 |
0.11 |
0.11 |
0.11 |
0.08 |
0.10 |
0.10 |
0.10 |
0.10 |
0.10 |
0.10 |
0.09 |
0.09 |
0.09 |
0.09 |
0.09 |
0.08 |
0.08 |
0.08 |
0.08 |
0.08 |
0.08 |
0.08 |
0.07 |
0.08 |
0.07 |
0.08 |
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
0.08 |
0.11 |
0.07 |
0.07 |
0.07 |
0.10 |
0.07 |
0.07 |
0.07 |
| Selling, general and administrative |
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 |
0.01 |
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 |
0.01 |
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 |
0.01 |
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 |
0.01 |
| 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 |
0.08 |
0.07 |
0.07 |
0.07 |
0.07 |
0.00 |
0.08 |
0.07 |
0.07 |
0.08 |
0.07 |
0.08 |
0.07 |
0.00 |
0.07 |
0.07 |
0.07 |
0.00 |
0.07 |
0.06 |
0.06 |
0.00 |
0.06 |
0.06 |
0.06 |
0.00 |
0.06 |
0.06 |
0.07 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.05 |
0.06 |
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 |
0.04 |
0.04 |
0.04 |
0.03 |
0.03 |
0.04 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
0.06 |
| Operating income |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.13 |
0.05 |
0.06 |
0.05 |
0.05 |
0.06 |
0.06 |
0.06 |
0.13 |
0.06 |
0.06 |
0.06 |
0.13 |
0.06 |
0.06 |
0.06 |
0.11 |
0.05 |
0.06 |
0.06 |
0.12 |
0.05 |
0.05 |
0.03 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.04 |
0.04 |
0.04 |
0.04 |
0.05 |
0.04 |
0.03 |
0.04 |
0.02 |
0.02 |
0.04 |
0.04 |
0.04 |
0.01 |
0.03 |
0.03 |
0.02 |
0.01 |
0.04 |
0.01 |
0.01 |
0.01 |
0.03 |
0.00 |
0.01 |
0.01 |
0.03 |
0.03 |
0.04 |
0.01 |
0.03 |
0.01 |
0.03 |
0.01 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.02 |
0.03 |
0.03 |
0.03 |
| Non-operating income (net) |
-0.02 |
-0.02 |
-0.04 |
-0.03 |
0.05 |
-0.13 |
-0.03 |
0.01 |
-0.03 |
-0.01 |
-0.03 |
-0.01 |
-0.02 |
-0.10 |
-0.02 |
-0.01 |
-0.02 |
0.00 |
0.02 |
0.00 |
0.00 |
-0.03 |
-0.01 |
-0.02 |
0.13 |
-0.06 |
-0.02 |
-0.01 |
-0.02 |
0.00 |
-0.02 |
0.00 |
-0.02 |
0.01 |
0.01 |
0.00 |
-0.01 |
-0.02 |
-0.01 |
-0.01 |
-0.01 |
-0.02 |
-0.01 |
0.00 |
0.00 |
-0.02 |
0.01 |
-0.01 |
0.00 |
-0.02 |
-0.02 |
0.00 |
-0.03 |
-0.02 |
0.00 |
-0.01 |
0.00 |
-0.02 |
0.00 |
-0.01 |
0.00 |
0.04 |
-0.03 |
-0.04 |
-0.01 |
0.03 |
-0.01 |
-0.03 |
-0.01 |
0.00 |
-0.02 |
-0.02 |
-0.02 |
0.06 |
-0.01 |
-0.02 |
0.02 |
0.03 |
-0.02 |
-0.02 |
-0.02 |
| Income before tax |
0.03 |
0.03 |
0.01 |
0.02 |
0.10 |
0.00 |
0.02 |
0.06 |
0.03 |
0.04 |
0.02 |
0.04 |
0.04 |
0.03 |
0.04 |
0.05 |
0.04 |
0.13 |
0.08 |
0.06 |
0.06 |
0.09 |
0.04 |
0.04 |
0.19 |
0.06 |
0.03 |
0.04 |
0.01 |
0.06 |
0.04 |
0.05 |
0.03 |
0.06 |
0.06 |
0.04 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.01 |
0.03 |
0.03 |
0.02 |
0.02 |
0.05 |
0.02 |
0.01 |
0.02 |
0.02 |
0.02 |
-0.01 |
0.02 |
0.01 |
0.00 |
0.01 |
0.01 |
0.01 |
0.00 |
0.01 |
0.07 |
0.00 |
0.00 |
0.00 |
0.06 |
0.00 |
0.00 |
0.00 |
0.03 |
0.01 |
0.01 |
0.02 |
0.09 |
0.01 |
0.01 |
0.05 |
0.05 |
0.01 |
0.01 |
0.01 |
| Income tax expense |
|
|
|
|
|
|
0.00 |
0.00 |
0.00 |
0.04 |
0.04 |
0.04 |
-0.01 |
0.03 |
0.03 |
0.03 |
0.02 |
0.03 |
0.03 |
0.02 |
0.02 |
-0.01 |
0.02 |
0.02 |
0.03 |
0.00 |
0.02 |
0.02 |
0.02 |
0.00 |
0.02 |
0.02 |
0.02 |
0.00 |
0.02 |
0.02 |
0.02 |
0.40 |
0.02 |
0.02 |
-0.38 |
0.00 |
0.02 |
0.02 |
0.02 |
0.00 |
0.02 |
0.02 |
0.02 |
0.05 |
-0.02 |
0.01 |
-0.02 |
0.04 |
0.00 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.03 |
0.06 |
0.02 |
0.00 |
0.02 |
0.06 |
0.02 |
0.00 |
0.02 |
0.05 |
0.02 |
0.02 |
0.02 |
0.08 |
0.01 |
0.02 |
0.00 |
0.03 |
0.02 |
0.02 |
0.06 |
| Net income |
0.03 |
0.03 |
0.01 |
0.02 |
0.10 |
0.00 |
0.02 |
0.06 |
0.03 |
0.04 |
0.02 |
0.04 |
0.04 |
0.03 |
0.04 |
0.05 |
0.04 |
0.13 |
0.07 |
0.06 |
0.06 |
0.08 |
0.04 |
0.04 |
0.19 |
0.06 |
0.03 |
0.04 |
0.01 |
0.05 |
0.03 |
0.05 |
0.03 |
0.06 |
0.06 |
0.04 |
0.03 |
0.03 |
0.03 |
0.03 |
0.43 |
0.02 |
0.03 |
0.03 |
0.02 |
0.02 |
0.05 |
0.02 |
0.01 |
0.03 |
0.05 |
0.03 |
0.01 |
0.01 |
0.03 |
0.01 |
0.02 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.04 |
0.01 |
0.00 |
0.01 |
0.03 |
0.01 |
-0.01 |
0.01 |
0.01 |
0.02 |
0.02 |
0.01 |
0.01 |
0.05 |
0.02 |
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 |
Dec-07 |
Dec-06 |
| Cash and cash equivalents |
0.03 |
0.02 |
0.03 |
0.02 |
0.02 |
0.11 |
0.01 |
0.00 |
0.00 |
0.05 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.02 |
0.01 |
0.00 |
0.02 |
| Short-term investments |
|
|
|
|
0.00 |
|
|
0.00 |
0.09 |
0.03 |
0.02 |
0.01 |
0.00 |
0.02 |
0.03 |
0.00 |
0.01 |
0.00 |
0.02 |
0.00 |
| Accounts receivable, net |
0.36 |
0.34 |
0.34 |
0.32 |
0.28 |
0.29 |
0.26 |
0.25 |
0.23 |
0.20 |
0.18 |
0.20 |
0.15 |
0.17 |
0.15 |
0.13 |
0.11 |
0.10 |
0.10 |
0.09 |
| Inventories |
0.02 |
0.06 |
0.01 |
0.00 |
0.01 |
0.08 |
0.01 |
0.01 |
0.09 |
0.03 |
0.24 |
0.01 |
0.01 |
0.02 |
0.00 |
0.01 |
0.02 |
0.03 |
0.01 |
0.03 |
| Other current assets |
-0.01 |
0.08 |
0.07 |
0.07 |
0.08 |
0.06 |
0.06 |
0.03 |
0.03 |
0.04 |
0.02 |
0.04 |
0.08 |
0.06 |
0.06 |
0.04 |
0.04 |
0.04 |
0.06 |
0.02 |
| Total current assets |
0.37 |
0.50 |
0.44 |
0.41 |
0.39 |
0.54 |
0.34 |
0.29 |
0.35 |
0.32 |
0.47 |
0.27 |
0.24 |
0.24 |
0.23 |
0.19 |
0.18 |
0.16 |
0.03 |
0.04 |
| Property, plant and equipment, net |
5.07 |
4.82 |
4.99 |
5.13 |
5.03 |
4.42 |
4.53 |
4.17 |
4.04 |
4.01 |
3.76 |
3.48 |
3.31 |
2.87 |
2.72 |
2.52 |
|
|
|
|
| Goodwill |
|
|
|
|
|
|
|
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
| Intangible assets |
0.24 |
|
|
0.25 |
0.26 |
0.21 |
0.23 |
0.20 |
0.20 |
0.21 |
0.24 |
0.23 |
0.22 |
0.17 |
0.13 |
0.00 |
|
|
|
|
| Long-term investments |
0.47 |
0.49 |
0.34 |
0.27 |
0.01 |
0.04 |
0.05 |
0.02 |
0.04 |
0.02 |
0.26 |
0.03 |
0.03 |
0.07 |
0.11 |
0.07 |
|
|
|
|
| Other non-current assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total assets |
6.27 |
6.03 |
6.00 |
6.06 |
5.70 |
5.21 |
5.14 |
4.68 |
4.62 |
4.56 |
4.49 |
4.00 |
3.81 |
3.35 |
3.18 |
2.87 |
2.89 |
2.95 |
2.93 |
2.84 |
|
| Accounts payable |
|
0.20 |
0.19 |
0.24 |
0.26 |
0.27 |
0.29 |
0.22 |
0.23 |
0.31 |
0.23 |
0.24 |
0.22 |
0.17 |
0.15 |
0.11 |
0.12 |
0.14 |
0.16 |
0.16 |
| Short-term debt |
0.01 |
0.01 |
0.01 |
0.01 |
0.21 |
0.15 |
0.00 |
0.00 |
2.01 |
1.95 |
2.49 |
2.07 |
|
|
1.90 |
1.52 |
1.47 |
1.64 |
1.64 |
|
| Current portion of long-term debt |
|
|
|
|
|
|
|
0.00 |
2.01 |
1.95 |
2.49 |
2.07 |
|
|
|
|
|
|
|
|
| Deferred revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other current liabilities |
|
0.09 |
0.00 |
0.30 |
-0.17 |
-0.15 |
0.00 |
0.01 |
0.01 |
-0.04 |
0.01 |
0.02 |
-0.05 |
|
0.15 |
0.11 |
0.12 |
0.10 |
-1.64 |
0.27 |
| Long-term debt |
3.55 |
3.29 |
3.21 |
3.20 |
2.79 |
2.47 |
2.54 |
2.09 |
2.01 |
1.95 |
2.50 |
2.07 |
1.96 |
1.86 |
1.90 |
1.52 |
1.45 |
1.30 |
1.57 |
1.41 |
| Capital lease obligations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other non-current liabilities |
|
|
|
|
|
|
|
|
|
|
0.01 |
0.02 |
0.03 |
0.03 |
0.03 |
0.03 |
|
|
|
|
| Total liabilities |
3.84 |
3.60 |
3.52 |
3.50 |
3.08 |
2.74 |
2.83 |
2.30 |
2.24 |
2.26 |
2.75 |
2.33 |
2.20 |
2.06 |
2.08 |
1.66 |
1.62 |
1.77 |
1.83 |
1.66 |
|
| Common stock and paid-in capital |
3.25 |
3.17 |
3.13 |
3.20 |
3.19 |
3.16 |
3.14 |
3.14 |
3.13 |
3.05 |
2.77 |
2.64 |
2.40 |
2.06 |
1.94 |
1.97 |
1.83 |
1.74 |
1.58 |
1.65 |
| Retained earnings |
-0.87 |
-0.81 |
-0.70 |
-0.63 |
-0.58 |
-0.69 |
-0.83 |
-0.77 |
-0.75 |
-0.75 |
-1.02 |
-0.97 |
-0.92 |
-0.90 |
-0.85 |
-0.76 |
-0.70 |
-0.64 |
-0.56 |
-0.54 |
| Common shares outstanding |
111 |
108 |
108 |
105 |
107 |
107 |
106 |
106 |
106 |
101 |
97 |
94 |
89 |
80 |
76 |
76 |
72 |
59 |
62 |
61 |
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 |
0.03 |
0.03 |
0.03 |
0.02 |
0.02 |
0.02 |
0.02 |
0.03 |
0.02 |
0.03 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.03 |
0.02 |
0.02 |
0.03 |
0.01 |
0.05 |
0.11 |
0.12 |
0.00 |
0.01 |
0.01 |
0.12 |
0.00 |
0.00 |
0.00 |
0.01 |
0.00 |
0.03 |
0.00 |
0.00 |
0.01 |
0.00 |
0.05 |
0.01 |
0.00 |
0.00 |
0.01 |
0.01 |
0.00 |
0.01 |
0.01 |
0.01 |
0.02 |
0.01 |
0.01 |
0.03 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.03 |
0.01 |
0.02 |
0.04 |
0.01 |
0.02 |
0.04 |
0.01 |
0.01 |
0.01 |
0.01 |
0.00 |
0.01 |
0.00 |
0.00 |
0.02 |
0.02 |
0.02 |
0.01 |
0.00 |
0.00 |
| Short-term investments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
|
|
|
|
|
|
|
|
|
|
0.00 |
0.00 |
0.00 |
0.01 |
0.04 |
0.09 |
0.05 |
0.02 |
0.03 |
0.03 |
0.04 |
0.27 |
0.26 |
0.02 |
0.02 |
0.02 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.00 |
0.02 |
0.02 |
0.01 |
0.02 |
0.02 |
0.02 |
0.02 |
0.03 |
0.02 |
0.01 |
0.01 |
0.00 |
0.00 |
0.01 |
0.01 |
0.01 |
0.07 |
0.07 |
0.00 |
0.00 |
0.01 |
0.03 |
0.01 |
0.06 |
0.06 |
0.06 |
0.02 |
0.00 |
|
0.07 |
0.07 |
| Accounts receivable, net |
0.37 |
0.36 |
0.35 |
0.35 |
0.35 |
0.34 |
0.35 |
0.34 |
0.35 |
0.34 |
0.33 |
0.32 |
0.33 |
0.32 |
0.31 |
0.30 |
0.29 |
0.28 |
0.29 |
0.28 |
0.29 |
0.29 |
0.28 |
0.28 |
0.27 |
0.26 |
0.26 |
0.27 |
0.25 |
0.25 |
0.25 |
0.24 |
0.24 |
0.23 |
0.22 |
0.21 |
0.20 |
0.20 |
0.20 |
0.20 |
0.18 |
0.18 |
0.19 |
0.18 |
0.19 |
0.20 |
0.18 |
0.17 |
0.17 |
0.18 |
0.18 |
0.17 |
0.17 |
0.17 |
0.15 |
0.15 |
0.16 |
0.15 |
0.14 |
0.14 |
0.14 |
0.13 |
0.13 |
0.13 |
0.11 |
0.11 |
0.10 |
0.10 |
0.02 |
0.11 |
0.10 |
0.11 |
0.10 |
0.10 |
0.10 |
0.10 |
0.07 |
0.10 |
0.02 |
0.02 |
0.02 |
| Inventories |
0.00 |
0.02 |
0.01 |
0.00 |
0.00 |
0.06 |
0.39 |
0.00 |
0.00 |
0.01 |
0.00 |
0.01 |
0.01 |
0.00 |
0.01 |
0.05 |
0.01 |
0.01 |
0.01 |
0.05 |
0.01 |
0.08 |
0.01 |
0.01 |
0.11 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.09 |
0.05 |
0.02 |
0.03 |
0.03 |
0.04 |
0.27 |
0.26 |
0.24 |
0.02 |
0.02 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.02 |
0.02 |
0.01 |
0.02 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
0.00 |
0.01 |
0.00 |
0.00 |
|
0.02 |
|
0.07 |
|
0.03 |
|
|
|
0.01 |
|
|
|
0.03 |
|
|
|
| Other current assets |
0.08 |
-0.04 |
0.08 |
-0.01 |
-0.01 |
0.14 |
0.09 |
0.01 |
0.11 |
0.07 |
0.08 |
0.01 |
0.08 |
0.07 |
0.07 |
0.11 |
0.08 |
0.08 |
0.08 |
0.13 |
0.07 |
0.06 |
0.06 |
0.07 |
0.11 |
0.03 |
0.11 |
0.06 |
0.07 |
0.03 |
0.03 |
0.04 |
0.04 |
0.03 |
0.03 |
0.03 |
-0.04 |
0.04 |
0.07 |
0.31 |
0.05 |
0.02 |
0.06 |
0.06 |
0.06 |
0.04 |
0.05 |
0.06 |
0.02 |
0.00 |
0.06 |
0.00 |
0.06 |
0.06 |
0.02 |
0.06 |
0.02 |
0.06 |
0.06 |
0.04 |
0.01 |
0.04 |
0.04 |
0.05 |
0.04 |
0.04 |
0.13 |
0.12 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.06 |
0.02 |
-0.14 |
0.02 |
0.02 |
0.02 |
0.01 |
0.01 |
| Total current assets |
0.48 |
0.37 |
0.47 |
0.36 |
0.36 |
0.50 |
0.46 |
0.38 |
0.47 |
0.44 |
0.43 |
0.35 |
0.42 |
0.41 |
0.41 |
0.48 |
0.41 |
0.39 |
0.40 |
0.47 |
0.42 |
0.54 |
0.47 |
0.36 |
0.39 |
0.29 |
0.49 |
0.34 |
0.33 |
0.29 |
0.29 |
0.29 |
0.35 |
0.35 |
0.30 |
0.28 |
0.28 |
0.32 |
0.28 |
0.51 |
0.49 |
0.47 |
0.25 |
0.25 |
0.26 |
0.27 |
0.24 |
0.25 |
0.23 |
0.24 |
0.27 |
0.24 |
0.24 |
0.24 |
0.18 |
0.22 |
0.19 |
0.23 |
0.22 |
0.19 |
0.18 |
0.19 |
0.20 |
0.21 |
0.17 |
0.18 |
0.34 |
0.30 |
0.07 |
0.16 |
0.04 |
0.04 |
0.03 |
0.03 |
0.03 |
0.04 |
0.04 |
0.04 |
0.03 |
0.03 |
0.03 |
| Property, plant and equipment, net |
|
5.07 |
4.95 |
4.88 |
4.91 |
4.82 |
4.87 |
|
|
|
5.04 |
5.06 |
5.09 |
5.13 |
5.12 |
4.94 |
5.00 |
5.03 |
4.83 |
4.40 |
4.57 |
4.42 |
4.42 |
4.45 |
4.42 |
4.53 |
4.18 |
4.17 |
4.15 |
4.17 |
4.18 |
4.15 |
4.12 |
4.04 |
4.03 |
4.01 |
4.05 |
4.01 |
3.96 |
3.82 |
3.78 |
3.76 |
3.93 |
3.51 |
3.50 |
3.48 |
3.40 |
3.32 |
3.34 |
3.31 |
3.35 |
3.05 |
2.93 |
2.87 |
2.76 |
2.68 |
2.70 |
2.72 |
2.72 |
2.49 |
2.51 |
2.52 |
2.53 |
2.50 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 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 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Intangible assets |
|
0.24 |
0.23 |
0.22 |
|
|
|
|
|
|
|
0.24 |
0.25 |
0.25 |
0.26 |
0.24 |
0.25 |
0.26 |
0.27 |
0.22 |
0.22 |
0.21 |
0.22 |
0.22 |
0.23 |
0.23 |
0.20 |
0.20 |
0.19 |
0.20 |
0.19 |
0.20 |
0.20 |
0.20 |
0.20 |
0.21 |
0.21 |
0.21 |
0.22 |
0.22 |
0.22 |
0.24 |
0.26 |
0.22 |
0.22 |
0.23 |
0.22 |
0.22 |
0.22 |
0.22 |
0.23 |
0.18 |
0.18 |
0.17 |
0.15 |
0.13 |
0.13 |
0.13 |
0.13 |
0.09 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Long-term investments |
0.50 |
0.47 |
0.50 |
0.50 |
0.49 |
0.49 |
0.48 |
0.38 |
0.37 |
0.34 |
0.31 |
0.30 |
0.31 |
0.27 |
0.09 |
0.01 |
0.02 |
0.01 |
0.00 |
0.00 |
0.00 |
0.04 |
0.10 |
0.03 |
0.03 |
0.05 |
0.02 |
0.03 |
0.05 |
0.02 |
0.02 |
0.02 |
0.04 |
0.04 |
0.02 |
0.07 |
0.01 |
0.02 |
0.02 |
0.02 |
0.02 |
0.26 |
0.02 |
0.05 |
0.03 |
0.03 |
0.03 |
0.10 |
0.03 |
0.03 |
0.05 |
0.07 |
0.07 |
0.07 |
0.08 |
0.12 |
0.11 |
0.11 |
0.10 |
0.12 |
0.07 |
0.07 |
0.07 |
0.07 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other non-current assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total assets |
6.60 |
6.27 |
6.14 |
6.06 |
6.08 |
6.03 |
6.03 |
5.97 |
6.01 |
6.00 |
6.02 |
6.03 |
6.07 |
6.06 |
5.87 |
5.68 |
5.69 |
5.70 |
5.75 |
5.24 |
5.21 |
5.21 |
5.20 |
5.06 |
5.13 |
5.14 |
4.89 |
4.74 |
4.73 |
4.68 |
4.69 |
4.65 |
4.70 |
4.62 |
4.56 |
4.56 |
4.55 |
4.56 |
4.48 |
4.56 |
4.51 |
4.49 |
4.46 |
4.04 |
4.01 |
4.00 |
3.90 |
3.88 |
3.82 |
3.81 |
3.90 |
3.54 |
3.42 |
3.35 |
3.21 |
3.14 |
3.17 |
3.18 |
3.17 |
2.89 |
2.88 |
2.87 |
2.88 |
2.86 |
2.86 |
2.89 |
2.93 |
2.91 |
2.93 |
2.95 |
2.98 |
2.99 |
2.96 |
2.93 |
2.91 |
2.89 |
2.85 |
2.84 |
2.83 |
2.82 |
2.91 |
|
| Accounts payable |
|
|
|
0.26 |
0.24 |
0.20 |
0.28 |
0.28 |
0.27 |
0.19 |
0.29 |
0.27 |
0.24 |
0.24 |
0.28 |
0.00 |
0.25 |
0.29 |
0.28 |
0.24 |
0.26 |
0.27 |
0.30 |
0.28 |
0.23 |
0.25 |
0.27 |
0.26 |
0.24 |
0.22 |
0.23 |
0.22 |
0.21 |
0.23 |
0.23 |
0.20 |
0.21 |
0.31 |
0.26 |
0.24 |
0.21 |
0.23 |
0.25 |
0.21 |
0.20 |
0.24 |
0.23 |
0.22 |
0.20 |
0.22 |
0.21 |
0.19 |
0.17 |
0.17 |
0.15 |
0.14 |
0.12 |
0.15 |
0.13 |
0.11 |
0.09 |
0.11 |
0.11 |
0.11 |
0.11 |
0.12 |
0.13 |
0.13 |
0.12 |
0.14 |
0.15 |
0.15 |
0.14 |
0.16 |
0.17 |
0.16 |
0.14 |
0.16 |
0.14 |
0.14 |
0.12 |
| Short-term debt |
|
0.01 |
0.00 |
0.00 |
0.00 |
0.01 |
0.00 |
|
|
0.01 |
0.00 |
0.00 |
0.00 |
0.01 |
5.60 |
2.33 |
2.35 |
2.91 |
2.46 |
2.62 |
2.55 |
2.64 |
2.39 |
2.26 |
|
|
0.00 |
2.08 |
|
0.00 |
|
2.06 |
2.11 |
2.01 |
0.48 |
2.01 |
|
1.95 |
|
|
|
2.49 |
|
|
|
2.07 |
|
|
|
|
|
|
|
|
1.78 |
1.82 |
1.94 |
1.90 |
1.89 |
1.62 |
1.59 |
1.52 |
1.50 |
1.46 |
1.50 |
1.47 |
1.51 |
0.03 |
1.65 |
1.60 |
1.62 |
1.77 |
0.04 |
0.04 |
0.03 |
0.04 |
|
0.04 |
|
|
0.03 |
| Current portion of long-term debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2.33 |
2.35 |
|
2.46 |
|
|
|
2.39 |
2.26 |
|
|
0.00 |
0.00 |
|
0.00 |
|
2.06 |
2.11 |
2.01 |
0.48 |
2.01 |
|
1.95 |
|
|
|
2.49 |
|
|
|
2.07 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Deferred revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other current liabilities |
0.28 |
|
0.28 |
0.02 |
0.02 |
0.09 |
0.02 |
0.00 |
0.00 |
0.11 |
0.00 |
0.00 |
0.26 |
0.30 |
0.03 |
0.27 |
0.25 |
-2.61 |
0.28 |
0.27 |
0.26 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.03 |
0.00 |
0.00 |
-0.06 |
0.01 |
-0.03 |
0.00 |
0.00 |
0.01 |
0.00 |
0.00 |
-0.04 |
-0.04 |
-0.05 |
-0.05 |
-0.05 |
0.01 |
-0.05 |
-0.04 |
-0.04 |
0.02 |
-0.05 |
-0.05 |
-0.05 |
-0.05 |
-0.05 |
-0.05 |
|
|
0.15 |
0.14 |
0.12 |
0.15 |
0.13 |
-1.48 |
0.09 |
0.11 |
0.11 |
0.11 |
0.11 |
0.12 |
0.13 |
1.56 |
0.12 |
0.14 |
-1.37 |
-1.52 |
-0.04 |
0.23 |
-0.03 |
0.23 |
0.25 |
-0.04 |
0.26 |
0.25 |
-0.03 |
| Long-term debt |
3.70 |
3.55 |
3.40 |
3.33 |
3.34 |
3.29 |
3.30 |
3.19 |
3.26 |
3.21 |
3.21 |
3.20 |
3.26 |
3.20 |
2.97 |
2.80 |
2.83 |
2.79 |
0.48 |
2.48 |
2.47 |
2.47 |
2.47 |
2.34 |
2.41 |
2.54 |
2.32 |
2.16 |
2.16 |
2.09 |
2.09 |
2.06 |
2.11 |
2.01 |
1.97 |
2.01 |
2.04 |
1.95 |
1.90 |
2.08 |
2.10 |
2.50 |
2.49 |
2.13 |
2.11 |
2.07 |
2.01 |
2.06 |
2.01 |
1.96 |
2.05 |
1.93 |
1.90 |
1.86 |
1.78 |
1.82 |
1.90 |
1.90 |
1.89 |
1.62 |
1.55 |
1.52 |
1.50 |
1.46 |
1.50 |
1.45 |
1.51 |
1.46 |
1.65 |
1.30 |
1.62 |
1.77 |
1.74 |
1.57 |
1.64 |
1.59 |
1.52 |
1.41 |
1.50 |
1.50 |
1.48 |
| Capital lease obligations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other non-current liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
|
|
|
|
|
0.01 |
0.01 |
0.01 |
0.02 |
0.02 |
0.02 |
0.02 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total liabilities |
3.98 |
3.84 |
3.69 |
3.62 |
3.60 |
3.60 |
3.59 |
3.50 |
3.55 |
3.52 |
3.52 |
3.50 |
3.53 |
3.50 |
3.28 |
3.08 |
3.08 |
3.08 |
3.23 |
2.74 |
2.73 |
2.74 |
2.77 |
2.61 |
2.68 |
2.83 |
2.60 |
2.42 |
2.40 |
2.30 |
2.32 |
2.27 |
2.32 |
2.24 |
2.19 |
2.21 |
2.25 |
2.26 |
2.16 |
2.32 |
2.31 |
2.75 |
2.73 |
2.35 |
2.32 |
2.33 |
2.27 |
2.30 |
2.24 |
2.20 |
2.29 |
2.15 |
2.09 |
2.06 |
1.96 |
1.99 |
2.06 |
2.08 |
2.05 |
1.75 |
1.68 |
1.66 |
1.65 |
1.60 |
1.73 |
1.62 |
1.76 |
1.69 |
1.86 |
1.77 |
1.78 |
1.91 |
1.93 |
1.83 |
1.86 |
1.80 |
1.66 |
1.66 |
1.64 |
1.64 |
1.63 |
|
| Common stock and paid-in capital |
3.26 |
3.25 |
3.23 |
3.17 |
3.18 |
3.17 |
3.11 |
3.13 |
3.13 |
3.13 |
3.14 |
3.12 |
3.12 |
3.11 |
3.11 |
3.09 |
3.06 |
3.06 |
3.03 |
3.02 |
3.01 |
3.02 |
3.04 |
3.02 |
3.03 |
2.98 |
2.99 |
3.01 |
2.99 |
3.02 |
3.00 |
2.98 |
3.00 |
2.97 |
2.96 |
2.96 |
2.90 |
2.89 |
2.80 |
2.71 |
2.68 |
2.62 |
2.60 |
2.55 |
2.53 |
2.49 |
2.44 |
2.39 |
2.39 |
2.40 |
2.40 |
2.19 |
2.09 |
2.06 |
2.00 |
1.90 |
1.84 |
1.83 |
1.83 |
1.81 |
1.84 |
1.85 |
1.84 |
1.86 |
1.84 |
1.83 |
1.83 |
1.86 |
1.72 |
1.74 |
1.74 |
1.59 |
1.53 |
1.58 |
1.53 |
1.55 |
1.63 |
1.65 |
1.64 |
1.61 |
1.66 |
| Retained earnings |
-0.89 |
-0.87 |
-0.84 |
-0.80 |
-0.77 |
-0.81 |
-0.75 |
-0.71 |
-0.72 |
-0.70 |
-0.68 |
-0.65 |
-0.64 |
-0.63 |
-0.61 |
-0.59 |
-0.59 |
-0.58 |
-0.65 |
-0.67 |
-0.68 |
-0.69 |
-0.72 |
-0.71 |
-0.70 |
-0.83 |
-0.84 |
-0.82 |
-0.81 |
-0.77 |
-0.77 |
-0.76 |
-0.76 |
-0.75 |
-0.76 |
-0.77 |
-0.76 |
-0.75 |
-0.65 |
-0.64 |
-0.63 |
-1.02 |
-1.00 |
-0.99 |
-0.99 |
-0.97 |
-0.95 |
-0.96 |
-0.95 |
-0.92 |
-0.91 |
-0.93 |
-0.92 |
-0.90 |
-0.88 |
-0.88 |
-0.86 |
-0.85 |
-0.83 |
-0.80 |
-0.78 |
-0.76 |
-0.74 |
-0.72 |
-0.72 |
-0.70 |
-0.67 |
-0.65 |
-0.66 |
-0.64 |
-0.60 |
-0.58 |
-0.57 |
-0.56 |
-0.55 |
-0.54 |
-0.51 |
-0.54 |
-0.53 |
-0.52 |
-0.48 |
| Common shares outstanding |
112 |
110 |
111 |
110 |
110 |
108 |
108 |
106 |
106 |
106 |
106 |
105 |
108 |
105 |
108 |
108 |
107 |
107 |
107 |
107 |
107 |
104 |
107 |
107 |
107 |
104 |
106 |
106 |
106 |
104 |
106 |
106 |
106 |
103 |
106 |
105 |
105 |
102 |
102 |
101 |
99 |
96 |
98 |
97 |
96 |
93 |
94 |
93 |
93 |
90 |
91 |
87 |
85 |
81 |
80 |
79 |
77 |
73 |
76 |
76 |
76 |
72 |
76 |
76 |
75 |
71 |
75 |
70 |
68 |
64 |
63 |
62 |
61 |
57 |
61 |
62 |
62 |
56 |
61 |
60 |
54 |
|
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 |
0.29 |
0.30 |
0.31 |
0.29 |
0.26 |
0.24 |
0.25 |
0.23 |
0.23 |
0.22 |
0.22 |
0.20 |
0.18 |
0.16 |
0.14 |
0.14 |
0.12 |
0.11 |
0.11 |
0.10 |
| Stock-based compensation |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
|
|
0.00 |
| Change in inventory |
|
|
|
|
|
|
|
-0.07 |
-0.11 |
-0.01 |
-0.22 |
-0.03 |
-0.02 |
-0.07 |
1.81 |
1.43 |
1.40 |
1.57 |
|
|
| Other working capital changes |
0.06 |
0.10 |
0.08 |
0.13 |
0.15 |
0.11 |
0.10 |
0.19 |
0.23 |
0.09 |
0.29 |
0.09 |
0.09 |
0.10 |
-1.76 |
-1.38 |
-1.34 |
-1.53 |
0.05 |
0.04 |
| Capital expenditures |
-0.20 |
-0.18 |
-0.18 |
-0.27 |
-0.38 |
0.00 |
-0.42 |
-0.05 |
0.00 |
-0.11 |
-0.41 |
-0.16 |
-0.42 |
-0.27 |
-0.18 |
-0.10 |
-0.15 |
-0.23 |
-0.29 |
-0.22 |
| Others incl. marketable securities changes |
-0.25 |
-0.12 |
0.00 |
-0.35 |
0.10 |
0.11 |
-0.18 |
-0.26 |
-0.25 |
0.31 |
-0.25 |
-0.16 |
0.06 |
0.03 |
-0.03 |
0.02 |
0.09 |
0.10 |
0.14 |
0.29 |
| Dividend payout |
-0.22 |
-0.21 |
-0.21 |
-0.21 |
-0.21 |
-0.20 |
-0.20 |
-0.19 |
-0.26 |
-0.17 |
-0.16 |
-0.16 |
-0.15 |
-0.13 |
-0.13 |
-0.13 |
-0.12 |
-0.12 |
-0.12 |
-0.12 |
| Common stock repurchases |
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 |
-0.05 |
0.05 |
0.35 |
-0.06 |
-0.03 |
-0.03 |
| Net Debt Issuance |
0.31 |
0.12 |
0.01 |
0.41 |
-0.08 |
-0.09 |
0.45 |
0.07 |
0.13 |
-0.29 |
0.53 |
0.22 |
0.25 |
0.18 |
0.20 |
-0.04 |
-0.35 |
0.16 |
0.12 |
-0.05 |
|
| Change in cash |
0.01 |
0.00 |
0.01 |
-0.01 |
-0.16 |
0.17 |
0.00 |
-0.08 |
-0.05 |
0.04 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.01 |
0.01 |
0.01 |
-0.01 |
0.02 |
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 |
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
0.08 |
0.07 |
0.07 |
0.08 |
0.07 |
0.08 |
0.07 |
0.08 |
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.07 |
0.06 |
0.06 |
0.07 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.05 |
0.05 |
0.05 |
0.06 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.03 |
0.03 |
0.04 |
0.03 |
0.03 |
0.03 |
0.01 |
0.03 |
0.03 |
0.04 |
0.01 |
0.03 |
0.04 |
0.03 |
0.02 |
0.03 |
0.03 |
0.03 |
0.02 |
0.03 |
0.03 |
0.01 |
| Stock-based compensation |
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 |
0.01 |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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 |
| Change in inventory |
|
|
|
|
|
-0.02 |
-0.02 |
|
0.02 |
|
|
|
|
|
|
|
|
0.02 |
2.35 |
-0.21 |
-0.17 |
-0.27 |
2.22 |
2.17 |
-0.20 |
-0.05 |
-0.21 |
1.99 |
-0.10 |
-0.07 |
-0.06 |
-0.07 |
-0.16 |
-0.12 |
-0.07 |
-0.07 |
-0.08 |
-0.01 |
-0.01 |
-0.26 |
-0.29 |
-0.22 |
-0.01 |
-0.03 |
-0.06 |
-0.03 |
-0.01 |
-0.03 |
-0.04 |
-0.02 |
-0.06 |
-0.06 |
-0.08 |
-0.03 |
0.00 |
0.00 |
1.86 |
1.81 |
0.00 |
|
1.50 |
1.43 |
0.00 |
0.00 |
1.44 |
1.40 |
|
|
1.71 |
1.58 |
|
0.21 |
|
|
|
|
|
-0.03 |
|
|
|
| Other working capital changes |
-0.02 |
0.03 |
0.02 |
0.04 |
-0.03 |
0.05 |
0.04 |
0.06 |
-0.03 |
0.02 |
0.03 |
0.04 |
-0.01 |
0.03 |
0.04 |
0.06 |
0.00 |
0.01 |
-2.31 |
0.26 |
0.19 |
0.29 |
-2.19 |
-2.11 |
0.20 |
0.07 |
0.27 |
-1.94 |
0.09 |
0.08 |
0.11 |
0.12 |
0.17 |
0.14 |
0.11 |
0.12 |
0.09 |
0.02 |
0.06 |
0.30 |
0.28 |
0.23 |
0.04 |
0.07 |
0.04 |
0.06 |
0.03 |
0.06 |
0.02 |
0.04 |
0.08 |
0.09 |
0.07 |
0.05 |
0.00 |
0.03 |
-1.88 |
-1.80 |
0.01 |
0.02 |
-1.51 |
-1.42 |
0.01 |
0.03 |
-1.43 |
-1.38 |
0.02 |
0.02 |
-1.70 |
-1.56 |
0.01 |
-0.19 |
-0.01 |
0.02 |
0.01 |
0.02 |
0.00 |
0.04 |
0.01 |
0.00 |
0.02 |
| Capital expenditures |
0.00 |
-0.06 |
-0.03 |
-0.08 |
-0.04 |
-0.19 |
-0.05 |
-0.04 |
-0.04 |
-0.05 |
-0.15 |
-0.03 |
-0.01 |
-0.02 |
-0.05 |
-0.04 |
-0.05 |
-0.04 |
-0.03 |
-0.03 |
-0.04 |
0.00 |
-0.05 |
0.00 |
0.00 |
-0.05 |
-0.01 |
-0.04 |
-0.08 |
-0.05 |
-0.09 |
-0.05 |
-0.05 |
-0.04 |
-0.01 |
-0.08 |
-0.09 |
-0.10 |
-0.10 |
-0.06 |
-0.59 |
-0.40 |
-0.40 |
-0.08 |
-0.05 |
-0.08 |
-0.05 |
-0.08 |
-0.07 |
-0.42 |
-0.19 |
-0.14 |
-0.09 |
-0.08 |
-0.17 |
-0.01 |
-0.01 |
-0.03 |
-0.11 |
-0.03 |
-0.02 |
-0.04 |
-0.03 |
-0.02 |
-0.02 |
-0.05 |
-0.03 |
-0.03 |
-0.04 |
-0.07 |
-0.05 |
-0.06 |
-0.06 |
-0.08 |
-0.08 |
-0.07 |
-0.07 |
-0.09 |
-0.05 |
-0.04 |
-0.05 |
| Others incl. marketable securities changes |
-0.34 |
-0.14 |
-0.12 |
0.03 |
0.01 |
0.09 |
-0.10 |
0.05 |
-0.02 |
0.01 |
0.02 |
0.03 |
-0.06 |
-0.26 |
-0.22 |
0.03 |
-0.01 |
0.12 |
-0.11 |
-0.04 |
-0.12 |
0.03 |
0.00 |
-0.10 |
0.23 |
-0.31 |
-0.10 |
-0.02 |
0.00 |
0.03 |
0.00 |
0.00 |
-0.09 |
-0.04 |
-0.01 |
0.01 |
0.01 |
0.00 |
0.15 |
-0.02 |
0.92 |
0.31 |
-0.04 |
0.01 |
0.00 |
-0.09 |
0.03 |
-0.01 |
0.02 |
0.46 |
0.03 |
0.00 |
-0.01 |
-0.07 |
0.12 |
-0.01 |
0.00 |
0.00 |
0.00 |
-0.04 |
0.00 |
0.00 |
0.01 |
0.02 |
0.00 |
0.03 |
0.00 |
0.06 |
0.00 |
0.06 |
0.04 |
-0.01 |
0.01 |
0.02 |
0.03 |
0.07 |
0.08 |
0.07 |
0.04 |
0.01 |
0.02 |
| Dividend payout |
-0.06 |
-0.06 |
-0.05 |
-0.05 |
-0.05 |
-0.05 |
-0.05 |
-0.05 |
-0.05 |
-0.05 |
-0.05 |
-0.05 |
-0.05 |
-0.05 |
-0.05 |
-0.05 |
-0.05 |
-0.05 |
-0.05 |
-0.05 |
-0.05 |
-0.05 |
-0.05 |
-0.05 |
-0.05 |
-0.05 |
-0.05 |
-0.05 |
-0.05 |
-0.05 |
-0.05 |
-0.05 |
-0.05 |
-0.05 |
-0.05 |
-0.05 |
-0.13 |
-0.04 |
-0.04 |
-0.04 |
-0.04 |
-0.04 |
-0.04 |
-0.04 |
-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 |
-0.04 |
-0.03 |
-0.03 |
-0.04 |
-0.03 |
-0.03 |
-0.03 |
-0.03 |
-0.03 |
-0.03 |
-0.11 |
0.00 |
-0.02 |
-0.03 |
-0.03 |
-0.03 |
-0.03 |
-0.03 |
-0.03 |
-0.03 |
-0.03 |
-0.03 |
| Common stock repurchases |
0.00 |
0.06 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.06 |
0.06 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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 |
0.20 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.07 |
0.21 |
0.03 |
0.01 |
0.00 |
0.00 |
0.00 |
0.17 |
0.00 |
0.00 |
0.08 |
-0.03 |
0.00 |
0.00 |
0.00 |
0.04 |
-0.04 |
-0.03 |
-0.01 |
-0.01 |
-0.01 |
0.00 |
| Net Debt Issuance |
0.34 |
0.10 |
0.12 |
0.00 |
0.04 |
0.05 |
0.10 |
-0.07 |
0.04 |
0.06 |
-0.05 |
-0.07 |
0.07 |
0.22 |
0.17 |
-0.03 |
0.04 |
-0.15 |
0.07 |
0.01 |
-0.01 |
0.00 |
0.12 |
-0.08 |
-0.13 |
0.22 |
0.16 |
-0.07 |
0.07 |
0.00 |
0.03 |
-0.06 |
0.10 |
0.04 |
-0.04 |
0.02 |
0.10 |
0.11 |
-0.10 |
0.03 |
-0.34 |
0.05 |
0.40 |
-0.18 |
0.06 |
0.12 |
-0.01 |
0.05 |
0.06 |
-0.10 |
0.15 |
0.10 |
0.09 |
0.13 |
0.05 |
-0.02 |
0.03 |
0.01 |
0.08 |
-0.05 |
-0.17 |
-0.02 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.12 |
-0.05 |
0.01 |
0.00 |
0.01 |
0.03 |
0.06 |
0.04 |
-0.02 |
0.08 |
0.02 |
0.03 |
0.02 |
0.01 |
0.03 |
|
| Change in cash |
0.01 |
0.00 |
0.00 |
0.00 |
0.01 |
0.00 |
0.00 |
0.01 |
0.00 |
0.01 |
-0.07 |
0.00 |
0.00 |
0.00 |
-0.04 |
0.04 |
0.00 |
-0.01 |
-0.02 |
0.00 |
-0.13 |
0.06 |
0.11 |
-0.11 |
0.11 |
-0.11 |
0.11 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.06 |
-0.02 |
0.00 |
-0.01 |
0.01 |
-0.04 |
0.04 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.01 |
0.00 |
0.00 |
-0.01 |
0.01 |
0.00 |
-0.02 |
0.02 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.01 |
0.00 |
0.00 |
0.00 |
-0.02 |
0.02 |
-0.01 |
-0.01 |
0.02 |
-0.01 |
-0.02 |
0.03 |
0.01 |
-0.01 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
-0.01 |
0.06 |
0.00 |
0.01 |
0.00 |
-0.02 |
0.00 |