Apollo Global Management, 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 |
30.30 |
26.11 |
32.64 |
10.97 |
5.95 |
2.35 |
2.93 |
1.09 |
2.77 |
2.07 |
1.04 |
1.56 |
3.73 |
2.86 |
0.17 |
2.11 |
0.97 |
-0.27 |
0.64 |
0.35 |
| Cost of revenue |
3.49 |
1.14 |
3.74 |
1.94 |
0.78 |
0.63 |
0.51 |
0.46 |
1.04 |
0.85 |
0.54 |
0.74 |
1.59 |
1.75 |
1.34 |
1.94 |
1.50 |
0.84 |
1.45 |
0.27 |
| Gross profit |
26.81 |
24.97 |
29.47 |
1.61 |
5.17 |
1.73 |
2.42 |
0.63 |
1.74 |
1.22 |
0.50 |
0.82 |
2.14 |
1.11 |
-1.17 |
0.17 |
-0.53 |
-1.11 |
-0.81 |
0.08 |
| Selling, general and administrative |
3.55 |
2.64 |
2.57 |
0.65 |
3.20 |
0.82 |
1.08 |
0.38 |
0.26 |
0.25 |
0.26 |
0.27 |
0.22 |
0.19 |
0.17 |
0.13 |
0.09 |
|
0.12 |
0.08 |
| 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 |
|
|
|
|
|
| Other operating expenses |
12.84 |
14.04 |
24.76 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.05 |
0.11 |
0.03 |
0.09 |
0.07 |
0.44 |
0.05 |
0.00 |
| Operating income |
10.42 |
8.30 |
5.88 |
0.12 |
1.98 |
0.91 |
1.34 |
0.25 |
1.48 |
0.98 |
0.25 |
0.55 |
1.86 |
0.81 |
-1.37 |
-0.05 |
-0.69 |
-1.55 |
-0.98 |
0.00 |
| Non-operating income (net) |
-2.69 |
-0.86 |
-0.30 |
2.09 |
2.89 |
-0.36 |
0.07 |
-0.15 |
0.29 |
0.08 |
0.13 |
0.32 |
0.62 |
2.30 |
0.07 |
0.68 |
0.62 |
-1.37 |
2.23 |
1.80 |
| Income before tax |
7.74 |
7.44 |
5.59 |
2.20 |
4.86 |
0.55 |
1.41 |
0.11 |
1.77 |
1.06 |
0.38 |
0.88 |
2.48 |
3.11 |
-1.29 |
0.63 |
-0.07 |
-2.93 |
1.25 |
1.79 |
| Income tax expense |
0.80 |
1.06 |
-0.92 |
0.21 |
0.59 |
0.09 |
-0.13 |
0.09 |
0.33 |
0.09 |
0.03 |
0.15 |
0.11 |
0.07 |
0.01 |
0.09 |
0.03 |
-0.04 |
0.01 |
0.01 |
| Net income |
4.48 |
4.43 |
5.05 |
1.99 |
1.84 |
0.16 |
0.81 |
-0.03 |
0.61 |
0.39 |
0.11 |
0.17 |
0.66 |
0.31 |
-0.47 |
0.09 |
-0.16 |
-0.91 |
-0.57 |
0.37 |
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 |
Dec-08 |
Sep-08 |
Mar-08 |
Mar-07 |
| Total revenue |
4.93 |
8.11 |
9.82 |
6.81 |
5.55 |
5.28 |
7.77 |
6.02 |
7.04 |
11.05 |
2.60 |
13.70 |
5.30 |
4.84 |
2.98 |
2.29 |
0.86 |
1.20 |
1.08 |
1.38 |
2.30 |
1.30 |
1.02 |
1.51 |
-1.47 |
0.91 |
0.70 |
0.64 |
0.68 |
-0.11 |
0.52 |
0.52 |
0.17 |
0.87 |
0.71 |
0.45 |
0.68 |
0.69 |
0.50 |
0.66 |
0.12 |
0.19 |
0.19 |
0.35 |
0.30 |
0.28 |
0.22 |
0.57 |
0.49 |
0.80 |
1.13 |
0.50 |
1.31 |
1.16 |
0.71 |
0.21 |
0.78 |
0.65 |
-1.48 |
0.31 |
0.70 |
1.35 |
0.46 |
0.08 |
0.22 |
0.45 |
0.21 |
0.14 |
0.02 |
-0.31 |
0.02 |
0.12 |
| Cost of revenue |
0.41 |
2.46 |
0.38 |
0.33 |
0.33 |
0.29 |
0.29 |
0.29 |
0.27 |
0.26 |
0.25 |
0.26 |
0.26 |
-0.50 |
0.23 |
0.23 |
0.73 |
0.24 |
0.50 |
0.60 |
0.89 |
0.08 |
0.16 |
0.15 |
0.14 |
0.48 |
0.26 |
0.24 |
0.29 |
-0.01 |
0.23 |
0.22 |
0.14 |
0.31 |
0.27 |
0.19 |
0.27 |
0.31 |
0.21 |
0.26 |
0.07 |
0.10 |
0.10 |
0.17 |
0.16 |
0.12 |
0.10 |
0.28 |
0.24 |
0.29 |
0.53 |
0.24 |
0.54 |
0.60 |
0.45 |
0.24 |
0.46 |
0.55 |
-0.21 |
0.42 |
0.58 |
0.79 |
0.46 |
0.31 |
0.41 |
1.50 |
0.35 |
0.34 |
0.84 |
|
0.27 |
0.11 |
| Gross profit |
4.93 |
5.65 |
9.45 |
6.48 |
5.22 |
4.99 |
7.48 |
5.73 |
6.77 |
10.79 |
2.34 |
13.45 |
5.05 |
5.34 |
2.75 |
2.05 |
0.13 |
0.95 |
0.58 |
0.79 |
1.41 |
1.21 |
0.86 |
1.36 |
-1.61 |
0.44 |
0.44 |
0.40 |
0.39 |
-0.10 |
0.29 |
0.30 |
0.03 |
0.56 |
0.44 |
0.26 |
0.41 |
0.38 |
0.29 |
0.40 |
0.05 |
0.09 |
0.09 |
0.18 |
0.15 |
0.16 |
0.12 |
0.29 |
0.25 |
0.51 |
0.61 |
0.26 |
0.77 |
0.56 |
0.27 |
-0.03 |
0.31 |
0.10 |
-1.27 |
-0.11 |
0.11 |
0.56 |
-0.01 |
-0.23 |
0.22 |
-1.04 |
-0.13 |
-0.20 |
-0.82 |
-0.31 |
-0.25 |
0.02 |
| Selling, general and administrative |
0.44 |
1.38 |
0.79 |
0.64 |
0.73 |
0.73 |
0.64 |
0.63 |
0.64 |
0.95 |
0.52 |
0.49 |
0.61 |
1.23 |
0.32 |
0.23 |
0.15 |
1.42 |
0.11 |
0.12 |
0.10 |
0.56 |
0.33 |
0.52 |
0.50 |
0.09 |
0.09 |
0.08 |
0.07 |
0.07 |
0.07 |
0.06 |
0.06 |
0.07 |
0.07 |
0.06 |
0.06 |
0.07 |
0.06 |
0.07 |
0.06 |
0.06 |
0.05 |
0.05 |
0.05 |
0.06 |
0.05 |
0.06 |
0.05 |
0.06 |
0.05 |
0.06 |
0.05 |
0.06 |
0.05 |
0.05 |
0.04 |
0.06 |
0.03 |
0.04 |
0.62 |
0.00 |
0.02 |
0.03 |
0.41 |
0.00 |
0.38 |
0.02 |
|
0.28 |
0.04 |
0.02 |
| 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 |
|
|
|
|
|
|
| Other operating expenses |
4.16 |
0.00 |
5.48 |
4.39 |
2.96 |
2.34 |
4.59 |
3.38 |
3.73 |
7.73 |
0.73 |
11.91 |
2.54 |
2.83 |
3.33 |
4.85 |
1.77 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-1.00 |
0.00 |
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 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.03 |
0.02 |
0.01 |
0.02 |
0.00 |
0.01 |
0.01 |
-0.57 |
0.06 |
0.01 |
0.01 |
0.02 |
-0.98 |
-0.33 |
0.01 |
-0.52 |
0.02 |
0.04 |
0.00 |
| Operating income |
0.33 |
4.27 |
3.17 |
1.45 |
1.53 |
1.92 |
2.26 |
1.71 |
2.41 |
2.10 |
1.09 |
1.06 |
1.90 |
1.29 |
-0.90 |
-3.03 |
-1.79 |
-0.46 |
0.47 |
0.67 |
1.31 |
0.66 |
0.52 |
0.84 |
-1.11 |
0.34 |
0.36 |
0.32 |
0.32 |
-0.17 |
0.22 |
0.24 |
-0.03 |
0.49 |
0.37 |
0.20 |
0.35 |
0.32 |
0.24 |
0.33 |
-0.01 |
0.02 |
0.03 |
0.12 |
0.09 |
0.09 |
0.06 |
0.23 |
0.18 |
0.43 |
0.54 |
0.19 |
0.70 |
0.48 |
0.20 |
-0.09 |
0.25 |
0.04 |
-1.31 |
-0.16 |
0.05 |
0.50 |
-0.04 |
-0.27 |
-0.20 |
-0.06 |
-0.18 |
-0.24 |
-0.30 |
-0.61 |
-0.33 |
-0.01 |
| Non-operating income (net) |
-0.05 |
-1.46 |
-0.27 |
-0.60 |
-0.35 |
-0.20 |
-0.17 |
-0.28 |
-0.22 |
-0.14 |
-0.21 |
-0.10 |
-0.11 |
-0.12 |
-0.05 |
0.04 |
0.25 |
1.17 |
0.27 |
1.03 |
0.41 |
0.57 |
0.24 |
0.30 |
-1.47 |
0.08 |
-0.07 |
0.04 |
0.02 |
-0.17 |
0.16 |
-0.07 |
-0.07 |
0.24 |
0.08 |
-0.01 |
0.04 |
0.10 |
0.03 |
0.12 |
-0.07 |
0.01 |
0.07 |
0.04 |
0.00 |
0.05 |
-0.10 |
0.06 |
0.31 |
0.32 |
0.20 |
-0.02 |
0.12 |
0.12 |
0.02 |
1.93 |
0.19 |
0.28 |
-0.45 |
0.06 |
0.21 |
0.33 |
0.20 |
-0.02 |
0.14 |
0.08 |
0.35 |
0.36 |
-0.80 |
-0.44 |
-0.14 |
0.85 |
| Income before tax |
0.28 |
2.81 |
2.90 |
0.85 |
1.18 |
1.72 |
2.09 |
1.44 |
2.19 |
1.96 |
0.88 |
0.95 |
1.79 |
1.17 |
-0.95 |
-2.99 |
-1.54 |
0.71 |
0.73 |
1.70 |
1.72 |
1.23 |
0.77 |
1.14 |
-2.58 |
0.42 |
0.29 |
0.36 |
0.34 |
-0.34 |
0.38 |
0.16 |
-0.10 |
0.73 |
0.45 |
0.19 |
0.39 |
0.42 |
0.26 |
0.45 |
-0.08 |
0.03 |
0.10 |
0.16 |
0.09 |
0.14 |
-0.04 |
0.29 |
0.49 |
0.75 |
0.74 |
0.17 |
0.82 |
0.60 |
0.22 |
1.85 |
0.45 |
0.31 |
-1.76 |
-0.10 |
0.26 |
0.83 |
0.16 |
-0.29 |
-0.07 |
0.02 |
0.18 |
0.12 |
-1.10 |
-1.05 |
-0.46 |
0.83 |
| Income tax expense |
1.69 |
0.12 |
0.44 |
0.00 |
0.24 |
0.06 |
0.32 |
0.26 |
0.42 |
-1.62 |
0.24 |
0.20 |
0.25 |
0.21 |
-0.10 |
-0.38 |
-0.49 |
0.10 |
0.10 |
0.19 |
0.20 |
0.15 |
0.09 |
0.14 |
-0.30 |
0.07 |
-0.23 |
0.02 |
0.02 |
0.04 |
0.02 |
0.02 |
0.01 |
0.27 |
0.02 |
0.00 |
0.04 |
0.03 |
0.03 |
0.04 |
-0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.05 |
0.03 |
0.04 |
0.03 |
0.02 |
0.05 |
0.02 |
0.02 |
0.02 |
0.02 |
0.01 |
0.01 |
0.02 |
-0.02 |
0.00 |
0.01 |
0.04 |
0.03 |
0.01 |
0.00 |
0.00 |
0.02 |
0.00 |
-0.02 |
0.00 |
0.00 |
0.00 |
| Net income |
-1.91 |
1.69 |
1.74 |
0.63 |
0.43 |
1.44 |
0.78 |
0.82 |
1.38 |
2.76 |
0.66 |
0.58 |
0.98 |
0.57 |
-0.57 |
-1.65 |
-0.41 |
0.24 |
0.26 |
0.66 |
0.68 |
0.43 |
0.26 |
0.43 |
-1.00 |
0.16 |
0.35 |
0.16 |
0.14 |
-0.19 |
0.16 |
0.06 |
-0.06 |
0.18 |
0.20 |
0.09 |
0.14 |
0.16 |
0.09 |
0.17 |
-0.03 |
0.01 |
0.04 |
0.06 |
0.03 |
0.02 |
0.00 |
0.07 |
0.07 |
0.16 |
0.19 |
0.06 |
0.25 |
0.17 |
0.08 |
-0.04 |
0.10 |
0.01 |
-0.47 |
-0.05 |
0.04 |
0.21 |
0.02 |
-0.08 |
-0.06 |
0.01 |
-0.05 |
-0.04 |
-0.25 |
-0.48 |
-0.10 |
0.14 |
|
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 |
19.24 |
16.17 |
15.93 |
9.45 |
0.92 |
2.45 |
1.56 |
0.66 |
0.48 |
0.85 |
0.67 |
2.29 |
2.17 |
2.63 |
0.91 |
0.47 |
0.37 |
0.38 |
0.76 |
0.21 |
| Short-term investments |
228.82 |
189.81 |
154.32 |
117.92 |
1.69 |
0.82 |
0.55 |
0.39 |
0.36 |
0.00 |
0.01 |
0.01 |
0.01 |
14.83 |
5.16 |
3.26 |
1.55 |
0.96 |
2.16 |
10.76 |
| Accounts receivable, net |
10.95 |
8.78 |
4.60 |
4.82 |
0.49 |
0.51 |
0.42 |
0.40 |
0.32 |
1.52 |
0.90 |
1.21 |
2.62 |
2.07 |
1.05 |
2.01 |
0.62 |
0.22 |
1.38 |
0.16 |
| Inventories |
|
|
|
18.70 |
5.01 |
3.86 |
2.66 |
0.26 |
0.36 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.01 |
0.01 |
|
|
|
|
| Other current assets |
1.35 |
0.95 |
1.76 |
1.68 |
-4.30 |
0.06 |
-2.64 |
0.05 |
0.19 |
0.08 |
0.05 |
0.04 |
0.03 |
0.02 |
0.07 |
0.04 |
0.01 |
0.01 |
0.00 |
0.01 |
| Total current assets |
260.36 |
215.70 |
176.61 |
133.87 |
2.12 |
3.02 |
1.99 |
1.11 |
1.35 |
2.46 |
1.62 |
3.55 |
4.82 |
4.72 |
7.19 |
5.79 |
2.54 |
1.57 |
4.31 |
11.14 |
| Property, plant and equipment, net |
|
|
|
|
0.45 |
0.30 |
0.23 |
0.02 |
0.02 |
0.03 |
0.03 |
0.04 |
0.04 |
0.05 |
0.05 |
0.04 |
0.07 |
|
|
|
| Goodwill |
5.92 |
4.33 |
4.33 |
4.32 |
0.12 |
0.12 |
0.09 |
0.09 |
0.09 |
0.09 |
0.09 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.04 |
|
| Intangible assets |
0.63 |
5.43 |
5.43 |
0.18 |
0.01 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.03 |
0.06 |
0.09 |
0.14 |
0.08 |
0.06 |
0.07 |
0.08 |
0.10 |
|
| Long-term investments |
157.78 |
125.52 |
106.70 |
5.64 |
9.67 |
5.00 |
4.82 |
3.12 |
2.10 |
1.49 |
1.15 |
2.88 |
2.39 |
2.14 |
|
|
|
|
|
|
| Other non-current assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total assets |
460.95 |
377.90 |
313.49 |
257.22 |
30.50 |
23.67 |
8.54 |
5.99 |
6.99 |
5.63 |
4.56 |
23.17 |
22.48 |
20.64 |
7.98 |
6.55 |
3.39 |
2.47 |
5.12 |
11.18 |
|
| Accounts payable |
3.86 |
3.62 |
3.34 |
2.98 |
0.15 |
0.12 |
0.09 |
0.07 |
0.07 |
0.06 |
0.09 |
0.04 |
0.04 |
0.04 |
0.03 |
0.52 |
0.55 |
0.05 |
0.04 |
0.02 |
| Short-term debt |
0.00 |
0.00 |
0.03 |
0.04 |
0.04 |
0.04 |
0.05 |
0.07 |
0.37 |
0.36 |
0.53 |
0.53 |
0.75 |
0.73 |
|
|
|
|
|
0.18 |
| Current portion of long-term debt |
|
|
0.03 |
0.04 |
0.04 |
0.08 |
0.07 |
0.07 |
2.37 |
2.14 |
1.83 |
15.15 |
|
|
|
|
|
|
|
|
| Deferred revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other current liabilities |
12.15 |
12.36 |
8.41 |
7.71 |
2.63 |
1.45 |
1.21 |
0.88 |
1.18 |
1.19 |
0.89 |
1.00 |
1.59 |
1.34 |
0.98 |
0.76 |
0.24 |
0.66 |
1.43 |
0.19 |
| Long-term debt |
13.36 |
10.59 |
8.06 |
2.86 |
5.75 |
5.63 |
3.50 |
1.36 |
1.36 |
1.35 |
1.03 |
1.03 |
0.75 |
0.74 |
3.93 |
1.47 |
0.93 |
|
|
|
| Capital lease obligations |
|
|
|
0.66 |
0.51 |
0.33 |
0.21 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other non-current liabilities |
73.17 |
16.81 |
10.45 |
2.67 |
2.57 |
1.50 |
0.29 |
0.56 |
0.93 |
0.63 |
0.04 |
0.05 |
0.99 |
0.04 |
|
|
|
|
|
|
| Total liabilities |
418.43 |
346.92 |
288.24 |
241.82 |
20.31 |
17.37 |
5.50 |
3.54 |
4.09 |
3.76 |
3.17 |
17.23 |
15.79 |
14.93 |
5.33 |
3.47 |
2.09 |
2.15 |
2.71 |
0.85 |
|
| Common stock and paid-in capital |
15.71 |
24.96 |
22.27 |
16.41 |
9.05 |
4.87 |
1.19 |
2.93 |
3.28 |
2.85 |
2.74 |
7.34 |
8.26 |
7.85 |
5.07 |
5.02 |
3.33 |
2.20 |
3.37 |
10.33 |
| Retained earnings |
7.63 |
6.02 |
2.97 |
-1.01 |
1.14 |
1.43 |
1.85 |
-0.47 |
-0.38 |
-0.99 |
-1.35 |
-1.40 |
-1.57 |
-2.14 |
-2.43 |
-1.94 |
-2.03 |
-1.87 |
-0.96 |
|
| Common shares outstanding |
608 |
604 |
589 |
585 |
237 |
228 |
209 |
200 |
193 |
184 |
173 |
155 |
142 |
130 |
116 |
121 |
121 |
121 |
97 |
97 |
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 |
Dec-08 |
Sep-08 |
Mar-08 |
Mar-07 |
| Cash and cash equivalents |
23.45 |
19.24 |
18.42 |
13.25 |
13.30 |
16.17 |
16.66 |
16.89 |
18.14 |
15.93 |
12.94 |
12.31 |
15.88 |
9.45 |
11.52 |
13.06 |
10.56 |
0.92 |
2.76 |
2.63 |
2.73 |
2.45 |
2.64 |
1.61 |
1.28 |
1.56 |
1.28 |
1.01 |
0.77 |
0.66 |
0.91 |
1.15 |
0.84 |
0.48 |
0.79 |
1.13 |
1.15 |
0.85 |
0.99 |
0.89 |
0.58 |
0.67 |
0.87 |
0.92 |
1.60 |
2.29 |
2.31 |
2.29 |
2.18 |
2.17 |
2.16 |
2.72 |
2.62 |
2.63 |
2.34 |
1.98 |
0.91 |
0.91 |
0.84 |
1.03 |
0.46 |
0.47 |
0.59 |
0.48 |
|
0.37 |
0.49 |
|
0.38 |
|
0.90 |
|
| Short-term investments |
230.61 |
228.82 |
227.55 |
218.22 |
203.13 |
189.81 |
188.36 |
172.52 |
164.65 |
154.32 |
135.77 |
133.61 |
122.79 |
117.92 |
105.46 |
103.70 |
107.39 |
14.74 |
0.82 |
13.66 |
0.82 |
14.13 |
9.90 |
0.76 |
0.86 |
0.55 |
0.55 |
0.71 |
0.71 |
0.39 |
0.39 |
1.18 |
0.23 |
0.36 |
0.20 |
1.05 |
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 |
14.83 |
14.83 |
14.12 |
14.49 |
5.76 |
5.16 |
2.88 |
3.25 |
2.15 |
3.26 |
1.72 |
1.63 |
|
1.55 |
1.43 |
|
0.96 |
|
2.04 |
|
| Accounts receivable, net |
11.17 |
10.95 |
10.84 |
9.27 |
9.42 |
8.78 |
8.03 |
6.67 |
5.62 |
4.60 |
0.51 |
4.74 |
4.69 |
4.82 |
4.79 |
4.85 |
5.02 |
0.49 |
0.54 |
0.47 |
0.47 |
0.51 |
0.55 |
0.54 |
0.70 |
0.42 |
0.49 |
0.47 |
0.39 |
0.40 |
0.35 |
0.34 |
0.35 |
0.32 |
1.87 |
1.55 |
1.67 |
1.52 |
1.29 |
1.11 |
0.75 |
0.90 |
0.95 |
1.12 |
1.17 |
1.21 |
1.68 |
2.24 |
2.31 |
2.62 |
2.57 |
2.22 |
2.74 |
2.07 |
1.90 |
1.55 |
1.57 |
1.05 |
0.81 |
2.33 |
2.36 |
2.01 |
0.85 |
0.53 |
|
0.62 |
0.30 |
|
0.22 |
|
0.89 |
|
| Inventories |
|
|
|
|
|
|
17.63 |
|
|
|
21.37 |
23.30 |
24.73 |
18.70 |
|
|
|
-0.06 |
|
|
|
|
|
0.76 |
0.86 |
0.50 |
0.55 |
0.71 |
0.65 |
0.39 |
0.39 |
0.00 |
0.23 |
0.36 |
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 |
0.00 |
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 |
|
|
|
|
|
|
|
|
| Other current assets |
|
1.35 |
2.79 |
2.49 |
2.21 |
0.95 |
0.97 |
1.10 |
1.58 |
1.76 |
-19.88 |
2.47 |
2.21 |
1.68 |
1.72 |
1.45 |
1.87 |
0.77 |
1.11 |
1.59 |
0.78 |
0.06 |
0.06 |
0.13 |
0.06 |
-0.48 |
0.07 |
0.07 |
0.06 |
0.05 |
0.17 |
0.18 |
0.18 |
0.19 |
0.00 |
0.01 |
0.00 |
0.08 |
0.00 |
0.01 |
0.01 |
0.05 |
0.01 |
0.01 |
0.01 |
0.04 |
0.01 |
0.01 |
0.01 |
0.03 |
0.01 |
0.01 |
0.01 |
0.02 |
0.38 |
0.34 |
0.07 |
0.07 |
0.02 |
0.03 |
0.80 |
0.04 |
1.33 |
1.51 |
|
0.01 |
0.01 |
|
0.01 |
|
0.00 |
|
| Total current assets |
34.62 |
260.36 |
259.59 |
243.23 |
228.07 |
215.70 |
214.01 |
197.17 |
189.99 |
176.61 |
150.71 |
153.13 |
145.56 |
133.87 |
123.48 |
123.05 |
124.84 |
2.12 |
4.42 |
4.69 |
3.97 |
3.02 |
3.25 |
2.28 |
2.03 |
1.99 |
1.84 |
1.55 |
1.22 |
1.11 |
1.43 |
1.67 |
1.59 |
1.35 |
2.85 |
2.68 |
2.83 |
2.46 |
2.28 |
2.01 |
1.34 |
1.62 |
1.83 |
2.05 |
2.78 |
3.55 |
4.00 |
4.53 |
4.51 |
4.82 |
4.74 |
4.95 |
5.37 |
4.72 |
18.74 |
18.37 |
8.32 |
7.19 |
4.55 |
6.64 |
5.77 |
5.79 |
4.49 |
4.15 |
|
2.54 |
2.22 |
|
1.57 |
|
3.83 |
|
| Property, plant and equipment, net |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.82 |
|
0.45 |
0.38 |
0.44 |
0.37 |
0.30 |
0.37 |
0.38 |
0.24 |
0.23 |
0.22 |
0.12 |
0.12 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.00 |
0.00 |
0.00 |
0.03 |
0.00 |
0.00 |
0.00 |
0.03 |
0.03 |
0.03 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.04 |
0.04 |
|
|
|
0.07 |
|
|
|
|
|
|
| Goodwill |
5.91 |
5.92 |
5.90 |
4.34 |
4.33 |
4.33 |
4.34 |
4.33 |
4.33 |
4.33 |
4.32 |
4.33 |
4.33 |
4.32 |
4.32 |
4.42 |
4.31 |
0.12 |
0.12 |
0.12 |
0.12 |
0.12 |
0.12 |
0.12 |
0.09 |
0.09 |
0.09 |
0.09 |
0.09 |
0.09 |
0.09 |
0.09 |
0.09 |
0.09 |
0.09 |
0.09 |
0.09 |
0.09 |
0.09 |
0.09 |
0.09 |
0.09 |
0.09 |
0.09 |
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 |
|
| Intangible assets |
5.91 |
0.63 |
|
|
|
5.43 |
6.97 |
|
|
|
5.43 |
0.17 |
5.43 |
0.18 |
6.60 |
6.60 |
|
0.01 |
0.02 |
0.02 |
0.02 |
0.02 |
0.03 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
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 |
0.06 |
0.07 |
0.08 |
0.09 |
0.09 |
0.10 |
0.11 |
0.13 |
0.14 |
0.15 |
0.16 |
0.08 |
0.08 |
0.05 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
|
0.07 |
0.07 |
|
0.08 |
|
0.09 |
|
| Long-term investments |
160.36 |
157.78 |
147.39 |
138.81 |
131.99 |
125.52 |
119.89 |
114.53 |
111.32 |
106.70 |
101.40 |
5.55 |
5.65 |
5.64 |
6.09 |
100.25 |
6.97 |
9.67 |
7.99 |
21.57 |
6.70 |
5.00 |
3.98 |
3.35 |
3.37 |
4.82 |
4.02 |
3.93 |
3.65 |
3.12 |
3.81 |
3.23 |
3.42 |
2.10 |
1.91 |
1.58 |
1.58 |
1.49 |
1.39 |
1.32 |
1.13 |
1.15 |
1.10 |
0.97 |
|
2.88 |
2.87 |
2.88 |
2.64 |
2.39 |
2.19 |
|
2.16 |
2.14 |
|
|
|
|
1.76 |
2.18 |
|
|
|
|
|
|
|
|
|
|
|
|
| Other non-current assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total assets |
467.53 |
460.95 |
449.54 |
419.55 |
395.05 |
377.90 |
368.69 |
346.50 |
334.05 |
313.49 |
283.24 |
281.98 |
270.32 |
257.22 |
250.34 |
247.85 |
261.56 |
30.50 |
28.29 |
27.54 |
27.41 |
23.67 |
18.63 |
17.96 |
16.32 |
8.54 |
8.06 |
7.35 |
6.72 |
5.99 |
6.97 |
6.64 |
6.95 |
6.99 |
6.86 |
6.22 |
6.26 |
5.63 |
5.49 |
5.16 |
4.36 |
4.56 |
4.82 |
4.90 |
23.65 |
23.17 |
24.10 |
22.45 |
22.91 |
22.48 |
22.15 |
20.62 |
21.29 |
20.64 |
19.57 |
19.23 |
9.10 |
7.98 |
5.33 |
7.39 |
6.52 |
6.55 |
5.28 |
4.97 |
|
3.39 |
3.08 |
|
2.47 |
|
4.64 |
|
|
| Accounts payable |
3.86 |
3.86 |
4.33 |
4.08 |
3.77 |
3.62 |
3.91 |
3.64 |
3.43 |
3.34 |
3.66 |
3.29 |
3.19 |
2.98 |
3.03 |
2.94 |
3.21 |
0.15 |
0.21 |
0.14 |
0.13 |
0.12 |
0.14 |
0.12 |
0.10 |
0.09 |
0.10 |
0.09 |
0.08 |
0.07 |
0.08 |
0.07 |
0.08 |
0.07 |
0.08 |
0.06 |
0.07 |
0.06 |
0.12 |
0.12 |
0.10 |
0.09 |
0.06 |
0.05 |
0.05 |
0.04 |
0.08 |
0.06 |
0.08 |
0.04 |
0.05 |
0.05 |
0.04 |
0.04 |
0.87 |
0.71 |
0.61 |
0.03 |
0.31 |
0.86 |
0.54 |
0.52 |
0.57 |
0.03 |
|
0.55 |
0.55 |
|
0.05 |
|
0.66 |
|
| Short-term debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
0.02 |
0.03 |
0.03 |
0.03 |
0.03 |
0.04 |
0.03 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.05 |
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
0.37 |
0.37 |
0.37 |
0.36 |
0.36 |
0.37 |
0.37 |
0.55 |
0.53 |
0.53 |
0.53 |
0.53 |
0.53 |
0.52 |
0.50 |
0.75 |
0.75 |
0.73 |
0.73 |
0.73 |
0.73 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Current portion of long-term debt |
|
|
|
|
|
|
|
|
0.02 |
0.03 |
0.03 |
0.03 |
0.03 |
0.04 |
0.03 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.08 |
0.08 |
0.07 |
0.07 |
0.07 |
0.07 |
|
|
|
|
2.24 |
2.39 |
2.37 |
2.34 |
2.24 |
2.15 |
2.14 |
|
|
|
1.83 |
|
|
|
15.15 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Deferred revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other current liabilities |
|
12.15 |
10.24 |
8.02 |
7.96 |
12.36 |
8.66 |
10.63 |
8.97 |
8.41 |
8.53 |
10.74 |
11.18 |
7.71 |
8.04 |
7.06 |
8.19 |
2.63 |
2.16 |
1.96 |
1.86 |
1.45 |
1.38 |
1.20 |
1.68 |
1.21 |
1.20 |
1.00 |
0.91 |
0.88 |
1.10 |
1.07 |
1.13 |
1.18 |
1.35 |
1.19 |
1.23 |
1.19 |
1.13 |
1.01 |
0.85 |
0.89 |
0.95 |
0.96 |
1.02 |
1.00 |
1.34 |
1.54 |
1.44 |
1.59 |
1.61 |
1.46 |
1.59 |
1.34 |
0.75 |
0.71 |
0.57 |
0.98 |
0.69 |
0.54 |
0.60 |
0.76 |
0.13 |
0.61 |
|
0.24 |
0.09 |
|
0.66 |
|
0.09 |
|
| Long-term debt |
14.22 |
13.36 |
12.63 |
12.14 |
10.58 |
10.59 |
9.81 |
9.82 |
9.58 |
8.06 |
7.01 |
3.79 |
2.86 |
2.86 |
2.86 |
7.87 |
2.82 |
5.75 |
3.15 |
3.15 |
5.58 |
5.63 |
5.62 |
5.10 |
4.51 |
3.50 |
2.35 |
2.35 |
1.90 |
1.36 |
1.36 |
1.36 |
1.36 |
1.36 |
1.36 |
1.36 |
1.35 |
1.35 |
1.36 |
1.36 |
1.05 |
1.03 |
1.03 |
1.03 |
15.71 |
1.03 |
1.02 |
1.00 |
0.75 |
0.75 |
0.73 |
11.56 |
0.74 |
0.74 |
12.03 |
11.97 |
4.44 |
3.93 |
0.74 |
0.74 |
1.47 |
1.47 |
|
|
|
0.93 |
|
|
|
|
|
|
| Capital lease obligations |
|
|
|
|
|
|
|
|
|
|
|
0.70 |
0.71 |
0.66 |
|
|
|
0.51 |
0.43 |
0.41 |
0.33 |
0.33 |
0.34 |
0.34 |
0.21 |
0.21 |
0.21 |
0.11 |
0.11 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other non-current liabilities |
73.59 |
73.17 |
72.82 |
69.21 |
17.05 |
16.81 |
16.37 |
14.82 |
13.14 |
10.45 |
10.31 |
5.34 |
2.84 |
2.67 |
2.61 |
4.74 |
2.94 |
2.57 |
2.61 |
1.42 |
2.26 |
1.50 |
1.29 |
1.05 |
0.74 |
0.29 |
1.21 |
0.91 |
0.92 |
0.56 |
1.01 |
0.91 |
0.79 |
0.93 |
0.83 |
0.68 |
0.74 |
0.63 |
0.06 |
0.05 |
0.04 |
0.04 |
0.04 |
0.05 |
|
0.05 |
0.79 |
1.00 |
0.89 |
0.99 |
0.07 |
|
0.07 |
0.04 |
|
|
|
|
0.31 |
0.86 |
|
|
|
|
|
|
|
|
|
|
|
|
| Total liabilities |
428.00 |
418.43 |
409.75 |
385.69 |
362.70 |
346.92 |
337.15 |
318.09 |
307.04 |
288.24 |
265.56 |
264.66 |
252.59 |
241.82 |
247.45 |
239.69 |
241.28 |
18.54 |
18.07 |
17.91 |
18.51 |
17.37 |
14.44 |
13.72 |
12.82 |
5.50 |
5.22 |
4.81 |
4.28 |
3.54 |
3.98 |
3.82 |
4.04 |
4.09 |
4.27 |
3.87 |
3.91 |
3.76 |
3.88 |
3.65 |
3.17 |
3.17 |
3.30 |
3.30 |
17.85 |
17.23 |
17.93 |
15.78 |
16.13 |
15.79 |
15.76 |
14.38 |
15.11 |
14.93 |
14.58 |
14.31 |
6.12 |
5.33 |
3.18 |
3.68 |
3.27 |
3.47 |
3.12 |
3.12 |
|
2.09 |
2.07 |
|
2.15 |
|
2.48 |
|
|
| Common stock and paid-in capital |
14.79 |
15.71 |
32.49 |
27.94 |
26.71 |
24.96 |
26.68 |
24.04 |
23.15 |
22.27 |
17.14 |
17.17 |
17.91 |
16.41 |
5.72 |
10.10 |
20.37 |
10.82 |
9.15 |
8.64 |
8.42 |
6.30 |
4.59 |
4.90 |
4.57 |
3.04 |
2.84 |
2.76 |
2.81 |
2.93 |
3.27 |
3.25 |
3.39 |
3.28 |
3.15 |
3.11 |
3.19 |
2.85 |
2.76 |
2.75 |
2.59 |
2.74 |
2.85 |
2.94 |
7.17 |
7.34 |
7.59 |
8.09 |
8.28 |
8.26 |
8.11 |
8.11 |
8.09 |
7.85 |
7.31 |
7.31 |
5.33 |
5.07 |
4.59 |
5.66 |
5.16 |
5.02 |
4.31 |
4.03 |
0.00 |
3.33 |
3.04 |
0.00 |
2.20 |
0.00 |
3.21 |
0.00 |
| Retained earnings |
5.16 |
7.63 |
7.31 |
5.92 |
5.63 |
6.02 |
4.87 |
4.38 |
3.86 |
2.97 |
0.54 |
0.15 |
-0.17 |
-1.01 |
-2.84 |
-1.94 |
-0.09 |
1.14 |
1.08 |
0.99 |
0.48 |
|
-0.40 |
-0.65 |
-1.08 |
0.00 |
0.00 |
-0.22 |
-0.37 |
-0.47 |
-0.27 |
-0.43 |
-0.48 |
-0.38 |
-0.56 |
-0.76 |
-0.84 |
-0.99 |
-1.15 |
-1.24 |
-1.40 |
-1.35 |
-1.33 |
-1.34 |
-1.37 |
-1.40 |
-1.42 |
-1.43 |
-1.50 |
-1.57 |
-1.72 |
-1.88 |
-1.92 |
-2.14 |
-2.31 |
-2.39 |
-2.35 |
-2.43 |
-2.43 |
-1.96 |
-1.91 |
-1.94 |
-2.14 |
-2.17 |
|
-2.03 |
-2.03 |
|
-1.87 |
|
-1.06 |
|
| Common shares outstanding |
595 |
608 |
608 |
590 |
593 |
603 |
589 |
590 |
605 |
601 |
579 |
579 |
584 |
583 |
584 |
585 |
586 |
246 |
239 |
231 |
230 |
228 |
228 |
228 |
227 |
222 |
208 |
200 |
201 |
200 |
200 |
201 |
198 |
199 |
193 |
191 |
187 |
185 |
184 |
184 |
183 |
180 |
176 |
170 |
166 |
162 |
158 |
153 |
148 |
149 |
146 |
137 |
136 |
133 |
132 |
126 |
128 |
124 |
122 |
121 |
99 |
98 |
98 |
96 |
96 |
98 |
98 |
98 |
98 |
98 |
98 |
98 |
|
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 |
1.43 |
1.08 |
0.80 |
0.59 |
0.03 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.04 |
0.05 |
0.05 |
0.05 |
0.03 |
0.02 |
0.02 |
0.02 |
0.01 |
0.00 |
| Stock-based compensation |
0.70 |
0.72 |
1.03 |
0.54 |
1.18 |
0.21 |
0.19 |
0.17 |
0.09 |
0.10 |
0.10 |
0.13 |
0.13 |
0.60 |
1.15 |
1.12 |
1.10 |
1.13 |
0.99 |
0.63 |
| Change in inventory |
|
|
|
|
0.49 |
0.04 |
0.19 |
-0.34 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
|
| Other working capital changes |
5.32 |
1.46 |
4.49 |
2.66 |
-0.64 |
-1.89 |
0.69 |
0.96 |
0.70 |
0.49 |
0.44 |
-0.54 |
0.84 |
-0.39 |
-0.43 |
-1.36 |
-1.02 |
-0.99 |
-0.14 |
-2.46 |
| Capital expenditures |
0.00 |
0.00 |
-24.40 |
-0.20 |
-0.06 |
-0.06 |
-0.04 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.02 |
-0.01 |
-0.02 |
-0.06 |
-0.01 |
-0.01 |
| Others incl. marketable securities changes |
-61.24 |
-61.80 |
-18.01 |
0.70 |
-1.49 |
-0.78 |
-0.22 |
-0.23 |
-0.41 |
-0.18 |
-0.20 |
0.02 |
0.12 |
-0.07 |
-0.11 |
0.00 |
0.00 |
-0.13 |
-0.02 |
0.00 |
| Dividend payout |
-1.30 |
-1.19 |
-1.03 |
-0.96 |
-0.55 |
-0.59 |
-0.47 |
-0.44 |
-0.38 |
-0.24 |
-0.43 |
-1.21 |
-1.00 |
-0.47 |
-0.10 |
-0.07 |
-0.02 |
-0.07 |
|
-0.19 |
| Common stock repurchases |
-0.77 |
-0.89 |
-0.56 |
-0.64 |
-0.30 |
-0.09 |
-0.11 |
-0.09 |
-0.02 |
-0.01 |
0.00 |
0.00 |
-0.06 |
-0.13 |
0.00 |
-0.05 |
0.00 |
|
|
|
| Net Debt Issuance |
59.34 |
60.05 |
44.23 |
30.31 |
0.96 |
3.98 |
0.72 |
-0.22 |
-0.05 |
0.02 |
-0.53 |
1.70 |
0.06 |
0.62 |
-0.15 |
0.37 |
-0.09 |
-0.28 |
-0.27 |
1.99 |
|
| Change in cash |
3.47 |
-0.58 |
6.55 |
33.00 |
-0.38 |
0.85 |
0.96 |
-0.19 |
-0.06 |
0.20 |
-0.59 |
0.13 |
0.13 |
0.20 |
0.36 |
0.02 |
-0.02 |
-0.38 |
0.55 |
-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 |
Dec-08 |
Mar-08 |
Mar-07 |
| Net income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Depreciation, depletion and amortization |
0.40 |
0.39 |
0.40 |
0.33 |
0.31 |
0.30 |
0.28 |
0.26 |
0.24 |
0.22 |
0.24 |
0.18 |
0.17 |
0.16 |
0.16 |
0.14 |
0.13 |
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 |
0.01 |
0.00 |
0.00 |
0.00 |
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 |
0.02 |
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 |
0.00 |
| Stock-based compensation |
0.23 |
0.25 |
0.21 |
0.17 |
0.15 |
0.24 |
0.14 |
0.14 |
0.19 |
0.60 |
0.14 |
0.14 |
0.14 |
0.13 |
0.12 |
0.13 |
0.17 |
1.01 |
0.06 |
0.05 |
0.06 |
0.05 |
0.05 |
0.06 |
0.05 |
0.06 |
0.04 |
0.04 |
0.05 |
0.05 |
0.05 |
0.04 |
0.04 |
0.02 |
0.02 |
0.02 |
0.02 |
0.03 |
0.03 |
0.03 |
0.01 |
0.02 |
0.03 |
0.02 |
0.02 |
0.03 |
0.01 |
0.03 |
0.06 |
0.02 |
0.02 |
0.04 |
0.04 |
0.16 |
0.14 |
0.14 |
0.15 |
0.29 |
0.29 |
0.29 |
0.28 |
0.28 |
0.28 |
0.28 |
0.27 |
0.28 |
0.28 |
0.28 |
0.28 |
0.00 |
| Change in inventory |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
-0.05 |
0.01 |
0.53 |
0.21 |
0.18 |
|
-0.63 |
0.06 |
0.09 |
|
0.05 |
-0.28 |
0.01 |
0.04 |
-0.11 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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 working capital changes |
0.99 |
2.18 |
-0.31 |
0.76 |
0.56 |
-0.54 |
1.44 |
0.93 |
-0.36 |
1.24 |
-0.75 |
3.23 |
0.77 |
1.17 |
2.07 |
3.71 |
-4.29 |
-2.10 |
1.03 |
1.25 |
-0.82 |
-3.40 |
0.34 |
0.01 |
1.44 |
0.13 |
0.25 |
0.11 |
0.19 |
0.27 |
0.31 |
0.28 |
0.11 |
0.12 |
0.22 |
0.18 |
0.18 |
0.01 |
0.24 |
0.14 |
0.11 |
-0.02 |
0.21 |
0.75 |
-0.50 |
-0.12 |
-1.25 |
0.51 |
0.32 |
0.07 |
-0.92 |
0.87 |
0.83 |
-0.37 |
0.36 |
0.08 |
-0.45 |
-0.21 |
-0.21 |
-0.64 |
0.62 |
-0.72 |
0.04 |
-0.49 |
-0.18 |
-0.40 |
-0.13 |
-0.56 |
-0.09 |
1.57 |
| Capital expenditures |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-5.56 |
-9.32 |
-0.04 |
-0.04 |
-0.05 |
-0.05 |
-0.06 |
-0.04 |
-0.04 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.02 |
-0.02 |
-0.02 |
-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 |
-0.01 |
-0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.01 |
-0.01 |
0.00 |
| Others incl. marketable securities changes |
-8.33 |
-11.63 |
-13.24 |
-19.63 |
-16.89 |
-16.25 |
-14.47 |
-14.70 |
-16.39 |
-9.13 |
-18.40 |
0.11 |
0.22 |
0.78 |
-11.30 |
-3.87 |
3.15 |
-1.17 |
-1.10 |
0.76 |
0.02 |
-0.82 |
0.78 |
0.00 |
-0.74 |
0.01 |
0.15 |
-0.02 |
-0.37 |
-0.07 |
-0.39 |
0.13 |
0.10 |
-0.17 |
-0.22 |
0.00 |
-0.01 |
-0.01 |
-0.05 |
-0.06 |
-0.05 |
-0.05 |
-0.05 |
-0.06 |
-0.04 |
0.01 |
0.05 |
-0.04 |
0.00 |
0.03 |
0.05 |
0.04 |
0.00 |
0.05 |
0.03 |
-0.16 |
0.00 |
-0.06 |
-0.01 |
0.01 |
-0.04 |
0.02 |
0.00 |
-0.03 |
0.00 |
0.00 |
0.02 |
-0.05 |
0.00 |
0.00 |
| Dividend payout |
-0.34 |
-0.34 |
-0.33 |
-0.33 |
-0.30 |
-0.30 |
-0.30 |
-0.30 |
-0.28 |
-0.28 |
-0.26 |
-0.26 |
-0.24 |
-0.24 |
-0.26 |
-0.23 |
-0.23 |
-0.14 |
-0.14 |
-0.13 |
-0.15 |
-0.13 |
-0.13 |
-0.11 |
-0.22 |
-0.13 |
-0.11 |
-0.11 |
-0.13 |
-0.11 |
-0.10 |
-0.09 |
-0.14 |
-0.08 |
-0.11 |
-0.10 |
-0.09 |
-0.07 |
-0.07 |
-0.05 |
-0.05 |
-0.10 |
-0.10 |
-0.03 |
-0.26 |
-0.26 |
-0.29 |
-0.41 |
-0.26 |
-0.36 |
-0.28 |
-0.16 |
-0.21 |
-0.15 |
-0.18 |
-0.08 |
-0.06 |
-0.03 |
-0.03 |
-0.02 |
-0.03 |
-0.02 |
-0.04 |
-0.01 |
0.00 |
0.00 |
-0.01 |
-0.02 |
|
|
| Common stock repurchases |
-0.63 |
-0.24 |
-0.34 |
-0.19 |
-0.19 |
-0.10 |
-0.45 |
-0.08 |
-0.26 |
-0.03 |
-0.02 |
-0.08 |
-0.46 |
-0.17 |
-0.03 |
-0.21 |
-0.23 |
-0.10 |
-0.08 |
-0.12 |
0.21 |
-0.09 |
-0.03 |
-0.06 |
-0.06 |
-0.11 |
0.00 |
-0.03 |
-0.07 |
-0.01 |
-0.03 |
-0.01 |
-0.04 |
0.00 |
-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 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.06 |
-0.03 |
0.00 |
-0.05 |
-0.05 |
0.00 |
0.38 |
0.38 |
|
|
0.00 |
|
|
|
0.00 |
|
|
|
| Net Debt Issuance |
10.84 |
8.79 |
19.83 |
18.34 |
14.77 |
16.15 |
13.01 |
12.01 |
18.89 |
16.19 |
10.49 |
5.35 |
12.22 |
8.11 |
8.02 |
2.48 |
11.70 |
0.79 |
-0.05 |
-1.10 |
1.12 |
3.99 |
-0.22 |
0.52 |
-0.15 |
0.32 |
-0.14 |
0.26 |
0.39 |
-0.10 |
-0.10 |
-0.29 |
0.26 |
-0.08 |
-0.05 |
-0.11 |
0.17 |
-0.08 |
-0.08 |
0.25 |
-0.07 |
-0.08 |
-0.10 |
-0.78 |
0.49 |
0.13 |
1.78 |
-0.13 |
-0.08 |
0.17 |
1.06 |
-0.51 |
-0.66 |
0.51 |
-0.24 |
0.04 |
0.30 |
-0.07 |
-0.45 |
0.36 |
-0.76 |
0.23 |
-0.18 |
0.28 |
-0.02 |
0.00 |
0.00 |
-0.06 |
-0.05 |
-1.27 |
|
| Change in cash |
3.16 |
-0.60 |
6.23 |
-0.55 |
-1.60 |
-0.51 |
-0.36 |
-1.73 |
2.03 |
3.26 |
-17.86 |
8.64 |
12.78 |
9.89 |
-1.28 |
2.09 |
10.35 |
-1.73 |
-0.34 |
0.72 |
0.97 |
-0.20 |
0.97 |
0.40 |
-0.32 |
0.32 |
0.27 |
0.26 |
0.11 |
-0.25 |
-0.24 |
0.09 |
0.22 |
-0.19 |
-0.14 |
-0.01 |
0.28 |
-0.12 |
0.07 |
0.31 |
-0.07 |
-0.22 |
0.00 |
-0.09 |
-0.28 |
-0.21 |
0.32 |
-0.03 |
0.05 |
-0.06 |
-0.06 |
0.30 |
-0.05 |
0.19 |
0.13 |
-0.02 |
-0.10 |
-0.06 |
-0.03 |
0.38 |
0.08 |
-0.21 |
0.11 |
0.04 |
0.08 |
-0.12 |
0.15 |
-0.40 |
0.14 |
0.30 |