CANADIAN PACIFIC KANSAS CITY LTD/CN
|
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 |
15.08 |
14.55 |
12.56 |
8.81 |
8.00 |
7.71 |
7.79 |
7.32 |
6.55 |
6.23 |
6.71 |
6.62 |
6.13 |
5.70 |
5.18 |
4.98 |
4.40 |
4.81 |
4.71 |
4.58 |
| Cost of revenue |
7.21 |
7.00 |
6.11 |
4.22 |
3.41 |
3.28 |
3.45 |
3.28 |
2.98 |
2.90 |
3.43 |
3.64 |
3.62 |
3.85 |
3.34 |
3.07 |
1.81 |
2.14 |
1.79 |
2.19 |
| Gross profit |
7.87 |
7.54 |
6.44 |
4.59 |
4.59 |
4.43 |
4.34 |
4.04 |
3.58 |
3.33 |
3.29 |
2.98 |
2.51 |
1.85 |
1.84 |
1.91 |
2.60 |
2.79 |
2.92 |
2.39 |
| Selling, general and administrative |
|
|
|
0.60 |
0.55 |
0.55 |
0.56 |
0.53 |
0.52 |
0.51 |
0.56 |
0.54 |
0.88 |
0.03 |
0.01 |
1.43 |
1.31 |
1.31 |
1.28 |
0.80 |
| Research and development |
|
|
|
|
|
|
0.04 |
0.05 |
0.06 |
0.06 |
0.07 |
0.07 |
0.08 |
0.08 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other operating expenses |
2.26 |
2.36 |
2.05 |
0.66 |
0.83 |
0.57 |
0.62 |
0.62 |
0.48 |
0.35 |
-0.03 |
0.03 |
0.13 |
0.83 |
0.87 |
-0.63 |
0.46 |
0.44 |
0.47 |
0.47 |
| Operating income |
5.61 |
5.18 |
4.39 |
3.33 |
3.21 |
3.31 |
3.12 |
2.83 |
2.52 |
2.41 |
2.69 |
2.34 |
1.42 |
0.95 |
0.97 |
1.12 |
0.83 |
1.04 |
1.16 |
1.13 |
| Non-operating income (net) |
-0.13 |
-0.41 |
-7.44 |
0.82 |
0.41 |
-0.11 |
0.02 |
-0.24 |
-0.02 |
-0.26 |
-0.73 |
-0.30 |
-0.30 |
-0.31 |
-0.27 |
-0.25 |
-0.19 |
-0.28 |
-0.36 |
-0.22 |
| Income before tax |
5.48 |
4.77 |
-3.05 |
4.15 |
3.62 |
3.20 |
3.15 |
2.59 |
2.50 |
2.15 |
1.96 |
2.04 |
1.13 |
0.64 |
0.70 |
0.87 |
0.64 |
0.76 |
0.80 |
0.91 |
| Income tax expense |
1.34 |
1.06 |
-6.98 |
0.63 |
0.77 |
0.76 |
0.71 |
0.64 |
0.09 |
0.55 |
0.61 |
0.56 |
0.25 |
0.15 |
0.13 |
0.22 |
0.08 |
0.14 |
-0.14 |
0.11 |
| Net income |
4.14 |
3.72 |
3.93 |
3.52 |
2.85 |
2.44 |
2.44 |
1.95 |
2.41 |
1.60 |
1.35 |
1.48 |
0.88 |
0.48 |
0.57 |
0.65 |
0.56 |
0.62 |
0.95 |
0.80 |
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 |
3.70 |
3.92 |
3.66 |
3.70 |
3.80 |
3.87 |
3.55 |
3.60 |
3.52 |
3.78 |
3.34 |
3.17 |
2.27 |
2.46 |
2.31 |
2.20 |
1.84 |
2.04 |
1.94 |
2.05 |
1.96 |
2.01 |
1.86 |
1.79 |
2.04 |
2.07 |
1.98 |
1.98 |
1.77 |
2.01 |
1.90 |
1.75 |
1.66 |
1.71 |
1.60 |
1.64 |
1.60 |
1.64 |
1.55 |
1.45 |
1.59 |
1.69 |
1.71 |
1.65 |
1.67 |
1.76 |
1.67 |
1.68 |
1.51 |
1.61 |
1.53 |
1.50 |
1.50 |
1.50 |
1.45 |
1.37 |
1.38 |
1.41 |
1.34 |
1.26 |
1.16 |
1.29 |
1.29 |
1.23 |
1.17 |
1.12 |
1.09 |
1.02 |
1.07 |
1.30 |
1.26 |
1.22 |
1.14 |
1.19 |
1.19 |
1.22 |
1.12 |
1.20 |
1.15 |
1.13 |
1.11 |
| Cost of revenue |
2.44 |
2.48 |
1.15 |
1.74 |
1.85 |
1.78 |
1.75 |
1.75 |
1.79 |
1.62 |
1.63 |
1.62 |
1.11 |
1.04 |
1.03 |
0.97 |
0.94 |
0.84 |
0.83 |
0.84 |
0.82 |
0.90 |
0.78 |
0.71 |
0.90 |
0.88 |
0.80 |
0.87 |
0.93 |
0.83 |
0.81 |
0.82 |
0.82 |
0.67 |
0.74 |
0.84 |
0.80 |
0.73 |
0.71 |
0.71 |
0.75 |
0.83 |
0.85 |
0.83 |
0.91 |
0.89 |
0.89 |
0.96 |
0.95 |
0.91 |
0.87 |
0.94 |
1.00 |
0.98 |
0.94 |
0.86 |
0.90 |
0.59 |
0.56 |
0.58 |
0.35 |
0.51 |
0.46 |
0.49 |
0.49 |
0.45 |
0.41 |
0.40 |
0.51 |
0.66 |
0.53 |
0.53 |
0.50 |
0.90 |
0.39 |
0.35 |
0.44 |
0.96 |
0.40 |
0.41 |
0.42 |
| Gross profit |
1.26 |
1.45 |
2.51 |
1.96 |
1.94 |
2.10 |
1.80 |
1.86 |
1.73 |
2.16 |
1.71 |
1.55 |
1.15 |
1.42 |
1.28 |
1.23 |
0.90 |
1.21 |
1.12 |
1.22 |
1.14 |
1.12 |
1.09 |
1.08 |
1.15 |
1.19 |
1.18 |
1.10 |
0.84 |
1.18 |
1.09 |
0.93 |
0.84 |
1.04 |
0.85 |
0.81 |
0.80 |
0.91 |
0.84 |
0.74 |
0.85 |
0.86 |
0.86 |
0.82 |
0.75 |
0.87 |
0.78 |
0.72 |
0.56 |
0.70 |
0.66 |
0.56 |
0.49 |
0.52 |
0.51 |
0.51 |
0.48 |
0.81 |
0.78 |
0.69 |
0.81 |
0.78 |
0.83 |
0.75 |
0.68 |
0.67 |
0.71 |
0.63 |
0.59 |
0.64 |
0.73 |
0.69 |
0.65 |
0.29 |
0.80 |
1.22 |
0.68 |
0.24 |
0.75 |
0.72 |
0.69 |
| Selling, general and administrative |
|
|
|
|
|
0.18 |
0.18 |
0.09 |
0.09 |
0.68 |
0.09 |
0.08 |
0.09 |
0.58 |
0.15 |
0.10 |
0.10 |
0.14 |
0.15 |
0.14 |
0.04 |
0.15 |
0.13 |
0.13 |
0.15 |
0.13 |
0.14 |
0.14 |
0.15 |
0.13 |
0.12 |
0.14 |
0.14 |
0.12 |
0.12 |
0.14 |
0.13 |
0.12 |
0.12 |
0.13 |
0.14 |
0.15 |
0.14 |
0.14 |
0.14 |
0.26 |
0.13 |
0.14 |
0.19 |
0.17 |
0.15 |
0.15 |
0.15 |
0.24 |
0.15 |
0.27 |
0.14 |
0.39 |
0.34 |
0.34 |
0.58 |
0.36 |
0.37 |
0.35 |
0.35 |
0.31 |
0.32 |
0.32 |
0.34 |
0.35 |
0.31 |
0.32 |
0.33 |
0.16 |
0.31 |
0.33 |
0.33 |
0.21 |
0.33 |
0.32 |
0.35 |
| Research and development |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.04 |
|
|
0.00 |
0.04 |
0.00 |
0.00 |
0.00 |
0.05 |
0.00 |
0.00 |
0.00 |
0.06 |
0.00 |
0.00 |
0.00 |
0.06 |
0.00 |
0.00 |
0.00 |
0.07 |
0.07 |
0.00 |
0.00 |
0.07 |
0.00 |
0.00 |
0.00 |
0.08 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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 |
2.44 |
-0.17 |
1.18 |
0.62 |
0.63 |
0.36 |
0.42 |
0.50 |
0.49 |
0.03 |
0.45 |
0.53 |
0.24 |
-0.15 |
0.20 |
0.27 |
0.27 |
0.24 |
0.20 |
0.26 |
0.33 |
0.00 |
0.18 |
0.19 |
0.16 |
0.12 |
0.18 |
0.14 |
0.15 |
0.12 |
0.18 |
0.16 |
0.16 |
0.18 |
0.11 |
0.06 |
0.07 |
0.00 |
0.07 |
0.06 |
0.06 |
-0.04 |
-0.10 |
0.04 |
0.00 |
-0.16 |
0.03 |
-0.01 |
-0.05 |
0.33 |
-0.01 |
-0.01 |
-0.02 |
0.22 |
-0.01 |
0.00 |
0.06 |
0.12 |
0.12 |
0.12 |
0.12 |
0.12 |
0.12 |
0.12 |
0.12 |
0.09 |
0.04 |
0.12 |
0.12 |
-0.01 |
0.12 |
0.12 |
0.12 |
-0.18 |
0.17 |
0.58 |
0.12 |
5.84 |
0.12 |
0.12 |
0.11 |
| Operating income |
1.26 |
1.61 |
1.34 |
1.34 |
1.32 |
1.56 |
1.20 |
1.27 |
1.15 |
1.44 |
1.17 |
0.94 |
0.83 |
0.99 |
0.94 |
0.87 |
0.54 |
0.83 |
0.77 |
0.82 |
0.78 |
0.93 |
0.78 |
0.77 |
0.83 |
0.89 |
0.87 |
0.82 |
0.54 |
0.87 |
0.79 |
0.63 |
0.54 |
0.92 |
0.62 |
0.61 |
0.60 |
0.72 |
0.47 |
0.55 |
0.65 |
0.68 |
0.75 |
0.65 |
0.61 |
0.71 |
0.62 |
0.59 |
0.42 |
0.11 |
0.52 |
0.42 |
0.36 |
0.06 |
0.38 |
0.24 |
0.27 |
0.30 |
0.32 |
0.23 |
0.11 |
0.30 |
0.34 |
0.27 |
0.21 |
0.27 |
0.34 |
0.18 |
0.13 |
0.30 |
0.30 |
0.25 |
0.20 |
0.31 |
0.32 |
0.31 |
0.23 |
-5.81 |
0.30 |
0.28 |
0.23 |
| Non-operating income (net) |
-0.14 |
-0.14 |
-0.12 |
0.25 |
-0.12 |
-0.12 |
-0.10 |
-0.07 |
-0.12 |
-0.15 |
-0.14 |
-7.29 |
0.13 |
0.38 |
0.15 |
0.14 |
0.14 |
-0.15 |
-0.13 |
0.68 |
0.01 |
0.07 |
0.01 |
0.05 |
-0.24 |
0.01 |
-0.04 |
0.03 |
0.03 |
-0.14 |
0.03 |
-0.07 |
-0.07 |
-0.30 |
0.06 |
0.01 |
-0.03 |
-0.19 |
0.00 |
-0.11 |
0.06 |
-0.22 |
-0.27 |
-0.08 |
-0.16 |
-0.09 |
-0.07 |
-0.07 |
-0.07 |
-0.08 |
-0.07 |
-0.08 |
-0.07 |
-0.07 |
-0.07 |
-0.09 |
-0.08 |
-0.07 |
-0.08 |
-0.06 |
-0.06 |
-0.06 |
-0.06 |
-0.06 |
-0.06 |
-0.12 |
-0.07 |
0.04 |
-0.07 |
-0.36 |
-0.08 |
-0.05 |
-0.09 |
-0.34 |
-0.01 |
0.03 |
-0.04 |
6.03 |
-0.06 |
0.00 |
-0.06 |
| Income before tax |
1.12 |
1.48 |
1.21 |
1.59 |
1.20 |
1.45 |
1.10 |
1.20 |
1.03 |
1.29 |
1.04 |
-6.35 |
0.96 |
1.37 |
1.09 |
1.01 |
0.68 |
0.68 |
0.64 |
1.50 |
0.79 |
1.00 |
0.79 |
0.82 |
0.59 |
0.90 |
0.83 |
0.85 |
0.57 |
0.74 |
0.82 |
0.56 |
0.47 |
0.62 |
0.68 |
0.62 |
0.58 |
0.53 |
0.47 |
0.45 |
0.71 |
0.46 |
0.48 |
0.57 |
0.45 |
0.62 |
0.55 |
0.52 |
0.35 |
0.04 |
0.45 |
0.34 |
0.29 |
-0.01 |
0.31 |
0.15 |
0.19 |
0.23 |
0.25 |
0.17 |
0.05 |
0.24 |
0.28 |
0.21 |
0.14 |
0.16 |
0.28 |
0.22 |
0.06 |
-0.05 |
0.22 |
0.20 |
0.10 |
-0.04 |
0.31 |
0.34 |
0.19 |
0.22 |
0.24 |
0.28 |
0.17 |
| Income tax expense |
0.28 |
0.40 |
0.30 |
0.36 |
0.29 |
0.25 |
0.26 |
0.29 |
0.26 |
0.28 |
0.26 |
-7.67 |
0.16 |
0.10 |
0.20 |
0.25 |
0.09 |
0.15 |
0.17 |
0.26 |
0.19 |
0.20 |
0.19 |
0.19 |
0.19 |
0.23 |
0.21 |
0.12 |
0.14 |
0.19 |
0.20 |
0.12 |
0.12 |
-0.36 |
0.17 |
0.14 |
0.15 |
0.14 |
0.12 |
0.12 |
0.17 |
0.14 |
0.16 |
0.18 |
0.13 |
0.17 |
0.15 |
0.14 |
0.10 |
-0.04 |
0.13 |
0.09 |
0.07 |
-0.03 |
0.08 |
0.05 |
0.05 |
0.01 |
0.06 |
0.05 |
0.01 |
0.05 |
0.08 |
0.05 |
0.04 |
-0.04 |
0.08 |
0.07 |
0.00 |
-0.25 |
0.05 |
0.05 |
0.01 |
-0.38 |
0.09 |
0.08 |
0.06 |
0.07 |
0.08 |
-0.10 |
0.06 |
| Net income |
0.85 |
1.08 |
0.92 |
1.23 |
0.91 |
1.20 |
0.84 |
0.91 |
0.78 |
1.02 |
0.78 |
1.32 |
0.80 |
1.27 |
0.89 |
0.77 |
0.59 |
0.53 |
0.47 |
1.25 |
0.60 |
0.80 |
0.60 |
0.64 |
0.41 |
0.66 |
0.62 |
0.72 |
0.43 |
0.55 |
0.62 |
0.44 |
0.35 |
0.98 |
0.51 |
0.48 |
0.43 |
0.38 |
0.35 |
0.33 |
0.54 |
0.32 |
0.32 |
0.39 |
0.32 |
0.45 |
0.40 |
0.37 |
0.25 |
0.08 |
0.32 |
0.25 |
0.22 |
0.02 |
0.22 |
0.10 |
0.14 |
0.22 |
0.19 |
0.13 |
0.03 |
0.19 |
0.20 |
0.17 |
0.10 |
0.20 |
0.20 |
0.16 |
0.06 |
0.20 |
0.17 |
0.15 |
0.09 |
0.34 |
0.22 |
0.26 |
0.13 |
0.15 |
0.16 |
0.38 |
0.11 |
|
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 |
0.18 |
0.74 |
0.46 |
0.45 |
0.08 |
0.15 |
0.13 |
0.06 |
0.34 |
0.16 |
0.65 |
0.23 |
0.48 |
0.33 |
0.05 |
0.36 |
0.68 |
0.12 |
0.38 |
0.12 |
| Short-term investments |
|
|
|
|
-12.30 |
0.20 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.39 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Accounts receivable, net |
2.03 |
1.97 |
1.89 |
1.02 |
0.82 |
0.83 |
0.81 |
0.82 |
0.69 |
0.59 |
0.46 |
0.70 |
0.58 |
0.39 |
0.52 |
0.46 |
0.66 |
0.65 |
0.54 |
0.62 |
| Inventories |
0.50 |
0.46 |
0.40 |
0.28 |
0.24 |
0.21 |
0.18 |
0.17 |
0.15 |
0.18 |
0.19 |
0.18 |
0.17 |
0.14 |
0.14 |
0.11 |
0.13 |
0.22 |
0.18 |
0.16 |
| Other current assets |
0.22 |
0.22 |
0.25 |
0.14 |
0.22 |
0.14 |
0.09 |
0.07 |
0.10 |
0.07 |
0.24 |
0.17 |
0.81 |
0.47 |
0.15 |
0.27 |
0.17 |
0.14 |
0.07 |
0.11 |
| Total current assets |
2.94 |
3.38 |
3.00 |
1.89 |
1.35 |
1.32 |
1.21 |
1.12 |
1.27 |
1.01 |
1.54 |
1.28 |
2.03 |
1.33 |
0.86 |
1.20 |
1.64 |
1.12 |
1.17 |
1.00 |
| Property, plant and equipment, net |
|
|
|
22.65 |
21.20 |
20.42 |
19.20 |
18.12 |
17.02 |
16.69 |
16.27 |
12.42 |
12.55 |
13.12 |
12.51 |
12.03 |
11.38 |
10.34 |
9.32 |
7.82 |
| Goodwill |
18.44 |
19.35 |
17.73 |
0.34 |
0.33 |
0.33 |
0.19 |
0.19 |
0.18 |
0.19 |
0.20 |
0.16 |
0.15 |
0.15 |
0.15 |
0.15 |
0.15 |
0.18 |
0.00 |
0.00 |
| Intangible assets |
2.91 |
3.15 |
2.97 |
0.04 |
0.04 |
0.04 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.02 |
0.04 |
0.04 |
0.05 |
0.06 |
0.00 |
0.00 |
| Long-term investments |
0.47 |
0.59 |
0.53 |
45.31 |
42.52 |
0.20 |
0.34 |
0.20 |
0.18 |
0.19 |
0.02 |
0.10 |
0.09 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other non-current assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total assets |
85.95 |
88.40 |
80.39 |
73.75 |
68.35 |
23.82 |
22.56 |
21.47 |
20.26 |
19.48 |
19.64 |
16.95 |
17.06 |
14.73 |
14.11 |
13.68 |
14.76 |
15.47 |
13.37 |
11.42 |
|
| Accounts payable |
2.75 |
0.77 |
0.68 |
0.50 |
0.43 |
0.40 |
0.45 |
0.47 |
0.40 |
0.35 |
0.34 |
0.41 |
0.36 |
0.32 |
0.39 |
0.23 |
0.25 |
1.03 |
0.98 |
0.96 |
| Short-term debt |
3.24 |
2.93 |
3.25 |
1.58 |
1.61 |
1.25 |
0.67 |
0.51 |
0.75 |
0.03 |
0.03 |
0.13 |
0.33 |
0.05 |
0.08 |
0.28 |
0.61 |
0.19 |
0.26 |
0.19 |
| Current portion of long-term debt |
3.24 |
2.82 |
3.14 |
1.51 |
1.55 |
1.19 |
0.60 |
0.51 |
0.75 |
0.03 |
0.01 |
0.12 |
4.56 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Deferred revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other current liabilities |
-2.75 |
1.58 |
1.53 |
0.96 |
0.93 |
0.86 |
0.89 |
0.87 |
0.76 |
0.82 |
0.86 |
0.78 |
0.65 |
0.78 |
0.71 |
0.75 |
0.72 |
0.04 |
0.03 |
0.06 |
| Long-term debt |
19.95 |
19.80 |
19.35 |
18.14 |
18.58 |
8.59 |
8.01 |
8.19 |
7.41 |
8.66 |
8.76 |
4.87 |
4.41 |
4.67 |
4.60 |
4.05 |
3.90 |
3.85 |
4.16 |
2.41 |
| Capital lease obligations |
0.41 |
0.37 |
0.34 |
0.27 |
0.28 |
0.31 |
0.35 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
|
|
|
|
|
| Other non-current liabilities |
0.11 |
0.12 |
0.11 |
0.52 |
0.54 |
0.59 |
0.07 |
0.05 |
0.05 |
0.06 |
0.00 |
|
|
|
|
|
|
|
|
|
| Total liabilities |
39.12 |
39.51 |
37.98 |
34.86 |
34.52 |
16.50 |
15.50 |
14.83 |
13.83 |
14.85 |
14.84 |
11.34 |
9.96 |
9.63 |
9.46 |
8.85 |
10.10 |
9.48 |
7.91 |
6.56 |
|
| Common stock and paid-in capital |
26.09 |
28.46 |
25.07 |
25.69 |
23.44 |
-0.78 |
-0.48 |
0.00 |
0.33 |
0.26 |
0.62 |
0.00 |
0.77 |
-0.60 |
-0.80 |
-0.25 |
0.06 |
1.34 |
1.27 |
1.27 |
| Retained earnings |
19.78 |
19.43 |
16.42 |
13.20 |
10.39 |
8.10 |
7.55 |
6.64 |
6.10 |
4.37 |
4.17 |
5.61 |
6.33 |
5.70 |
5.45 |
5.07 |
4.60 |
4.65 |
4.19 |
3.58 |
| Common shares outstanding |
917 |
935 |
934 |
933 |
683 |
680 |
697 |
717 |
732 |
753 |
805 |
872 |
883 |
866 |
853 |
846 |
834 |
778 |
778 |
793 |
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 |
0.29 |
0.18 |
0.30 |
0.80 |
0.70 |
0.74 |
0.46 |
0.56 |
0.52 |
0.46 |
0.29 |
0.33 |
0.29 |
0.45 |
0.14 |
0.15 |
0.10 |
0.08 |
0.22 |
0.89 |
0.36 |
0.15 |
0.18 |
0.28 |
0.25 |
0.13 |
0.15 |
0.05 |
0.35 |
0.06 |
0.15 |
0.05 |
0.13 |
0.34 |
0.14 |
0.24 |
0.20 |
0.16 |
0.10 |
0.09 |
0.57 |
0.65 |
0.66 |
0.19 |
0.18 |
0.23 |
0.32 |
0.37 |
0.28 |
0.48 |
0.33 |
0.44 |
0.35 |
0.33 |
0.21 |
0.08 |
0.08 |
0.05 |
0.10 |
0.27 |
0.31 |
0.36 |
0.27 |
0.37 |
0.72 |
0.68 |
0.62 |
0.33 |
0.57 |
0.12 |
0.10 |
0.08 |
0.07 |
0.38 |
0.34 |
0.39 |
0.03 |
0.12 |
0.05 |
0.04 |
0.05 |
| Short-term investments |
|
|
|
|
|
|
|
|
|
|
0.27 |
0.26 |
|
|
|
|
41.63 |
-12.30 |
0.00 |
0.00 |
0.02 |
0.20 |
0.22 |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.08 |
0.38 |
0.37 |
0.39 |
0.25 |
0.09 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.57 |
0.27 |
0.44 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Accounts receivable, net |
1.58 |
2.03 |
1.52 |
2.01 |
2.04 |
1.97 |
1.94 |
1.89 |
1.94 |
1.89 |
1.85 |
1.66 |
1.03 |
1.02 |
1.05 |
0.96 |
0.82 |
0.82 |
0.81 |
0.76 |
0.84 |
0.83 |
0.84 |
0.78 |
0.89 |
0.81 |
0.77 |
0.80 |
0.74 |
0.82 |
0.76 |
0.69 |
0.70 |
0.69 |
0.63 |
0.60 |
0.63 |
0.59 |
0.61 |
0.58 |
0.63 |
0.46 |
0.72 |
0.69 |
0.78 |
0.51 |
0.74 |
0.67 |
0.72 |
0.58 |
0.59 |
0.55 |
0.59 |
0.39 |
0.53 |
0.50 |
0.53 |
0.52 |
0.53 |
0.51 |
0.52 |
0.46 |
0.53 |
0.44 |
0.71 |
0.57 |
0.50 |
0.49 |
0.57 |
0.65 |
0.75 |
0.68 |
0.58 |
0.54 |
0.61 |
0.57 |
0.61 |
0.62 |
0.55 |
0.52 |
0.53 |
| Inventories |
0.38 |
0.50 |
0.35 |
0.46 |
0.47 |
0.46 |
0.41 |
0.42 |
0.40 |
0.40 |
0.40 |
0.38 |
0.29 |
0.28 |
0.27 |
0.27 |
0.25 |
0.24 |
0.23 |
0.22 |
0.21 |
0.21 |
0.19 |
0.19 |
0.18 |
0.18 |
0.19 |
0.20 |
0.18 |
0.17 |
0.16 |
0.16 |
0.15 |
0.15 |
0.16 |
0.19 |
0.20 |
0.18 |
0.19 |
0.20 |
0.18 |
0.19 |
0.17 |
0.17 |
0.17 |
0.18 |
0.17 |
0.17 |
0.19 |
0.17 |
0.16 |
0.17 |
0.19 |
0.14 |
0.14 |
0.15 |
0.17 |
0.14 |
0.15 |
0.14 |
0.12 |
0.11 |
0.12 |
0.14 |
0.12 |
0.13 |
0.17 |
0.20 |
0.19 |
0.22 |
0.23 |
0.20 |
0.18 |
0.18 |
0.19 |
0.17 |
0.16 |
0.16 |
0.18 |
0.18 |
0.15 |
| Other current assets |
0.19 |
0.22 |
0.19 |
0.27 |
0.26 |
0.22 |
0.26 |
0.33 |
0.29 |
0.25 |
0.25 |
0.29 |
0.18 |
0.14 |
0.19 |
0.22 |
0.24 |
0.22 |
0.19 |
0.12 |
0.21 |
0.14 |
0.12 |
0.11 |
0.10 |
0.09 |
0.08 |
0.08 |
0.10 |
0.07 |
0.07 |
0.10 |
0.14 |
0.10 |
0.07 |
0.09 |
0.08 |
0.07 |
0.06 |
0.06 |
0.07 |
0.24 |
0.15 |
0.17 |
0.14 |
0.36 |
0.32 |
0.70 |
0.82 |
0.81 |
0.63 |
0.49 |
0.36 |
0.47 |
0.24 |
0.24 |
0.25 |
0.15 |
0.17 |
0.19 |
0.20 |
0.27 |
0.16 |
0.20 |
0.19 |
0.05 |
0.12 |
0.16 |
0.17 |
0.14 |
0.06 |
0.07 |
0.07 |
0.07 |
0.12 |
0.13 |
0.11 |
0.11 |
0.11 |
0.10 |
0.12 |
| Total current assets |
2.45 |
2.94 |
2.35 |
3.53 |
3.46 |
3.38 |
3.07 |
3.21 |
3.15 |
3.00 |
3.07 |
2.92 |
1.78 |
1.89 |
1.64 |
1.61 |
1.41 |
1.35 |
1.45 |
1.99 |
1.62 |
1.32 |
1.32 |
1.36 |
1.41 |
1.21 |
1.19 |
1.12 |
1.38 |
1.12 |
1.13 |
1.00 |
1.12 |
1.27 |
0.99 |
1.12 |
1.11 |
1.01 |
0.96 |
0.92 |
1.45 |
1.54 |
1.71 |
1.21 |
1.27 |
1.28 |
1.54 |
1.91 |
2.01 |
2.03 |
1.71 |
1.65 |
1.48 |
1.33 |
1.12 |
0.97 |
1.03 |
0.86 |
0.95 |
1.11 |
1.15 |
1.20 |
1.08 |
1.15 |
1.74 |
1.43 |
1.41 |
1.18 |
1.49 |
1.12 |
1.14 |
1.03 |
0.90 |
1.17 |
1.25 |
1.26 |
0.91 |
1.00 |
0.90 |
0.85 |
0.85 |
| Property, plant and equipment, net |
|
|
|
|
|
|
|
|
|
|
52.26 |
|
22.56 |
22.65 |
22.15 |
21.50 |
21.12 |
21.20 |
21.01 |
20.64 |
20.50 |
20.42 |
20.17 |
20.02 |
19.90 |
19.20 |
19.29 |
18.87 |
7.94 |
2.10 |
13.89 |
13.36 |
13.35 |
13.56 |
13.35 |
12.88 |
12.51 |
12.42 |
12.48 |
12.50 |
12.31 |
11.76 |
11.84 |
12.09 |
11.77 |
12.42 |
12.54 |
12.69 |
12.23 |
12.55 |
13.09 |
12.79 |
12.91 |
13.12 |
13.20 |
12.75 |
12.86 |
12.51 |
11.94 |
12.44 |
12.27 |
12.03 |
11.62 |
11.31 |
11.72 |
11.38 |
11.41 |
10.75 |
10.08 |
10.34 |
9.05 |
9.27 |
9.12 |
9.32 |
9.19 |
8.65 |
7.95 |
7.82 |
8.03 |
7.91 |
7.59 |
| Goodwill |
13.48 |
18.44 |
13.44 |
18.35 |
19.33 |
19.35 |
18.16 |
18.41 |
18.23 |
17.73 |
18.15 |
17.67 |
|
0.34 |
|
|
0.33 |
0.33 |
|
|
0.33 |
0.33 |
|
|
0.00 |
0.19 |
0.00 |
0.00 |
0.00 |
0.19 |
0.00 |
0.00 |
0.00 |
0.18 |
0.00 |
0.00 |
0.00 |
0.19 |
0.00 |
0.00 |
0.00 |
0.20 |
0.16 |
0.00 |
0.00 |
0.16 |
0.00 |
0.00 |
0.00 |
0.15 |
0.00 |
0.00 |
0.00 |
0.15 |
0.15 |
0.00 |
0.00 |
0.15 |
0.00 |
0.00 |
0.00 |
0.15 |
0.00 |
0.00 |
0.00 |
0.15 |
0.00 |
0.00 |
0.00 |
0.18 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Intangible assets |
2.11 |
2.91 |
2.14 |
2.94 |
3.12 |
3.15 |
2.97 |
3.04 |
3.03 |
2.97 |
3.06 |
20.69 |
0.39 |
0.04 |
0.39 |
0.37 |
0.37 |
0.04 |
0.37 |
0.37 |
0.37 |
0.04 |
0.28 |
0.29 |
0.22 |
0.01 |
0.20 |
0.19 |
0.20 |
0.01 |
0.19 |
0.20 |
0.19 |
0.01 |
0.19 |
0.20 |
0.20 |
0.01 |
0.20 |
0.20 |
0.20 |
0.01 |
0.20 |
0.19 |
0.19 |
0.01 |
0.17 |
0.16 |
0.17 |
0.01 |
0.17 |
0.17 |
0.16 |
0.02 |
0.04 |
0.19 |
0.19 |
0.04 |
0.20 |
0.18 |
0.18 |
0.04 |
0.20 |
0.20 |
0.20 |
0.05 |
0.21 |
0.22 |
0.25 |
0.06 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-term investments |
0.49 |
0.47 |
0.47 |
0.45 |
0.59 |
0.59 |
0.56 |
0.56 |
0.56 |
0.53 |
0.55 |
0.53 |
45.18 |
45.31 |
46.19 |
43.42 |
41.83 |
42.52 |
0.21 |
0.20 |
0.20 |
0.20 |
0.22 |
0.22 |
0.37 |
0.34 |
0.22 |
0.21 |
0.20 |
0.02 |
0.16 |
0.15 |
0.14 |
0.15 |
0.15 |
0.00 |
0.00 |
0.14 |
0.00 |
0.00 |
0.00 |
0.11 |
0.00 |
0.00 |
0.00 |
0.10 |
0.00 |
0.00 |
0.00 |
0.09 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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 non-current assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total assets |
63.04 |
85.95 |
62.24 |
85.18 |
88.04 |
88.40 |
82.23 |
82.79 |
81.67 |
80.39 |
81.00 |
79.17 |
73.50 |
73.75 |
73.44 |
69.87 |
67.59 |
68.35 |
26.45 |
24.70 |
24.12 |
23.82 |
23.79 |
23.56 |
23.49 |
22.56 |
22.54 |
21.93 |
21.91 |
21.47 |
21.11 |
20.69 |
20.32 |
20.26 |
19.48 |
19.54 |
19.40 |
19.48 |
19.42 |
19.07 |
19.35 |
19.64 |
18.43 |
17.39 |
17.25 |
16.64 |
17.23 |
17.01 |
17.32 |
17.06 |
15.73 |
15.52 |
15.03 |
14.73 |
14.49 |
14.41 |
14.24 |
14.11 |
14.01 |
13.56 |
13.52 |
13.68 |
13.53 |
13.74 |
14.17 |
15.53 |
15.32 |
15.38 |
16.04 |
15.47 |
14.05 |
13.68 |
13.34 |
13.37 |
11.80 |
11.70 |
11.38 |
11.42 |
11.09 |
10.91 |
10.94 |
|
| Accounts payable |
1.89 |
2.75 |
2.08 |
2.74 |
2.74 |
0.77 |
2.59 |
2.61 |
2.53 |
0.68 |
2.61 |
2.43 |
1.58 |
1.70 |
1.58 |
1.51 |
1.45 |
1.55 |
1.73 |
1.92 |
1.35 |
1.40 |
1.37 |
1.54 |
1.46 |
1.62 |
1.34 |
1.33 |
1.31 |
0.47 |
1.19 |
1.21 |
1.18 |
0.40 |
1.11 |
1.15 |
1.12 |
0.35 |
1.23 |
1.07 |
1.00 |
0.34 |
1.49 |
1.28 |
1.25 |
0.41 |
1.18 |
1.23 |
1.11 |
0.36 |
0.97 |
0.97 |
0.99 |
0.32 |
0.98 |
1.08 |
1.07 |
0.39 |
0.98 |
1.03 |
1.06 |
0.23 |
1.01 |
0.90 |
0.90 |
0.25 |
0.87 |
0.83 |
0.97 |
1.03 |
1.01 |
0.95 |
0.97 |
0.98 |
1.03 |
0.94 |
0.86 |
0.96 |
0.86 |
0.93 |
0.95 |
| Short-term debt |
1.75 |
3.24 |
1.65 |
1.04 |
1.51 |
2.93 |
3.20 |
3.67 |
3.90 |
3.25 |
1.78 |
1.91 |
1.10 |
1.51 |
1.24 |
1.70 |
1.75 |
1.61 |
1.94 |
0.90 |
1.85 |
1.25 |
0.86 |
0.13 |
0.33 |
0.67 |
0.75 |
0.35 |
0.50 |
0.51 |
0.48 |
0.55 |
0.76 |
0.75 |
0.75 |
0.76 |
0.03 |
0.03 |
0.39 |
0.20 |
0.02 |
0.03 |
0.03 |
0.09 |
0.09 |
0.13 |
0.13 |
0.09 |
0.10 |
0.33 |
0.18 |
0.17 |
0.15 |
0.05 |
0.05 |
0.05 |
0.05 |
0.08 |
0.30 |
0.28 |
0.28 |
0.28 |
0.04 |
0.04 |
0.61 |
0.61 |
0.45 |
0.44 |
0.20 |
0.19 |
0.53 |
0.49 |
0.10 |
0.26 |
0.03 |
0.03 |
0.11 |
0.19 |
0.18 |
0.17 |
0.17 |
| Current portion of long-term debt |
2.44 |
3.24 |
2.30 |
1.04 |
1.51 |
2.82 |
3.20 |
3.67 |
3.90 |
3.14 |
1.78 |
1.91 |
1.10 |
1.51 |
1.24 |
1.70 |
1.75 |
1.55 |
1.93 |
0.87 |
1.78 |
1.19 |
0.84 |
0.09 |
0.27 |
0.60 |
0.68 |
0.27 |
0.50 |
0.06 |
0.37 |
0.41 |
0.61 |
0.64 |
6.55 |
6.54 |
6.52 |
0.07 |
0.23 |
0.12 |
0.00 |
0.07 |
0.00 |
0.00 |
0.00 |
0.12 |
0.00 |
0.00 |
0.00 |
4.56 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Deferred revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other current liabilities |
|
-2.75 |
|
2.74 |
2.74 |
1.58 |
2.59 |
0.09 |
1.53 |
1.53 |
0.26 |
0.25 |
1.58 |
-0.18 |
0.04 |
0.07 |
0.07 |
-0.16 |
0.21 |
0.25 |
0.07 |
-0.12 |
0.02 |
1.58 |
0.07 |
-0.14 |
0.08 |
0.08 |
0.01 |
0.87 |
1.19 |
1.21 |
0.04 |
0.76 |
0.03 |
0.03 |
0.03 |
0.82 |
0.02 |
0.18 |
0.14 |
0.86 |
0.10 |
0.05 |
0.03 |
0.78 |
0.03 |
0.03 |
0.03 |
0.65 |
0.11 |
0.11 |
0.10 |
0.78 |
0.07 |
1.10 |
1.06 |
0.71 |
1.03 |
0.99 |
1.03 |
0.75 |
1.04 |
0.05 |
0.04 |
0.46 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.05 |
1.08 |
0.03 |
1.10 |
1.06 |
1.05 |
0.06 |
1.01 |
0.07 |
0.07 |
| Long-term debt |
21.88 |
19.95 |
21.59 |
21.23 |
21.14 |
19.80 |
18.71 |
18.96 |
18.83 |
19.35 |
21.76 |
21.35 |
18.07 |
18.14 |
19.34 |
18.37 |
17.92 |
18.58 |
8.04 |
7.85 |
7.96 |
8.59 |
8.95 |
9.46 |
9.80 |
8.01 |
8.31 |
8.27 |
8.43 |
0.92 |
6.09 |
6.02 |
5.89 |
5.91 |
5.90 |
5.91 |
6.45 |
6.44 |
6.47 |
6.49 |
6.48 |
6.45 |
6.49 |
5.29 |
5.01 |
4.87 |
4.24 |
4.34 |
4.32 |
4.41 |
4.45 |
4.47 |
4.51 |
4.67 |
4.68 |
4.67 |
4.72 |
4.60 |
3.85 |
4.07 |
4.06 |
4.05 |
4.26 |
3.91 |
3.96 |
3.90 |
3.46 |
3.42 |
3.79 |
3.85 |
3.89 |
3.93 |
4.16 |
4.16 |
2.92 |
2.88 |
2.38 |
2.41 |
2.45 |
2.45 |
2.42 |
| Capital lease obligations |
|
0.41 |
|
|
|
0.37 |
|
|
|
0.34 |
|
|
|
0.27 |
|
|
|
0.28 |
|
|
|
0.31 |
|
|
0.00 |
0.35 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other non-current liabilities |
0.81 |
0.11 |
0.94 |
0.88 |
0.87 |
0.12 |
0.82 |
0.81 |
0.83 |
0.11 |
0.80 |
0.83 |
0.48 |
0.52 |
0.52 |
0.51 |
0.52 |
0.54 |
0.52 |
0.53 |
0.54 |
0.59 |
0.58 |
0.54 |
0.54 |
0.07 |
0.58 |
0.60 |
0.60 |
0.00 |
0.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total liabilities |
28.95 |
39.12 |
28.74 |
38.03 |
38.80 |
39.51 |
37.15 |
37.97 |
37.91 |
37.98 |
38.74 |
38.17 |
33.98 |
34.86 |
35.62 |
34.46 |
33.61 |
34.52 |
16.98 |
15.74 |
16.26 |
16.50 |
16.21 |
16.10 |
16.53 |
15.50 |
15.32 |
14.78 |
15.10 |
14.83 |
13.98 |
14.11 |
13.88 |
13.83 |
13.91 |
14.20 |
14.36 |
14.85 |
14.75 |
14.38 |
14.06 |
14.84 |
14.44 |
12.14 |
11.83 |
10.94 |
10.13 |
9.88 |
10.05 |
9.96 |
9.71 |
9.79 |
9.58 |
9.63 |
9.26 |
9.47 |
9.41 |
9.46 |
8.81 |
8.55 |
8.62 |
8.85 |
8.46 |
8.86 |
9.38 |
8.83 |
8.58 |
8.78 |
9.53 |
9.48 |
8.24 |
8.01 |
7.82 |
7.91 |
6.64 |
6.72 |
6.44 |
6.56 |
6.32 |
6.21 |
6.48 |
|
| Common stock and paid-in capital |
19.06 |
26.09 |
19.04 |
26.34 |
28.36 |
28.46 |
25.74 |
26.13 |
25.80 |
25.07 |
25.74 |
25.11 |
25.70 |
25.69 |
25.71 |
24.02 |
23.18 |
23.44 |
-0.57 |
-0.73 |
-0.71 |
-0.78 |
-0.38 |
-0.41 |
-0.44 |
-0.48 |
0.04 |
0.03 |
0.02 |
0.00 |
0.41 |
0.39 |
0.36 |
0.33 |
0.35 |
0.34 |
0.31 |
0.26 |
0.61 |
0.58 |
0.63 |
0.62 |
-0.02 |
0.06 |
0.01 |
0.00 |
0.84 |
0.83 |
0.82 |
0.77 |
-0.28 |
-0.32 |
-0.40 |
-0.60 |
-0.51 |
-0.64 |
-0.71 |
-0.80 |
-0.07 |
-0.13 |
-0.16 |
-0.25 |
0.14 |
0.10 |
0.07 |
1.83 |
1.81 |
1.83 |
1.84 |
1.34 |
1.31 |
1.31 |
1.29 |
1.27 |
1.28 |
1.28 |
1.30 |
1.27 |
1.28 |
1.34 |
1.44 |
| Retained earnings |
14.33 |
19.78 |
13.77 |
19.86 |
19.88 |
19.43 |
18.41 |
17.75 |
17.02 |
16.42 |
15.58 |
14.97 |
13.82 |
13.20 |
12.11 |
11.39 |
10.80 |
10.39 |
10.04 |
9.69 |
8.57 |
8.10 |
7.96 |
7.87 |
7.40 |
7.55 |
7.18 |
7.13 |
6.80 |
6.64 |
6.72 |
6.19 |
6.07 |
6.10 |
5.21 |
4.99 |
4.73 |
4.37 |
4.06 |
4.11 |
4.66 |
4.17 |
4.01 |
5.19 |
5.41 |
5.61 |
6.25 |
6.31 |
6.44 |
6.33 |
6.31 |
6.04 |
5.85 |
5.70 |
5.74 |
5.58 |
5.54 |
5.45 |
5.27 |
5.14 |
5.06 |
5.07 |
4.93 |
4.78 |
4.72 |
4.88 |
4.93 |
4.78 |
4.66 |
4.65 |
4.49 |
4.36 |
4.23 |
4.19 |
3.88 |
3.70 |
3.64 |
3.58 |
3.49 |
3.35 |
3.01 |
| Common shares outstanding |
897 |
917 |
911 |
925 |
934 |
935 |
935 |
935 |
934 |
934 |
934 |
934 |
934 |
933 |
933 |
933 |
933 |
721 |
670 |
670 |
670 |
674 |
679 |
681 |
686 |
689 |
694 |
701 |
703 |
712 |
716 |
716 |
724 |
727 |
729 |
735 |
736 |
737 |
742 |
763 |
769 |
770 |
794 |
825 |
832 |
855 |
868 |
880 |
885 |
885 |
883 |
882 |
879 |
874 |
867 |
862 |
860 |
860 |
853 |
854 |
854 |
854 |
847 |
846 |
846 |
846 |
844 |
842 |
806 |
806 |
776 |
776 |
774 |
774 |
775 |
783 |
787 |
787 |
792 |
802 |
801 |
|
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 |
2.02 |
1.90 |
1.54 |
0.85 |
0.81 |
0.78 |
0.66 |
0.70 |
0.66 |
0.64 |
0.60 |
0.55 |
0.57 |
0.54 |
0.49 |
0.49 |
0.50 |
0.49 |
0.47 |
0.46 |
| Stock-based compensation |
|
|
0.12 |
0.11 |
0.13 |
0.17 |
0.13 |
0.08 |
0.04 |
0.05 |
0.07 |
0.11 |
0.09 |
0.06 |
|
|
-0.78 |
-0.08 |
-0.13 |
-0.09 |
| Change in inventory |
-0.05 |
-0.04 |
0.00 |
-0.03 |
-0.01 |
-0.02 |
-0.01 |
-0.01 |
0.01 |
0.01 |
0.02 |
0.01 |
-0.02 |
0.01 |
-0.02 |
0.02 |
0.08 |
-0.02 |
-0.03 |
-0.02 |
| Other working capital changes |
3.34 |
3.41 |
2.47 |
3.20 |
2.76 |
1.87 |
2.20 |
1.95 |
1.48 |
1.38 |
1.78 |
1.45 |
1.31 |
0.72 |
0.04 |
-0.01 |
0.68 |
0.69 |
1.00 |
0.69 |
| Capital expenditures |
-3.14 |
-2.86 |
-2.50 |
-1.56 |
-1.53 |
-1.67 |
-1.65 |
-1.55 |
-1.34 |
-1.18 |
-1.52 |
-1.45 |
-1.24 |
-1.15 |
-1.10 |
-0.73 |
-0.72 |
-0.89 |
-0.89 |
-0.79 |
| Others incl. marketable securities changes |
0.48 |
0.07 |
0.34 |
0.06 |
-12.20 |
-0.36 |
-0.16 |
0.09 |
0.05 |
0.11 |
0.40 |
0.70 |
-0.36 |
0.14 |
0.06 |
0.09 |
0.34 |
0.04 |
-1.62 |
0.10 |
| Dividend payout |
-0.80 |
-0.71 |
-0.71 |
-0.71 |
-0.51 |
-0.47 |
-0.41 |
-0.35 |
-0.31 |
-0.26 |
-0.23 |
-0.24 |
-0.24 |
-0.22 |
-0.19 |
-0.17 |
-0.16 |
-0.15 |
-0.13 |
-0.11 |
| Common stock repurchases |
-3.94 |
0.00 |
1.10 |
0.73 |
11.31 |
-1.51 |
-1.13 |
-1.10 |
-0.38 |
-1.21 |
-2.79 |
-2.05 |
0.00 |
0.07 |
0.79 |
0.36 |
0.87 |
-0.03 |
-0.23 |
-0.29 |
| Net Debt Issuance |
1.59 |
-1.54 |
-2.34 |
-2.32 |
-0.86 |
1.21 |
0.44 |
-0.09 |
-0.01 |
-0.03 |
2.06 |
0.66 |
0.02 |
0.12 |
-0.38 |
-0.36 |
-0.22 |
-0.33 |
1.82 |
0.04 |
|
| Change in cash |
-0.50 |
0.22 |
0.02 |
0.35 |
-0.11 |
0.01 |
0.08 |
-0.29 |
0.19 |
-0.47 |
0.38 |
-0.26 |
0.13 |
0.29 |
-0.32 |
-0.30 |
0.58 |
-0.29 |
0.25 |
0.00 |
| Change in exchange rate |
|
|
|
|
|
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
|
|
|
|
|
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 |
0.51 |
0.52 |
0.50 |
0.49 |
0.50 |
0.49 |
0.47 |
0.47 |
0.47 |
0.46 |
0.45 |
0.41 |
0.23 |
0.22 |
0.21 |
0.21 |
0.21 |
0.21 |
0.20 |
0.20 |
0.20 |
0.20 |
0.20 |
0.20 |
0.19 |
0.18 |
0.19 |
0.18 |
0.16 |
0.18 |
0.17 |
0.17 |
0.17 |
0.17 |
0.16 |
0.17 |
0.17 |
0.16 |
0.16 |
0.16 |
0.16 |
0.16 |
0.15 |
0.15 |
0.15 |
0.14 |
0.14 |
0.14 |
0.14 |
0.14 |
0.14 |
0.14 |
0.14 |
0.14 |
0.14 |
0.14 |
0.13 |
0.12 |
0.12 |
0.12 |
0.12 |
0.12 |
0.12 |
0.12 |
0.13 |
0.08 |
0.13 |
0.14 |
0.14 |
0.13 |
0.12 |
0.37 |
-0.12 |
0.84 |
-0.12 |
-0.12 |
-0.12 |
0.82 |
-0.12 |
-0.12 |
-0.12 |
| Stock-based compensation |
|
|
|
|
|
|
|
0.01 |
0.06 |
0.04 |
0.01 |
0.04 |
0.03 |
0.05 |
0.02 |
0.00 |
0.04 |
0.06 |
0.03 |
0.03 |
0.02 |
0.06 |
0.06 |
0.04 |
0.01 |
0.05 |
0.02 |
0.04 |
0.03 |
0.02 |
0.03 |
0.02 |
0.01 |
0.02 |
0.01 |
0.02 |
-0.01 |
0.01 |
0.03 |
0.00 |
0.01 |
0.02 |
0.02 |
-0.01 |
0.03 |
0.01 |
0.04 |
0.04 |
0.02 |
0.04 |
0.01 |
0.01 |
0.03 |
0.03 |
0.01 |
-0.02 |
-0.01 |
-0.61 |
-0.02 |
-0.01 |
-0.01 |
0.00 |
-0.65 |
-0.15 |
-0.01 |
0.10 |
-0.14 |
-0.11 |
0.00 |
-0.01 |
-0.07 |
-0.01 |
0.01 |
0.08 |
-0.12 |
-0.07 |
-0.02 |
0.04 |
-0.04 |
-0.05 |
-0.04 |
| Change in inventory |
|
|
|
|
|
|
|
|
0.00 |
0.00 |
|
|
|
-0.03 |
-0.03 |
|
|
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.01 |
0.00 |
0.00 |
0.00 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
0.01 |
0.01 |
0.00 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.02 |
0.01 |
0.00 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
-0.02 |
0.00 |
0.00 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.02 |
0.00 |
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 |
| Other working capital changes |
0.46 |
1.01 |
0.77 |
0.86 |
0.65 |
1.22 |
0.80 |
0.80 |
0.49 |
0.84 |
0.56 |
0.44 |
0.62 |
1.48 |
0.90 |
0.49 |
0.36 |
0.36 |
0.33 |
1.74 |
0.37 |
0.74 |
0.26 |
0.61 |
0.30 |
0.82 |
0.62 |
0.50 |
0.22 |
0.75 |
0.48 |
0.53 |
0.22 |
0.54 |
0.35 |
0.43 |
0.16 |
0.59 |
0.41 |
0.35 |
0.04 |
0.43 |
0.52 |
0.45 |
0.38 |
0.50 |
0.36 |
0.47 |
0.12 |
0.49 |
0.36 |
0.37 |
0.09 |
0.30 |
0.18 |
0.21 |
0.08 |
0.32 |
0.22 |
0.10 |
0.02 |
0.23 |
0.27 |
0.21 |
0.07 |
-0.46 |
0.42 |
0.16 |
0.02 |
0.33 |
0.24 |
-0.17 |
0.27 |
-0.53 |
0.58 |
0.56 |
0.37 |
-0.55 |
0.44 |
0.47 |
0.31 |
| Capital expenditures |
-0.67 |
-0.80 |
-0.87 |
-0.76 |
-0.72 |
-0.75 |
-0.76 |
-0.82 |
-0.53 |
-0.71 |
-0.75 |
-0.64 |
-0.41 |
-0.54 |
-0.42 |
-0.37 |
-0.23 |
-0.42 |
-0.37 |
-0.42 |
-0.32 |
-0.33 |
-0.48 |
-0.50 |
-0.36 |
-0.50 |
-0.46 |
-0.46 |
-0.22 |
-0.47 |
-0.43 |
-0.41 |
-0.24 |
-0.45 |
-0.32 |
-0.35 |
-0.23 |
-0.28 |
-0.29 |
-0.33 |
-0.28 |
-0.46 |
-0.45 |
-0.36 |
-0.26 |
-0.51 |
-0.41 |
-0.30 |
-0.22 |
-0.43 |
-0.30 |
-0.30 |
-0.20 |
-0.34 |
-0.29 |
-0.29 |
-0.23 |
-0.40 |
-0.35 |
-0.22 |
-0.13 |
-0.28 |
-0.19 |
-0.17 |
-0.09 |
-0.13 |
-0.19 |
-0.27 |
-0.14 |
-0.29 |
-0.24 |
-0.24 |
-0.13 |
-0.32 |
-0.21 |
-0.16 |
-0.20 |
-0.21 |
-0.22 |
-0.18 |
-0.19 |
| Others incl. marketable securities changes |
0.00 |
0.03 |
-0.02 |
0.45 |
0.01 |
0.04 |
0.00 |
0.04 |
-0.01 |
0.30 |
0.01 |
0.44 |
0.00 |
0.02 |
0.01 |
0.01 |
0.02 |
-10.49 |
-1.76 |
0.01 |
0.04 |
-0.39 |
0.00 |
0.03 |
-0.01 |
-0.17 |
0.00 |
0.00 |
0.01 |
0.08 |
0.01 |
0.01 |
0.00 |
0.01 |
0.01 |
0.01 |
0.01 |
0.03 |
0.02 |
0.01 |
0.06 |
0.04 |
0.29 |
0.00 |
0.07 |
0.11 |
0.33 |
0.25 |
0.01 |
-0.03 |
-0.24 |
-0.09 |
-0.01 |
0.00 |
0.08 |
0.02 |
0.04 |
0.03 |
0.01 |
0.01 |
0.01 |
0.04 |
0.02 |
0.02 |
0.01 |
0.03 |
0.11 |
0.12 |
0.00 |
0.24 |
0.00 |
-0.06 |
-0.14 |
-1.47 |
-0.15 |
-0.01 |
0.01 |
0.04 |
0.06 |
-0.01 |
0.01 |
| Dividend payout |
-0.20 |
-0.20 |
-0.21 |
-0.21 |
-0.18 |
-0.18 |
-0.18 |
-0.18 |
-0.18 |
-0.18 |
-0.18 |
-0.18 |
-0.18 |
-0.18 |
-0.18 |
-0.18 |
-0.18 |
-0.13 |
-0.13 |
-0.13 |
-0.13 |
-0.13 |
-0.11 |
-0.11 |
-0.11 |
-0.11 |
-0.12 |
-0.09 |
-0.09 |
-0.09 |
-0.09 |
-0.08 |
-0.08 |
-0.08 |
-0.08 |
-0.07 |
-0.07 |
-0.07 |
-0.08 |
-0.05 |
-0.05 |
-0.05 |
-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 |
-0.05 |
-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 |
-0.03 |
-0.03 |
-0.03 |
-0.03 |
-0.03 |
-0.03 |
-0.03 |
-0.03 |
-0.02 |
| Common stock repurchases |
-0.68 |
-0.40 |
-1.81 |
-1.39 |
-0.35 |
|
|
0.00 |
0.00 |
-0.12 |
|
0.55 |
0.35 |
-0.39 |
|
|
|
10.67 |
1.35 |
0.02 |
0.09 |
-0.56 |
-0.40 |
-0.04 |
-0.50 |
-0.17 |
-0.50 |
-0.26 |
-0.21 |
-0.54 |
0.00 |
-0.26 |
-0.30 |
-0.01 |
-0.23 |
-0.14 |
-0.02 |
-0.01 |
-0.41 |
-0.79 |
0.00 |
-0.19 |
-1.52 |
-0.54 |
-0.53 |
-1.06 |
-0.46 |
-0.45 |
-0.09 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.36 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.03 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.21 |
-0.02 |
-0.06 |
-0.08 |
-0.10 |
-0.05 |
| Net Debt Issuance |
0.80 |
-0.38 |
1.23 |
0.70 |
0.04 |
-0.58 |
-0.42 |
-0.29 |
-0.25 |
-0.46 |
-0.15 |
-0.61 |
-0.81 |
-0.32 |
-0.54 |
-0.12 |
-0.21 |
-0.42 |
-0.32 |
-0.91 |
-0.05 |
0.39 |
0.41 |
-0.17 |
0.57 |
-0.09 |
0.35 |
-0.22 |
0.40 |
0.00 |
-0.06 |
-0.04 |
0.00 |
-0.01 |
0.00 |
-0.02 |
0.05 |
-0.38 |
0.18 |
0.17 |
-0.01 |
0.01 |
1.51 |
0.37 |
0.18 |
0.78 |
0.01 |
0.01 |
-0.13 |
0.00 |
-0.01 |
0.02 |
0.02 |
0.05 |
0.07 |
0.00 |
0.07 |
0.54 |
-0.12 |
0.00 |
0.00 |
0.01 |
0.01 |
-0.36 |
-0.01 |
0.41 |
0.01 |
-0.23 |
0.46 |
-0.38 |
0.05 |
0.16 |
-0.16 |
1.49 |
0.00 |
0.42 |
-0.09 |
0.01 |
0.00 |
0.01 |
0.03 |
|
| Change in cash |
0.22 |
-0.22 |
-0.39 |
0.15 |
-0.04 |
0.23 |
-0.08 |
0.03 |
0.04 |
0.18 |
-0.04 |
0.46 |
-0.17 |
0.31 |
-0.03 |
0.05 |
0.02 |
-0.18 |
-0.68 |
0.53 |
0.22 |
-0.03 |
-0.09 |
0.05 |
0.08 |
-0.01 |
0.10 |
-0.31 |
0.29 |
-0.10 |
0.10 |
-0.08 |
-0.22 |
0.20 |
-0.09 |
0.04 |
0.04 |
0.06 |
0.01 |
-0.48 |
-0.06 |
-0.03 |
0.46 |
0.00 |
-0.05 |
-0.09 |
-0.06 |
0.10 |
-0.21 |
0.14 |
-0.11 |
0.09 |
0.02 |
0.13 |
0.13 |
0.00 |
0.03 |
-0.05 |
-0.19 |
-0.04 |
-0.04 |
0.10 |
-0.10 |
-0.36 |
0.05 |
0.07 |
0.29 |
-0.22 |
0.45 |
-0.01 |
0.02 |
0.01 |
-0.31 |
0.04 |
-0.05 |
0.37 |
-0.10 |
0.08 |
0.00 |
0.00 |
-0.07 |
| Change in exchange rate |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|