CANADIAN NATIONAL RAILWAY CO
|
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 |
17.29 |
17.05 |
16.83 |
17.11 |
14.48 |
13.82 |
14.92 |
14.32 |
13.04 |
12.04 |
12.61 |
12.13 |
10.58 |
9.92 |
9.03 |
8.30 |
7.37 |
8.48 |
7.90 |
7.93 |
| Cost of revenue |
9.53 |
10.08 |
9.68 |
9.71 |
8.41 |
8.05 |
8.83 |
8.36 |
7.37 |
6.64 |
6.95 |
7.14 |
6.41 |
5.90 |
5.46 |
4.91 |
2.13 |
2.80 |
2.32 |
1.93 |
| Gross profit |
7.76 |
6.97 |
7.15 |
7.40 |
6.07 |
5.77 |
6.09 |
5.96 |
5.68 |
5.40 |
5.66 |
4.99 |
4.17 |
4.02 |
3.57 |
3.39 |
5.24 |
5.68 |
5.58 |
5.79 |
| Selling, general and administrative |
3.94 |
3.81 |
0.48 |
0.50 |
0.41 |
0.29 |
0.32 |
0.30 |
0.32 |
0.28 |
2.78 |
2.65 |
2.46 |
2.20 |
2.09 |
2.11 |
2.04 |
2.06 |
2.03 |
2.00 |
| Research and development |
|
|
|
|
|
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other operating expenses |
-2.77 |
-3.09 |
0.08 |
0.06 |
0.05 |
0.70 |
-0.15 |
-0.14 |
-0.20 |
-0.20 |
-2.39 |
-2.28 |
-2.16 |
-1.86 |
-1.81 |
-1.74 |
0.79 |
0.73 |
0.68 |
2.90 |
| Operating income |
6.58 |
6.25 |
6.60 |
6.84 |
5.62 |
4.78 |
5.59 |
5.49 |
5.24 |
5.03 |
5.27 |
4.62 |
3.87 |
3.69 |
3.30 |
3.02 |
2.41 |
2.89 |
2.88 |
3.03 |
| Non-operating income (net) |
-0.32 |
-0.40 |
-0.11 |
-0.08 |
0.73 |
-0.26 |
-0.16 |
0.19 |
-0.15 |
-0.11 |
-0.39 |
-0.26 |
-0.28 |
-0.03 |
0.06 |
-0.15 |
-0.15 |
-0.35 |
-0.17 |
-0.30 |
| Income before tax |
6.26 |
5.85 |
6.49 |
6.76 |
6.34 |
4.52 |
5.43 |
5.68 |
5.09 |
4.93 |
4.87 |
4.36 |
3.59 |
3.66 |
3.36 |
2.88 |
2.26 |
2.55 |
2.71 |
2.73 |
| Income tax expense |
1.54 |
1.40 |
0.86 |
1.65 |
1.44 |
0.98 |
1.21 |
1.35 |
-0.40 |
1.29 |
1.34 |
1.19 |
0.98 |
0.98 |
0.90 |
0.77 |
0.41 |
0.65 |
0.55 |
0.64 |
| Net income |
4.72 |
4.45 |
5.63 |
5.12 |
4.90 |
3.55 |
4.22 |
4.33 |
5.48 |
3.64 |
3.54 |
3.17 |
2.61 |
2.68 |
2.46 |
2.10 |
1.85 |
1.90 |
2.16 |
2.09 |
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 |
4.39 |
4.46 |
4.17 |
4.27 |
4.40 |
4.36 |
4.11 |
4.33 |
4.25 |
4.47 |
3.99 |
4.06 |
4.31 |
4.54 |
4.51 |
4.34 |
3.71 |
3.75 |
3.59 |
3.60 |
3.54 |
3.66 |
3.41 |
3.21 |
3.55 |
3.58 |
3.83 |
3.96 |
3.54 |
3.81 |
3.69 |
3.63 |
3.19 |
3.29 |
3.22 |
3.33 |
3.21 |
3.22 |
3.01 |
2.84 |
2.96 |
3.17 |
3.22 |
3.13 |
3.10 |
3.21 |
3.12 |
3.12 |
2.69 |
2.75 |
2.70 |
2.67 |
2.47 |
2.53 |
2.50 |
2.54 |
2.35 |
2.38 |
2.31 |
2.26 |
2.08 |
2.12 |
2.12 |
2.09 |
1.97 |
1.88 |
1.85 |
1.78 |
1.86 |
2.20 |
2.26 |
2.10 |
1.93 |
1.94 |
2.02 |
2.03 |
1.91 |
1.95 |
1.98 |
1.94 |
1.85 |
| Cost of revenue |
2.51 |
2.40 |
2.30 |
2.45 |
2.63 |
2.55 |
2.45 |
2.54 |
2.54 |
2.50 |
2.34 |
2.34 |
2.50 |
2.51 |
2.45 |
2.42 |
2.33 |
2.06 |
2.07 |
2.09 |
2.19 |
2.12 |
1.93 |
1.82 |
2.18 |
2.24 |
2.12 |
2.16 |
2.31 |
2.25 |
2.09 |
2.00 |
2.02 |
1.86 |
1.76 |
1.80 |
1.87 |
1.71 |
1.54 |
1.48 |
1.64 |
1.74 |
1.66 |
1.67 |
1.88 |
1.85 |
1.75 |
1.78 |
1.78 |
1.71 |
1.54 |
1.56 |
1.61 |
3.68 |
1.44 |
1.48 |
1.48 |
0.74 |
0.68 |
0.68 |
0.66 |
0.64 |
0.56 |
0.57 |
0.57 |
0.54 |
0.50 |
0.50 |
0.56 |
0.68 |
0.72 |
0.74 |
0.66 |
2.24 |
0.56 |
0.57 |
0.98 |
0.51 |
0.49 |
0.43 |
1.22 |
| Gross profit |
1.88 |
2.07 |
1.87 |
1.83 |
1.78 |
1.81 |
1.66 |
1.79 |
1.71 |
1.97 |
1.65 |
1.72 |
1.81 |
2.03 |
2.07 |
1.92 |
1.38 |
1.69 |
1.52 |
1.51 |
1.34 |
1.53 |
1.48 |
1.39 |
1.37 |
1.34 |
1.71 |
1.80 |
1.24 |
1.56 |
1.60 |
1.63 |
1.17 |
1.42 |
1.46 |
1.53 |
1.34 |
1.51 |
1.48 |
1.37 |
1.33 |
1.42 |
1.56 |
1.45 |
1.22 |
1.36 |
1.37 |
1.34 |
0.92 |
1.04 |
1.16 |
1.11 |
0.86 |
-1.15 |
1.06 |
1.07 |
0.87 |
1.64 |
1.63 |
1.59 |
1.42 |
1.48 |
1.57 |
1.53 |
1.39 |
1.34 |
1.35 |
1.28 |
1.30 |
1.52 |
1.54 |
1.36 |
1.27 |
-0.30 |
1.47 |
1.45 |
0.93 |
1.44 |
1.49 |
1.51 |
0.62 |
| Selling, general and administrative |
|
1.02 |
0.92 |
0.97 |
1.04 |
0.98 |
0.11 |
0.11 |
0.11 |
0.12 |
0.12 |
0.12 |
0.12 |
0.12 |
0.13 |
0.12 |
0.13 |
0.11 |
0.10 |
0.10 |
0.10 |
0.08 |
0.08 |
0.08 |
0.08 |
0.08 |
0.08 |
0.08 |
0.08 |
0.07 |
0.08 |
0.08 |
0.08 |
1.01 |
0.08 |
0.08 |
0.08 |
0.66 |
0.59 |
0.56 |
0.69 |
0.71 |
0.68 |
0.63 |
0.76 |
0.68 |
0.66 |
0.64 |
0.66 |
0.67 |
0.59 |
0.57 |
0.64 |
0.53 |
0.55 |
0.59 |
0.59 |
0.57 |
0.47 |
0.49 |
0.56 |
0.49 |
0.53 |
0.51 |
0.59 |
0.49 |
0.47 |
0.50 |
0.62 |
0.50 |
0.52 |
0.47 |
0.57 |
0.40 |
0.53 |
0.47 |
0.55 |
0.54 |
0.47 |
0.48 |
0.54 |
| 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 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other operating expenses |
0.33 |
-0.69 |
-0.65 |
-0.78 |
-0.87 |
-0.80 |
0.03 |
0.12 |
0.05 |
0.03 |
0.01 |
0.00 |
0.03 |
-0.01 |
0.01 |
0.03 |
0.03 |
0.02 |
0.09 |
0.03 |
-0.08 |
0.05 |
0.04 |
0.53 |
0.07 |
0.05 |
0.01 |
0.03 |
0.08 |
0.04 |
0.03 |
0.03 |
0.06 |
-0.89 |
0.00 |
0.04 |
0.04 |
-0.55 |
-0.52 |
-0.49 |
-0.57 |
-0.64 |
-0.61 |
-0.53 |
-0.60 |
-0.58 |
-0.58 |
-0.56 |
-0.57 |
-0.59 |
-0.51 |
-0.50 |
-0.56 |
-2.60 |
-0.48 |
-0.50 |
-0.51 |
0.23 |
0.22 |
0.22 |
0.22 |
0.22 |
0.20 |
0.21 |
0.21 |
0.20 |
0.19 |
0.20 |
0.20 |
0.20 |
0.18 |
0.18 |
0.18 |
-1.44 |
0.17 |
0.17 |
-0.19 |
0.14 |
0.18 |
0.24 |
0.68 |
| Operating income |
1.55 |
1.73 |
1.61 |
1.64 |
1.61 |
1.63 |
1.52 |
1.56 |
1.55 |
1.82 |
1.52 |
1.60 |
1.66 |
1.91 |
1.93 |
1.77 |
1.23 |
1.57 |
1.34 |
1.38 |
1.33 |
1.41 |
1.37 |
0.79 |
1.22 |
1.22 |
1.61 |
1.68 |
1.08 |
1.45 |
1.49 |
1.52 |
1.03 |
1.30 |
1.38 |
1.42 |
1.22 |
1.40 |
1.41 |
1.29 |
1.22 |
1.35 |
1.49 |
1.36 |
1.06 |
1.26 |
1.29 |
1.26 |
0.82 |
0.97 |
1.08 |
1.04 |
0.78 |
0.92 |
0.99 |
0.99 |
0.79 |
0.84 |
0.94 |
0.87 |
0.65 |
0.77 |
0.83 |
0.81 |
0.60 |
0.65 |
0.69 |
0.58 |
0.48 |
0.82 |
0.84 |
0.71 |
0.52 |
0.74 |
0.77 |
0.81 |
0.56 |
0.76 |
0.84 |
0.80 |
0.62 |
| Non-operating income (net) |
-0.03 |
-0.06 |
-0.10 |
-0.08 |
-0.08 |
-0.12 |
-0.11 |
-0.07 |
-0.10 |
0.05 |
-0.07 |
-0.05 |
-0.05 |
-0.03 |
-0.02 |
-0.01 |
-0.02 |
0.01 |
0.76 |
-0.01 |
-0.03 |
-0.06 |
-0.06 |
-0.07 |
-0.05 |
-0.06 |
-0.03 |
-0.03 |
-0.05 |
0.04 |
0.00 |
0.18 |
-0.04 |
-0.11 |
-0.03 |
-0.04 |
-0.04 |
-0.03 |
-0.12 |
-0.12 |
-0.12 |
-0.10 |
-0.10 |
-0.09 |
-0.10 |
-0.08 |
-0.10 |
-0.09 |
0.00 |
-0.09 |
-0.08 |
-0.06 |
-0.05 |
-0.09 |
-0.07 |
-0.08 |
0.21 |
-0.06 |
-0.02 |
-0.08 |
0.21 |
-0.08 |
-0.07 |
-0.08 |
0.07 |
-0.02 |
-0.08 |
-0.10 |
0.05 |
-0.09 |
-0.09 |
-0.08 |
-0.09 |
0.07 |
-0.08 |
-0.08 |
-0.08 |
-0.05 |
-0.09 |
-0.08 |
-0.08 |
| Income before tax |
1.52 |
1.67 |
1.51 |
1.56 |
1.53 |
1.51 |
1.41 |
1.48 |
1.45 |
1.87 |
1.45 |
1.55 |
1.62 |
1.88 |
1.92 |
1.76 |
1.21 |
1.57 |
2.10 |
1.37 |
1.29 |
1.36 |
1.31 |
0.72 |
1.17 |
1.16 |
1.59 |
1.65 |
1.03 |
1.50 |
1.50 |
1.70 |
0.99 |
1.19 |
1.35 |
1.37 |
1.18 |
1.36 |
1.29 |
1.18 |
1.10 |
1.25 |
1.39 |
1.27 |
0.96 |
1.18 |
1.19 |
1.17 |
0.82 |
0.87 |
1.00 |
0.98 |
0.73 |
0.83 |
0.92 |
0.91 |
1.00 |
0.78 |
0.92 |
0.80 |
0.86 |
0.70 |
0.77 |
0.74 |
0.67 |
0.63 |
0.61 |
0.48 |
0.53 |
0.73 |
0.76 |
0.63 |
0.43 |
0.81 |
0.69 |
0.73 |
0.48 |
0.71 |
0.75 |
0.72 |
0.55 |
| Income tax expense |
0.38 |
0.42 |
0.37 |
0.39 |
0.37 |
0.36 |
0.32 |
0.37 |
0.35 |
-0.26 |
0.34 |
0.38 |
0.40 |
0.46 |
0.46 |
0.43 |
0.29 |
0.37 |
0.42 |
0.34 |
0.32 |
0.33 |
0.32 |
0.17 |
0.15 |
0.29 |
0.39 |
0.29 |
0.25 |
0.35 |
0.36 |
0.39 |
0.25 |
-1.42 |
0.39 |
0.34 |
0.30 |
0.35 |
0.32 |
0.32 |
0.31 |
0.31 |
0.38 |
0.39 |
0.26 |
0.34 |
0.34 |
0.32 |
0.20 |
0.24 |
0.30 |
0.27 |
0.18 |
0.22 |
0.26 |
0.28 |
0.23 |
0.18 |
0.26 |
0.26 |
0.19 |
0.20 |
0.21 |
0.20 |
0.16 |
0.05 |
0.15 |
0.10 |
0.11 |
0.16 |
0.20 |
0.17 |
0.12 |
-0.02 |
0.21 |
0.21 |
0.15 |
0.20 |
0.25 |
0.00 |
0.19 |
| Net income |
1.15 |
1.25 |
1.14 |
1.17 |
1.16 |
1.15 |
1.09 |
1.11 |
1.10 |
2.13 |
1.11 |
1.17 |
1.22 |
1.42 |
1.46 |
1.33 |
0.92 |
1.20 |
1.69 |
1.04 |
0.98 |
1.02 |
0.99 |
0.55 |
1.01 |
0.87 |
1.20 |
1.36 |
0.79 |
1.14 |
1.13 |
1.31 |
0.74 |
2.61 |
0.96 |
1.03 |
0.88 |
1.02 |
0.97 |
0.86 |
0.79 |
0.94 |
1.01 |
0.89 |
0.70 |
0.84 |
0.85 |
0.85 |
0.62 |
0.64 |
0.71 |
0.72 |
0.56 |
0.61 |
0.66 |
0.63 |
0.78 |
0.59 |
0.66 |
0.54 |
0.67 |
0.50 |
0.56 |
0.53 |
0.51 |
0.58 |
0.46 |
0.39 |
0.42 |
0.57 |
0.55 |
0.46 |
0.31 |
0.83 |
0.49 |
0.52 |
0.32 |
0.50 |
0.50 |
0.73 |
0.36 |
|
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 |
0.36 |
0.39 |
0.48 |
0.33 |
0.84 |
0.57 |
0.06 |
0.27 |
0.07 |
0.18 |
0.15 |
0.05 |
0.21 |
0.16 |
0.10 |
0.49 |
0.35 |
0.41 |
0.31 |
0.18 |
| Short-term investments |
|
|
|
|
|
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.40 |
0.42 |
0.53 |
0.49 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Accounts receivable, net |
1.12 |
1.31 |
1.30 |
1.42 |
1.07 |
1.14 |
1.43 |
1.17 |
0.98 |
0.88 |
0.88 |
0.93 |
0.82 |
0.83 |
0.94 |
0.78 |
0.80 |
0.91 |
0.37 |
0.69 |
| Inventories |
0.73 |
0.72 |
0.70 |
0.69 |
0.59 |
0.58 |
0.61 |
0.56 |
0.42 |
0.36 |
0.36 |
0.34 |
0.27 |
0.23 |
0.20 |
0.21 |
0.17 |
0.20 |
0.16 |
0.19 |
| Other current assets |
0.26 |
0.20 |
0.62 |
0.78 |
0.93 |
0.81 |
0.72 |
0.74 |
0.71 |
0.69 |
0.77 |
0.68 |
0.67 |
0.65 |
0.60 |
0.12 |
0.17 |
0.23 |
0.21 |
0.28 |
| Total current assets |
2.47 |
2.62 |
3.09 |
3.22 |
3.43 |
3.10 |
2.83 |
2.73 |
2.19 |
2.11 |
2.15 |
1.99 |
1.98 |
1.87 |
1.85 |
1.59 |
1.49 |
1.76 |
1.05 |
1.34 |
| Property, plant and equipment, net |
49.59 |
48.45 |
45.04 |
44.01 |
41.62 |
39.12 |
38.91 |
36.66 |
33.43 |
33.19 |
32.62 |
24.54 |
24.69 |
24.73 |
23.45 |
22.99 |
21.51 |
19.07 |
20.48 |
18.06 |
| Goodwill |
0.52 |
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
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 |
| Intangible assets |
0.12 |
0.13 |
0.13 |
0.14 |
0.14 |
0.15 |
0.15 |
0.07 |
0.06 |
0.07 |
0.07 |
0.06 |
0.06 |
0.06 |
0.05 |
0.70 |
0.06 |
0.07 |
2.00 |
1.62 |
| Long-term investments |
0.11 |
0.43 |
0.40 |
0.09 |
0.12 |
0.08 |
0.08 |
0.07 |
0.07 |
0.07 |
0.01 |
0.05 |
0.05 |
0.00 |
0.00 |
0.00 |
0.00 |
0.07 |
0.13 |
0.17 |
| Other non-current assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total assets |
58.51 |
57.07 |
52.67 |
50.66 |
48.54 |
44.80 |
43.78 |
41.21 |
37.63 |
37.06 |
36.40 |
31.69 |
30.16 |
26.66 |
26.03 |
25.21 |
25.18 |
26.72 |
23.46 |
24.00 |
|
| Accounts payable |
2.79 |
1.03 |
0.97 |
0.95 |
0.90 |
0.78 |
0.87 |
0.98 |
0.74 |
0.48 |
0.39 |
0.46 |
0.41 |
0.39 |
0.45 |
0.38 |
0.31 |
0.41 |
0.46 |
1.82 |
| Short-term debt |
0.91 |
1.30 |
2.46 |
1.18 |
0.62 |
1.02 |
2.05 |
1.19 |
2.08 |
1.49 |
1.44 |
0.54 |
1.02 |
0.58 |
0.14 |
0.54 |
0.09 |
0.53 |
1.59 |
0.22 |
| Current portion of long-term debt |
0.91 |
1.17 |
2.34 |
1.06 |
0.51 |
0.91 |
1.93 |
1.18 |
2.08 |
1.49 |
0.21 |
0.47 |
7.38 |
0.00 |
0.00 |
0.00 |
0.00 |
0.34 |
0.26 |
0.16 |
| Deferred revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other current liabilities |
0.01 |
1.31 |
1.29 |
1.31 |
1.22 |
1.14 |
1.12 |
1.12 |
0.96 |
0.91 |
0.91 |
0.99 |
0.97 |
0.95 |
1.01 |
0.81 |
0.77 |
0.88 |
-0.46 |
0.07 |
| Long-term debt |
20.30 |
19.73 |
16.13 |
14.37 |
11.98 |
12.00 |
11.79 |
11.37 |
8.63 |
9.45 |
8.99 |
6.77 |
6.42 |
6.37 |
6.32 |
5.55 |
6.08 |
6.09 |
5.38 |
4.62 |
| Capital lease obligations |
0.42 |
0.48 |
0.42 |
0.34 |
0.43 |
0.31 |
0.50 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
|
|
|
|
|
| Other non-current liabilities |
|
|
|
0.44 |
0.43 |
0.53 |
0.63 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
|
|
|
|
|
| Total liabilities |
36.96 |
36.02 |
32.55 |
29.28 |
25.79 |
25.15 |
25.74 |
23.57 |
20.97 |
22.22 |
21.45 |
18.22 |
17.21 |
15.64 |
15.35 |
13.92 |
13.94 |
16.16 |
13.28 |
14.18 |
|
| Common stock and paid-in capital |
2.65 |
2.70 |
1.46 |
1.86 |
1.76 |
0.49 |
0.41 |
1.02 |
1.10 |
1.60 |
2.31 |
1.73 |
2.17 |
0.85 |
1.30 |
2.54 |
3.32 |
4.02 |
4.25 |
4.42 |
| Retained earnings |
18.90 |
18.35 |
18.66 |
19.53 |
20.99 |
19.16 |
17.63 |
16.62 |
15.56 |
13.24 |
12.64 |
11.74 |
10.79 |
10.17 |
9.38 |
8.74 |
7.92 |
6.54 |
5.93 |
5.41 |
| Common shares outstanding |
624 |
635 |
659 |
688 |
710 |
713 |
719 |
738 |
757 |
779 |
805 |
824 |
846 |
432 |
447 |
465 |
947 |
714 |
509 |
1,068 |
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 |
0.59 |
0.36 |
0.23 |
0.22 |
0.23 |
0.39 |
0.27 |
0.34 |
0.41 |
0.48 |
0.49 |
0.54 |
0.48 |
0.33 |
0.40 |
0.47 |
0.49 |
0.84 |
2.12 |
0.57 |
0.52 |
0.57 |
0.29 |
0.38 |
0.49 |
0.06 |
0.26 |
0.13 |
0.34 |
0.27 |
0.32 |
0.39 |
0.24 |
0.07 |
0.11 |
0.13 |
0.27 |
0.18 |
0.22 |
0.16 |
0.19 |
0.15 |
0.54 |
0.09 |
0.18 |
0.05 |
0.18 |
0.13 |
0.20 |
0.21 |
0.18 |
0.09 |
0.13 |
0.16 |
0.18 |
0.35 |
0.18 |
0.10 |
0.19 |
0.59 |
0.59 |
0.49 |
0.55 |
0.90 |
0.75 |
0.35 |
0.23 |
0.43 |
0.35 |
0.41 |
0.29 |
0.16 |
0.33 |
0.31 |
0.21 |
0.24 |
0.11 |
0.18 |
0.06 |
0.21 |
0.17 |
| Short-term investments |
|
|
|
|
|
|
|
-0.45 |
|
|
|
|
|
|
|
0.03 |
|
|
|
|
|
|
|
|
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.37 |
0.39 |
0.39 |
0.36 |
0.34 |
0.37 |
0.38 |
0.39 |
0.40 |
0.38 |
0.39 |
0.37 |
0.37 |
0.40 |
0.42 |
0.44 |
0.43 |
0.42 |
0.51 |
0.47 |
0.50 |
0.53 |
0.53 |
0.46 |
0.50 |
0.49 |
0.47 |
0.48 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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 |
1.26 |
1.12 |
1.25 |
1.13 |
1.26 |
1.31 |
1.24 |
1.22 |
1.31 |
1.30 |
1.28 |
1.22 |
1.39 |
1.42 |
1.53 |
1.36 |
1.32 |
1.07 |
0.96 |
1.22 |
1.18 |
1.14 |
1.15 |
1.06 |
1.27 |
1.43 |
1.24 |
1.28 |
1.25 |
1.17 |
1.13 |
1.08 |
1.04 |
0.98 |
0.97 |
0.90 |
0.90 |
0.88 |
0.86 |
0.80 |
0.86 |
0.88 |
0.94 |
0.91 |
0.92 |
0.93 |
0.94 |
0.93 |
0.90 |
0.82 |
0.87 |
0.88 |
0.90 |
0.83 |
0.85 |
0.83 |
0.77 |
0.94 |
0.80 |
0.77 |
0.77 |
0.78 |
0.81 |
0.79 |
0.78 |
0.80 |
0.85 |
0.87 |
0.94 |
0.91 |
0.66 |
0.84 |
0.62 |
0.37 |
0.64 |
0.43 |
0.51 |
0.69 |
1.03 |
0.95 |
0.55 |
| Inventories |
0.83 |
0.73 |
0.78 |
0.82 |
0.81 |
0.72 |
0.73 |
0.79 |
0.78 |
0.70 |
0.76 |
0.76 |
0.76 |
0.69 |
0.71 |
0.73 |
0.66 |
0.59 |
0.49 |
0.64 |
0.63 |
0.58 |
0.62 |
0.65 |
0.68 |
0.61 |
0.61 |
0.65 |
0.66 |
0.56 |
0.56 |
0.56 |
0.52 |
0.42 |
0.42 |
0.45 |
0.41 |
0.36 |
0.41 |
0.45 |
0.43 |
0.36 |
0.43 |
0.46 |
0.43 |
0.34 |
0.37 |
0.36 |
0.33 |
0.27 |
0.32 |
0.33 |
0.29 |
0.23 |
0.27 |
0.28 |
0.26 |
0.20 |
0.27 |
0.23 |
0.23 |
0.21 |
0.27 |
0.26 |
0.24 |
0.17 |
0.24 |
0.26 |
0.27 |
0.20 |
0.21 |
0.22 |
0.21 |
0.16 |
0.21 |
0.20 |
0.21 |
0.19 |
0.20 |
0.23 |
0.22 |
| Other current assets |
0.38 |
0.26 |
0.26 |
0.70 |
0.38 |
0.20 |
0.80 |
0.78 |
0.77 |
0.62 |
0.84 |
0.75 |
0.78 |
0.78 |
0.75 |
0.80 |
0.77 |
0.93 |
0.32 |
1.06 |
1.05 |
0.81 |
1.11 |
1.16 |
1.18 |
0.72 |
0.95 |
0.81 |
0.78 |
0.74 |
0.75 |
0.81 |
0.88 |
0.71 |
0.62 |
0.67 |
0.73 |
0.69 |
0.69 |
0.71 |
0.76 |
0.77 |
0.77 |
0.70 |
0.76 |
0.75 |
0.62 |
0.64 |
0.75 |
0.67 |
0.67 |
0.61 |
0.68 |
0.65 |
0.63 |
0.60 |
0.68 |
0.60 |
0.60 |
0.12 |
0.12 |
0.12 |
0.18 |
0.16 |
0.18 |
0.17 |
0.13 |
0.21 |
0.22 |
0.23 |
0.20 |
0.16 |
0.18 |
0.21 |
0.39 |
0.23 |
0.27 |
0.28 |
0.19 |
0.19 |
0.25 |
| Total current assets |
3.06 |
2.47 |
2.51 |
2.87 |
2.68 |
2.62 |
3.04 |
3.13 |
3.28 |
3.09 |
3.37 |
3.27 |
3.42 |
3.22 |
3.39 |
3.35 |
3.24 |
3.43 |
3.89 |
3.49 |
3.37 |
3.10 |
3.16 |
3.24 |
3.62 |
2.83 |
3.06 |
2.86 |
3.03 |
2.73 |
2.76 |
2.84 |
2.68 |
2.19 |
2.12 |
2.16 |
2.31 |
2.11 |
2.17 |
2.12 |
2.24 |
2.15 |
2.67 |
2.16 |
2.29 |
1.99 |
2.11 |
2.04 |
2.18 |
1.98 |
2.04 |
1.91 |
2.00 |
1.87 |
1.93 |
2.06 |
1.89 |
1.85 |
1.87 |
1.71 |
1.71 |
1.59 |
1.81 |
2.11 |
1.95 |
1.49 |
1.45 |
1.76 |
1.78 |
1.76 |
1.36 |
1.38 |
1.34 |
1.05 |
1.45 |
1.10 |
1.09 |
1.34 |
1.48 |
1.58 |
1.20 |
| Property, plant and equipment, net |
|
49.59 |
49.13 |
48.03 |
48.90 |
48.45 |
46.57 |
|
|
|
44.96 |
43.96 |
43.94 |
44.01 |
43.93 |
42.19 |
41.39 |
41.62 |
41.20 |
40.31 |
40.22 |
39.12 |
40.89 |
40.94 |
41.90 |
38.91 |
39.90 |
39.10 |
29.03 |
5.70 |
28.00 |
26.91 |
26.87 |
27.25 |
26.75 |
25.96 |
25.30 |
25.12 |
25.10 |
24.85 |
24.46 |
23.57 |
23.80 |
24.06 |
23.53 |
24.54 |
24.48 |
24.81 |
24.11 |
24.69 |
24.62 |
24.11 |
24.32 |
24.73 |
24.44 |
23.68 |
23.90 |
23.45 |
22.66 |
23.65 |
23.37 |
22.99 |
22.01 |
21.42 |
21.93 |
21.51 |
21.00 |
19.92 |
18.99 |
19.07 |
20.17 |
20.43 |
20.23 |
20.48 |
20.05 |
19.31 |
18.14 |
18.06 |
18.12 |
17.83 |
17.27 |
| Goodwill |
|
0.52 |
|
|
|
0.07 |
|
|
|
0.07 |
|
|
|
0.07 |
|
|
|
0.07 |
|
|
|
0.07 |
|
|
|
0.08 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.08 |
0.21 |
-0.07 |
0.23 |
-0.06 |
0.22 |
-0.07 |
-0.06 |
-0.07 |
0.18 |
-0.07 |
0.00 |
0.00 |
0.58 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.03 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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 |
0.49 |
0.12 |
0.50 |
0.48 |
0.49 |
0.13 |
0.75 |
0.74 |
0.74 |
0.13 |
0.41 |
0.40 |
0.41 |
0.14 |
0.42 |
0.41 |
0.41 |
0.14 |
0.34 |
0.46 |
0.42 |
0.15 |
0.41 |
0.42 |
0.44 |
0.15 |
0.35 |
0.35 |
0.35 |
0.07 |
0.26 |
0.27 |
0.27 |
0.06 |
0.26 |
0.27 |
0.27 |
0.07 |
0.29 |
0.29 |
0.30 |
0.07 |
0.34 |
0.32 |
0.34 |
0.06 |
2.16 |
2.11 |
2.07 |
0.06 |
0.38 |
0.34 |
0.26 |
0.06 |
0.35 |
0.33 |
0.30 |
0.05 |
0.90 |
0.82 |
0.82 |
0.70 |
1.57 |
1.22 |
1.17 |
0.06 |
1.85 |
0.87 |
1.79 |
0.07 |
0.66 |
2.11 |
2.06 |
2.00 |
1.58 |
1.67 |
1.65 |
1.62 |
0.97 |
0.97 |
0.95 |
| Long-term investments |
|
0.11 |
|
|
|
0.43 |
|
|
|
0.40 |
|
|
|
0.09 |
|
|
|
0.12 |
|
|
|
0.08 |
|
|
|
0.08 |
0.00 |
0.00 |
0.00 |
0.01 |
0.00 |
0.00 |
0.06 |
0.06 |
0.06 |
0.00 |
0.05 |
0.05 |
0.00 |
0.00 |
0.00 |
0.05 |
0.00 |
0.00 |
0.00 |
0.05 |
0.00 |
0.00 |
0.00 |
0.05 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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 |
0.13 |
0.00 |
0.00 |
0.00 |
0.17 |
0.00 |
0.00 |
0.00 |
| Other non-current assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total assets |
59.62 |
58.51 |
57.65 |
56.78 |
57.40 |
57.07 |
54.48 |
53.99 |
53.52 |
52.67 |
52.09 |
50.88 |
50.90 |
50.66 |
51.21 |
49.29 |
48.24 |
48.54 |
37.65 |
46.26 |
44.96 |
44.80 |
45.16 |
45.20 |
46.44 |
43.78 |
44.10 |
43.00 |
42.61 |
41.21 |
40.21 |
39.81 |
38.76 |
37.63 |
37.10 |
37.25 |
37.33 |
37.06 |
37.07 |
36.09 |
35.80 |
36.40 |
35.82 |
33.61 |
33.50 |
31.79 |
31.67 |
30.63 |
30.89 |
30.16 |
27.80 |
27.55 |
26.99 |
26.66 |
26.28 |
26.47 |
25.87 |
26.03 |
26.57 |
25.21 |
25.21 |
25.21 |
26.03 |
26.13 |
25.38 |
25.18 |
25.75 |
26.74 |
27.51 |
26.72 |
24.96 |
24.35 |
24.10 |
23.46 |
22.90 |
23.19 |
23.73 |
24.00 |
22.63 |
22.41 |
22.30 |
|
| Accounts payable |
2.82 |
2.79 |
2.59 |
2.39 |
2.52 |
1.03 |
2.64 |
2.52 |
2.47 |
0.97 |
2.36 |
2.39 |
2.29 |
0.95 |
2.57 |
2.31 |
2.34 |
0.90 |
1.75 |
1.92 |
1.95 |
0.78 |
1.88 |
2.09 |
1.98 |
0.87 |
1.86 |
2.04 |
2.08 |
0.98 |
2.00 |
1.97 |
1.81 |
0.74 |
1.73 |
1.70 |
1.64 |
0.48 |
1.61 |
1.47 |
1.53 |
0.39 |
1.76 |
1.60 |
1.74 |
0.46 |
1.72 |
1.60 |
1.55 |
0.41 |
1.50 |
1.47 |
1.33 |
0.39 |
1.63 |
1.61 |
1.34 |
0.45 |
1.57 |
1.34 |
1.34 |
0.38 |
1.19 |
1.34 |
1.23 |
0.31 |
1.08 |
1.09 |
1.02 |
0.41 |
1.25 |
1.20 |
1.26 |
0.46 |
1.21 |
1.43 |
1.46 |
1.82 |
1.67 |
1.51 |
1.44 |
| Short-term debt |
1.76 |
0.91 |
1.57 |
1.12 |
1.80 |
1.30 |
2.08 |
2.41 |
3.01 |
2.46 |
2.30 |
1.11 |
2.33 |
1.18 |
0.79 |
2.45 |
1.50 |
0.62 |
1.05 |
1.67 |
0.77 |
1.02 |
0.87 |
1.06 |
2.72 |
2.05 |
2.18 |
1.84 |
1.74 |
1.18 |
1.82 |
2.46 |
2.56 |
2.08 |
1.72 |
1.82 |
1.56 |
1.49 |
0.67 |
1.24 |
0.99 |
1.44 |
1.31 |
1.50 |
1.08 |
0.54 |
0.49 |
0.62 |
0.91 |
1.02 |
1.49 |
1.32 |
1.47 |
0.58 |
0.68 |
0.78 |
0.90 |
0.14 |
0.53 |
0.47 |
0.47 |
0.54 |
0.11 |
0.21 |
0.11 |
0.09 |
1.25 |
1.78 |
1.81 |
0.53 |
0.45 |
0.09 |
0.27 |
1.59 |
0.29 |
0.37 |
0.24 |
0.22 |
0.15 |
0.13 |
0.40 |
| Current portion of long-term debt |
1.75 |
0.91 |
1.57 |
1.12 |
1.80 |
1.17 |
2.08 |
2.41 |
3.01 |
2.34 |
2.30 |
1.11 |
2.33 |
1.06 |
0.79 |
2.45 |
1.50 |
0.51 |
1.22 |
1.58 |
0.68 |
0.91 |
0.87 |
1.06 |
2.59 |
1.93 |
2.18 |
1.84 |
1.74 |
0.18 |
1.42 |
1.86 |
1.98 |
1.66 |
1.38 |
8.14 |
0.02 |
1.11 |
0.00 |
0.00 |
0.00 |
1.04 |
0.00 |
0.00 |
0.00 |
0.47 |
0.00 |
0.00 |
0.00 |
7.38 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.34 |
0.00 |
0.00 |
0.00 |
0.26 |
0.00 |
0.00 |
0.00 |
0.16 |
0.00 |
0.00 |
0.00 |
| Deferred revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other current liabilities |
|
0.01 |
0.02 |
|
|
1.31 |
|
0.13 |
0.16 |
1.29 |
0.12 |
0.12 |
0.00 |
1.31 |
0.79 |
2.60 |
|
1.22 |
0.00 |
0.16 |
0.11 |
1.14 |
0.24 |
0.21 |
0.04 |
1.12 |
0.27 |
0.24 |
0.20 |
1.13 |
0.00 |
0.00 |
0.00 |
0.96 |
0.03 |
0.03 |
0.00 |
0.91 |
0.01 |
0.02 |
0.04 |
0.91 |
0.00 |
-0.08 |
-0.11 |
0.99 |
-0.07 |
-0.07 |
-0.16 |
0.97 |
-0.07 |
-0.03 |
-0.08 |
0.95 |
0.11 |
-0.05 |
-0.08 |
1.01 |
-0.05 |
-0.05 |
-0.05 |
0.81 |
-0.06 |
-0.10 |
-0.09 |
0.77 |
-0.07 |
0.00 |
-0.08 |
0.88 |
0.08 |
0.02 |
0.00 |
-0.46 |
0.06 |
0.06 |
0.05 |
0.21 |
0.03 |
0.08 |
0.06 |
| Long-term debt |
20.45 |
20.30 |
19.55 |
19.30 |
19.00 |
19.73 |
18.62 |
18.10 |
16.75 |
16.13 |
16.09 |
15.83 |
14.32 |
14.37 |
14.60 |
11.93 |
11.88 |
11.98 |
12.33 |
12.14 |
12.25 |
12.00 |
12.90 |
13.09 |
12.62 |
11.79 |
11.50 |
11.41 |
11.69 |
1.77 |
7.86 |
7.14 |
7.25 |
6.97 |
6.95 |
6.74 |
7.03 |
7.03 |
7.63 |
7.03 |
7.03 |
6.49 |
6.90 |
6.28 |
6.56 |
6.77 |
6.57 |
6.60 |
6.59 |
6.42 |
5.83 |
5.85 |
5.85 |
6.37 |
5.87 |
5.89 |
5.95 |
6.32 |
5.60 |
5.64 |
5.62 |
5.55 |
5.94 |
5.96 |
6.10 |
6.08 |
6.09 |
6.10 |
6.21 |
6.09 |
5.88 |
6.26 |
5.91 |
5.38 |
5.39 |
4.92 |
4.84 |
4.62 |
4.63 |
4.74 |
4.16 |
| Capital lease obligations |
0.32 |
0.42 |
0.34 |
0.33 |
0.34 |
0.48 |
0.24 |
0.25 |
0.26 |
0.42 |
0.31 |
0.30 |
0.32 |
0.34 |
0.36 |
0.31 |
0.32 |
0.43 |
0.32 |
0.28 |
0.29 |
0.31 |
0.32 |
0.34 |
0.37 |
0.50 |
0.40 |
0.41 |
0.43 |
0.00 |
0.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other non-current liabilities |
0.92 |
|
0.81 |
0.75 |
0.67 |
|
0.56 |
0.52 |
0.50 |
|
0.45 |
0.46 |
0.45 |
0.44 |
0.44 |
0.44 |
0.42 |
0.43 |
0.45 |
0.51 |
0.53 |
0.53 |
0.56 |
0.63 |
0.67 |
0.63 |
0.66 |
0.66 |
0.68 |
0.00 |
0.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total liabilities |
38.11 |
36.96 |
36.38 |
35.24 |
35.78 |
36.02 |
35.02 |
34.58 |
33.67 |
32.55 |
32.12 |
30.48 |
30.04 |
29.28 |
29.21 |
27.54 |
26.38 |
25.79 |
20.57 |
25.92 |
25.07 |
25.15 |
25.85 |
26.42 |
27.60 |
25.74 |
25.60 |
25.02 |
25.08 |
23.57 |
22.60 |
22.44 |
22.17 |
20.97 |
22.02 |
22.19 |
22.45 |
22.22 |
21.95 |
21.28 |
21.03 |
21.45 |
21.36 |
19.65 |
19.75 |
18.32 |
17.93 |
17.29 |
17.80 |
17.21 |
16.23 |
16.16 |
15.88 |
15.64 |
14.97 |
15.30 |
14.88 |
15.35 |
14.91 |
13.75 |
13.75 |
13.92 |
14.17 |
14.45 |
13.87 |
13.94 |
14.35 |
15.63 |
16.61 |
16.16 |
14.67 |
14.24 |
14.05 |
13.28 |
13.25 |
13.39 |
13.92 |
14.18 |
13.39 |
13.21 |
13.11 |
|
| Common stock and paid-in capital |
2.77 |
2.65 |
2.48 |
2.34 |
2.74 |
2.70 |
1.57 |
1.66 |
1.60 |
1.46 |
1.86 |
1.72 |
1.82 |
1.86 |
2.37 |
1.93 |
1.71 |
1.76 |
0.52 |
0.46 |
0.49 |
0.49 |
0.76 |
0.80 |
0.99 |
0.41 |
0.95 |
0.86 |
0.95 |
1.02 |
1.30 |
1.37 |
1.20 |
1.10 |
1.37 |
1.48 |
1.53 |
1.60 |
2.18 |
2.10 |
2.13 |
2.31 |
2.06 |
1.91 |
1.96 |
1.73 |
2.27 |
2.17 |
2.23 |
2.17 |
0.96 |
0.97 |
0.90 |
0.85 |
1.32 |
1.34 |
1.32 |
1.30 |
2.50 |
2.49 |
2.49 |
2.54 |
3.30 |
3.35 |
3.32 |
3.32 |
3.95 |
4.00 |
4.06 |
4.02 |
4.23 |
4.21 |
4.22 |
4.25 |
4.10 |
4.25 |
4.38 |
4.42 |
3.95 |
4.01 |
4.34 |
| Retained earnings |
18.74 |
18.90 |
18.79 |
19.20 |
18.88 |
18.35 |
17.89 |
17.75 |
18.26 |
18.66 |
18.12 |
18.68 |
19.04 |
19.53 |
19.63 |
19.82 |
20.14 |
20.99 |
16.55 |
19.88 |
19.40 |
19.16 |
18.55 |
17.98 |
17.84 |
17.63 |
17.56 |
17.13 |
16.58 |
16.62 |
16.31 |
16.00 |
15.39 |
15.56 |
13.72 |
13.57 |
13.35 |
13.24 |
12.93 |
12.72 |
12.65 |
12.64 |
12.41 |
12.04 |
11.79 |
11.74 |
11.48 |
11.17 |
10.87 |
10.79 |
10.61 |
10.42 |
10.21 |
10.17 |
9.99 |
9.82 |
9.68 |
9.38 |
9.15 |
8.97 |
8.97 |
8.74 |
8.56 |
8.33 |
8.19 |
7.92 |
7.45 |
7.11 |
6.84 |
6.54 |
6.07 |
5.90 |
5.82 |
5.93 |
5.56 |
5.55 |
5.44 |
5.41 |
5.30 |
5.20 |
4.85 |
| Common shares outstanding |
612 |
616 |
622 |
628 |
628 |
630 |
631 |
636 |
642 |
648 |
656 |
663 |
670 |
677 |
684 |
692 |
700 |
705 |
710 |
711 |
713 |
713 |
713 |
712 |
714 |
717 |
721 |
725 |
728 |
731 |
736 |
739 |
744 |
750 |
755 |
760 |
765 |
770 |
776 |
782 |
789 |
796 |
802 |
808 |
814 |
817 |
821 |
825 |
831 |
837 |
421 |
425 |
428 |
432 |
436 |
440 |
444 |
447 |
451 |
457 |
462 |
465 |
468 |
473 |
475 |
953 |
474 |
946 |
472 |
945 |
714 |
482 |
489 |
509 |
530 |
539 |
518 |
1,047 |
1,060 |
1,077 |
1,096 |
|
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 |
1.94 |
1.89 |
1.82 |
1.73 |
1.60 |
1.59 |
1.56 |
1.33 |
1.28 |
1.23 |
1.16 |
1.05 |
0.98 |
0.92 |
0.88 |
0.83 |
0.79 |
0.73 |
0.68 |
0.65 |
| Stock-based compensation |
|
|
0.06 |
0.06 |
-0.45 |
0.25 |
-0.29 |
0.09 |
0.11 |
0.11 |
0.10 |
0.20 |
0.17 |
0.13 |
-0.35 |
|
-0.23 |
|
-0.27 |
|
| Change in inventory |
-0.02 |
-0.01 |
-0.02 |
-0.08 |
-0.01 |
0.02 |
-0.06 |
-0.12 |
-0.07 |
0.00 |
0.00 |
-0.05 |
-0.04 |
-0.03 |
0.01 |
-0.04 |
0.03 |
-0.02 |
0.02 |
-0.04 |
| Other working capital changes |
5.13 |
4.81 |
5.10 |
4.96 |
5.83 |
4.30 |
4.71 |
4.62 |
4.19 |
3.87 |
3.88 |
3.19 |
2.44 |
2.04 |
2.43 |
2.21 |
1.68 |
1.33 |
1.99 |
2.33 |
| Capital expenditures |
-3.66 |
-3.55 |
-3.19 |
-2.75 |
-2.89 |
-2.86 |
-3.87 |
-3.53 |
-2.67 |
-2.70 |
-2.71 |
-2.30 |
-1.97 |
-1.73 |
-1.63 |
-1.59 |
-1.40 |
-1.42 |
-1.39 |
-1.30 |
| Others incl. marketable securities changes |
-0.05 |
-0.06 |
-0.28 |
0.24 |
0.02 |
-0.08 |
-0.33 |
0.13 |
-0.07 |
0.04 |
-0.06 |
0.12 |
0.12 |
0.31 |
-0.10 |
0.20 |
-0.04 |
0.02 |
0.49 |
-0.05 |
| Dividend payout |
-2.21 |
-2.14 |
-2.07 |
-2.00 |
-1.74 |
-1.63 |
-1.54 |
-1.33 |
-1.24 |
-1.16 |
-1.00 |
-0.82 |
-0.72 |
-0.65 |
-0.59 |
-0.50 |
-0.47 |
-0.44 |
-0.42 |
-0.34 |
| Common stock repurchases |
-2.12 |
-2.65 |
-4.58 |
-4.81 |
-1.61 |
-0.39 |
-1.73 |
-2.05 |
-2.10 |
-2.07 |
-1.84 |
-1.51 |
-1.40 |
-1.40 |
-1.42 |
-0.91 |
0.00 |
-1.02 |
-1.58 |
-1.48 |
| Net Debt Issuance |
0.96 |
1.17 |
3.25 |
2.15 |
-0.51 |
-0.68 |
1.37 |
1.08 |
0.44 |
0.69 |
0.62 |
-0.05 |
0.47 |
0.47 |
0.36 |
-0.07 |
-0.41 |
0.90 |
0.66 |
0.34 |
|
| Change in cash |
-0.03 |
-0.53 |
0.09 |
-0.51 |
0.24 |
0.51 |
-0.17 |
0.21 |
-0.12 |
0.01 |
0.15 |
-0.17 |
0.04 |
0.06 |
-0.40 |
0.13 |
-0.04 |
0.07 |
0.18 |
0.12 |
| 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 |
0.49 |
0.46 |
0.50 |
0.49 |
0.49 |
0.49 |
0.48 |
0.47 |
0.46 |
0.46 |
0.46 |
0.45 |
0.45 |
0.45 |
0.44 |
0.42 |
0.34 |
0.38 |
0.41 |
0.41 |
0.40 |
0.40 |
0.39 |
0.40 |
0.39 |
0.39 |
0.37 |
0.36 |
0.44 |
0.35 |
0.33 |
0.33 |
0.32 |
0.32 |
0.32 |
0.33 |
0.32 |
0.31 |
0.31 |
0.30 |
0.31 |
0.29 |
0.29 |
0.29 |
0.30 |
0.28 |
0.26 |
0.26 |
0.26 |
0.25 |
0.24 |
0.25 |
0.24 |
0.24 |
0.23 |
0.23 |
0.23 |
0.23 |
0.22 |
0.22 |
0.22 |
0.22 |
0.20 |
0.21 |
0.21 |
0.20 |
0.19 |
0.20 |
0.20 |
0.20 |
0.18 |
0.18 |
0.18 |
1.18 |
0.17 |
0.51 |
-0.17 |
1.14 |
-0.16 |
-0.16 |
-0.16 |
| Stock-based compensation |
|
|
|
|
|
|
|
0.02 |
0.03 |
0.01 |
-0.10 |
-0.11 |
0.02 |
0.01 |
0.02 |
0.02 |
0.02 |
0.03 |
0.02 |
0.02 |
0.02 |
0.02 |
0.03 |
0.01 |
0.01 |
0.01 |
0.01 |
0.02 |
0.02 |
0.02 |
0.03 |
0.03 |
0.02 |
0.06 |
0.02 |
0.02 |
0.02 |
0.06 |
0.02 |
0.01 |
0.02 |
0.06 |
0.02 |
0.00 |
0.02 |
0.06 |
0.06 |
0.05 |
0.02 |
0.10 |
0.02 |
0.01 |
0.03 |
0.06 |
0.02 |
|
|
|
-0.06 |
|
-0.29 |
|
|
|
|
-0.07 |
|
|
-0.16 |
|
|
0.03 |
-0.03 |
-0.27 |
0.03 |
-0.03 |
|
|
|
|
|
| Change in inventory |
-0.09 |
0.04 |
0.04 |
-0.02 |
-0.09 |
0.02 |
0.06 |
0.00 |
-0.11 |
0.04 |
0.01 |
0.00 |
-0.07 |
0.01 |
0.04 |
-0.07 |
-0.05 |
0.03 |
0.02 |
-0.01 |
-0.05 |
0.02 |
0.03 |
0.02 |
-0.05 |
-0.01 |
0.04 |
0.02 |
-0.11 |
0.01 |
0.00 |
-0.03 |
-0.10 |
0.00 |
0.03 |
-0.04 |
-0.05 |
0.04 |
0.05 |
-0.01 |
-0.09 |
0.08 |
0.05 |
-0.04 |
-0.08 |
0.04 |
-0.01 |
-0.03 |
-0.05 |
0.05 |
0.01 |
-0.04 |
-0.06 |
0.04 |
0.00 |
-0.02 |
-0.06 |
0.07 |
-0.03 |
-0.01 |
-0.02 |
0.06 |
-0.02 |
-0.02 |
-0.07 |
0.07 |
0.02 |
0.00 |
-0.05 |
0.03 |
0.01 |
-0.01 |
-0.05 |
0.04 |
-0.01 |
0.00 |
-0.02 |
0.02 |
0.03 |
-0.01 |
-0.07 |
| Other working capital changes |
0.88 |
1.73 |
1.37 |
1.28 |
0.76 |
1.49 |
1.24 |
1.33 |
0.73 |
1.90 |
1.15 |
1.64 |
0.66 |
1.80 |
1.62 |
1.34 |
0.15 |
1.65 |
2.02 |
1.06 |
0.58 |
1.57 |
0.77 |
1.32 |
0.83 |
1.13 |
1.27 |
1.32 |
0.65 |
1.54 |
1.21 |
1.36 |
0.51 |
0.97 |
1.05 |
1.21 |
0.97 |
0.97 |
1.11 |
0.97 |
0.82 |
0.87 |
1.30 |
0.95 |
0.76 |
0.75 |
1.02 |
0.99 |
0.43 |
0.69 |
0.79 |
0.84 |
0.12 |
0.38 |
0.75 |
1.00 |
-0.04 |
0.29 |
0.86 |
0.70 |
0.59 |
0.78 |
0.30 |
0.67 |
0.46 |
0.49 |
0.44 |
0.43 |
0.33 |
0.28 |
0.77 |
0.21 |
0.07 |
0.03 |
0.26 |
0.25 |
0.45 |
-0.08 |
0.98 |
0.58 |
0.85 |
| Capital expenditures |
-0.44 |
-1.23 |
-1.11 |
-0.81 |
-0.52 |
-0.94 |
-1.18 |
-0.85 |
-0.58 |
-0.93 |
-0.92 |
-0.88 |
-0.46 |
-0.92 |
-0.74 |
-0.71 |
-0.30 |
-0.91 |
-0.84 |
-0.73 |
-0.41 |
-0.86 |
-0.69 |
-0.71 |
-0.60 |
-1.02 |
-0.96 |
-1.18 |
-0.70 |
-1.26 |
-1.00 |
-0.84 |
-0.43 |
-0.88 |
-0.72 |
-0.68 |
-0.40 |
-0.67 |
-0.89 |
-0.67 |
-0.47 |
-0.64 |
-0.94 |
-0.66 |
-0.47 |
-0.95 |
-0.62 |
-0.48 |
-0.25 |
-0.79 |
-0.54 |
-0.42 |
-0.23 |
-0.61 |
-0.51 |
-0.39 |
-0.22 |
-0.61 |
-0.42 |
-0.38 |
-0.22 |
-0.76 |
-0.39 |
-0.30 |
-0.13 |
-0.56 |
-0.34 |
-0.31 |
-0.19 |
-0.48 |
-0.42 |
-0.35 |
-0.18 |
-0.49 |
-0.35 |
-0.34 |
-0.20 |
-0.47 |
-0.38 |
-0.29 |
-0.16 |
| Others incl. marketable securities changes |
0.07 |
0.00 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.01 |
-0.01 |
-0.01 |
-0.26 |
-1.36 |
-0.47 |
0.00 |
-1.59 |
-0.01 |
-0.01 |
0.22 |
0.05 |
0.88 |
-0.91 |
0.00 |
-0.01 |
-0.03 |
-0.04 |
0.00 |
-0.10 |
-0.03 |
-0.02 |
-0.18 |
-0.02 |
0.02 |
0.13 |
-0.01 |
-0.01 |
-0.02 |
-0.02 |
-0.01 |
0.07 |
-0.02 |
-0.02 |
-0.01 |
-0.02 |
-0.09 |
0.00 |
-0.01 |
-0.01 |
0.07 |
-0.01 |
0.07 |
0.09 |
-0.04 |
0.01 |
0.07 |
0.01 |
-0.04 |
0.02 |
0.31 |
-0.01 |
0.05 |
-0.46 |
0.31 |
0.02 |
0.00 |
0.03 |
0.15 |
0.13 |
0.02 |
0.07 |
-0.26 |
-0.02 |
0.02 |
0.01 |
0.01 |
0.47 |
0.01 |
0.00 |
0.01 |
-0.01 |
0.01 |
0.01 |
-0.05 |
| Dividend payout |
-0.56 |
-0.54 |
-0.55 |
-0.56 |
-0.56 |
-0.53 |
-0.53 |
-0.54 |
-0.54 |
-0.51 |
-0.52 |
-0.52 |
-0.53 |
-0.49 |
-0.50 |
-0.50 |
-0.41 |
-0.43 |
-0.44 |
-0.44 |
-0.44 |
-0.41 |
-0.41 |
-0.41 |
-0.41 |
-0.38 |
-0.39 |
-0.39 |
-0.39 |
-0.33 |
-0.33 |
-0.33 |
-0.34 |
-0.31 |
-0.31 |
-0.31 |
-0.31 |
-0.29 |
-0.29 |
-0.29 |
-0.29 |
-0.25 |
-0.25 |
-0.25 |
-0.25 |
-0.20 |
-0.20 |
-0.21 |
-0.21 |
-0.18 |
-0.18 |
-0.18 |
-0.18 |
-0.16 |
-0.16 |
-0.16 |
-0.17 |
-0.14 |
-0.15 |
-0.15 |
-0.15 |
-0.13 |
-0.13 |
-0.13 |
-0.13 |
-0.12 |
-0.12 |
-0.12 |
-0.12 |
-0.11 |
-0.11 |
-0.11 |
-0.11 |
-0.10 |
-0.10 |
-0.10 |
-0.11 |
-0.08 |
-0.09 |
-0.08 |
-0.09 |
| Common stock repurchases |
-0.90 |
-0.61 |
-1.04 |
-0.30 |
-0.16 |
-0.16 |
-0.45 |
-1.09 |
-0.96 |
-1.16 |
-1.20 |
-1.05 |
-1.17 |
-1.21 |
-1.17 |
-1.19 |
-1.01 |
-1.10 |
-0.10 |
-0.14 |
-0.28 |
-0.01 |
-0.01 |
-0.01 |
-0.39 |
-0.45 |
-0.41 |
-0.46 |
-0.43 |
-0.52 |
-0.52 |
-0.40 |
-0.62 |
-0.53 |
-0.54 |
-0.51 |
-0.52 |
-0.51 |
-0.51 |
-0.54 |
-0.51 |
-0.50 |
-0.49 |
-0.45 |
-0.41 |
-0.41 |
-0.38 |
-0.35 |
-0.37 |
-0.31 |
-0.38 |
-0.35 |
-0.36 |
-0.31 |
-0.37 |
-0.37 |
-0.35 |
-0.26 |
-0.42 |
-0.41 |
-0.34 |
-0.23 |
-0.24 |
-0.32 |
-0.13 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.33 |
-0.32 |
-0.37 |
-0.45 |
-0.45 |
-0.34 |
-0.34 |
-0.38 |
-0.39 |
-0.35 |
-0.37 |
| Net Debt Issuance |
0.78 |
0.30 |
0.38 |
0.34 |
-0.06 |
-0.64 |
0.31 |
0.60 |
0.90 |
0.43 |
1.09 |
0.53 |
1.20 |
0.30 |
0.20 |
0.68 |
0.81 |
-1.04 |
-0.37 |
0.80 |
0.13 |
-0.44 |
-0.17 |
-0.70 |
0.65 |
0.23 |
0.27 |
0.13 |
0.76 |
0.17 |
0.21 |
-0.09 |
0.79 |
0.34 |
0.18 |
-0.12 |
0.04 |
-0.03 |
0.26 |
0.21 |
0.25 |
-0.27 |
0.55 |
0.06 |
0.27 |
0.30 |
-0.15 |
-0.29 |
0.09 |
0.12 |
0.17 |
-0.16 |
0.35 |
0.32 |
-0.08 |
-0.15 |
0.39 |
0.33 |
-0.05 |
0.08 |
0.00 |
-0.01 |
-0.09 |
0.00 |
0.03 |
-0.01 |
-0.39 |
-0.17 |
0.17 |
0.22 |
-0.01 |
0.20 |
0.49 |
-0.27 |
0.44 |
0.19 |
0.31 |
-0.01 |
-0.15 |
0.34 |
0.16 |
|
| Change in cash |
0.22 |
0.14 |
-0.42 |
0.40 |
-0.16 |
-0.30 |
-0.09 |
-0.08 |
-0.06 |
-0.02 |
-1.40 |
-0.41 |
0.10 |
-1.64 |
-0.12 |
-0.03 |
-0.24 |
-1.35 |
1.59 |
0.05 |
-0.05 |
0.29 |
-0.09 |
-0.11 |
0.42 |
-0.19 |
0.17 |
-0.21 |
0.06 |
-0.05 |
-0.06 |
0.15 |
0.16 |
-0.04 |
-0.01 |
-0.13 |
0.05 |
-0.05 |
0.04 |
-0.04 |
0.03 |
-0.39 |
0.45 |
-0.09 |
0.12 |
-0.13 |
0.04 |
-0.07 |
-0.01 |
0.03 |
0.09 |
-0.04 |
-0.04 |
-0.02 |
-0.17 |
0.16 |
0.08 |
-0.10 |
0.01 |
-0.42 |
0.10 |
-0.06 |
-0.35 |
0.15 |
0.39 |
0.11 |
-0.18 |
0.10 |
-0.08 |
0.11 |
0.12 |
-0.17 |
0.02 |
0.14 |
-0.01 |
0.14 |
-0.07 |
0.12 |
-0.15 |
0.03 |
0.11 |
| Change in exchange rate |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|