Air Products & Chemicals, Inc.
|
Sep-25 |
Sep-24 |
Sep-23 |
Sep-22 |
Sep-21 |
Sep-20 |
Sep-19 |
Sep-18 |
Sep-17 |
Sep-16 |
Sep-15 |
Sep-14 |
Sep-13 |
Sep-12 |
Sep-11 |
Sep-10 |
Sep-09 |
Sep-08 |
Sep-07 |
Sep-06 |
| Total revenue |
12.04 |
12.10 |
12.60 |
12.70 |
10.32 |
8.86 |
8.92 |
8.93 |
8.19 |
7.50 |
7.82 |
10.44 |
10.18 |
9.61 |
10.08 |
9.03 |
8.26 |
10.41 |
9.15 |
8.85 |
| Cost of revenue |
8.26 |
8.17 |
8.83 |
9.34 |
7.19 |
5.86 |
5.98 |
6.19 |
5.75 |
5.18 |
5.60 |
7.63 |
7.47 |
7.05 |
7.32 |
6.50 |
6.04 |
7.69 |
6.70 |
6.56 |
| Gross profit |
3.78 |
3.93 |
3.77 |
3.36 |
3.14 |
3.00 |
2.94 |
2.74 |
2.43 |
2.33 |
2.23 |
2.81 |
2.71 |
2.56 |
2.77 |
2.52 |
2.21 |
2.72 |
2.45 |
2.29 |
| Selling, general and administrative |
0.91 |
0.94 |
0.96 |
0.90 |
0.83 |
0.74 |
0.75 |
0.76 |
0.71 |
0.68 |
0.79 |
1.06 |
1.09 |
0.95 |
1.01 |
0.96 |
1.27 |
1.12 |
1.18 |
1.08 |
| Research and development |
0.10 |
0.10 |
0.11 |
0.10 |
0.09 |
0.08 |
0.07 |
0.06 |
0.06 |
0.07 |
0.08 |
0.14 |
0.13 |
0.13 |
0.12 |
0.11 |
0.12 |
0.13 |
0.13 |
0.15 |
| Other operating expenses |
3.66 |
-1.58 |
0.21 |
0.02 |
-0.05 |
-0.07 |
-0.02 |
-0.05 |
0.22 |
0.04 |
0.12 |
0.26 |
0.16 |
0.20 |
0.01 |
-0.02 |
-0.02 |
-0.03 |
-0.24 |
0.00 |
| Operating income |
-0.88 |
4.47 |
2.49 |
2.34 |
2.28 |
2.24 |
2.14 |
1.97 |
1.44 |
1.54 |
1.23 |
1.34 |
1.32 |
1.28 |
1.62 |
1.39 |
0.85 |
1.50 |
1.38 |
1.06 |
| Non-operating income (net) |
0.44 |
0.36 |
0.39 |
0.42 |
0.23 |
0.19 |
0.15 |
0.05 |
-0.02 |
0.02 |
0.03 |
0.03 |
0.03 |
0.03 |
0.04 |
0.01 |
-0.01 |
-0.02 |
0.00 |
-0.01 |
| Income before tax |
-0.44 |
4.82 |
2.88 |
2.75 |
2.51 |
2.42 |
2.29 |
2.02 |
1.42 |
1.55 |
1.27 |
1.37 |
1.35 |
1.31 |
1.66 |
1.39 |
0.84 |
1.48 |
1.38 |
1.04 |
| Income tax expense |
-0.09 |
0.94 |
0.55 |
0.50 |
0.46 |
0.48 |
0.48 |
0.52 |
0.26 |
0.43 |
0.30 |
0.37 |
0.31 |
0.29 |
0.41 |
0.34 |
0.19 |
0.37 |
0.30 |
0.27 |
| Net income |
-0.39 |
3.83 |
2.30 |
2.26 |
2.10 |
1.89 |
1.76 |
1.50 |
3.00 |
0.63 |
1.28 |
0.99 |
0.99 |
1.17 |
1.22 |
1.03 |
0.63 |
0.91 |
1.04 |
0.72 |
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 |
3.17 |
3.10 |
3.17 |
3.02 |
2.92 |
2.93 |
3.19 |
2.99 |
2.93 |
3.00 |
3.19 |
3.03 |
3.20 |
3.17 |
3.57 |
3.19 |
2.95 |
2.99 |
2.84 |
2.60 |
2.50 |
2.38 |
2.32 |
2.07 |
2.22 |
2.25 |
2.28 |
2.22 |
2.19 |
2.22 |
2.30 |
2.26 |
2.16 |
2.22 |
2.20 |
2.12 |
1.98 |
1.88 |
2.46 |
1.91 |
1.78 |
1.87 |
2.45 |
2.47 |
2.41 |
2.56 |
2.68 |
2.63 |
2.58 |
2.55 |
2.59 |
2.55 |
2.48 |
2.56 |
2.61 |
2.34 |
2.34 |
2.42 |
2.61 |
2.58 |
2.40 |
2.39 |
2.35 |
2.25 |
2.25 |
2.17 |
2.13 |
1.98 |
1.96 |
2.20 |
2.53 |
2.81 |
2.61 |
2.47 |
2.54 |
2.42 |
2.47 |
2.27 |
2.12 |
2.32 |
2.32 |
| Cost of revenue |
2.18 |
2.11 |
2.15 |
2.04 |
2.05 |
2.02 |
2.10 |
2.01 |
1.99 |
2.07 |
2.21 |
2.07 |
2.28 |
2.27 |
2.62 |
2.34 |
2.15 |
2.22 |
2.01 |
1.80 |
1.75 |
1.63 |
1.57 |
1.34 |
1.46 |
1.49 |
1.49 |
1.47 |
1.47 |
1.54 |
1.57 |
1.55 |
1.51 |
1.57 |
1.55 |
1.49 |
1.40 |
1.32 |
1.65 |
1.32 |
1.21 |
1.30 |
1.70 |
1.72 |
1.70 |
1.83 |
1.93 |
1.92 |
1.92 |
1.87 |
1.88 |
1.88 |
1.81 |
1.90 |
1.92 |
1.69 |
1.72 |
1.72 |
1.91 |
1.88 |
1.75 |
1.72 |
1.69 |
1.61 |
1.63 |
1.57 |
1.55 |
1.43 |
1.44 |
1.63 |
1.93 |
2.07 |
1.90 |
1.79 |
1.85 |
1.75 |
1.82 |
1.65 |
1.53 |
1.71 |
1.74 |
| Gross profit |
0.99 |
1.00 |
1.02 |
0.98 |
0.86 |
0.92 |
1.08 |
0.98 |
0.94 |
0.93 |
0.98 |
0.96 |
0.92 |
0.90 |
0.95 |
0.85 |
0.79 |
0.77 |
0.83 |
0.80 |
0.76 |
0.74 |
0.75 |
0.72 |
0.76 |
0.77 |
0.79 |
0.76 |
0.71 |
0.68 |
0.73 |
0.71 |
0.65 |
0.64 |
0.66 |
0.64 |
0.58 |
0.56 |
0.81 |
0.59 |
0.56 |
0.57 |
0.75 |
0.75 |
0.72 |
0.73 |
0.74 |
0.72 |
0.66 |
0.68 |
0.70 |
0.67 |
0.67 |
0.66 |
0.68 |
0.65 |
0.63 |
0.65 |
0.70 |
0.70 |
0.65 |
0.67 |
0.66 |
0.64 |
0.62 |
0.60 |
0.58 |
0.55 |
0.52 |
0.57 |
0.60 |
0.74 |
0.70 |
0.69 |
0.69 |
0.67 |
0.65 |
0.62 |
0.58 |
0.61 |
0.57 |
| Selling, general and administrative |
0.23 |
0.23 |
0.22 |
0.22 |
0.22 |
0.24 |
0.23 |
0.24 |
0.24 |
0.24 |
0.23 |
0.24 |
0.24 |
0.23 |
0.22 |
0.22 |
0.23 |
0.23 |
0.20 |
0.21 |
0.21 |
0.20 |
0.20 |
0.18 |
0.17 |
0.20 |
0.18 |
0.19 |
0.19 |
0.19 |
0.19 |
0.19 |
0.19 |
0.19 |
0.19 |
0.18 |
0.18 |
0.17 |
0.22 |
0.21 |
0.21 |
0.21 |
0.21 |
0.24 |
0.25 |
0.26 |
0.25 |
0.27 |
0.26 |
0.28 |
0.28 |
0.27 |
0.27 |
0.27 |
0.25 |
0.23 |
0.24 |
0.23 |
0.26 |
0.25 |
0.26 |
0.24 |
0.24 |
0.25 |
0.24 |
0.24 |
0.26 |
0.36 |
0.23 |
0.42 |
0.13 |
0.32 |
0.31 |
0.30 |
0.30 |
0.30 |
0.29 |
0.28 |
0.27 |
0.28 |
0.28 |
| Research and development |
0.02 |
0.02 |
0.03 |
0.02 |
0.02 |
0.02 |
0.02 |
0.03 |
0.03 |
0.03 |
0.02 |
0.03 |
0.03 |
0.02 |
0.03 |
0.02 |
0.02 |
0.02 |
0.03 |
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 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.02 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.04 |
0.04 |
0.04 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.04 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.02 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.04 |
0.03 |
0.04 |
0.04 |
0.04 |
| Other operating expenses |
-0.01 |
0.01 |
0.76 |
-0.05 |
2.95 |
0.01 |
-1.59 |
-0.02 |
0.04 |
0.00 |
-0.01 |
0.05 |
0.19 |
0.00 |
0.07 |
-0.02 |
-0.02 |
-0.01 |
-0.01 |
-0.01 |
-0.02 |
-0.02 |
-0.03 |
-0.02 |
-0.01 |
-0.01 |
-0.02 |
-0.02 |
-0.01 |
0.02 |
-0.01 |
-0.01 |
-0.02 |
-0.02 |
0.00 |
0.18 |
-0.01 |
0.06 |
0.01 |
-0.05 |
-0.05 |
-0.05 |
0.04 |
0.05 |
0.05 |
0.01 |
0.31 |
0.00 |
-0.02 |
-0.02 |
0.21 |
-0.02 |
-0.02 |
-0.01 |
0.24 |
-0.10 |
0.07 |
-0.01 |
-0.01 |
0.00 |
-0.03 |
0.04 |
0.02 |
0.03 |
0.01 |
-0.01 |
-0.05 |
0.03 |
0.01 |
0.00 |
-0.28 |
0.31 |
0.02 |
-0.02 |
0.65 |
-0.02 |
0.00 |
-0.02 |
0.06 |
-0.28 |
-0.03 |
| Operating income |
0.75 |
0.73 |
0.02 |
0.79 |
-2.33 |
0.64 |
2.42 |
0.74 |
0.64 |
0.67 |
0.74 |
0.64 |
0.46 |
0.65 |
0.63 |
0.63 |
0.56 |
0.52 |
0.62 |
0.58 |
0.55 |
0.54 |
0.56 |
0.54 |
0.58 |
0.56 |
0.60 |
0.57 |
0.52 |
0.46 |
0.53 |
0.52 |
0.46 |
0.46 |
0.46 |
0.26 |
0.40 |
0.33 |
0.55 |
0.39 |
0.37 |
0.37 |
0.47 |
0.42 |
0.38 |
0.43 |
0.14 |
0.41 |
0.38 |
0.39 |
0.18 |
0.38 |
0.39 |
0.37 |
0.16 |
0.48 |
0.29 |
0.35 |
0.43 |
0.42 |
0.42 |
0.36 |
0.37 |
0.34 |
0.34 |
0.35 |
0.33 |
0.14 |
0.26 |
0.11 |
0.72 |
0.07 |
0.34 |
0.37 |
0.39 |
0.35 |
0.32 |
0.32 |
0.22 |
0.29 |
0.28 |
| Non-operating income (net) |
0.13 |
0.12 |
0.10 |
0.10 |
0.08 |
0.15 |
0.08 |
0.11 |
0.07 |
0.09 |
0.10 |
0.11 |
0.11 |
0.07 |
0.08 |
0.09 |
0.10 |
0.14 |
0.08 |
0.05 |
0.05 |
0.05 |
0.03 |
0.03 |
0.08 |
0.05 |
0.05 |
0.04 |
0.02 |
0.03 |
0.00 |
0.04 |
0.02 |
-0.01 |
0.02 |
-0.06 |
0.01 |
0.01 |
0.00 |
0.01 |
0.01 |
0.01 |
0.00 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.00 |
0.00 |
0.01 |
0.01 |
0.00 |
0.01 |
0.00 |
0.02 |
0.01 |
0.01 |
0.03 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.01 |
-0.01 |
0.01 |
0.00 |
-0.02 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
0.00 |
0.00 |
| Income before tax |
0.88 |
0.85 |
0.12 |
0.89 |
-2.24 |
0.79 |
2.50 |
0.85 |
0.71 |
0.76 |
0.84 |
0.75 |
0.57 |
0.72 |
0.71 |
0.72 |
0.66 |
0.66 |
0.69 |
0.63 |
0.60 |
0.59 |
0.59 |
0.57 |
0.65 |
0.61 |
0.65 |
0.61 |
0.54 |
0.49 |
0.53 |
0.55 |
0.48 |
0.45 |
0.48 |
0.20 |
0.40 |
0.34 |
0.55 |
0.40 |
0.38 |
0.38 |
0.47 |
0.44 |
0.39 |
0.44 |
0.15 |
0.43 |
0.38 |
0.39 |
0.19 |
0.39 |
0.39 |
0.38 |
0.16 |
0.50 |
0.29 |
0.36 |
0.45 |
0.43 |
0.42 |
0.36 |
0.37 |
0.34 |
0.34 |
0.34 |
0.33 |
0.14 |
0.26 |
0.10 |
0.71 |
0.07 |
0.34 |
0.36 |
0.38 |
0.34 |
0.32 |
0.31 |
0.21 |
0.29 |
0.28 |
| Income tax expense |
0.16 |
0.16 |
0.11 |
0.16 |
-0.51 |
0.14 |
0.54 |
0.14 |
0.13 |
0.14 |
0.15 |
0.14 |
0.12 |
0.14 |
0.13 |
0.13 |
0.12 |
0.11 |
0.13 |
0.10 |
0.12 |
0.11 |
0.10 |
0.11 |
0.15 |
0.12 |
0.13 |
0.11 |
0.11 |
0.13 |
0.07 |
0.11 |
0.06 |
0.29 |
0.00 |
0.09 |
0.09 |
0.08 |
0.14 |
0.15 |
0.09 |
0.10 |
0.12 |
0.10 |
0.09 |
0.11 |
0.08 |
0.10 |
0.09 |
0.09 |
0.03 |
0.09 |
0.10 |
0.09 |
0.02 |
0.13 |
0.01 |
0.13 |
0.11 |
0.10 |
0.11 |
0.08 |
0.09 |
0.08 |
0.08 |
0.08 |
0.09 |
0.03 |
0.07 |
0.01 |
0.17 |
0.02 |
0.08 |
0.09 |
0.07 |
0.06 |
0.08 |
0.09 |
0.05 |
0.08 |
0.08 |
| Net income |
0.71 |
0.68 |
0.00 |
0.71 |
-1.73 |
0.62 |
1.95 |
0.70 |
0.57 |
0.61 |
0.69 |
0.60 |
0.44 |
0.57 |
0.58 |
0.58 |
0.53 |
0.56 |
0.61 |
0.53 |
0.47 |
0.48 |
0.49 |
0.45 |
0.48 |
0.48 |
0.50 |
0.49 |
0.42 |
0.35 |
0.45 |
0.47 |
0.42 |
0.15 |
0.47 |
0.10 |
2.13 |
0.30 |
0.39 |
0.35 |
-0.47 |
0.36 |
0.34 |
0.32 |
0.29 |
0.32 |
0.10 |
0.31 |
0.28 |
0.29 |
0.14 |
0.29 |
0.29 |
0.28 |
0.14 |
0.48 |
0.30 |
0.25 |
0.32 |
0.33 |
0.30 |
0.27 |
0.27 |
0.25 |
0.25 |
0.25 |
0.24 |
0.11 |
0.21 |
0.07 |
0.26 |
0.07 |
0.31 |
0.26 |
0.29 |
0.28 |
0.23 |
0.23 |
0.13 |
0.21 |
0.20 |
|
Sep-25 |
Sep-24 |
Sep-23 |
Sep-22 |
Sep-21 |
Sep-20 |
Sep-19 |
Sep-18 |
Sep-17 |
Sep-16 |
Sep-15 |
Sep-14 |
Sep-13 |
Sep-12 |
Sep-11 |
Sep-10 |
Sep-09 |
Sep-08 |
Sep-07 |
Sep-06 |
| Cash and cash equivalents |
1.86 |
2.98 |
1.62 |
2.71 |
4.47 |
5.25 |
2.25 |
2.79 |
3.27 |
1.29 |
0.21 |
0.34 |
0.45 |
0.45 |
0.42 |
0.37 |
0.49 |
0.10 |
0.04 |
0.04 |
| Short-term investments |
0.00 |
0.01 |
0.33 |
0.59 |
1.33 |
1.10 |
0.17 |
0.18 |
0.40 |
0.02 |
0.02 |
0.02 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
| Accounts receivable, net |
2.51 |
2.17 |
2.16 |
2.04 |
1.66 |
1.42 |
1.42 |
1.38 |
1.54 |
1.48 |
1.77 |
1.91 |
1.97 |
1.92 |
1.64 |
1.85 |
1.77 |
1.92 |
1.82 |
2.00 |
| Inventories |
0.78 |
0.77 |
0.65 |
0.51 |
0.45 |
0.40 |
0.39 |
0.40 |
0.34 |
0.26 |
0.66 |
0.71 |
0.71 |
0.79 |
0.68 |
0.57 |
0.51 |
0.66 |
0.49 |
0.49 |
| Other current assets |
0.68 |
0.44 |
0.44 |
0.43 |
0.47 |
0.50 |
0.40 |
0.33 |
0.32 |
0.01 |
0.16 |
0.34 |
0.31 |
0.25 |
0.44 |
0.23 |
0.23 |
0.16 |
0.51 |
0.09 |
| Total current assets |
5.83 |
6.36 |
5.20 |
6.28 |
8.38 |
8.68 |
4.62 |
5.08 |
5.88 |
4.32 |
2.79 |
3.29 |
3.44 |
3.42 |
3.19 |
3.03 |
3.00 |
2.85 |
2.86 |
2.61 |
| Property, plant and equipment, net |
26.28 |
24.42 |
18.45 |
14.16 |
13.25 |
11.96 |
10.34 |
9.92 |
8.44 |
8.85 |
9.64 |
9.53 |
8.97 |
8.24 |
7.41 |
7.05 |
6.86 |
6.61 |
6.77 |
6.16 |
| Goodwill |
0.96 |
0.91 |
0.86 |
0.82 |
0.91 |
0.89 |
0.80 |
0.79 |
0.72 |
0.85 |
1.13 |
1.24 |
1.65 |
1.60 |
0.89 |
0.91 |
0.92 |
0.93 |
1.23 |
0.99 |
| Intangible assets |
0.29 |
0.31 |
0.33 |
0.35 |
0.42 |
0.44 |
0.42 |
0.44 |
0.37 |
0.39 |
0.51 |
0.62 |
0.72 |
0.76 |
0.26 |
0.29 |
0.26 |
0.29 |
0.28 |
0.11 |
| Long-term investments |
5.38 |
4.86 |
4.62 |
3.35 |
1.65 |
1.43 |
1.28 |
2.29 |
2.42 |
2.51 |
2.62 |
2.67 |
2.67 |
|
2.05 |
|
|
|
|
|
| Other non-current assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total assets |
41.06 |
39.57 |
32.00 |
27.19 |
26.86 |
25.17 |
18.94 |
19.18 |
18.47 |
18.03 |
17.33 |
17.78 |
17.85 |
16.94 |
14.29 |
13.49 |
13.03 |
12.57 |
12.66 |
11.18 |
|
| Accounts payable |
1.44 |
1.45 |
1.21 |
1.12 |
0.74 |
0.55 |
0.53 |
0.59 |
0.66 |
0.58 |
0.62 |
0.74 |
1.03 |
1.00 |
0.79 |
1.70 |
1.67 |
1.18 |
1.55 |
1.66 |
| Short-term debt |
0.93 |
0.80 |
0.97 |
0.65 |
0.57 |
0.55 |
0.10 |
0.46 |
0.56 |
1.30 |
1.93 |
1.29 |
1.22 |
0.71 |
0.63 |
0.47 |
0.79 |
0.45 |
0.69 |
0.57 |
| Current portion of long-term debt |
0.75 |
0.69 |
0.87 |
0.56 |
0.49 |
0.48 |
0.10 |
0.46 |
0.56 |
1.31 |
0.44 |
0.08 |
|
|
|
|
|
|
|
|
| Deferred revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other current liabilities |
1.41 |
1.13 |
1.17 |
1.12 |
1.04 |
0.90 |
0.86 |
1.07 |
0.73 |
1.03 |
0.85 |
0.68 |
0.76 |
0.78 |
0.71 |
1.63 |
-1.52 |
-0.42 |
0.09 |
0.10 |
| Long-term debt |
16.95 |
13.53 |
9.43 |
7.09 |
7.15 |
7.43 |
3.23 |
3.35 |
3.40 |
4.92 |
3.95 |
4.82 |
5.06 |
4.58 |
3.93 |
3.66 |
3.72 |
3.52 |
2.98 |
2.28 |
| Capital lease obligations |
0.71 |
0.78 |
0.63 |
0.68 |
0.58 |
0.41 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other non-current liabilities |
0.34 |
0.31 |
1.12 |
1.69 |
1.64 |
2.21 |
0.42 |
1.92 |
1.61 |
1.87 |
1.56 |
1.19 |
1.16 |
|
1.51 |
|
|
|
|
|
| Total liabilities |
23.71 |
20.90 |
16.34 |
13.49 |
12.77 |
12.73 |
7.55 |
8.00 |
8.28 |
10.82 |
9.95 |
10.26 |
10.65 |
10.32 |
8.35 |
7.79 |
8.10 |
7.40 |
6.99 |
6.08 |
|
| Common stock and paid-in capital |
-2.53 |
-2.51 |
-2.98 |
-3.38 |
-2.14 |
-2.80 |
-3.08 |
-2.55 |
-2.76 |
-3.26 |
-3.33 |
-2.63 |
-2.60 |
-2.77 |
-2.80 |
-2.31 |
-2.44 |
-1.96 |
-0.96 |
-0.82 |
| Retained earnings |
17.56 |
19.55 |
17.29 |
16.52 |
15.68 |
14.88 |
14.14 |
13.41 |
12.85 |
10.48 |
10.58 |
9.99 |
9.65 |
9.23 |
8.60 |
7.85 |
7.23 |
6.99 |
6.46 |
5.74 |
| Common shares outstanding |
223 |
223 |
223 |
223 |
223 |
222 |
222 |
221 |
220 |
218 |
217 |
215 |
212 |
215 |
218 |
217 |
214 |
219 |
223 |
228 |
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 |
0.95 |
1.03 |
1.86 |
2.32 |
1.49 |
1.85 |
2.98 |
2.38 |
2.54 |
1.96 |
1.62 |
1.64 |
2.24 |
3.13 |
2.71 |
2.96 |
2.35 |
2.95 |
4.47 |
4.29 |
5.79 |
5.79 |
5.25 |
3.92 |
2.22 |
2.41 |
2.25 |
2.70 |
2.74 |
2.92 |
2.79 |
2.99 |
3.07 |
2.72 |
3.27 |
2.33 |
1.87 |
0.66 |
1.29 |
0.51 |
0.31 |
0.28 |
0.21 |
0.22 |
0.20 |
0.24 |
0.34 |
0.34 |
0.36 |
0.39 |
0.45 |
0.42 |
0.40 |
0.55 |
0.45 |
0.36 |
0.32 |
0.41 |
0.42 |
0.43 |
0.27 |
0.25 |
0.37 |
0.41 |
0.23 |
0.32 |
0.49 |
0.07 |
0.08 |
0.12 |
0.10 |
0.13 |
0.14 |
0.10 |
0.04 |
0.03 |
0.04 |
0.06 |
0.04 |
0.06 |
0.07 |
| Short-term investments |
|
|
0.00 |
0.00 |
0.11 |
0.12 |
0.01 |
0.06 |
0.10 |
0.27 |
0.33 |
0.27 |
0.27 |
0.02 |
0.59 |
0.36 |
0.85 |
0.73 |
1.33 |
1.52 |
0.41 |
0.41 |
1.10 |
2.52 |
0.03 |
0.03 |
0.17 |
0.01 |
0.00 |
0.01 |
0.18 |
0.01 |
0.14 |
0.41 |
0.40 |
1.02 |
1.42 |
0.03 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.03 |
0.03 |
0.03 |
0.02 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accounts receivable, net |
1.94 |
2.65 |
2.51 |
2.79 |
2.55 |
2.45 |
2.17 |
2.31 |
2.44 |
2.50 |
2.16 |
2.60 |
2.34 |
2.37 |
1.94 |
2.36 |
2.35 |
2.18 |
1.66 |
1.98 |
1.93 |
2.01 |
1.42 |
1.97 |
1.94 |
1.81 |
1.42 |
1.71 |
1.65 |
1.68 |
1.38 |
1.64 |
1.72 |
1.69 |
1.54 |
1.62 |
1.61 |
1.63 |
1.48 |
2.15 |
1.96 |
1.78 |
1.77 |
2.14 |
2.11 |
2.11 |
1.91 |
2.20 |
2.18 |
2.13 |
1.97 |
2.21 |
2.14 |
2.13 |
1.92 |
1.72 |
1.76 |
1.82 |
1.64 |
1.96 |
1.87 |
1.81 |
1.85 |
1.85 |
1.87 |
1.66 |
1.77 |
1.78 |
1.67 |
1.89 |
1.92 |
2.16 |
2.21 |
1.87 |
1.82 |
2.08 |
2.11 |
2.05 |
2.00 |
1.85 |
1.81 |
| Inventories |
0.77 |
0.79 |
0.78 |
0.80 |
0.77 |
0.74 |
0.77 |
0.76 |
0.72 |
0.71 |
0.65 |
0.66 |
0.65 |
0.64 |
0.51 |
0.51 |
0.51 |
0.49 |
0.45 |
0.45 |
0.43 |
0.42 |
0.40 |
0.41 |
0.40 |
0.40 |
0.39 |
0.41 |
0.41 |
0.40 |
0.40 |
0.32 |
0.34 |
0.35 |
0.34 |
0.29 |
0.32 |
0.33 |
0.26 |
0.61 |
0.65 |
0.67 |
0.66 |
0.68 |
0.69 |
0.71 |
0.71 |
0.69 |
0.67 |
0.69 |
0.71 |
0.71 |
0.73 |
0.75 |
0.79 |
0.70 |
0.70 |
0.70 |
0.68 |
0.64 |
0.72 |
0.74 |
0.57 |
0.50 |
0.62 |
0.65 |
0.51 |
0.61 |
0.51 |
0.67 |
0.66 |
0.53 |
0.53 |
0.52 |
0.49 |
0.54 |
0.53 |
0.54 |
0.49 |
0.58 |
0.57 |
| Other current assets |
1.36 |
0.64 |
0.68 |
0.23 |
0.26 |
0.20 |
0.44 |
0.17 |
0.26 |
0.21 |
0.44 |
0.18 |
0.22 |
0.17 |
0.53 |
0.18 |
0.20 |
0.14 |
0.47 |
0.13 |
0.21 |
0.18 |
0.50 |
0.19 |
0.13 |
0.10 |
0.40 |
0.10 |
0.10 |
0.07 |
0.33 |
0.10 |
0.13 |
0.19 |
0.32 |
0.09 |
0.07 |
0.93 |
0.01 |
0.10 |
0.11 |
0.06 |
0.16 |
0.06 |
0.11 |
0.08 |
0.34 |
0.12 |
0.10 |
0.12 |
0.31 |
0.15 |
0.11 |
0.14 |
0.25 |
0.25 |
0.57 |
0.24 |
0.44 |
0.25 |
0.11 |
0.07 |
0.23 |
0.19 |
0.11 |
0.14 |
0.23 |
0.11 |
0.34 |
0.16 |
0.16 |
0.30 |
0.11 |
0.38 |
0.51 |
0.36 |
0.23 |
0.14 |
0.09 |
0.13 |
0.11 |
| Total current assets |
5.01 |
5.10 |
5.83 |
6.15 |
5.19 |
5.35 |
6.36 |
5.68 |
6.06 |
5.65 |
5.20 |
5.35 |
5.72 |
6.32 |
6.28 |
6.37 |
6.25 |
6.48 |
8.38 |
8.38 |
8.77 |
8.81 |
8.68 |
9.01 |
4.69 |
4.72 |
4.62 |
4.92 |
4.90 |
5.09 |
5.08 |
5.06 |
5.40 |
5.36 |
5.88 |
5.35 |
5.29 |
3.55 |
4.32 |
3.38 |
3.03 |
2.78 |
2.79 |
3.10 |
3.11 |
3.14 |
3.29 |
3.34 |
3.30 |
3.33 |
3.44 |
3.48 |
3.38 |
3.56 |
3.42 |
3.03 |
3.34 |
3.18 |
3.19 |
3.28 |
2.98 |
2.87 |
3.03 |
2.95 |
2.82 |
2.78 |
3.00 |
2.57 |
2.60 |
2.83 |
2.85 |
3.12 |
2.99 |
2.86 |
2.86 |
3.01 |
2.91 |
2.65 |
2.61 |
2.61 |
2.56 |
| Property, plant and equipment, net |
|
27.07 |
26.28 |
26.62 |
25.00 |
25.75 |
24.42 |
|
|
|
18.45 |
16.51 |
15.70 |
15.04 |
14.16 |
14.13 |
14.10 |
13.62 |
13.25 |
13.04 |
12.63 |
12.52 |
11.96 |
11.47 |
10.62 |
10.69 |
10.34 |
10.43 |
10.19 |
9.96 |
9.92 |
9.90 |
8.82 |
8.63 |
8.44 |
8.32 |
8.20 |
8.03 |
8.85 |
8.80 |
8.85 |
9.62 |
9.64 |
9.72 |
9.49 |
9.61 |
9.53 |
9.58 |
9.31 |
9.15 |
8.97 |
8.67 |
8.49 |
8.48 |
8.24 |
7.71 |
7.64 |
7.53 |
7.41 |
7.52 |
7.36 |
7.16 |
7.05 |
6.77 |
6.94 |
6.95 |
6.86 |
6.68 |
6.41 |
6.46 |
6.61 |
6.86 |
6.86 |
6.70 |
6.77 |
6.63 |
6.34 |
6.26 |
6.16 |
6.28 |
6.16 |
| Goodwill |
0.96 |
0.97 |
0.96 |
0.97 |
0.89 |
0.87 |
0.91 |
0.88 |
0.88 |
0.90 |
0.86 |
0.89 |
0.88 |
0.88 |
0.82 |
0.87 |
0.91 |
0.92 |
0.91 |
0.93 |
0.91 |
0.92 |
0.89 |
0.80 |
0.79 |
0.82 |
0.80 |
0.82 |
0.81 |
0.78 |
0.79 |
0.79 |
0.82 |
0.79 |
0.72 |
0.71 |
0.83 |
0.81 |
0.85 |
1.14 |
1.15 |
1.12 |
1.13 |
1.16 |
1.16 |
1.20 |
1.24 |
1.61 |
1.61 |
1.64 |
1.65 |
1.62 |
1.60 |
1.61 |
1.60 |
0.93 |
0.83 |
0.88 |
0.89 |
0.97 |
0.95 |
0.91 |
0.91 |
0.84 |
0.91 |
0.91 |
0.92 |
0.87 |
0.81 |
0.87 |
0.93 |
0.99 |
1.28 |
1.24 |
1.23 |
1.16 |
1.01 |
1.01 |
0.99 |
1.03 |
1.00 |
| Intangible assets |
0.28 |
0.29 |
0.29 |
0.30 |
0.28 |
0.29 |
0.31 |
0.31 |
0.32 |
0.34 |
0.33 |
0.36 |
0.37 |
0.36 |
0.35 |
0.38 |
0.42 |
0.42 |
0.42 |
0.44 |
0.45 |
0.45 |
0.44 |
0.38 |
0.38 |
0.42 |
0.42 |
0.44 |
0.42 |
0.42 |
0.44 |
0.45 |
0.44 |
0.43 |
0.37 |
0.36 |
0.38 |
0.38 |
0.39 |
0.49 |
0.50 |
0.49 |
0.51 |
0.54 |
0.55 |
0.59 |
0.62 |
0.67 |
0.67 |
0.70 |
0.72 |
0.72 |
0.73 |
0.75 |
0.76 |
0.36 |
0.28 |
0.25 |
0.26 |
0.30 |
0.29 |
0.28 |
0.29 |
0.26 |
0.29 |
0.26 |
0.26 |
0.25 |
0.22 |
0.24 |
0.29 |
0.30 |
0.31 |
0.28 |
0.28 |
0.27 |
0.11 |
0.11 |
0.11 |
0.11 |
0.10 |
| Long-term investments |
5.41 |
5.44 |
5.38 |
5.23 |
5.13 |
4.77 |
4.86 |
4.71 |
4.76 |
4.69 |
4.62 |
5.31 |
4.42 |
3.39 |
3.35 |
3.34 |
3.42 |
3.33 |
1.65 |
1.58 |
1.54 |
1.52 |
1.43 |
1.35 |
1.31 |
1.34 |
1.28 |
2.23 |
2.25 |
2.23 |
2.29 |
2.32 |
2.43 |
2.38 |
2.42 |
2.38 |
2.44 |
2.42 |
2.51 |
2.52 |
2.56 |
2.58 |
2.62 |
2.62 |
2.60 |
2.65 |
2.67 |
2.69 |
2.67 |
2.69 |
2.67 |
|
|
2.60 |
|
|
|
|
2.05 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other non-current assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total assets |
41.64 |
41.24 |
41.06 |
41.66 |
38.87 |
40.02 |
39.57 |
36.97 |
35.92 |
34.12 |
32.00 |
30.93 |
29.44 |
28.28 |
27.19 |
27.49 |
27.45 |
27.13 |
26.86 |
26.25 |
26.16 |
26.09 |
25.17 |
24.78 |
19.50 |
19.65 |
18.94 |
19.53 |
19.24 |
19.14 |
19.18 |
19.21 |
18.51 |
18.21 |
18.47 |
17.85 |
17.87 |
15.96 |
18.03 |
17.08 |
16.81 |
17.26 |
17.33 |
17.67 |
17.49 |
17.64 |
17.78 |
18.32 |
17.96 |
17.92 |
17.85 |
17.49 |
17.22 |
17.39 |
16.94 |
14.88 |
14.96 |
14.39 |
14.29 |
14.45 |
13.82 |
13.46 |
13.51 |
13.00 |
13.15 |
12.91 |
13.03 |
12.24 |
11.88 |
12.25 |
12.57 |
13.08 |
13.23 |
13.01 |
12.66 |
12.57 |
11.88 |
11.50 |
11.18 |
11.29 |
11.03 |
|
| Accounts payable |
2.86 |
3.04 |
1.44 |
3.06 |
3.42 |
2.66 |
1.45 |
2.72 |
2.32 |
2.29 |
1.21 |
3.06 |
2.02 |
2.04 |
1.12 |
1.94 |
1.77 |
1.73 |
0.74 |
1.63 |
1.55 |
1.46 |
0.55 |
1.23 |
1.65 |
1.63 |
0.53 |
1.54 |
1.27 |
1.56 |
0.59 |
1.97 |
1.55 |
1.54 |
0.66 |
1.53 |
1.49 |
1.49 |
0.58 |
1.78 |
1.47 |
1.53 |
0.62 |
1.70 |
1.61 |
1.59 |
0.74 |
1.89 |
1.86 |
1.92 |
1.03 |
1.81 |
1.82 |
1.96 |
1.00 |
1.62 |
1.59 |
1.48 |
0.79 |
1.58 |
1.46 |
1.46 |
1.70 |
1.42 |
-1.48 |
-0.09 |
1.67 |
1.30 |
0.39 |
1.58 |
1.18 |
1.63 |
1.57 |
1.50 |
1.55 |
1.54 |
1.51 |
1.48 |
1.66 |
1.33 |
1.23 |
| Short-term debt |
0.49 |
0.24 |
0.84 |
1.24 |
1.60 |
1.20 |
0.80 |
1.15 |
1.12 |
0.23 |
0.97 |
0.78 |
0.18 |
0.57 |
0.65 |
0.75 |
0.69 |
0.20 |
0.57 |
0.50 |
0.89 |
0.92 |
0.55 |
0.91 |
0.07 |
0.08 |
0.10 |
0.55 |
0.49 |
0.45 |
0.46 |
0.10 |
0.12 |
0.10 |
0.56 |
0.56 |
0.54 |
1.03 |
1.30 |
1.76 |
2.24 |
1.95 |
1.93 |
1.17 |
1.42 |
1.34 |
1.29 |
1.19 |
1.17 |
1.15 |
1.22 |
1.48 |
1.34 |
0.93 |
0.71 |
0.42 |
0.86 |
0.73 |
0.63 |
0.44 |
0.68 |
0.37 |
0.47 |
0.82 |
0.87 |
0.71 |
0.79 |
0.39 |
0.65 |
0.57 |
0.45 |
0.38 |
0.74 |
0.56 |
0.69 |
1.03 |
0.61 |
0.81 |
0.57 |
0.57 |
0.45 |
| Current portion of long-term debt |
0.49 |
0.24 |
0.75 |
1.24 |
1.60 |
1.20 |
0.69 |
1.15 |
1.12 |
0.23 |
0.87 |
0.78 |
0.18 |
0.57 |
0.56 |
0.75 |
0.69 |
0.20 |
0.49 |
0.50 |
0.89 |
0.92 |
0.48 |
0.84 |
0.07 |
0.08 |
0.10 |
0.55 |
0.49 |
0.43 |
0.41 |
0.01 |
0.03 |
0.03 |
0.43 |
3.95 |
0.54 |
1.03 |
0.37 |
1.76 |
|
|
0.44 |
|
|
|
0.08 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Deferred revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other current liabilities |
0.05 |
0.05 |
1.51 |
0.07 |
0.08 |
0.16 |
1.13 |
0.08 |
0.07 |
0.04 |
1.17 |
3.06 |
0.07 |
0.08 |
1.12 |
0.13 |
0.08 |
0.06 |
1.04 |
0.04 |
0.08 |
0.07 |
0.90 |
0.05 |
0.06 |
0.05 |
0.86 |
0.07 |
0.05 |
0.03 |
1.07 |
0.06 |
0.06 |
-0.03 |
0.73 |
-0.31 |
-0.52 |
0.15 |
1.03 |
-0.08 |
-0.03 |
1.44 |
0.85 |
0.05 |
1.55 |
1.51 |
0.68 |
0.08 |
1.78 |
1.85 |
0.76 |
-0.06 |
-0.05 |
-0.07 |
0.78 |
-0.08 |
0.01 |
1.36 |
0.71 |
0.08 |
1.39 |
1.35 |
1.63 |
0.08 |
-0.05 |
-0.12 |
-1.52 |
1.40 |
0.36 |
-0.96 |
-0.42 |
0.00 |
-0.86 |
-0.78 |
0.09 |
0.16 |
-0.68 |
-0.67 |
0.10 |
0.16 |
-0.76 |
| Long-term debt |
17.27 |
17.30 |
16.95 |
16.46 |
14.25 |
13.27 |
13.53 |
12.88 |
12.50 |
11.87 |
9.43 |
8.62 |
8.96 |
7.49 |
7.09 |
6.83 |
6.75 |
7.18 |
7.15 |
7.17 |
7.12 |
7.09 |
7.43 |
7.36 |
3.25 |
3.27 |
3.23 |
3.27 |
3.30 |
3.32 |
3.36 |
3.80 |
3.44 |
3.41 |
3.40 |
3.37 |
3.30 |
3.29 |
4.92 |
3.93 |
3.57 |
3.87 |
3.95 |
4.69 |
4.51 |
4.75 |
4.82 |
4.95 |
4.99 |
5.02 |
5.06 |
4.65 |
4.64 |
5.11 |
4.58 |
3.80 |
3.88 |
3.88 |
3.93 |
4.05 |
3.71 |
3.62 |
3.66 |
3.37 |
3.47 |
3.71 |
3.72 |
3.76 |
3.46 |
3.60 |
3.52 |
3.65 |
3.65 |
3.42 |
2.98 |
2.75 |
2.70 |
2.34 |
2.28 |
2.41 |
2.35 |
| Capital lease obligations |
0.60 |
0.61 |
0.71 |
0.65 |
0.64 |
0.66 |
0.78 |
0.64 |
0.65 |
0.64 |
0.63 |
0.64 |
0.63 |
0.63 |
0.68 |
|
|
|
0.58 |
|
|
|
0.41 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other non-current liabilities |
1.38 |
1.34 |
0.34 |
1.35 |
1.32 |
1.35 |
0.31 |
1.11 |
1.09 |
1.11 |
1.12 |
1.78 |
2.42 |
2.40 |
1.69 |
2.21 |
2.02 |
2.02 |
1.64 |
1.82 |
2.15 |
2.25 |
2.21 |
2.15 |
2.20 |
2.16 |
0.42 |
1.88 |
1.93 |
1.91 |
1.92 |
2.23 |
1.92 |
1.92 |
1.61 |
1.91 |
1.90 |
1.80 |
1.87 |
1.41 |
1.46 |
1.49 |
1.56 |
1.02 |
1.04 |
1.07 |
1.19 |
1.15 |
1.16 |
1.14 |
1.16 |
|
|
1.75 |
|
|
|
|
1.51 |
1.43 |
1.49 |
1.54 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total liabilities |
23.49 |
23.40 |
23.71 |
23.89 |
22.09 |
21.28 |
20.90 |
20.29 |
19.59 |
17.99 |
16.34 |
15.56 |
14.75 |
13.76 |
13.49 |
13.27 |
12.94 |
12.75 |
12.77 |
12.76 |
13.02 |
13.02 |
12.73 |
12.76 |
7.78 |
7.72 |
7.55 |
7.81 |
7.74 |
7.94 |
8.00 |
8.40 |
7.82 |
7.89 |
8.28 |
8.34 |
8.45 |
8.70 |
10.82 |
9.90 |
9.76 |
9.76 |
9.95 |
9.94 |
10.02 |
10.13 |
10.26 |
10.46 |
10.44 |
10.49 |
10.65 |
10.80 |
10.70 |
10.94 |
10.32 |
8.23 |
8.55 |
8.33 |
8.35 |
8.05 |
7.82 |
7.48 |
7.81 |
7.63 |
7.73 |
7.73 |
8.10 |
7.18 |
7.11 |
7.39 |
7.40 |
7.39 |
7.59 |
7.23 |
6.99 |
6.94 |
6.42 |
6.20 |
6.08 |
6.07 |
5.87 |
|
| Common stock and paid-in capital |
-2.19 |
-2.43 |
-2.53 |
-2.42 |
-2.93 |
-3.08 |
-2.51 |
-2.89 |
-2.78 |
-2.64 |
-2.98 |
-2.85 |
-2.72 |
-2.80 |
-3.38 |
-2.65 |
-2.12 |
-2.08 |
-2.14 |
-2.32 |
-2.47 |
-2.38 |
-2.80 |
-3.03 |
-3.17 |
-2.80 |
-3.08 |
-2.51 |
-2.50 |
-2.62 |
-2.55 |
-2.71 |
-2.39 |
-2.58 |
-2.76 |
-3.17 |
-3.38 |
-3.61 |
-3.40 |
-3.22 |
-3.19 |
-3.40 |
-3.33 |
-2.83 |
-2.93 |
-2.80 |
-2.63 |
-2.36 |
-2.53 |
-2.52 |
-2.60 |
-3.12 |
-3.16 |
-3.08 |
-2.77 |
-2.72 |
-2.62 |
-2.81 |
-2.80 |
-2.17 |
-2.37 |
-2.20 |
-2.31 |
-2.45 |
-2.27 |
-2.36 |
-2.44 |
-2.16 |
-2.43 |
-2.23 |
-1.96 |
-1.25 |
-1.32 |
-1.02 |
-0.96 |
-0.79 |
-0.78 |
-0.79 |
-0.82 |
-0.64 |
-0.59 |
| Retained earnings |
17.84 |
17.84 |
17.56 |
17.95 |
17.64 |
19.77 |
19.55 |
17.99 |
17.69 |
17.51 |
17.29 |
16.99 |
16.78 |
16.73 |
16.52 |
16.30 |
16.08 |
15.91 |
15.68 |
15.40 |
15.20 |
15.06 |
14.88 |
14.69 |
14.54 |
14.36 |
14.14 |
13.89 |
13.66 |
13.50 |
13.41 |
13.20 |
12.97 |
12.79 |
12.85 |
12.58 |
12.69 |
10.77 |
10.48 |
10.27 |
10.11 |
10.77 |
10.58 |
10.41 |
10.27 |
10.15 |
9.99 |
10.05 |
9.90 |
9.79 |
9.65 |
9.66 |
9.52 |
9.38 |
9.23 |
9.23 |
8.88 |
8.72 |
8.60 |
8.40 |
8.20 |
8.01 |
7.85 |
7.69 |
7.54 |
7.39 |
7.23 |
7.09 |
7.07 |
6.96 |
6.99 |
6.82 |
6.85 |
6.63 |
6.46 |
6.25 |
6.05 |
5.90 |
5.74 |
5.69 |
5.55 |
| Common shares outstanding |
223 |
223 |
223 |
223 |
223 |
223 |
223 |
223 |
223 |
223 |
223 |
223 |
223 |
223 |
223 |
223 |
223 |
223 |
223 |
223 |
223 |
223 |
223 |
222 |
222 |
222 |
222 |
222 |
221 |
221 |
221 |
221 |
221 |
220 |
220 |
220 |
220 |
220 |
219 |
219 |
218 |
218 |
218 |
217 |
217 |
217 |
216 |
215 |
215 |
214 |
214 |
212 |
211 |
213 |
215 |
215 |
215 |
214 |
214 |
217 |
219 |
219 |
219 |
217 |
217 |
217 |
217 |
214 |
212 |
212 |
212 |
218 |
219 |
222 |
222 |
223 |
223 |
223 |
223 |
229 |
229 |
|
Sep-25 |
Sep-24 |
Sep-23 |
Sep-22 |
Sep-21 |
Sep-20 |
Sep-19 |
Sep-18 |
Sep-17 |
Sep-16 |
Sep-15 |
Sep-14 |
Sep-13 |
Sep-12 |
Sep-11 |
Sep-10 |
Sep-09 |
Sep-08 |
Sep-07 |
Sep-06 |
| Net income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Depreciation, depletion and amortization |
1.56 |
1.45 |
1.36 |
1.34 |
1.32 |
1.19 |
1.08 |
0.97 |
0.87 |
0.85 |
0.94 |
0.96 |
0.91 |
0.84 |
0.87 |
0.86 |
0.84 |
0.87 |
0.84 |
0.76 |
| Stock-based compensation |
0.08 |
0.06 |
0.06 |
0.05 |
0.04 |
0.05 |
0.04 |
0.04 |
0.04 |
0.03 |
0.05 |
0.04 |
0.04 |
0.04 |
0.04 |
0.05 |
0.06 |
0.06 |
-0.11 |
-0.13 |
| Change in inventory |
-0.04 |
-0.14 |
-0.13 |
-0.09 |
-0.05 |
-0.01 |
0.00 |
-0.06 |
0.01 |
0.03 |
0.01 |
-0.02 |
0.08 |
0.00 |
-0.10 |
-0.07 |
-0.02 |
-0.03 |
0.00 |
-0.10 |
| Other working capital changes |
1.64 |
2.27 |
1.92 |
1.94 |
2.02 |
2.03 |
1.85 |
1.60 |
0.66 |
1.74 |
1.45 |
1.21 |
0.54 |
0.91 |
0.94 |
0.68 |
0.44 |
0.78 |
0.76 |
0.82 |
| Capital expenditures |
-7.02 |
-6.80 |
-4.63 |
-2.93 |
-2.46 |
-2.51 |
-1.99 |
-1.57 |
-1.04 |
-0.91 |
-1.61 |
-1.68 |
-1.52 |
-1.52 |
-1.35 |
-1.03 |
-1.18 |
-1.09 |
-1.06 |
-1.26 |
| Others incl. marketable securities changes |
0.44 |
1.88 |
-1.29 |
-0.93 |
-0.27 |
-1.05 |
-0.12 |
-0.06 |
3.37 |
-0.16 |
0.02 |
0.06 |
-0.17 |
-0.15 |
0.14 |
-0.03 |
0.14 |
0.17 |
-0.43 |
0.31 |
| Dividend payout |
-1.58 |
-1.56 |
-1.50 |
-1.38 |
-1.26 |
-1.10 |
-0.99 |
-0.90 |
-0.79 |
-0.72 |
-0.68 |
-0.63 |
-0.57 |
-0.51 |
-0.46 |
-0.40 |
-0.37 |
-0.35 |
-0.31 |
-0.29 |
| Common stock repurchases |
0.00 |
0.01 |
0.02 |
0.02 |
0.01 |
0.03 |
-0.07 |
0.08 |
0.07 |
0.14 |
-0.16 |
0.14 |
-0.46 |
-0.05 |
-0.65 |
0.00 |
0.00 |
-0.79 |
-0.58 |
-0.48 |
| Net Debt Issuance |
3.79 |
4.17 |
3.08 |
0.36 |
-0.17 |
4.35 |
-0.31 |
-0.54 |
-1.25 |
0.28 |
-0.11 |
-0.17 |
1.14 |
0.49 |
0.62 |
-0.18 |
0.47 |
0.44 |
0.87 |
0.35 |
|
| Change in cash |
-1.12 |
1.34 |
-1.10 |
-1.63 |
-0.81 |
2.99 |
-0.51 |
-0.48 |
1.94 |
1.29 |
-0.13 |
-0.11 |
0.00 |
0.05 |
0.05 |
-0.11 |
0.38 |
0.06 |
0.00 |
-0.02 |
| Change in exchange rate |
|
|
|
|
|
|
|
-0.03 |
0.01 |
0.01 |
-0.02 |
-0.01 |
0.01 |
|
-0.01 |
|
|
|
|
|
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 |
0.38 |
0.37 |
0.41 |
0.40 |
0.38 |
0.37 |
0.38 |
0.36 |
0.36 |
0.35 |
0.36 |
0.34 |
0.34 |
0.32 |
0.33 |
0.34 |
0.34 |
0.33 |
0.33 |
0.34 |
0.33 |
0.32 |
0.31 |
0.29 |
0.29 |
0.29 |
0.29 |
0.27 |
0.26 |
0.26 |
0.26 |
0.25 |
0.24 |
0.23 |
0.23 |
0.22 |
0.21 |
0.21 |
0.23 |
0.21 |
0.21 |
0.23 |
0.23 |
0.23 |
0.23 |
0.24 |
0.25 |
0.24 |
0.23 |
0.23 |
0.23 |
0.23 |
0.23 |
0.22 |
0.22 |
0.21 |
0.20 |
0.21 |
0.22 |
0.22 |
0.22 |
0.22 |
0.21 |
0.21 |
0.22 |
0.22 |
0.23 |
0.22 |
0.20 |
0.20 |
0.20 |
0.23 |
0.22 |
0.22 |
0.22 |
0.18 |
0.21 |
0.20 |
0.19 |
0.20 |
0.19 |
| Stock-based compensation |
0.02 |
0.01 |
0.01 |
0.01 |
0.04 |
0.02 |
0.02 |
0.02 |
0.01 |
0.01 |
0.01 |
0.01 |
0.02 |
0.02 |
0.01 |
0.01 |
0.01 |
0.02 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.00 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.02 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.02 |
0.01 |
0.02 |
0.02 |
0.01 |
0.02 |
0.08 |
0.09 |
-0.07 |
0.02 |
-0.09 |
0.05 |
0.03 |
0.02 |
-0.02 |
|
|
| Change in inventory |
0.02 |
-0.01 |
0.00 |
-0.01 |
-0.03 |
0.01 |
-0.03 |
-0.04 |
-0.02 |
-0.05 |
0.00 |
-0.02 |
-0.01 |
-0.10 |
-0.01 |
-0.02 |
-0.02 |
-0.03 |
-0.01 |
-0.01 |
-0.02 |
-0.01 |
0.02 |
-0.01 |
-0.01 |
-0.01 |
0.01 |
0.00 |
0.00 |
-0.01 |
-0.08 |
0.01 |
0.01 |
-0.01 |
-0.04 |
0.02 |
0.01 |
0.01 |
-0.01 |
0.03 |
0.02 |
-0.01 |
0.01 |
0.02 |
0.00 |
-0.02 |
-0.04 |
-0.02 |
0.02 |
0.01 |
0.01 |
0.02 |
0.01 |
0.04 |
0.02 |
0.00 |
0.01 |
-0.03 |
-0.06 |
-0.03 |
-0.01 |
-0.01 |
-0.06 |
-0.01 |
0.01 |
-0.02 |
-0.01 |
0.03 |
0.02 |
-0.06 |
0.10 |
0.00 |
-0.01 |
-0.03 |
0.01 |
0.00 |
0.00 |
0.03 |
0.00 |
-0.02 |
0.00 |
| Other working capital changes |
0.70 |
0.53 |
0.84 |
0.46 |
-0.06 |
0.42 |
0.59 |
0.92 |
0.45 |
0.31 |
0.63 |
0.51 |
0.29 |
0.48 |
0.69 |
0.58 |
0.20 |
0.47 |
0.49 |
0.59 |
0.49 |
0.45 |
0.91 |
0.48 |
0.27 |
0.37 |
0.65 |
0.44 |
0.36 |
0.40 |
0.51 |
0.48 |
0.28 |
0.33 |
0.52 |
0.26 |
-0.41 |
0.29 |
0.63 |
0.47 |
0.25 |
0.34 |
0.53 |
0.43 |
0.23 |
0.26 |
0.37 |
0.33 |
0.22 |
0.29 |
0.25 |
0.20 |
0.08 |
0.01 |
0.27 |
0.30 |
0.10 |
0.24 |
0.46 |
0.30 |
0.07 |
0.12 |
0.32 |
0.27 |
0.10 |
-0.01 |
0.23 |
0.14 |
0.03 |
0.04 |
0.17 |
0.19 |
0.12 |
0.16 |
0.54 |
0.20 |
-0.02 |
-0.09 |
0.27 |
0.17 |
0.10 |
| Capital expenditures |
-1.25 |
-1.25 |
-1.52 |
-1.50 |
-1.89 |
-2.12 |
-2.08 |
-1.61 |
-1.67 |
-1.45 |
-1.46 |
-1.32 |
-1.01 |
-0.83 |
-0.79 |
-0.71 |
-0.77 |
-0.66 |
-0.62 |
-0.62 |
-0.56 |
-0.66 |
-0.46 |
-1.11 |
-0.48 |
-0.45 |
-0.48 |
-0.54 |
-0.56 |
-0.40 |
-0.41 |
-0.59 |
-0.32 |
-0.26 |
-0.23 |
-0.27 |
-0.29 |
-0.24 |
-0.21 |
-0.23 |
-0.22 |
-0.35 |
-0.40 |
-0.40 |
-0.37 |
-0.45 |
-0.42 |
-0.46 |
-0.41 |
-0.39 |
-0.41 |
-0.41 |
-0.35 |
-0.36 |
-0.35 |
-0.43 |
-0.39 |
-0.35 |
-0.39 |
-0.35 |
-0.31 |
-0.31 |
-0.27 |
-0.24 |
-0.23 |
-0.29 |
-0.28 |
-0.28 |
-0.32 |
-0.29 |
-0.28 |
-0.27 |
-0.26 |
-0.27 |
-0.31 |
-0.24 |
-0.26 |
-0.24 |
-0.21 |
-0.24 |
-0.50 |
| Others incl. marketable securities changes |
0.18 |
0.01 |
0.03 |
0.23 |
-0.35 |
-0.06 |
2.08 |
0.06 |
0.11 |
-0.22 |
-4.45 |
-0.60 |
-1.21 |
0.58 |
-0.23 |
0.50 |
-0.15 |
-1.06 |
0.20 |
-1.11 |
-0.04 |
0.68 |
1.23 |
-2.51 |
0.04 |
0.19 |
-0.20 |
-0.01 |
-0.10 |
0.18 |
-0.20 |
0.09 |
0.27 |
-0.23 |
0.63 |
0.42 |
2.35 |
-0.02 |
-0.04 |
-0.03 |
-0.04 |
0.05 |
0.04 |
0.00 |
-0.01 |
-0.02 |
0.01 |
0.02 |
0.01 |
0.02 |
-0.07 |
-0.11 |
0.00 |
0.00 |
-0.64 |
0.53 |
-0.03 |
-0.01 |
0.03 |
-0.02 |
0.10 |
0.03 |
0.03 |
0.01 |
-0.08 |
0.01 |
0.02 |
0.06 |
0.08 |
-0.01 |
-0.13 |
0.09 |
0.26 |
-0.06 |
0.04 |
-0.49 |
-0.01 |
0.03 |
0.21 |
0.01 |
0.07 |
| Dividend payout |
-0.40 |
-0.40 |
-0.40 |
-0.40 |
-0.39 |
-0.39 |
-0.39 |
-0.39 |
-0.39 |
-0.39 |
-0.39 |
-0.39 |
-0.36 |
-0.36 |
-0.36 |
-0.36 |
-0.33 |
-0.33 |
-0.33 |
-0.33 |
-0.30 |
-0.30 |
-0.30 |
-0.30 |
-0.26 |
-0.26 |
-0.26 |
-0.26 |
-0.24 |
-0.24 |
-0.24 |
-0.24 |
-0.21 |
-0.21 |
-0.21 |
-0.21 |
-0.19 |
-0.19 |
-0.19 |
-0.19 |
-0.17 |
-0.17 |
-0.17 |
-0.17 |
-0.17 |
-0.16 |
-0.16 |
-0.16 |
-0.15 |
-0.15 |
-0.15 |
-0.15 |
-0.13 |
-0.14 |
-0.14 |
-0.14 |
-0.12 |
-0.12 |
-0.12 |
-0.12 |
-0.11 |
-0.10 |
-0.10 |
-0.10 |
-0.10 |
-0.10 |
-0.09 |
-0.09 |
-0.09 |
-0.09 |
-0.09 |
-0.09 |
-0.08 |
-0.08 |
-0.08 |
-0.08 |
-0.07 |
-0.07 |
-0.08 |
-0.08 |
-0.07 |
| Common stock repurchases |
|
|
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
|
|
0.00 |
0.02 |
0.12 |
0.08 |
0.01 |
-0.18 |
0.00 |
0.00 |
0.01 |
0.01 |
0.01 |
0.00 |
0.00 |
0.01 |
0.00 |
0.01 |
0.01 |
0.07 |
0.02 |
0.04 |
0.00 |
0.02 |
0.01 |
0.02 |
0.03 |
0.03 |
0.02 |
0.01 |
0.01 |
0.07 |
0.04 |
0.03 |
0.01 |
-0.25 |
0.02 |
0.04 |
0.04 |
0.04 |
0.05 |
0.04 |
0.02 |
0.00 |
0.00 |
0.00 |
-0.46 |
0.00 |
0.00 |
-0.05 |
0.00 |
-0.30 |
0.05 |
-0.31 |
0.04 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
-0.23 |
|
-0.37 |
-0.19 |
-0.19 |
-0.13 |
-0.12 |
-0.13 |
-0.29 |
|
|
| Net Debt Issuance |
0.30 |
-0.09 |
0.16 |
1.61 |
1.94 |
0.67 |
0.00 |
0.53 |
1.74 |
1.75 |
0.88 |
0.77 |
0.97 |
0.26 |
0.35 |
0.33 |
0.13 |
-0.27 |
0.10 |
-0.38 |
0.10 |
-0.01 |
-0.44 |
4.84 |
-0.03 |
-0.02 |
-0.52 |
0.04 |
0.03 |
-0.05 |
-0.04 |
-0.05 |
0.02 |
-0.47 |
-0.01 |
0.00 |
-0.51 |
-0.73 |
0.50 |
-0.11 |
-0.06 |
-0.03 |
0.01 |
-0.11 |
-0.01 |
0.01 |
-0.05 |
-0.03 |
0.01 |
-0.11 |
0.14 |
0.23 |
0.02 |
0.75 |
0.69 |
-0.43 |
0.19 |
0.03 |
0.17 |
0.09 |
0.35 |
-0.12 |
-0.18 |
0.02 |
-0.04 |
0.01 |
0.31 |
-0.10 |
0.04 |
0.22 |
0.17 |
-0.24 |
0.23 |
0.29 |
-0.14 |
0.51 |
0.22 |
0.29 |
-0.11 |
-0.06 |
0.23 |
|
| Change in cash |
-0.07 |
-0.83 |
-0.47 |
0.80 |
-0.36 |
-1.10 |
0.58 |
-0.15 |
0.59 |
0.32 |
-4.40 |
-0.58 |
-0.89 |
0.38 |
-0.18 |
0.67 |
-0.60 |
-1.52 |
0.19 |
-1.51 |
0.01 |
0.49 |
1.30 |
1.69 |
-0.14 |
0.14 |
-0.42 |
-0.04 |
-0.19 |
0.13 |
-0.20 |
-0.08 |
0.34 |
-0.55 |
0.94 |
0.46 |
1.20 |
-0.66 |
0.99 |
0.20 |
0.03 |
0.07 |
-0.01 |
0.02 |
-0.04 |
-0.10 |
0.00 |
-0.02 |
-0.03 |
-0.06 |
0.01 |
0.02 |
-0.14 |
0.09 |
0.09 |
0.06 |
-0.08 |
-0.01 |
-0.01 |
0.16 |
0.02 |
-0.13 |
-0.04 |
0.18 |
-0.09 |
-0.17 |
0.42 |
-0.01 |
-0.04 |
0.02 |
-0.02 |
-0.01 |
0.04 |
0.05 |
0.01 |
0.00 |
-0.03 |
0.03 |
-0.02 |
-0.02 |
0.00 |
| Change in exchange rate |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
0.01 |
-0.01 |
-0.01 |
-0.05 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
-0.02 |
0.00 |
0.00 |
0.01 |
0.00 |
-0.01 |
0.00 |
0.00 |
-0.01 |
-0.02 |
0.01 |
0.00 |
0.00 |
|
|
|
0.01 |
|
|
|
|
-0.02 |
0.01 |
0.00 |
0.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|