Seagate Technology Holdings plc
|
Jun-25 |
Jun-24 |
Jun-23 |
Jun-22 |
Jun-21 |
Jun-20 |
Jun-19 |
Jun-18 |
Jun-17 |
Jun-16 |
Jun-15 |
Jun-14 |
Jun-13 |
Jun-12 |
Jun-11 |
Jun-10 |
Jun-09 |
Jun-08 |
Jun-07 |
Jun-06 |
| Total revenue |
9.10 |
6.55 |
7.38 |
11.66 |
10.68 |
10.51 |
10.39 |
11.18 |
10.77 |
11.16 |
13.74 |
13.72 |
14.35 |
14.94 |
10.97 |
11.40 |
9.81 |
12.71 |
11.36 |
9.21 |
| Cost of revenue |
5.90 |
5.02 |
5.97 |
8.19 |
7.76 |
7.67 |
7.46 |
7.82 |
7.60 |
8.55 |
9.93 |
9.88 |
10.41 |
10.26 |
8.83 |
8.19 |
8.40 |
9.50 |
9.18 |
7.07 |
| Gross profit |
3.20 |
1.54 |
1.42 |
3.47 |
2.92 |
2.84 |
2.93 |
3.36 |
3.17 |
2.62 |
3.81 |
3.85 |
3.94 |
4.68 |
2.15 |
3.20 |
1.41 |
3.21 |
2.19 |
2.14 |
| Selling, general and administrative |
0.54 |
0.44 |
0.46 |
0.53 |
0.50 |
0.45 |
0.45 |
0.56 |
0.61 |
0.60 |
0.79 |
0.67 |
0.64 |
0.53 |
0.45 |
1.31 |
1.46 |
1.68 |
1.45 |
1.22 |
| Research and development |
0.72 |
0.65 |
0.80 |
0.94 |
0.90 |
0.97 |
0.99 |
1.03 |
1.23 |
1.24 |
1.35 |
1.23 |
1.13 |
1.01 |
0.88 |
0.88 |
0.95 |
1.03 |
0.90 |
0.81 |
| Other operating expenses |
0.05 |
-0.01 |
0.50 |
0.05 |
0.02 |
0.12 |
0.00 |
0.14 |
0.28 |
0.33 |
-0.40 |
0.17 |
0.08 |
0.04 |
0.00 |
-0.73 |
1.63 |
-0.88 |
-0.79 |
-0.77 |
| Operating income |
1.89 |
0.45 |
-0.34 |
1.96 |
1.49 |
1.30 |
1.49 |
1.63 |
1.05 |
0.45 |
2.06 |
1.78 |
2.09 |
3.11 |
0.81 |
1.74 |
-2.67 |
1.38 |
0.61 |
0.87 |
| Non-operating income (net) |
-0.38 |
-0.01 |
-0.15 |
-0.28 |
-0.14 |
-0.27 |
-0.12 |
-0.22 |
-0.24 |
-0.17 |
-0.09 |
-0.22 |
-0.26 |
-0.23 |
-0.23 |
-0.17 |
-0.15 |
-0.05 |
-0.05 |
0.05 |
| Income before tax |
1.51 |
0.45 |
-0.50 |
1.68 |
1.35 |
1.03 |
1.37 |
1.42 |
0.82 |
0.27 |
1.97 |
1.56 |
1.83 |
2.88 |
0.58 |
1.57 |
-2.81 |
1.33 |
0.56 |
0.92 |
| Income tax expense |
0.04 |
0.11 |
0.03 |
0.03 |
0.03 |
0.03 |
-0.64 |
0.24 |
0.04 |
0.03 |
0.23 |
-0.01 |
-0.01 |
0.02 |
0.07 |
-0.04 |
0.31 |
0.07 |
-0.35 |
0.08 |
| Net income |
1.47 |
0.34 |
-0.53 |
1.65 |
1.31 |
1.00 |
2.01 |
1.18 |
0.77 |
0.25 |
1.74 |
1.57 |
1.84 |
2.86 |
0.51 |
1.61 |
-3.09 |
1.26 |
0.91 |
0.84 |
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 |
3.11 |
2.83 |
2.63 |
2.44 |
2.16 |
2.33 |
2.17 |
1.89 |
1.66 |
1.56 |
1.45 |
1.60 |
1.86 |
1.89 |
2.04 |
2.63 |
2.80 |
3.12 |
3.12 |
3.01 |
2.73 |
2.62 |
2.31 |
2.52 |
2.72 |
2.70 |
2.58 |
2.37 |
2.31 |
2.72 |
2.99 |
2.84 |
2.80 |
2.91 |
2.63 |
2.41 |
2.67 |
2.89 |
2.80 |
2.65 |
2.60 |
2.99 |
2.93 |
2.93 |
3.33 |
3.70 |
3.79 |
3.30 |
3.41 |
3.53 |
3.49 |
3.43 |
3.53 |
3.67 |
3.73 |
4.48 |
4.45 |
3.20 |
2.81 |
2.86 |
2.70 |
2.72 |
2.70 |
2.66 |
3.05 |
3.03 |
2.66 |
2.35 |
2.15 |
2.27 |
3.03 |
2.90 |
3.10 |
3.42 |
3.29 |
2.74 |
2.83 |
3.00 |
2.79 |
2.53 |
2.29 |
| Cost of revenue |
1.67 |
1.65 |
1.59 |
1.53 |
1.40 |
1.51 |
1.45 |
1.29 |
1.23 |
1.19 |
1.31 |
1.23 |
1.54 |
1.64 |
1.55 |
1.87 |
2.00 |
2.17 |
2.16 |
2.13 |
1.99 |
1.93 |
1.72 |
1.85 |
1.97 |
1.94 |
1.91 |
1.75 |
1.71 |
1.92 |
2.08 |
1.93 |
1.96 |
2.04 |
1.90 |
1.74 |
1.86 |
2.00 |
2.00 |
1.99 |
2.07 |
2.25 |
2.24 |
2.15 |
2.38 |
2.67 |
2.73 |
2.38 |
2.45 |
2.54 |
2.51 |
2.49 |
2.58 |
2.68 |
2.67 |
3.00 |
2.81 |
2.19 |
2.26 |
2.31 |
2.18 |
2.19 |
2.15 |
1.93 |
2.15 |
2.10 |
2.01 |
1.95 |
1.99 |
1.95 |
2.51 |
2.21 |
2.29 |
2.53 |
2.48 |
2.15 |
2.23 |
2.45 |
2.35 |
2.07 |
1.73 |
| Gross profit |
1.45 |
1.18 |
1.04 |
0.91 |
0.76 |
0.81 |
0.71 |
0.60 |
0.43 |
0.36 |
0.15 |
0.37 |
0.32 |
0.25 |
0.48 |
0.76 |
0.81 |
0.95 |
0.96 |
0.89 |
0.74 |
0.70 |
0.60 |
0.67 |
0.75 |
0.76 |
0.67 |
0.62 |
0.60 |
0.79 |
0.91 |
0.90 |
0.85 |
0.88 |
0.74 |
0.67 |
0.82 |
0.89 |
0.80 |
0.66 |
0.52 |
0.74 |
0.69 |
0.78 |
0.96 |
1.03 |
1.05 |
0.93 |
0.96 |
0.99 |
0.98 |
0.94 |
0.95 |
0.99 |
1.06 |
1.48 |
1.64 |
1.01 |
0.55 |
0.55 |
0.52 |
0.53 |
0.55 |
0.73 |
0.90 |
0.92 |
0.65 |
0.41 |
0.16 |
0.32 |
0.53 |
0.69 |
0.82 |
0.89 |
0.81 |
0.59 |
0.60 |
0.55 |
0.44 |
0.46 |
0.56 |
| Selling, general and administrative |
0.14 |
0.14 |
0.14 |
0.13 |
0.14 |
0.14 |
0.13 |
0.11 |
0.12 |
0.11 |
0.11 |
0.24 |
0.12 |
0.13 |
0.13 |
0.13 |
0.14 |
0.14 |
|
0.13 |
0.14 |
0.12 |
|
0.11 |
0.12 |
0.12 |
0.12 |
0.12 |
0.11 |
0.11 |
0.12 |
0.12 |
0.14 |
0.14 |
|
0.15 |
0.15 |
0.00 |
|
0.11 |
0.15 |
0.00 |
|
0.14 |
0.00 |
|
0.22 |
|
0.16 |
0.19 |
|
0.18 |
0.47 |
0.17 |
0.42 |
|
0.00 |
0.00 |
0.14 |
0.11 |
0.00 |
0.11 |
0.00 |
0.00 |
0.00 |
0.34 |
0.31 |
0.33 |
0.37 |
0.36 |
0.41 |
0.45 |
0.00 |
0.00 |
0.40 |
0.00 |
0.00 |
0.00 |
0.00 |
0.34 |
0.30 |
| Research and development |
0.19 |
0.19 |
0.19 |
0.18 |
0.18 |
0.18 |
0.18 |
0.16 |
0.16 |
0.16 |
0.17 |
0.17 |
0.19 |
0.20 |
0.23 |
0.25 |
0.23 |
0.23 |
0.23 |
0.23 |
0.23 |
0.22 |
0.22 |
0.22 |
0.25 |
0.25 |
0.26 |
0.24 |
0.24 |
0.25 |
0.27 |
0.26 |
0.25 |
0.25 |
0.26 |
0.29 |
0.32 |
0.31 |
0.32 |
0.31 |
0.30 |
0.30 |
0.33 |
0.32 |
0.35 |
0.34 |
0.34 |
0.32 |
0.30 |
0.31 |
0.29 |
0.29 |
0.29 |
0.28 |
0.27 |
0.27 |
0.27 |
0.26 |
0.21 |
0.23 |
0.22 |
0.21 |
0.21 |
0.22 |
0.22 |
0.23 |
0.21 |
0.22 |
0.24 |
0.24 |
0.26 |
0.27 |
0.25 |
0.26 |
0.24 |
0.22 |
0.21 |
0.23 |
0.24 |
0.23 |
0.20 |
| Other operating expenses |
0.11 |
0.00 |
0.00 |
0.03 |
0.01 |
0.00 |
0.00 |
0.02 |
0.00 |
-0.03 |
0.00 |
-0.07 |
0.32 |
0.08 |
0.01 |
0.02 |
0.00 |
0.00 |
0.14 |
0.01 |
-0.01 |
0.01 |
0.12 |
0.07 |
0.01 |
0.00 |
0.02 |
-0.07 |
0.02 |
0.02 |
0.02 |
0.03 |
0.01 |
0.06 |
0.22 |
0.04 |
0.08 |
0.21 |
0.27 |
0.14 |
0.05 |
0.21 |
0.28 |
0.11 |
0.27 |
-0.37 |
0.04 |
0.19 |
0.06 |
0.04 |
0.20 |
0.02 |
-0.28 |
-0.01 |
-0.25 |
0.16 |
0.16 |
0.14 |
-0.04 |
0.03 |
0.11 |
0.00 |
0.11 |
0.13 |
0.11 |
-0.22 |
-0.09 |
-0.12 |
-0.19 |
2.16 |
-0.22 |
-0.26 |
0.20 |
0.21 |
-0.22 |
0.18 |
0.14 |
0.15 |
0.19 |
-0.19 |
-0.20 |
| Operating income |
1.00 |
0.85 |
0.71 |
0.57 |
0.43 |
0.49 |
0.40 |
0.31 |
0.14 |
0.12 |
-0.13 |
0.03 |
-0.32 |
-0.16 |
0.11 |
0.36 |
0.43 |
0.58 |
0.59 |
0.51 |
0.39 |
0.35 |
0.25 |
0.27 |
0.38 |
0.38 |
0.27 |
0.33 |
0.24 |
0.42 |
0.50 |
0.51 |
0.44 |
0.43 |
0.26 |
0.20 |
0.27 |
0.37 |
0.22 |
0.10 |
0.03 |
0.23 |
0.09 |
0.21 |
0.34 |
1.05 |
0.46 |
0.41 |
0.44 |
0.44 |
0.48 |
0.45 |
0.47 |
0.56 |
0.62 |
1.06 |
1.21 |
0.61 |
0.24 |
0.19 |
0.18 |
0.21 |
0.23 |
0.38 |
0.56 |
0.58 |
0.22 |
-0.02 |
-0.26 |
-2.47 |
0.08 |
0.20 |
0.36 |
0.42 |
0.40 |
0.19 |
0.25 |
0.17 |
0.01 |
0.07 |
0.25 |
| Non-operating income (net) |
-0.13 |
-0.14 |
-0.09 |
-0.08 |
-0.08 |
-0.14 |
-0.09 |
0.22 |
-0.09 |
-0.13 |
-0.02 |
-0.11 |
-0.09 |
0.12 |
-0.08 |
-0.08 |
-0.08 |
-0.07 |
-0.05 |
-0.01 |
-0.05 |
-0.06 |
-0.03 |
-0.11 |
-0.04 |
-0.05 |
-0.08 |
-0.04 |
-0.02 |
-0.02 |
-0.04 |
-0.04 |
-0.05 |
-0.06 |
-0.07 |
-0.08 |
-0.05 |
-0.06 |
-0.05 |
-0.05 |
-0.02 |
-0.05 |
-0.06 |
-0.06 |
-0.04 |
0.07 |
-0.06 |
-0.13 |
-0.05 |
0.00 |
-0.04 |
-0.14 |
-0.04 |
-0.06 |
-0.02 |
-0.04 |
-0.05 |
-0.05 |
-0.08 |
-0.06 |
-0.06 |
-0.03 |
-0.08 |
-0.04 |
-0.04 |
-0.05 |
-0.04 |
-0.03 |
-0.03 |
-0.04 |
-0.04 |
-0.02 |
-0.01 |
0.00 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
0.00 |
0.01 |
0.02 |
| Income before tax |
0.86 |
0.71 |
0.61 |
0.49 |
0.36 |
0.35 |
0.32 |
0.54 |
0.06 |
0.00 |
-0.15 |
-0.09 |
-0.40 |
-0.04 |
0.03 |
0.28 |
0.35 |
0.51 |
0.53 |
0.50 |
0.34 |
0.29 |
0.22 |
0.16 |
0.34 |
0.34 |
0.20 |
0.29 |
0.22 |
0.40 |
0.47 |
0.47 |
0.39 |
0.37 |
0.19 |
0.12 |
0.21 |
0.31 |
0.17 |
0.05 |
0.01 |
0.18 |
0.03 |
0.15 |
0.30 |
1.13 |
0.39 |
0.28 |
0.39 |
0.44 |
0.44 |
0.30 |
0.43 |
0.50 |
0.60 |
1.01 |
1.16 |
0.56 |
0.15 |
0.13 |
0.12 |
0.18 |
0.15 |
0.34 |
0.52 |
0.53 |
0.18 |
-0.05 |
-0.29 |
-2.51 |
0.04 |
0.18 |
0.35 |
0.42 |
0.38 |
0.17 |
0.23 |
0.15 |
0.01 |
0.08 |
0.28 |
| Income tax expense |
0.12 |
0.11 |
0.07 |
0.00 |
0.02 |
0.01 |
0.01 |
0.03 |
0.03 |
0.02 |
0.04 |
0.01 |
0.03 |
-0.01 |
0.00 |
0.01 |
0.01 |
0.01 |
0.01 |
0.02 |
0.01 |
0.01 |
0.00 |
-0.01 |
0.02 |
0.02 |
0.00 |
-0.69 |
0.02 |
0.01 |
0.02 |
0.01 |
0.01 |
0.21 |
0.01 |
0.01 |
0.02 |
0.01 |
0.01 |
-0.02 |
0.03 |
0.02 |
0.00 |
0.01 |
0.01 |
0.19 |
0.01 |
-0.04 |
-0.01 |
0.01 |
0.01 |
-0.05 |
0.01 |
0.01 |
0.02 |
0.06 |
0.01 |
-0.01 |
0.01 |
0.01 |
0.03 |
0.03 |
0.00 |
-0.04 |
0.00 |
-0.01 |
0.00 |
0.03 |
-0.02 |
0.32 |
-0.02 |
0.02 |
0.01 |
0.02 |
0.02 |
-0.37 |
0.02 |
0.01 |
-0.01 |
0.08 |
0.00 |
| Net income |
0.75 |
0.59 |
0.55 |
0.49 |
0.34 |
0.34 |
0.31 |
0.51 |
0.03 |
-0.02 |
-0.18 |
-0.09 |
-0.43 |
-0.03 |
0.03 |
0.28 |
0.35 |
0.50 |
0.53 |
0.48 |
0.33 |
0.28 |
0.22 |
0.17 |
0.32 |
0.32 |
0.20 |
0.98 |
0.20 |
0.38 |
0.45 |
0.46 |
0.38 |
0.16 |
0.18 |
0.11 |
0.19 |
0.30 |
0.17 |
0.07 |
-0.02 |
0.17 |
0.03 |
0.14 |
0.29 |
0.93 |
0.38 |
0.32 |
0.40 |
0.43 |
0.43 |
0.35 |
0.42 |
0.49 |
0.58 |
1.01 |
1.15 |
0.56 |
0.14 |
0.12 |
0.09 |
0.15 |
0.15 |
0.38 |
0.52 |
0.53 |
0.18 |
-0.08 |
-0.28 |
-2.82 |
0.06 |
0.16 |
0.34 |
0.40 |
0.36 |
0.54 |
0.21 |
0.14 |
0.02 |
0.01 |
0.27 |
|
Jun-25 |
Jun-24 |
Jun-23 |
Jun-22 |
Jun-21 |
Jun-20 |
Jun-19 |
Jun-18 |
Jun-17 |
Jun-16 |
Jun-15 |
Jun-14 |
Jun-13 |
Jun-12 |
Jun-11 |
Jun-10 |
Jul-09 |
Jun-09 |
Jun-08 |
Jun-07 |
| Cash and cash equivalents |
0.89 |
1.36 |
0.79 |
0.62 |
1.21 |
1.72 |
2.22 |
1.85 |
2.54 |
1.13 |
2.48 |
2.63 |
1.71 |
1.71 |
2.68 |
2.26 |
1.43 |
1.43 |
0.99 |
0.99 |
| Short-term investments |
|
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.01 |
0.02 |
0.48 |
0.41 |
0.47 |
0.25 |
0.11 |
0.11 |
0.15 |
0.16 |
| Accounts receivable, net |
1.08 |
0.54 |
0.79 |
1.62 |
1.16 |
1.12 |
0.99 |
1.18 |
1.20 |
1.32 |
1.74 |
1.73 |
2.00 |
2.92 |
2.01 |
1.40 |
1.03 |
1.03 |
1.41 |
1.38 |
| Inventories |
1.44 |
1.24 |
1.14 |
1.57 |
1.20 |
1.14 |
0.97 |
1.05 |
0.98 |
0.87 |
0.99 |
0.99 |
0.85 |
0.91 |
0.87 |
0.76 |
0.59 |
0.59 |
0.95 |
0.79 |
| Other current assets |
0.24 |
0.20 |
0.19 |
0.24 |
0.21 |
0.13 |
0.18 |
0.22 |
0.32 |
0.22 |
0.23 |
0.28 |
0.37 |
0.36 |
0.39 |
0.75 |
1.13 |
1.13 |
0.78 |
0.48 |
| Total current assets |
3.65 |
3.33 |
2.91 |
4.03 |
3.78 |
4.11 |
4.36 |
4.31 |
5.04 |
3.53 |
5.57 |
5.78 |
5.41 |
6.31 |
6.43 |
5.42 |
4.29 |
4.29 |
4.27 |
3.80 |
| Property, plant and equipment, net |
|
|
1.71 |
2.24 |
2.18 |
2.23 |
1.87 |
1.82 |
1.95 |
2.16 |
2.28 |
2.14 |
2.27 |
2.28 |
2.25 |
2.26 |
|
2.23 |
2.46 |
2.28 |
| Goodwill |
1.22 |
1.22 |
1.24 |
1.24 |
1.24 |
1.24 |
1.24 |
1.24 |
1.24 |
1.24 |
0.87 |
0.54 |
0.48 |
0.46 |
0.03 |
0.03 |
0.03 |
0.03 |
2.35 |
2.30 |
| Intangible assets |
|
|
|
0.01 |
0.03 |
0.06 |
0.11 |
0.19 |
0.28 |
0.45 |
0.37 |
0.36 |
0.41 |
0.51 |
0.00 |
1.40 |
0.04 |
0.04 |
0.11 |
0.19 |
| Long-term investments |
|
|
|
|
|
|
0.01 |
1.28 |
0.13 |
0.11 |
0.12 |
|
|
|
|
|
|
|
|
|
| Other non-current assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total assets |
8.02 |
7.74 |
7.56 |
8.94 |
8.68 |
8.93 |
8.89 |
9.41 |
9.27 |
8.25 |
9.85 |
9.49 |
9.24 |
10.11 |
9.23 |
8.25 |
7.09 |
7.09 |
10.12 |
9.47 |
|
| Accounts payable |
1.60 |
1.79 |
1.60 |
2.06 |
1.73 |
1.81 |
1.42 |
1.73 |
1.63 |
1.52 |
1.54 |
1.55 |
1.69 |
2.29 |
2.06 |
1.78 |
1.57 |
1.57 |
1.65 |
1.30 |
| Short-term debt |
0.06 |
0.48 |
0.11 |
0.60 |
0.26 |
0.03 |
|
0.50 |
5.02 |
4.09 |
4.16 |
3.92 |
0.00 |
|
0.56 |
0.33 |
0.77 |
0.77 |
0.36 |
0.33 |
| Current portion of long-term debt |
|
0.48 |
0.06 |
0.58 |
0.25 |
0.02 |
|
0.50 |
5.02 |
4.09 |
4.16 |
3.92 |
2.78 |
|
|
|
|
|
|
|
| Deferred revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other current liabilities |
1.04 |
0.83 |
0.88 |
0.90 |
0.94 |
0.88 |
0.81 |
0.95 |
1.00 |
0.73 |
0.80 |
0.85 |
0.83 |
1.03 |
0.83 |
0.89 |
0.85 |
0.84 |
1.27 |
1.02 |
| Long-term debt |
5.00 |
5.20 |
5.39 |
5.06 |
4.89 |
4.16 |
4.25 |
4.32 |
5.02 |
4.09 |
4.16 |
3.92 |
2.77 |
2.86 |
2.95 |
2.17 |
|
1.96 |
1.67 |
1.73 |
| Capital lease obligations |
|
|
0.38 |
0.05 |
0.05 |
0.06 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other non-current liabilities |
0.76 |
0.86 |
0.69 |
0.14 |
0.15 |
0.13 |
0.13 |
0.10 |
0.12 |
0.16 |
0.33 |
0.34 |
0.35 |
0.35 |
0.35 |
|
|
|
|
|
| Total liabilities |
8.48 |
9.23 |
8.76 |
8.84 |
8.04 |
7.14 |
6.72 |
7.75 |
7.90 |
6.66 |
6.83 |
6.66 |
5.74 |
6.61 |
6.76 |
5.52 |
5.56 |
5.56 |
5.53 |
4.74 |
|
| Common stock and paid-in capital |
7.70 |
7.47 |
7.47 |
7.23 |
6.94 |
6.69 |
6.51 |
6.36 |
6.14 |
5.90 |
5.70 |
5.51 |
5.28 |
4.94 |
3.97 |
3.85 |
3.64 |
3.64 |
3.49 |
3.20 |
| Retained earnings |
-8.15 |
-8.96 |
-8.67 |
-7.12 |
-6.31 |
-4.90 |
-4.35 |
-4.70 |
-4.77 |
-4.31 |
-2.69 |
-2.68 |
-1.78 |
-1.44 |
-1.51 |
-1.12 |
-2.12 |
-2.12 |
1.10 |
1.54 |
| Common shares outstanding |
217 |
212 |
207 |
224 |
245 |
265 |
285 |
292 |
299 |
302 |
331 |
347 |
382 |
441 |
467 |
514 |
488 |
488 |
538 |
587 |
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 |
1.15 |
1.05 |
1.11 |
0.89 |
0.81 |
1.24 |
1.24 |
1.36 |
0.80 |
0.79 |
0.80 |
0.79 |
0.77 |
0.77 |
0.76 |
0.62 |
1.14 |
1.54 |
0.99 |
1.21 |
1.21 |
1.80 |
1.66 |
1.72 |
1.61 |
1.74 |
1.78 |
2.22 |
1.39 |
1.36 |
1.94 |
1.85 |
2.93 |
2.56 |
2.29 |
2.54 |
3.03 |
1.72 |
1.49 |
1.13 |
1.19 |
1.26 |
1.92 |
2.48 |
2.60 |
3.30 |
2.19 |
2.63 |
2.26 |
2.29 |
1.92 |
1.71 |
1.43 |
1.38 |
1.89 |
1.71 |
1.64 |
1.83 |
2.47 |
2.68 |
2.20 |
2.53 |
1.78 |
2.26 |
2.06 |
1.89 |
1.53 |
1.43 |
1.35 |
1.16 |
1.01 |
0.99 |
1.14 |
1.43 |
1.26 |
0.99 |
0.91 |
1.10 |
1.86 |
0.91 |
1.04 |
| Short-term investments |
|
|
|
|
|
0.00 |
|
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.02 |
0.05 |
0.05 |
0.49 |
0.48 |
0.48 |
0.49 |
0.48 |
0.41 |
0.41 |
0.41 |
0.43 |
0.47 |
0.28 |
0.29 |
0.28 |
0.25 |
0.21 |
0.20 |
0.10 |
0.11 |
0.13 |
0.15 |
0.15 |
0.15 |
0.14 |
0.32 |
0.24 |
0.16 |
0.30 |
0.46 |
0.80 |
0.82 |
1.01 |
| Accounts receivable, net |
1.36 |
1.40 |
1.20 |
1.08 |
0.76 |
0.74 |
0.75 |
0.54 |
0.46 |
0.59 |
0.63 |
0.79 |
0.99 |
0.84 |
1.10 |
1.62 |
1.34 |
1.40 |
1.30 |
1.16 |
0.98 |
0.80 |
0.87 |
1.12 |
1.16 |
1.11 |
1.07 |
0.99 |
0.90 |
1.06 |
1.20 |
1.18 |
1.08 |
1.06 |
1.21 |
1.20 |
1.16 |
1.21 |
1.31 |
1.32 |
1.25 |
1.40 |
1.52 |
1.74 |
1.77 |
1.83 |
1.91 |
1.84 |
1.63 |
1.75 |
1.94 |
2.00 |
1.56 |
1.95 |
2.09 |
2.92 |
2.48 |
2.01 |
1.45 |
2.01 |
1.39 |
1.39 |
1.51 |
1.40 |
1.45 |
1.33 |
1.24 |
1.03 |
0.87 |
1.04 |
1.80 |
1.41 |
1.82 |
1.59 |
1.52 |
1.38 |
1.37 |
1.25 |
1.33 |
1.45 |
1.15 |
| Inventories |
1.53 |
1.50 |
1.50 |
1.44 |
1.47 |
1.47 |
1.38 |
1.24 |
1.19 |
1.05 |
1.05 |
1.14 |
1.20 |
1.19 |
1.61 |
1.57 |
1.48 |
1.29 |
1.19 |
1.20 |
1.28 |
1.32 |
1.32 |
1.14 |
1.10 |
1.15 |
1.04 |
0.97 |
1.00 |
1.10 |
1.12 |
1.05 |
1.00 |
1.01 |
1.01 |
0.98 |
1.04 |
1.01 |
0.91 |
0.87 |
0.93 |
1.05 |
1.10 |
0.99 |
1.08 |
1.13 |
1.07 |
0.99 |
0.85 |
0.95 |
0.87 |
0.85 |
0.83 |
0.80 |
0.85 |
0.91 |
0.84 |
0.83 |
0.83 |
0.87 |
0.83 |
0.81 |
0.74 |
0.76 |
0.69 |
0.65 |
0.62 |
0.59 |
0.58 |
0.80 |
0.91 |
0.95 |
1.07 |
0.83 |
0.76 |
0.79 |
0.83 |
0.77 |
0.94 |
0.89 |
0.55 |
| Other current assets |
0.27 |
0.26 |
0.22 |
0.24 |
0.24 |
0.21 |
0.23 |
0.20 |
0.17 |
0.20 |
0.16 |
0.19 |
0.64 |
0.28 |
0.28 |
0.24 |
0.30 |
0.23 |
0.19 |
0.21 |
0.22 |
0.16 |
0.14 |
0.13 |
0.14 |
0.15 |
0.14 |
0.18 |
0.20 |
0.16 |
0.26 |
0.22 |
0.24 |
0.29 |
0.32 |
0.32 |
0.24 |
0.21 |
0.21 |
0.22 |
0.22 |
0.22 |
0.34 |
0.23 |
0.37 |
0.37 |
0.40 |
0.30 |
0.25 |
0.26 |
0.40 |
0.37 |
0.47 |
0.40 |
0.45 |
0.36 |
1.00 |
0.33 |
0.64 |
0.39 |
0.80 |
0.81 |
0.61 |
0.75 |
0.74 |
0.81 |
0.82 |
1.13 |
0.61 |
0.64 |
0.51 |
0.78 |
0.43 |
0.68 |
0.57 |
0.48 |
0.40 |
0.41 |
0.32 |
0.26 |
0.17 |
| Total current assets |
4.30 |
4.21 |
4.03 |
3.65 |
3.28 |
3.66 |
3.61 |
3.33 |
2.62 |
2.63 |
2.64 |
2.91 |
3.60 |
3.08 |
3.74 |
4.03 |
4.26 |
4.45 |
3.67 |
3.78 |
3.69 |
4.08 |
3.99 |
4.11 |
4.02 |
4.15 |
4.03 |
4.36 |
3.49 |
3.68 |
4.52 |
4.31 |
5.25 |
4.91 |
4.82 |
5.04 |
5.46 |
4.14 |
3.93 |
3.53 |
3.60 |
3.93 |
4.88 |
5.57 |
5.83 |
6.63 |
5.58 |
5.78 |
5.15 |
5.29 |
5.63 |
5.41 |
4.99 |
5.02 |
5.75 |
6.31 |
6.37 |
5.40 |
6.00 |
6.43 |
5.50 |
5.83 |
5.16 |
5.42 |
5.16 |
4.88 |
4.31 |
4.29 |
3.54 |
3.79 |
4.37 |
4.27 |
4.61 |
4.86 |
4.35 |
3.80 |
3.81 |
3.99 |
5.24 |
4.33 |
3.91 |
| Property, plant and equipment, net |
|
|
|
|
|
|
|
|
|
|
1.65 |
1.71 |
1.75 |
2.12 |
2.20 |
2.24 |
2.20 |
2.21 |
|
2.18 |
2.22 |
2.17 |
|
2.23 |
2.09 |
2.16 |
2.16 |
2.10 |
1.89 |
1.82 |
1.82 |
1.79 |
1.79 |
1.72 |
|
1.82 |
1.88 |
2.01 |
|
2.16 |
2.17 |
2.25 |
|
2.28 |
2.18 |
|
2.16 |
|
2.14 |
2.13 |
|
2.19 |
2.27 |
2.26 |
2.24 |
|
2.28 |
2.18 |
2.21 |
2.19 |
2.21 |
2.21 |
2.26 |
2.28 |
2.26 |
1.98 |
2.04 |
2.23 |
2.36 |
2.51 |
2.51 |
2.46 |
2.36 |
2.27 |
2.25 |
2.28 |
2.28 |
2.24 |
2.18 |
2.11 |
1.72 |
| Goodwill |
1.22 |
1.22 |
1.22 |
1.22 |
1.22 |
1.22 |
1.22 |
1.22 |
1.24 |
1.24 |
1.24 |
1.24 |
1.24 |
1.24 |
1.24 |
1.24 |
1.24 |
1.24 |
1.24 |
1.24 |
1.24 |
1.24 |
1.24 |
1.24 |
1.24 |
1.24 |
1.24 |
1.24 |
1.24 |
1.24 |
1.24 |
1.24 |
1.24 |
1.24 |
1.24 |
1.24 |
1.24 |
1.24 |
1.24 |
1.24 |
1.24 |
1.24 |
0.87 |
0.87 |
0.87 |
0.87 |
0.87 |
0.54 |
0.48 |
0.48 |
0.48 |
0.48 |
0.48 |
0.48 |
0.48 |
0.46 |
0.46 |
0.47 |
0.47 |
0.03 |
0.03 |
0.00 |
0.00 |
0.00 |
0.03 |
|
|
0.03 |
0.03 |
0.03 |
2.35 |
2.35 |
2.37 |
2.39 |
2.33 |
2.30 |
2.44 |
2.32 |
2.49 |
2.48 |
2.48 |
| Intangible assets |
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
0.00 |
0.01 |
0.01 |
0.01 |
0.02 |
0.02 |
0.03 |
0.04 |
0.04 |
0.05 |
0.06 |
0.07 |
0.08 |
0.10 |
0.11 |
0.13 |
0.15 |
0.17 |
0.19 |
0.20 |
0.22 |
0.26 |
0.28 |
0.32 |
0.36 |
0.41 |
0.45 |
0.49 |
0.54 |
0.33 |
0.37 |
0.41 |
0.45 |
0.47 |
0.36 |
0.30 |
0.33 |
0.37 |
0.41 |
0.44 |
0.48 |
0.52 |
0.51 |
0.54 |
0.58 |
0.58 |
0.00 |
0.03 |
0.00 |
0.00 |
1.40 |
0.04 |
|
|
0.04 |
0.06 |
0.08 |
0.09 |
0.11 |
0.13 |
0.16 |
0.17 |
0.19 |
0.22 |
0.23 |
0.27 |
0.31 |
0.31 |
| Long-term investments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.02 |
0.01 |
0.01 |
0.01 |
1.32 |
1.41 |
1.37 |
1.39 |
0.13 |
|
|
0.13 |
|
|
|
|
|
|
0.12 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other non-current assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total assets |
8.89 |
8.71 |
8.44 |
8.02 |
7.56 |
7.96 |
7.97 |
7.74 |
7.10 |
7.15 |
7.20 |
7.56 |
7.97 |
7.87 |
8.61 |
8.94 |
9.15 |
9.38 |
8.61 |
8.68 |
8.60 |
8.99 |
8.86 |
8.93 |
8.83 |
8.93 |
8.74 |
8.89 |
8.60 |
8.79 |
9.58 |
9.41 |
9.01 |
8.75 |
8.96 |
9.27 |
9.74 |
8.56 |
8.50 |
8.25 |
8.37 |
8.80 |
9.08 |
9.85 |
10.04 |
10.81 |
9.77 |
9.49 |
8.66 |
8.89 |
9.35 |
9.24 |
8.74 |
8.74 |
9.52 |
10.11 |
10.06 |
9.17 |
8.73 |
9.23 |
8.28 |
8.66 |
7.99 |
8.25 |
7.75 |
7.39 |
6.90 |
7.09 |
6.63 |
7.06 |
10.17 |
10.12 |
10.41 |
10.62 |
10.07 |
9.47 |
9.26 |
9.28 |
10.52 |
9.54 |
5.98 |
|
| Accounts payable |
1.69 |
1.77 |
1.67 |
1.60 |
1.47 |
1.57 |
1.78 |
1.79 |
1.67 |
1.62 |
1.51 |
1.60 |
1.70 |
1.09 |
1.71 |
2.06 |
1.95 |
1.81 |
1.77 |
1.73 |
1.86 |
1.73 |
1.80 |
1.81 |
1.83 |
1.87 |
1.75 |
1.42 |
1.31 |
1.44 |
1.78 |
1.73 |
1.65 |
1.62 |
1.54 |
1.63 |
1.59 |
1.63 |
1.57 |
1.52 |
1.50 |
1.76 |
1.89 |
1.54 |
1.68 |
1.74 |
1.74 |
1.55 |
1.35 |
1.58 |
1.68 |
1.69 |
1.70 |
1.69 |
1.81 |
2.29 |
2.17 |
1.46 |
1.67 |
2.06 |
1.78 |
1.83 |
1.78 |
1.78 |
1.90 |
1.81 |
1.67 |
1.57 |
1.39 |
1.37 |
1.93 |
1.65 |
1.92 |
1.78 |
1.55 |
1.30 |
1.40 |
1.43 |
1.45 |
1.69 |
1.18 |
| Short-term debt |
0.40 |
1.00 |
1.50 |
0.06 |
|
0.48 |
0.48 |
0.48 |
0.48 |
|
|
0.11 |
1.12 |
0.64 |
0.64 |
0.60 |
0.03 |
0.24 |
0.25 |
0.26 |
0.25 |
0.02 |
0.03 |
0.03 |
0.01 |
0.01 |
0.01 |
1.11 |
|
|
0.50 |
0.50 |
0.50 |
0.56 |
|
0.61 |
0.16 |
4.09 |
|
4.09 |
|
|
|
4.16 |
0.47 |
|
|
|
3.92 |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
0.56 |
0.56 |
0.56 |
0.56 |
0.56 |
0.33 |
0.38 |
0.10 |
0.32 |
0.77 |
0.67 |
0.67 |
0.66 |
0.36 |
0.35 |
0.33 |
0.33 |
0.33 |
0.33 |
0.33 |
0.73 |
0.33 |
0.33 |
| Current portion of long-term debt |
0.40 |
1.00 |
1.50 |
|
|
0.48 |
0.48 |
0.48 |
0.48 |
|
|
0.06 |
1.12 |
0.64 |
0.64 |
0.64 |
0.03 |
0.24 |
|
0.25 |
0.25 |
0.03 |
|
0.03 |
0.02 |
0.01 |
0.01 |
|
|
|
|
0.50 |
0.50 |
0.50 |
|
5.00 |
5.02 |
4.09 |
|
4.09 |
|
|
|
4.16 |
|
|
|
|
3.92 |
|
|
|
2.78 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Deferred revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other current liabilities |
1.15 |
0.99 |
0.95 |
1.04 |
0.95 |
0.92 |
0.90 |
0.83 |
0.91 |
0.91 |
0.96 |
0.88 |
0.82 |
1.00 |
0.79 |
0.90 |
0.90 |
0.95 |
0.88 |
0.94 |
0.89 |
0.87 |
0.82 |
0.88 |
0.85 |
0.82 |
0.80 |
0.81 |
0.83 |
0.85 |
0.90 |
0.55 |
0.91 |
0.93 |
0.90 |
1.00 |
1.02 |
1.05 |
1.03 |
0.73 |
0.73 |
0.78 |
0.80 |
0.80 |
0.85 |
1.05 |
0.77 |
0.85 |
0.82 |
0.78 |
0.74 |
0.83 |
0.90 |
0.87 |
0.86 |
1.03 |
0.90 |
0.84 |
0.79 |
0.83 |
0.75 |
0.78 |
0.77 |
0.87 |
0.85 |
0.87 |
0.79 |
0.84 |
0.78 |
0.97 |
1.00 |
1.27 |
1.19 |
1.08 |
0.98 |
0.94 |
1.02 |
1.06 |
1.13 |
1.24 |
0.76 |
| Long-term debt |
3.47 |
3.50 |
3.50 |
5.00 |
5.15 |
5.20 |
5.20 |
5.20 |
5.19 |
5.67 |
5.67 |
5.39 |
4.84 |
5.39 |
5.61 |
5.61 |
5.61 |
5.63 |
|
4.89 |
4.89 |
4.14 |
|
4.14 |
4.16 |
4.09 |
4.14 |
4.14 |
4.25 |
4.52 |
4.32 |
4.32 |
4.32 |
4.32 |
|
5.00 |
5.02 |
4.09 |
|
4.09 |
4.13 |
4.14 |
|
4.16 |
3.46 |
|
3.81 |
|
3.92 |
3.57 |
|
2.77 |
2.77 |
2.47 |
2.87 |
|
2.86 |
2.86 |
2.93 |
2.92 |
2.35 |
2.35 |
2.37 |
1.61 |
2.17 |
1.90 |
1.91 |
1.96 |
1.68 |
1.68 |
1.37 |
1.67 |
1.69 |
1.73 |
1.73 |
1.73 |
1.73 |
1.74 |
1.74 |
0.64 |
0.40 |
| Capital lease obligations |
0.32 |
0.31 |
|
|
|
|
|
|
|
|
|
0.38 |
|
|
|
0.05 |
0.05 |
|
|
|
0.05 |
|
|
|
0.06 |
0.05 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other non-current liabilities |
|
|
0.81 |
0.76 |
0.76 |
0.80 |
0.84 |
0.86 |
0.65 |
0.68 |
0.67 |
0.69 |
0.40 |
0.13 |
0.13 |
0.13 |
0.15 |
0.15 |
|
0.15 |
0.15 |
0.26 |
|
0.18 |
0.13 |
0.12 |
0.18 |
0.18 |
0.13 |
0.12 |
0.23 |
0.24 |
0.24 |
0.27 |
|
0.25 |
0.26 |
0.26 |
|
0.28 |
0.30 |
0.30 |
|
0.33 |
0.35 |
|
0.41 |
|
0.34 |
0.37 |
|
0.37 |
0.35 |
0.36 |
|
|
0.35 |
0.37 |
0.41 |
0.34 |
0.34 |
0.34 |
0.34 |
0.34 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total liabilities |
7.80 |
8.25 |
8.51 |
8.48 |
8.39 |
9.04 |
9.27 |
9.23 |
8.99 |
8.96 |
8.90 |
8.76 |
8.97 |
8.34 |
8.96 |
8.84 |
8.72 |
8.85 |
8.01 |
8.04 |
8.12 |
8.00 |
7.04 |
7.14 |
7.04 |
7.10 |
6.97 |
6.72 |
6.91 |
6.86 |
7.73 |
7.75 |
7.65 |
7.69 |
7.71 |
7.90 |
8.13 |
7.04 |
6.97 |
6.66 |
6.69 |
6.98 |
7.16 |
6.83 |
6.85 |
7.10 |
6.82 |
6.66 |
6.02 |
6.40 |
5.66 |
5.74 |
5.43 |
5.82 |
5.99 |
6.61 |
6.39 |
5.71 |
6.31 |
6.76 |
5.79 |
5.88 |
5.07 |
5.52 |
5.09 |
5.05 |
5.12 |
5.56 |
5.04 |
5.22 |
5.52 |
5.53 |
5.75 |
5.53 |
5.19 |
4.74 |
4.84 |
4.90 |
5.40 |
4.33 |
2.53 |
|
| Common stock and paid-in capital |
8.01 |
7.88 |
7.77 |
7.70 |
7.65 |
7.58 |
7.53 |
7.47 |
7.43 |
7.38 |
7.32 |
7.47 |
7.43 |
7.38 |
7.32 |
7.23 |
7.19 |
7.06 |
7.00 |
6.94 |
6.90 |
6.82 |
6.77 |
6.69 |
6.66 |
6.63 |
6.57 |
6.51 |
6.50 |
6.44 |
6.42 |
6.36 |
6.34 |
6.24 |
6.20 |
6.14 |
6.10 |
6.02 |
5.98 |
5.90 |
5.88 |
5.80 |
5.77 |
5.70 |
5.66 |
5.60 |
5.57 |
5.51 |
5.47 |
5.40 |
5.35 |
5.27 |
5.26 |
5.17 |
5.14 |
4.94 |
4.80 |
4.62 |
4.00 |
3.97 |
3.93 |
3.91 |
3.90 |
3.85 |
3.83 |
3.77 |
3.75 |
3.67 |
3.62 |
3.59 |
3.54 |
3.49 |
3.47 |
3.40 |
3.29 |
3.20 |
3.17 |
3.04 |
2.94 |
2.85 |
0.69 |
| Retained earnings |
-6.92 |
-7.42 |
-7.84 |
-8.15 |
-8.48 |
-8.65 |
-8.83 |
-8.96 |
-9.32 |
-9.19 |
-9.03 |
-8.67 |
-8.43 |
-7.85 |
-7.67 |
-7.12 |
-6.77 |
-6.53 |
-6.40 |
-6.31 |
-6.42 |
-5.83 |
-4.95 |
-4.90 |
-4.87 |
-4.80 |
-4.80 |
-4.35 |
-4.81 |
-4.50 |
-4.57 |
-4.70 |
-4.98 |
-5.17 |
-4.96 |
-4.77 |
-4.49 |
-4.49 |
-4.46 |
-4.31 |
-4.19 |
-3.98 |
-3.85 |
-2.69 |
-2.47 |
-1.88 |
-2.62 |
-2.68 |
-2.83 |
-2.90 |
-1.67 |
-1.78 |
-1.95 |
-2.26 |
-1.66 |
-1.44 |
-1.12 |
-1.15 |
-1.57 |
-1.51 |
-1.44 |
-1.13 |
-0.97 |
-1.12 |
-1.17 |
-1.44 |
-1.97 |
-2.15 |
-2.04 |
-1.75 |
1.10 |
1.10 |
1.19 |
1.69 |
1.59 |
1.54 |
1.25 |
1.34 |
2.19 |
2.36 |
2.75 |
| Common shares outstanding |
229 |
227 |
226 |
218 |
216 |
217 |
216 |
215 |
213 |
209 |
208 |
207 |
207 |
206 |
210 |
217 |
222 |
225 |
231 |
233 |
237 |
251 |
259 |
260 |
263 |
265 |
270 |
278 |
284 |
287 |
292 |
293 |
291 |
291 |
292 |
297 |
300 |
298 |
301 |
300 |
298 |
301 |
308 |
323 |
330 |
336 |
337 |
337 |
338 |
346 |
368 |
371 |
369 |
379 |
409 |
427 |
463 |
439 |
433 |
444 |
453 |
486 |
487 |
500 |
520 |
520 |
512 |
491 |
489 |
487 |
494 |
506 |
530 |
556 |
560 |
564 |
577 |
598 |
602 |
563 |
521 |
|
Jun-25 |
Jun-24 |
Jun-23 |
Jun-22 |
Jun-21 |
Jun-20 |
Jun-19 |
Jun-18 |
Jun-17 |
Jun-16 |
Jun-15 |
Jun-14 |
Jun-13 |
Jun-12 |
Jun-11 |
Jun-10 |
Jul-09 |
Jun-09 |
Jun-08 |
Jun-07 |
| Net income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Depreciation, depletion and amortization |
0.25 |
0.26 |
0.51 |
0.45 |
0.40 |
0.38 |
0.54 |
0.60 |
0.75 |
0.82 |
0.84 |
0.88 |
0.87 |
0.81 |
0.75 |
0.78 |
0.93 |
0.93 |
0.84 |
0.85 |
| Stock-based compensation |
0.20 |
0.13 |
0.12 |
0.15 |
0.11 |
0.11 |
0.10 |
0.11 |
0.14 |
0.12 |
0.14 |
0.12 |
0.08 |
0.05 |
0.05 |
0.06 |
0.08 |
0.08 |
0.11 |
0.13 |
| Change in inventory |
-0.20 |
-0.10 |
0.43 |
-0.36 |
-0.06 |
-0.17 |
0.08 |
-0.07 |
-0.11 |
0.15 |
0.03 |
-0.02 |
0.10 |
0.10 |
-0.12 |
-0.17 |
0.36 |
0.36 |
-0.15 |
0.11 |
| Other working capital changes |
0.83 |
0.63 |
-0.11 |
1.42 |
1.18 |
1.39 |
1.04 |
1.47 |
1.14 |
0.60 |
1.64 |
1.58 |
2.00 |
2.30 |
0.57 |
1.27 |
-0.55 |
-0.55 |
1.73 |
-0.14 |
| Capital expenditures |
-0.27 |
-0.25 |
-0.32 |
-0.38 |
-0.50 |
-0.59 |
-0.60 |
-0.37 |
-0.43 |
-0.59 |
-0.75 |
-0.56 |
-0.79 |
-0.64 |
-0.84 |
-0.64 |
-0.63 |
-0.63 |
-0.93 |
-0.91 |
| Others incl. marketable securities changes |
-0.01 |
0.38 |
0.53 |
0.03 |
0.03 |
-0.05 |
1.45 |
-1.22 |
-0.03 |
-0.62 |
-0.54 |
0.24 |
-0.04 |
-0.48 |
-0.14 |
-0.11 |
0.63 |
0.02 |
-0.06 |
0.50 |
| Dividend payout |
-0.60 |
-0.59 |
-0.58 |
-0.61 |
-0.65 |
-0.67 |
-0.71 |
-0.73 |
-0.56 |
-0.73 |
-0.66 |
-0.56 |
-0.52 |
-0.37 |
-0.07 |
|
-0.13 |
-0.13 |
-0.22 |
-0.21 |
| Common stock repurchases |
0.00 |
-0.04 |
-0.41 |
-1.80 |
-2.05 |
-0.85 |
-0.96 |
-0.36 |
-0.46 |
-1.09 |
-1.09 |
-1.91 |
-1.65 |
-2.43 |
-0.82 |
-0.58 |
0.05 |
|
-1.48 |
-1.53 |
| Net Debt Issuance |
-0.67 |
0.15 |
0.00 |
0.51 |
1.02 |
-0.08 |
-0.54 |
-0.12 |
0.98 |
0.00 |
0.26 |
1.16 |
-0.05 |
-0.32 |
1.03 |
0.24 |
0.31 |
0.36 |
0.15 |
1.28 |
|
| Change in cash |
-0.47 |
0.57 |
0.17 |
-0.59 |
-0.51 |
-0.53 |
0.40 |
-0.69 |
1.41 |
-1.35 |
-0.16 |
0.93 |
0.00 |
-0.97 |
0.41 |
0.84 |
1.06 |
0.44 |
0.00 |
0.08 |
| Change in exchange rate |
|
|
|
|
|
|
|
|
|
0.00 |
-0.02 |
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 |
0.07 |
0.07 |
0.07 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.08 |
0.10 |
0.13 |
0.15 |
0.14 |
0.13 |
0.11 |
0.11 |
0.10 |
0.10 |
0.10 |
0.10 |
0.10 |
0.10 |
0.09 |
0.09 |
0.09 |
0.13 |
0.14 |
0.14 |
0.13 |
0.14 |
0.14 |
0.16 |
0.16 |
0.18 |
0.18 |
0.19 |
0.20 |
0.20 |
0.20 |
0.21 |
0.21 |
0.21 |
0.20 |
0.21 |
0.22 |
0.21 |
0.21 |
0.23 |
0.23 |
0.22 |
0.22 |
0.22 |
0.21 |
0.22 |
0.22 |
0.19 |
0.18 |
0.19 |
0.19 |
0.19 |
0.19 |
0.20 |
0.19 |
0.19 |
0.20 |
0.22 |
0.23 |
0.23 |
0.25 |
0.21 |
0.21 |
0.22 |
0.21 |
0.20 |
0.24 |
0.22 |
0.20 |
0.18 |
0.15 |
| Stock-based compensation |
0.05 |
0.05 |
0.05 |
0.06 |
0.05 |
0.05 |
0.04 |
0.04 |
0.03 |
0.03 |
0.03 |
0.02 |
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 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.02 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.04 |
0.03 |
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 |
0.02 |
0.02 |
0.02 |
0.02 |
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 |
0.02 |
0.03 |
0.03 |
0.11 |
|
|
0.03 |
0.13 |
|
|
0.04 |
0.09 |
|
| Change in inventory |
-0.03 |
0.00 |
-0.06 |
0.03 |
0.00 |
-0.09 |
-0.14 |
-0.05 |
-0.14 |
0.00 |
0.09 |
0.06 |
-0.01 |
0.41 |
-0.04 |
-0.09 |
-0.19 |
-0.10 |
0.02 |
0.08 |
0.04 |
0.01 |
-0.18 |
-0.04 |
0.05 |
-0.11 |
-0.07 |
0.03 |
0.10 |
0.02 |
-0.07 |
-0.05 |
0.01 |
0.03 |
-0.03 |
0.06 |
-0.03 |
-0.09 |
-0.05 |
0.06 |
0.12 |
0.07 |
-0.11 |
0.09 |
0.05 |
-0.06 |
-0.05 |
-0.03 |
0.10 |
-0.08 |
-0.02 |
-0.02 |
-0.03 |
0.05 |
0.11 |
-0.07 |
-0.01 |
0.13 |
0.05 |
-0.04 |
-0.03 |
-0.07 |
0.01 |
-0.07 |
-0.04 |
-0.02 |
-0.04 |
-0.01 |
0.22 |
0.11 |
0.04 |
0.13 |
-0.24 |
-0.07 |
0.03 |
0.04 |
-0.06 |
0.17 |
-0.04 |
0.01 |
-0.04 |
| Other working capital changes |
1.03 |
0.60 |
0.46 |
0.36 |
0.14 |
0.20 |
0.14 |
0.38 |
0.23 |
0.08 |
-0.06 |
0.03 |
0.08 |
-0.34 |
0.12 |
0.10 |
0.50 |
0.48 |
0.34 |
0.27 |
0.22 |
0.34 |
0.35 |
0.30 |
0.22 |
0.47 |
0.40 |
0.26 |
0.18 |
0.10 |
0.50 |
0.36 |
0.38 |
0.64 |
0.08 |
-0.02 |
0.24 |
0.53 |
0.40 |
-0.02 |
-0.14 |
0.07 |
0.69 |
-0.11 |
0.09 |
1.26 |
0.39 |
0.36 |
0.10 |
0.67 |
0.44 |
0.17 |
0.48 |
0.56 |
0.79 |
1.28 |
0.72 |
0.38 |
-0.08 |
0.16 |
0.02 |
0.37 |
0.03 |
0.18 |
0.42 |
0.57 |
0.10 |
-0.04 |
-0.22 |
-0.28 |
-0.01 |
-0.06 |
0.70 |
0.58 |
0.49 |
0.01 |
0.09 |
0.10 |
-0.38 |
-0.11 |
0.42 |
| Capital expenditures |
-0.16 |
-0.11 |
-0.11 |
-0.08 |
-0.04 |
-0.07 |
-0.07 |
-0.05 |
-0.06 |
-0.07 |
-0.07 |
-0.05 |
-0.05 |
-0.08 |
-0.13 |
-0.07 |
-0.10 |
-0.10 |
-0.12 |
-0.12 |
-0.10 |
-0.16 |
-0.11 |
-0.11 |
-0.13 |
-0.19 |
-0.15 |
-0.15 |
-0.15 |
-0.13 |
-0.18 |
-0.10 |
-0.07 |
-0.08 |
-0.12 |
-0.10 |
-0.09 |
-0.10 |
-0.14 |
-0.15 |
-0.10 |
-0.14 |
-0.21 |
-0.20 |
-0.16 |
-0.22 |
-0.17 |
-0.13 |
-0.12 |
-0.14 |
-0.16 |
-0.13 |
-0.23 |
-0.16 |
-0.26 |
-0.14 |
-0.14 |
-0.14 |
-0.22 |
-0.16 |
-0.13 |
-0.20 |
-0.36 |
-0.27 |
-0.18 |
-0.10 |
-0.09 |
-0.08 |
-0.06 |
-0.21 |
-0.28 |
-0.29 |
-0.28 |
-0.21 |
-0.15 |
-0.22 |
-0.22 |
-0.24 |
-0.23 |
-0.40 |
-0.25 |
| Others incl. marketable securities changes |
0.00 |
-0.01 |
0.02 |
-0.05 |
0.04 |
0.00 |
0.00 |
0.34 |
0.01 |
0.04 |
0.00 |
-0.02 |
0.01 |
0.00 |
0.00 |
0.01 |
0.00 |
0.02 |
0.00 |
0.02 |
0.01 |
0.00 |
0.01 |
0.01 |
-0.01 |
-0.04 |
0.00 |
1.36 |
0.02 |
0.07 |
0.00 |
-1.25 |
0.04 |
0.00 |
-0.01 |
-0.02 |
-0.01 |
0.00 |
0.00 |
0.00 |
0.01 |
-0.63 |
0.00 |
-0.02 |
-0.06 |
-0.02 |
-0.45 |
-0.24 |
0.00 |
0.51 |
-0.03 |
-0.02 |
0.00 |
-0.02 |
0.00 |
-0.01 |
0.01 |
-0.55 |
0.07 |
-0.12 |
0.00 |
0.00 |
-0.02 |
-0.04 |
0.01 |
-0.11 |
0.03 |
-0.03 |
0.02 |
0.00 |
0.02 |
-0.01 |
0.15 |
-0.11 |
-0.09 |
0.17 |
-0.03 |
0.34 |
0.02 |
0.51 |
-0.04 |
| Dividend payout |
-0.16 |
-0.15 |
-0.15 |
-0.15 |
-0.15 |
-0.15 |
-0.15 |
-0.15 |
-0.15 |
-0.15 |
-0.15 |
-0.15 |
-0.15 |
-0.15 |
-0.15 |
-0.15 |
-0.15 |
-0.15 |
-0.15 |
-0.15 |
-0.16 |
-0.17 |
-0.17 |
-0.17 |
-0.17 |
-0.17 |
-0.17 |
-0.17 |
-0.18 |
-0.18 |
-0.18 |
-0.18 |
-0.18 |
-0.18 |
-0.18 |
-0.19 |
-0.19 |
-0.19 |
|
-0.19 |
-0.19 |
-0.19 |
-0.16 |
-0.17 |
-0.18 |
-0.18 |
-0.14 |
-0.14 |
-0.14 |
-0.14 |
-0.14 |
-0.14 |
0.00 |
-0.25 |
-0.13 |
-0.11 |
-0.11 |
-0.08 |
-0.08 |
-0.07 |
-0.07 |
0.00 |
0.00 |
0.00 |
|
|
|
-0.13 |
-0.02 |
-0.06 |
-0.06 |
-0.06 |
-0.05 |
-0.05 |
-0.05 |
-0.05 |
-0.05 |
-0.06 |
-0.05 |
-0.04 |
-0.04 |
| Common stock repurchases |
-0.07 |
0.00 |
-0.03 |
|
0.00 |
0.00 |
|
-0.01 |
0.00 |
0.00 |
1.50 |
0.41 |
0.00 |
0.00 |
-0.41 |
-0.49 |
-0.42 |
-0.47 |
-0.43 |
-0.23 |
-0.75 |
-1.00 |
-0.07 |
-0.06 |
-0.20 |
-0.15 |
-0.45 |
-0.35 |
-0.33 |
-0.14 |
-0.15 |
0.00 |
0.00 |
-0.20 |
-0.17 |
-0.21 |
0.00 |
-0.15 |
-0.10 |
0.00 |
-0.03 |
-0.08 |
-1.04 |
-0.18 |
-0.71 |
-0.02 |
-0.18 |
-0.03 |
-0.18 |
-1.52 |
-0.18 |
-0.04 |
-0.10 |
-0.87 |
-0.64 |
-1.25 |
-0.98 |
-0.06 |
-0.13 |
-0.11 |
-0.41 |
-0.30 |
0.02 |
-0.33 |
-0.21 |
|
|
|
|
|
|
-0.20 |
-0.78 |
-0.25 |
-0.25 |
-0.20 |
-0.25 |
-0.93 |
-0.15 |
-0.40 |
0.07 |
| Net Debt Issuance |
-0.62 |
-0.52 |
-0.04 |
-0.15 |
-0.52 |
0.00 |
0.00 |
0.00 |
0.02 |
0.01 |
-1.40 |
-0.93 |
-0.04 |
-0.02 |
0.59 |
-0.01 |
-0.19 |
0.72 |
-0.02 |
0.01 |
0.04 |
0.99 |
-0.02 |
0.05 |
-0.01 |
0.03 |
-0.15 |
-0.27 |
0.23 |
-0.50 |
0.01 |
0.00 |
0.02 |
-0.13 |
-0.01 |
-0.22 |
1.17 |
0.01 |
0.01 |
0.00 |
0.03 |
0.00 |
0.02 |
0.22 |
0.04 |
0.10 |
-0.10 |
0.34 |
-0.03 |
0.81 |
0.04 |
0.21 |
-0.30 |
-0.05 |
0.09 |
0.13 |
0.09 |
-0.54 |
-0.01 |
0.62 |
0.08 |
0.74 |
-0.36 |
0.52 |
-0.02 |
-0.18 |
-0.11 |
0.12 |
0.00 |
0.34 |
0.04 |
0.01 |
0.01 |
0.07 |
0.06 |
0.01 |
0.10 |
-0.36 |
1.53 |
0.04 |
0.00 |
|
| Change in cash |
0.10 |
-0.07 |
0.22 |
0.08 |
-0.42 |
0.00 |
-0.12 |
0.56 |
0.01 |
-0.01 |
0.01 |
-0.52 |
0.00 |
0.01 |
0.15 |
-0.52 |
-0.40 |
0.54 |
-0.22 |
0.00 |
-0.59 |
0.14 |
-0.06 |
0.10 |
-0.13 |
-0.04 |
-0.46 |
0.86 |
0.03 |
-0.58 |
0.09 |
-1.07 |
0.37 |
0.27 |
-0.26 |
-0.50 |
1.31 |
0.24 |
0.36 |
-0.07 |
-0.07 |
-0.66 |
-0.56 |
-0.13 |
-0.69 |
1.11 |
-0.44 |
0.38 |
-0.03 |
0.37 |
0.21 |
0.28 |
0.05 |
-0.51 |
0.19 |
0.07 |
-0.19 |
-0.65 |
-0.20 |
0.48 |
-0.33 |
0.75 |
-0.48 |
0.20 |
0.17 |
0.36 |
0.10 |
0.08 |
0.19 |
0.16 |
0.02 |
-0.15 |
-0.29 |
0.17 |
0.28 |
0.08 |
-0.19 |
-0.76 |
0.95 |
-0.13 |
0.27 |
| Change in exchange rate |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
|
0.00 |
-0.01 |
|
-0.01 |
|
0.00 |
|
|
0.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|