RAYMOND JAMES FINANCIAL 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 |
15.91 |
14.74 |
11.47 |
11.16 |
9.78 |
8.07 |
7.93 |
7.38 |
6.45 |
5.46 |
5.21 |
4.87 |
4.52 |
3.83 |
3.29 |
2.98 |
2.60 |
3.20 |
3.11 |
2.63 |
| Cost of revenue |
1.88 |
2.15 |
0.27 |
0.41 |
0.12 |
0.41 |
0.31 |
0.22 |
0.17 |
0.14 |
0.13 |
0.12 |
0.11 |
0.12 |
0.10 |
0.14 |
0.23 |
0.45 |
0.50 |
0.30 |
| Gross profit |
14.03 |
12.59 |
11.20 |
10.75 |
9.66 |
7.66 |
7.62 |
7.16 |
6.28 |
5.32 |
5.08 |
4.76 |
4.41 |
3.71 |
3.19 |
2.84 |
2.38 |
2.76 |
2.61 |
2.34 |
| Selling, general and administrative |
7.24 |
8.21 |
7.30 |
7.33 |
6.58 |
5.99 |
5.65 |
5.33 |
4.68 |
4.05 |
3.95 |
3.71 |
3.44 |
2.93 |
2.50 |
2.02 |
1.73 |
1.99 |
1.77 |
1.60 |
| 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 |
2.23 |
1.74 |
-1.79 |
1.40 |
1.29 |
0.61 |
0.59 |
0.52 |
0.67 |
0.45 |
0.31 |
0.33 |
0.38 |
0.31 |
0.24 |
0.46 |
0.41 |
0.38 |
0.45 |
0.39 |
| Operating income |
4.56 |
2.64 |
7.21 |
2.02 |
1.79 |
1.05 |
1.38 |
1.31 |
0.93 |
0.81 |
0.81 |
0.72 |
0.59 |
0.47 |
0.45 |
0.36 |
0.24 |
0.39 |
0.39 |
0.34 |
| Non-operating income (net) |
-1.85 |
0.00 |
-4.93 |
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 |
| Income before tax |
2.71 |
2.64 |
2.28 |
2.02 |
1.79 |
1.05 |
1.38 |
1.31 |
0.93 |
0.81 |
0.81 |
0.72 |
0.59 |
0.47 |
0.45 |
0.36 |
0.24 |
0.39 |
0.39 |
0.34 |
| Income tax expense |
0.58 |
0.58 |
0.54 |
0.51 |
0.39 |
0.23 |
0.34 |
0.45 |
0.29 |
0.27 |
0.30 |
0.27 |
0.20 |
0.18 |
0.18 |
0.13 |
0.10 |
0.15 |
0.14 |
0.13 |
| Net income |
2.14 |
2.07 |
1.74 |
1.51 |
1.40 |
0.82 |
1.03 |
0.86 |
0.64 |
0.53 |
0.50 |
0.48 |
0.37 |
0.30 |
0.28 |
0.23 |
0.15 |
0.24 |
0.25 |
0.21 |
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 |
4.26 |
4.18 |
4.13 |
3.79 |
3.79 |
3.98 |
3.95 |
3.71 |
3.59 |
3.48 |
3.47 |
3.25 |
3.16 |
2.99 |
2.97 |
2.74 |
2.71 |
2.78 |
2.69 |
2.48 |
2.38 |
2.23 |
2.10 |
1.85 |
2.09 |
2.03 |
2.06 |
1.98 |
1.91 |
1.98 |
1.94 |
1.87 |
1.83 |
1.74 |
1.70 |
1.64 |
1.58 |
1.51 |
1.46 |
1.36 |
1.32 |
1.28 |
1.34 |
1.32 |
1.28 |
1.26 |
1.29 |
1.22 |
1.18 |
1.19 |
1.13 |
1.12 |
1.15 |
1.12 |
1.09 |
1.10 |
0.87 |
0.78 |
0.83 |
0.87 |
0.87 |
0.83 |
0.76 |
0.76 |
0.75 |
0.70 |
0.68 |
0.64 |
0.59 |
0.70 |
0.76 |
0.81 |
0.81 |
0.83 |
0.84 |
0.82 |
0.74 |
0.71 |
0.68 |
0.71 |
0.66 |
| Cost of revenue |
0.40 |
0.44 |
0.47 |
0.46 |
0.46 |
0.50 |
0.56 |
0.52 |
0.54 |
0.52 |
0.50 |
0.44 |
0.07 |
0.26 |
0.20 |
0.12 |
0.10 |
0.03 |
0.04 |
0.02 |
0.01 |
0.05 |
0.09 |
0.12 |
0.15 |
0.05 |
0.07 |
0.07 |
0.08 |
0.09 |
0.07 |
0.06 |
0.05 |
0.04 |
0.04 |
0.04 |
0.04 |
0.03 |
0.03 |
0.03 |
0.04 |
0.04 |
0.04 |
0.02 |
0.03 |
0.04 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.04 |
0.02 |
0.02 |
0.02 |
0.03 |
0.02 |
0.03 |
0.04 |
0.03 |
0.04 |
0.04 |
0.05 |
0.04 |
0.08 |
0.06 |
0.07 |
0.08 |
0.13 |
0.14 |
0.15 |
0.13 |
0.11 |
0.11 |
0.10 |
0.08 |
0.06 |
| Gross profit |
3.86 |
3.74 |
3.66 |
3.33 |
3.33 |
3.48 |
3.39 |
3.19 |
3.05 |
2.96 |
2.98 |
2.81 |
0.23 |
2.74 |
2.76 |
2.62 |
2.63 |
2.75 |
2.65 |
2.46 |
2.37 |
2.18 |
2.01 |
1.73 |
1.93 |
1.99 |
1.99 |
1.91 |
1.83 |
1.89 |
1.87 |
1.81 |
1.78 |
1.70 |
1.66 |
1.60 |
1.54 |
1.47 |
1.43 |
1.33 |
1.28 |
1.24 |
1.30 |
1.30 |
1.25 |
1.22 |
1.25 |
1.19 |
1.15 |
1.16 |
1.11 |
1.09 |
1.12 |
1.09 |
1.06 |
1.06 |
0.85 |
0.76 |
0.81 |
0.84 |
0.84 |
0.80 |
0.73 |
0.73 |
0.71 |
0.66 |
0.63 |
0.60 |
0.51 |
0.64 |
0.69 |
0.73 |
0.68 |
0.69 |
0.69 |
0.69 |
0.63 |
0.60 |
0.57 |
0.63 |
0.59 |
| Selling, general and administrative |
3.05 |
3.01 |
2.39 |
2.20 |
2.20 |
2.27 |
2.16 |
2.09 |
2.04 |
1.92 |
1.89 |
1.85 |
0.16 |
1.74 |
1.96 |
1.83 |
2.01 |
1.88 |
1.92 |
1.80 |
1.78 |
1.62 |
1.54 |
1.40 |
1.56 |
1.49 |
1.47 |
1.43 |
1.36 |
1.40 |
1.38 |
1.35 |
1.33 |
1.27 |
1.23 |
1.20 |
1.15 |
1.11 |
1.06 |
1.02 |
0.99 |
0.98 |
1.01 |
1.01 |
0.99 |
0.93 |
0.96 |
0.92 |
0.92 |
0.90 |
0.85 |
0.87 |
0.86 |
0.85 |
0.75 |
0.82 |
0.67 |
0.61 |
0.57 |
0.58 |
0.59 |
0.56 |
0.53 |
0.52 |
0.50 |
0.48 |
0.47 |
0.42 |
0.41 |
0.44 |
0.47 |
0.51 |
0.49 |
0.47 |
0.47 |
0.46 |
0.43 |
0.41 |
0.41 |
0.43 |
0.40 |
| Research and development |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.15 |
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 |
0.08 |
0.00 |
0.54 |
0.56 |
0.46 |
0.46 |
0.47 |
0.46 |
0.40 |
0.41 |
0.50 |
0.48 |
1.18 |
0.35 |
0.19 |
0.38 |
-0.53 |
0.31 |
0.17 |
0.27 |
0.15 |
0.16 |
0.21 |
0.13 |
0.13 |
0.14 |
0.16 |
0.14 |
0.13 |
0.16 |
0.14 |
0.14 |
0.12 |
0.13 |
0.15 |
-0.03 |
0.22 |
0.15 |
0.13 |
0.11 |
0.09 |
0.09 |
0.09 |
0.09 |
0.09 |
0.09 |
0.09 |
0.08 |
0.08 |
0.08 |
0.10 |
0.09 |
0.10 |
0.09 |
0.19 |
0.10 |
0.07 |
0.05 |
0.12 |
0.18 |
0.13 |
0.12 |
0.10 |
0.11 |
0.12 |
0.12 |
0.09 |
0.10 |
0.10 |
0.10 |
0.14 |
0.10 |
0.09 |
0.12 |
0.13 |
0.12 |
0.10 |
0.10 |
0.09 |
0.10 |
0.10 |
| Operating income |
0.74 |
0.73 |
0.73 |
0.56 |
0.67 |
0.75 |
0.76 |
0.64 |
0.61 |
0.63 |
0.59 |
0.49 |
0.84 |
0.65 |
0.62 |
0.42 |
0.47 |
0.56 |
0.56 |
0.39 |
0.45 |
0.40 |
0.26 |
0.20 |
0.24 |
0.36 |
0.37 |
0.34 |
0.35 |
0.33 |
0.34 |
0.32 |
0.33 |
0.31 |
0.28 |
0.28 |
0.16 |
0.21 |
0.23 |
0.20 |
0.19 |
0.17 |
0.20 |
0.20 |
0.18 |
0.20 |
0.21 |
0.18 |
0.15 |
0.18 |
0.16 |
0.13 |
0.16 |
0.15 |
0.12 |
0.14 |
0.11 |
0.10 |
0.12 |
0.08 |
0.12 |
0.13 |
0.10 |
0.10 |
0.09 |
0.07 |
0.06 |
0.08 |
0.01 |
0.10 |
0.08 |
0.12 |
0.10 |
0.09 |
0.10 |
0.11 |
0.09 |
0.09 |
0.08 |
0.10 |
0.10 |
| Non-operating income (net) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.81 |
0.00 |
0.00 |
0.00 |
-0.04 |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Income before tax |
0.74 |
0.73 |
0.73 |
0.56 |
0.67 |
0.75 |
0.76 |
0.64 |
0.61 |
0.63 |
0.59 |
0.49 |
0.03 |
0.65 |
0.62 |
0.42 |
0.43 |
0.56 |
0.56 |
0.39 |
0.45 |
0.40 |
0.26 |
0.20 |
0.24 |
0.36 |
0.37 |
0.34 |
0.35 |
0.33 |
0.34 |
0.32 |
0.33 |
0.31 |
0.28 |
0.28 |
0.16 |
0.21 |
0.23 |
0.20 |
0.19 |
0.17 |
0.20 |
0.20 |
0.18 |
0.20 |
0.21 |
0.18 |
0.15 |
0.18 |
0.16 |
0.13 |
0.16 |
0.15 |
0.12 |
0.14 |
0.11 |
0.10 |
0.12 |
0.08 |
0.12 |
0.13 |
0.10 |
0.10 |
0.09 |
0.07 |
0.06 |
0.08 |
0.01 |
0.10 |
0.08 |
0.12 |
0.10 |
0.09 |
0.10 |
0.11 |
0.09 |
0.09 |
0.08 |
0.10 |
0.10 |
| Income tax expense |
0.19 |
0.17 |
0.13 |
0.13 |
0.18 |
0.15 |
0.16 |
0.15 |
0.13 |
0.13 |
0.15 |
0.12 |
0.13 |
0.14 |
0.18 |
0.11 |
0.11 |
0.11 |
0.13 |
0.08 |
0.09 |
0.09 |
0.05 |
0.03 |
0.07 |
0.09 |
0.09 |
0.08 |
0.09 |
0.08 |
0.09 |
0.09 |
0.09 |
0.19 |
0.08 |
0.09 |
0.05 |
0.06 |
0.06 |
0.07 |
0.07 |
0.06 |
0.08 |
0.07 |
0.07 |
0.08 |
0.08 |
0.07 |
0.06 |
0.06 |
0.04 |
0.05 |
0.05 |
0.05 |
0.04 |
0.05 |
0.04 |
0.04 |
0.06 |
0.03 |
0.05 |
0.05 |
0.04 |
0.04 |
0.03 |
0.03 |
0.02 |
0.03 |
0.01 |
0.04 |
0.03 |
0.05 |
0.04 |
0.03 |
0.03 |
0.04 |
0.03 |
0.03 |
0.03 |
0.04 |
0.03 |
| Net income |
0.54 |
0.56 |
0.60 |
0.44 |
0.50 |
0.60 |
0.60 |
0.49 |
0.48 |
0.50 |
0.43 |
0.37 |
0.02 |
0.51 |
0.44 |
0.30 |
0.32 |
0.45 |
0.43 |
0.31 |
0.36 |
0.31 |
0.21 |
0.17 |
0.17 |
0.27 |
0.27 |
0.26 |
0.26 |
0.25 |
0.26 |
0.23 |
0.24 |
0.12 |
0.19 |
0.18 |
0.11 |
0.15 |
0.17 |
0.13 |
0.13 |
0.11 |
0.13 |
0.13 |
0.11 |
0.13 |
0.14 |
0.12 |
0.10 |
0.12 |
0.12 |
0.08 |
0.08 |
0.09 |
0.08 |
0.08 |
0.07 |
0.07 |
0.07 |
0.05 |
0.08 |
0.08 |
0.07 |
0.06 |
0.06 |
0.04 |
0.04 |
0.04 |
0.01 |
0.06 |
0.05 |
0.07 |
0.06 |
0.06 |
0.06 |
0.07 |
0.06 |
0.06 |
0.05 |
0.06 |
0.06 |
|
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 |
11.39 |
11.00 |
9.31 |
6.18 |
7.20 |
5.39 |
3.96 |
3.50 |
3.67 |
1.90 |
2.81 |
2.20 |
2.72 |
1.98 |
2.44 |
2.94 |
2.31 |
3.21 |
0.68 |
0.64 |
| Short-term investments |
6.89 |
8.25 |
9.16 |
9.89 |
8.32 |
7.65 |
3.09 |
2.70 |
2.19 |
2.04 |
1.68 |
1.69 |
0.70 |
2.10 |
0.52 |
1.01 |
2.82 |
1.36 |
1.76 |
0.49 |
| Accounts receivable, net |
4.64 |
4.54 |
4.13 |
4.55 |
3.83 |
3.36 |
3.50 |
4.18 |
3.69 |
3.50 |
2.83 |
2.78 |
2.63 |
3.37 |
2.57 |
2.53 |
2.46 |
3.07 |
3.54 |
3.83 |
| Inventories |
|
|
16.44 |
19.08 |
23.64 |
14.22 |
10.70 |
11.31 |
11.58 |
7.51 |
1.66 |
1.67 |
1.74 |
2.19 |
1.31 |
1.34 |
1.23 |
0.96 |
1.13 |
0.77 |
| Other current assets |
-1.81 |
0.22 |
0.21 |
-20.70 |
-23.64 |
-14.22 |
-10.70 |
-11.31 |
-11.84 |
0.13 |
0.69 |
0.66 |
14.51 |
0.61 |
11.44 |
0.45 |
0.26 |
0.29 |
10.45 |
5.23 |
| Total current assets |
21.10 |
24.00 |
22.81 |
19.00 |
19.35 |
16.40 |
10.55 |
10.38 |
9.28 |
7.53 |
8.01 |
7.47 |
0.67 |
7.57 |
2.96 |
6.93 |
7.85 |
7.91 |
5.98 |
4.96 |
| Property, plant and equipment, net |
1.25 |
1.20 |
1.12 |
0.98 |
0.95 |
0.54 |
0.53 |
0.49 |
0.44 |
0.32 |
0.26 |
0.25 |
0.24 |
0.23 |
0.17 |
0.17 |
0.19 |
0.19 |
0.17 |
0.14 |
| Goodwill |
1.45 |
1.45 |
1.44 |
1.42 |
0.66 |
0.47 |
0.46 |
0.48 |
0.41 |
0.41 |
0.31 |
0.30 |
0.30 |
0.30 |
0.07 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
| Intangible assets |
0.40 |
0.44 |
0.47 |
0.51 |
0.22 |
0.13 |
0.15 |
0.16 |
0.08 |
0.09 |
0.07 |
0.06 |
0.07 |
0.06 |
0.07 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
| Long-term investments |
7.55 |
8.76 |
9.58 |
11.45 |
0.26 |
8.09 |
4.27 |
0.29 |
0.99 |
0.77 |
0.69 |
0.68 |
0.83 |
|
0.79 |
|
|
|
|
|
| Other non-current assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total assets |
88.23 |
82.99 |
78.36 |
80.95 |
61.89 |
47.48 |
38.83 |
37.41 |
34.88 |
31.49 |
26.53 |
23.33 |
23.19 |
21.16 |
18.01 |
17.72 |
18.07 |
20.62 |
16.15 |
11.42 |
|
| Accounts payable |
5.85 |
5.83 |
5.45 |
11.45 |
13.99 |
6.79 |
4.59 |
5.83 |
5.58 |
6.75 |
5.56 |
4.94 |
6.68 |
5.32 |
5.62 |
0.43 |
0.33 |
0.43 |
0.58 |
0.22 |
| Short-term debt |
0.33 |
0.94 |
0.34 |
0.58 |
32.87 |
27.18 |
22.76 |
0.61 |
0.61 |
0.19 |
0.45 |
0.40 |
0.08 |
0.35 |
0.81 |
0.23 |
0.10 |
0.12 |
0.54 |
0.40 |
| Current portion of long-term debt |
|
|
|
|
|
|
0.01 |
0.00 |
0.61 |
0.00 |
0.01 |
0.02 |
|
|
|
|
|
|
|
|
| Deferred revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other current liabilities |
59.79 |
56.99 |
54.92 |
-11.45 |
-13.99 |
-6.79 |
-4.59 |
-5.83 |
-6.19 |
14.58 |
12.21 |
10.27 |
-6.77 |
8.83 |
-5.62 |
0.42 |
0.33 |
8.77 |
5.59 |
0.32 |
| Long-term debt |
4.22 |
3.09 |
3.14 |
3.33 |
3.12 |
3.33 |
2.44 |
2.70 |
3.42 |
2.29 |
0.70 |
0.65 |
1.53 |
1.39 |
0.61 |
0.42 |
0.48 |
0.20 |
0.21 |
0.29 |
| Capital lease obligations |
|
|
|
|
|
0.35 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other non-current liabilities |
|
|
|
1.30 |
0.45 |
0.49 |
|
0.42 |
0.44 |
0.94 |
0.29 |
0.24 |
0.58 |
|
0.36 |
|
|
|
|
|
| Total liabilities |
75.73 |
71.33 |
68.17 |
71.52 |
53.59 |
40.31 |
32.19 |
30.96 |
29.19 |
26.42 |
21.68 |
18.89 |
19.19 |
17.53 |
15.10 |
15.12 |
15.84 |
18.50 |
14.16 |
9.80 |
|
| Common stock and paid-in capital |
-1.10 |
-0.22 |
0.00 |
0.59 |
0.67 |
0.69 |
0.77 |
1.42 |
1.35 |
1.08 |
1.10 |
1.12 |
1.36 |
0.92 |
0.79 |
0.39 |
0.29 |
0.24 |
0.30 |
0.21 |
| Retained earnings |
13.60 |
11.89 |
10.21 |
8.84 |
7.63 |
6.48 |
5.87 |
5.03 |
4.34 |
3.83 |
3.42 |
3.02 |
2.64 |
2.35 |
2.13 |
1.91 |
1.74 |
1.64 |
1.46 |
1.26 |
| Common shares outstanding |
207 |
212 |
217 |
215 |
211 |
210 |
216 |
223 |
220 |
217 |
219 |
215 |
211 |
198 |
184 |
179 |
176 |
179 |
178 |
174 |
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 |
11.22 |
9.89 |
11.39 |
9.20 |
9.66 |
10.05 |
11.00 |
9.10 |
10.00 |
10.21 |
9.31 |
8.38 |
8.66 |
6.18 |
6.18 |
5.96 |
5.72 |
8.22 |
7.20 |
5.98 |
5.85 |
5.38 |
5.39 |
5.63 |
10.65 |
4.11 |
3.96 |
3.60 |
3.83 |
4.32 |
3.50 |
3.18 |
3.14 |
3.90 |
3.67 |
2.83 |
2.84 |
2.73 |
1.65 |
1.98 |
1.68 |
2.76 |
2.81 |
2.78 |
2.54 |
2.65 |
2.20 |
2.98 |
2.78 |
2.93 |
2.72 |
2.72 |
2.28 |
2.35 |
1.98 |
1.73 |
2.88 |
1.92 |
2.44 |
1.60 |
1.26 |
1.20 |
2.94 |
0.87 |
0.93 |
1.02 |
2.31 |
0.54 |
0.32 |
0.57 |
3.21 |
0.75 |
0.89 |
0.72 |
0.68 |
0.75 |
0.66 |
0.57 |
0.64 |
0.63 |
0.85 |
| Short-term investments |
8.24 |
6.64 |
6.89 |
7.15 |
7.43 |
7.72 |
8.25 |
8.52 |
9.01 |
9.26 |
9.28 |
9.57 |
9.77 |
9.79 |
9.89 |
10.46 |
8.82 |
8.55 |
8.32 |
8.19 |
8.16 |
8.00 |
7.65 |
5.63 |
4.27 |
3.22 |
3.09 |
2.96 |
2.89 |
2.80 |
2.70 |
2.67 |
2.56 |
2.39 |
2.19 |
2.01 |
1.71 |
1.16 |
2.04 |
1.83 |
1.78 |
1.44 |
1.68 |
1.53 |
1.80 |
1.54 |
1.69 |
0.60 |
0.65 |
0.66 |
0.70 |
0.72 |
0.76 |
0.71 |
2.10 |
1.62 |
0.79 |
0.96 |
0.52 |
0.32 |
0.35 |
0.00 |
1.01 |
0.96 |
1.16 |
0.79 |
2.82 |
0.95 |
1.41 |
1.56 |
1.36 |
1.46 |
1.70 |
1.34 |
1.76 |
0.74 |
2.38 |
1.24 |
0.49 |
0.68 |
0.57 |
| Accounts receivable, net |
5.11 |
4.45 |
4.64 |
4.71 |
4.66 |
4.16 |
4.54 |
4.73 |
4.78 |
3.96 |
4.13 |
3.98 |
4.29 |
3.89 |
4.55 |
4.18 |
4.54 |
3.76 |
3.83 |
3.83 |
3.52 |
3.14 |
3.36 |
3.43 |
3.78 |
3.29 |
3.50 |
3.52 |
3.60 |
3.72 |
4.18 |
3.81 |
3.79 |
3.53 |
3.69 |
3.55 |
3.46 |
3.39 |
3.50 |
2.89 |
2.98 |
2.59 |
2.83 |
2.78 |
2.52 |
2.52 |
2.78 |
2.63 |
2.57 |
2.41 |
2.63 |
2.69 |
2.83 |
2.50 |
3.37 |
3.84 |
2.59 |
2.52 |
2.57 |
2.82 |
2.73 |
2.41 |
2.53 |
2.89 |
2.89 |
2.65 |
2.46 |
2.49 |
2.22 |
2.30 |
3.06 |
3.61 |
2.96 |
3.28 |
3.54 |
2.13 |
1.38 |
1.32 |
3.83 |
3.46 |
1.42 |
| Inventories |
|
|
|
|
|
|
|
|
|
17.76 |
16.44 |
15.93 |
14.68 |
15.24 |
19.08 |
27.98 |
31.26 |
28.72 |
14.32 |
18.94 |
|
|
|
|
|
|
|
|
|
|
3.75 |
3.72 |
3.84 |
3.45 |
3.17 |
3.09 |
2.88 |
2.13 |
2.12 |
1.85 |
1.85 |
1.49 |
1.66 |
1.52 |
1.76 |
1.58 |
1.67 |
1.64 |
1.70 |
1.58 |
1.74 |
1.56 |
2.26 |
2.17 |
2.19 |
2.23 |
1.33 |
1.31 |
1.31 |
1.22 |
1.19 |
1.32 |
1.34 |
1.32 |
1.47 |
1.15 |
1.23 |
1.08 |
1.04 |
0.94 |
0.96 |
1.20 |
1.10 |
1.34 |
1.13 |
1.35 |
1.22 |
1.14 |
0.77 |
0.90 |
0.82 |
| Other current assets |
0.26 |
0.25 |
-1.81 |
0.24 |
0.22 |
0.25 |
0.22 |
0.24 |
0.26 |
0.26 |
0.21 |
-17.54 |
-18.97 |
-16.49 |
-20.70 |
-27.98 |
-31.26 |
-28.72 |
-23.64 |
-20.08 |
-9.17 |
-2.29 |
-11.01 |
0.30 |
0.25 |
0.21 |
0.31 |
0.31 |
0.22 |
0.14 |
0.26 |
0.16 |
0.16 |
0.18 |
0.14 |
0.12 |
0.13 |
0.15 |
0.13 |
0.73 |
0.66 |
0.76 |
0.69 |
0.73 |
0.71 |
0.70 |
0.66 |
0.17 |
0.19 |
0.13 |
0.15 |
0.16 |
0.15 |
0.17 |
0.61 |
0.97 |
0.42 |
0.38 |
0.23 |
0.31 |
0.31 |
0.18 |
0.45 |
0.33 |
0.34 |
0.32 |
0.26 |
0.17 |
0.16 |
|
0.29 |
|
|
|
|
|
|
|
|
|
|
| Total current assets |
24.57 |
21.23 |
21.10 |
21.30 |
21.98 |
22.17 |
24.00 |
22.58 |
24.05 |
23.69 |
22.94 |
20.31 |
13.96 |
18.61 |
19.00 |
5.96 |
19.07 |
20.52 |
10.03 |
16.86 |
17.53 |
15.66 |
7.83 |
14.22 |
18.70 |
10.46 |
6.63 |
9.80 |
10.33 |
10.59 |
6.84 |
9.42 |
9.49 |
9.60 |
9.55 |
8.39 |
4.35 |
3.69 |
7.53 |
7.68 |
7.10 |
7.55 |
8.01 |
7.83 |
7.79 |
7.55 |
7.47 |
3.45 |
5.99 |
3.46 |
0.75 |
0.36 |
5.87 |
2.90 |
7.57 |
8.15 |
6.67 |
5.79 |
2.44 |
1.92 |
1.61 |
0.00 |
6.93 |
5.04 |
5.31 |
4.78 |
7.85 |
4.16 |
4.11 |
4.43 |
7.91 |
5.82 |
5.55 |
5.34 |
5.98 |
3.61 |
4.42 |
3.13 |
4.96 |
4.77 |
2.84 |
| Property, plant and equipment, net |
|
1.26 |
1.25 |
1.25 |
1.22 |
1.21 |
1.20 |
|
|
|
1.12 |
1.06 |
0.99 |
0.97 |
0.98 |
0.98 |
0.93 |
0.93 |
0.95 |
0.90 |
0.54 |
0.53 |
0.54 |
0.54 |
0.54 |
0.54 |
0.53 |
0.52 |
0.50 |
0.49 |
0.49 |
0.47 |
0.47 |
0.45 |
0.44 |
0.42 |
0.41 |
0.38 |
0.32 |
0.29 |
0.28 |
0.27 |
0.26 |
0.25 |
0.24 |
0.24 |
0.25 |
0.24 |
0.24 |
0.24 |
0.24 |
0.25 |
0.25 |
0.24 |
0.23 |
0.22 |
0.18 |
0.17 |
0.17 |
0.17 |
0.17 |
0.17 |
0.17 |
0.18 |
0.18 |
0.18 |
0.19 |
0.19 |
0.19 |
0.19 |
0.19 |
0.18 |
0.18 |
0.17 |
0.17 |
0.16 |
0.15 |
0.15 |
0.14 |
0.14 |
0.14 |
| Goodwill |
1.98 |
1.84 |
1.45 |
1.46 |
1.44 |
1.44 |
1.45 |
1.88 |
1.44 |
1.44 |
1.44 |
1.44 |
1.44 |
1.44 |
1.42 |
1.34 |
0.82 |
0.66 |
0.66 |
0.64 |
0.64 |
0.61 |
0.47 |
0.47 |
0.46 |
0.47 |
0.46 |
0.48 |
0.48 |
0.48 |
0.48 |
0.48 |
0.48 |
0.48 |
0.41 |
0.41 |
0.41 |
0.41 |
0.41 |
0.32 |
0.31 |
0.31 |
0.31 |
0.30 |
0.30 |
0.30 |
0.30 |
0.30 |
0.30 |
0.30 |
0.30 |
0.30 |
0.30 |
0.30 |
0.30 |
0.29 |
0.07 |
0.07 |
0.07 |
0.07 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.00 |
0.06 |
0.00 |
0.00 |
0.00 |
3.54 |
2.13 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
| Intangible assets |
|
1.84 |
0.40 |
0.41 |
0.41 |
0.42 |
0.44 |
1.88 |
0.45 |
0.46 |
0.47 |
0.49 |
0.49 |
0.50 |
0.51 |
0.48 |
0.29 |
0.21 |
0.22 |
0.23 |
0.23 |
0.23 |
0.13 |
0.14 |
0.14 |
0.14 |
0.15 |
0.15 |
0.15 |
0.16 |
0.16 |
0.16 |
0.17 |
0.17 |
0.08 |
0.09 |
0.09 |
0.09 |
0.10 |
0.06 |
0.06 |
0.07 |
0.07 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.07 |
0.07 |
0.07 |
0.07 |
0.06 |
0.29 |
0.07 |
0.07 |
0.07 |
0.07 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
| Long-term investments |
6.85 |
7.29 |
7.55 |
7.69 |
8.04 |
8.26 |
8.76 |
9.12 |
9.49 |
9.57 |
9.58 |
0.23 |
0.09 |
0.11 |
11.45 |
0.15 |
0.18 |
0.21 |
0.26 |
9.26 |
8.46 |
8.37 |
8.09 |
6.08 |
4.71 |
3.51 |
4.27 |
3.03 |
2.98 |
2.90 |
0.29 |
0.99 |
1.17 |
0.71 |
0.99 |
0.81 |
0.74 |
0.52 |
0.77 |
0.84 |
0.80 |
0.47 |
0.69 |
0.67 |
0.80 |
0.61 |
0.68 |
0.83 |
0.87 |
0.71 |
0.83 |
0.61 |
1.11 |
1.12 |
|
|
|
|
0.79 |
0.90 |
6.87 |
7.04 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other non-current assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total assets |
91.94 |
88.76 |
88.23 |
84.82 |
83.13 |
82.28 |
82.99 |
80.63 |
81.23 |
80.13 |
78.36 |
77.63 |
79.18 |
77.05 |
80.95 |
86.11 |
73.10 |
68.46 |
61.89 |
57.16 |
56.07 |
53.66 |
47.48 |
44.68 |
49.81 |
40.15 |
38.83 |
38.68 |
38.18 |
38.54 |
37.41 |
36.36 |
36.03 |
36.08 |
34.88 |
33.43 |
32.93 |
31.67 |
31.59 |
28.84 |
27.75 |
26.91 |
26.47 |
24.81 |
24.97 |
24.25 |
23.33 |
23.07 |
22.87 |
21.92 |
23.19 |
22.21 |
22.74 |
22.28 |
21.16 |
21.17 |
19.28 |
17.89 |
18.01 |
16.12 |
15.28 |
14.85 |
17.88 |
14.88 |
15.28 |
14.69 |
18.23 |
17.83 |
18.12 |
18.28 |
20.71 |
18.28 |
18.08 |
17.10 |
16.25 |
15.67 |
14.17 |
12.28 |
11.52 |
10.79 |
10.07 |
|
| Accounts payable |
6.61 |
6.08 |
5.85 |
6.22 |
5.87 |
5.70 |
5.83 |
5.49 |
6.04 |
5.79 |
5.45 |
6.04 |
6.85 |
7.73 |
11.45 |
19.06 |
22.70 |
19.20 |
13.99 |
11.84 |
12.48 |
11.92 |
6.79 |
6.15 |
7.36 |
5.02 |
4.59 |
4.52 |
4.68 |
5.38 |
5.83 |
5.26 |
6.25 |
6.01 |
5.58 |
6.82 |
6.93 |
6.78 |
6.75 |
6.05 |
6.17 |
5.59 |
5.56 |
5.16 |
4.94 |
4.88 |
4.94 |
4.69 |
4.97 |
4.87 |
6.68 |
6.25 |
6.30 |
6.31 |
5.32 |
5.45 |
5.36 |
5.56 |
5.62 |
4.54 |
4.48 |
3.98 |
11.51 |
11.35 |
11.91 |
11.55 |
14.04 |
15.07 |
15.38 |
15.49 |
15.69 |
15.13 |
14.99 |
13.78 |
13.12 |
12.23 |
11.15 |
9.36 |
8.81 |
7.66 |
7.24 |
| Short-term debt |
1.84 |
0.37 |
0.33 |
0.88 |
0.79 |
0.77 |
0.94 |
1.15 |
1.16 |
0.52 |
0.34 |
0.11 |
0.15 |
0.15 |
0.58 |
0.10 |
0.14 |
0.27 |
0.38 |
0.30 |
2.05 |
2.05 |
27.05 |
0.09 |
0.03 |
0.01 |
22.75 |
0.05 |
0.71 |
0.30 |
0.42 |
0.39 |
0.30 |
0.63 |
0.61 |
0.00 |
0.05 |
0.21 |
0.19 |
0.50 |
0.19 |
0.25 |
0.45 |
0.38 |
0.45 |
0.44 |
0.40 |
0.06 |
0.08 |
0.08 |
0.08 |
0.09 |
0.18 |
0.13 |
0.35 |
0.69 |
0.14 |
0.18 |
0.81 |
0.71 |
0.61 |
0.50 |
0.23 |
0.14 |
0.07 |
0.02 |
0.10 |
0.08 |
0.00 |
|
0.12 |
0.33 |
0.39 |
0.75 |
0.54 |
0.54 |
0.32 |
0.35 |
0.40 |
0.55 |
0.42 |
| Current portion of long-term debt |
|
|
|
|
|
|
|
|
0.20 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.01 |
0.01 |
0.05 |
|
|
0.01 |
3.24 |
3.20 |
3.96 |
0.01 |
3.64 |
0.98 |
1.12 |
3.64 |
1.11 |
0.80 |
|
0.01 |
|
|
|
0.02 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Deferred revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other current liabilities |
65.06 |
61.04 |
59.79 |
58.17 |
57.37 |
56.69 |
56.99 |
55.29 |
55.75 |
56.19 |
54.92 |
-6.04 |
-6.85 |
-0.72 |
-11.45 |
-17.45 |
-0.14 |
-0.27 |
-14.37 |
-0.30 |
-12.48 |
-11.92 |
-6.79 |
-6.15 |
-7.36 |
-5.03 |
-4.59 |
-4.57 |
-4.68 |
-5.68 |
-5.83 |
-5.26 |
-6.25 |
-6.64 |
-6.19 |
-6.82 |
-6.98 |
-6.99 |
14.58 |
14.02 |
13.05 |
12.89 |
12.21 |
11.28 |
11.64 |
11.29 |
10.27 |
-4.75 |
-5.05 |
-4.95 |
-6.77 |
-6.35 |
-6.48 |
-6.44 |
10.15 |
9.44 |
8.63 |
8.36 |
-5.62 |
-4.54 |
-4.48 |
-3.98 |
0.42 |
6.47 |
6.73 |
7.01 |
0.33 |
7.64 |
8.37 |
8.79 |
8.77 |
7.75 |
7.71 |
6.21 |
5.59 |
0.30 |
-0.01 |
-0.05 |
0.32 |
0.28 |
-0.01 |
| Long-term debt |
4.22 |
4.22 |
4.22 |
2.89 |
2.89 |
3.09 |
3.09 |
3.09 |
3.14 |
3.14 |
3.14 |
4.48 |
5.08 |
4.53 |
3.33 |
4.37 |
3.78 |
3.56 |
3.12 |
2.90 |
3.72 |
3.67 |
3.33 |
3.33 |
3.36 |
2.76 |
2.44 |
2.77 |
2.69 |
2.98 |
2.70 |
2.74 |
2.75 |
3.44 |
3.42 |
2.65 |
2.10 |
2.60 |
2.29 |
0.85 |
0.61 |
0.61 |
0.70 |
0.68 |
0.72 |
0.61 |
0.65 |
1.75 |
1.27 |
1.27 |
1.53 |
1.29 |
1.38 |
1.33 |
1.39 |
1.41 |
1.65 |
0.70 |
0.61 |
0.61 |
0.35 |
0.36 |
0.42 |
0.43 |
0.44 |
0.47 |
0.48 |
0.19 |
0.20 |
0.26 |
0.20 |
0.21 |
0.22 |
0.22 |
0.21 |
0.67 |
0.63 |
0.55 |
0.29 |
0.70 |
0.70 |
| Capital lease obligations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.35 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other non-current liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.30 |
|
|
|
0.45 |
|
|
|
0.49 |
0.38 |
0.24 |
0.41 |
|
0.45 |
0.53 |
0.44 |
0.42 |
0.37 |
0.47 |
0.44 |
0.44 |
0.84 |
0.98 |
0.76 |
0.94 |
0.29 |
0.33 |
0.23 |
0.29 |
0.27 |
0.37 |
0.20 |
0.24 |
0.90 |
0.92 |
0.82 |
0.58 |
0.68 |
1.14 |
1.08 |
|
|
|
|
0.36 |
0.36 |
0.28 |
0.51 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total liabilities |
79.33 |
76.19 |
75.73 |
72.55 |
70.91 |
70.35 |
71.33 |
69.44 |
70.25 |
69.35 |
68.17 |
67.71 |
69.21 |
67.22 |
71.52 |
76.62 |
64.49 |
59.81 |
53.59 |
49.24 |
48.43 |
46.22 |
40.31 |
37.67 |
42.98 |
33.25 |
32.19 |
32.11 |
31.74 |
32.32 |
30.96 |
30.11 |
29.99 |
30.28 |
29.19 |
27.93 |
27.60 |
26.46 |
26.42 |
23.85 |
22.88 |
21.99 |
21.68 |
20.06 |
20.32 |
19.70 |
18.89 |
18.76 |
18.66 |
17.80 |
19.19 |
18.34 |
18.82 |
18.47 |
17.48 |
17.59 |
15.86 |
14.93 |
15.10 |
13.25 |
12.46 |
12.13 |
15.29 |
12.41 |
12.88 |
12.38 |
15.99 |
15.66 |
16.02 |
16.17 |
18.59 |
16.19 |
16.08 |
15.04 |
14.27 |
13.75 |
12.36 |
10.53 |
9.90 |
9.23 |
8.58 |
|
| Common stock and paid-in capital |
-1.92 |
-1.48 |
-1.10 |
-0.85 |
-0.56 |
-0.46 |
-0.22 |
-0.19 |
0.00 |
0.18 |
0.00 |
0.08 |
0.41 |
0.60 |
0.62 |
1.04 |
0.35 |
0.60 |
0.61 |
0.61 |
0.59 |
0.66 |
0.63 |
0.64 |
0.59 |
0.76 |
0.71 |
0.84 |
0.92 |
0.91 |
1.34 |
1.34 |
1.31 |
1.28 |
1.24 |
1.21 |
1.18 |
1.13 |
1.08 |
1.06 |
1.04 |
1.15 |
1.10 |
1.16 |
1.16 |
1.15 |
1.12 |
1.11 |
1.08 |
1.05 |
1.03 |
1.01 |
1.00 |
0.97 |
0.92 |
0.88 |
0.86 |
0.46 |
0.46 |
0.48 |
0.46 |
0.43 |
2.30 |
0.36 |
0.35 |
0.33 |
0.29 |
0.25 |
0.22 |
0.18 |
0.24 |
0.24 |
0.23 |
0.31 |
0.30 |
0.27 |
0.25 |
0.22 |
0.21 |
0.23 |
0.21 |
| Retained earnings |
14.49 |
14.05 |
13.60 |
13.10 |
12.77 |
12.38 |
11.89 |
11.39 |
10.99 |
10.61 |
10.21 |
9.87 |
9.59 |
9.25 |
8.84 |
8.48 |
8.26 |
8.00 |
7.63 |
7.26 |
7.00 |
6.70 |
6.48 |
6.33 |
6.21 |
6.09 |
5.87 |
5.66 |
5.45 |
5.24 |
5.03 |
4.81 |
4.63 |
4.42 |
4.34 |
4.18 |
4.03 |
3.95 |
3.83 |
3.69 |
3.59 |
3.50 |
3.42 |
3.32 |
3.21 |
3.12 |
3.02 |
2.91 |
2.81 |
2.73 |
2.64 |
2.54 |
2.47 |
2.41 |
2.35 |
2.28 |
2.22 |
2.17 |
2.13 |
2.07 |
2.04 |
1.98 |
0.00 |
1.85 |
1.81 |
1.77 |
1.74 |
1.71 |
1.68 |
1.69 |
1.64 |
1.60 |
1.55 |
1.50 |
1.46 |
1.41 |
1.35 |
1.31 |
1.26 |
1.22 |
1.17 |
| Common shares outstanding |
199 |
201 |
207 |
206 |
209 |
209 |
212 |
212 |
213 |
214 |
214 |
215 |
219 |
220 |
221 |
216 |
213 |
212 |
212 |
212 |
212 |
210 |
209 |
209 |
212 |
212 |
213 |
215 |
216 |
221 |
224 |
224 |
224 |
222 |
222 |
221 |
220 |
219 |
217 |
216 |
216 |
219 |
219 |
220 |
219 |
218 |
217 |
216 |
215 |
214 |
213 |
212 |
211 |
208 |
206 |
205 |
196 |
186 |
186 |
186 |
185 |
182 |
180 |
180 |
179 |
178 |
177 |
177 |
176 |
175 |
177 |
177 |
179 |
180 |
179 |
179 |
178 |
177 |
175 |
175 |
175 |
|
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 |
0.20 |
0.18 |
0.17 |
0.15 |
0.13 |
0.12 |
0.11 |
0.10 |
0.08 |
0.07 |
0.07 |
0.06 |
0.07 |
0.05 |
0.04 |
0.04 |
0.03 |
0.03 |
0.02 |
0.02 |
| Stock-based compensation |
0.25 |
0.25 |
0.24 |
0.19 |
0.13 |
0.12 |
0.11 |
0.10 |
0.11 |
0.08 |
0.07 |
0.07 |
0.06 |
0.06 |
0.04 |
0.04 |
0.03 |
0.04 |
0.00 |
0.03 |
| Change in inventory |
|
|
5.84 |
4.54 |
-6.77 |
-0.05 |
-0.08 |
1.09 |
1.63 |
-2.22 |
-0.42 |
1.63 |
-1.28 |
0.10 |
0.08 |
-1.40 |
|
0.13 |
0.07 |
|
| Other working capital changes |
1.99 |
1.72 |
-9.75 |
-4.80 |
13.13 |
3.86 |
0.44 |
-0.41 |
-1.95 |
1.56 |
1.18 |
-1.26 |
1.81 |
0.18 |
1.40 |
0.30 |
0.35 |
-0.06 |
0.34 |
-0.09 |
| Capital expenditures |
-0.19 |
-0.21 |
-0.17 |
-0.09 |
-0.07 |
-0.12 |
-0.14 |
-0.13 |
-0.19 |
-0.12 |
-0.07 |
-0.06 |
-0.07 |
-0.08 |
-0.04 |
-0.02 |
-0.04 |
-0.05 |
-0.05 |
-0.03 |
| Others incl. marketable securities changes |
-4.13 |
-0.76 |
-0.10 |
-7.06 |
-5.07 |
-4.86 |
-1.76 |
-3.34 |
-3.19 |
-2.80 |
-2.09 |
-2.04 |
-0.58 |
-2.65 |
-0.36 |
2.39 |
-1.03 |
-2.73 |
-2.89 |
-2.01 |
| Dividend payout |
-0.42 |
-0.38 |
-0.36 |
-0.28 |
-0.22 |
-0.21 |
-0.19 |
-0.15 |
-0.13 |
-0.11 |
-0.10 |
-0.09 |
-0.08 |
-0.07 |
-0.06 |
-0.06 |
-0.05 |
-0.05 |
-0.05 |
-0.04 |
| Common stock repurchases |
-1.27 |
-0.98 |
-0.86 |
-0.22 |
-0.13 |
-0.27 |
-0.78 |
-0.06 |
-0.03 |
-0.16 |
-0.09 |
-0.01 |
-0.01 |
-0.02 |
-0.02 |
0.00 |
0.00 |
-0.07 |
|
|
| Net Debt Issuance |
4.04 |
1.81 |
2.66 |
6.37 |
5.60 |
5.07 |
2.34 |
1.63 |
4.23 |
2.82 |
1.92 |
1.32 |
0.70 |
1.97 |
-1.59 |
-0.65 |
-0.18 |
5.33 |
2.79 |
1.88 |
|
| Change in cash |
0.47 |
1.63 |
-2.35 |
-1.20 |
6.74 |
3.66 |
0.05 |
-1.19 |
0.59 |
-0.92 |
0.41 |
-0.40 |
0.62 |
-0.46 |
-0.52 |
0.63 |
-0.89 |
2.56 |
0.25 |
-0.24 |
| Change in exchange rate |
|
|
|
|
|
|
|
-0.02 |
0.02 |
-0.03 |
-0.06 |
-0.03 |
-0.01 |
|
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 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.03 |
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 |
0.03 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
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 |
0.01 |
0.01 |
0.00 |
0.01 |
0.01 |
| Stock-based compensation |
0.05 |
0.08 |
0.06 |
0.05 |
0.05 |
0.09 |
0.05 |
0.05 |
0.06 |
0.09 |
0.05 |
0.05 |
0.06 |
0.08 |
0.04 |
0.04 |
0.04 |
0.07 |
0.03 |
0.03 |
0.03 |
0.04 |
0.02 |
0.02 |
0.03 |
0.04 |
0.02 |
0.02 |
0.03 |
0.04 |
0.02 |
0.02 |
0.02 |
0.04 |
0.02 |
0.02 |
0.02 |
0.03 |
0.02 |
0.02 |
0.02 |
0.02 |
0.01 |
0.02 |
0.02 |
0.02 |
0.02 |
0.01 |
0.02 |
0.02 |
0.01 |
0.01 |
0.02 |
0.02 |
0.01 |
0.01 |
0.01 |
0.02 |
0.01 |
0.01 |
0.01 |
0.02 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.00 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.03 |
0.00 |
0.00 |
| Change in inventory |
|
|
|
|
|
|
|
|
|
-0.41 |
0.55 |
0.58 |
1.33 |
3.38 |
7.38 |
3.34 |
|
|
|
|
|
-3.59 |
0.20 |
0.28 |
-0.09 |
-0.43 |
0.13 |
0.14 |
0.07 |
-0.41 |
0.50 |
0.44 |
0.56 |
-0.40 |
0.07 |
0.50 |
0.20 |
0.87 |
-1.22 |
-0.19 |
-0.44 |
-0.38 |
-0.26 |
0.05 |
-0.12 |
-0.09 |
-0.06 |
0.21 |
0.18 |
1.30 |
-0.49 |
0.08 |
-0.03 |
-0.83 |
0.10 |
0.00 |
0.04 |
0.00 |
0.08 |
0.10 |
0.09 |
0.07 |
-1.15 |
0.00 |
|
0.03 |
|
|
|
0.01 |
0.13 |
0.07 |
0.11 |
|
0.07 |
|
|
|
|
|
|
| Other working capital changes |
1.00 |
-0.14 |
0.69 |
0.59 |
0.02 |
0.69 |
0.41 |
0.61 |
0.29 |
0.82 |
-0.20 |
-0.86 |
-2.06 |
-6.64 |
-11.96 |
2.33 |
1.04 |
-2.39 |
4.44 |
1.35 |
-1.25 |
5.44 |
1.14 |
-0.62 |
2.43 |
0.91 |
0.50 |
-0.31 |
-0.33 |
0.57 |
0.36 |
-0.87 |
-0.41 |
0.76 |
-0.22 |
-0.22 |
0.04 |
-0.12 |
0.75 |
0.17 |
0.11 |
0.58 |
0.66 |
0.00 |
0.23 |
0.29 |
0.08 |
0.08 |
-0.10 |
-1.33 |
0.71 |
0.13 |
-0.07 |
1.04 |
0.05 |
0.12 |
0.02 |
-0.05 |
0.37 |
-0.16 |
-0.19 |
1.12 |
0.10 |
0.05 |
0.06 |
-0.19 |
-0.05 |
0.25 |
-0.12 |
0.25 |
-0.11 |
-0.03 |
-0.15 |
0.02 |
0.52 |
-0.02 |
0.14 |
-0.29 |
0.00 |
0.09 |
-0.03 |
| Capital expenditures |
-0.05 |
-0.05 |
-0.04 |
-0.06 |
-0.05 |
-0.04 |
-0.05 |
-0.06 |
-0.05 |
-0.05 |
-0.05 |
-0.05 |
-0.04 |
-0.03 |
-0.02 |
-0.03 |
-0.02 |
-0.02 |
-0.03 |
-0.04 |
-0.04 |
-0.03 |
-0.03 |
-0.03 |
-0.04 |
-0.04 |
-0.04 |
-0.04 |
-0.03 |
-0.03 |
-0.04 |
-0.03 |
-0.03 |
-0.04 |
-0.04 |
-0.03 |
-0.04 |
-0.08 |
-0.04 |
-0.03 |
-0.03 |
-0.03 |
-0.02 |
-0.02 |
-0.02 |
-0.01 |
-0.02 |
-0.01 |
-0.02 |
-0.01 |
-0.01 |
-0.02 |
-0.03 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
0.00 |
0.00 |
0.00 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.02 |
-0.02 |
-0.02 |
-0.01 |
-0.01 |
-0.02 |
-0.01 |
-0.01 |
-0.01 |
0.00 |
-0.01 |
0.00 |
| Others incl. marketable securities changes |
-1.29 |
-1.82 |
-1.38 |
-1.25 |
-0.61 |
-0.90 |
-0.16 |
-0.59 |
0.12 |
-0.13 |
-0.29 |
0.44 |
0.39 |
-0.64 |
-2.01 |
-2.69 |
-0.83 |
-1.54 |
-1.96 |
-0.68 |
-1.28 |
-1.10 |
-1.94 |
-0.90 |
-1.55 |
-0.47 |
-0.48 |
-0.43 |
-0.35 |
-0.51 |
-0.94 |
-0.66 |
-0.71 |
-1.04 |
-0.61 |
-0.76 |
-0.75 |
-1.03 |
-0.91 |
-0.44 |
-0.71 |
-0.82 |
-1.21 |
0.35 |
-0.48 |
-0.75 |
-0.51 |
-0.39 |
-0.64 |
-0.49 |
-0.37 |
0.23 |
-0.08 |
-0.36 |
-0.20 |
-1.43 |
-0.59 |
-0.43 |
-0.39 |
-0.09 |
0.13 |
-0.02 |
-0.05 |
0.14 |
0.11 |
2.20 |
-1.21 |
0.86 |
0.30 |
-0.98 |
-0.40 |
-0.21 |
-1.44 |
-0.61 |
-0.55 |
-0.29 |
-1.75 |
-0.30 |
-1.07 |
-0.27 |
-0.37 |
| Dividend payout |
-0.11 |
-0.11 |
-0.10 |
-0.10 |
-0.11 |
-0.11 |
-0.10 |
-0.10 |
-0.10 |
-0.10 |
-0.09 |
-0.09 |
-0.09 |
-0.08 |
-0.08 |
-0.07 |
-0.07 |
-0.06 |
-0.06 |
-0.05 |
-0.05 |
-0.06 |
-0.05 |
-0.05 |
-0.05 |
-0.05 |
-0.05 |
-0.05 |
-0.05 |
-0.05 |
-0.04 |
-0.04 |
-0.04 |
-0.03 |
-0.03 |
-0.03 |
-0.03 |
-0.03 |
-0.03 |
-0.03 |
-0.03 |
-0.03 |
-0.03 |
-0.03 |
-0.03 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.01 |
-0.02 |
-0.02 |
-0.02 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
| Common stock repurchases |
-0.41 |
-0.51 |
-0.35 |
-0.46 |
-0.27 |
-0.19 |
-0.33 |
-0.24 |
-0.21 |
-0.20 |
0.00 |
-0.34 |
-0.37 |
-0.19 |
-0.06 |
-0.10 |
-0.01 |
-0.05 |
0.00 |
-0.05 |
-0.06 |
-0.04 |
-0.05 |
0.01 |
-0.20 |
-0.02 |
-0.16 |
-0.10 |
-0.04 |
-0.48 |
-0.04 |
0.00 |
0.00 |
-0.02 |
0.00 |
0.00 |
0.00 |
-0.03 |
0.00 |
0.00 |
-0.15 |
-0.01 |
-0.06 |
-0.02 |
0.00 |
-0.01 |
0.00 |
0.00 |
0.00 |
-0.01 |
0.00 |
0.00 |
0.00 |
-0.01 |
0.00 |
0.00 |
0.00 |
-0.02 |
-0.02 |
0.00 |
0.00 |
-0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
|
|
|
|
|
|
|
| Net Debt Issuance |
2.20 |
1.25 |
2.99 |
0.85 |
0.36 |
-0.16 |
1.62 |
-0.68 |
-0.33 |
1.20 |
0.44 |
-1.00 |
2.76 |
0.49 |
1.41 |
2.74 |
0.61 |
1.61 |
2.16 |
0.98 |
1.48 |
0.98 |
1.44 |
-4.65 |
7.55 |
0.72 |
0.07 |
0.55 |
-0.34 |
2.05 |
0.46 |
0.77 |
-0.63 |
1.03 |
1.80 |
0.50 |
0.70 |
1.23 |
1.09 |
0.99 |
0.09 |
0.66 |
0.90 |
-0.32 |
0.31 |
1.03 |
-0.14 |
0.32 |
0.41 |
0.72 |
0.16 |
-0.02 |
0.18 |
0.38 |
0.31 |
0.18 |
1.50 |
-0.02 |
0.80 |
0.49 |
0.02 |
-2.91 |
3.18 |
-0.24 |
-0.26 |
-3.32 |
3.01 |
-0.84 |
-0.33 |
-1.98 |
2.94 |
0.02 |
1.65 |
0.64 |
0.13 |
0.41 |
1.72 |
0.53 |
1.06 |
0.22 |
0.43 |
|
| Change in cash |
1.45 |
-1.25 |
1.91 |
-0.32 |
-0.56 |
-0.55 |
1.49 |
-0.96 |
-0.18 |
1.27 |
0.44 |
-1.23 |
2.02 |
-3.58 |
-5.25 |
5.60 |
0.80 |
-2.35 |
4.62 |
1.57 |
-1.14 |
1.69 |
0.77 |
-5.91 |
8.11 |
0.70 |
0.03 |
-0.17 |
-0.99 |
1.16 |
0.32 |
-0.34 |
-1.24 |
0.33 |
1.05 |
0.01 |
0.15 |
0.85 |
-0.33 |
0.50 |
-1.11 |
0.00 |
0.02 |
0.04 |
-0.11 |
0.45 |
-0.65 |
0.20 |
-0.16 |
0.21 |
0.01 |
0.41 |
-0.01 |
0.21 |
0.25 |
-1.15 |
0.96 |
-0.52 |
0.84 |
0.33 |
0.05 |
-1.74 |
2.07 |
-0.06 |
-0.09 |
-1.29 |
1.76 |
0.26 |
-0.16 |
-2.72 |
2.54 |
-0.16 |
0.15 |
0.03 |
0.15 |
0.08 |
0.09 |
-0.07 |
0.01 |
0.03 |
0.02 |
| Change in exchange rate |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.02 |
0.02 |
-0.06 |
0.01 |
-0.01 |
-0.01 |
0.00 |
0.05 |
0.01 |
-0.01 |
-0.03 |
-0.01 |
0.00 |
0.01 |
-0.02 |
0.00 |
-0.01 |
-0.04 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|