CINCINNATI FINANCIAL CORP
|
Dec-25 |
Dec-24 |
Dec-23 |
Dec-22 |
Dec-21 |
Dec-20 |
Dec-19 |
Dec-18 |
Dec-17 |
Dec-16 |
Dec-15 |
Dec-14 |
Dec-13 |
Dec-12 |
Dec-11 |
Dec-10 |
Dec-09 |
Dec-08 |
Dec-07 |
Dec-06 |
| Total revenue |
12.63 |
11.34 |
10.01 |
6.56 |
9.63 |
7.54 |
7.92 |
5.41 |
5.73 |
5.45 |
5.14 |
4.95 |
4.53 |
4.11 |
3.80 |
3.77 |
3.90 |
3.82 |
4.26 |
4.55 |
| Cost of revenue |
6.30 |
5.74 |
0.03 |
5.02 |
3.91 |
4.13 |
3.64 |
3.49 |
3.39 |
3.11 |
2.81 |
2.86 |
2.51 |
2.32 |
2.52 |
2.18 |
2.24 |
2.18 |
1.95 |
2.11 |
| Gross profit |
6.33 |
5.60 |
9.99 |
1.54 |
5.72 |
3.40 |
4.29 |
1.92 |
2.34 |
2.34 |
2.33 |
2.09 |
2.03 |
1.79 |
1.28 |
1.59 |
1.66 |
1.65 |
2.31 |
2.44 |
| Selling, general and administrative |
3.37 |
|
|
|
|
|
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.02 |
0.02 |
0.41 |
0.36 |
0.35 |
| Research and development |
|
|
|
|
|
|
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
| Other operating expenses |
0.00 |
2.74 |
7.69 |
2.24 |
2.02 |
1.90 |
1.81 |
1.67 |
1.61 |
1.53 |
1.45 |
1.37 |
1.31 |
1.22 |
1.09 |
1.08 |
1.06 |
0.70 |
0.75 |
0.76 |
| Operating income |
2.98 |
2.86 |
2.28 |
-0.69 |
3.70 |
1.50 |
2.47 |
0.25 |
0.73 |
0.81 |
0.88 |
0.72 |
0.71 |
0.57 |
0.17 |
0.50 |
0.58 |
0.54 |
1.19 |
1.33 |
| 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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Income before tax |
2.98 |
2.86 |
2.28 |
-0.69 |
3.70 |
1.50 |
2.47 |
0.25 |
0.73 |
0.81 |
0.88 |
0.72 |
0.71 |
0.57 |
0.17 |
0.50 |
0.58 |
0.54 |
1.19 |
1.33 |
| Income tax expense |
0.59 |
0.57 |
0.43 |
-0.21 |
0.73 |
0.28 |
0.48 |
-0.04 |
-0.32 |
0.22 |
0.25 |
0.20 |
0.20 |
0.15 |
0.01 |
0.12 |
0.15 |
0.11 |
0.34 |
0.40 |
| Net income |
2.39 |
2.29 |
1.84 |
-0.49 |
2.97 |
1.22 |
2.00 |
0.29 |
1.05 |
0.59 |
0.63 |
0.53 |
0.52 |
0.42 |
0.16 |
0.38 |
0.43 |
0.43 |
0.86 |
0.93 |
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 |
2.86 |
3.09 |
3.73 |
3.25 |
2.57 |
2.54 |
3.32 |
2.54 |
2.94 |
3.36 |
1.81 |
2.61 |
2.24 |
3.11 |
1.41 |
0.82 |
1.22 |
3.32 |
1.79 |
2.30 |
2.23 |
2.69 |
2.23 |
2.71 |
-0.10 |
2.15 |
1.70 |
1.91 |
2.16 |
0.71 |
1.92 |
1.56 |
1.22 |
1.41 |
1.41 |
1.39 |
1.52 |
1.31 |
1.40 |
1.37 |
1.36 |
1.26 |
1.28 |
1.32 |
1.29 |
1.26 |
1.28 |
1.21 |
1.19 |
1.17 |
1.15 |
1.10 |
1.10 |
1.07 |
1.04 |
1.02 |
0.99 |
0.96 |
0.94 |
0.98 |
0.93 |
0.94 |
1.07 |
0.88 |
0.89 |
1.13 |
1.01 |
0.87 |
0.89 |
1.02 |
1.19 |
0.92 |
0.70 |
0.98 |
0.98 |
1.27 |
1.03 |
0.99 |
0.97 |
0.98 |
1.61 |
| Cost of revenue |
1.75 |
1.47 |
1.54 |
1.66 |
1.97 |
1.33 |
1.58 |
1.48 |
1.35 |
1.20 |
1.33 |
1.34 |
1.40 |
1.25 |
1.42 |
1.32 |
1.03 |
0.95 |
1.07 |
0.92 |
1.00 |
0.90 |
1.14 |
1.09 |
1.00 |
0.91 |
0.93 |
0.94 |
0.86 |
0.87 |
0.88 |
0.88 |
0.85 |
0.81 |
0.87 |
0.85 |
0.85 |
-4.13 |
0.75 |
0.82 |
0.72 |
0.68 |
0.67 |
0.71 |
0.75 |
0.68 |
0.69 |
0.76 |
0.73 |
0.66 |
0.64 |
0.63 |
0.57 |
-3.03 |
0.57 |
0.69 |
0.58 |
0.49 |
0.66 |
0.80 |
0.58 |
-2.82 |
0.58 |
0.60 |
0.52 |
-2.75 |
0.50 |
0.66 |
0.57 |
-2.45 |
0.56 |
0.58 |
0.53 |
0.44 |
0.57 |
0.48 |
0.47 |
0.54 |
0.54 |
0.54 |
0.49 |
| Gross profit |
1.11 |
1.61 |
2.19 |
1.59 |
0.60 |
1.21 |
1.74 |
1.06 |
1.59 |
2.15 |
0.48 |
1.27 |
0.84 |
1.87 |
-0.01 |
-0.50 |
0.19 |
2.38 |
0.71 |
1.38 |
1.22 |
1.79 |
1.08 |
1.63 |
-1.10 |
1.24 |
0.77 |
0.98 |
1.30 |
-0.16 |
1.04 |
0.68 |
0.37 |
0.60 |
0.54 |
0.53 |
0.67 |
1.31 |
0.65 |
0.55 |
0.64 |
0.59 |
0.61 |
0.60 |
0.54 |
0.59 |
0.59 |
0.45 |
0.46 |
0.51 |
0.51 |
0.47 |
0.54 |
1.07 |
0.46 |
0.33 |
0.40 |
0.46 |
0.29 |
0.17 |
0.35 |
3.76 |
0.50 |
0.28 |
0.37 |
3.88 |
0.51 |
0.22 |
0.32 |
1.02 |
0.62 |
0.33 |
0.17 |
0.54 |
0.42 |
0.79 |
0.56 |
0.46 |
0.42 |
0.44 |
1.12 |
| Selling, general and administrative |
0.76 |
3.37 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.16 |
0.00 |
0.00 |
0.10 |
0.12 |
0.11 |
0.09 |
0.09 |
0.10 |
0.09 |
0.09 |
0.09 |
0.11 |
0.09 |
0.08 |
0.08 |
| Research and development |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other operating expenses |
0.01 |
-2.59 |
0.77 |
0.73 |
0.73 |
0.73 |
0.70 |
0.68 |
0.63 |
0.66 |
0.63 |
0.60 |
0.58 |
0.58 |
0.57 |
0.55 |
0.54 |
0.53 |
0.53 |
0.51 |
0.46 |
0.48 |
0.47 |
0.48 |
0.47 |
0.46 |
0.47 |
0.45 |
0.43 |
0.42 |
0.42 |
0.41 |
0.42 |
0.41 |
0.41 |
0.40 |
0.39 |
1.31 |
0.40 |
0.38 |
0.38 |
0.37 |
0.37 |
0.36 |
0.36 |
0.35 |
0.34 |
0.34 |
0.34 |
0.34 |
0.33 |
0.33 |
0.32 |
0.78 |
0.31 |
0.30 |
0.29 |
0.27 |
0.28 |
0.27 |
0.28 |
0.94 |
0.27 |
0.26 |
0.28 |
0.98 |
0.26 |
0.26 |
0.18 |
0.90 |
0.16 |
0.18 |
0.18 |
0.19 |
0.17 |
0.19 |
0.20 |
0.17 |
0.19 |
0.18 |
0.20 |
| Operating income |
0.34 |
0.84 |
1.41 |
0.86 |
-0.13 |
0.48 |
1.04 |
0.39 |
0.95 |
1.49 |
-0.15 |
0.67 |
0.27 |
1.29 |
-0.58 |
-1.05 |
-0.35 |
1.85 |
0.18 |
0.87 |
0.77 |
1.32 |
0.61 |
1.15 |
-1.58 |
0.78 |
0.29 |
0.53 |
0.87 |
-0.58 |
0.62 |
0.26 |
-0.05 |
0.20 |
0.13 |
0.13 |
0.28 |
0.14 |
0.25 |
0.17 |
0.27 |
0.22 |
0.24 |
0.25 |
0.17 |
0.24 |
0.26 |
0.11 |
0.12 |
0.17 |
0.18 |
0.15 |
0.22 |
0.29 |
0.15 |
0.03 |
0.11 |
0.19 |
0.01 |
-0.10 |
0.08 |
-0.01 |
0.22 |
0.02 |
0.09 |
-0.01 |
0.24 |
-0.05 |
0.03 |
-0.01 |
0.36 |
0.06 |
-0.10 |
0.25 |
0.16 |
0.51 |
0.27 |
0.17 |
0.15 |
0.18 |
0.83 |
| Non-operating income (net) |
-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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.19 |
0.00 |
0.00 |
0.00 |
0.37 |
0.00 |
0.00 |
0.00 |
0.23 |
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 |
0.33 |
0.84 |
1.41 |
0.86 |
-0.13 |
0.48 |
1.04 |
0.39 |
0.95 |
1.49 |
-0.15 |
0.67 |
0.27 |
1.29 |
-0.58 |
-1.05 |
-0.35 |
1.85 |
0.18 |
0.87 |
0.77 |
1.32 |
0.61 |
1.15 |
-1.58 |
0.78 |
0.29 |
0.53 |
0.87 |
-0.58 |
0.62 |
0.26 |
-0.05 |
0.20 |
0.13 |
0.13 |
0.28 |
0.13 |
0.25 |
0.17 |
0.27 |
0.22 |
0.24 |
0.25 |
0.17 |
0.24 |
0.26 |
0.11 |
0.12 |
0.17 |
0.18 |
0.15 |
0.22 |
0.27 |
0.15 |
0.03 |
0.11 |
0.19 |
0.01 |
-0.10 |
0.08 |
0.17 |
0.22 |
0.02 |
0.09 |
0.36 |
0.24 |
-0.05 |
0.03 |
0.22 |
0.36 |
0.06 |
-0.10 |
0.25 |
0.16 |
0.51 |
0.27 |
0.17 |
0.15 |
0.18 |
0.83 |
| Income tax expense |
0.05 |
0.16 |
0.29 |
0.17 |
-0.04 |
0.07 |
0.22 |
0.07 |
0.20 |
0.31 |
-0.05 |
0.13 |
0.04 |
0.27 |
-0.16 |
-0.24 |
-0.09 |
0.38 |
0.03 |
0.17 |
0.15 |
0.27 |
0.13 |
0.24 |
-0.35 |
0.16 |
0.05 |
0.10 |
0.17 |
-0.13 |
0.07 |
0.05 |
-0.02 |
-0.45 |
0.03 |
0.03 |
0.08 |
0.03 |
0.07 |
0.04 |
0.08 |
0.06 |
0.07 |
0.07 |
0.05 |
0.07 |
0.08 |
0.02 |
0.03 |
0.05 |
0.05 |
0.04 |
0.06 |
0.08 |
0.04 |
0.00 |
0.03 |
0.05 |
-0.01 |
-0.05 |
0.01 |
0.05 |
0.07 |
-0.01 |
0.02 |
0.11 |
0.07 |
-0.03 |
0.00 |
0.06 |
0.11 |
0.00 |
-0.06 |
0.07 |
0.04 |
0.16 |
0.08 |
0.04 |
0.03 |
0.04 |
0.28 |
| Net income |
0.27 |
0.68 |
1.12 |
0.69 |
-0.09 |
0.41 |
0.82 |
0.31 |
0.76 |
1.18 |
-0.10 |
0.53 |
0.23 |
1.01 |
-0.42 |
-0.82 |
-0.27 |
1.47 |
0.15 |
0.70 |
0.62 |
1.05 |
0.48 |
0.91 |
-1.23 |
0.63 |
0.25 |
0.43 |
0.70 |
-0.45 |
0.55 |
0.22 |
-0.03 |
0.64 |
0.10 |
0.10 |
0.20 |
0.10 |
0.18 |
0.12 |
0.19 |
0.16 |
0.17 |
0.18 |
0.13 |
0.17 |
0.18 |
0.08 |
0.09 |
0.12 |
0.13 |
0.11 |
0.15 |
0.19 |
0.11 |
0.03 |
0.09 |
0.13 |
0.02 |
-0.05 |
0.06 |
0.13 |
0.16 |
0.03 |
0.07 |
0.25 |
0.17 |
-0.02 |
0.04 |
0.16 |
0.25 |
0.06 |
-0.04 |
0.19 |
0.12 |
0.35 |
0.19 |
0.13 |
0.12 |
0.13 |
0.55 |
|
Dec-25 |
Dec-24 |
Dec-23 |
Dec-22 |
Dec-21 |
Dec-20 |
Dec-19 |
Dec-18 |
Dec-17 |
Dec-16 |
Dec-15 |
Dec-14 |
Dec-13 |
Dec-12 |
Dec-11 |
Dec-10 |
Dec-09 |
Dec-08 |
Dec-07 |
Dec-06 |
| Cash and cash equivalents |
1.43 |
0.98 |
0.91 |
1.26 |
1.14 |
0.90 |
0.77 |
0.78 |
0.66 |
0.78 |
0.54 |
0.59 |
0.43 |
0.49 |
0.44 |
0.39 |
0.56 |
1.01 |
0.23 |
0.20 |
| Short-term investments |
18.27 |
16.48 |
13.79 |
12.13 |
13.02 |
12.34 |
11.70 |
0.12 |
0.10 |
0.08 |
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
0.08 |
0.01 |
0.08 |
0.10 |
0.10 |
| Accounts receivable, net |
4.18 |
3.83 |
3.54 |
3.24 |
2.87 |
2.63 |
2.60 |
2.33 |
2.22 |
2.26 |
2.16 |
2.15 |
2.10 |
2.02 |
1.16 |
1.09 |
1.07 |
1.13 |
1.20 |
1.24 |
| Inventories |
|
|
-18.24 |
-4.55 |
-4.13 |
-3.60 |
-3.21 |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
-0.10 |
|
|
| Other current assets |
0.07 |
0.07 |
0.06 |
0.05 |
0.08 |
-15.87 |
-15.06 |
-13.80 |
-13.57 |
-13.13 |
-12.36 |
-12.20 |
-11.65 |
-11.60 |
-1.16 |
-1.09 |
-1.63 |
-2.22 |
-1.53 |
-1.53 |
| Total current assets |
23.95 |
21.37 |
18.30 |
16.69 |
17.10 |
0.90 |
0.77 |
0.78 |
0.66 |
0.78 |
0.54 |
0.59 |
0.43 |
0.49 |
0.44 |
0.39 |
1.65 |
1.09 |
1.54 |
1.55 |
| Property, plant and equipment, net |
|
|
|
0.20 |
0.21 |
0.21 |
0.21 |
0.20 |
0.19 |
0.18 |
0.19 |
0.19 |
0.21 |
0.22 |
0.23 |
0.23 |
0.25 |
0.24 |
0.24 |
0.19 |
| Goodwill |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
19.30 |
17.80 |
-1.24 |
-1.31 |
-1.42 |
-1.19 |
-1.35 |
-1.17 |
-0.86 |
0.00 |
0.00 |
|
|
|
|
| Intangible assets |
1.34 |
1.24 |
1.09 |
1.01 |
0.91 |
0.81 |
0.77 |
0.74 |
0.67 |
0.64 |
0.62 |
0.58 |
0.57 |
0.47 |
0.00 |
0.00 |
|
|
|
|
| Long-term investments |
30.97 |
27.67 |
24.78 |
21.97 |
24.67 |
21.77 |
19.96 |
16.94 |
17.25 |
15.69 |
14.61 |
14.58 |
13.77 |
12.72 |
12.00 |
11.70 |
|
|
|
|
| Other non-current assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total assets |
41.00 |
36.50 |
32.77 |
29.73 |
31.39 |
27.54 |
25.41 |
21.94 |
21.84 |
20.39 |
18.89 |
18.75 |
17.66 |
16.55 |
15.67 |
15.10 |
14.44 |
13.37 |
16.64 |
17.22 |
|
| Accounts payable |
|
|
|
3.05 |
2.63 |
2.37 |
2.14 |
1.91 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
| Short-term debt |
0.03 |
0.03 |
0.03 |
0.05 |
0.05 |
0.05 |
0.04 |
0.03 |
0.02 |
0.02 |
0.04 |
0.05 |
0.10 |
0.10 |
0.10 |
0.05 |
0.05 |
0.05 |
0.07 |
0.05 |
| Current portion of long-term debt |
0.03 |
0.03 |
0.03 |
0.05 |
0.05 |
0.05 |
0.04 |
0.03 |
0.02 |
0.02 |
0.86 |
0.87 |
|
|
|
|
|
|
|
|
| Deferred revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other current liabilities |
13.34 |
11.48 |
10.37 |
9.45 |
9.05 |
-0.05 |
-0.04 |
-0.03 |
-0.02 |
-0.02 |
-0.04 |
-0.05 |
-0.10 |
-0.10 |
9.71 |
9.22 |
-0.05 |
-0.05 |
-0.07 |
-0.05 |
| Long-term debt |
0.79 |
0.79 |
0.79 |
0.84 |
0.84 |
0.05 |
0.04 |
0.03 |
0.02 |
0.02 |
0.04 |
0.05 |
0.10 |
0.10 |
0.10 |
0.84 |
0.81 |
0.80 |
0.80 |
0.79 |
| Capital lease obligations |
0.07 |
0.06 |
0.06 |
0.05 |
0.05 |
0.06 |
0.06 |
0.05 |
0.04 |
0.04 |
|
|
|
|
|
|
|
|
|
|
| Other non-current liabilities |
|
|
|
17.27 |
15.64 |
14.56 |
13.58 |
12.61 |
12.00 |
11.62 |
10.97 |
10.46 |
9.98 |
9.71 |
9.37 |
8.96 |
|
|
|
|
| Total liabilities |
25.09 |
22.57 |
20.67 |
19.17 |
18.28 |
16.75 |
15.54 |
14.10 |
13.60 |
13.33 |
12.46 |
12.18 |
11.59 |
11.10 |
10.61 |
10.06 |
9.68 |
9.19 |
10.71 |
10.41 |
|
| Common stock and paid-in capital |
-0.81 |
-0.93 |
-0.99 |
-1.15 |
0.48 |
0.70 |
0.61 |
0.21 |
3.06 |
2.02 |
1.67 |
2.07 |
1.80 |
1.43 |
1.17 |
1.05 |
0.90 |
0.60 |
2.53 |
4.02 |
| Retained earnings |
16.72 |
14.87 |
13.08 |
11.71 |
12.63 |
10.09 |
9.26 |
7.63 |
5.18 |
5.04 |
4.76 |
4.51 |
4.27 |
4.02 |
3.89 |
3.98 |
3.86 |
3.58 |
3.40 |
2.79 |
| Common shares outstanding |
158 |
158 |
158 |
159 |
163 |
162 |
165 |
165 |
166 |
167 |
166 |
165 |
165 |
164 |
163 |
163 |
163 |
163 |
172 |
175 |
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 |
1.21 |
1.43 |
1.46 |
1.00 |
1.01 |
0.98 |
1.75 |
0.77 |
0.62 |
0.91 |
0.90 |
0.75 |
0.96 |
1.26 |
1.08 |
1.10 |
0.99 |
1.14 |
1.09 |
1.00 |
0.95 |
0.90 |
0.91 |
0.71 |
0.49 |
0.77 |
0.79 |
0.80 |
0.80 |
0.78 |
0.62 |
0.52 |
0.60 |
0.66 |
0.67 |
0.61 |
0.54 |
0.78 |
0.70 |
0.55 |
0.61 |
0.54 |
0.42 |
0.49 |
0.64 |
0.59 |
0.41 |
0.46 |
0.52 |
0.43 |
0.51 |
0.38 |
0.38 |
0.49 |
0.42 |
0.26 |
0.42 |
0.44 |
0.31 |
0.31 |
0.38 |
0.39 |
0.45 |
0.33 |
0.40 |
0.56 |
0.45 |
0.25 |
0.52 |
1.01 |
0.35 |
0.33 |
0.24 |
0.23 |
0.18 |
0.12 |
0.20 |
0.20 |
0.24 |
0.20 |
0.21 |
| Short-term investments |
0.05 |
18.27 |
1.00 |
1.18 |
1.22 |
16.48 |
1.19 |
1.17 |
0.96 |
13.79 |
0.81 |
12.87 |
12.68 |
12.13 |
11.73 |
11.93 |
12.38 |
13.02 |
12.91 |
12.79 |
12.31 |
12.34 |
12.16 |
11.91 |
11.34 |
11.70 |
0.28 |
0.27 |
0.27 |
0.12 |
0.11 |
0.11 |
0.11 |
0.10 |
0.10 |
0.09 |
0.09 |
0.08 |
0.08 |
0.08 |
0.06 |
0.07 |
0.08 |
0.08 |
0.03 |
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
0.08 |
0.08 |
0.08 |
0.08 |
0.01 |
0.01 |
0.01 |
0.01 |
0.08 |
0.21 |
0.08 |
0.05 |
0.10 |
0.04 |
0.10 |
0.02 |
0.10 |
0.06 |
0.06 |
0.29 |
| Accounts receivable, net |
3.46 |
4.18 |
4.37 |
4.51 |
4.32 |
3.83 |
3.88 |
3.95 |
3.73 |
3.54 |
3.64 |
3.70 |
3.46 |
3.24 |
3.20 |
3.24 |
3.04 |
2.87 |
2.89 |
2.96 |
2.79 |
2.63 |
2.68 |
2.80 |
2.67 |
2.60 |
2.36 |
2.63 |
2.51 |
2.33 |
2.33 |
2.35 |
2.05 |
2.22 |
2.35 |
2.37 |
2.31 |
2.26 |
2.24 |
2.27 |
2.18 |
2.16 |
2.23 |
2.23 |
2.17 |
2.15 |
2.19 |
2.18 |
2.14 |
2.10 |
2.17 |
2.13 |
2.10 |
2.02 |
2.03 |
1.29 |
1.20 |
1.16 |
1.30 |
1.30 |
1.26 |
1.09 |
1.11 |
1.06 |
1.11 |
1.07 |
1.12 |
1.15 |
1.16 |
1.13 |
1.18 |
1.23 |
1.20 |
1.20 |
1.26 |
1.32 |
1.28 |
1.24 |
1.27 |
1.30 |
1.26 |
| Inventories |
0.01 |
|
|
|
|
|
1.85 |
-5.89 |
-5.31 |
-18.24 |
-9.10 |
-4.52 |
-7.90 |
-4.55 |
13.37 |
-19.63 |
23.40 |
24.67 |
-6.91 |
-6.94 |
|
|
|
|
|
|
0.20 |
|
|
|
0.00 |
0.00 |
0.19 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.07 |
|
|
|
0.09 |
|
|
0.29 |
|
|
|
|
|
|
|
|
|
|
| Other current assets |
0.72 |
0.07 |
0.10 |
0.13 |
0.09 |
0.07 |
0.09 |
-5.89 |
-5.31 |
-18.24 |
-5.35 |
-17.32 |
-17.09 |
-16.64 |
-16.02 |
-16.27 |
-16.41 |
-17.03 |
-16.89 |
-16.75 |
-16.05 |
-15.87 |
-15.75 |
-15.41 |
-14.49 |
-15.06 |
-2.57 |
-14.76 |
-14.34 |
-13.80 |
-13.61 |
-13.51 |
-2.23 |
-13.57 |
-13.56 |
-13.48 |
-13.15 |
-13.13 |
-13.20 |
-12.96 |
-12.68 |
-12.36 |
-12.48 |
-12.47 |
-12.43 |
-12.20 |
-12.13 |
-12.03 |
-11.84 |
-11.65 |
-11.72 |
-11.50 |
-11.65 |
-11.60 |
-11.56 |
-1.55 |
-1.63 |
-1.16 |
-1.30 |
-1.30 |
-1.26 |
-1.09 |
-1.11 |
-1.13 |
-1.51 |
-1.63 |
-1.58 |
-1.42 |
-1.68 |
-2.22 |
-1.74 |
-1.56 |
-1.49 |
-1.53 |
-1.48 |
-1.54 |
-1.49 |
-1.53 |
-1.51 |
-1.50 |
-1.75 |
| Total current assets |
5.45 |
23.95 |
6.93 |
6.82 |
6.64 |
21.37 |
6.92 |
2.06 |
4.70 |
14.70 |
0.90 |
0.75 |
0.96 |
1.26 |
8.79 |
1.10 |
8.27 |
8.21 |
1.09 |
1.00 |
0.95 |
0.90 |
0.91 |
0.71 |
0.49 |
0.77 |
0.79 |
0.80 |
0.80 |
0.78 |
0.62 |
0.52 |
0.60 |
0.66 |
0.67 |
0.61 |
0.54 |
0.78 |
0.70 |
0.55 |
0.61 |
0.54 |
0.42 |
0.49 |
0.64 |
0.59 |
0.41 |
0.46 |
0.52 |
0.43 |
0.51 |
0.38 |
0.38 |
0.49 |
0.42 |
0.26 |
0.42 |
0.44 |
0.31 |
0.31 |
0.38 |
0.39 |
0.45 |
0.33 |
0.40 |
1.65 |
0.45 |
0.25 |
0.52 |
2.24 |
0.35 |
0.33 |
1.50 |
1.54 |
0.18 |
1.55 |
0.20 |
1.55 |
0.24 |
0.20 |
1.76 |
| Property, plant and equipment, net |
|
|
|
|
|
|
|
|
|
|
0.20 |
0.20 |
0.20 |
0.20 |
0.20 |
0.20 |
0.20 |
0.21 |
0.21 |
0.21 |
0.21 |
0.21 |
0.21 |
0.21 |
0.21 |
0.21 |
0.21 |
0.21 |
0.20 |
0.20 |
0.19 |
0.19 |
0.19 |
0.19 |
0.19 |
0.18 |
0.18 |
0.18 |
0.18 |
0.19 |
0.19 |
0.19 |
0.19 |
0.19 |
0.19 |
0.19 |
0.20 |
0.20 |
0.21 |
0.21 |
0.21 |
0.21 |
0.22 |
0.22 |
0.22 |
0.23 |
0.24 |
0.23 |
0.23 |
0.23 |
0.24 |
0.23 |
0.24 |
0.24 |
0.25 |
0.25 |
0.26 |
0.25 |
0.24 |
0.24 |
0.24 |
0.23 |
0.24 |
0.24 |
0.23 |
0.21 |
0.20 |
0.19 |
0.19 |
0.18 |
0.18 |
| Goodwill |
|
0.03 |
|
|
|
0.03 |
|
|
-2.34 |
0.03 |
|
21.30 |
|
0.03 |
|
|
-2.44 |
0.03 |
|
|
|
|
|
|
-1.18 |
|
0.03 |
0.03 |
-1.30 |
|
-1.43 |
-1.27 |
-1.24 |
0.00 |
-1.66 |
-1.61 |
-1.52 |
0.00 |
-1.43 |
-1.39 |
-1.31 |
0.00 |
-1.14 |
-1.25 |
-1.33 |
0.00 |
-1.30 |
-1.31 |
-1.21 |
0.00 |
-1.05 |
-0.99 |
-1.01 |
0.00 |
-0.94 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Intangible assets |
1.38 |
1.34 |
1.36 |
1.37 |
1.30 |
1.24 |
1.24 |
1.23 |
1.14 |
0.03 |
1.10 |
1.11 |
1.05 |
0.06 |
1.04 |
1.05 |
0.98 |
0.94 |
0.92 |
0.92 |
0.88 |
0.81 |
0.82 |
0.83 |
0.83 |
0.77 |
0.83 |
0.84 |
0.75 |
0.74 |
0.74 |
0.73 |
0.69 |
0.67 |
0.68 |
0.68 |
0.66 |
0.64 |
0.63 |
0.62 |
0.62 |
0.62 |
0.61 |
0.60 |
0.57 |
0.58 |
0.59 |
0.57 |
0.56 |
0.57 |
0.58 |
0.55 |
0.49 |
0.47 |
0.49 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Long-term investments |
31.21 |
30.97 |
30.33 |
28.93 |
27.74 |
27.67 |
27.44 |
26.04 |
25.64 |
24.78 |
22.87 |
24.14 |
23.38 |
21.97 |
20.99 |
22.06 |
23.64 |
24.67 |
23.21 |
23.06 |
22.25 |
21.77 |
20.30 |
19.49 |
18.08 |
19.96 |
19.26 |
18.81 |
18.06 |
16.94 |
17.63 |
17.14 |
16.91 |
17.25 |
16.85 |
16.58 |
16.24 |
15.69 |
15.82 |
15.64 |
15.07 |
14.61 |
14.61 |
14.74 |
14.67 |
14.58 |
14.45 |
14.26 |
13.88 |
13.77 |
13.28 |
13.13 |
13.23 |
12.72 |
12.73 |
12.43 |
12.35 |
12.00 |
11.72 |
11.95 |
11.90 |
11.70 |
11.49 |
11.22 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other non-current assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total assets |
41.21 |
41.00 |
40.57 |
38.84 |
37.28 |
36.50 |
37.01 |
34.80 |
33.73 |
32.77 |
30.92 |
31.35 |
30.47 |
29.73 |
28.20 |
29.19 |
30.25 |
31.39 |
29.91 |
29.68 |
28.31 |
27.54 |
26.37 |
25.45 |
23.37 |
25.41 |
24.74 |
24.34 |
23.35 |
21.94 |
22.48 |
21.76 |
21.47 |
21.84 |
21.59 |
21.24 |
20.75 |
20.39 |
20.46 |
20.15 |
19.45 |
18.89 |
18.75 |
18.89 |
18.90 |
18.75 |
18.47 |
18.34 |
17.94 |
17.66 |
17.34 |
17.03 |
17.04 |
16.55 |
16.48 |
16.09 |
16.02 |
15.67 |
15.41 |
15.70 |
15.37 |
15.10 |
15.07 |
14.61 |
14.62 |
14.44 |
14.23 |
13.52 |
13.11 |
13.37 |
14.30 |
14.81 |
15.95 |
16.64 |
17.62 |
18.26 |
18.22 |
17.22 |
17.67 |
16.94 |
16.76 |
|
| Accounts payable |
|
|
|
|
|
|
|
|
|
|
|
|
|
3.05 |
|
|
|
2.63 |
|
|
|
2.37 |
|
|
|
-1.08 |
|
|
|
-0.63 |
0.00 |
0.00 |
0.00 |
-0.75 |
0.00 |
0.00 |
0.00 |
-0.87 |
0.00 |
0.00 |
0.00 |
-0.64 |
0.00 |
0.00 |
0.00 |
-0.84 |
0.00 |
0.00 |
0.00 |
-0.67 |
0.00 |
0.00 |
0.00 |
-0.45 |
0.00 |
0.00 |
0.00 |
-0.31 |
0.00 |
0.00 |
0.00 |
-0.26 |
0.00 |
0.00 |
|
-0.15 |
|
|
|
-0.13 |
|
|
|
-0.98 |
|
|
|
-1.65 |
|
|
|
| Short-term debt |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.05 |
0.05 |
0.04 |
0.04 |
0.05 |
0.05 |
0.06 |
0.06 |
0.06 |
0.05 |
0.12 |
0.12 |
0.11 |
0.04 |
0.04 |
0.04 |
0.03 |
0.03 |
0.03 |
0.06 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.03 |
0.04 |
0.04 |
0.04 |
0.05 |
0.05 |
0.83 |
0.05 |
0.05 |
0.10 |
0.10 |
0.10 |
0.10 |
0.10 |
0.10 |
0.10 |
0.10 |
0.10 |
0.10 |
0.10 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
|
| Current portion of long-term debt |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.05 |
0.05 |
0.04 |
0.04 |
0.05 |
0.05 |
0.06 |
0.06 |
0.06 |
0.05 |
0.12 |
0.12 |
0.11 |
0.04 |
0.04 |
0.04 |
0.03 |
|
|
0.89 |
0.85 |
0.85 |
0.84 |
0.84 |
0.84 |
0.85 |
|
|
|
0.86 |
|
|
|
0.87 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Deferred revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other current liabilities |
13.12 |
13.34 |
13.05 |
12.66 |
12.27 |
11.48 |
11.53 |
-0.03 |
-0.03 |
-0.03 |
-0.03 |
-0.03 |
-0.05 |
-0.05 |
-0.04 |
-0.04 |
-0.05 |
-0.05 |
-0.06 |
-0.06 |
-0.06 |
-0.05 |
-0.12 |
-0.12 |
-0.11 |
-0.04 |
14.55 |
-0.04 |
-0.03 |
-0.03 |
-0.03 |
-0.06 |
12.71 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.03 |
-0.04 |
0.60 |
-0.04 |
-0.05 |
-0.05 |
0.79 |
-0.05 |
-0.05 |
-0.10 |
0.57 |
-0.10 |
-0.10 |
-0.10 |
0.35 |
-0.10 |
-0.10 |
-0.10 |
9.68 |
9.73 |
9.81 |
9.41 |
9.21 |
9.22 |
9.03 |
-0.05 |
-0.05 |
-0.05 |
-0.05 |
-0.05 |
-0.05 |
-0.07 |
-0.07 |
-0.07 |
-0.07 |
-0.07 |
-0.05 |
-0.05 |
-0.05 |
-0.05 |
-0.05 |
9.77 |
| Long-term debt |
0.79 |
0.79 |
0.79 |
0.79 |
0.79 |
0.79 |
0.85 |
0.85 |
0.85 |
0.79 |
0.79 |
0.03 |
0.05 |
0.84 |
0.84 |
0.04 |
0.05 |
0.84 |
0.85 |
0.85 |
0.06 |
0.05 |
0.12 |
0.12 |
0.11 |
0.04 |
0.04 |
0.04 |
0.03 |
0.03 |
0.03 |
0.06 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.03 |
0.04 |
0.04 |
0.04 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.10 |
0.10 |
0.10 |
0.10 |
0.10 |
0.10 |
0.10 |
0.10 |
0.10 |
0.10 |
0.89 |
0.84 |
0.84 |
0.84 |
0.84 |
0.84 |
0.79 |
0.81 |
0.79 |
0.79 |
0.79 |
0.80 |
0.79 |
0.79 |
0.79 |
0.80 |
0.79 |
0.79 |
0.79 |
0.79 |
0.79 |
0.79 |
0.79 |
| Capital lease obligations |
0.07 |
0.07 |
0.07 |
0.07 |
0.06 |
0.06 |
|
|
|
0.06 |
0.05 |
0.05 |
0.06 |
0.05 |
|
|
|
0.05 |
|
|
|
0.06 |
|
|
|
0.06 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other non-current liabilities |
|
|
|
|
|
|
|
|
|
|
|
18.30 |
17.73 |
17.27 |
|
16.69 |
15.81 |
15.64 |
15.71 |
15.42 |
14.90 |
14.56 |
14.58 |
14.25 |
13.71 |
13.58 |
13.51 |
13.39 |
13.03 |
12.61 |
12.49 |
12.31 |
12.02 |
12.00 |
12.14 |
12.00 |
11.71 |
11.62 |
11.61 |
11.48 |
11.10 |
10.97 |
10.94 |
10.80 |
10.59 |
10.46 |
10.44 |
10.30 |
10.12 |
9.98 |
10.05 |
9.89 |
9.73 |
9.71 |
9.74 |
9.65 |
9.49 |
9.37 |
9.54 |
9.48 |
9.12 |
8.96 |
8.97 |
8.89 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total liabilities |
25.50 |
25.09 |
25.16 |
24.54 |
23.56 |
22.57 |
23.21 |
22.03 |
21.07 |
20.67 |
20.29 |
20.32 |
19.73 |
19.17 |
18.77 |
18.64 |
18.16 |
18.28 |
18.07 |
17.82 |
17.18 |
16.75 |
16.63 |
16.19 |
15.33 |
15.54 |
15.37 |
15.21 |
14.72 |
14.10 |
14.15 |
13.84 |
13.52 |
13.60 |
14.07 |
13.87 |
13.50 |
13.33 |
13.33 |
13.18 |
12.71 |
12.46 |
12.40 |
12.39 |
12.29 |
12.18 |
12.10 |
11.99 |
11.77 |
11.59 |
11.52 |
11.34 |
11.25 |
11.10 |
11.12 |
10.95 |
10.82 |
10.61 |
10.63 |
10.65 |
10.25 |
10.06 |
10.06 |
9.87 |
9.75 |
9.68 |
9.60 |
9.38 |
9.23 |
9.19 |
9.62 |
10.10 |
10.50 |
10.71 |
11.08 |
11.44 |
11.51 |
10.41 |
11.21 |
10.87 |
10.56 |
|
| Common stock and paid-in capital |
-1.13 |
-0.81 |
-0.77 |
-0.89 |
-0.93 |
-0.93 |
-0.79 |
-1.12 |
-1.06 |
-0.99 |
-1.39 |
-1.21 |
-1.08 |
-1.15 |
-1.37 |
-0.77 |
-0.15 |
0.48 |
0.58 |
0.65 |
0.54 |
0.70 |
0.61 |
0.51 |
0.11 |
0.61 |
0.65 |
0.57 |
0.40 |
0.21 |
0.17 |
0.22 |
0.38 |
3.06 |
2.33 |
2.20 |
2.10 |
2.02 |
2.11 |
2.06 |
1.86 |
1.67 |
1.59 |
1.84 |
2.05 |
2.07 |
1.97 |
2.04 |
1.88 |
1.80 |
1.60 |
1.55 |
1.68 |
1.43 |
1.46 |
1.29 |
1.32 |
1.17 |
0.97 |
1.20 |
1.14 |
1.05 |
1.09 |
0.91 |
1.00 |
0.90 |
0.95 |
0.57 |
0.33 |
0.60 |
1.21 |
1.41 |
2.15 |
2.53 |
3.26 |
3.61 |
3.79 |
4.02 |
3.75 |
3.41 |
3.62 |
| Retained earnings |
16.85 |
16.72 |
16.18 |
15.19 |
14.64 |
14.87 |
14.59 |
13.90 |
13.71 |
13.08 |
12.02 |
12.24 |
11.82 |
11.71 |
10.80 |
11.32 |
12.24 |
12.63 |
11.26 |
11.21 |
10.60 |
10.09 |
9.13 |
8.75 |
7.93 |
9.26 |
8.72 |
8.57 |
8.23 |
7.63 |
8.16 |
7.70 |
7.57 |
5.18 |
5.19 |
5.17 |
5.16 |
5.04 |
5.02 |
4.92 |
4.87 |
4.76 |
4.76 |
4.66 |
4.56 |
4.51 |
4.41 |
4.30 |
4.29 |
4.27 |
4.21 |
4.15 |
4.11 |
4.02 |
3.90 |
3.85 |
3.88 |
3.89 |
3.82 |
3.86 |
3.98 |
3.98 |
3.92 |
3.83 |
3.87 |
3.86 |
3.68 |
3.58 |
3.55 |
3.58 |
3.48 |
3.30 |
3.30 |
3.40 |
3.28 |
3.21 |
2.92 |
2.79 |
2.71 |
2.66 |
2.58 |
| Common shares outstanding |
157 |
158 |
158 |
158 |
156 |
158 |
158 |
158 |
158 |
158 |
157 |
158 |
159 |
158 |
158 |
160 |
160 |
163 |
163 |
163 |
163 |
162 |
162 |
162 |
162 |
165 |
166 |
165 |
165 |
163 |
164 |
165 |
164 |
166 |
166 |
166 |
167 |
167 |
167 |
167 |
166 |
166 |
166 |
166 |
166 |
165 |
165 |
165 |
165 |
166 |
166 |
165 |
165 |
164 |
164 |
164 |
163 |
163 |
163 |
163 |
164 |
163 |
163 |
163 |
163 |
163 |
163 |
163 |
163 |
164 |
164 |
165 |
165 |
172 |
172 |
174 |
175 |
175 |
175 |
175 |
176 |
|
Dec-25 |
Dec-24 |
Dec-23 |
Dec-22 |
Dec-21 |
Dec-20 |
Dec-19 |
Dec-18 |
Dec-17 |
Dec-16 |
Dec-15 |
Dec-14 |
Dec-13 |
Dec-12 |
Dec-11 |
Dec-10 |
Dec-09 |
Dec-08 |
Dec-07 |
Dec-06 |
| Net income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Depreciation, depletion and amortization |
0.17 |
0.13 |
0.11 |
0.13 |
0.09 |
0.08 |
0.07 |
0.06 |
0.06 |
0.05 |
0.05 |
0.05 |
0.05 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
| Stock-based compensation |
0.04 |
0.05 |
0.04 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.01 |
0.01 |
0.01 |
0.02 |
0.01 |
0.02 |
| Change in inventory |
|
|
|
|
|
|
|
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
| Other working capital changes |
2.91 |
2.47 |
1.90 |
1.90 |
1.86 |
1.38 |
1.11 |
1.09 |
0.97 |
1.03 |
0.99 |
0.80 |
0.73 |
0.58 |
0.19 |
0.48 |
0.48 |
0.43 |
0.66 |
0.56 |
| Capital expenditures |
-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 |
-0.01 |
-0.02 |
-0.04 |
-0.04 |
-0.07 |
-0.05 |
| Others incl. marketable securities changes |
-1.67 |
-1.67 |
-1.59 |
-0.92 |
-1.04 |
-0.54 |
-0.66 |
-0.43 |
-0.54 |
-0.44 |
-0.61 |
-0.30 |
-0.50 |
-0.30 |
0.00 |
-0.51 |
-0.77 |
1.55 |
-0.79 |
-0.16 |
| Dividend payout |
-0.53 |
-0.49 |
-0.45 |
-0.42 |
-0.40 |
-0.38 |
-0.36 |
-0.34 |
-0.40 |
-0.31 |
-0.37 |
-0.28 |
-0.26 |
-0.26 |
-0.26 |
-0.25 |
-0.25 |
-0.25 |
-0.24 |
-0.23 |
| Common stock repurchases |
-0.21 |
-0.13 |
-0.07 |
-0.41 |
-0.14 |
-0.26 |
-0.07 |
-0.13 |
-0.09 |
-0.04 |
-0.05 |
-0.02 |
-0.05 |
0.01 |
-0.03 |
-0.01 |
|
-0.14 |
-0.31 |
-0.12 |
| Net Debt Issuance |
-0.24 |
-0.26 |
-0.28 |
-0.16 |
-0.15 |
-0.16 |
-0.12 |
-0.14 |
-0.12 |
-0.07 |
-0.07 |
-0.11 |
-0.03 |
-0.04 |
0.10 |
0.09 |
0.09 |
-0.82 |
0.73 |
0.03 |
|
| Change in cash |
0.45 |
0.08 |
-0.36 |
0.13 |
0.24 |
0.13 |
-0.02 |
0.13 |
-0.12 |
0.23 |
-0.05 |
0.16 |
-0.05 |
0.05 |
0.05 |
-0.17 |
-0.45 |
0.78 |
0.02 |
0.08 |
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 |
0.04 |
0.04 |
0.03 |
0.05 |
0.05 |
0.02 |
0.04 |
0.04 |
0.03 |
0.02 |
0.01 |
0.03 |
0.04 |
0.05 |
0.03 |
0.04 |
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 |
0.01 |
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 |
0.02 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.00 |
0.02 |
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 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
| Stock-based compensation |
0.03 |
-0.01 |
0.00 |
0.03 |
0.01 |
0.05 |
0.01 |
0.02 |
0.02 |
0.03 |
0.00 |
0.00 |
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 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.00 |
0.01 |
0.00 |
0.01 |
0.00 |
0.01 |
0.00 |
0.01 |
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 |
0.00 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.01 |
| Change in inventory |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other working capital changes |
0.59 |
0.91 |
1.08 |
0.67 |
0.25 |
0.58 |
0.87 |
0.68 |
0.30 |
0.53 |
0.63 |
0.54 |
0.20 |
0.59 |
0.63 |
0.51 |
0.16 |
0.43 |
0.57 |
0.53 |
0.32 |
0.35 |
0.48 |
0.42 |
0.14 |
0.30 |
0.38 |
0.25 |
0.17 |
0.33 |
0.34 |
0.29 |
0.13 |
0.28 |
0.28 |
0.29 |
0.11 |
0.26 |
0.32 |
0.22 |
0.24 |
0.29 |
0.27 |
0.24 |
0.19 |
0.22 |
0.26 |
0.21 |
0.11 |
0.23 |
0.27 |
0.18 |
0.04 |
0.19 |
0.15 |
0.10 |
0.13 |
0.09 |
0.13 |
-0.07 |
0.04 |
0.10 |
0.15 |
0.13 |
0.10 |
0.14 |
0.20 |
0.11 |
0.03 |
-0.01 |
0.14 |
0.14 |
0.17 |
0.17 |
0.17 |
0.11 |
0.21 |
0.18 |
0.17 |
-0.12 |
0.33 |
| Capital expenditures |
0.00 |
-0.01 |
-0.01 |
0.00 |
0.00 |
0.00 |
-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 |
0.00 |
-0.01 |
0.00 |
-0.01 |
-0.01 |
0.00 |
0.00 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
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 |
0.00 |
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 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.01 |
-0.01 |
-0.02 |
| Others incl. marketable securities changes |
-0.49 |
-0.66 |
-0.40 |
-0.55 |
-0.06 |
-1.20 |
0.26 |
-0.38 |
-0.35 |
-0.36 |
-0.32 |
-0.55 |
-0.36 |
-0.28 |
-0.32 |
-0.16 |
-0.16 |
-0.16 |
-0.36 |
-0.37 |
-0.15 |
-0.14 |
-0.16 |
-0.10 |
-0.13 |
-0.15 |
-0.30 |
-0.15 |
-0.05 |
-0.07 |
-0.11 |
-0.21 |
-0.05 |
-0.10 |
-0.12 |
-0.08 |
-0.24 |
-0.07 |
-0.08 |
-0.20 |
-0.11 |
0.00 |
-0.23 |
-0.30 |
-0.09 |
0.02 |
-0.23 |
-0.13 |
0.04 |
-0.19 |
-0.09 |
-0.13 |
-0.10 |
-0.05 |
0.05 |
-0.20 |
-0.10 |
0.08 |
-0.09 |
0.06 |
-0.03 |
-0.12 |
0.02 |
-0.17 |
-0.23 |
-0.02 |
0.01 |
-0.32 |
-0.45 |
0.76 |
0.48 |
0.17 |
0.13 |
0.12 |
0.24 |
-0.08 |
-1.08 |
0.89 |
-0.18 |
-0.43 |
-0.44 |
| Dividend payout |
-0.13 |
-0.13 |
-0.13 |
-0.13 |
-0.13 |
-0.13 |
-0.12 |
-0.13 |
-0.12 |
-0.12 |
-0.12 |
-0.12 |
-0.11 |
-0.11 |
-0.11 |
-0.11 |
-0.10 |
-0.10 |
-0.10 |
-0.10 |
-0.10 |
-0.10 |
-0.10 |
-0.10 |
-0.09 |
-0.09 |
-0.09 |
-0.09 |
-0.09 |
-0.09 |
-0.09 |
-0.09 |
-0.08 |
-0.16 |
-0.08 |
-0.08 |
-0.08 |
-0.08 |
-0.08 |
-0.08 |
-0.07 |
-0.15 |
-0.07 |
-0.07 |
-0.07 |
-0.07 |
-0.07 |
-0.07 |
-0.07 |
-0.07 |
-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 |
-0.06 |
-0.06 |
-0.06 |
-0.06 |
-0.06 |
-0.05 |
| Common stock repurchases |
-0.18 |
-0.10 |
0.04 |
0.00 |
-0.04 |
-0.01 |
0.12 |
-0.05 |
-0.08 |
0.07 |
0.00 |
-0.04 |
-0.03 |
-0.01 |
-0.20 |
-0.15 |
-0.05 |
-0.10 |
-0.01 |
0.00 |
-0.03 |
-0.01 |
0.00 |
0.00 |
-0.26 |
-0.06 |
-0.01 |
0.00 |
0.00 |
0.13 |
0.00 |
-0.11 |
-0.02 |
-0.02 |
0.00 |
-0.06 |
-0.02 |
-0.04 |
0.00 |
0.00 |
0.01 |
-0.01 |
-0.02 |
-0.02 |
0.01 |
0.02 |
-0.01 |
0.00 |
-0.01 |
-0.05 |
0.01 |
0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.03 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
|
0.14 |
|
-0.04 |
-0.10 |
-0.16 |
-0.08 |
-0.02 |
-0.05 |
-0.03 |
-0.01 |
-0.01 |
-0.08 |
| Net Debt Issuance |
-0.07 |
-0.07 |
-0.15 |
-0.07 |
-0.06 |
-0.07 |
-0.18 |
-0.03 |
-0.10 |
-0.15 |
-0.07 |
-0.07 |
-0.07 |
-0.05 |
-0.05 |
-0.02 |
-0.04 |
-0.04 |
-0.04 |
-0.04 |
-0.03 |
-0.14 |
-0.03 |
-0.03 |
0.03 |
-0.04 |
-0.02 |
-0.03 |
-0.04 |
-0.16 |
-0.07 |
0.01 |
-0.06 |
-0.04 |
-0.03 |
-0.02 |
-0.03 |
-0.02 |
-0.03 |
-0.02 |
-0.02 |
-0.02 |
-0.03 |
-0.01 |
-0.01 |
-0.03 |
-0.01 |
-0.08 |
-0.01 |
-0.03 |
-0.01 |
-0.01 |
0.00 |
-0.03 |
0.00 |
-0.01 |
0.00 |
0.03 |
0.04 |
-0.01 |
0.03 |
0.02 |
0.01 |
0.02 |
0.04 |
0.04 |
0.05 |
0.01 |
-0.01 |
-0.17 |
-0.54 |
-0.12 |
-0.13 |
-0.02 |
-0.21 |
-0.02 |
0.98 |
-1.03 |
0.11 |
0.61 |
0.34 |
|
| Change in cash |
-0.22 |
-0.03 |
0.47 |
-0.02 |
0.03 |
-0.77 |
0.98 |
0.15 |
-0.29 |
0.01 |
0.15 |
-0.21 |
-0.31 |
0.18 |
-0.02 |
0.11 |
-0.15 |
0.05 |
0.08 |
0.06 |
0.05 |
-0.01 |
0.21 |
0.22 |
-0.28 |
-0.02 |
-0.02 |
0.00 |
0.02 |
0.17 |
0.10 |
-0.08 |
-0.05 |
-0.02 |
0.07 |
0.06 |
-0.23 |
0.08 |
0.15 |
-0.07 |
0.07 |
0.13 |
-0.07 |
-0.15 |
0.05 |
0.18 |
-0.05 |
-0.06 |
0.09 |
-0.08 |
0.13 |
0.00 |
-0.11 |
0.07 |
0.15 |
-0.16 |
-0.01 |
0.13 |
-0.01 |
-0.07 |
-0.01 |
-0.06 |
0.12 |
-0.08 |
-0.16 |
0.11 |
0.19 |
-0.26 |
-0.49 |
0.66 |
0.01 |
0.10 |
0.01 |
0.04 |
0.06 |
-0.08 |
-0.01 |
-0.04 |
0.04 |
0.00 |
0.09 |