American Water Works Company, Inc.
|
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 |
5.14 |
4.68 |
4.23 |
3.79 |
3.93 |
3.78 |
3.61 |
3.44 |
3.36 |
3.30 |
3.16 |
3.01 |
2.90 |
2.88 |
2.67 |
2.71 |
2.44 |
2.34 |
2.21 |
2.09 |
| Cost of revenue |
2.91 |
1.86 |
1.72 |
1.59 |
1.78 |
1.62 |
1.54 |
1.48 |
1.38 |
1.50 |
1.40 |
1.35 |
1.31 |
1.35 |
1.30 |
1.39 |
1.32 |
1.30 |
1.42 |
1.58 |
| Gross profit |
2.23 |
2.83 |
2.51 |
2.20 |
2.15 |
2.16 |
2.07 |
1.96 |
1.98 |
1.80 |
1.76 |
1.66 |
1.59 |
1.53 |
1.36 |
1.32 |
1.12 |
1.03 |
2.21 |
2.09 |
| Selling, general and administrative |
|
|
|
1.87 |
2.10 |
1.93 |
1.82 |
1.76 |
1.64 |
1.76 |
1.65 |
1.59 |
1.55 |
1.57 |
1.51 |
1.61 |
|
|
|
0.01 |
| Research and development |
|
|
|
|
|
|
|
0.00 |
0.00 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
| Other operating expenses |
0.35 |
1.11 |
1.01 |
-0.94 |
-1.14 |
-1.02 |
-0.97 |
-0.90 |
-0.90 |
-1.04 |
-0.97 |
-0.93 |
-0.91 |
-0.97 |
-0.95 |
0.35 |
2.27 |
2.53 |
2.21 |
1.83 |
| Operating income |
1.88 |
1.72 |
1.50 |
1.27 |
1.20 |
1.25 |
1.21 |
1.10 |
1.25 |
1.08 |
1.08 |
1.00 |
0.95 |
0.92 |
0.80 |
0.75 |
0.17 |
-0.19 |
0.00 |
0.25 |
| Non-operating income (net) |
-0.46 |
-0.36 |
-0.31 |
-0.27 |
0.44 |
-0.32 |
-0.38 |
-0.32 |
-0.34 |
-0.31 |
-0.29 |
-0.29 |
-0.34 |
-0.29 |
-0.30 |
-0.30 |
-0.29 |
-0.26 |
-0.26 |
-0.36 |
| Income before tax |
1.42 |
1.36 |
1.20 |
1.01 |
1.64 |
0.92 |
0.83 |
0.79 |
0.91 |
0.77 |
0.78 |
0.71 |
0.61 |
0.63 |
0.50 |
0.45 |
-0.11 |
-0.45 |
-0.26 |
-0.11 |
| Income tax expense |
0.31 |
0.31 |
0.25 |
0.19 |
0.38 |
0.22 |
0.21 |
0.22 |
0.49 |
0.30 |
0.31 |
0.28 |
0.24 |
0.26 |
0.20 |
0.18 |
0.12 |
0.11 |
0.09 |
0.05 |
| Net income |
1.11 |
1.05 |
0.94 |
0.82 |
1.26 |
0.71 |
0.62 |
0.57 |
0.43 |
0.47 |
0.48 |
0.42 |
0.37 |
0.36 |
0.31 |
0.27 |
-0.23 |
-0.56 |
-0.34 |
-0.16 |
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 |
1.21 |
1.27 |
1.45 |
1.28 |
1.14 |
1.20 |
1.32 |
1.15 |
1.01 |
1.03 |
1.17 |
1.10 |
0.94 |
0.93 |
1.08 |
0.94 |
0.84 |
0.95 |
1.09 |
1.00 |
0.89 |
0.92 |
1.08 |
0.93 |
0.84 |
0.90 |
1.01 |
0.88 |
0.81 |
0.85 |
0.98 |
0.85 |
0.76 |
0.82 |
0.94 |
0.84 |
0.76 |
0.80 |
0.93 |
0.83 |
0.74 |
0.78 |
0.90 |
0.78 |
0.70 |
0.73 |
0.85 |
0.76 |
0.68 |
0.71 |
0.83 |
0.72 |
0.64 |
0.68 |
0.83 |
0.75 |
0.62 |
0.62 |
0.77 |
0.67 |
0.61 |
0.66 |
0.79 |
0.67 |
0.59 |
0.60 |
0.68 |
0.61 |
0.55 |
0.57 |
0.67 |
0.59 |
0.51 |
0.55 |
0.55 |
0.55 |
0.55 |
0.52 |
0.52 |
0.52 |
0.52 |
| Cost of revenue |
0.49 |
1.44 |
0.52 |
0.48 |
0.47 |
0.52 |
0.50 |
0.43 |
0.42 |
0.47 |
0.44 |
0.42 |
0.39 |
0.43 |
0.42 |
0.38 |
0.36 |
0.49 |
0.44 |
0.43 |
0.42 |
0.43 |
0.42 |
0.39 |
0.38 |
0.41 |
0.40 |
0.37 |
0.37 |
0.39 |
0.39 |
0.35 |
0.35 |
0.37 |
0.32 |
0.35 |
0.34 |
0.37 |
0.43 |
0.35 |
0.35 |
0.38 |
0.36 |
0.34 |
0.32 |
0.35 |
0.34 |
0.34 |
0.33 |
0.33 |
0.34 |
0.32 |
0.31 |
0.36 |
0.36 |
0.33 |
0.31 |
0.37 |
0.35 |
0.33 |
0.32 |
0.39 |
0.38 |
0.34 |
0.33 |
0.38 |
0.34 |
0.33 |
0.31 |
0.37 |
0.34 |
0.33 |
0.31 |
0.38 |
0.37 |
0.34 |
0.33 |
1.58 |
|
|
|
| Gross profit |
0.71 |
-0.17 |
0.93 |
0.80 |
0.67 |
0.68 |
0.83 |
0.72 |
0.60 |
0.56 |
0.73 |
0.68 |
0.55 |
0.50 |
0.67 |
0.56 |
0.48 |
0.46 |
0.66 |
0.57 |
0.47 |
0.49 |
0.66 |
0.54 |
0.46 |
0.49 |
0.62 |
0.51 |
0.45 |
0.46 |
0.59 |
0.51 |
0.41 |
0.45 |
0.61 |
0.50 |
0.42 |
0.43 |
0.50 |
0.48 |
0.40 |
0.40 |
0.53 |
0.45 |
0.37 |
0.39 |
0.50 |
0.42 |
0.35 |
0.38 |
0.49 |
0.40 |
0.32 |
0.32 |
0.48 |
0.42 |
0.31 |
0.62 |
0.42 |
0.34 |
0.29 |
0.66 |
0.41 |
0.33 |
0.26 |
0.60 |
0.34 |
0.28 |
0.24 |
0.57 |
0.33 |
0.26 |
0.20 |
0.55 |
0.55 |
0.55 |
0.55 |
0.52 |
0.52 |
0.52 |
0.52 |
| Selling, general and administrative |
|
|
|
|
|
|
|
|
|
|
|
0.49 |
0.47 |
|
|
0.45 |
0.44 |
0.57 |
0.51 |
0.51 |
0.50 |
0.51 |
0.49 |
0.47 |
0.46 |
0.48 |
0.46 |
0.44 |
0.43 |
0.46 |
0.46 |
0.42 |
0.42 |
0.44 |
0.39 |
0.41 |
0.41 |
0.44 |
0.50 |
0.42 |
0.41 |
0.44 |
0.42 |
0.40 |
0.39 |
0.39 |
0.40 |
0.40 |
0.39 |
0.39 |
0.40 |
0.38 |
0.37 |
0.41 |
0.41 |
0.38 |
0.37 |
0.35 |
0.40 |
0.39 |
0.38 |
0.00 |
0.43 |
0.40 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
| Research and development |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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 |
0.32 |
-0.58 |
0.31 |
0.31 |
0.30 |
0.28 |
0.28 |
0.27 |
0.27 |
0.26 |
0.25 |
-0.25 |
-0.22 |
0.24 |
0.23 |
-0.21 |
-0.21 |
-0.33 |
-0.28 |
-0.27 |
-0.26 |
-0.28 |
-0.27 |
-0.24 |
-0.24 |
-0.22 |
-0.25 |
-0.24 |
-0.22 |
-0.25 |
-0.21 |
-0.21 |
-0.22 |
-0.26 |
-0.20 |
-0.23 |
-0.21 |
-0.26 |
-0.32 |
-0.24 |
-0.23 |
-0.27 |
-0.25 |
-0.23 |
-0.22 |
-0.23 |
-0.23 |
-0.24 |
-0.22 |
-0.23 |
-0.24 |
-0.22 |
-0.21 |
-0.26 |
-0.26 |
-0.24 |
-0.22 |
0.10 |
0.08 |
0.08 |
0.08 |
0.51 |
0.08 |
0.08 |
0.46 |
0.46 |
0.47 |
0.46 |
0.44 |
0.45 |
0.46 |
0.45 |
1.18 |
0.55 |
0.69 |
0.41 |
0.40 |
0.52 |
0.00 |
0.00 |
0.00 |
| Operating income |
0.39 |
0.41 |
0.61 |
0.49 |
0.37 |
0.40 |
0.54 |
0.45 |
0.33 |
0.30 |
0.48 |
0.43 |
0.30 |
0.26 |
0.44 |
0.33 |
0.25 |
0.22 |
0.42 |
0.33 |
0.23 |
0.26 |
0.43 |
0.31 |
0.24 |
0.22 |
0.41 |
0.30 |
0.24 |
0.25 |
0.34 |
0.30 |
0.22 |
0.28 |
0.43 |
0.31 |
0.23 |
0.25 |
0.32 |
0.30 |
0.21 |
0.23 |
0.36 |
0.28 |
0.20 |
0.22 |
0.34 |
0.25 |
0.19 |
0.22 |
0.32 |
0.24 |
0.16 |
0.17 |
0.33 |
0.27 |
0.16 |
0.18 |
0.28 |
0.20 |
0.14 |
0.15 |
0.27 |
0.20 |
0.13 |
0.14 |
0.21 |
0.16 |
-0.34 |
0.12 |
0.21 |
0.14 |
-0.67 |
-1.66 |
0.55 |
0.55 |
0.55 |
-1.32 |
0.52 |
0.52 |
0.52 |
| Non-operating income (net) |
-0.13 |
-0.12 |
-0.12 |
-0.11 |
-0.10 |
-0.10 |
-0.09 |
-0.09 |
-0.08 |
-0.08 |
-0.07 |
-0.08 |
-0.08 |
-0.08 |
-0.07 |
-0.06 |
-0.05 |
0.67 |
-0.08 |
-0.08 |
-0.07 |
-0.08 |
-0.08 |
-0.08 |
-0.08 |
-0.09 |
-0.09 |
-0.08 |
-0.09 |
-0.08 |
-0.08 |
-0.08 |
-0.08 |
-0.08 |
-0.09 |
-0.08 |
-0.08 |
-0.08 |
-0.08 |
-0.07 |
-0.08 |
-0.07 |
-0.07 |
-0.07 |
-0.07 |
-0.07 |
-0.07 |
-0.07 |
-0.07 |
-0.12 |
-0.07 |
-0.07 |
-0.08 |
-0.07 |
-0.07 |
-0.07 |
-0.08 |
-0.07 |
-0.07 |
-0.08 |
-0.07 |
-0.08 |
-0.07 |
-0.07 |
-0.08 |
-0.07 |
-0.07 |
-0.07 |
-0.07 |
-0.06 |
-0.07 |
-0.07 |
-0.07 |
1.66 |
-0.64 |
-0.47 |
-0.55 |
1.32 |
-0.52 |
-0.52 |
-0.52 |
| Income before tax |
0.26 |
0.28 |
0.49 |
0.38 |
0.27 |
0.30 |
0.45 |
0.36 |
0.24 |
0.22 |
0.41 |
0.36 |
0.21 |
0.18 |
0.37 |
0.27 |
0.19 |
0.89 |
0.34 |
0.25 |
0.16 |
0.18 |
0.35 |
0.23 |
0.16 |
0.14 |
0.32 |
0.23 |
0.15 |
0.17 |
0.26 |
0.22 |
0.14 |
0.20 |
0.34 |
0.23 |
0.15 |
0.17 |
0.24 |
0.23 |
0.14 |
0.16 |
0.29 |
0.20 |
0.13 |
0.15 |
0.26 |
0.18 |
0.11 |
0.10 |
0.25 |
0.17 |
0.09 |
0.09 |
0.26 |
0.20 |
0.08 |
0.10 |
0.21 |
0.13 |
0.07 |
0.07 |
0.20 |
0.12 |
0.05 |
0.06 |
0.14 |
0.09 |
-0.40 |
0.06 |
0.15 |
0.08 |
-0.74 |
0.00 |
-0.08 |
0.08 |
0.00 |
0.00 |
|
|
|
| Income tax expense |
0.06 |
0.04 |
0.12 |
0.09 |
0.07 |
0.06 |
0.10 |
0.08 |
0.06 |
0.05 |
0.08 |
0.08 |
0.04 |
0.03 |
0.07 |
0.05 |
0.04 |
0.25 |
0.06 |
0.04 |
0.02 |
0.04 |
0.09 |
0.06 |
0.04 |
0.04 |
0.08 |
0.06 |
0.04 |
0.06 |
0.07 |
0.06 |
0.03 |
0.20 |
0.14 |
0.10 |
0.05 |
0.07 |
0.10 |
0.09 |
0.05 |
0.06 |
0.11 |
0.08 |
0.05 |
0.06 |
0.11 |
0.07 |
0.04 |
0.04 |
0.10 |
0.07 |
0.03 |
0.04 |
0.10 |
0.08 |
0.04 |
0.04 |
0.08 |
0.05 |
0.03 |
0.03 |
0.08 |
0.05 |
0.02 |
0.03 |
0.05 |
0.03 |
0.01 |
0.03 |
0.06 |
0.03 |
0.00 |
0.09 |
0.09 |
0.09 |
0.09 |
0.04 |
0.04 |
0.04 |
0.04 |
| Net income |
0.20 |
0.24 |
0.38 |
0.29 |
0.21 |
0.24 |
0.35 |
0.28 |
0.19 |
0.17 |
0.32 |
0.28 |
0.17 |
0.15 |
0.30 |
0.22 |
0.16 |
0.65 |
0.28 |
0.21 |
0.13 |
0.15 |
0.26 |
0.18 |
0.12 |
0.10 |
0.24 |
0.17 |
0.11 |
0.11 |
0.19 |
0.16 |
0.11 |
0.00 |
0.20 |
0.13 |
0.09 |
0.10 |
0.15 |
0.14 |
0.08 |
0.10 |
0.17 |
0.12 |
0.08 |
0.09 |
0.15 |
0.11 |
0.07 |
0.06 |
0.15 |
0.10 |
0.06 |
0.06 |
0.15 |
0.11 |
0.04 |
0.04 |
0.14 |
0.08 |
0.05 |
0.04 |
0.12 |
0.07 |
0.03 |
0.04 |
0.09 |
0.05 |
-0.41 |
0.04 |
0.09 |
0.05 |
-0.73 |
-0.09 |
-0.09 |
-0.09 |
-0.09 |
-0.04 |
-0.04 |
-0.04 |
-0.04 |
|
Dec-25 |
Dec-24 |
Dec-23 |
Dec-22 |
Dec-21 |
Dec-20 |
Dec-19 |
Dec-18 |
Dec-17 |
Dec-16 |
Dec-15 |
Dec-14 |
Dec-13 |
Dec-12 |
Dec-11 |
Dec-10 |
Dec-09 |
Dec-08 |
Dec-07 |
Dec-06 |
| Cash and cash equivalents |
0.12 |
0.13 |
0.33 |
0.09 |
0.12 |
0.55 |
0.06 |
0.13 |
0.06 |
0.08 |
0.05 |
0.02 |
0.03 |
0.02 |
0.01 |
0.01 |
0.02 |
0.01 |
0.01 |
0.03 |
| Short-term investments |
0.06 |
0.07 |
0.06 |
0.07 |
0.02 |
0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.03 |
0.03 |
0.03 |
0.09 |
0.04 |
0.00 |
0.00 |
0.00 |
| Accounts receivable, net |
1.63 |
0.76 |
0.73 |
0.72 |
0.52 |
0.53 |
0.47 |
0.49 |
0.48 |
0.53 |
0.52 |
0.45 |
0.43 |
0.39 |
0.34 |
0.35 |
0.35 |
0.33 |
0.35 |
0.31 |
| Inventories |
0.11 |
0.10 |
0.11 |
0.10 |
0.06 |
0.05 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.02 |
| Other current assets |
0.39 |
0.16 |
0.22 |
0.34 |
0.86 |
0.79 |
0.72 |
0.12 |
0.14 |
0.14 |
0.05 |
0.06 |
0.52 |
0.48 |
0.45 |
0.52 |
0.09 |
0.05 |
0.06 |
0.10 |
| Total current assets |
2.19 |
1.22 |
1.39 |
1.25 |
1.55 |
1.91 |
1.29 |
0.78 |
0.72 |
0.78 |
0.66 |
0.66 |
0.55 |
0.50 |
0.47 |
0.53 |
0.50 |
0.42 |
0.43 |
0.41 |
| Property, plant and equipment, net |
9.83 |
8.68 |
7.47 |
6.53 |
21.18 |
19.71 |
18.23 |
17.41 |
16.25 |
14.99 |
13.93 |
13.03 |
12.39 |
11.74 |
11.02 |
11.20 |
9.55 |
9.08 |
8.38 |
7.85 |
| Goodwill |
1.16 |
1.14 |
1.14 |
1.14 |
1.14 |
1.50 |
1.50 |
1.58 |
1.38 |
1.35 |
1.30 |
1.21 |
1.21 |
1.21 |
1.20 |
1.25 |
1.25 |
1.70 |
0.35 |
0.31 |
| Intangible assets |
|
|
|
|
0.00 |
0.06 |
0.07 |
0.08 |
0.01 |
0.01 |
0.01 |
1.21 |
1.21 |
1.21 |
1.20 |
1.25 |
1.25 |
1.70 |
2.46 |
2.96 |
| Long-term investments |
|
|
|
|
|
|
|
|
|
|
0.00 |
0.00 |
|
|
|
|
|
|
|
|
| Other non-current assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total assets |
36.53 |
32.83 |
30.30 |
27.79 |
26.08 |
24.77 |
22.68 |
21.22 |
19.48 |
18.48 |
17.24 |
16.13 |
15.07 |
14.72 |
14.78 |
14.08 |
13.45 |
13.23 |
12.93 |
12.78 |
|
| Accounts payable |
0.38 |
0.35 |
0.29 |
0.25 |
0.24 |
0.19 |
0.20 |
0.18 |
0.20 |
0.15 |
0.13 |
0.10 |
0.26 |
0.28 |
0.24 |
0.20 |
0.14 |
0.15 |
0.17 |
0.14 |
| Short-term debt |
3.07 |
1.52 |
0.65 |
1.46 |
0.64 |
1.61 |
0.81 |
1.04 |
1.23 |
1.42 |
0.68 |
0.51 |
0.64 |
0.39 |
0.54 |
0.27 |
0.17 |
0.65 |
0.32 |
1.01 |
| Current portion of long-term debt |
3.07 |
1.52 |
0.65 |
1.46 |
0.64 |
1.61 |
0.81 |
1.04 |
1.23 |
1.42 |
0.05 |
0.06 |
|
|
|
|
|
|
|
|
| Deferred revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other current liabilities |
1.30 |
1.13 |
1.14 |
1.05 |
1.09 |
1.03 |
0.98 |
0.84 |
0.87 |
0.78 |
0.70 |
0.61 |
0.59 |
0.61 |
0.56 |
0.50 |
0.31 |
0.26 |
0.29 |
0.22 |
| Long-term debt |
12.78 |
12.52 |
11.72 |
10.93 |
10.34 |
9.33 |
8.64 |
7.57 |
6.49 |
5.75 |
0.35 |
0.37 |
5.59 |
5.57 |
5.73 |
6.02 |
5.31 |
4.65 |
4.70 |
4.87 |
| Capital lease obligations |
0.07 |
0.08 |
0.07 |
0.07 |
0.08 |
0.08 |
0.09 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other non-current liabilities |
1.80 |
1.85 |
1.75 |
3.53 |
3.51 |
6.10 |
5.87 |
1.40 |
1.34 |
1.29 |
2.10 |
2.01 |
1.65 |
2.19 |
1.98 |
2.00 |
|
|
|
|
| Total liabilities |
25.69 |
22.50 |
20.50 |
20.09 |
18.78 |
18.31 |
16.56 |
15.36 |
14.10 |
13.26 |
12.19 |
11.22 |
10.34 |
10.27 |
10.54 |
9.95 |
9.45 |
9.10 |
8.36 |
7.19 |
|
| Common stock and paid-in capital |
8.26 |
8.22 |
8.14 |
6.43 |
6.37 |
6.35 |
6.33 |
6.33 |
6.11 |
6.09 |
6.12 |
6.21 |
6.22 |
6.11 |
6.09 |
6.09 |
6.08 |
5.84 |
5.65 |
6.33 |
| Retained earnings |
2.58 |
2.11 |
1.66 |
1.27 |
0.93 |
0.10 |
-0.21 |
-0.46 |
-0.72 |
-0.87 |
-1.07 |
-1.30 |
-1.50 |
-1.66 |
-1.85 |
-1.96 |
-2.08 |
-1.71 |
-1.08 |
-0.74 |
| Common shares outstanding |
195 |
195 |
193 |
182 |
182 |
182 |
181 |
180 |
179 |
179 |
180 |
180 |
179 |
178 |
177 |
175 |
168 |
160 |
160 |
160 |
Show Quarterly Balance Sheet
|
Mar-26 |
Dec-25 |
Sep-25 |
Jun-25 |
Mar-25 |
Dec-24 |
Sep-24 |
Jun-24 |
Mar-24 |
Dec-23 |
Sep-23 |
Jun-23 |
Mar-23 |
Dec-22 |
Sep-22 |
Jun-22 |
Mar-22 |
Dec-21 |
Sep-21 |
Jun-21 |
Mar-21 |
Dec-20 |
Sep-20 |
Jun-20 |
Mar-20 |
Dec-19 |
Sep-19 |
Jun-19 |
Mar-19 |
Dec-18 |
Sep-18 |
Jun-18 |
Mar-18 |
Dec-17 |
Sep-17 |
Jun-17 |
Mar-17 |
Dec-16 |
Sep-16 |
Jun-16 |
Mar-16 |
Dec-15 |
Sep-15 |
Jun-15 |
Mar-15 |
Dec-14 |
Sep-14 |
Jun-14 |
Mar-14 |
Dec-13 |
Sep-13 |
Jun-13 |
Mar-13 |
Dec-12 |
Sep-12 |
Jun-12 |
Mar-12 |
Dec-11 |
Sep-11 |
Jun-11 |
Mar-11 |
Dec-10 |
Sep-10 |
Jun-10 |
Mar-10 |
Dec-09 |
Sep-09 |
Jun-09 |
Mar-09 |
Dec-08 |
Sep-08 |
Jun-08 |
Mar-08 |
Dec-07 |
Sep-07 |
Jun-07 |
Mar-07 |
Dec-06 |
Sep-06 |
Jun-06 |
Mar-06 |
| Cash and cash equivalents |
0.14 |
0.12 |
0.18 |
0.11 |
0.11 |
0.10 |
0.13 |
0.05 |
0.58 |
0.33 |
0.63 |
0.79 |
0.21 |
0.09 |
0.08 |
0.07 |
0.08 |
0.12 |
0.07 |
0.07 |
0.07 |
0.55 |
0.56 |
0.57 |
0.56 |
0.06 |
0.09 |
0.06 |
0.06 |
0.13 |
0.09 |
0.07 |
0.06 |
0.06 |
0.09 |
0.06 |
0.08 |
0.08 |
0.05 |
0.05 |
0.07 |
0.05 |
0.08 |
0.14 |
0.02 |
0.02 |
0.07 |
0.03 |
0.03 |
0.03 |
0.03 |
0.02 |
0.02 |
0.02 |
0.02 |
0.01 |
0.01 |
0.01 |
0.02 |
0.01 |
0.01 |
0.01 |
0.02 |
0.02 |
0.01 |
0.02 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.15 |
|
|
0.03 |
|
|
|
| Short-term investments |
|
0.06 |
0.08 |
0.08 |
0.08 |
0.07 |
0.08 |
0.08 |
0.07 |
0.06 |
0.07 |
0.07 |
0.06 |
0.07 |
0.02 |
0.03 |
0.02 |
0.02 |
0.01 |
0.02 |
0.02 |
0.01 |
0.02 |
0.01 |
0.01 |
0.01 |
0.01 |
0.00 |
0.01 |
0.00 |
0.01 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.02 |
0.02 |
0.00 |
0.02 |
0.02 |
0.02 |
0.01 |
0.02 |
0.02 |
0.03 |
0.03 |
0.03 |
0.02 |
0.03 |
0.03 |
0.09 |
0.10 |
0.03 |
0.03 |
0.05 |
0.07 |
0.08 |
0.09 |
0.10 |
0.09 |
0.04 |
0.04 |
0.04 |
0.03 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
0.00 |
|
|
|
| Accounts receivable, net |
0.95 |
1.63 |
0.90 |
0.88 |
0.74 |
0.76 |
0.77 |
0.75 |
0.67 |
0.73 |
0.75 |
0.76 |
0.70 |
0.72 |
0.63 |
0.67 |
0.52 |
0.52 |
0.60 |
0.57 |
0.49 |
0.53 |
0.56 |
0.51 |
0.46 |
0.47 |
0.52 |
0.52 |
0.48 |
0.49 |
0.55 |
0.54 |
0.46 |
0.48 |
0.55 |
0.52 |
0.48 |
0.53 |
0.59 |
0.53 |
0.47 |
0.52 |
0.60 |
0.51 |
0.45 |
0.45 |
0.49 |
0.47 |
0.43 |
0.43 |
0.48 |
0.44 |
0.37 |
0.39 |
0.42 |
0.41 |
0.32 |
0.34 |
0.37 |
0.37 |
0.32 |
0.35 |
0.42 |
0.39 |
0.35 |
0.35 |
0.38 |
0.36 |
0.32 |
0.33 |
0.30 |
0.30 |
0.24 |
0.33 |
0.23 |
|
|
0.25 |
|
|
|
| Inventories |
0.11 |
0.11 |
0.11 |
0.11 |
0.11 |
0.10 |
0.11 |
0.11 |
0.12 |
0.11 |
0.11 |
0.11 |
0.10 |
0.10 |
0.09 |
0.09 |
0.07 |
0.06 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.04 |
0.05 |
0.05 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.03 |
0.04 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
|
|
0.02 |
|
|
|
| Other current assets |
0.32 |
0.39 |
0.29 |
0.22 |
0.24 |
0.26 |
0.24 |
0.26 |
0.22 |
0.22 |
0.31 |
0.33 |
0.32 |
0.34 |
0.22 |
0.20 |
0.19 |
0.86 |
0.87 |
0.88 |
0.85 |
0.79 |
0.80 |
0.77 |
0.73 |
0.72 |
0.14 |
0.11 |
0.11 |
0.12 |
0.12 |
0.19 |
0.17 |
0.14 |
0.18 |
0.18 |
0.17 |
0.14 |
0.13 |
0.07 |
0.06 |
0.05 |
0.17 |
0.19 |
0.20 |
0.06 |
0.03 |
0.03 |
0.03 |
0.52 |
0.04 |
0.03 |
0.47 |
0.48 |
0.08 |
0.06 |
0.06 |
0.05 |
0.07 |
0.07 |
0.06 |
0.02 |
0.05 |
0.06 |
0.10 |
0.09 |
0.10 |
0.09 |
0.06 |
0.05 |
0.15 |
0.12 |
0.14 |
0.06 |
0.20 |
|
|
0.10 |
|
|
|
| Total current assets |
1.52 |
2.19 |
1.55 |
1.40 |
1.19 |
1.22 |
1.24 |
1.17 |
1.59 |
1.39 |
1.80 |
1.99 |
1.34 |
1.25 |
1.02 |
1.02 |
0.85 |
1.55 |
1.59 |
1.57 |
1.47 |
1.91 |
1.97 |
1.90 |
1.80 |
1.29 |
0.80 |
0.74 |
0.69 |
0.78 |
0.80 |
0.83 |
0.73 |
0.72 |
0.86 |
0.81 |
0.77 |
0.78 |
0.80 |
0.69 |
0.64 |
0.66 |
0.88 |
0.89 |
0.73 |
0.66 |
0.76 |
0.71 |
0.69 |
0.55 |
0.61 |
0.55 |
0.49 |
0.50 |
0.64 |
0.61 |
0.59 |
1.40 |
1.48 |
1.49 |
1.31 |
0.53 |
0.63 |
0.59 |
0.50 |
0.50 |
0.52 |
0.50 |
0.42 |
0.42 |
0.50 |
0.46 |
0.41 |
0.43 |
|
|
|
0.41 |
|
|
|
| Property, plant and equipment, net |
|
30.66 |
29.70 |
29.02 |
28.46 |
28.13 |
27.10 |
|
|
|
24.77 |
24.27 |
23.72 |
23.31 |
22.73 |
22.19 |
21.49 |
21.18 |
20.59 |
20.31 |
19.91 |
19.71 |
19.27 |
18.94 |
18.59 |
18.23 |
18.26 |
17.80 |
17.62 |
17.41 |
17.06 |
16.78 |
16.48 |
16.25 |
15.68 |
15.39 |
15.13 |
14.99 |
14.56 |
14.32 |
14.10 |
13.93 |
13.61 |
13.36 |
13.10 |
13.03 |
12.80 |
12.58 |
12.47 |
12.39 |
12.11 |
11.93 |
11.79 |
11.74 |
11.53 |
11.39 |
11.14 |
11.02 |
10.79 |
10.60 |
10.56 |
11.20 |
11.01 |
10.87 |
9.61 |
9.55 |
9.43 |
9.31 |
9.18 |
9.08 |
8.86 |
8.63 |
8.46 |
8.38 |
8.15 |
|
|
7.85 |
|
|
|
| Goodwill |
1.16 |
1.16 |
1.15 |
1.15 |
1.14 |
1.14 |
1.14 |
1.14 |
1.14 |
1.14 |
1.14 |
1.14 |
1.14 |
1.14 |
1.14 |
1.14 |
1.14 |
1.14 |
1.51 |
1.51 |
1.51 |
1.50 |
1.50 |
1.51 |
1.50 |
1.50 |
1.58 |
1.58 |
1.58 |
1.58 |
1.57 |
1.62 |
1.38 |
1.38 |
1.37 |
1.37 |
1.35 |
1.35 |
1.31 |
1.31 |
1.31 |
1.30 |
1.31 |
1.21 |
1.21 |
1.21 |
1.21 |
1.21 |
1.21 |
1.21 |
1.21 |
1.21 |
1.21 |
1.21 |
1.21 |
1.21 |
1.20 |
1.20 |
1.20 |
1.20 |
1.20 |
1.25 |
1.25 |
1.25 |
1.25 |
1.25 |
1.25 |
1.25 |
1.25 |
1.70 |
0.30 |
0.30 |
0.24 |
0.33 |
2.72 |
|
|
0.25 |
|
|
|
| Intangible assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
0.05 |
0.05 |
0.05 |
0.06 |
0.06 |
0.06 |
0.06 |
0.07 |
0.07 |
0.08 |
0.08 |
0.08 |
0.09 |
0.10 |
1.38 |
0.01 |
1.37 |
1.37 |
1.35 |
0.01 |
1.31 |
1.31 |
1.31 |
0.01 |
1.31 |
1.21 |
1.21 |
1.21 |
1.21 |
1.21 |
1.21 |
1.21 |
1.21 |
1.21 |
1.21 |
1.21 |
1.21 |
1.21 |
1.20 |
1.20 |
1.20 |
1.20 |
1.20 |
1.25 |
1.25 |
1.25 |
1.25 |
1.25 |
1.25 |
1.25 |
1.25 |
1.70 |
1.70 |
1.71 |
1.71 |
2.46 |
2.72 |
|
|
2.96 |
|
|
|
| Long-term investments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
|
|
|
0.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other non-current assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total assets |
35.26 |
36.53 |
34.75 |
33.91 |
33.16 |
32.83 |
31.79 |
31.22 |
31.09 |
30.30 |
29.82 |
29.50 |
28.29 |
27.79 |
27.13 |
26.57 |
25.69 |
26.08 |
25.33 |
24.95 |
24.53 |
24.77 |
24.39 |
24.01 |
23.55 |
22.68 |
22.24 |
21.85 |
21.46 |
21.22 |
20.88 |
20.47 |
19.73 |
19.48 |
19.36 |
18.97 |
18.61 |
18.48 |
17.97 |
17.71 |
17.42 |
17.24 |
17.11 |
16.73 |
16.26 |
16.13 |
15.72 |
15.43 |
15.27 |
15.07 |
15.23 |
14.98 |
14.77 |
14.72 |
14.60 |
14.41 |
14.09 |
14.78 |
14.54 |
14.35 |
14.13 |
14.08 |
13.98 |
13.77 |
13.54 |
13.45 |
13.35 |
13.19 |
12.91 |
13.23 |
12.78 |
12.53 |
12.27 |
12.93 |
12.30 |
|
|
12.78 |
|
|
|
|
| Accounts payable |
0.27 |
0.38 |
0.30 |
0.31 |
0.24 |
0.35 |
0.26 |
0.22 |
0.23 |
0.29 |
0.23 |
0.25 |
0.19 |
0.25 |
0.22 |
0.20 |
0.18 |
0.24 |
0.18 |
0.15 |
0.13 |
0.19 |
0.16 |
0.17 |
0.15 |
0.20 |
0.15 |
0.14 |
0.13 |
0.18 |
0.14 |
0.14 |
0.13 |
0.20 |
0.14 |
0.13 |
0.11 |
0.15 |
0.14 |
0.15 |
0.12 |
0.13 |
0.28 |
0.28 |
0.20 |
0.10 |
0.26 |
0.19 |
0.18 |
0.26 |
0.21 |
0.18 |
0.17 |
0.28 |
0.20 |
0.18 |
0.16 |
0.24 |
0.19 |
0.16 |
0.13 |
0.20 |
0.17 |
0.15 |
0.12 |
0.14 |
0.12 |
0.12 |
0.12 |
0.15 |
0.16 |
0.14 |
0.12 |
0.17 |
0.12 |
|
|
0.14 |
|
|
|
| Short-term debt |
2.86 |
3.07 |
2.27 |
2.71 |
1.11 |
1.52 |
0.80 |
0.58 |
0.56 |
0.65 |
0.49 |
0.58 |
0.73 |
1.46 |
0.90 |
0.60 |
0.38 |
0.64 |
0.73 |
0.66 |
1.43 |
1.61 |
1.11 |
0.99 |
1.69 |
0.81 |
0.50 |
0.42 |
1.27 |
1.04 |
0.83 |
2.01 |
1.60 |
1.23 |
0.79 |
1.80 |
1.55 |
1.42 |
1.00 |
1.00 |
0.89 |
0.68 |
0.40 |
0.88 |
0.61 |
0.51 |
0.37 |
0.72 |
0.65 |
0.64 |
0.50 |
0.58 |
0.45 |
0.39 |
0.33 |
0.48 |
0.18 |
0.54 |
0.42 |
0.46 |
0.34 |
0.27 |
0.23 |
0.31 |
0.19 |
0.17 |
0.13 |
0.37 |
0.71 |
0.65 |
0.42 |
0.32 |
0.46 |
0.32 |
|
|
|
1.01 |
|
|
|
| Current portion of long-term debt |
2.86 |
3.07 |
2.27 |
2.71 |
1.11 |
1.52 |
0.80 |
0.58 |
0.56 |
0.65 |
0.49 |
0.58 |
0.73 |
1.46 |
0.90 |
0.60 |
0.38 |
0.64 |
0.73 |
0.66 |
1.43 |
1.61 |
1.11 |
0.99 |
1.69 |
0.81 |
0.50 |
0.42 |
1.27 |
0.09 |
0.26 |
0.37 |
0.42 |
0.32 |
0.69 |
7.46 |
1.55 |
0.57 |
1.00 |
1.00 |
0.89 |
0.05 |
|
|
|
0.06 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Deferred revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other current liabilities |
0.99 |
1.30 |
1.11 |
0.87 |
0.87 |
1.13 |
0.90 |
0.93 |
0.98 |
1.14 |
0.94 |
0.87 |
0.90 |
1.05 |
0.94 |
0.91 |
0.81 |
1.09 |
0.86 |
0.84 |
0.82 |
1.03 |
0.92 |
0.90 |
0.86 |
0.98 |
0.76 |
0.69 |
0.69 |
0.84 |
0.71 |
0.75 |
0.74 |
0.87 |
0.75 |
0.68 |
0.69 |
0.78 |
0.74 |
0.55 |
0.55 |
0.70 |
0.44 |
0.30 |
0.36 |
0.61 |
0.28 |
0.23 |
0.21 |
-1.50 |
0.28 |
0.20 |
0.51 |
-1.14 |
0.32 |
0.26 |
0.24 |
0.51 |
0.62 |
0.60 |
0.50 |
0.14 |
0.19 |
0.18 |
0.28 |
0.31 |
0.34 |
0.29 |
0.35 |
0.29 |
0.34 |
0.28 |
0.24 |
0.29 |
0.24 |
|
|
0.22 |
|
|
|
| Long-term debt |
12.77 |
12.78 |
13.02 |
12.28 |
13.32 |
12.52 |
12.55 |
12.55 |
12.57 |
11.72 |
11.70 |
11.61 |
10.49 |
10.93 |
10.94 |
11.02 |
10.35 |
10.34 |
10.35 |
10.34 |
9.33 |
9.33 |
9.58 |
9.59 |
8.62 |
8.64 |
8.64 |
8.64 |
7.57 |
7.58 |
7.58 |
6.35 |
6.40 |
6.50 |
6.68 |
5.66 |
5.75 |
5.76 |
5.85 |
5.86 |
5.86 |
0.35 |
0.35 |
0.36 |
0.36 |
0.37 |
5.91 |
5.59 |
5.58 |
5.59 |
5.19 |
5.56 |
5.20 |
5.57 |
5.56 |
5.58 |
5.73 |
5.73 |
5.76 |
5.76 |
5.77 |
6.02 |
5.99 |
5.92 |
5.28 |
5.31 |
5.22 |
5.01 |
4.68 |
4.65 |
4.69 |
4.72 |
4.67 |
4.70 |
5.05 |
|
|
4.87 |
|
|
|
| Capital lease obligations |
0.07 |
0.07 |
0.08 |
0.08 |
0.08 |
0.08 |
0.08 |
0.08 |
0.08 |
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
0.08 |
0.08 |
0.08 |
0.08 |
0.08 |
0.08 |
0.08 |
0.08 |
0.08 |
0.08 |
0.09 |
0.09 |
0.09 |
0.10 |
0.10 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other non-current liabilities |
1.85 |
1.80 |
1.90 |
1.86 |
1.84 |
1.85 |
1.81 |
1.76 |
1.75 |
1.75 |
1.75 |
3.47 |
3.49 |
3.53 |
1.68 |
3.45 |
3.48 |
3.51 |
1.62 |
1.54 |
3.59 |
6.10 |
3.63 |
3.64 |
3.64 |
5.87 |
1.42 |
1.41 |
5.81 |
5.69 |
5.70 |
5.43 |
5.34 |
5.27 |
5.42 |
5.26 |
5.15 |
5.11 |
4.95 |
4.95 |
4.86 |
2.10 |
2.07 |
2.05 |
2.01 |
2.01 |
1.67 |
1.66 |
1.66 |
1.65 |
2.12 |
2.11 |
2.17 |
2.19 |
2.00 |
2.01 |
1.97 |
1.98 |
1.85 |
1.88 |
1.88 |
2.00 |
2.01 |
2.03 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total liabilities |
24.23 |
25.69 |
23.84 |
23.23 |
22.62 |
22.50 |
21.43 |
21.06 |
21.08 |
20.50 |
19.92 |
19.80 |
18.74 |
20.09 |
19.37 |
19.00 |
18.23 |
18.78 |
18.47 |
18.26 |
17.94 |
18.31 |
17.88 |
17.67 |
17.30 |
16.56 |
16.05 |
15.83 |
15.53 |
15.36 |
15.02 |
14.74 |
14.28 |
14.10 |
13.84 |
13.58 |
13.32 |
13.26 |
12.73 |
12.55 |
12.34 |
12.19 |
11.94 |
11.68 |
11.27 |
11.22 |
10.80 |
10.55 |
10.47 |
10.34 |
10.60 |
10.41 |
10.26 |
10.27 |
10.15 |
10.09 |
9.83 |
10.54 |
10.28 |
10.18 |
9.98 |
9.95 |
9.85 |
9.73 |
9.54 |
9.45 |
9.35 |
9.26 |
9.24 |
9.10 |
8.59 |
8.42 |
8.45 |
8.36 |
7.78 |
|
|
7.19 |
|
|
|
|
| Common stock and paid-in capital |
8.27 |
8.26 |
8.25 |
8.24 |
8.22 |
8.22 |
8.19 |
8.18 |
8.16 |
8.14 |
8.13 |
8.12 |
8.11 |
6.43 |
6.40 |
6.39 |
6.38 |
6.37 |
6.37 |
6.36 |
6.35 |
6.35 |
6.36 |
6.35 |
6.33 |
6.33 |
6.31 |
6.30 |
6.29 |
6.33 |
6.29 |
6.27 |
6.07 |
6.11 |
6.09 |
6.09 |
6.05 |
6.09 |
6.08 |
6.07 |
6.07 |
6.12 |
6.22 |
6.22 |
6.22 |
6.21 |
6.25 |
6.25 |
6.23 |
6.22 |
6.14 |
6.13 |
6.12 |
6.11 |
6.13 |
6.11 |
6.10 |
6.09 |
6.11 |
6.11 |
6.10 |
6.09 |
6.10 |
6.09 |
6.09 |
6.08 |
6.07 |
6.06 |
5.82 |
5.84 |
5.90 |
4.11 |
7.62 |
5.65 |
4.52 |
0.00 |
0.00 |
6.33 |
0.00 |
0.00 |
0.00 |
| Retained earnings |
2.77 |
2.58 |
2.66 |
2.45 |
2.32 |
2.11 |
2.17 |
1.97 |
1.84 |
1.66 |
1.76 |
1.58 |
1.44 |
1.27 |
1.36 |
1.18 |
1.08 |
0.93 |
0.50 |
0.33 |
0.24 |
0.10 |
0.16 |
-0.01 |
-0.08 |
-0.21 |
-0.12 |
-0.27 |
-0.35 |
-0.46 |
-0.43 |
-0.54 |
-0.62 |
-0.72 |
-0.57 |
-0.70 |
-0.76 |
-0.87 |
-0.84 |
-0.92 |
-0.99 |
-1.07 |
-1.05 |
-1.16 |
-1.22 |
-1.30 |
-1.33 |
-1.37 |
-1.43 |
-1.50 |
-1.51 |
-1.56 |
-1.61 |
-1.66 |
-1.68 |
-1.79 |
-1.85 |
-1.85 |
-1.85 |
-1.95 |
-1.95 |
-1.96 |
-1.96 |
-2.05 |
-2.08 |
-2.08 |
-2.08 |
-2.13 |
-2.15 |
-1.71 |
-1.71 |
|
-3.81 |
-1.08 |
|
|
|
-0.74 |
|
|
|
| Common shares outstanding |
195 |
195 |
195 |
195 |
195 |
195 |
195 |
195 |
195 |
195 |
195 |
195 |
186 |
182 |
182 |
182 |
182 |
182 |
182 |
182 |
182 |
181 |
182 |
181 |
181 |
181 |
181 |
181 |
181 |
181 |
181 |
179 |
179 |
179 |
179 |
179 |
179 |
178 |
178 |
178 |
179 |
180 |
180 |
180 |
180 |
180 |
180 |
180 |
179 |
179 |
179 |
179 |
178 |
178 |
178 |
177 |
177 |
177 |
177 |
176 |
176 |
176 |
175 |
175 |
175 |
175 |
175 |
163 |
160 |
160 |
160 |
160 |
160 |
160 |
159 |
159 |
159 |
159 |
162 |
162 |
160 |
|
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 |
0.89 |
0.79 |
0.70 |
0.65 |
0.64 |
0.60 |
0.58 |
0.55 |
0.49 |
0.47 |
0.44 |
0.42 |
0.41 |
0.38 |
0.35 |
0.35 |
0.29 |
0.27 |
0.27 |
0.26 |
| Stock-based compensation |
|
0.04 |
0.03 |
0.03 |
-0.75 |
0.02 |
0.08 |
0.02 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.55 |
0.04 |
|
|
| Change in inventory |
|
|
0.05 |
|
-0.10 |
0.00 |
-0.07 |
|
0.00 |
-0.02 |
0.00 |
0.14 |
0.02 |
0.19 |
-0.04 |
0.00 |
-0.04 |
-0.03 |
|
|
| Other working capital changes |
1.17 |
1.22 |
1.10 |
0.43 |
1.66 |
0.80 |
0.79 |
0.83 |
0.95 |
0.82 |
0.73 |
0.52 |
0.45 |
0.38 |
0.49 |
0.41 |
-0.21 |
0.27 |
0.21 |
0.06 |
| Capital expenditures |
-3.13 |
-2.86 |
-2.73 |
-2.42 |
-1.87 |
-1.93 |
-1.76 |
-1.67 |
-1.51 |
-1.40 |
-1.27 |
-1.03 |
-1.04 |
-0.99 |
-0.98 |
-0.81 |
-0.82 |
-1.03 |
-0.77 |
-0.71 |
| Others incl. marketable securities changes |
-0.18 |
-0.52 |
-0.08 |
0.29 |
0.34 |
-0.13 |
-0.19 |
-0.36 |
-0.16 |
-0.19 |
-0.20 |
0.02 |
-0.01 |
0.60 |
0.07 |
0.06 |
0.11 |
0.00 |
0.02 |
0.02 |
| Dividend payout |
-0.63 |
-0.59 |
-0.53 |
-0.47 |
-0.43 |
-0.39 |
-0.35 |
-0.32 |
-0.29 |
-0.26 |
-0.24 |
-0.22 |
-0.15 |
-0.21 |
-0.16 |
-0.15 |
-0.14 |
-0.06 |
|
|
| Common stock repurchases |
0.00 |
0.00 |
0.27 |
|
0.00 |
-0.01 |
-0.04 |
-0.05 |
-0.05 |
-0.07 |
-0.13 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-1.75 |
0.00 |
| Net Debt Issuance |
1.88 |
1.70 |
1.45 |
1.47 |
0.08 |
1.52 |
0.88 |
1.09 |
0.55 |
0.67 |
0.67 |
0.13 |
0.31 |
-0.35 |
0.26 |
0.11 |
0.26 |
0.54 |
2.01 |
0.33 |
|
| Change in cash |
0.00 |
-0.22 |
0.25 |
-0.02 |
-0.44 |
0.49 |
-0.07 |
0.08 |
-0.02 |
0.03 |
0.02 |
0.00 |
0.00 |
0.01 |
0.00 |
-0.01 |
0.01 |
0.00 |
-0.02 |
-0.04 |
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 |
Dec-05 |
Sep-02 |
Jun-02 |
| Net income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Depreciation, depletion and amortization |
0.24 |
0.23 |
0.23 |
0.22 |
0.22 |
0.21 |
0.20 |
0.19 |
0.19 |
0.18 |
0.18 |
0.17 |
0.17 |
0.16 |
0.16 |
0.16 |
0.16 |
0.16 |
0.16 |
0.16 |
0.16 |
0.15 |
0.15 |
0.15 |
0.15 |
0.15 |
0.14 |
0.14 |
0.14 |
0.14 |
0.14 |
0.13 |
0.13 |
0.11 |
0.13 |
0.13 |
0.12 |
0.12 |
0.12 |
0.12 |
0.12 |
0.11 |
0.11 |
0.11 |
0.11 |
0.11 |
0.11 |
0.11 |
0.11 |
0.10 |
0.10 |
0.10 |
0.10 |
0.10 |
0.10 |
0.09 |
0.09 |
0.09 |
0.09 |
0.09 |
0.09 |
0.12 |
0.08 |
0.07 |
0.09 |
0.09 |
0.09 |
0.08 |
0.08 |
|
0.07 |
0.07 |
0.06 |
|
|
|
|
|
|
-0.06 |
-0.06 |
| Stock-based compensation |
|
|
|
|
|
|
|
|
|
0.03 |
0.01 |
0.00 |
|
0.03 |
|
|
|
0.02 |
|
0.00 |
0.00 |
0.02 |
0.00 |
0.01 |
0.01 |
0.02 |
0.01 |
0.00 |
0.01 |
0.02 |
0.05 |
0.02 |
0.01 |
0.01 |
0.02 |
0.02 |
0.02 |
0.01 |
0.02 |
0.02 |
0.00 |
0.01 |
0.02 |
0.02 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.02 |
0.02 |
0.02 |
0.00 |
0.03 |
0.04 |
0.02 |
0.02 |
0.03 |
0.06 |
0.45 |
|
-0.01 |
-0.02 |
-0.02 |
|
|
|
|
|
|
-0.01 |
-0.08 |
| Change in inventory |
|
|
|
|
|
|
|
|
|
-0.04 |
0.04 |
0.04 |
|
|
-0.03 |
0.15 |
0.11 |
-0.01 |
|
|
|
0.01 |
|
|
-0.01 |
0.02 |
|
|
|
0.02 |
0.00 |
0.00 |
0.00 |
0.02 |
0.00 |
0.00 |
0.00 |
-0.18 |
0.00 |
0.00 |
0.00 |
-0.02 |
0.01 |
0.01 |
0.03 |
0.03 |
0.06 |
-0.03 |
0.08 |
-0.09 |
0.09 |
-0.01 |
0.03 |
0.08 |
0.00 |
0.00 |
0.00 |
-0.03 |
0.00 |
0.00 |
0.05 |
0.00 |
0.00 |
0.00 |
|
|
|
|
|
|
|
|
0.00 |
|
|
|
|
|
|
|
|
| Other working capital changes |
0.07 |
0.43 |
0.54 |
0.08 |
0.12 |
0.43 |
0.48 |
0.15 |
0.19 |
0.36 |
0.41 |
0.21 |
0.11 |
0.15 |
0.43 |
-0.27 |
-0.11 |
0.25 |
0.35 |
0.19 |
0.02 |
0.26 |
0.30 |
0.19 |
0.04 |
0.25 |
0.31 |
0.17 |
0.02 |
0.21 |
0.27 |
0.16 |
0.08 |
0.32 |
0.32 |
0.10 |
0.13 |
0.40 |
0.27 |
0.14 |
0.13 |
0.22 |
0.30 |
0.08 |
0.06 |
0.12 |
0.22 |
0.12 |
0.06 |
0.19 |
0.20 |
0.05 |
0.02 |
0.04 |
0.32 |
0.07 |
0.05 |
0.16 |
0.20 |
-0.01 |
0.00 |
0.07 |
0.18 |
0.01 |
0.07 |
0.01 |
0.13 |
-0.05 |
-0.39 |
0.16 |
0.19 |
0.01 |
0.04 |
0.47 |
0.33 |
0.00 |
0.00 |
0.32 |
0.53 |
0.18 |
0.21 |
| Capital expenditures |
-0.66 |
-1.05 |
-0.80 |
-0.73 |
-0.55 |
-0.93 |
-0.72 |
-0.67 |
-0.61 |
-0.84 |
-0.66 |
-0.67 |
-0.56 |
-0.74 |
-0.64 |
-0.60 |
-0.44 |
-0.60 |
-0.48 |
-0.44 |
-0.36 |
-0.54 |
-0.47 |
-0.49 |
-0.43 |
-0.57 |
-0.43 |
-0.41 |
-0.34 |
-0.48 |
-0.42 |
-0.40 |
-0.38 |
-0.50 |
-0.39 |
-0.35 |
-0.28 |
-0.41 |
-0.35 |
-0.34 |
-0.30 |
-0.40 |
-0.34 |
-0.28 |
-0.24 |
-0.32 |
-0.28 |
-0.23 |
-0.20 |
-0.33 |
-0.25 |
-0.24 |
-0.22 |
-0.27 |
-0.22 |
-0.26 |
-0.24 |
-0.32 |
-0.25 |
-0.23 |
-0.19 |
-0.29 |
-0.19 |
-0.18 |
-0.15 |
-0.20 |
-0.20 |
-0.21 |
-0.20 |
-0.30 |
-0.30 |
-0.24 |
-0.19 |
-0.75 |
-0.51 |
0.00 |
0.00 |
-0.68 |
-0.55 |
-0.10 |
-0.13 |
| Others incl. marketable securities changes |
0.75 |
-0.08 |
-0.04 |
-0.04 |
-0.02 |
-0.29 |
0.03 |
-0.07 |
-0.12 |
-0.05 |
-1.27 |
-0.03 |
0.00 |
-1.39 |
-0.05 |
-0.24 |
0.60 |
0.42 |
-0.04 |
-0.04 |
0.00 |
-0.08 |
-0.02 |
-0.02 |
-0.02 |
-0.12 |
0.00 |
-0.06 |
-0.01 |
-0.02 |
0.02 |
-0.37 |
0.00 |
-0.16 |
0.00 |
-0.01 |
-0.01 |
-0.17 |
0.00 |
0.00 |
-0.02 |
-0.02 |
-0.14 |
-0.04 |
-0.01 |
0.02 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.01 |
0.00 |
0.00 |
0.07 |
0.00 |
0.06 |
0.47 |
0.01 |
0.01 |
0.02 |
0.02 |
0.05 |
0.02 |
-0.01 |
0.01 |
0.02 |
0.03 |
0.06 |
0.00 |
-0.01 |
0.01 |
0.00 |
0.00 |
0.75 |
0.51 |
0.00 |
0.00 |
0.68 |
0.55 |
-0.02 |
0.17 |
| Dividend payout |
-0.16 |
-0.16 |
-0.16 |
-0.16 |
-0.15 |
-0.15 |
-0.15 |
-0.15 |
-0.14 |
-0.14 |
-0.14 |
-0.14 |
-0.12 |
-0.12 |
-0.12 |
-0.12 |
-0.11 |
-0.11 |
-0.11 |
-0.11 |
-0.10 |
-0.10 |
-0.10 |
-0.10 |
-0.09 |
-0.09 |
-0.09 |
-0.09 |
-0.08 |
-0.08 |
-0.08 |
-0.08 |
-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 |
-0.05 |
-0.05 |
-0.05 |
-0.05 |
-0.07 |
-0.09 |
-0.04 |
-0.04 |
-0.04 |
-0.04 |
-0.04 |
-0.04 |
-0.04 |
-0.04 |
-0.04 |
-0.04 |
-0.04 |
-0.04 |
-0.04 |
-0.03 |
-0.03 |
-0.03 |
0.00 |
0.00 |
|
|
|
|
|
|
|
-0.02 |
-0.02 |
| Common stock repurchases |
|
0.00 |
|
|
|
0.00 |
0.00 |
|
|
|
1.69 |
1.69 |
1.69 |
|
0.00 |
-0.01 |
0.01 |
-0.09 |
0.00 |
-0.01 |
0.34 |
0.08 |
0.01 |
0.00 |
0.86 |
0.04 |
-0.01 |
0.00 |
-0.04 |
0.05 |
0.00 |
0.00 |
-0.05 |
0.05 |
0.00 |
0.00 |
-0.05 |
0.07 |
0.00 |
0.00 |
-0.06 |
-0.09 |
-0.03 |
-0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.21 |
0.00 |
0.00 |
0.00 |
0.00 |
0.09 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.26 |
0.00 |
0.00 |
|
|
|
|
|
|
|
|
|
|
| Net Debt Issuance |
-0.20 |
0.56 |
0.31 |
0.61 |
0.40 |
0.69 |
0.24 |
0.01 |
0.75 |
0.20 |
-1.68 |
-0.69 |
-1.17 |
0.55 |
0.25 |
0.92 |
-0.25 |
0.01 |
0.12 |
0.25 |
-0.53 |
0.18 |
0.12 |
0.27 |
0.00 |
0.28 |
0.10 |
0.25 |
0.23 |
0.18 |
0.03 |
0.55 |
0.29 |
0.21 |
-0.01 |
0.17 |
0.14 |
0.25 |
0.00 |
0.13 |
0.22 |
0.22 |
0.06 |
0.30 |
0.11 |
0.04 |
-0.01 |
0.08 |
0.02 |
0.17 |
-0.08 |
0.14 |
0.14 |
0.07 |
-0.15 |
-0.14 |
-0.34 |
0.11 |
-0.04 |
0.15 |
-0.05 |
0.08 |
-0.07 |
0.12 |
-0.01 |
0.10 |
-0.04 |
0.10 |
-0.17 |
0.19 |
0.05 |
0.18 |
0.10 |
0.26 |
0.27 |
0.00 |
0.00 |
0.33 |
0.00 |
0.05 |
-0.07 |
|
| Change in cash |
0.03 |
-0.07 |
0.07 |
-0.02 |
0.02 |
-0.04 |
0.08 |
-0.53 |
0.26 |
-0.30 |
-1.43 |
0.58 |
0.13 |
-1.35 |
0.01 |
0.00 |
-0.04 |
0.04 |
0.00 |
0.01 |
-0.48 |
-0.02 |
-0.01 |
0.02 |
0.50 |
-0.03 |
0.03 |
0.00 |
-0.07 |
0.04 |
0.02 |
0.02 |
0.00 |
0.00 |
-0.01 |
-0.01 |
0.00 |
0.03 |
-0.01 |
-0.01 |
0.02 |
-0.03 |
-0.07 |
0.12 |
0.00 |
-0.05 |
0.04 |
0.00 |
0.00 |
-0.01 |
0.01 |
0.00 |
0.00 |
0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.01 |
0.00 |
0.01 |
-0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.73 |
0.60 |
0.00 |
0.00 |
0.66 |
0.53 |
0.02 |
0.01 |