CITIZENS FINANCIAL GROUP INC/RI
|
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 |
| Total revenue |
11.15 |
12.35 |
12.19 |
9.07 |
6.99 |
7.68 |
8.07 |
7.35 |
6.45 |
5.76 |
5.28 |
5.05 |
5.13 |
5.51 |
5.92 |
| Cost of revenue |
3.37 |
5.24 |
4.65 |
1.52 |
-0.07 |
2.39 |
1.97 |
1.55 |
1.07 |
0.88 |
0.75 |
0.68 |
0.92 |
1.03 |
1.77 |
| Gross profit |
7.78 |
7.11 |
7.54 |
7.55 |
7.06 |
5.29 |
6.10 |
5.80 |
5.39 |
4.89 |
4.52 |
4.37 |
4.21 |
4.48 |
4.15 |
| Selling, general and administrative |
2.93 |
2.82 |
2.76 |
2.65 |
2.20 |
2.19 |
2.03 |
1.98 |
1.90 |
1.83 |
1.75 |
1.77 |
1.74 |
1.84 |
1.74 |
| Research and development |
|
|
|
|
|
|
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
| Other operating expenses |
2.52 |
2.40 |
2.74 |
2.25 |
1.88 |
1.80 |
1.82 |
1.64 |
1.57 |
1.52 |
1.51 |
1.33 |
5.94 |
1.62 |
1.63 |
| Operating income |
2.33 |
1.89 |
2.03 |
2.66 |
2.98 |
1.30 |
2.25 |
2.18 |
1.91 |
1.53 |
1.26 |
1.27 |
-3.47 |
1.02 |
0.78 |
| 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 |
| Income before tax |
2.33 |
1.89 |
2.03 |
2.66 |
2.98 |
1.30 |
2.25 |
2.18 |
1.91 |
1.53 |
1.26 |
1.27 |
-3.47 |
1.02 |
0.78 |
| Income tax expense |
0.50 |
0.38 |
0.42 |
0.58 |
0.66 |
0.24 |
0.46 |
0.46 |
0.26 |
0.49 |
0.42 |
0.40 |
-0.04 |
0.38 |
0.27 |
| Net income |
1.83 |
1.51 |
1.61 |
2.07 |
2.32 |
1.06 |
1.79 |
1.72 |
1.65 |
1.05 |
0.84 |
0.87 |
-3.43 |
0.64 |
0.51 |
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 |
| Total revenue |
3.03 |
2.16 |
3.09 |
3.01 |
2.90 |
3.03 |
3.07 |
3.12 |
3.13 |
3.18 |
3.09 |
3.04 |
2.89 |
2.79 |
2.48 |
2.09 |
1.71 |
1.80 |
1.74 |
1.70 |
1.76 |
1.83 |
1.93 |
1.94 |
1.98 |
2.00 |
2.03 |
2.04 |
1.99 |
1.96 |
1.89 |
1.80 |
1.70 |
1.70 |
1.65 |
1.58 |
1.54 |
1.50 |
1.51 |
1.40 |
1.35 |
1.35 |
1.33 |
1.31 |
1.29 |
0.99 |
1.25 |
1.27 |
1.25 |
1.26 |
1.26 |
1.30 |
1.32 |
1.06 |
0.00 |
0.00 |
| Cost of revenue |
1.00 |
|
1.12 |
1.13 |
1.11 |
1.21 |
1.34 |
1.35 |
1.34 |
1.36 |
1.25 |
1.12 |
0.93 |
0.69 |
0.43 |
0.34 |
0.07 |
0.05 |
0.04 |
-0.13 |
-0.04 |
0.24 |
0.57 |
0.65 |
0.92 |
0.47 |
0.49 |
0.51 |
0.50 |
0.46 |
0.41 |
0.38 |
0.32 |
0.29 |
0.27 |
0.25 |
0.25 |
0.24 |
0.22 |
0.21 |
0.21 |
0.21 |
0.19 |
0.19 |
0.16 |
0.17 |
0.17 |
0.13 |
0.21 |
0.23 |
0.25 |
0.23 |
0.22 |
1.03 |
0.00 |
0.00 |
| Gross profit |
2.03 |
2.16 |
1.96 |
1.87 |
1.78 |
1.81 |
1.73 |
1.78 |
1.79 |
1.82 |
1.84 |
1.92 |
1.96 |
2.10 |
2.05 |
1.75 |
1.64 |
1.75 |
1.69 |
1.82 |
1.80 |
1.58 |
1.36 |
1.29 |
1.06 |
1.53 |
1.54 |
1.53 |
1.50 |
1.50 |
1.49 |
1.42 |
1.38 |
1.40 |
1.37 |
1.33 |
1.29 |
1.27 |
1.29 |
1.19 |
1.14 |
1.14 |
1.13 |
1.12 |
1.13 |
0.82 |
1.08 |
1.14 |
1.05 |
1.03 |
1.01 |
1.07 |
1.10 |
1.06 |
0.00 |
0.00 |
| Selling, general and administrative |
1.07 |
0.74 |
0.74 |
0.72 |
0.73 |
0.67 |
0.69 |
0.69 |
0.77 |
0.94 |
0.70 |
0.66 |
0.69 |
0.66 |
0.67 |
0.71 |
0.61 |
0.55 |
0.53 |
0.54 |
0.56 |
0.60 |
0.52 |
0.51 |
0.55 |
0.52 |
0.51 |
0.51 |
0.51 |
0.50 |
0.50 |
0.48 |
0.50 |
0.48 |
0.47 |
0.47 |
0.48 |
0.45 |
0.46 |
0.46 |
0.45 |
0.43 |
0.43 |
0.44 |
0.45 |
0.42 |
0.43 |
0.49 |
0.43 |
0.41 |
0.42 |
0.45 |
0.46 |
0.65 |
0.00 |
0.00 |
| 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 |
| Other operating expenses |
0.31 |
0.74 |
0.60 |
0.60 |
0.58 |
0.63 |
0.57 |
0.61 |
0.59 |
0.68 |
0.59 |
0.65 |
0.60 |
0.62 |
0.57 |
0.57 |
0.49 |
0.51 |
0.49 |
0.45 |
0.45 |
0.41 |
0.46 |
0.47 |
0.46 |
0.47 |
0.47 |
0.44 |
0.42 |
0.45 |
0.41 |
0.39 |
0.38 |
0.41 |
0.39 |
0.40 |
0.38 |
0.40 |
0.40 |
0.37 |
0.36 |
0.38 |
0.37 |
0.40 |
0.36 |
0.11 |
0.38 |
0.17 |
0.39 |
0.41 |
0.37 |
4.81 |
0.36 |
0.25 |
0.00 |
0.00 |
| Operating income |
0.65 |
0.68 |
0.63 |
0.55 |
0.47 |
0.51 |
0.47 |
0.48 |
0.43 |
0.21 |
0.55 |
0.61 |
0.66 |
0.83 |
0.81 |
0.48 |
0.54 |
0.68 |
0.68 |
0.83 |
0.78 |
0.57 |
0.38 |
0.31 |
0.05 |
0.54 |
0.56 |
0.58 |
0.57 |
0.56 |
0.58 |
0.55 |
0.50 |
0.50 |
0.51 |
0.46 |
0.43 |
0.41 |
0.43 |
0.36 |
0.33 |
0.33 |
0.34 |
0.28 |
0.32 |
0.28 |
0.27 |
0.48 |
0.24 |
0.21 |
0.22 |
-4.18 |
0.28 |
0.40 |
0.00 |
0.00 |
| 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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.23 |
0.00 |
0.00 |
| Income before tax |
0.65 |
0.68 |
0.63 |
0.55 |
0.47 |
0.51 |
0.47 |
0.48 |
0.43 |
0.21 |
0.55 |
0.61 |
0.66 |
0.83 |
0.81 |
0.48 |
0.54 |
0.68 |
0.68 |
0.83 |
0.78 |
0.57 |
0.38 |
0.31 |
0.05 |
0.54 |
0.56 |
0.58 |
0.57 |
0.56 |
0.58 |
0.55 |
0.50 |
0.50 |
0.51 |
0.46 |
0.43 |
0.41 |
0.43 |
0.36 |
0.33 |
0.33 |
0.34 |
0.28 |
0.32 |
0.28 |
0.27 |
0.48 |
0.24 |
0.21 |
0.22 |
-4.18 |
0.28 |
0.16 |
0.00 |
0.00 |
| Income tax expense |
0.13 |
0.15 |
0.14 |
0.12 |
0.10 |
0.11 |
0.09 |
0.09 |
0.10 |
0.02 |
0.12 |
0.13 |
0.15 |
0.18 |
0.18 |
0.11 |
0.12 |
0.15 |
0.15 |
0.18 |
0.17 |
0.12 |
0.06 |
0.05 |
0.01 |
0.09 |
0.12 |
0.13 |
0.13 |
0.09 |
0.13 |
0.12 |
0.11 |
-0.16 |
0.17 |
0.14 |
0.11 |
0.13 |
0.13 |
0.12 |
0.11 |
0.11 |
0.12 |
0.09 |
0.11 |
0.09 |
0.09 |
0.16 |
0.07 |
0.06 |
0.08 |
-0.27 |
0.10 |
0.06 |
0.12 |
0.20 |
| Net income |
0.52 |
0.53 |
0.49 |
0.44 |
0.37 |
0.40 |
0.38 |
0.39 |
0.33 |
0.19 |
0.43 |
0.48 |
0.51 |
0.65 |
0.64 |
0.36 |
0.42 |
0.53 |
0.53 |
0.65 |
0.61 |
0.46 |
0.31 |
0.25 |
0.03 |
0.45 |
0.45 |
0.45 |
0.44 |
0.47 |
0.44 |
0.43 |
0.39 |
0.67 |
0.35 |
0.32 |
0.32 |
0.28 |
0.30 |
0.24 |
0.22 |
0.22 |
0.22 |
0.19 |
0.21 |
0.20 |
0.19 |
0.31 |
0.17 |
0.15 |
0.14 |
-3.91 |
0.18 |
0.10 |
0.21 |
0.33 |
|
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 |
| Cash and cash equivalents |
12.73 |
11.24 |
12.03 |
10.85 |
9.47 |
13.04 |
3.68 |
4.22 |
3.22 |
4.14 |
3.44 |
3.65 |
2.99 |
3.19 |
|
| Short-term investments |
36.66 |
32.61 |
29.67 |
23.74 |
25.43 |
22.94 |
20.61 |
19.90 |
20.16 |
19.50 |
17.88 |
18.66 |
16.00 |
18.36 |
|
| Accounts receivable, net |
141.95 |
1.03 |
1.15 |
1.46 |
1.54 |
1.97 |
2.54 |
2.90 |
3.17 |
3.75 |
3.98 |
3.99 |
4.23 |
3.42 |
|
| Inventories |
|
|
-14.16 |
|
-9.98 |
-13.54 |
-3.73 |
-0.02 |
-0.02 |
-0.05 |
-0.02 |
0.32 |
1.35 |
0.74 |
|
| Other current assets |
|
11.24 |
13.03 |
-36.02 |
9.98 |
13.54 |
3.73 |
102.28 |
93.40 |
90.54 |
82.24 |
75.29 |
70.23 |
70.72 |
|
| Total current assets |
191.33 |
44.88 |
42.85 |
36.04 |
36.44 |
37.95 |
26.83 |
128.92 |
119.84 |
117.63 |
107.53 |
101.58 |
23.21 |
24.96 |
|
| Property, plant and equipment, net |
0.92 |
1.74 |
1.78 |
0.84 |
0.77 |
0.76 |
0.76 |
0.79 |
0.69 |
0.60 |
0.60 |
0.60 |
0.59 |
0.64 |
|
| Goodwill |
8.19 |
8.19 |
8.19 |
8.17 |
7.12 |
7.05 |
7.04 |
6.92 |
6.89 |
6.88 |
6.88 |
6.88 |
6.88 |
11.31 |
|
| Intangible assets |
0.12 |
0.15 |
0.16 |
0.20 |
0.06 |
1.62 |
1.61 |
0.85 |
0.83 |
0.81 |
0.77 |
7.04 |
7.06 |
11.46 |
|
| Long-term investments |
43.46 |
41.13 |
38.65 |
33.84 |
28.31 |
152.30 |
144.40 |
141.00 |
115.18 |
112.71 |
104.03 |
98.25 |
|
|
|
| Other non-current assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total assets |
226.35 |
217.52 |
221.96 |
226.73 |
188.41 |
183.35 |
165.73 |
160.52 |
152.34 |
149.52 |
138.21 |
132.86 |
122.15 |
127.05 |
|
|
| Accounts payable |
|
|
|
180.72 |
154.36 |
147.16 |
125.31 |
119.58 |
115.09 |
109.80 |
102.54 |
95.71 |
86.90 |
95.15 |
|
| Short-term debt |
0.06 |
1.99 |
0.51 |
0.00 |
0.07 |
0.24 |
0.01 |
1.65 |
1.86 |
3.21 |
2.63 |
6.25 |
7.04 |
4.10 |
|
| Current portion of long-term debt |
2.05 |
1.99 |
0.51 |
0.00 |
0.07 |
0.24 |
0.01 |
1.65 |
1.86 |
3.21 |
13.80 |
15.78 |
|
|
|
| Deferred revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other current liabilities |
183.31 |
174.78 |
177.34 |
180.72 |
154.36 |
-0.24 |
-0.01 |
123.62 |
118.45 |
109.80 |
102.54 |
95.71 |
86.90 |
95.15 |
|
| Long-term debt |
9.21 |
10.41 |
13.47 |
7.37 |
6.93 |
8.47 |
14.17 |
14.73 |
12.08 |
13.45 |
10.37 |
5.25 |
1.41 |
0.69 |
|
| Capital lease obligations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other non-current liabilities |
|
|
|
4.52 |
3.43 |
4.17 |
3.18 |
3.18 |
2.48 |
2.60 |
2.29 |
5.88 |
|
|
|
| Total liabilities |
200.03 |
193.27 |
197.62 |
203.04 |
164.99 |
160.68 |
143.53 |
139.70 |
132.07 |
129.77 |
118.56 |
113.59 |
102.96 |
102.92 |
|
|
| Common stock and paid-in capital |
14.97 |
13.84 |
14.53 |
14.53 |
15.44 |
16.23 |
15.70 |
15.43 |
16.25 |
17.04 |
17.73 |
17.97 |
17.96 |
18.28 |
0.00 |
| Retained earnings |
11.35 |
10.41 |
9.82 |
9.16 |
7.98 |
6.45 |
6.50 |
5.39 |
4.02 |
2.70 |
1.91 |
1.29 |
1.24 |
5.85 |
|
| Common shares outstanding |
435 |
454 |
477 |
478 |
427 |
428 |
451 |
480 |
504 |
524 |
538 |
558 |
560 |
560 |
560 |
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 |
| Cash and cash equivalents |
12.33 |
12.73 |
12.34 |
9.23 |
12.23 |
11.24 |
11.56 |
12.33 |
11.99 |
12.03 |
15.72 |
11.85 |
8.29 |
10.85 |
8.42 |
6.98 |
10.62 |
9.47 |
14.01 |
13.04 |
14.97 |
13.04 |
9.54 |
7.92 |
4.34 |
3.68 |
4.00 |
3.22 |
2.60 |
4.22 |
4.13 |
3.98 |
4.00 |
3.22 |
2.41 |
4.60 |
4.34 |
4.14 |
3.64 |
4.38 |
2.39 |
3.44 |
2.12 |
3.06 |
5.62 |
3.65 |
3.18 |
5.67 |
3.15 |
2.99 |
2.58 |
4.49 |
3.39 |
3.19 |
| Short-term investments |
36.24 |
36.66 |
35.30 |
34.54 |
34.10 |
32.61 |
32.68 |
31.87 |
31.11 |
29.67 |
24.67 |
23.36 |
22.51 |
23.74 |
23.48 |
24.63 |
25.32 |
25.43 |
24.91 |
24.58 |
24.47 |
22.94 |
22.88 |
22.14 |
22.31 |
20.61 |
21.50 |
21.70 |
21.50 |
19.90 |
20.15 |
20.16 |
19.96 |
20.16 |
19.98 |
19.26 |
19.96 |
19.50 |
19.43 |
18.48 |
17.96 |
17.88 |
18.20 |
18.66 |
19.04 |
18.66 |
18.67 |
18.49 |
18.41 |
16.00 |
|
|
|
18.36 |
| Accounts receivable, net |
|
141.95 |
|
|
|
1.03 |
|
|
|
1.15 |
1.19 |
1.26 |
1.39 |
1.46 |
1.44 |
1.55 |
1.53 |
1.54 |
1.59 |
1.83 |
1.80 |
1.97 |
2.31 |
2.48 |
2.44 |
2.54 |
2.81 |
2.93 |
2.91 |
2.90 |
3.01 |
3.08 |
3.18 |
3.17 |
3.48 |
3.88 |
3.61 |
3.75 |
3.79 |
3.94 |
4.06 |
3.98 |
3.87 |
4.82 |
3.87 |
3.99 |
5.94 |
3.74 |
3.74 |
4.23 |
|
|
|
3.42 |
| Inventories |
|
|
|
|
|
|
|
|
|
-13.03 |
-16.74 |
-12.81 |
-9.23 |
|
-10.69 |
0.02 |
|
0.01 |
-0.01 |
-0.01 |
0.01 |
0.00 |
-0.03 |
-0.07 |
-0.04 |
-0.02 |
0.04 |
0.03 |
0.03 |
-0.02 |
0.03 |
0.03 |
0.83 |
-0.02 |
1.26 |
0.74 |
0.71 |
-0.05 |
0.58 |
0.90 |
0.80 |
-0.02 |
0.46 |
0.74 |
0.41 |
0.32 |
0.25 |
0.30 |
|
1.35 |
|
|
|
0.74 |
| Other current assets |
|
|
|
|
|
|
11.56 |
13.33 |
12.98 |
13.03 |
16.74 |
12.81 |
9.23 |
-36.02 |
9.25 |
-33.20 |
-37.15 |
116.44 |
112.64 |
111.84 |
111.94 |
112.65 |
111.91 |
115.49 |
114.72 |
108.21 |
103.12 |
102.09 |
101.73 |
102.28 |
98.12 |
95.09 |
93.31 |
93.40 |
93.01 |
91.86 |
89.84 |
90.54 |
87.92 |
87.43 |
85.06 |
82.24 |
80.30 |
79.02 |
76.32 |
75.29 |
72.17 |
70.12 |
69.34 |
70.23 |
|
|
|
|
| Total current assets |
12.33 |
191.33 |
47.65 |
43.77 |
46.32 |
44.88 |
44.24 |
44.20 |
43.10 |
42.85 |
41.58 |
36.48 |
32.20 |
36.04 |
0.32 |
6.51 |
0.32 |
36.44 |
152.51 |
150.72 |
152.64 |
150.06 |
146.04 |
147.28 |
143.27 |
134.67 |
131.20 |
129.51 |
128.33 |
128.92 |
125.41 |
122.31 |
120.45 |
119.84 |
118.87 |
119.59 |
117.75 |
117.63 |
114.77 |
114.23 |
109.47 |
107.53 |
104.48 |
105.56 |
104.85 |
101.58 |
99.96 |
27.90 |
25.30 |
23.21 |
2.58 |
4.49 |
3.39 |
24.96 |
| Property, plant and equipment, net |
|
0.92 |
0.86 |
0.86 |
0.86 |
0.88 |
|
|
|
|
0.88 |
0.88 |
0.87 |
0.84 |
0.83 |
0.89 |
0.79 |
0.77 |
0.73 |
0.74 |
0.74 |
0.76 |
0.75 |
0.75 |
0.75 |
0.76 |
0.75 |
0.74 |
0.75 |
0.79 |
0.75 |
0.72 |
0.69 |
0.69 |
0.62 |
0.60 |
0.58 |
0.60 |
0.54 |
0.55 |
0.57 |
0.60 |
0.56 |
0.58 |
0.58 |
0.60 |
0.54 |
0.56 |
|
0.59 |
|
|
|
0.64 |
| Goodwill |
8.22 |
8.19 |
8.19 |
8.19 |
8.19 |
8.19 |
8.19 |
8.19 |
8.19 |
8.19 |
8.19 |
8.19 |
8.18 |
8.17 |
8.16 |
8.08 |
7.23 |
7.12 |
7.07 |
7.05 |
7.05 |
7.05 |
7.05 |
7.05 |
7.05 |
7.04 |
7.04 |
7.04 |
7.04 |
6.92 |
6.95 |
6.89 |
6.89 |
6.89 |
6.89 |
6.89 |
6.88 |
6.88 |
6.88 |
6.88 |
6.88 |
6.88 |
6.88 |
6.88 |
6.88 |
6.88 |
6.88 |
6.88 |
6.88 |
6.88 |
6.88 |
6.88 |
11.31 |
11.31 |
| Intangible assets |
0.11 |
0.12 |
0.12 |
0.13 |
0.14 |
0.15 |
0.14 |
0.14 |
0.15 |
0.16 |
0.17 |
0.18 |
0.19 |
0.20 |
1.52 |
1.41 |
|
0.06 |
|
|
|
|
|
|
|
1.15 |
0.18 |
0.19 |
0.21 |
1.10 |
0.25 |
0.22 |
7.09 |
7.09 |
7.05 |
7.05 |
7.04 |
7.04 |
7.03 |
7.03 |
7.03 |
7.04 |
7.04 |
7.04 |
7.04 |
7.04 |
7.05 |
7.05 |
|
7.06 |
0.87 |
0.84 |
0.80 |
0.77 |
| Long-term investments |
43.97 |
43.46 |
43.36 |
42.77 |
42.50 |
41.13 |
41.33 |
40.59 |
39.98 |
38.65 |
34.39 |
34.28 |
33.52 |
33.84 |
2.40 |
34.53 |
27.38 |
28.31 |
27.40 |
27.29 |
153.07 |
152.30 |
152.61 |
153.93 |
155.61 |
144.40 |
144.46 |
143.34 |
142.88 |
141.00 |
139.39 |
117.32 |
115.49 |
115.18 |
114.85 |
113.72 |
112.68 |
112.71 |
111.14 |
109.07 |
106.33 |
104.03 |
102.72 |
101.97 |
99.53 |
98.25 |
95.59 |
|
|
|
|
|
|
|
| Other non-current assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total assets |
227.92 |
226.35 |
222.75 |
218.31 |
220.15 |
217.52 |
219.71 |
219.94 |
220.45 |
221.96 |
225.27 |
223.07 |
222.26 |
226.73 |
224.68 |
226.71 |
192.10 |
188.41 |
187.01 |
185.10 |
187.22 |
183.35 |
179.23 |
179.87 |
176.72 |
165.73 |
164.36 |
162.75 |
161.34 |
160.52 |
158.60 |
155.43 |
153.45 |
152.34 |
151.36 |
151.41 |
150.29 |
149.52 |
147.02 |
145.18 |
140.08 |
138.21 |
135.45 |
137.25 |
136.54 |
132.86 |
131.34 |
130.28 |
126.89 |
122.15 |
120.07 |
117.83 |
126.04 |
127.05 |
|
| Accounts payable |
|
|
|
|
|
|
|
|
|
|
178.20 |
|
172.19 |
180.72 |
178.57 |
178.93 |
158.78 |
154.36 |
152.22 |
150.64 |
151.35 |
147.16 |
142.92 |
0.16 |
133.48 |
125.31 |
0.21 |
0.26 |
0.09 |
119.58 |
0.38 |
117.07 |
0.08 |
115.09 |
113.24 |
113.61 |
112.11 |
109.80 |
108.33 |
0.09 |
0.28 |
102.54 |
101.87 |
100.62 |
0.06 |
95.71 |
2.09 |
91.66 |
|
86.90 |
|
|
|
95.15 |
| Short-term debt |
0.05 |
0.06 |
2.20 |
2.24 |
2.04 |
1.99 |
2.00 |
0.00 |
1.25 |
0.51 |
0.23 |
1.10 |
1.02 |
0.00 |
0.26 |
3.76 |
0.03 |
0.07 |
0.01 |
0.06 |
0.07 |
0.24 |
0.25 |
0.26 |
1.06 |
0.01 |
0.21 |
0.31 |
0.01 |
1.65 |
2.01 |
1.50 |
1.49 |
1.86 |
1.51 |
2.00 |
2.76 |
3.21 |
2.51 |
2.77 |
3.30 |
2.63 |
5.86 |
6.76 |
7.00 |
6.25 |
6.70 |
14.51 |
11.03 |
7.04 |
|
|
|
4.10 |
| Current portion of long-term debt |
2.04 |
2.05 |
2.20 |
2.24 |
2.04 |
1.99 |
2.00 |
0.00 |
1.25 |
0.51 |
0.23 |
1.10 |
1.02 |
0.00 |
0.26 |
3.76 |
0.03 |
0.07 |
0.01 |
0.06 |
0.07 |
0.24 |
0.25 |
0.55 |
1.36 |
0.01 |
0.96 |
1.06 |
0.01 |
|
15.89 |
15.89 |
15.63 |
14.75 |
15.60 |
15.75 |
3.86 |
17.81 |
3.41 |
3.49 |
4.01 |
13.80 |
|
|
|
15.78 |
|
|
|
|
|
|
|
|
| Deferred revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other current liabilities |
|
183.31 |
180.01 |
175.09 |
177.58 |
174.78 |
175.19 |
176.35 |
176.43 |
177.34 |
178.20 |
177.67 |
172.19 |
180.72 |
-0.26 |
-3.76 |
158.78 |
154.36 |
2.48 |
27.23 |
27.39 |
-0.23 |
142.92 |
0.30 |
0.30 |
125.31 |
0.75 |
0.75 |
0.75 |
119.58 |
117.08 |
117.07 |
115.73 |
115.09 |
113.24 |
113.61 |
112.11 |
109.80 |
108.33 |
106.26 |
102.61 |
102.54 |
101.87 |
100.62 |
98.99 |
95.71 |
0.01 |
91.66 |
87.46 |
86.90 |
|
|
|
95.15 |
| Long-term debt |
10.27 |
9.21 |
8.45 |
10.98 |
10.28 |
10.41 |
11.96 |
13.08 |
12.56 |
13.47 |
10.32 |
9.07 |
7.08 |
7.37 |
18.51 |
14.44 |
5.89 |
6.93 |
6.93 |
6.94 |
8.43 |
8.47 |
9.21 |
9.40 |
16.67 |
14.17 |
12.97 |
11.64 |
11.90 |
14.73 |
16.09 |
14.07 |
13.82 |
12.08 |
13.64 |
13.31 |
12.10 |
13.45 |
12.74 |
12.82 |
10.87 |
10.37 |
4.79 |
4.45 |
4.52 |
5.25 |
2.70 |
1.73 |
|
1.41 |
|
|
|
0.69 |
| Capital lease obligations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other non-current liabilities |
|
|
|
|
|
|
|
|
|
|
|
4.35 |
4.28 |
4.52 |
4.20 |
4.25 |
4.69 |
3.43 |
3.53 |
3.39 |
4.13 |
4.17 |
3.74 |
3.47 |
2.78 |
3.18 |
3.87 |
4.01 |
3.31 |
3.18 |
2.72 |
1.87 |
1.88 |
2.48 |
2.12 |
1.67 |
2.72 |
2.60 |
2.26 |
2.15 |
2.49 |
2.29 |
2.69 |
5.28 |
5.87 |
5.88 |
6.64 |
|
|
|
|
|
|
|
| Total liabilities |
201.75 |
200.03 |
196.92 |
193.08 |
195.28 |
193.27 |
194.77 |
196.07 |
196.69 |
197.62 |
202.39 |
199.48 |
198.06 |
203.04 |
201.54 |
202.38 |
170.02 |
164.99 |
163.58 |
161.91 |
164.56 |
160.68 |
156.76 |
157.46 |
154.77 |
143.53 |
142.51 |
140.73 |
139.81 |
139.70 |
138.32 |
134.96 |
133.39 |
132.07 |
131.25 |
131.34 |
130.44 |
129.77 |
126.83 |
124.96 |
120.11 |
118.56 |
115.85 |
117.67 |
116.97 |
113.59 |
111.96 |
110.68 |
107.45 |
102.96 |
1.07 |
98.22 |
0.70 |
102.92 |
|
| Common stock and paid-in capital |
14.54 |
14.97 |
14.77 |
14.45 |
14.30 |
13.84 |
14.70 |
13.79 |
13.84 |
14.53 |
13.02 |
13.93 |
14.79 |
14.53 |
14.40 |
15.98 |
13.87 |
15.44 |
15.78 |
15.89 |
15.79 |
16.23 |
16.28 |
16.35 |
15.94 |
15.70 |
15.62 |
16.06 |
15.86 |
15.43 |
15.21 |
15.71 |
15.62 |
16.25 |
16.67 |
16.87 |
16.90 |
17.04 |
17.70 |
17.97 |
17.89 |
17.73 |
17.86 |
18.00 |
18.12 |
17.97 |
18.23 |
18.25 |
18.07 |
17.96 |
17.96 |
17.91 |
18.22 |
18.28 |
| Retained earnings |
11.63 |
11.35 |
11.06 |
10.78 |
10.57 |
10.41 |
10.23 |
10.08 |
9.92 |
9.82 |
9.86 |
9.66 |
9.42 |
9.16 |
8.75 |
8.35 |
8.21 |
7.98 |
7.65 |
7.31 |
6.87 |
6.45 |
6.19 |
6.07 |
6.01 |
6.50 |
6.23 |
5.96 |
5.67 |
5.39 |
5.06 |
4.76 |
4.44 |
4.02 |
3.44 |
3.19 |
2.94 |
2.70 |
2.48 |
2.26 |
2.08 |
1.91 |
1.75 |
1.59 |
1.45 |
1.29 |
1.15 |
1.35 |
1.38 |
1.24 |
1.46 |
1.70 |
5.99 |
5.85 |
| Common shares outstanding |
430 |
435 |
435 |
437 |
442 |
445 |
450 |
457 |
464 |
468 |
471 |
481 |
488 |
495 |
497 |
493 |
425 |
427 |
428 |
428 |
428 |
429 |
428 |
428 |
429 |
437 |
447 |
459 |
463 |
469 |
478 |
486 |
489 |
494 |
502 |
507 |
511 |
514 |
521 |
530 |
530 |
530 |
533 |
540 |
550 |
551 |
560 |
560 |
560 |
560 |
560 |
560 |
560 |
560 |
|
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 |
| Net income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Depreciation, depletion and amortization |
0.48 |
0.50 |
0.48 |
0.57 |
0.63 |
0.58 |
0.63 |
0.49 |
0.49 |
0.52 |
0.47 |
0.39 |
0.40 |
0.47 |
0.43 |
| Stock-based compensation |
0.12 |
0.10 |
0.09 |
0.08 |
0.06 |
0.05 |
0.04 |
0.04 |
0.05 |
0.02 |
0.02 |
0.05 |
0.03 |
0.03 |
0.91 |
| Change in inventory |
|
|
|
|
|
|
|
|
0.16 |
0.00 |
0.00 |
0.00 |
0.45 |
|
|
| Other working capital changes |
1.61 |
1.41 |
2.40 |
3.47 |
1.59 |
-0.52 |
1.02 |
1.24 |
1.19 |
0.95 |
0.73 |
0.95 |
1.77 |
1.22 |
1.14 |
| Capital expenditures |
-0.17 |
-0.12 |
-0.17 |
-0.13 |
-0.12 |
-0.12 |
-0.37 |
-0.23 |
-0.44 |
-0.30 |
-0.30 |
-0.31 |
-0.37 |
-0.37 |
-0.37 |
| Others incl. marketable securities changes |
-5.79 |
3.11 |
5.42 |
-12.51 |
-10.36 |
-6.02 |
-3.51 |
-6.85 |
-3.54 |
-11.02 |
-5.61 |
-9.96 |
-2.09 |
1.29 |
-1.67 |
| Dividend payout |
-0.89 |
-0.90 |
-0.93 |
-0.89 |
-0.78 |
-0.77 |
-0.68 |
-0.49 |
-0.34 |
-0.26 |
-0.22 |
-0.81 |
-1.19 |
-0.15 |
|
| Common stock repurchases |
-1.00 |
-1.35 |
-0.91 |
-0.15 |
-0.55 |
-0.27 |
-1.22 |
-1.03 |
-0.82 |
-0.43 |
-0.50 |
-0.33 |
|
|
|
| Net Debt Issuance |
7.77 |
-3.76 |
-5.29 |
10.95 |
5.96 |
16.41 |
3.39 |
7.86 |
2.59 |
11.14 |
5.21 |
10.54 |
0.68 |
-3.11 |
-1.67 |
|
| Change in cash |
2.13 |
-1.03 |
1.08 |
1.39 |
-3.58 |
9.35 |
-0.69 |
1.04 |
-0.67 |
0.62 |
-0.19 |
0.52 |
-0.31 |
-0.63 |
-1.22 |
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 |
| Net income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Depreciation, depletion and amortization |
0.11 |
0.11 |
0.12 |
0.12 |
0.12 |
0.12 |
0.13 |
0.14 |
0.10 |
0.13 |
0.12 |
0.11 |
0.12 |
0.12 |
0.12 |
0.26 |
0.07 |
0.17 |
0.14 |
0.17 |
0.15 |
0.16 |
0.10 |
0.11 |
0.20 |
0.19 |
0.17 |
0.14 |
0.13 |
0.13 |
0.11 |
0.12 |
0.12 |
0.11 |
0.11 |
0.13 |
0.13 |
0.14 |
0.14 |
0.13 |
0.11 |
0.12 |
0.12 |
0.12 |
0.11 |
0.07 |
0.12 |
0.10 |
0.10 |
0.10 |
0.10 |
0.10 |
0.10 |
0.05 |
|
|
| Stock-based compensation |
0.03 |
0.02 |
0.02 |
0.04 |
0.03 |
0.02 |
0.02 |
0.02 |
0.03 |
0.01 |
0.02 |
0.02 |
0.03 |
0.02 |
0.02 |
0.02 |
0.03 |
0.01 |
0.01 |
0.01 |
0.02 |
0.01 |
0.01 |
0.00 |
0.02 |
0.00 |
0.01 |
0.01 |
0.02 |
0.00 |
0.01 |
0.01 |
0.02 |
0.01 |
0.01 |
0.01 |
0.02 |
0.01 |
0.00 |
0.01 |
0.00 |
0.00 |
0.01 |
0.01 |
0.01 |
0.02 |
0.01 |
0.07 |
0.02 |
0.10 |
0.17 |
0.01 |
0.01 |
0.03 |
|
|
| Change in inventory |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
0.00 |
0.02 |
0.16 |
0.14 |
0.10 |
0.16 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
0.45 |
|
|
|
|
|
|
| Other working capital changes |
0.09 |
-0.29 |
1.55 |
0.72 |
-0.37 |
0.34 |
-0.02 |
0.67 |
0.42 |
0.53 |
0.88 |
-0.01 |
1.01 |
1.31 |
2.86 |
-2.16 |
1.45 |
0.92 |
1.13 |
0.40 |
-0.86 |
0.69 |
0.54 |
-0.20 |
-1.55 |
0.54 |
0.22 |
-0.05 |
0.32 |
0.43 |
-0.33 |
0.58 |
0.54 |
0.15 |
0.65 |
-0.55 |
0.55 |
0.15 |
0.35 |
0.19 |
0.26 |
0.28 |
0.19 |
0.29 |
-0.02 |
0.09 |
0.06 |
0.15 |
0.59 |
0.37 |
-0.03 |
0.57 |
0.61 |
0.26 |
0.00 |
0.00 |
| Capital expenditures |
0.00 |
-0.09 |
-0.04 |
-0.03 |
-0.01 |
-0.05 |
-0.03 |
-0.03 |
-0.01 |
-0.05 |
-0.03 |
-0.04 |
-0.05 |
-0.02 |
-0.09 |
-0.01 |
-0.05 |
-0.07 |
-0.03 |
-0.02 |
-0.01 |
-0.12 |
-0.05 |
-0.04 |
-0.02 |
-0.14 |
-0.04 |
-0.08 |
-0.06 |
-0.14 |
-0.12 |
-0.14 |
-0.09 |
-0.19 |
-0.11 |
-0.09 |
-0.05 |
-0.13 |
-0.06 |
-0.05 |
-0.05 |
-0.10 |
-0.06 |
-0.07 |
-0.07 |
-0.15 |
-0.05 |
-0.07 |
-0.05 |
-0.12 |
-0.09 |
-0.08 |
-0.07 |
-0.07 |
0.00 |
0.00 |
| Others incl. marketable securities changes |
-1.80 |
-1.84 |
-1.46 |
-1.40 |
-1.09 |
1.66 |
0.20 |
0.21 |
1.05 |
0.27 |
0.42 |
3.19 |
1.54 |
-0.14 |
0.97 |
-9.44 |
-3.86 |
-7.43 |
-1.26 |
-0.61 |
-1.06 |
-0.52 |
2.15 |
1.21 |
-8.75 |
-1.95 |
-0.46 |
0.26 |
-1.41 |
-1.88 |
-1.57 |
-2.12 |
-1.03 |
0.13 |
-1.93 |
-0.65 |
-1.09 |
-2.49 |
-3.00 |
-3.26 |
-2.27 |
-1.61 |
0.84 |
-3.16 |
-1.68 |
-2.73 |
-1.75 |
-0.50 |
-4.99 |
-2.55 |
-4.63 |
4.47 |
0.62 |
1.27 |
0.00 |
0.00 |
| Dividend payout |
-0.24 |
-0.23 |
-0.22 |
-0.22 |
-0.22 |
-0.23 |
-0.23 |
-0.22 |
-0.23 |
-0.23 |
-0.23 |
-0.23 |
-0.24 |
-0.23 |
-0.24 |
-0.22 |
-0.20 |
-0.19 |
-0.20 |
-0.19 |
-0.20 |
-0.19 |
-0.20 |
-0.19 |
-0.19 |
-0.18 |
-0.18 |
-0.16 |
-0.16 |
-0.13 |
-0.13 |
-0.11 |
-0.11 |
-0.10 |
-0.09 |
-0.08 |
-0.07 |
-0.07 |
-0.06 |
-0.07 |
-0.05 |
-0.05 |
-0.06 |
-0.05 |
-0.06 |
-0.06 |
-0.38 |
-0.34 |
-0.03 |
-0.37 |
-0.38 |
-0.39 |
-0.04 |
-0.06 |
|
|
| Common stock repurchases |
-0.30 |
-0.53 |
-0.08 |
-0.20 |
-0.20 |
-0.23 |
-0.63 |
-0.20 |
-0.30 |
0.03 |
-0.25 |
-0.26 |
-0.40 |
-0.15 |
0.00 |
0.00 |
-0.02 |
-0.20 |
-0.25 |
0.20 |
-0.10 |
0.27 |
0.00 |
0.00 |
-0.27 |
-0.40 |
-0.50 |
-0.12 |
-0.20 |
-0.30 |
-0.40 |
-0.15 |
-0.18 |
-0.34 |
-0.23 |
-0.13 |
-0.13 |
-0.18 |
-0.25 |
0.00 |
0.00 |
-0.25 |
-0.25 |
-0.25 |
0.00 |
-0.33 |
0.00 |
|
|
|
|
|
|
|
|
|
| Net Debt Issuance |
1.70 |
3.93 |
3.20 |
-2.03 |
2.68 |
-1.95 |
-0.30 |
-0.42 |
-1.09 |
-4.46 |
2.92 |
0.81 |
-4.58 |
1.49 |
-1.99 |
8.12 |
3.36 |
2.23 |
1.53 |
-1.98 |
3.98 |
3.21 |
-0.79 |
2.50 |
11.23 |
1.48 |
1.59 |
0.59 |
-0.28 |
1.97 |
2.55 |
1.81 |
1.52 |
0.97 |
-0.61 |
1.44 |
0.78 |
3.37 |
2.14 |
4.86 |
0.77 |
2.94 |
-1.89 |
0.98 |
3.43 |
3.46 |
-0.47 |
3.10 |
4.46 |
2.21 |
2.95 |
-3.57 |
-0.90 |
-4.48 |
0.00 |
0.00 |
|
| Change in cash |
-0.40 |
1.08 |
3.10 |
-2.99 |
0.94 |
-0.31 |
-0.86 |
0.17 |
-0.03 |
-3.77 |
3.84 |
3.59 |
-2.57 |
2.39 |
1.65 |
-3.42 |
0.78 |
-4.56 |
1.08 |
-2.02 |
1.93 |
3.52 |
1.77 |
3.39 |
0.67 |
-0.46 |
0.81 |
0.60 |
-1.64 |
0.08 |
0.13 |
0.01 |
0.83 |
0.91 |
-2.05 |
0.17 |
0.29 |
0.79 |
-0.74 |
1.80 |
-1.23 |
1.33 |
-1.11 |
-2.14 |
1.73 |
0.39 |
-2.47 |
2.50 |
0.10 |
0.18 |
-1.90 |
1.10 |
0.33 |
-2.99 |
0.00 |
0.00 |