CASEYS GENERAL STORES INC
|
Apr-26 |
Apr-25 |
Apr-24 |
Apr-23 |
Apr-22 |
Apr-21 |
Apr-20 |
Apr-19 |
Apr-18 |
Apr-17 |
Apr-16 |
Apr-15 |
Apr-14 |
Apr-13 |
Apr-12 |
Apr-11 |
Apr-10 |
Apr-09 |
Apr-08 |
Apr-07 |
Apr-06 |
| Total revenue |
17.56 |
15.94 |
14.86 |
15.09 |
12.95 |
8.71 |
9.18 |
9.35 |
8.39 |
7.51 |
7.12 |
7.77 |
7.84 |
7.25 |
6.99 |
5.64 |
4.64 |
4.69 |
4.83 |
4.02 |
3.49 |
| Cost of revenue |
13.24 |
12.19 |
11.52 |
12.02 |
10.19 |
6.35 |
7.03 |
7.40 |
6.62 |
5.83 |
5.51 |
6.33 |
6.62 |
6.18 |
5.99 |
4.75 |
3.84 |
3.97 |
4.14 |
3.44 |
2.97 |
| Gross profit |
4.32 |
3.75 |
3.35 |
3.07 |
2.76 |
2.36 |
2.14 |
1.95 |
1.77 |
1.68 |
1.61 |
1.44 |
1.22 |
1.07 |
1.00 |
0.88 |
0.79 |
0.72 |
0.69 |
0.58 |
0.53 |
| Selling, general and administrative |
0.28 |
|
|
|
|
|
|
1.39 |
0.00 |
1.17 |
1.05 |
0.96 |
0.86 |
0.76 |
0.69 |
0.61 |
0.53 |
0.50 |
0.47 |
0.41 |
0.36 |
| Research and development |
|
|
|
|
|
|
|
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
|
| Other operating expenses |
3.01 |
2.96 |
2.64 |
2.43 |
2.27 |
1.90 |
1.75 |
0.25 |
1.50 |
0.20 |
0.17 |
0.16 |
0.13 |
0.11 |
0.10 |
0.08 |
0.07 |
0.07 |
0.07 |
0.06 |
0.06 |
| Operating income |
1.03 |
0.80 |
0.71 |
0.64 |
0.50 |
0.45 |
0.40 |
0.32 |
0.27 |
0.31 |
0.39 |
0.32 |
0.23 |
0.20 |
0.22 |
0.19 |
0.19 |
0.15 |
0.14 |
0.11 |
0.11 |
| Non-operating income (net) |
-0.10 |
-0.08 |
-0.05 |
-0.05 |
-0.06 |
-0.05 |
-0.05 |
-0.06 |
-0.05 |
-0.04 |
-0.04 |
-0.04 |
-0.04 |
-0.04 |
-0.04 |
-0.04 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
| Income before tax |
0.94 |
0.71 |
0.66 |
0.59 |
0.44 |
0.41 |
0.34 |
0.26 |
0.21 |
0.27 |
0.35 |
0.28 |
0.19 |
0.16 |
0.18 |
0.15 |
0.18 |
0.14 |
0.13 |
0.10 |
0.10 |
| Income tax expense |
0.22 |
0.17 |
0.15 |
0.14 |
0.10 |
0.09 |
0.08 |
0.06 |
-0.10 |
0.09 |
0.12 |
0.10 |
0.07 |
0.06 |
0.07 |
0.06 |
0.06 |
0.05 |
0.05 |
0.03 |
0.04 |
| Net income |
0.71 |
0.55 |
0.50 |
0.45 |
0.34 |
0.31 |
0.26 |
0.20 |
0.32 |
0.18 |
0.23 |
0.18 |
0.13 |
0.10 |
0.11 |
0.09 |
0.12 |
0.09 |
0.08 |
0.06 |
0.06 |
Show Quarterly Income Statement
|
Apr-26 |
Jan-26 |
Oct-25 |
Jul-25 |
Apr-25 |
Jan-25 |
Oct-24 |
Jul-24 |
Apr-24 |
Jan-24 |
Oct-23 |
Jul-23 |
Apr-23 |
Jan-23 |
Oct-22 |
Jul-22 |
Apr-22 |
Jan-22 |
Oct-21 |
Jul-21 |
Apr-21 |
Jan-21 |
Oct-20 |
Jul-20 |
Apr-20 |
Jan-20 |
Oct-19 |
Jul-19 |
Apr-19 |
Jan-19 |
Oct-18 |
Jul-18 |
Apr-18 |
Jan-18 |
Oct-17 |
Jul-17 |
Apr-17 |
Jan-17 |
Oct-16 |
Jul-16 |
Apr-16 |
Jan-16 |
Oct-15 |
Jul-15 |
Apr-15 |
Jan-15 |
Oct-14 |
Jul-14 |
Apr-14 |
Jan-14 |
Oct-13 |
Jul-13 |
Apr-13 |
Jan-13 |
Oct-12 |
Jul-12 |
Apr-12 |
Jan-12 |
Oct-11 |
Jul-11 |
Apr-11 |
Jan-11 |
Oct-10 |
Jul-10 |
Apr-10 |
Jan-10 |
Oct-09 |
Jul-09 |
Apr-09 |
Jan-09 |
Oct-08 |
Jul-08 |
Apr-08 |
Jan-08 |
Oct-07 |
Jul-07 |
Apr-07 |
Jan-07 |
Oct-06 |
Jul-06 |
Apr-06 |
Jan-06 |
| Total revenue |
4.57 |
3.92 |
4.51 |
4.57 |
3.99 |
3.90 |
3.95 |
4.10 |
3.60 |
3.33 |
4.06 |
3.87 |
3.33 |
3.33 |
3.98 |
4.45 |
3.46 |
3.05 |
3.26 |
3.18 |
2.38 |
2.01 |
2.22 |
2.11 |
1.81 |
2.25 |
2.49 |
2.63 |
2.18 |
2.05 |
2.54 |
2.59 |
2.09 |
2.05 |
2.15 |
2.09 |
1.85 |
1.77 |
1.92 |
1.97 |
1.58 |
1.57 |
1.92 |
2.05 |
1.65 |
1.67 |
2.15 |
2.29 |
1.92 |
1.79 |
2.02 |
2.11 |
1.81 |
1.66 |
1.91 |
1.87 |
1.75 |
1.58 |
1.78 |
1.87 |
1.55 |
1.37 |
1.35 |
1.36 |
1.18 |
1.11 |
1.15 |
1.19 |
0.88 |
0.85 |
1.39 |
1.57 |
1.20 |
1.15 |
1.19 |
1.28 |
0.99 |
0.92 |
1.01 |
1.10 |
0.88 |
0.80 |
| Cost of revenue |
3.38 |
2.91 |
3.38 |
3.56 |
3.07 |
2.99 |
2.99 |
3.14 |
2.80 |
2.54 |
3.18 |
2.99 |
2.64 |
2.60 |
3.17 |
3.62 |
2.80 |
2.38 |
2.55 |
2.46 |
1.82 |
1.47 |
1.58 |
1.48 |
1.29 |
1.75 |
1.93 |
2.06 |
1.73 |
1.58 |
2.03 |
2.07 |
1.68 |
1.63 |
1.69 |
1.62 |
1.45 |
1.38 |
1.48 |
1.52 |
1.19 |
1.19 |
1.48 |
1.64 |
1.31 |
1.32 |
1.78 |
1.92 |
1.63 |
1.51 |
1.70 |
1.77 |
1.54 |
1.41 |
1.63 |
1.58 |
1.51 |
1.35 |
1.52 |
1.61 |
1.33 |
1.17 |
1.12 |
1.13 |
0.99 |
0.94 |
0.95 |
0.97 |
0.71 |
0.69 |
1.20 |
1.37 |
1.05 |
0.99 |
1.01 |
1.09 |
0.84 |
0.78 |
0.86 |
0.95 |
0.76 |
0.68 |
| Gross profit |
1.19 |
1.01 |
1.12 |
1.00 |
0.93 |
0.91 |
0.96 |
0.96 |
0.80 |
0.79 |
0.89 |
0.88 |
0.69 |
0.74 |
0.81 |
0.84 |
0.66 |
0.66 |
0.72 |
0.72 |
0.56 |
0.54 |
0.63 |
0.62 |
0.53 |
0.50 |
0.56 |
0.57 |
0.45 |
0.47 |
0.51 |
0.52 |
0.41 |
0.42 |
0.47 |
0.48 |
0.40 |
0.39 |
0.44 |
0.45 |
0.39 |
0.37 |
0.44 |
0.41 |
0.35 |
0.35 |
0.37 |
0.37 |
0.29 |
0.28 |
0.32 |
0.34 |
0.27 |
0.25 |
0.28 |
0.29 |
0.25 |
0.23 |
0.26 |
0.27 |
0.22 |
0.20 |
0.23 |
0.23 |
0.19 |
0.18 |
0.21 |
0.22 |
0.17 |
0.16 |
0.19 |
0.20 |
0.16 |
0.16 |
0.18 |
0.19 |
0.15 |
0.14 |
0.15 |
0.15 |
0.13 |
0.12 |
| Selling, general and administrative |
0.28 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.34 |
|
0.25 |
0.28 |
0.26 |
|
0.27 |
0.29 |
0.27 |
0.34 |
0.24 |
0.26 |
0.26 |
0.47 |
0.23 |
0.24 |
0.32 |
0.29 |
0.29 |
0.30 |
0.29 |
0.26 |
0.26 |
0.27 |
0.26 |
0.23 |
0.24 |
0.24 |
0.24 |
0.21 |
0.21 |
0.22 |
0.22 |
0.19 |
0.19 |
0.19 |
0.19 |
0.51 |
0.17 |
0.17 |
0.17 |
0.15 |
0.15 |
0.15 |
0.15 |
0.14 |
0.13 |
0.13 |
0.13 |
0.13 |
0.12 |
0.13 |
0.13 |
0.12 |
0.12 |
0.12 |
0.12 |
0.11 |
0.10 |
0.10 |
0.10 |
0.09 |
0.09 |
| 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 |
0.00 |
| Other operating expenses |
0.79 |
0.70 |
0.82 |
0.70 |
0.77 |
0.78 |
0.71 |
0.70 |
0.67 |
0.66 |
0.67 |
0.64 |
0.60 |
0.59 |
0.62 |
0.62 |
0.57 |
0.57 |
0.57 |
0.22 |
0.50 |
0.23 |
0.20 |
0.19 |
0.43 |
0.17 |
0.15 |
0.17 |
0.06 |
0.16 |
0.15 |
0.16 |
-0.10 |
0.15 |
0.14 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
-0.31 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.01 |
0.01 |
| Operating income |
0.12 |
0.31 |
0.30 |
0.31 |
0.16 |
0.14 |
0.25 |
0.25 |
0.13 |
0.13 |
0.22 |
0.23 |
0.09 |
0.14 |
0.19 |
0.22 |
0.09 |
0.10 |
0.14 |
0.17 |
0.06 |
0.06 |
0.16 |
0.17 |
0.09 |
0.06 |
0.12 |
0.13 |
0.04 |
0.07 |
0.10 |
0.10 |
0.03 |
0.04 |
0.09 |
0.10 |
0.05 |
0.05 |
0.10 |
0.11 |
0.08 |
0.07 |
0.13 |
0.11 |
0.07 |
0.07 |
0.09 |
0.09 |
0.04 |
0.03 |
0.07 |
0.10 |
0.05 |
0.03 |
0.06 |
0.07 |
0.04 |
0.03 |
0.07 |
0.07 |
0.04 |
0.03 |
0.05 |
0.06 |
0.04 |
0.03 |
0.06 |
0.07 |
0.03 |
0.03 |
0.05 |
0.05 |
0.02 |
0.02 |
0.05 |
0.05 |
0.03 |
0.02 |
0.03 |
0.03 |
0.02 |
0.01 |
| Non-operating income (net) |
0.09 |
-0.14 |
-0.02 |
-0.03 |
-0.03 |
-0.03 |
-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 |
-0.01 |
-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 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Income before tax |
0.21 |
0.17 |
0.27 |
0.28 |
0.13 |
0.11 |
0.24 |
0.24 |
0.11 |
0.11 |
0.21 |
0.22 |
0.07 |
0.13 |
0.18 |
0.20 |
0.07 |
0.08 |
0.13 |
0.16 |
0.05 |
0.05 |
0.15 |
0.16 |
0.08 |
0.04 |
0.11 |
0.11 |
0.03 |
0.05 |
0.09 |
0.09 |
0.02 |
0.03 |
0.08 |
0.09 |
0.04 |
0.04 |
0.09 |
0.10 |
0.07 |
0.06 |
0.12 |
0.10 |
0.06 |
0.06 |
0.08 |
0.08 |
0.03 |
0.02 |
0.06 |
0.09 |
0.04 |
0.02 |
0.05 |
0.06 |
0.03 |
0.03 |
0.06 |
0.06 |
0.04 |
0.02 |
0.03 |
0.06 |
0.03 |
0.03 |
0.05 |
0.07 |
0.03 |
0.02 |
0.04 |
0.05 |
0.02 |
0.02 |
0.04 |
0.05 |
0.03 |
0.02 |
0.03 |
0.03 |
0.02 |
0.01 |
| Income tax expense |
0.05 |
0.04 |
0.07 |
0.06 |
0.03 |
0.02 |
0.06 |
0.06 |
0.03 |
0.03 |
0.05 |
0.05 |
0.02 |
0.03 |
0.04 |
0.05 |
0.01 |
0.02 |
0.03 |
0.04 |
0.01 |
0.01 |
0.03 |
0.04 |
0.02 |
0.01 |
0.03 |
0.03 |
0.00 |
0.01 |
0.02 |
0.02 |
0.00 |
-0.17 |
0.03 |
0.03 |
0.01 |
0.01 |
0.03 |
0.03 |
0.02 |
0.02 |
0.04 |
0.04 |
0.02 |
0.02 |
0.03 |
0.03 |
0.01 |
0.01 |
0.02 |
0.03 |
0.01 |
0.01 |
0.02 |
0.02 |
0.01 |
0.01 |
0.02 |
0.02 |
0.01 |
0.01 |
0.01 |
0.02 |
0.01 |
0.01 |
0.02 |
0.02 |
0.01 |
0.01 |
0.02 |
0.02 |
0.01 |
0.01 |
0.02 |
0.02 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.00 |
| Net income |
0.16 |
0.13 |
0.21 |
0.22 |
0.10 |
0.09 |
0.18 |
0.18 |
0.09 |
0.09 |
0.16 |
0.17 |
0.06 |
0.10 |
0.14 |
0.15 |
0.06 |
0.06 |
0.10 |
0.12 |
0.04 |
0.04 |
0.11 |
0.12 |
0.06 |
0.03 |
0.08 |
0.09 |
0.03 |
0.04 |
0.07 |
0.07 |
0.02 |
0.19 |
0.05 |
0.06 |
0.03 |
0.02 |
0.06 |
0.07 |
0.05 |
0.04 |
0.08 |
0.06 |
0.04 |
0.04 |
0.05 |
0.05 |
0.02 |
0.01 |
0.04 |
0.05 |
0.02 |
0.02 |
0.03 |
0.04 |
0.02 |
0.02 |
0.04 |
0.04 |
0.02 |
0.01 |
0.02 |
0.04 |
0.02 |
0.02 |
0.03 |
0.04 |
0.02 |
0.01 |
0.03 |
0.03 |
0.01 |
0.01 |
0.03 |
0.03 |
0.02 |
0.01 |
0.02 |
0.02 |
0.01 |
0.01 |
|
Apr-26 |
Apr-25 |
Apr-24 |
Apr-23 |
Apr-22 |
Apr-21 |
Apr-20 |
Apr-19 |
Apr-18 |
Apr-17 |
Apr-16 |
Apr-15 |
Apr-14 |
Apr-13 |
Apr-12 |
Apr-11 |
Apr-10 |
Apr-09 |
Apr-08 |
Apr-07 |
Apr-06 |
| Cash and cash equivalents |
0.52 |
0.33 |
0.21 |
0.38 |
0.16 |
0.34 |
0.08 |
0.06 |
0.05 |
0.08 |
0.08 |
0.05 |
0.12 |
0.04 |
0.06 |
0.06 |
0.15 |
0.15 |
0.15 |
0.11 |
0.08 |
| Short-term investments |
|
|
|
|
|
|
|
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
|
| Accounts receivable, net |
0.24 |
0.18 |
0.17 |
0.14 |
0.15 |
0.09 |
0.06 |
0.07 |
0.10 |
0.06 |
0.04 |
0.04 |
0.04 |
0.03 |
0.04 |
0.06 |
0.02 |
0.02 |
0.02 |
0.02 |
0.01 |
| Inventories |
0.56 |
0.48 |
0.43 |
0.38 |
0.40 |
0.29 |
0.24 |
0.27 |
0.24 |
0.20 |
0.20 |
0.20 |
0.20 |
0.19 |
0.17 |
0.16 |
0.12 |
0.11 |
0.12 |
0.11 |
0.10 |
| Other current assets |
0.04 |
0.02 |
0.03 |
0.02 |
0.02 |
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 |
0.01 |
0.01 |
0.01 |
| Total current assets |
1.36 |
1.01 |
0.83 |
0.92 |
0.73 |
0.72 |
0.39 |
0.41 |
0.40 |
0.35 |
0.33 |
0.31 |
0.38 |
0.27 |
0.28 |
0.29 |
0.31 |
0.28 |
0.31 |
0.24 |
0.19 |
| Property, plant and equipment, net |
|
|
|
6.74 |
3.98 |
3.51 |
3.32 |
3.11 |
2.90 |
2.51 |
2.25 |
2.02 |
1.78 |
1.58 |
1.38 |
1.22 |
1.01 |
0.92 |
0.85 |
0.83 |
0.77 |
| Goodwill |
1.27 |
1.24 |
0.65 |
0.62 |
0.61 |
0.16 |
0.16 |
0.16 |
0.14 |
0.13 |
0.13 |
0.13 |
0.12 |
0.11 |
0.10 |
0.09 |
0.06 |
0.05 |
0.05 |
0.05 |
0.01 |
| Intangible assets |
|
0.09 |
0.06 |
0.07 |
0.07 |
|
|
0.03 |
0.14 |
0.13 |
0.13 |
0.13 |
0.12 |
0.11 |
0.10 |
0.09 |
0.06 |
0.05 |
0.05 |
0.05 |
0.01 |
| Long-term investments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other non-current assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total assets |
8.94 |
8.44 |
6.35 |
5.94 |
5.51 |
4.46 |
3.94 |
3.73 |
3.46 |
3.02 |
2.73 |
2.47 |
2.29 |
1.98 |
1.77 |
1.61 |
1.39 |
1.26 |
1.22 |
1.13 |
0.99 |
|
| Accounts payable |
0.82 |
0.62 |
0.57 |
0.56 |
0.59 |
0.36 |
0.18 |
0.34 |
0.32 |
0.29 |
0.24 |
0.23 |
0.25 |
0.23 |
0.21 |
0.22 |
0.15 |
0.12 |
0.16 |
0.13 |
0.15 |
| Short-term debt |
0.10 |
0.11 |
0.06 |
0.05 |
0.02 |
0.00 |
0.69 |
0.09 |
0.05 |
0.02 |
0.02 |
0.02 |
0.00 |
0.07 |
0.01 |
0.00 |
0.02 |
0.03 |
0.03 |
0.05 |
0.05 |
| Current portion of long-term debt |
|
0.09 |
0.05 |
0.05 |
0.02 |
0.00 |
0.69 |
0.09 |
0.05 |
0.02 |
0.02 |
0.02 |
0.85 |
|
|
|
|
|
|
|
|
| Deferred revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other current liabilities |
0.43 |
0.31 |
0.28 |
0.21 |
0.20 |
0.22 |
0.15 |
0.13 |
0.10 |
0.09 |
0.11 |
0.10 |
0.12 |
0.07 |
0.07 |
0.06 |
0.07 |
0.08 |
0.06 |
0.05 |
0.05 |
| Long-term debt |
|
2.41 |
1.58 |
1.62 |
1.66 |
1.36 |
0.71 |
1.28 |
1.29 |
0.91 |
0.82 |
0.84 |
0.85 |
0.65 |
0.67 |
0.68 |
0.15 |
0.17 |
0.18 |
0.20 |
0.11 |
| Capital lease obligations |
|
0.45 |
0.12 |
|
|
|
|
|
|
0.01 |
|
|
|
|
|
|
|
|
|
|
|
| Other non-current liabilities |
|
0.07 |
0.17 |
0.16 |
0.14 |
0.07 |
0.07 |
0.05 |
0.04 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
|
|
|
|
|
| Total liabilities |
4.98 |
4.93 |
3.33 |
3.28 |
3.26 |
2.53 |
2.30 |
2.32 |
2.19 |
1.83 |
1.64 |
1.59 |
1.60 |
1.40 |
1.27 |
1.21 |
0.56 |
0.54 |
0.57 |
0.56 |
0.46 |
|
| Common stock and paid-in capital |
3.95 |
0.05 |
0.03 |
0.11 |
0.08 |
0.06 |
0.03 |
0.02 |
0.00 |
0.04 |
0.07 |
0.06 |
0.03 |
0.02 |
0.01 |
0.00 |
0.06 |
0.06 |
0.06 |
0.05 |
0.05 |
| Retained earnings |
|
3.46 |
2.99 |
2.55 |
2.16 |
1.87 |
1.61 |
1.39 |
1.27 |
1.15 |
1.01 |
0.82 |
0.67 |
0.57 |
0.49 |
0.40 |
0.76 |
0.66 |
0.59 |
0.52 |
0.47 |
| Common shares outstanding |
37 |
37 |
37 |
38 |
37 |
37 |
37 |
37 |
38 |
40 |
39 |
39 |
39 |
39 |
38 |
43 |
51 |
51 |
51 |
51 |
51 |
Show Quarterly Balance Sheet
|
Apr-26 |
Jan-26 |
Oct-25 |
Jul-25 |
Apr-25 |
Jan-25 |
Oct-24 |
Jul-24 |
Apr-24 |
Jan-24 |
Oct-23 |
Jul-23 |
Apr-23 |
Jan-23 |
Oct-22 |
Jul-22 |
Apr-22 |
Jan-22 |
Oct-21 |
Jul-21 |
Apr-21 |
Jan-21 |
Oct-20 |
Jul-20 |
Apr-20 |
Jan-20 |
Oct-19 |
Jul-19 |
Apr-19 |
Jan-19 |
Oct-18 |
Jul-18 |
Apr-18 |
Jan-18 |
Oct-17 |
Jul-17 |
Apr-17 |
Jan-17 |
Oct-16 |
Jul-16 |
Apr-16 |
Jan-16 |
Oct-15 |
Jul-15 |
Apr-15 |
Jan-15 |
Oct-14 |
Jul-14 |
Apr-14 |
Jan-14 |
Oct-13 |
Jul-13 |
Apr-13 |
Jan-13 |
Oct-12 |
Jul-12 |
Apr-12 |
Jan-12 |
Oct-11 |
Jul-11 |
Apr-11 |
Jan-11 |
Oct-10 |
Jul-10 |
Apr-10 |
Jan-10 |
Oct-09 |
Jul-09 |
Apr-09 |
Jan-09 |
Oct-08 |
Jul-08 |
Apr-08 |
Jan-08 |
Oct-07 |
Jul-07 |
Apr-07 |
Jan-07 |
Oct-06 |
Jul-06 |
Apr-06 |
Jan-06 |
| Cash and cash equivalents |
0.52 |
0.47 |
0.49 |
0.46 |
0.33 |
0.39 |
0.35 |
0.30 |
0.21 |
0.18 |
0.41 |
0.44 |
0.38 |
0.41 |
0.41 |
0.31 |
0.16 |
0.19 |
0.31 |
0.20 |
0.34 |
0.39 |
0.40 |
0.25 |
0.08 |
0.04 |
0.04 |
0.10 |
0.06 |
0.03 |
0.05 |
0.04 |
0.05 |
0.14 |
0.29 |
0.16 |
0.08 |
0.12 |
0.18 |
0.19 |
0.08 |
0.05 |
0.07 |
0.05 |
0.05 |
0.04 |
0.07 |
0.12 |
0.12 |
0.10 |
0.11 |
0.19 |
0.04 |
0.03 |
0.04 |
0.09 |
0.06 |
0.05 |
0.09 |
0.14 |
0.06 |
0.06 |
0.19 |
0.20 |
0.15 |
0.15 |
0.18 |
0.17 |
0.15 |
0.13 |
0.14 |
0.17 |
0.15 |
0.13 |
0.15 |
0.13 |
0.11 |
0.03 |
0.03 |
0.06 |
0.08 |
0.02 |
| Short-term investments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accounts receivable, net |
0.25 |
0.21 |
0.20 |
0.20 |
0.18 |
0.18 |
0.16 |
0.16 |
0.17 |
0.16 |
0.15 |
0.13 |
0.14 |
0.13 |
0.16 |
0.17 |
0.15 |
0.10 |
0.11 |
0.12 |
0.09 |
0.07 |
0.06 |
0.06 |
0.06 |
0.07 |
0.07 |
0.05 |
0.07 |
0.06 |
0.06 |
0.09 |
0.10 |
0.07 |
0.04 |
0.05 |
0.06 |
0.05 |
0.03 |
0.03 |
0.04 |
0.02 |
0.03 |
0.03 |
0.02 |
0.02 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.02 |
0.04 |
0.03 |
0.02 |
0.04 |
0.04 |
0.02 |
0.02 |
0.06 |
0.05 |
0.03 |
0.01 |
0.02 |
0.02 |
0.02 |
0.01 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.01 |
0.02 |
0.02 |
0.02 |
0.01 |
0.01 |
0.01 |
0.02 |
| Inventories |
0.56 |
0.44 |
0.45 |
0.48 |
0.48 |
0.48 |
0.43 |
0.45 |
0.43 |
0.41 |
0.42 |
0.42 |
0.38 |
0.39 |
0.39 |
0.40 |
0.40 |
0.35 |
0.35 |
0.34 |
0.29 |
0.27 |
0.25 |
0.24 |
0.24 |
0.26 |
0.27 |
0.27 |
0.27 |
0.25 |
0.26 |
0.26 |
0.24 |
0.26 |
0.24 |
0.23 |
0.20 |
0.21 |
0.21 |
0.21 |
0.20 |
0.19 |
0.20 |
0.22 |
0.20 |
0.17 |
0.20 |
0.22 |
0.20 |
0.19 |
0.20 |
0.21 |
0.19 |
0.19 |
0.18 |
0.18 |
0.17 |
0.16 |
0.16 |
0.16 |
0.16 |
0.13 |
0.12 |
0.12 |
0.12 |
0.11 |
0.12 |
0.12 |
0.11 |
0.10 |
0.11 |
0.14 |
0.12 |
0.12 |
0.11 |
0.12 |
0.11 |
0.10 |
0.10 |
0.11 |
0.10 |
0.09 |
| Other current assets |
0.03 |
0.04 |
0.05 |
0.04 |
0.02 |
0.04 |
0.04 |
0.03 |
0.03 |
0.03 |
0.03 |
0.02 |
0.02 |
0.02 |
0.03 |
0.02 |
0.02 |
0.02 |
0.03 |
0.02 |
0.01 |
0.02 |
0.02 |
0.02 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.00 |
0.00 |
0.01 |
0.00 |
0.04 |
0.02 |
0.02 |
0.04 |
0.02 |
0.02 |
0.01 |
0.04 |
0.03 |
0.01 |
0.02 |
0.03 |
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 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
| Total current assets |
1.36 |
1.15 |
1.19 |
1.18 |
1.01 |
1.10 |
0.98 |
0.96 |
0.83 |
0.78 |
1.01 |
1.02 |
0.92 |
0.96 |
0.99 |
0.90 |
0.73 |
0.66 |
0.80 |
0.67 |
0.72 |
0.74 |
0.73 |
0.56 |
0.39 |
0.39 |
0.40 |
0.44 |
0.41 |
0.35 |
0.38 |
0.41 |
0.40 |
0.48 |
0.58 |
0.44 |
0.35 |
0.38 |
0.43 |
0.44 |
0.33 |
0.30 |
0.32 |
0.32 |
0.31 |
0.26 |
0.32 |
0.38 |
0.39 |
0.35 |
0.35 |
0.44 |
0.28 |
0.26 |
0.26 |
0.31 |
0.28 |
0.26 |
0.28 |
0.34 |
0.29 |
0.26 |
0.35 |
0.35 |
0.31 |
0.30 |
0.32 |
0.31 |
0.28 |
0.25 |
0.28 |
0.34 |
0.31 |
0.28 |
0.28 |
0.27 |
0.24 |
0.15 |
0.15 |
0.18 |
0.19 |
0.14 |
| Property, plant and equipment, net |
|
|
|
|
|
|
|
|
|
|
|
4.23 |
6.74 |
4.08 |
4.01 |
3.98 |
3.98 |
3.96 |
3.85 |
3.82 |
3.51 |
3.41 |
3.36 |
3.31 |
3.32 |
3.30 |
3.25 |
3.20 |
3.11 |
3.04 |
2.98 |
2.94 |
2.90 |
2.80 |
2.68 |
2.56 |
2.51 |
2.45 |
2.38 |
2.30 |
2.25 |
2.22 |
2.16 |
2.09 |
2.02 |
1.99 |
1.93 |
1.85 |
1.78 |
1.75 |
1.70 |
1.63 |
1.58 |
1.55 |
1.48 |
1.42 |
1.38 |
1.35 |
1.30 |
1.25 |
1.22 |
1.17 |
1.08 |
1.03 |
1.01 |
0.99 |
0.96 |
0.93 |
0.92 |
0.90 |
0.88 |
0.86 |
0.85 |
0.85 |
0.84 |
0.84 |
0.83 |
0.84 |
0.83 |
0.78 |
0.77 |
0.78 |
| Goodwill |
1.27 |
1.27 |
1.27 |
1.25 |
1.24 |
1.24 |
0.66 |
0.65 |
0.65 |
0.65 |
0.62 |
0.62 |
0.62 |
0.61 |
0.61 |
0.61 |
0.61 |
0.60 |
0.45 |
0.44 |
0.16 |
0.16 |
0.16 |
0.16 |
0.16 |
0.16 |
0.16 |
0.16 |
0.16 |
0.14 |
0.14 |
0.14 |
0.14 |
0.14 |
0.14 |
0.13 |
0.13 |
0.13 |
0.13 |
0.13 |
0.13 |
0.13 |
0.13 |
0.13 |
0.13 |
0.13 |
0.13 |
0.13 |
0.12 |
0.12 |
0.12 |
0.11 |
0.11 |
0.11 |
0.10 |
0.10 |
0.10 |
0.10 |
0.10 |
0.10 |
0.09 |
0.09 |
0.07 |
0.06 |
0.06 |
0.06 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.04 |
0.01 |
0.01 |
|
| Intangible assets |
|
|
|
|
0.09 |
|
|
|
0.06 |
|
|
|
0.07 |
|
|
|
0.07 |
|
0.03 |
0.03 |
|
|
|
|
|
|
|
|
0.03 |
|
0.14 |
0.14 |
0.14 |
0.14 |
0.14 |
0.13 |
0.13 |
0.13 |
0.13 |
0.13 |
0.13 |
0.13 |
0.13 |
0.13 |
0.13 |
0.13 |
0.13 |
0.13 |
0.12 |
0.12 |
0.12 |
0.11 |
0.11 |
0.11 |
0.10 |
0.10 |
0.10 |
0.10 |
0.10 |
0.10 |
0.09 |
0.09 |
0.07 |
0.06 |
0.06 |
0.06 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.04 |
0.01 |
0.01 |
|
| Long-term investments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other non-current assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total assets |
8.94 |
8.59 |
8.59 |
8.37 |
8.44 |
8.22 |
7.73 |
6.50 |
6.35 |
6.21 |
6.23 |
6.06 |
5.94 |
5.84 |
5.79 |
5.68 |
5.51 |
5.40 |
5.25 |
5.08 |
4.46 |
4.40 |
4.32 |
4.10 |
3.94 |
3.92 |
3.87 |
3.84 |
3.73 |
3.58 |
3.55 |
3.52 |
3.46 |
3.45 |
3.42 |
3.16 |
3.02 |
2.98 |
2.95 |
2.89 |
2.73 |
2.67 |
2.63 |
2.55 |
2.47 |
2.39 |
2.40 |
2.38 |
2.29 |
2.23 |
2.19 |
2.19 |
1.98 |
1.93 |
1.86 |
1.85 |
1.77 |
1.72 |
1.70 |
1.71 |
1.61 |
1.53 |
1.50 |
1.45 |
1.39 |
1.35 |
1.34 |
1.30 |
1.26 |
1.21 |
1.21 |
1.26 |
1.22 |
1.18 |
1.18 |
1.17 |
1.13 |
1.04 |
1.04 |
0.99 |
0.99 |
0.93 |
|
| Accounts payable |
0.82 |
0.60 |
0.67 |
0.67 |
0.62 |
0.59 |
0.57 |
0.60 |
0.57 |
0.52 |
0.60 |
0.57 |
0.56 |
0.52 |
0.59 |
0.62 |
0.59 |
0.40 |
0.51 |
0.45 |
0.36 |
0.33 |
0.32 |
0.31 |
0.18 |
0.28 |
0.33 |
0.35 |
0.34 |
0.24 |
0.32 |
0.33 |
0.32 |
0.29 |
0.31 |
0.28 |
0.29 |
0.23 |
0.25 |
0.27 |
0.24 |
0.21 |
0.25 |
0.24 |
0.23 |
0.17 |
0.23 |
0.26 |
0.25 |
0.20 |
0.23 |
0.25 |
0.23 |
0.20 |
0.22 |
0.22 |
0.21 |
0.19 |
0.20 |
0.25 |
0.22 |
0.16 |
0.17 |
0.16 |
0.15 |
0.13 |
0.14 |
0.13 |
0.12 |
0.10 |
0.12 |
0.18 |
0.16 |
0.13 |
0.13 |
0.13 |
0.13 |
0.10 |
0.11 |
0.13 |
0.15 |
0.09 |
| Short-term debt |
0.10 |
0.10 |
0.10 |
0.10 |
0.11 |
0.24 |
0.25 |
0.21 |
0.06 |
0.05 |
0.05 |
0.05 |
0.05 |
0.04 |
0.03 |
0.03 |
0.02 |
0.09 |
0.03 |
0.03 |
0.00 |
0.00 |
0.00 |
0.00 |
0.69 |
0.65 |
0.60 |
0.07 |
0.09 |
0.07 |
0.02 |
0.04 |
0.05 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.03 |
0.01 |
0.00 |
0.00 |
0.01 |
0.01 |
0.02 |
0.07 |
0.07 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.00 |
0.00 |
0.01 |
0.01 |
0.06 |
0.02 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.04 |
0.05 |
0.05 |
0.05 |
0.06 |
0.06 |
0.06 |
0.05 |
0.06 |
| Current portion of long-term debt |
|
0.10 |
0.10 |
0.10 |
0.09 |
0.24 |
0.25 |
0.21 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.04 |
0.03 |
0.03 |
0.02 |
0.09 |
0.03 |
0.03 |
0.00 |
0.00 |
0.00 |
0.00 |
0.69 |
0.65 |
0.60 |
0.07 |
0.09 |
0.07 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
1.07 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
|
|
|
0.02 |
|
|
|
0.85 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Deferred revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other current liabilities |
0.43 |
0.34 |
0.37 |
0.29 |
0.31 |
0.37 |
0.30 |
0.22 |
0.28 |
0.31 |
0.30 |
0.29 |
0.21 |
0.27 |
0.30 |
0.26 |
0.20 |
0.24 |
0.23 |
0.22 |
0.22 |
0.24 |
0.23 |
0.19 |
0.15 |
0.18 |
0.15 |
0.14 |
0.13 |
0.12 |
0.10 |
0.14 |
0.10 |
0.16 |
0.12 |
0.14 |
0.09 |
0.14 |
0.12 |
0.13 |
0.11 |
0.13 |
0.13 |
0.12 |
0.10 |
0.12 |
0.14 |
0.12 |
0.12 |
0.11 |
0.10 |
0.11 |
0.08 |
0.10 |
0.09 |
0.10 |
0.07 |
0.09 |
0.08 |
0.09 |
0.06 |
0.09 |
0.08 |
0.08 |
0.07 |
0.07 |
0.06 |
0.06 |
0.08 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
| Long-term debt |
|
2.33 |
2.35 |
2.37 |
2.41 |
2.44 |
2.46 |
1.40 |
1.58 |
1.58 |
1.60 |
1.60 |
1.62 |
1.63 |
1.64 |
1.64 |
1.66 |
1.77 |
1.68 |
1.68 |
1.36 |
1.36 |
1.36 |
1.28 |
0.71 |
0.72 |
0.72 |
1.30 |
1.28 |
1.29 |
1.28 |
1.29 |
1.29 |
1.30 |
1.30 |
1.06 |
0.91 |
0.91 |
0.92 |
0.87 |
0.82 |
0.83 |
0.83 |
0.84 |
0.84 |
0.85 |
0.85 |
0.85 |
0.85 |
0.85 |
0.80 |
0.80 |
0.65 |
0.66 |
0.66 |
0.67 |
0.67 |
0.67 |
0.67 |
0.68 |
0.68 |
0.68 |
0.68 |
0.11 |
0.15 |
0.16 |
0.16 |
0.16 |
0.17 |
0.17 |
0.17 |
0.17 |
0.18 |
0.19 |
0.19 |
0.19 |
0.20 |
0.16 |
0.15 |
0.09 |
0.11 |
0.11 |
| Capital lease obligations |
|
0.46 |
0.46 |
0.42 |
0.45 |
0.44 |
|
|
0.12 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.03 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other non-current liabilities |
|
0.07 |
0.07 |
0.07 |
0.07 |
0.06 |
0.17 |
0.17 |
0.17 |
0.17 |
0.17 |
0.16 |
0.16 |
0.17 |
0.16 |
0.16 |
0.14 |
0.16 |
0.14 |
0.11 |
0.07 |
0.10 |
0.07 |
0.05 |
0.07 |
0.07 |
0.07 |
0.05 |
0.05 |
0.05 |
0.04 |
0.04 |
0.04 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total liabilities |
4.98 |
4.73 |
4.78 |
4.73 |
4.93 |
4.80 |
4.39 |
3.33 |
3.33 |
3.26 |
3.33 |
3.29 |
3.28 |
3.23 |
3.28 |
3.30 |
3.26 |
3.22 |
3.13 |
3.05 |
2.53 |
2.50 |
2.46 |
2.35 |
2.30 |
2.33 |
2.30 |
2.35 |
2.32 |
2.19 |
2.19 |
2.23 |
2.19 |
2.12 |
2.27 |
1.99 |
1.83 |
1.76 |
1.75 |
1.74 |
1.64 |
1.63 |
1.62 |
1.62 |
1.59 |
1.55 |
1.60 |
1.61 |
1.60 |
1.52 |
1.49 |
1.54 |
1.40 |
1.35 |
1.29 |
1.30 |
1.27 |
1.24 |
1.23 |
1.27 |
1.21 |
1.15 |
1.13 |
0.59 |
0.56 |
0.55 |
0.55 |
0.54 |
0.54 |
0.50 |
0.52 |
0.58 |
0.57 |
0.55 |
0.56 |
0.57 |
0.56 |
0.48 |
0.48 |
0.45 |
0.46 |
0.42 |
|
| Common stock and paid-in capital |
3.95 |
0.00 |
0.00 |
0.00 |
0.05 |
0.04 |
0.03 |
0.01 |
0.03 |
0.03 |
0.05 |
0.07 |
0.11 |
0.10 |
0.09 |
0.08 |
0.08 |
0.07 |
0.06 |
0.05 |
0.06 |
0.05 |
0.04 |
0.03 |
0.03 |
0.03 |
0.02 |
0.02 |
0.02 |
0.01 |
0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.04 |
0.09 |
0.08 |
0.08 |
0.07 |
0.07 |
0.07 |
0.06 |
0.06 |
0.05 |
0.05 |
0.04 |
0.03 |
0.03 |
0.03 |
0.03 |
0.02 |
0.02 |
0.02 |
0.02 |
0.01 |
0.01 |
0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
0.07 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
| Retained earnings |
|
3.85 |
3.81 |
3.64 |
3.46 |
3.38 |
3.31 |
3.15 |
2.99 |
2.92 |
2.85 |
2.70 |
2.55 |
2.51 |
2.42 |
2.30 |
2.16 |
2.11 |
2.06 |
1.98 |
1.87 |
1.84 |
1.82 |
1.72 |
1.61 |
1.56 |
1.54 |
1.47 |
1.39 |
1.38 |
1.35 |
1.29 |
1.27 |
1.33 |
1.15 |
1.17 |
1.15 |
1.13 |
1.12 |
1.07 |
1.01 |
0.97 |
0.94 |
0.87 |
0.82 |
0.79 |
0.75 |
0.73 |
0.67 |
0.67 |
0.66 |
0.63 |
0.57 |
0.56 |
0.55 |
0.53 |
0.49 |
0.48 |
0.47 |
0.43 |
0.40 |
0.38 |
0.37 |
0.79 |
0.76 |
0.74 |
0.73 |
0.70 |
0.66 |
0.65 |
0.64 |
0.61 |
0.59 |
0.58 |
0.57 |
0.54 |
0.52 |
0.51 |
0.50 |
0.49 |
0.47 |
0.47 |
| Common shares outstanding |
37 |
37 |
37 |
37 |
37 |
37 |
37 |
37 |
37 |
37 |
37 |
37 |
38 |
38 |
38 |
37 |
37 |
37 |
37 |
37 |
37 |
37 |
37 |
37 |
37 |
37 |
37 |
37 |
37 |
37 |
37 |
37 |
38 |
38 |
38 |
39 |
39 |
40 |
40 |
40 |
39 |
39 |
39 |
39 |
39 |
39 |
39 |
39 |
39 |
39 |
39 |
39 |
39 |
39 |
39 |
39 |
38 |
38 |
38 |
38 |
38 |
38 |
43 |
51 |
51 |
51 |
51 |
51 |
51 |
51 |
51 |
51 |
51 |
51 |
51 |
51 |
51 |
51 |
51 |
51 |
50 |
51 |
|
Apr-26 |
Apr-25 |
Apr-24 |
Apr-23 |
Apr-22 |
Apr-21 |
Apr-20 |
Apr-19 |
Apr-18 |
Apr-17 |
Apr-16 |
Apr-15 |
Apr-14 |
Apr-13 |
Apr-12 |
Apr-11 |
Apr-10 |
Apr-09 |
Apr-08 |
Apr-07 |
Apr-06 |
| Net income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Depreciation, depletion and amortization |
0.45 |
0.40 |
0.35 |
0.31 |
0.30 |
0.27 |
0.25 |
0.24 |
0.22 |
0.20 |
0.17 |
0.16 |
0.13 |
0.11 |
0.10 |
0.08 |
0.07 |
0.07 |
0.07 |
0.06 |
0.06 |
| Stock-based compensation |
0.06 |
0.05 |
0.04 |
0.05 |
0.04 |
0.03 |
0.02 |
0.02 |
0.02 |
0.01 |
0.01 |
0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Change in inventory |
-0.09 |
-0.01 |
-0.05 |
0.02 |
-0.08 |
-0.05 |
0.04 |
-0.03 |
-0.04 |
0.00 |
-0.01 |
0.01 |
-0.01 |
-0.02 |
-0.01 |
-0.03 |
-0.02 |
0.02 |
-0.01 |
-0.01 |
-0.02 |
| Other working capital changes |
0.95 |
0.65 |
0.55 |
0.50 |
0.52 |
0.56 |
0.20 |
0.30 |
0.22 |
0.25 |
0.30 |
0.17 |
0.19 |
0.19 |
0.20 |
0.20 |
0.15 |
0.08 |
0.12 |
0.06 |
0.11 |
| Capital expenditures |
-0.66 |
-0.51 |
-0.52 |
-0.48 |
-0.33 |
-0.44 |
-0.44 |
-0.39 |
-0.58 |
-0.43 |
-0.39 |
-0.36 |
-0.31 |
-0.31 |
-0.24 |
-0.21 |
-0.13 |
-0.14 |
-0.09 |
-0.09 |
-0.10 |
| Others incl. marketable securities changes |
-0.10 |
-1.22 |
-0.30 |
-0.07 |
-0.83 |
0.00 |
-0.03 |
-0.06 |
-0.03 |
-0.02 |
0.00 |
-0.04 |
-0.03 |
-0.03 |
-0.04 |
-0.11 |
-0.04 |
-0.01 |
0.00 |
-0.06 |
0.00 |
| Dividend payout |
-0.08 |
-0.07 |
-0.06 |
-0.06 |
-0.05 |
-0.05 |
-0.05 |
-0.04 |
-0.04 |
-0.04 |
-0.03 |
-0.03 |
-0.03 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.01 |
-0.01 |
-0.01 |
| Common stock repurchases |
-0.20 |
0.00 |
-0.10 |
-0.02 |
0.00 |
0.00 |
0.00 |
-0.04 |
-0.21 |
-0.05 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.50 |
|
|
|
|
|
| Net Debt Issuance |
-0.14 |
0.83 |
-0.07 |
-0.04 |
0.24 |
-0.06 |
0.02 |
0.02 |
0.42 |
0.08 |
-0.01 |
0.01 |
0.13 |
0.05 |
0.00 |
0.49 |
-0.02 |
-0.02 |
-0.03 |
0.08 |
-0.02 |
|
| Change in cash |
0.20 |
0.12 |
-0.17 |
0.22 |
-0.18 |
0.26 |
0.01 |
0.01 |
-0.02 |
0.00 |
0.03 |
-0.07 |
0.08 |
-0.01 |
0.00 |
-0.09 |
0.01 |
-0.01 |
0.05 |
0.03 |
0.03 |
Show Quarterly Cash Flow
|
Apr-26 |
Jan-26 |
Oct-25 |
Jul-25 |
Apr-25 |
Jan-25 |
Oct-24 |
Jul-24 |
Apr-24 |
Jan-24 |
Oct-23 |
Jul-23 |
Apr-23 |
Jan-23 |
Oct-22 |
Jul-22 |
Apr-22 |
Jan-22 |
Oct-21 |
Jul-21 |
Apr-21 |
Jan-21 |
Oct-20 |
Jul-20 |
Apr-20 |
Jan-20 |
Oct-19 |
Jul-19 |
Apr-19 |
Jan-19 |
Oct-18 |
Jul-18 |
Apr-18 |
Jan-18 |
Oct-17 |
Jul-17 |
Apr-17 |
Jan-17 |
Oct-16 |
Jul-16 |
Apr-16 |
Jan-16 |
Oct-15 |
Jul-15 |
Apr-15 |
Jan-15 |
Oct-14 |
Jul-14 |
Apr-14 |
Jan-14 |
Oct-13 |
Jul-13 |
Apr-13 |
Jan-13 |
Oct-12 |
Jul-12 |
Apr-12 |
Jan-12 |
Oct-11 |
Jul-11 |
Apr-11 |
Jan-11 |
Oct-10 |
Jul-10 |
Apr-10 |
Jan-10 |
Oct-09 |
Jul-09 |
Apr-09 |
Jan-09 |
Oct-08 |
Jul-08 |
Apr-08 |
Jan-08 |
Oct-07 |
Jul-07 |
Apr-07 |
Jan-07 |
Oct-06 |
Jul-06 |
Apr-06 |
Jan-06 |
| Net income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Depreciation, depletion and amortization |
0.12 |
0.11 |
0.11 |
0.11 |
0.11 |
0.11 |
0.10 |
0.09 |
0.09 |
0.09 |
0.09 |
0.08 |
0.08 |
0.08 |
0.08 |
0.08 |
0.08 |
0.08 |
0.07 |
0.08 |
0.07 |
0.07 |
0.06 |
0.07 |
0.07 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.04 |
0.04 |
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 |
0.03 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.01 |
| Stock-based compensation |
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 |
0.02 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
0.01 |
0.01 |
0.00 |
0.00 |
0.01 |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Change in inventory |
-0.12 |
0.01 |
0.02 |
-0.01 |
0.00 |
0.00 |
0.02 |
-0.03 |
-0.02 |
0.01 |
0.00 |
-0.05 |
0.01 |
0.01 |
-0.01 |
0.00 |
-0.04 |
0.01 |
-0.01 |
-0.03 |
-0.02 |
-0.02 |
-0.01 |
0.00 |
0.03 |
0.01 |
0.00 |
0.00 |
-0.02 |
0.01 |
0.01 |
-0.02 |
0.01 |
-0.01 |
-0.01 |
-0.02 |
0.01 |
0.00 |
0.00 |
0.00 |
-0.02 |
0.01 |
0.01 |
-0.02 |
-0.03 |
0.03 |
0.02 |
-0.01 |
-0.01 |
0.01 |
0.01 |
-0.02 |
0.00 |
0.00 |
0.00 |
-0.01 |
-0.01 |
0.00 |
0.00 |
0.00 |
-0.02 |
-0.01 |
0.00 |
0.00 |
-0.01 |
0.01 |
0.00 |
-0.01 |
-0.01 |
0.01 |
0.03 |
-0.01 |
-0.01 |
0.00 |
0.00 |
-0.01 |
-0.01 |
0.00 |
0.01 |
-0.01 |
0.00 |
-0.01 |
| Other working capital changes |
0.38 |
0.12 |
0.20 |
0.26 |
0.21 |
0.09 |
0.14 |
0.20 |
0.20 |
0.01 |
0.15 |
0.18 |
0.14 |
0.06 |
0.13 |
0.19 |
0.21 |
-0.01 |
0.14 |
0.18 |
0.08 |
0.06 |
0.14 |
0.28 |
0.01 |
0.01 |
0.06 |
0.11 |
0.11 |
0.00 |
0.09 |
0.10 |
0.05 |
0.01 |
0.08 |
0.08 |
0.08 |
0.02 |
0.03 |
0.11 |
0.09 |
0.04 |
0.09 |
0.08 |
0.09 |
-0.02 |
0.01 |
0.09 |
0.08 |
-0.02 |
0.01 |
0.12 |
0.06 |
0.01 |
0.02 |
0.09 |
0.05 |
0.01 |
0.00 |
0.14 |
0.08 |
0.00 |
0.04 |
0.08 |
0.04 |
0.01 |
0.04 |
0.06 |
0.06 |
0.01 |
-0.04 |
0.06 |
0.04 |
0.00 |
0.02 |
0.05 |
0.05 |
0.00 |
-0.01 |
0.01 |
0.07 |
-0.01 |
| Capital expenditures |
-0.19 |
-0.18 |
-0.17 |
-0.11 |
-0.18 |
-0.11 |
-0.11 |
-0.10 |
-0.20 |
-0.15 |
-0.11 |
-0.07 |
-0.18 |
-0.12 |
-0.10 |
-0.08 |
-0.10 |
-0.10 |
-0.08 |
-0.05 |
-0.18 |
-0.10 |
-0.11 |
-0.05 |
-0.08 |
-0.12 |
-0.14 |
-0.10 |
-0.08 |
-0.11 |
-0.10 |
-0.10 |
-0.15 |
-0.18 |
-0.16 |
-0.09 |
-0.11 |
-0.12 |
-0.12 |
-0.08 |
-0.08 |
-0.10 |
-0.11 |
-0.10 |
-0.07 |
-0.10 |
-0.11 |
-0.09 |
-0.07 |
-0.08 |
-0.09 |
-0.07 |
-0.06 |
-0.08 |
-0.09 |
-0.07 |
-0.06 |
-0.07 |
-0.07 |
-0.05 |
-0.06 |
-0.07 |
-0.05 |
-0.04 |
-0.03 |
-0.03 |
-0.04 |
-0.03 |
-0.04 |
-0.04 |
-0.04 |
-0.03 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.03 |
-0.02 |
-0.02 |
-0.03 |
| Others incl. marketable securities changes |
-0.05 |
0.02 |
-0.07 |
0.01 |
-0.02 |
-1.16 |
-0.02 |
-0.01 |
-0.03 |
-0.15 |
-0.12 |
-0.01 |
-0.07 |
-0.01 |
0.00 |
0.00 |
0.01 |
-0.23 |
0.00 |
-0.60 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.02 |
-0.01 |
0.00 |
0.00 |
-0.05 |
-0.02 |
0.00 |
0.00 |
-0.01 |
0.00 |
-0.02 |
0.00 |
-0.01 |
-0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.03 |
0.00 |
0.00 |
-0.02 |
0.00 |
0.00 |
-0.02 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.01 |
-0.03 |
-0.01 |
-0.07 |
-0.03 |
0.00 |
-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 |
-0.06 |
0.00 |
0.00 |
0.00 |
| Dividend payout |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.01 |
-0.01 |
-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 |
-0.01 |
-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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Common stock repurchases |
-0.25 |
0.06 |
-0.03 |
-0.03 |
0.00 |
0.00 |
0.00 |
-0.02 |
-0.02 |
-0.03 |
-0.03 |
-0.03 |
0.00 |
0.00 |
0.00 |
-0.02 |
0.00 |
0.00 |
0.00 |
-0.02 |
0.00 |
0.00 |
0.00 |
-0.01 |
0.00 |
0.00 |
0.00 |
-0.01 |
0.00 |
0.00 |
0.00 |
-0.04 |
-0.07 |
-0.01 |
-0.05 |
-0.08 |
-0.05 |
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 |
-0.50 |
0.00 |
-0.50 |
0.00 |
|
|
|
|
0.00 |
|
|
0.00 |
|
|
|
|
|
|
|
|
|
|
| Net Debt Issuance |
0.17 |
-0.16 |
-0.02 |
-0.09 |
-0.18 |
-0.03 |
1.09 |
-0.03 |
-0.01 |
-0.01 |
-0.01 |
-0.05 |
-0.02 |
-0.01 |
0.00 |
-0.02 |
-0.17 |
0.14 |
0.00 |
0.30 |
0.00 |
-0.01 |
0.08 |
-0.12 |
0.04 |
0.05 |
-0.03 |
-0.02 |
0.02 |
0.05 |
-0.03 |
-0.02 |
0.03 |
0.00 |
0.24 |
0.15 |
-0.01 |
0.00 |
0.04 |
0.05 |
-0.01 |
0.00 |
-0.01 |
0.00 |
-0.02 |
0.02 |
0.00 |
0.00 |
-0.01 |
0.05 |
-0.01 |
0.09 |
0.00 |
0.06 |
-0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.49 |
0.00 |
0.51 |
-0.01 |
0.00 |
0.00 |
0.00 |
-0.01 |
-0.01 |
0.00 |
0.00 |
-0.01 |
-0.01 |
-0.01 |
0.00 |
-0.01 |
0.04 |
0.00 |
0.05 |
-0.01 |
-0.01 |
0.00 |
|
| Change in cash |
0.06 |
-0.03 |
0.03 |
0.13 |
-0.07 |
-1.12 |
1.21 |
0.10 |
0.03 |
-0.23 |
-0.03 |
0.06 |
-0.03 |
0.00 |
0.10 |
0.15 |
-0.03 |
-0.12 |
0.11 |
-0.14 |
-0.05 |
-0.02 |
0.16 |
0.17 |
0.03 |
0.00 |
-0.05 |
0.03 |
0.03 |
-0.02 |
0.01 |
-0.01 |
-0.09 |
-0.15 |
0.13 |
0.08 |
-0.04 |
-0.06 |
-0.01 |
0.11 |
0.02 |
-0.01 |
0.02 |
0.00 |
0.00 |
-0.03 |
-0.05 |
0.00 |
0.02 |
-0.01 |
-0.08 |
0.15 |
0.01 |
-0.01 |
-0.05 |
0.03 |
0.01 |
-0.04 |
-0.05 |
0.08 |
0.00 |
-0.12 |
-0.01 |
0.05 |
0.00 |
-0.03 |
0.01 |
0.03 |
0.02 |
-0.01 |
-0.03 |
0.02 |
0.02 |
-0.01 |
0.01 |
0.02 |
0.07 |
0.00 |
-0.03 |
-0.02 |
0.05 |
-0.03 |