ZIMMER BIOMET HOLDINGS, 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 |
8.23 |
7.68 |
7.39 |
6.94 |
6.83 |
6.13 |
7.98 |
7.93 |
7.80 |
7.67 |
6.00 |
4.67 |
4.62 |
4.47 |
4.45 |
4.22 |
4.10 |
4.12 |
3.90 |
3.50 |
| Cost of revenue |
3.16 |
2.19 |
2.08 |
2.02 |
1.96 |
1.82 |
2.25 |
2.27 |
2.13 |
2.38 |
1.80 |
1.24 |
1.29 |
1.13 |
1.12 |
1.01 |
0.99 |
1.00 |
0.88 |
0.78 |
| Gross profit |
5.07 |
5.49 |
5.31 |
4.92 |
4.87 |
4.30 |
5.73 |
5.66 |
5.67 |
5.29 |
4.20 |
3.43 |
3.34 |
3.35 |
3.33 |
3.21 |
3.10 |
3.12 |
3.02 |
2.72 |
| Selling, general and administrative |
3.24 |
2.93 |
2.84 |
2.76 |
3.32 |
3.18 |
3.34 |
3.38 |
3.37 |
2.94 |
2.66 |
1.98 |
1.83 |
1.91 |
1.86 |
1.77 |
1.76 |
1.77 |
1.49 |
1.36 |
| Research and development |
0.46 |
0.44 |
0.46 |
0.41 |
0.44 |
0.32 |
0.45 |
0.39 |
0.37 |
0.37 |
0.27 |
0.19 |
0.20 |
0.23 |
0.24 |
0.22 |
0.21 |
0.19 |
0.21 |
0.19 |
| Other operating expenses |
0.01 |
0.83 |
0.73 |
1.06 |
0.25 |
0.72 |
0.80 |
1.86 |
1.13 |
1.16 |
0.80 |
0.22 |
0.00 |
0.16 |
0.20 |
0.31 |
0.12 |
0.07 |
0.19 |
0.01 |
| Operating income |
1.36 |
1.29 |
1.28 |
0.70 |
0.86 |
0.08 |
1.14 |
0.03 |
0.80 |
0.82 |
0.47 |
1.04 |
1.04 |
1.05 |
1.02 |
0.92 |
1.02 |
1.09 |
1.13 |
1.17 |
| Non-operating income (net) |
-0.53 |
-0.25 |
-0.21 |
-0.29 |
-0.36 |
-0.19 |
-0.23 |
-0.30 |
-0.33 |
-0.42 |
-0.31 |
-0.10 |
-0.05 |
-0.06 |
-0.05 |
-0.06 |
-0.02 |
0.03 |
0.00 |
0.00 |
| Income before tax |
0.83 |
1.04 |
1.07 |
0.40 |
0.50 |
-0.11 |
0.91 |
-0.27 |
0.46 |
0.40 |
0.15 |
0.94 |
0.98 |
0.99 |
0.98 |
0.86 |
1.00 |
1.12 |
1.13 |
1.17 |
| Income tax expense |
0.13 |
0.13 |
0.04 |
0.11 |
0.05 |
-0.10 |
-0.23 |
0.11 |
-1.35 |
0.10 |
0.01 |
0.22 |
0.22 |
0.24 |
0.22 |
0.26 |
0.28 |
0.27 |
0.36 |
0.33 |
| Net income |
0.71 |
0.90 |
1.02 |
0.23 |
0.40 |
-0.14 |
1.13 |
-0.38 |
1.81 |
0.31 |
0.15 |
0.72 |
0.76 |
0.76 |
0.76 |
0.60 |
0.72 |
0.85 |
0.77 |
0.83 |
Show Quarterly Income Statement
|
Mar-26 |
Dec-25 |
Sep-25 |
Jun-25 |
Mar-25 |
Dec-24 |
Sep-24 |
Jun-24 |
Mar-24 |
Dec-23 |
Sep-23 |
Jun-23 |
Mar-23 |
Dec-22 |
Sep-22 |
Jun-22 |
Mar-22 |
Dec-21 |
Sep-21 |
Jun-21 |
Mar-21 |
Dec-20 |
Sep-20 |
Jun-20 |
Mar-20 |
Dec-19 |
Sep-19 |
Jun-19 |
Mar-19 |
Dec-18 |
Sep-18 |
Jun-18 |
Mar-18 |
Dec-17 |
Sep-17 |
Jun-17 |
Mar-17 |
Dec-16 |
Sep-16 |
Jun-16 |
Mar-16 |
Dec-15 |
Sep-15 |
Jun-15 |
Mar-15 |
Dec-14 |
Sep-14 |
Jun-14 |
Mar-14 |
Dec-13 |
Sep-13 |
Jun-13 |
Mar-13 |
Dec-12 |
Sep-12 |
Jun-12 |
Mar-12 |
Dec-11 |
Sep-11 |
Jun-11 |
Mar-11 |
Dec-10 |
Sep-10 |
Jun-10 |
Mar-10 |
Dec-09 |
Sep-09 |
Jun-09 |
Mar-09 |
Dec-08 |
Sep-08 |
Jun-08 |
Mar-08 |
Dec-07 |
Sep-07 |
Jun-07 |
Mar-07 |
Dec-06 |
Sep-06 |
Jun-06 |
Mar-06 |
| Total revenue |
2.09 |
2.24 |
2.00 |
2.08 |
1.91 |
2.02 |
1.82 |
1.94 |
1.89 |
1.94 |
1.75 |
1.87 |
1.83 |
1.83 |
1.67 |
1.78 |
1.66 |
2.04 |
1.69 |
1.76 |
1.60 |
2.09 |
1.93 |
1.23 |
1.78 |
2.13 |
1.89 |
1.99 |
1.98 |
2.07 |
1.84 |
2.01 |
2.02 |
2.07 |
1.81 |
1.95 |
1.97 |
2.01 |
1.83 |
1.93 |
1.90 |
1.93 |
1.76 |
1.17 |
1.13 |
1.22 |
1.11 |
1.18 |
1.16 |
1.24 |
1.07 |
1.17 |
1.14 |
1.18 |
1.03 |
1.13 |
1.14 |
1.17 |
1.03 |
1.14 |
1.12 |
1.13 |
0.97 |
1.06 |
1.06 |
1.11 |
0.98 |
1.02 |
0.99 |
1.03 |
0.95 |
1.08 |
1.06 |
1.07 |
0.90 |
0.97 |
0.95 |
0.93 |
0.82 |
0.88 |
0.86 |
| Cost of revenue |
0.58 |
0.79 |
0.56 |
0.59 |
0.55 |
0.59 |
0.54 |
0.55 |
0.51 |
0.54 |
0.52 |
0.53 |
0.50 |
0.52 |
0.49 |
0.51 |
0.50 |
0.66 |
0.49 |
0.50 |
0.44 |
0.65 |
0.57 |
0.42 |
0.49 |
0.58 |
0.54 |
0.58 |
0.55 |
0.58 |
0.53 |
0.58 |
0.58 |
0.59 |
0.50 |
0.53 |
0.51 |
0.62 |
0.48 |
0.64 |
0.64 |
0.67 |
0.55 |
0.29 |
0.28 |
0.31 |
0.30 |
0.33 |
0.30 |
0.34 |
0.33 |
0.32 |
0.29 |
0.30 |
0.26 |
0.28 |
0.29 |
0.30 |
0.25 |
0.29 |
0.28 |
0.27 |
0.22 |
0.25 |
0.27 |
0.27 |
0.25 |
0.24 |
0.23 |
0.24 |
0.24 |
0.26 |
0.25 |
0.25 |
0.20 |
0.22 |
0.21 |
0.21 |
0.18 |
0.20 |
0.19 |
| Gross profit |
1.51 |
1.45 |
1.44 |
1.49 |
1.36 |
1.44 |
1.29 |
1.39 |
1.38 |
1.40 |
1.24 |
1.34 |
1.33 |
1.30 |
1.18 |
1.27 |
1.16 |
1.38 |
1.19 |
1.27 |
1.17 |
1.44 |
1.36 |
0.80 |
1.30 |
1.54 |
1.36 |
1.41 |
1.42 |
1.49 |
1.31 |
1.42 |
1.44 |
1.48 |
1.31 |
1.42 |
1.46 |
1.39 |
1.35 |
1.29 |
1.26 |
1.26 |
1.21 |
0.87 |
0.85 |
0.91 |
0.81 |
0.85 |
0.86 |
0.90 |
0.75 |
0.85 |
0.85 |
0.88 |
0.77 |
0.84 |
0.85 |
0.86 |
0.78 |
0.85 |
0.84 |
0.86 |
0.75 |
0.81 |
0.79 |
0.83 |
0.73 |
0.78 |
0.76 |
0.79 |
0.72 |
0.82 |
0.80 |
0.82 |
0.70 |
0.75 |
0.74 |
0.73 |
0.64 |
0.68 |
0.67 |
| Selling, general and administrative |
0.85 |
0.86 |
0.81 |
0.81 |
0.76 |
0.75 |
0.71 |
0.74 |
0.74 |
0.72 |
0.67 |
0.73 |
0.72 |
0.73 |
0.65 |
0.70 |
0.68 |
0.82 |
0.80 |
0.82 |
0.00 |
0.89 |
0.79 |
0.67 |
0.83 |
1.64 |
0.83 |
0.84 |
0.80 |
2.45 |
0.79 |
0.79 |
0.80 |
0.88 |
0.79 |
0.75 |
0.85 |
1.11 |
0.83 |
0.81 |
0.72 |
1.10 |
0.69 |
0.44 |
0.42 |
0.69 |
0.42 |
0.44 |
0.44 |
0.61 |
0.44 |
0.46 |
0.46 |
0.57 |
0.43 |
0.45 |
0.46 |
0.57 |
0.44 |
0.52 |
0.46 |
0.46 |
0.41 |
0.51 |
0.45 |
0.46 |
0.45 |
0.40 |
0.42 |
0.50 |
0.45 |
0.45 |
0.42 |
0.40 |
0.35 |
0.37 |
0.36 |
0.35 |
0.33 |
0.34 |
0.33 |
| Research and development |
0.10 |
0.12 |
0.12 |
0.11 |
0.11 |
0.11 |
0.11 |
0.11 |
0.11 |
0.11 |
0.12 |
0.12 |
0.11 |
0.11 |
0.10 |
0.10 |
0.10 |
0.11 |
0.09 |
0.17 |
0.08 |
0.10 |
0.09 |
0.09 |
0.10 |
0.12 |
0.11 |
0.11 |
0.10 |
0.10 |
0.10 |
0.10 |
0.10 |
0.10 |
0.09 |
0.09 |
0.09 |
0.10 |
0.10 |
0.09 |
0.09 |
0.09 |
0.08 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.06 |
0.05 |
0.06 |
0.06 |
0.07 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
| Other operating expenses |
0.18 |
0.19 |
0.16 |
0.26 |
0.20 |
0.19 |
0.18 |
0.19 |
0.27 |
0.21 |
0.18 |
0.17 |
0.18 |
0.50 |
0.18 |
0.20 |
0.18 |
0.37 |
0.05 |
0.06 |
0.82 |
0.20 |
0.18 |
0.22 |
0.83 |
-0.55 |
0.17 |
0.25 |
0.17 |
-0.27 |
0.20 |
0.24 |
0.24 |
0.55 |
0.21 |
0.30 |
0.17 |
0.01 |
0.23 |
0.20 |
0.22 |
-0.14 |
0.32 |
0.51 |
0.11 |
-0.05 |
0.09 |
0.11 |
0.07 |
-0.07 |
0.05 |
0.12 |
0.03 |
0.06 |
0.04 |
0.03 |
0.03 |
0.03 |
0.01 |
0.01 |
0.03 |
0.22 |
0.01 |
0.01 |
0.00 |
0.08 |
0.02 |
0.04 |
0.01 |
0.00 |
0.01 |
0.01 |
0.01 |
0.02 |
0.17 |
0.00 |
0.00 |
0.00 |
0.01 |
0.01 |
0.00 |
| Operating income |
0.37 |
0.29 |
0.35 |
0.30 |
0.29 |
0.39 |
0.28 |
0.35 |
0.27 |
0.35 |
0.27 |
0.33 |
0.33 |
-0.03 |
0.25 |
0.28 |
0.20 |
0.08 |
0.24 |
0.22 |
0.26 |
0.24 |
0.30 |
-0.17 |
-0.46 |
0.34 |
0.25 |
0.20 |
0.35 |
-0.79 |
0.22 |
0.30 |
0.31 |
-0.04 |
0.21 |
0.28 |
0.35 |
0.18 |
0.20 |
0.20 |
0.25 |
0.21 |
0.12 |
-0.13 |
0.27 |
0.23 |
0.26 |
0.26 |
0.30 |
0.32 |
0.21 |
0.21 |
0.30 |
0.20 |
0.25 |
0.30 |
0.30 |
0.20 |
0.27 |
0.26 |
0.30 |
0.12 |
0.27 |
0.23 |
0.29 |
0.24 |
0.20 |
0.30 |
0.28 |
0.24 |
0.21 |
0.31 |
0.33 |
0.35 |
0.13 |
0.32 |
0.33 |
0.34 |
0.25 |
0.28 |
0.29 |
| Non-operating income (net) |
-0.07 |
-0.19 |
-0.07 |
-0.08 |
-0.06 |
-0.10 |
-0.05 |
-0.05 |
-0.05 |
-0.07 |
-0.05 |
-0.05 |
-0.04 |
-0.05 |
-0.07 |
-0.08 |
-0.10 |
-0.22 |
-0.05 |
-0.05 |
-0.04 |
-0.05 |
-0.04 |
-0.05 |
-0.05 |
-0.05 |
-0.06 |
-0.06 |
-0.06 |
-0.08 |
-0.07 |
-0.08 |
-0.08 |
-0.09 |
-0.08 |
-0.08 |
-0.08 |
-0.15 |
-0.09 |
-0.09 |
-0.09 |
-0.08 |
-0.08 |
-0.11 |
-0.04 |
-0.03 |
-0.03 |
-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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.03 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Income before tax |
0.30 |
0.10 |
0.28 |
0.22 |
0.23 |
0.29 |
0.23 |
0.30 |
0.22 |
0.28 |
0.22 |
0.28 |
0.29 |
-0.07 |
0.18 |
0.20 |
0.10 |
-0.14 |
0.19 |
0.18 |
0.21 |
0.20 |
0.26 |
-0.22 |
-0.50 |
0.29 |
0.18 |
0.14 |
0.29 |
-0.87 |
0.15 |
0.22 |
0.22 |
-0.12 |
0.13 |
0.20 |
0.27 |
0.03 |
0.10 |
0.11 |
0.15 |
0.13 |
0.03 |
-0.24 |
0.23 |
0.19 |
0.23 |
0.24 |
0.29 |
0.30 |
0.20 |
0.20 |
0.28 |
0.19 |
0.23 |
0.29 |
0.28 |
0.19 |
0.25 |
0.25 |
0.29 |
0.11 |
0.26 |
0.21 |
0.28 |
0.23 |
0.20 |
0.29 |
0.28 |
0.24 |
0.24 |
0.32 |
0.33 |
0.35 |
0.13 |
0.32 |
0.33 |
0.34 |
0.26 |
0.28 |
0.29 |
| Income tax expense |
0.06 |
-0.04 |
0.05 |
0.07 |
0.05 |
0.05 |
-0.02 |
0.06 |
0.04 |
-0.14 |
0.06 |
0.07 |
0.05 |
0.06 |
-0.02 |
0.05 |
0.03 |
-0.05 |
0.03 |
0.03 |
0.02 |
-0.14 |
0.01 |
-0.01 |
0.01 |
-0.03 |
-0.25 |
0.01 |
0.05 |
0.04 |
-0.01 |
0.03 |
0.05 |
-1.36 |
0.03 |
0.01 |
-0.03 |
-0.04 |
-0.05 |
0.14 |
0.05 |
0.01 |
0.01 |
-0.06 |
0.06 |
0.04 |
0.06 |
0.06 |
0.06 |
0.07 |
0.04 |
0.04 |
0.07 |
0.03 |
0.06 |
0.07 |
0.07 |
0.03 |
0.06 |
0.05 |
0.08 |
0.07 |
0.07 |
0.05 |
0.07 |
0.07 |
0.05 |
0.08 |
0.07 |
0.07 |
0.02 |
0.09 |
0.09 |
0.09 |
0.08 |
0.09 |
0.09 |
0.10 |
0.07 |
0.08 |
0.09 |
| Net income |
0.24 |
0.14 |
0.23 |
0.15 |
0.18 |
0.24 |
0.25 |
0.24 |
0.17 |
0.42 |
0.16 |
0.21 |
0.23 |
-0.13 |
0.19 |
0.15 |
0.01 |
-0.08 |
0.15 |
0.14 |
0.20 |
0.33 |
0.24 |
-0.21 |
-0.51 |
0.32 |
0.43 |
0.13 |
0.25 |
-0.90 |
0.16 |
0.19 |
0.17 |
1.23 |
0.10 |
0.18 |
0.30 |
0.07 |
0.16 |
-0.03 |
0.11 |
0.13 |
0.02 |
-0.17 |
0.17 |
0.16 |
0.17 |
0.18 |
0.22 |
0.24 |
0.15 |
0.15 |
0.22 |
0.15 |
0.18 |
0.21 |
0.21 |
0.16 |
0.19 |
0.20 |
0.21 |
0.03 |
0.19 |
0.17 |
0.21 |
0.16 |
0.15 |
0.21 |
0.20 |
0.17 |
0.21 |
0.23 |
0.24 |
0.26 |
0.04 |
0.23 |
0.23 |
0.24 |
0.18 |
0.20 |
0.21 |
|
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 |
0.59 |
0.53 |
0.42 |
0.38 |
0.38 |
0.80 |
0.62 |
0.54 |
0.52 |
0.63 |
1.45 |
1.08 |
1.08 |
0.88 |
0.77 |
0.67 |
0.69 |
0.21 |
0.46 |
0.27 |
| Short-term investments |
|
|
0.03 |
0.01 |
0.02 |
|
|
|
0.00 |
0.00 |
0.16 |
0.61 |
0.73 |
0.67 |
0.46 |
0.27 |
0.07 |
0.00 |
0.00 |
0.00 |
| Accounts receivable, net |
1.70 |
1.48 |
1.44 |
1.38 |
1.26 |
1.45 |
1.36 |
1.28 |
1.54 |
1.60 |
1.45 |
0.91 |
0.94 |
0.88 |
0.84 |
0.78 |
0.75 |
0.73 |
0.67 |
0.63 |
| Inventories |
2.29 |
2.24 |
2.39 |
2.15 |
2.15 |
2.45 |
2.39 |
2.26 |
2.08 |
1.97 |
2.31 |
1.17 |
1.07 |
1.00 |
0.93 |
0.94 |
0.91 |
0.93 |
0.73 |
0.64 |
| Other current assets |
0.54 |
0.43 |
0.37 |
0.52 |
1.10 |
0.38 |
0.36 |
0.35 |
0.43 |
0.47 |
0.66 |
0.51 |
0.38 |
0.27 |
0.28 |
0.36 |
0.32 |
0.30 |
0.22 |
0.22 |
| Total current assets |
5.12 |
4.67 |
4.61 |
4.43 |
4.89 |
5.08 |
4.72 |
4.43 |
4.58 |
4.67 |
6.03 |
4.29 |
4.20 |
3.71 |
3.28 |
3.01 |
2.74 |
2.18 |
2.08 |
1.75 |
| Property, plant and equipment, net |
2.21 |
2.26 |
2.26 |
1.87 |
2.02 |
2.05 |
2.08 |
2.02 |
2.04 |
2.04 |
2.06 |
1.29 |
1.22 |
1.21 |
1.21 |
1.21 |
1.22 |
1.26 |
0.97 |
0.81 |
| Goodwill |
9.95 |
8.95 |
8.82 |
8.58 |
8.92 |
9.26 |
9.60 |
9.59 |
10.67 |
10.64 |
9.53 |
2.51 |
2.61 |
2.57 |
2.63 |
2.58 |
2.78 |
2.77 |
2.62 |
2.52 |
| Intangible assets |
4.72 |
4.60 |
4.86 |
5.06 |
5.53 |
7.06 |
7.26 |
7.68 |
8.35 |
8.79 |
9.06 |
0.60 |
0.71 |
0.74 |
0.80 |
0.83 |
0.86 |
0.87 |
0.74 |
0.71 |
| Long-term investments |
|
|
|
|
|
|
0.06 |
0.02 |
0.00 |
0.00 |
0.03 |
0.02 |
|
|
|
|
|
|
|
|
| Other non-current assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total assets |
23.09 |
21.37 |
21.50 |
21.07 |
23.46 |
24.42 |
24.64 |
24.13 |
26.01 |
26.68 |
27.41 |
9.63 |
9.58 |
9.01 |
8.52 |
8.00 |
7.79 |
7.24 |
6.63 |
5.97 |
|
| Accounts payable |
0.30 |
0.19 |
0.41 |
0.35 |
0.31 |
0.33 |
0.40 |
0.36 |
0.33 |
0.36 |
0.28 |
0.17 |
0.15 |
0.18 |
0.14 |
0.13 |
0.13 |
0.19 |
0.17 |
0.16 |
| Short-term debt |
0.59 |
0.86 |
0.90 |
0.54 |
1.61 |
0.50 |
1.50 |
0.53 |
1.23 |
0.58 |
11.50 |
0.06 |
0.00 |
0.10 |
0.14 |
|
|
|
|
|
| Current portion of long-term debt |
0.59 |
0.86 |
0.90 |
0.54 |
1.61 |
0.50 |
1.50 |
0.53 |
1.23 |
0.58 |
11.50 |
0.06 |
|
|
|
|
|
|
|
|
| Deferred revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other current liabilities |
2.00 |
1.39 |
1.49 |
1.42 |
1.49 |
1.52 |
1.41 |
1.39 |
1.35 |
1.26 |
1.35 |
0.87 |
0.66 |
0.56 |
0.57 |
0.52 |
0.50 |
0.58 |
0.49 |
0.36 |
| Long-term debt |
6.93 |
5.34 |
5.01 |
5.15 |
5.46 |
7.63 |
6.72 |
8.41 |
8.92 |
10.67 |
11.56 |
1.43 |
1.67 |
1.72 |
1.58 |
1.14 |
1.13 |
0.46 |
0.10 |
0.10 |
| Capital lease obligations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other non-current liabilities |
0.63 |
0.74 |
0.65 |
1.53 |
1.86 |
1.24 |
1.24 |
1.02 |
1.19 |
0.94 |
1.01 |
0.65 |
|
0.56 |
0.56 |
0.38 |
0.33 |
|
|
|
| Total liabilities |
10.39 |
8.89 |
9.01 |
9.04 |
10.79 |
12.22 |
12.25 |
12.85 |
14.28 |
17.01 |
17.60 |
3.11 |
3.28 |
3.15 |
3.00 |
2.23 |
2.15 |
1.59 |
1.18 |
1.05 |
|
| Common stock and paid-in capital |
1.09 |
1.37 |
2.10 |
2.46 |
2.37 |
2.11 |
1.96 |
1.78 |
1.71 |
1.20 |
1.47 |
-1.76 |
-1.42 |
-1.23 |
-0.92 |
0.07 |
0.54 |
1.26 |
1.91 |
2.15 |
| Retained earnings |
11.61 |
11.10 |
10.38 |
9.56 |
10.29 |
10.09 |
10.43 |
9.49 |
10.02 |
8.47 |
8.35 |
8.29 |
7.71 |
7.09 |
6.43 |
5.70 |
5.10 |
4.39 |
3.54 |
2.77 |
| Common shares outstanding |
199 |
204 |
210 |
210 |
210 |
207 |
207 |
204 |
204 |
202 |
190 |
172 |
172 |
176 |
189 |
201 |
216 |
228 |
238 |
245 |
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 |
0.42 |
0.59 |
1.29 |
0.56 |
1.38 |
0.53 |
0.57 |
0.42 |
0.39 |
0.42 |
0.29 |
0.32 |
0.33 |
0.38 |
0.55 |
0.39 |
0.44 |
0.38 |
0.92 |
1.04 |
0.72 |
0.80 |
0.97 |
0.71 |
2.43 |
0.62 |
0.51 |
0.40 |
0.59 |
0.54 |
0.52 |
0.48 |
1.77 |
0.52 |
0.48 |
0.45 |
1.04 |
0.63 |
0.48 |
0.98 |
1.00 |
1.46 |
1.47 |
1.42 |
8.79 |
1.08 |
0.97 |
0.97 |
0.88 |
1.08 |
0.92 |
0.71 |
0.66 |
0.88 |
0.80 |
0.65 |
0.67 |
0.77 |
0.55 |
0.62 |
0.58 |
0.67 |
0.92 |
0.95 |
0.82 |
0.69 |
0.44 |
0.28 |
0.21 |
0.21 |
0.54 |
0.39 |
0.48 |
0.46 |
0.31 |
0.36 |
0.33 |
0.27 |
0.28 |
0.34 |
0.40 |
| Short-term investments |
|
|
|
|
|
|
|
|
|
|
|
|
|
0.01 |
0.02 |
0.04 |
|
0.10 |
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.00 |
0.01 |
0.16 |
0.34 |
0.46 |
0.49 |
0.61 |
0.78 |
0.73 |
0.71 |
0.73 |
0.59 |
0.53 |
0.54 |
0.67 |
0.69 |
0.68 |
0.56 |
0.46 |
0.42 |
0.32 |
0.29 |
0.27 |
0.06 |
0.03 |
0.05 |
0.07 |
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 |
1.73 |
1.70 |
1.60 |
1.61 |
1.53 |
1.48 |
1.48 |
1.42 |
1.45 |
1.44 |
1.34 |
1.37 |
1.38 |
1.38 |
1.28 |
1.28 |
1.25 |
1.26 |
1.39 |
1.42 |
1.38 |
1.45 |
1.34 |
1.06 |
1.04 |
1.36 |
1.15 |
1.25 |
1.23 |
1.28 |
1.26 |
1.34 |
1.42 |
1.54 |
1.32 |
1.42 |
1.60 |
1.60 |
1.60 |
1.59 |
1.57 |
1.45 |
1.39 |
1.49 |
0.87 |
0.91 |
0.95 |
0.95 |
0.94 |
0.94 |
0.90 |
0.94 |
0.91 |
0.88 |
0.87 |
0.91 |
0.90 |
0.84 |
0.83 |
0.89 |
0.88 |
0.78 |
0.76 |
0.77 |
0.77 |
0.75 |
0.74 |
0.77 |
0.73 |
0.73 |
0.69 |
0.78 |
0.76 |
0.67 |
0.65 |
0.69 |
0.69 |
0.63 |
0.59 |
0.64 |
0.59 |
| Inventories |
2.25 |
2.29 |
2.48 |
2.45 |
2.24 |
2.24 |
2.37 |
2.37 |
2.39 |
2.39 |
2.32 |
2.28 |
2.24 |
2.15 |
2.13 |
2.12 |
2.13 |
2.15 |
2.52 |
2.53 |
2.51 |
2.45 |
2.49 |
2.50 |
2.46 |
2.39 |
2.36 |
2.34 |
2.31 |
2.26 |
2.22 |
2.16 |
2.13 |
2.07 |
2.08 |
2.02 |
1.98 |
1.97 |
2.07 |
1.96 |
2.08 |
2.25 |
2.36 |
2.44 |
1.22 |
1.17 |
1.18 |
1.15 |
1.13 |
1.07 |
1.08 |
1.05 |
1.04 |
1.00 |
0.99 |
0.96 |
0.94 |
0.93 |
0.97 |
0.98 |
0.96 |
0.94 |
0.93 |
0.89 |
0.90 |
0.91 |
0.97 |
0.98 |
0.95 |
0.93 |
0.84 |
0.80 |
0.76 |
0.73 |
0.73 |
0.68 |
0.66 |
0.64 |
0.63 |
0.61 |
0.60 |
| Other current assets |
0.56 |
0.54 |
0.46 |
0.43 |
0.43 |
0.43 |
0.44 |
0.43 |
0.40 |
0.37 |
0.42 |
0.43 |
0.46 |
0.52 |
0.58 |
0.67 |
0.69 |
1.10 |
0.48 |
0.36 |
0.38 |
0.38 |
0.35 |
0.43 |
0.44 |
0.36 |
0.38 |
0.40 |
0.38 |
0.35 |
0.51 |
2.32 |
0.47 |
0.43 |
0.55 |
0.53 |
0.46 |
0.47 |
0.54 |
0.52 |
0.42 |
0.54 |
0.84 |
0.94 |
0.55 |
0.51 |
0.46 |
0.43 |
0.39 |
0.38 |
0.35 |
0.36 |
0.31 |
0.27 |
0.27 |
0.28 |
0.26 |
0.28 |
0.30 |
0.30 |
0.33 |
0.36 |
0.34 |
0.35 |
0.34 |
0.32 |
0.29 |
0.30 |
0.31 |
0.30 |
0.26 |
0.24 |
0.23 |
0.22 |
0.20 |
0.22 |
0.21 |
0.22 |
0.21 |
0.21 |
0.23 |
| Total current assets |
4.96 |
5.12 |
5.83 |
5.05 |
5.59 |
4.67 |
4.86 |
4.64 |
4.63 |
4.61 |
4.37 |
4.39 |
4.41 |
4.43 |
4.53 |
4.46 |
4.52 |
4.89 |
5.31 |
5.36 |
5.00 |
5.08 |
5.15 |
4.71 |
6.37 |
4.72 |
4.40 |
4.39 |
4.50 |
4.43 |
4.51 |
4.48 |
5.78 |
4.56 |
4.43 |
4.42 |
5.08 |
4.67 |
4.70 |
5.05 |
5.08 |
5.86 |
6.39 |
6.75 |
11.92 |
4.29 |
4.33 |
4.23 |
4.05 |
4.20 |
3.84 |
3.59 |
3.46 |
3.71 |
3.63 |
3.48 |
3.32 |
3.28 |
3.07 |
3.11 |
3.03 |
3.01 |
3.01 |
2.98 |
2.87 |
2.74 |
2.45 |
2.33 |
2.20 |
2.18 |
2.33 |
2.21 |
2.22 |
2.08 |
1.90 |
1.95 |
1.89 |
1.75 |
1.71 |
1.79 |
1.83 |
| Property, plant and equipment, net |
|
2.21 |
2.19 |
2.18 |
2.06 |
2.05 |
2.11 |
|
|
|
2.03 |
1.98 |
1.91 |
1.87 |
1.80 |
1.80 |
1.83 |
2.02 |
2.01 |
2.01 |
2.02 |
2.05 |
2.04 |
2.06 |
2.07 |
2.08 |
2.06 |
2.04 |
2.01 |
2.02 |
2.00 |
1.99 |
2.03 |
2.04 |
2.05 |
2.06 |
2.05 |
2.04 |
2.08 |
2.03 |
2.04 |
2.06 |
1.99 |
2.00 |
1.30 |
1.29 |
1.28 |
1.28 |
1.24 |
1.22 |
1.23 |
1.23 |
1.22 |
1.21 |
1.19 |
1.18 |
1.19 |
1.21 |
1.21 |
1.21 |
1.22 |
1.21 |
1.18 |
1.17 |
1.19 |
1.22 |
1.24 |
1.25 |
1.26 |
1.26 |
1.19 |
1.11 |
1.04 |
0.97 |
0.91 |
0.87 |
0.82 |
0.81 |
0.75 |
0.73 |
0.70 |
| Goodwill |
9.93 |
9.95 |
9.70 |
9.71 |
8.99 |
8.95 |
8.91 |
8.82 |
8.79 |
8.82 |
8.71 |
8.74 |
8.73 |
8.58 |
8.80 |
8.87 |
8.90 |
8.92 |
9.21 |
9.25 |
9.23 |
9.26 |
9.04 |
8.98 |
8.95 |
9.60 |
9.54 |
9.59 |
9.57 |
9.59 |
10.58 |
10.60 |
10.73 |
10.67 |
10.90 |
10.86 |
10.69 |
10.64 |
10.77 |
9.96 |
10.14 |
9.93 |
7.68 |
7.73 |
2.42 |
2.51 |
2.53 |
2.61 |
2.62 |
2.61 |
2.60 |
2.58 |
2.53 |
2.57 |
2.65 |
2.61 |
2.66 |
2.63 |
2.63 |
2.69 |
2.68 |
2.58 |
2.74 |
2.64 |
2.71 |
2.78 |
2.88 |
2.81 |
2.75 |
2.77 |
2.65 |
2.72 |
2.71 |
2.62 |
2.56 |
2.51 |
2.47 |
2.52 |
2.53 |
2.52 |
2.45 |
| Intangible assets |
4.55 |
4.72 |
4.74 |
4.89 |
4.47 |
4.60 |
4.67 |
4.71 |
4.73 |
4.86 |
4.89 |
5.03 |
5.07 |
5.06 |
5.14 |
5.30 |
5.39 |
5.53 |
6.47 |
6.64 |
6.80 |
7.06 |
6.85 |
6.94 |
7.08 |
7.26 |
7.34 |
7.52 |
7.52 |
7.68 |
7.84 |
8.00 |
8.24 |
8.35 |
8.46 |
8.54 |
8.65 |
8.79 |
9.00 |
8.38 |
8.47 |
8.75 |
9.82 |
9.94 |
0.58 |
0.60 |
0.62 |
0.65 |
0.67 |
0.71 |
0.71 |
0.72 |
0.72 |
0.74 |
0.76 |
0.78 |
0.78 |
0.80 |
0.79 |
0.81 |
0.83 |
0.83 |
0.81 |
0.82 |
0.83 |
0.86 |
0.87 |
0.87 |
0.86 |
0.87 |
0.71 |
0.72 |
0.73 |
0.74 |
0.74 |
0.75 |
0.71 |
0.71 |
0.73 |
0.74 |
0.75 |
| Long-term investments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.06 |
0.11 |
0.03 |
0.05 |
0.02 |
0.04 |
0.04 |
0.01 |
0.00 |
|
|
|
0.00 |
|
|
|
0.03 |
|
|
|
0.02 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other non-current assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total assets |
22.72 |
23.09 |
23.49 |
22.87 |
22.18 |
21.37 |
21.72 |
21.52 |
21.45 |
21.50 |
21.22 |
21.29 |
21.24 |
21.07 |
21.33 |
21.45 |
21.62 |
23.46 |
24.01 |
24.22 |
24.03 |
24.42 |
24.03 |
23.65 |
25.51 |
24.64 |
24.32 |
24.21 |
24.29 |
24.13 |
25.38 |
25.49 |
27.18 |
26.01 |
26.42 |
26.49 |
26.99 |
26.68 |
27.04 |
26.04 |
26.30 |
27.22 |
26.69 |
27.20 |
17.19 |
9.63 |
9.67 |
9.64 |
9.38 |
9.58 |
9.36 |
9.10 |
8.74 |
9.01 |
8.78 |
8.62 |
8.60 |
8.52 |
8.20 |
8.25 |
8.12 |
8.00 |
8.00 |
7.83 |
7.82 |
7.79 |
7.65 |
7.46 |
7.23 |
7.24 |
7.08 |
6.94 |
6.92 |
6.63 |
6.37 |
6.32 |
6.10 |
5.97 |
5.91 |
5.96 |
5.92 |
|
| Accounts payable |
0.36 |
0.30 |
0.32 |
0.35 |
0.30 |
0.19 |
0.32 |
0.34 |
0.37 |
0.41 |
0.32 |
0.35 |
0.40 |
0.35 |
0.33 |
0.31 |
0.32 |
0.31 |
0.33 |
0.36 |
0.33 |
0.33 |
0.33 |
0.36 |
0.40 |
0.40 |
0.36 |
0.35 |
0.36 |
0.36 |
0.35 |
0.36 |
0.35 |
0.33 |
0.33 |
0.36 |
0.34 |
0.36 |
0.27 |
0.24 |
0.25 |
0.28 |
0.22 |
0.27 |
0.17 |
0.17 |
0.15 |
0.17 |
0.16 |
0.15 |
0.15 |
0.17 |
0.17 |
0.18 |
0.14 |
0.14 |
0.13 |
0.14 |
0.11 |
0.12 |
0.13 |
0.13 |
0.12 |
0.12 |
0.14 |
0.13 |
0.12 |
0.14 |
0.16 |
0.19 |
0.17 |
0.18 |
0.16 |
0.17 |
0.13 |
0.14 |
0.13 |
0.16 |
0.13 |
0.12 |
0.12 |
| Short-term debt |
1.18 |
0.59 |
0.60 |
0.82 |
0.60 |
0.86 |
1.71 |
1.88 |
0.97 |
0.90 |
0.36 |
0.52 |
0.59 |
0.54 |
0.66 |
0.85 |
1.01 |
1.61 |
1.05 |
1.05 |
0.30 |
0.50 |
0.45 |
0.45 |
1.95 |
1.50 |
2.00 |
2.00 |
0.50 |
0.53 |
0.60 |
0.10 |
1.63 |
1.23 |
1.23 |
1.33 |
0.98 |
0.58 |
0.58 |
0.50 |
0.50 |
11.50 |
0.23 |
0.30 |
|
0.06 |
0.25 |
|
|
0.00 |
|
|
|
0.10 |
0.00 |
0.00 |
0.14 |
0.14 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Current portion of long-term debt |
1.18 |
0.59 |
0.60 |
0.82 |
0.60 |
0.86 |
1.71 |
1.88 |
0.97 |
0.90 |
0.36 |
0.52 |
0.59 |
0.54 |
0.66 |
0.85 |
1.01 |
1.61 |
1.05 |
1.05 |
0.30 |
0.50 |
0.45 |
0.45 |
1.95 |
1.50 |
2.00 |
2.00 |
0.50 |
0.53 |
0.60 |
0.10 |
1.63 |
1.23 |
1.23 |
10.68 |
0.98 |
0.58 |
0.58 |
0.50 |
0.50 |
11.50 |
|
|
|
0.06 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Deferred revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other current liabilities |
0.51 |
2.00 |
1.49 |
1.53 |
1.39 |
1.39 |
1.54 |
1.39 |
1.39 |
1.49 |
1.30 |
1.28 |
1.31 |
1.42 |
1.27 |
1.27 |
1.30 |
1.49 |
1.44 |
1.48 |
1.42 |
1.52 |
1.36 |
1.23 |
1.15 |
1.41 |
1.32 |
1.19 |
1.22 |
0.53 |
1.25 |
1.19 |
1.26 |
1.35 |
1.17 |
1.09 |
1.16 |
1.26 |
2.31 |
2.10 |
1.26 |
1.33 |
1.13 |
1.46 |
0.68 |
0.87 |
0.64 |
0.65 |
0.61 |
0.66 |
0.62 |
0.60 |
0.55 |
0.09 |
0.57 |
0.53 |
0.54 |
0.57 |
0.53 |
0.52 |
0.56 |
0.52 |
-0.17 |
0.46 |
0.45 |
0.50 |
0.54 |
0.51 |
0.48 |
0.58 |
0.62 |
0.60 |
0.56 |
0.49 |
0.47 |
0.43 |
0.40 |
0.36 |
0.45 |
0.41 |
0.39 |
| Long-term debt |
6.30 |
6.93 |
7.51 |
6.75 |
6.58 |
5.34 |
4.86 |
4.12 |
4.99 |
5.01 |
5.13 |
5.19 |
5.20 |
5.15 |
5.06 |
5.17 |
5.29 |
5.46 |
6.46 |
6.80 |
7.54 |
7.63 |
7.84 |
7.76 |
7.72 |
6.72 |
6.35 |
6.72 |
8.31 |
8.41 |
8.60 |
9.41 |
9.49 |
8.92 |
9.20 |
9.35 |
10.54 |
10.67 |
11.01 |
10.53 |
11.12 |
11.56 |
11.69 |
11.75 |
9.06 |
1.43 |
1.43 |
1.69 |
1.68 |
1.67 |
1.69 |
1.69 |
1.70 |
1.72 |
1.73 |
1.73 |
1.57 |
1.58 |
1.54 |
1.15 |
1.14 |
1.14 |
1.14 |
1.13 |
1.13 |
1.13 |
0.60 |
0.65 |
0.66 |
0.46 |
0.33 |
0.33 |
0.12 |
0.10 |
0.10 |
0.10 |
0.10 |
0.10 |
0.10 |
0.08 |
0.08 |
| Capital lease obligations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other non-current liabilities |
0.63 |
0.63 |
0.81 |
0.88 |
0.91 |
0.74 |
1.03 |
1.21 |
0.58 |
0.65 |
1.50 |
1.49 |
1.06 |
1.53 |
1.19 |
1.17 |
1.64 |
1.86 |
1.20 |
0.60 |
1.18 |
1.24 |
1.29 |
1.28 |
1.27 |
1.24 |
1.20 |
1.20 |
1.19 |
1.02 |
1.12 |
1.10 |
1.18 |
1.19 |
0.88 |
0.92 |
0.89 |
0.94 |
0.89 |
0.96 |
0.99 |
1.01 |
0.87 |
0.80 |
0.64 |
0.65 |
0.61 |
0.55 |
0.54 |
0.58 |
0.73 |
0.72 |
0.57 |
0.56 |
0.46 |
0.49 |
0.51 |
0.56 |
0.37 |
0.41 |
0.40 |
0.38 |
0.34 |
0.36 |
0.33 |
0.33 |
0.39 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total liabilities |
7.98 |
10.39 |
10.72 |
10.33 |
9.78 |
8.89 |
9.34 |
8.77 |
8.85 |
9.01 |
8.70 |
8.92 |
9.09 |
9.04 |
9.08 |
9.33 |
9.60 |
10.79 |
11.29 |
11.64 |
11.58 |
12.22 |
12.15 |
12.00 |
13.63 |
12.25 |
12.23 |
12.54 |
12.75 |
12.85 |
13.16 |
13.45 |
15.18 |
14.28 |
15.97 |
16.18 |
17.05 |
17.01 |
17.29 |
16.51 |
16.64 |
17.33 |
16.70 |
17.08 |
10.61 |
3.11 |
3.13 |
3.19 |
3.14 |
3.28 |
3.22 |
3.21 |
3.03 |
3.15 |
2.95 |
2.90 |
2.94 |
3.00 |
2.59 |
2.23 |
2.25 |
2.23 |
2.18 |
2.09 |
2.11 |
2.15 |
1.67 |
1.66 |
1.68 |
1.59 |
1.45 |
1.43 |
1.21 |
1.18 |
1.11 |
1.03 |
0.98 |
1.05 |
1.10 |
1.07 |
0.99 |
|
| Common stock and paid-in capital |
2.94 |
1.09 |
1.24 |
1.19 |
1.17 |
1.37 |
1.47 |
2.04 |
2.09 |
2.10 |
2.50 |
2.47 |
2.41 |
2.46 |
2.50 |
2.51 |
2.51 |
2.37 |
2.28 |
2.25 |
2.21 |
2.11 |
2.07 |
2.03 |
2.01 |
1.96 |
1.93 |
1.89 |
1.85 |
1.78 |
1.78 |
1.72 |
1.81 |
1.71 |
1.61 |
1.49 |
1.28 |
1.20 |
1.30 |
1.20 |
1.25 |
1.54 |
1.73 |
1.89 |
-1.85 |
-1.76 |
-1.62 |
-1.59 |
-1.66 |
-1.42 |
-1.37 |
-1.50 |
-1.56 |
-1.23 |
-1.14 |
-1.11 |
-0.98 |
-0.92 |
-0.70 |
-0.10 |
-0.04 |
0.07 |
0.16 |
0.26 |
0.41 |
0.54 |
1.03 |
1.01 |
0.97 |
1.26 |
1.40 |
1.50 |
1.93 |
1.91 |
1.98 |
2.05 |
2.12 |
2.15 |
2.28 |
2.56 |
2.78 |
| Retained earnings |
11.80 |
11.61 |
11.52 |
11.34 |
11.23 |
11.10 |
10.90 |
10.70 |
10.51 |
10.38 |
10.01 |
9.90 |
9.74 |
9.56 |
9.74 |
9.61 |
9.50 |
10.29 |
10.43 |
10.33 |
10.24 |
10.09 |
9.80 |
9.61 |
9.87 |
10.43 |
10.16 |
9.77 |
9.69 |
9.49 |
10.44 |
10.33 |
10.19 |
10.02 |
8.84 |
8.79 |
8.65 |
8.47 |
8.44 |
8.33 |
8.41 |
8.35 |
8.26 |
8.23 |
8.43 |
8.29 |
8.17 |
8.04 |
7.90 |
7.71 |
7.51 |
7.39 |
7.27 |
7.09 |
6.97 |
6.82 |
6.64 |
6.43 |
6.30 |
6.11 |
5.91 |
5.70 |
5.66 |
5.47 |
5.31 |
5.10 |
4.95 |
4.80 |
4.59 |
4.39 |
4.22 |
4.00 |
3.78 |
3.54 |
3.27 |
3.23 |
3.00 |
2.77 |
2.52 |
2.34 |
2.14 |
| Common shares outstanding |
196 |
198 |
199 |
198 |
200 |
200 |
203 |
206 |
206 |
209 |
210 |
210 |
210 |
210 |
210 |
210 |
210 |
209 |
211 |
211 |
210 |
209 |
209 |
207 |
207 |
208 |
207 |
206 |
206 |
206 |
205 |
205 |
205 |
204 |
204 |
204 |
203 |
203 |
203 |
199 |
202 |
202 |
206 |
173 |
173 |
173 |
172 |
171 |
172 |
174 |
172 |
171 |
171 |
171 |
175 |
176 |
179 |
179 |
189 |
193 |
194 |
194 |
200 |
203 |
204 |
204 |
215 |
216 |
222 |
222 |
226 |
230 |
234 |
234 |
237 |
239 |
239 |
239 |
243 |
248 |
250 |
|
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 |
1.09 |
1.00 |
0.95 |
0.93 |
0.94 |
1.03 |
1.01 |
1.04 |
1.06 |
1.04 |
0.71 |
0.38 |
0.36 |
0.36 |
0.36 |
0.34 |
0.34 |
0.28 |
0.23 |
0.20 |
| Stock-based compensation |
0.09 |
0.10 |
0.10 |
0.11 |
0.08 |
0.08 |
0.08 |
0.07 |
0.05 |
0.06 |
0.05 |
0.05 |
0.05 |
0.06 |
0.06 |
0.06 |
0.08 |
0.07 |
|
|
| Change in inventory |
0.10 |
0.05 |
-0.24 |
-0.08 |
-0.01 |
-0.04 |
-0.13 |
-0.20 |
-0.12 |
0.08 |
-0.21 |
-0.16 |
-0.15 |
-0.07 |
0.01 |
0.03 |
0.04 |
-0.15 |
-0.06 |
-0.04 |
| Other working capital changes |
0.41 |
0.35 |
0.77 |
0.33 |
0.49 |
0.13 |
0.62 |
0.84 |
0.59 |
0.46 |
0.30 |
0.80 |
0.70 |
0.80 |
0.75 |
0.77 |
0.67 |
0.84 |
0.91 |
0.88 |
| Capital expenditures |
-0.22 |
-0.36 |
-0.39 |
-0.19 |
-0.15 |
-0.12 |
-0.40 |
-0.16 |
-0.16 |
-0.18 |
-0.17 |
-0.14 |
-0.10 |
-0.11 |
-0.11 |
-0.09 |
-0.26 |
-0.60 |
-0.33 |
-0.27 |
| Others incl. marketable securities changes |
-1.75 |
-0.53 |
-0.38 |
-0.34 |
-0.35 |
-0.50 |
-0.32 |
-0.25 |
-0.35 |
-1.51 |
-7.39 |
-0.32 |
-0.18 |
-0.48 |
-0.51 |
-0.64 |
-0.12 |
-0.33 |
-0.16 |
-0.02 |
| Dividend payout |
-0.19 |
-0.20 |
-0.20 |
-0.20 |
-0.20 |
-0.20 |
-0.20 |
-0.20 |
-0.19 |
-0.19 |
-0.16 |
-0.15 |
-0.13 |
-0.09 |
-0.51 |
0.00 |
0.00 |
|
|
|
| Common stock repurchases |
-0.49 |
-0.87 |
-0.69 |
-0.13 |
0.12 |
0.13 |
0.16 |
0.11 |
-0.42 |
-0.42 |
-0.15 |
-0.40 |
-0.72 |
-0.49 |
-1.05 |
-0.51 |
-0.92 |
-0.74 |
-0.58 |
-0.80 |
| Net Debt Issuance |
1.00 |
0.58 |
0.13 |
-0.52 |
-1.23 |
-0.35 |
-0.74 |
-1.21 |
-0.60 |
-0.14 |
7.45 |
-0.02 |
0.39 |
0.14 |
1.10 |
0.02 |
0.66 |
0.39 |
0.18 |
0.07 |
|
| Change in cash |
0.05 |
0.13 |
0.04 |
-0.09 |
-0.31 |
0.17 |
0.08 |
0.03 |
-0.11 |
-0.83 |
0.41 |
0.01 |
0.20 |
0.12 |
0.10 |
-0.02 |
0.48 |
-0.23 |
0.19 |
0.02 |
| Change in exchange rate |
|
|
|
|
|
|
|
|
0.03 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.01 |
0.00 |
0.00 |
0.00 |
|
|
|
Show Quarterly Cash Flow
|
Mar-26 |
Dec-25 |
Sep-25 |
Jun-25 |
Mar-25 |
Dec-24 |
Sep-24 |
Jun-24 |
Mar-24 |
Dec-23 |
Sep-23 |
Jun-23 |
Mar-23 |
Dec-22 |
Sep-22 |
Jun-22 |
Mar-22 |
Dec-21 |
Sep-21 |
Jun-21 |
Mar-21 |
Dec-20 |
Sep-20 |
Jun-20 |
Mar-20 |
Dec-19 |
Sep-19 |
Jun-19 |
Mar-19 |
Dec-18 |
Sep-18 |
Jun-18 |
Mar-18 |
Dec-17 |
Sep-17 |
Jun-17 |
Mar-17 |
Dec-16 |
Sep-16 |
Jun-16 |
Mar-16 |
Dec-15 |
Sep-15 |
Jun-15 |
Mar-15 |
Dec-14 |
Sep-14 |
Jun-14 |
Mar-14 |
Dec-13 |
Sep-13 |
Jun-13 |
Mar-13 |
Dec-12 |
Sep-12 |
Jun-12 |
Mar-12 |
Dec-11 |
Sep-11 |
Jun-11 |
Mar-11 |
Dec-10 |
Sep-10 |
Jun-10 |
Mar-10 |
Dec-09 |
Sep-09 |
Jun-09 |
Mar-09 |
Dec-08 |
Sep-08 |
Jun-08 |
Mar-08 |
Dec-07 |
Sep-07 |
Jun-07 |
Mar-07 |
Dec-06 |
Sep-06 |
Jun-06 |
Mar-06 |
| Net income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Depreciation, depletion and amortization |
0.27 |
0.28 |
0.28 |
0.27 |
0.25 |
0.26 |
0.25 |
0.24 |
0.24 |
0.24 |
0.24 |
0.24 |
0.23 |
0.23 |
0.23 |
0.23 |
0.23 |
0.27 |
0.23 |
0.24 |
0.24 |
0.27 |
0.26 |
0.26 |
0.25 |
0.25 |
0.25 |
0.25 |
0.25 |
0.25 |
0.26 |
0.26 |
0.26 |
0.26 |
0.27 |
0.26 |
0.27 |
0.25 |
0.29 |
0.25 |
0.25 |
0.28 |
0.24 |
0.10 |
0.09 |
0.09 |
0.09 |
0.09 |
0.10 |
0.09 |
0.09 |
0.09 |
0.09 |
0.09 |
0.08 |
0.09 |
0.10 |
0.09 |
0.09 |
0.09 |
0.09 |
0.09 |
0.08 |
0.08 |
0.08 |
0.09 |
0.09 |
0.08 |
0.08 |
0.08 |
0.07 |
0.07 |
0.06 |
0.06 |
0.06 |
0.06 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
| Stock-based compensation |
0.02 |
0.02 |
0.03 |
0.02 |
0.02 |
0.02 |
0.02 |
0.03 |
0.03 |
0.03 |
0.02 |
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 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.02 |
0.02 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.02 |
0.01 |
0.01 |
0.01 |
0.02 |
0.01 |
0.02 |
0.01 |
0.02 |
0.01 |
0.02 |
0.02 |
0.02 |
0.02 |
|
0.01 |
0.02 |
0.01 |
|
|
|
0.02 |
|
|
|
0.02 |
| Change in inventory |
-0.02 |
0.18 |
-0.05 |
-0.04 |
0.00 |
0.09 |
0.00 |
0.01 |
-0.06 |
-0.03 |
-0.06 |
-0.05 |
-0.09 |
-0.01 |
-0.04 |
-0.03 |
0.00 |
0.11 |
-0.01 |
0.00 |
-0.09 |
0.07 |
0.01 |
-0.03 |
-0.10 |
-0.02 |
-0.02 |
-0.03 |
-0.05 |
-0.03 |
-0.07 |
-0.06 |
-0.04 |
0.00 |
-0.05 |
-0.06 |
-0.01 |
0.03 |
-0.02 |
0.02 |
0.04 |
-0.01 |
-0.06 |
-0.08 |
-0.06 |
-0.02 |
-0.05 |
-0.03 |
-0.06 |
-0.01 |
-0.03 |
-0.03 |
-0.06 |
-0.01 |
-0.02 |
-0.02 |
-0.01 |
0.03 |
-0.01 |
-0.01 |
-0.01 |
0.02 |
-0.02 |
0.01 |
0.02 |
0.06 |
0.03 |
-0.02 |
-0.03 |
-0.04 |
-0.05 |
-0.04 |
-0.01 |
0.01 |
-0.03 |
-0.02 |
-0.02 |
0.00 |
-0.02 |
0.00 |
-0.01 |
| Other working capital changes |
0.09 |
0.02 |
0.16 |
0.12 |
0.11 |
0.13 |
0.12 |
0.09 |
0.02 |
0.35 |
0.15 |
0.13 |
0.15 |
0.00 |
0.23 |
0.12 |
-0.02 |
-0.03 |
0.19 |
0.20 |
0.08 |
0.07 |
0.09 |
-0.30 |
0.28 |
0.17 |
0.33 |
0.06 |
0.07 |
0.14 |
0.27 |
0.18 |
0.25 |
0.12 |
0.24 |
0.22 |
0.01 |
0.33 |
0.07 |
0.09 |
-0.03 |
0.10 |
-0.10 |
0.17 |
0.05 |
0.27 |
0.20 |
0.18 |
0.13 |
0.21 |
0.22 |
0.11 |
0.14 |
0.28 |
0.27 |
0.15 |
0.10 |
0.25 |
0.25 |
0.15 |
0.10 |
0.21 |
0.24 |
0.16 |
0.14 |
0.22 |
0.22 |
0.11 |
0.12 |
0.17 |
0.28 |
0.23 |
0.18 |
0.35 |
0.14 |
0.26 |
0.14 |
0.20 |
0.26 |
0.26 |
0.15 |
| Capital expenditures |
-0.04 |
-0.15 |
-0.13 |
-0.08 |
-0.05 |
-0.08 |
-0.03 |
-0.15 |
-0.10 |
-0.06 |
-0.10 |
-0.17 |
-0.05 |
-0.06 |
-0.05 |
-0.04 |
-0.04 |
-0.07 |
-0.04 |
-0.02 |
-0.03 |
-0.03 |
-0.03 |
-0.02 |
-0.04 |
-0.05 |
-0.06 |
-0.26 |
-0.04 |
-0.05 |
-0.06 |
-0.03 |
-0.03 |
-0.05 |
-0.04 |
-0.03 |
-0.04 |
-0.05 |
-0.06 |
-0.05 |
-0.03 |
-0.05 |
-0.05 |
-0.03 |
-0.03 |
-0.05 |
-0.03 |
-0.03 |
-0.03 |
-0.02 |
-0.04 |
-0.02 |
-0.02 |
-0.09 |
-0.03 |
-0.02 |
-0.02 |
-0.09 |
-0.08 |
-0.06 |
-0.06 |
-0.10 |
-0.06 |
-0.06 |
-0.05 |
-0.05 |
-0.06 |
-0.07 |
-0.08 |
-0.22 |
-0.13 |
-0.13 |
-0.11 |
-0.11 |
-0.08 |
-0.09 |
-0.05 |
-0.09 |
-0.06 |
-0.06 |
-0.05 |
| Others incl. marketable securities changes |
-0.12 |
-0.17 |
-0.04 |
-1.30 |
-0.06 |
-0.21 |
-0.13 |
-0.10 |
-0.10 |
-0.16 |
-0.46 |
-0.22 |
-0.10 |
-0.47 |
-0.04 |
-0.20 |
-0.05 |
-0.07 |
-0.08 |
-0.09 |
-0.10 |
-0.29 |
-0.06 |
-0.07 |
-0.08 |
-0.09 |
-0.11 |
-0.07 |
-0.07 |
-0.03 |
-0.08 |
-0.07 |
-0.08 |
-0.08 |
-0.08 |
-0.10 |
-0.09 |
-0.09 |
-1.32 |
-0.22 |
0.12 |
0.17 |
0.15 |
-7.76 |
0.10 |
0.08 |
-0.20 |
-0.14 |
-0.07 |
0.01 |
-0.11 |
-0.15 |
0.07 |
-0.14 |
-0.06 |
-0.09 |
-0.14 |
-0.12 |
-0.17 |
-0.04 |
0.00 |
-0.39 |
-0.08 |
0.00 |
0.01 |
-0.08 |
-0.02 |
-0.02 |
0.00 |
-0.36 |
0.03 |
0.00 |
0.00 |
-0.05 |
0.00 |
-0.11 |
-0.01 |
-0.02 |
0.00 |
-0.01 |
0.02 |
| Dividend payout |
-0.05 |
-0.05 |
-0.05 |
-0.05 |
-0.05 |
-0.05 |
-0.05 |
-0.05 |
-0.05 |
-0.05 |
-0.05 |
-0.05 |
-0.05 |
-0.05 |
-0.05 |
-0.05 |
-0.05 |
-0.05 |
-0.05 |
-0.05 |
-0.05 |
-0.05 |
-0.05 |
-0.05 |
-0.05 |
-0.05 |
-0.05 |
-0.05 |
-0.05 |
-0.05 |
-0.05 |
-0.05 |
-0.05 |
-0.05 |
-0.05 |
-0.05 |
-0.05 |
-0.05 |
-0.05 |
-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 |
0.00 |
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 |
-0.25 |
0.24 |
-0.01 |
-0.23 |
-0.07 |
-0.60 |
-0.09 |
-0.11 |
-0.41 |
-0.20 |
-0.01 |
-0.27 |
-0.13 |
-0.02 |
0.00 |
0.04 |
0.12 |
0.03 |
0.09 |
0.07 |
0.03 |
0.04 |
0.01 |
0.05 |
0.03 |
0.07 |
0.01 |
0.04 |
0.00 |
0.05 |
0.01 |
0.05 |
0.01 |
0.03 |
0.04 |
0.07 |
0.02 |
0.03 |
0.05 |
-0.42 |
-0.15 |
0.04 |
0.01 |
0.03 |
0.40 |
0.04 |
0.08 |
-0.40 |
-0.24 |
-0.02 |
-0.07 |
-0.39 |
-0.14 |
-0.10 |
-0.11 |
-0.14 |
-0.14 |
-0.55 |
-0.12 |
-0.24 |
-0.10 |
-0.23 |
-0.09 |
-0.09 |
-0.52 |
-0.07 |
-0.04 |
-0.30 |
-0.05 |
-0.05 |
-0.50 |
-0.14 |
-0.12 |
-0.16 |
-0.13 |
-0.17 |
-0.17 |
-0.31 |
-0.31 |
-0.01 |
| Net Debt Issuance |
-0.07 |
-0.60 |
0.29 |
0.22 |
0.85 |
-0.12 |
0.54 |
0.04 |
0.11 |
0.21 |
0.05 |
-0.04 |
0.11 |
-0.14 |
-0.13 |
-0.10 |
-0.18 |
-0.73 |
-0.40 |
-0.07 |
-0.21 |
-0.27 |
-0.03 |
-1.54 |
1.49 |
-0.17 |
-0.32 |
-0.12 |
-0.13 |
-0.23 |
-0.30 |
-1.53 |
0.84 |
-0.20 |
-0.30 |
-0.90 |
0.24 |
-0.28 |
0.53 |
-0.13 |
-0.37 |
-0.32 |
-0.15 |
0.26 |
7.58 |
-0.62 |
-0.01 |
-0.04 |
0.14 |
0.15 |
0.11 |
0.15 |
-0.03 |
0.11 |
0.01 |
0.01 |
0.01 |
0.18 |
0.38 |
0.01 |
0.02 |
0.00 |
0.00 |
0.00 |
0.01 |
0.52 |
-0.06 |
-0.01 |
0.21 |
0.11 |
0.01 |
0.25 |
0.02 |
0.00 |
0.01 |
0.08 |
0.08 |
0.02 |
0.03 |
0.01 |
0.01 |
|
| Change in cash |
-0.17 |
-0.70 |
0.74 |
-0.84 |
0.85 |
-0.03 |
0.14 |
0.03 |
-0.02 |
0.12 |
-0.42 |
-0.15 |
-0.05 |
-0.60 |
0.17 |
-0.04 |
-0.04 |
-0.44 |
-0.12 |
0.32 |
-0.07 |
-0.18 |
0.25 |
-1.72 |
1.82 |
0.10 |
0.12 |
-0.18 |
0.04 |
0.02 |
0.05 |
-1.27 |
1.24 |
0.04 |
0.03 |
-0.59 |
0.41 |
0.16 |
-0.50 |
-0.03 |
-0.45 |
-0.01 |
0.04 |
-7.36 |
7.71 |
0.12 |
0.00 |
0.09 |
-0.20 |
0.16 |
0.21 |
0.05 |
-0.23 |
0.08 |
0.15 |
-0.02 |
-0.09 |
0.22 |
-0.07 |
0.05 |
-0.09 |
-0.25 |
-0.04 |
0.13 |
0.13 |
0.25 |
0.16 |
0.06 |
0.00 |
-0.31 |
0.17 |
-0.09 |
0.01 |
0.15 |
-0.05 |
0.05 |
0.04 |
-0.01 |
-0.06 |
-0.07 |
0.17 |
| Change in exchange rate |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.01 |
0.00 |
0.01 |
0.01 |
0.01 |
-0.01 |
0.00 |
-0.01 |
0.00 |
0.00 |
-0.01 |
0.00 |
-0.02 |
-0.01 |
-0.01 |
0.00 |
0.00 |
0.00 |
0.01 |
-0.01 |
-0.01 |
0.00 |
0.01 |
0.00 |
-0.01 |
0.00 |
0.00 |
0.00 |
0.01 |
0.00 |
0.01 |
0.00 |
0.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|