Western Midstream Partners, LP
|
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 |
3.84 |
3.61 |
3.11 |
3.25 |
2.88 |
2.77 |
2.75 |
1.99 |
2.25 |
1.80 |
1.56 |
1.27 |
1.05 |
0.85 |
0.81 |
0.49 |
0.24 |
0.69 |
0.26 |
0.08 |
| Cost of revenue |
1.21 |
0.82 |
0.77 |
1.00 |
0.87 |
0.68 |
0.93 |
0.77 |
1.20 |
0.77 |
0.77 |
0.62 |
0.51 |
0.45 |
0.33 |
0.16 |
0.05 |
0.33 |
0.11 |
0.04 |
| Gross profit |
2.63 |
2.78 |
2.34 |
2.25 |
2.00 |
2.09 |
1.82 |
1.22 |
1.05 |
1.04 |
0.79 |
0.65 |
0.54 |
0.40 |
0.48 |
0.34 |
0.19 |
0.36 |
0.14 |
0.04 |
| Selling, general and administrative |
0.40 |
0.27 |
0.23 |
0.19 |
0.20 |
0.16 |
0.11 |
0.06 |
0.05 |
0.05 |
0.04 |
0.04 |
0.03 |
0.10 |
0.04 |
0.02 |
0.02 |
0.02 |
0.01 |
0.00 |
| Research and development |
|
|
|
|
|
|
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
|
| Other operating expenses |
0.65 |
0.54 |
0.73 |
0.47 |
0.47 |
1.06 |
0.47 |
0.46 |
0.36 |
0.35 |
0.33 |
0.22 |
0.19 |
0.15 |
0.25 |
0.17 |
0.09 |
0.18 |
0.08 |
0.00 |
| Operating income |
1.59 |
1.97 |
1.38 |
1.59 |
1.34 |
0.88 |
1.23 |
0.63 |
0.70 |
0.70 |
0.03 |
0.45 |
0.32 |
0.15 |
0.21 |
0.15 |
0.08 |
0.17 |
0.06 |
0.02 |
| Non-operating income (net) |
-0.36 |
-0.34 |
-0.33 |
-0.33 |
-0.40 |
-0.36 |
-0.41 |
-0.17 |
-0.13 |
-0.10 |
-0.10 |
-0.06 |
-0.03 |
-0.02 |
0.00 |
0.00 |
0.01 |
0.01 |
-0.01 |
-0.01 |
| Income before tax |
1.23 |
1.63 |
1.05 |
1.26 |
0.93 |
0.52 |
0.82 |
0.45 |
0.58 |
0.61 |
-0.06 |
0.39 |
0.28 |
0.12 |
0.21 |
0.15 |
0.09 |
0.18 |
0.06 |
0.01 |
| Income tax expense |
0.02 |
0.02 |
0.00 |
0.00 |
-0.01 |
0.01 |
0.01 |
0.00 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.03 |
0.05 |
0.01 |
0.00 |
0.04 |
0.02 |
0.00 |
| Net income |
1.17 |
1.57 |
1.02 |
1.22 |
0.92 |
0.53 |
0.70 |
0.37 |
0.38 |
0.35 |
0.09 |
0.22 |
0.16 |
0.00 |
0.08 |
0.13 |
0.08 |
0.13 |
0.04 |
0.01 |
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 |
| Total revenue |
1.12 |
1.03 |
0.95 |
0.94 |
0.92 |
0.93 |
0.88 |
0.91 |
0.89 |
0.86 |
0.78 |
0.74 |
0.73 |
0.78 |
0.84 |
0.88 |
0.76 |
0.72 |
0.76 |
0.72 |
0.67 |
0.65 |
0.68 |
0.67 |
0.77 |
0.72 |
0.67 |
0.75 |
0.67 |
0.56 |
0.51 |
0.44 |
0.44 |
0.63 |
0.57 |
0.53 |
0.52 |
0.51 |
0.48 |
0.43 |
0.38 |
0.37 |
0.39 |
0.40 |
0.38 |
0.34 |
0.33 |
0.33 |
0.28 |
0.29 |
0.28 |
0.26 |
0.23 |
0.23 |
0.23 |
0.22 |
0.22 |
0.21 |
0.22 |
0.21 |
0.18 |
0.13 |
0.12 |
0.12 |
0.13 |
0.12 |
0.13 |
0.15 |
0.09 |
0.07 |
0.09 |
0.10 |
0.08 |
0.03 |
0.03 |
0.03 |
0.03 |
0.08 |
| Cost of revenue |
0.26 |
0.52 |
0.26 |
0.21 |
0.21 |
0.20 |
0.20 |
0.22 |
0.20 |
0.21 |
0.17 |
0.19 |
0.20 |
0.24 |
0.26 |
0.29 |
0.21 |
0.22 |
0.22 |
0.22 |
0.22 |
0.14 |
0.16 |
0.14 |
0.24 |
0.23 |
0.23 |
0.24 |
0.23 |
0.23 |
0.19 |
0.15 |
0.15 |
0.35 |
0.31 |
0.28 |
0.26 |
0.24 |
0.21 |
0.17 |
0.14 |
0.16 |
0.19 |
0.21 |
0.21 |
0.17 |
0.15 |
0.16 |
0.13 |
0.13 |
0.13 |
0.13 |
0.12 |
0.20 |
0.12 |
0.11 |
0.11 |
0.09 |
0.12 |
0.12 |
0.10 |
0.06 |
0.06 |
0.06 |
0.07 |
0.06 |
0.07 |
0.09 |
0.05 |
0.03 |
0.06 |
0.07 |
0.05 |
0.01 |
0.01 |
0.01 |
0.01 |
0.04 |
| Gross profit |
0.86 |
0.51 |
0.69 |
0.73 |
0.71 |
0.73 |
0.68 |
0.69 |
0.68 |
0.65 |
0.60 |
0.55 |
0.54 |
0.53 |
0.57 |
0.59 |
0.55 |
0.50 |
0.54 |
0.50 |
0.46 |
0.51 |
0.51 |
0.53 |
0.54 |
0.49 |
0.44 |
0.50 |
0.44 |
0.33 |
0.32 |
0.29 |
0.28 |
0.28 |
0.26 |
0.25 |
0.26 |
0.27 |
0.27 |
0.26 |
0.24 |
0.22 |
0.19 |
0.19 |
0.17 |
0.17 |
0.17 |
0.17 |
0.15 |
0.16 |
0.15 |
0.13 |
0.11 |
0.03 |
0.12 |
0.11 |
0.11 |
0.12 |
0.00 |
0.00 |
0.00 |
0.25 |
0.00 |
0.00 |
0.00 |
0.14 |
0.00 |
0.00 |
0.00 |
0.13 |
0.00 |
0.00 |
0.00 |
0.07 |
0.00 |
0.00 |
0.00 |
0.04 |
| Selling, general and administrative |
0.08 |
0.20 |
0.06 |
0.07 |
0.07 |
0.08 |
0.06 |
0.06 |
0.07 |
0.07 |
0.06 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.06 |
0.05 |
0.04 |
0.05 |
0.04 |
0.04 |
0.04 |
0.04 |
0.03 |
0.03 |
0.03 |
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 |
0.06 |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Research and development |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other operating expenses |
0.32 |
0.02 |
0.18 |
0.22 |
0.23 |
0.22 |
0.22 |
0.16 |
-0.06 |
0.19 |
0.19 |
0.16 |
0.20 |
0.06 |
0.17 |
0.14 |
0.10 |
0.12 |
0.11 |
0.12 |
0.12 |
0.10 |
0.13 |
0.12 |
0.71 |
0.13 |
0.19 |
0.16 |
0.16 |
0.12 |
0.12 |
0.11 |
0.10 |
0.10 |
0.09 |
0.09 |
0.09 |
0.09 |
0.09 |
0.09 |
0.09 |
0.08 |
0.09 |
0.07 |
0.06 |
0.06 |
0.06 |
0.06 |
0.05 |
0.05 |
0.05 |
0.05 |
0.04 |
-0.04 |
0.04 |
0.04 |
0.04 |
0.07 |
-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 |
| Operating income |
0.46 |
0.29 |
0.44 |
0.44 |
0.41 |
0.43 |
0.40 |
0.47 |
0.68 |
0.39 |
0.36 |
0.34 |
0.29 |
0.43 |
0.36 |
0.40 |
0.40 |
0.33 |
0.38 |
0.33 |
0.29 |
0.37 |
0.35 |
0.37 |
-0.21 |
0.33 |
0.27 |
0.31 |
0.32 |
0.16 |
0.20 |
0.07 |
0.19 |
0.18 |
0.18 |
0.21 |
0.14 |
0.18 |
0.20 |
0.18 |
0.15 |
-0.40 |
0.19 |
0.13 |
0.11 |
0.11 |
0.12 |
0.11 |
0.10 |
0.10 |
0.09 |
0.07 |
0.06 |
-0.01 |
0.06 |
0.06 |
0.07 |
0.05 |
0.06 |
0.06 |
0.05 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.03 |
0.04 |
0.02 |
0.02 |
0.02 |
0.02 |
0.03 |
0.01 |
0.01 |
0.01 |
0.01 |
0.02 |
| Non-operating income (net) |
-0.10 |
-0.09 |
-0.09 |
-0.09 |
-0.09 |
-0.08 |
-0.08 |
-0.08 |
-0.09 |
-0.09 |
-0.08 |
-0.08 |
-0.08 |
-0.08 |
-0.08 |
-0.08 |
-0.09 |
-0.09 |
-0.12 |
-0.10 |
-0.10 |
-0.10 |
-0.09 |
-0.09 |
-0.08 |
-0.04 |
-0.14 |
-0.13 |
-0.10 |
-0.06 |
-0.04 |
-0.04 |
-0.04 |
-0.03 |
-0.03 |
-0.03 |
-0.03 |
-0.04 |
-0.03 |
-0.01 |
-0.03 |
-0.03 |
-0.03 |
-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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.01 |
| Income before tax |
0.36 |
0.20 |
0.35 |
0.35 |
0.32 |
0.34 |
0.31 |
0.39 |
0.59 |
0.30 |
0.29 |
0.26 |
0.21 |
0.35 |
0.27 |
0.32 |
0.32 |
0.24 |
0.27 |
0.24 |
0.19 |
0.27 |
0.26 |
0.29 |
-0.29 |
0.30 |
0.13 |
0.18 |
0.22 |
0.11 |
0.16 |
0.03 |
0.15 |
0.15 |
0.15 |
0.18 |
0.11 |
0.15 |
0.17 |
0.17 |
0.12 |
-0.43 |
0.16 |
0.11 |
0.09 |
0.10 |
0.11 |
0.10 |
0.09 |
0.09 |
0.08 |
0.06 |
0.06 |
-0.01 |
0.06 |
0.05 |
0.06 |
0.05 |
0.05 |
0.05 |
0.05 |
0.04 |
0.03 |
0.03 |
0.04 |
0.04 |
0.03 |
0.04 |
0.02 |
0.03 |
0.02 |
0.03 |
0.02 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
| Income tax expense |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.02 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
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 |
0.01 |
0.01 |
0.02 |
0.01 |
0.00 |
0.01 |
0.00 |
0.01 |
0.00 |
0.00 |
0.01 |
0.01 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net income |
0.34 |
0.19 |
0.33 |
0.34 |
0.31 |
0.33 |
0.29 |
0.38 |
0.57 |
0.29 |
0.28 |
0.25 |
0.20 |
0.34 |
0.27 |
0.31 |
0.31 |
0.24 |
0.26 |
0.23 |
0.19 |
0.26 |
0.25 |
0.27 |
-0.26 |
0.29 |
0.12 |
0.17 |
0.12 |
0.09 |
0.11 |
0.07 |
0.10 |
0.10 |
0.10 |
0.10 |
0.08 |
0.08 |
0.09 |
0.09 |
0.08 |
-0.13 |
0.09 |
0.07 |
0.06 |
0.06 |
0.06 |
0.06 |
0.05 |
0.05 |
0.04 |
0.03 |
0.03 |
-0.03 |
0.02 |
0.02 |
0.02 |
0.02 |
0.05 |
0.05 |
0.04 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.01 |
0.01 |
0.00 |
0.01 |
0.01 |
|
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 |
0.82 |
1.09 |
0.27 |
0.29 |
0.20 |
0.44 |
0.10 |
0.09 |
0.08 |
0.36 |
0.10 |
0.07 |
0.11 |
0.42 |
0.23 |
0.03 |
0.07 |
0.04 |
|
0.00 |
| Short-term investments |
|
|
|
|
|
1.22 |
1.29 |
0.85 |
0.57 |
0.59 |
0.62 |
0.63 |
0.24 |
0.00 |
0.00 |
|
|
|
|
|
| Accounts receivable, net |
0.79 |
0.72 |
0.68 |
0.59 |
0.47 |
0.47 |
0.27 |
0.23 |
0.16 |
0.23 |
0.18 |
0.10 |
0.09 |
0.04 |
0.02 |
0.01 |
0.01 |
0.01 |
|
|
| Inventories |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.02 |
0.01 |
0.01 |
0.01 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
|
|
0.00 |
|
|
| Other current assets |
0.04 |
0.03 |
0.04 |
0.02 |
0.00 |
0.02 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
0.01 |
| Total current assets |
1.66 |
1.85 |
0.99 |
0.90 |
0.68 |
0.94 |
0.40 |
0.34 |
0.26 |
0.60 |
0.29 |
0.18 |
0.21 |
0.47 |
0.26 |
0.04 |
0.08 |
0.05 |
|
|
| Property, plant and equipment, net |
11.41 |
9.93 |
9.74 |
8.54 |
8.51 |
8.71 |
9.06 |
6.61 |
5.73 |
5.05 |
4.29 |
4.38 |
3.38 |
2.47 |
1.77 |
1.36 |
0.70 |
0.52 |
0.36 |
0.31 |
| Goodwill |
0.35 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.45 |
0.42 |
0.42 |
0.42 |
0.39 |
0.38 |
0.11 |
0.09 |
0.08 |
0.06 |
0.02 |
0.02 |
0.00 |
0.00 |
| Intangible assets |
0.91 |
0.65 |
0.68 |
0.71 |
0.74 |
0.78 |
0.81 |
0.75 |
0.78 |
0.80 |
0.83 |
0.88 |
0.05 |
0.06 |
0.05 |
0.06 |
0.02 |
0.01 |
0.00 |
0.00 |
| Long-term investments |
0.50 |
0.54 |
0.90 |
0.94 |
1.17 |
1.22 |
1.55 |
1.11 |
0.83 |
0.85 |
0.88 |
0.63 |
0.50 |
|
|
|
|
|
|
|
| Other non-current assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total assets |
15.00 |
13.14 |
12.47 |
11.27 |
11.27 |
11.83 |
12.35 |
9.24 |
8.02 |
7.74 |
6.71 |
6.75 |
4.28 |
3.48 |
2.84 |
1.77 |
1.08 |
1.03 |
0.38 |
0.33 |
|
| Accounts payable |
0.32 |
0.31 |
0.36 |
0.36 |
0.33 |
0.21 |
0.29 |
0.35 |
0.35 |
0.12 |
0.06 |
0.05 |
0.02 |
0.03 |
0.03 |
0.02 |
0.02 |
0.03 |
0.01 |
0.01 |
| Short-term debt |
0.51 |
1.07 |
0.63 |
0.23 |
0.51 |
0.44 |
0.01 |
0.03 |
3.46 |
3.09 |
2.69 |
0.00 |
|
|
|
|
|
|
|
|
| Current portion of long-term debt |
0.44 |
1.00 |
0.61 |
0.21 |
0.50 |
0.43 |
|
0.03 |
3.46 |
3.09 |
2.69 |
2.42 |
|
|
|
|
|
|
|
|
| Deferred revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other current liabilities |
0.38 |
0.25 |
0.29 |
0.22 |
0.28 |
0.28 |
0.17 |
0.14 |
0.07 |
0.19 |
0.13 |
0.13 |
0.15 |
0.12 |
0.08 |
0.04 |
-0.02 |
0.01 |
0.01 |
0.00 |
| Long-term debt |
8.18 |
6.90 |
7.25 |
6.57 |
6.40 |
7.42 |
7.95 |
4.79 |
3.49 |
3.12 |
2.71 |
2.42 |
1.42 |
1.17 |
0.67 |
0.47 |
0.18 |
0.18 |
|
|
| Capital lease obligations |
0.09 |
0.09 |
0.04 |
0.01 |
0.01 |
0.03 |
0.01 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other non-current liabilities |
0.86 |
0.75 |
0.48 |
0.68 |
0.33 |
0.54 |
0.54 |
0.40 |
0.15 |
0.18 |
0.31 |
|
0.08 |
|
|
|
|
|
|
|
| Total liabilities |
10.84 |
9.77 |
9.44 |
8.16 |
8.18 |
8.93 |
9.00 |
5.73 |
4.07 |
3.63 |
3.22 |
2.74 |
1.69 |
1.40 |
1.37 |
1.08 |
0.48 |
0.23 |
0.10 |
0.09 |
|
| Common stock and paid-in capital |
4.02 |
3.24 |
2.90 |
1.75 |
1.43 |
2.90 |
3.35 |
3.50 |
3.94 |
4.11 |
3.49 |
1.26 |
0.91 |
0.91 |
0.53 |
0.37 |
0.60 |
-0.18 |
0.28 |
0.24 |
| Retained earnings |
|
|
|
1.22 |
1.67 |
|
|
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
|
| Common shares outstanding |
402 |
382 |
384 |
396 |
411 |
436 |
416 |
219 |
219 |
219 |
219 |
219 |
219 |
219 |
51 |
51 |
52 |
53 |
68 |
|
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 |
Dec-06 |
| Cash and cash equivalents |
0.65 |
0.82 |
0.18 |
0.13 |
0.45 |
1.09 |
1.12 |
0.34 |
0.30 |
0.27 |
0.49 |
0.21 |
0.11 |
0.29 |
0.16 |
0.10 |
0.25 |
0.20 |
0.10 |
0.31 |
0.06 |
0.44 |
0.14 |
0.06 |
0.15 |
0.10 |
0.12 |
0.10 |
0.10 |
0.09 |
0.13 |
0.06 |
0.52 |
0.08 |
0.15 |
0.19 |
0.12 |
0.36 |
0.15 |
0.16 |
0.11 |
0.10 |
0.07 |
0.09 |
0.06 |
0.07 |
0.08 |
0.12 |
0.09 |
0.11 |
0.06 |
0.09 |
0.09 |
0.42 |
0.05 |
0.26 |
0.04 |
0.23 |
0.25 |
0.06 |
0.03 |
0.03 |
0.04 |
0.06 |
0.06 |
0.07 |
0.06 |
0.04 |
0.03 |
0.03 |
0.03 |
0.03 |
|
|
0.00 |
| Short-term investments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.22 |
1.24 |
1.28 |
1.29 |
1.29 |
1.26 |
1.25 |
1.22 |
0.85 |
0.79 |
0.75 |
0.56 |
0.57 |
0.57 |
0.58 |
0.59 |
0.59 |
0.60 |
0.61 |
0.61 |
0.62 |
0.63 |
0.63 |
0.64 |
0.63 |
0.64 |
0.64 |
0.61 |
0.24 |
0.23 |
0.21 |
0.11 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accounts receivable, net |
0.85 |
0.79 |
0.71 |
0.73 |
0.69 |
0.72 |
0.69 |
0.70 |
0.74 |
0.68 |
0.63 |
0.57 |
0.56 |
0.59 |
0.71 |
0.76 |
0.65 |
0.47 |
0.62 |
0.56 |
0.53 |
0.47 |
0.48 |
0.48 |
0.28 |
0.27 |
0.24 |
0.24 |
0.23 |
0.23 |
0.23 |
0.18 |
0.20 |
0.16 |
0.19 |
0.14 |
0.15 |
0.23 |
0.22 |
0.22 |
0.18 |
0.18 |
0.15 |
0.17 |
0.15 |
0.11 |
0.13 |
0.11 |
0.10 |
0.09 |
0.08 |
0.08 |
0.03 |
0.05 |
0.02 |
|
|
0.02 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Inventories |
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 |
0.00 |
0.05 |
0.02 |
0.03 |
0.00 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
0.01 |
0.01 |
0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
|
|
|
|
0.00 |
|
|
|
|
|
| Other current assets |
0.03 |
0.04 |
0.02 |
0.03 |
0.04 |
0.03 |
0.02 |
0.02 |
0.03 |
0.04 |
0.02 |
0.02 |
0.06 |
0.02 |
0.02 |
0.01 |
0.01 |
0.00 |
0.03 |
0.02 |
0.03 |
0.02 |
0.02 |
0.02 |
0.01 |
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 |
0.01 |
0.01 |
0.00 |
0.01 |
0.00 |
0.00 |
0.01 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.00 |
0.01 |
0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
| Total current assets |
1.54 |
1.66 |
0.92 |
0.91 |
1.19 |
1.85 |
1.83 |
1.07 |
1.07 |
0.99 |
1.14 |
0.80 |
0.74 |
0.90 |
0.90 |
0.86 |
0.91 |
0.68 |
0.76 |
0.89 |
0.61 |
0.94 |
0.64 |
0.56 |
0.49 |
0.40 |
0.39 |
0.34 |
0.34 |
0.34 |
0.38 |
0.25 |
0.74 |
0.26 |
0.36 |
0.34 |
0.29 |
0.60 |
0.37 |
0.39 |
0.30 |
0.29 |
0.24 |
0.27 |
0.21 |
0.18 |
0.21 |
0.24 |
0.20 |
0.21 |
0.14 |
0.18 |
0.13 |
0.47 |
0.08 |
0.00 |
0.00 |
0.26 |
0.00 |
0.00 |
0.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Property, plant and equipment, net |
|
11.41 |
9.73 |
9.74 |
9.73 |
9.93 |
9.70 |
|
|
|
8.66 |
8.60 |
8.54 |
8.54 |
8.54 |
8.48 |
8.48 |
8.51 |
8.52 |
8.59 |
8.64 |
8.71 |
8.83 |
8.91 |
8.99 |
9.06 |
8.93 |
8.79 |
8.63 |
6.61 |
6.42 |
6.21 |
6.06 |
5.73 |
5.51 |
5.35 |
5.27 |
5.05 |
5.03 |
5.00 |
4.94 |
4.29 |
4.53 |
4.52 |
4.45 |
4.38 |
3.77 |
3.66 |
3.52 |
3.38 |
3.24 |
3.09 |
2.99 |
2.47 |
2.34 |
2.22 |
2.13 |
1.77 |
1.73 |
1.62 |
1.62 |
1.36 |
1.38 |
0.98 |
0.98 |
0.70 |
0.70 |
0.51 |
0.51 |
0.52 |
0.37 |
0.36 |
0.36 |
0.36 |
0.31 |
| Goodwill |
0.35 |
0.35 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.45 |
0.45 |
0.45 |
0.45 |
0.42 |
0.42 |
0.42 |
0.42 |
0.42 |
0.42 |
0.42 |
0.42 |
0.42 |
0.42 |
0.42 |
0.42 |
0.39 |
0.39 |
0.39 |
0.39 |
0.38 |
0.11 |
0.11 |
0.11 |
0.11 |
0.11 |
0.11 |
0.11 |
0.09 |
0.09 |
0.08 |
0.08 |
0.08 |
0.00 |
0.00 |
0.06 |
0.06 |
0.06 |
0.03 |
0.03 |
0.02 |
0.02 |
0.01 |
0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Intangible assets |
0.90 |
0.91 |
0.63 |
0.63 |
0.64 |
0.65 |
0.66 |
0.67 |
0.67 |
0.68 |
0.69 |
0.70 |
0.71 |
0.71 |
0.72 |
0.73 |
0.74 |
0.74 |
0.75 |
0.76 |
0.77 |
0.78 |
0.78 |
0.79 |
0.80 |
0.81 |
0.82 |
0.83 |
0.83 |
0.75 |
0.75 |
0.76 |
0.77 |
0.78 |
0.78 |
0.79 |
0.80 |
0.80 |
0.81 |
0.82 |
0.83 |
0.83 |
0.84 |
0.85 |
0.85 |
0.88 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.06 |
0.06 |
0.05 |
0.13 |
0.13 |
0.05 |
0.12 |
0.12 |
0.12 |
0.06 |
0.06 |
0.03 |
0.03 |
0.02 |
0.02 |
0.01 |
0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-term investments |
0.50 |
0.50 |
0.51 |
0.52 |
0.53 |
0.54 |
0.54 |
0.54 |
0.55 |
0.90 |
0.92 |
0.92 |
0.93 |
0.94 |
1.14 |
1.15 |
1.16 |
1.17 |
1.18 |
1.20 |
1.22 |
1.22 |
1.24 |
1.54 |
1.55 |
1.55 |
1.52 |
1.51 |
1.48 |
1.11 |
1.05 |
1.01 |
0.82 |
0.83 |
0.83 |
0.84 |
0.85 |
0.85 |
0.86 |
0.87 |
0.87 |
0.88 |
0.89 |
0.89 |
0.90 |
0.89 |
0.90 |
0.90 |
0.87 |
0.50 |
0.49 |
0.47 |
0.37 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other non-current assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total assets |
14.92 |
15.00 |
12.13 |
12.16 |
12.46 |
13.14 |
12.98 |
12.18 |
12.27 |
12.47 |
11.63 |
11.22 |
11.11 |
11.27 |
11.47 |
11.39 |
11.45 |
11.27 |
11.42 |
11.63 |
11.44 |
11.83 |
11.69 |
11.95 |
11.91 |
12.35 |
12.18 |
11.98 |
11.80 |
9.24 |
9.03 |
8.67 |
8.82 |
8.02 |
7.92 |
7.75 |
7.63 |
7.74 |
7.50 |
7.51 |
7.37 |
6.71 |
7.17 |
7.22 |
7.10 |
6.75 |
5.06 |
4.98 |
4.79 |
4.28 |
4.06 |
3.93 |
3.67 |
3.48 |
2.95 |
3.04 |
2.72 |
2.84 |
2.44 |
2.14 |
2.10 |
1.77 |
1.79 |
1.38 |
1.37 |
1.08 |
1.06 |
0.85 |
0.85 |
0.86 |
0.67 |
0.66 |
0.38 |
0.38 |
0.33 |
|
| Accounts payable |
0.41 |
0.32 |
0.30 |
0.36 |
0.36 |
0.31 |
0.39 |
0.36 |
0.38 |
0.36 |
0.39 |
0.36 |
0.36 |
0.36 |
0.49 |
0.49 |
0.40 |
0.33 |
0.34 |
0.25 |
0.23 |
0.21 |
0.16 |
0.18 |
0.22 |
0.29 |
0.27 |
0.24 |
0.33 |
0.35 |
0.36 |
0.33 |
0.36 |
0.35 |
0.30 |
0.20 |
0.19 |
0.12 |
0.10 |
0.09 |
0.10 |
0.06 |
0.06 |
0.05 |
0.05 |
0.04 |
0.01 |
0.01 |
0.01 |
0.04 |
0.02 |
0.02 |
0.04 |
0.03 |
0.09 |
0.04 |
0.03 |
0.03 |
0.02 |
0.02 |
0.02 |
0.02 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.00 |
0.01 |
0.00 |
0.01 |
0.01 |
| Short-term debt |
0.51 |
0.51 |
0.08 |
0.07 |
0.41 |
1.07 |
1.01 |
0.01 |
0.11 |
0.63 |
0.00 |
0.00 |
0.00 |
0.23 |
0.00 |
0.00 |
0.72 |
0.51 |
0.73 |
0.59 |
0.01 |
0.44 |
0.44 |
0.44 |
0.01 |
0.01 |
0.01 |
0.01 |
2.00 |
0.03 |
0.03 |
0.03 |
0.03 |
0.06 |
3.34 |
3.25 |
|
0.18 |
|
|
|
0.13 |
|
|
|
0.00 |
|
|
|
0.15 |
|
|
|
0.13 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Current portion of long-term debt |
0.44 |
0.44 |
|
|
0.34 |
1.00 |
1.00 |
|
0.10 |
0.61 |
|
|
0.00 |
0.21 |
|
|
0.71 |
0.50 |
0.72 |
0.58 |
|
0.43 |
0.43 |
0.43 |
|
|
0.17 |
0.10 |
2.00 |
0.03 |
|
4.18 |
4.18 |
3.46 |
3.34 |
3.25 |
|
3.09 |
|
|
|
2.69 |
|
|
|
2.42 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Deferred revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other current liabilities |
0.29 |
0.38 |
0.26 |
0.21 |
0.18 |
0.25 |
0.19 |
0.24 |
0.21 |
0.29 |
0.17 |
0.21 |
0.20 |
0.22 |
0.17 |
0.21 |
0.15 |
0.28 |
0.16 |
0.24 |
0.18 |
0.28 |
0.22 |
0.21 |
0.16 |
0.17 |
0.31 |
0.24 |
0.18 |
0.14 |
0.11 |
0.13 |
0.08 |
0.00 |
0.09 |
0.08 |
0.06 |
0.00 |
0.12 |
0.13 |
0.13 |
0.00 |
0.14 |
0.15 |
0.17 |
0.15 |
0.17 |
0.15 |
0.14 |
0.00 |
0.14 |
0.11 |
0.15 |
0.12 |
0.17 |
0.12 |
0.09 |
0.08 |
0.06 |
0.04 |
0.03 |
0.03 |
0.03 |
0.02 |
0.02 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.00 |
| Long-term debt |
8.18 |
8.18 |
6.91 |
6.91 |
6.90 |
6.90 |
6.90 |
7.11 |
7.24 |
7.25 |
7.26 |
6.82 |
6.69 |
6.57 |
7.03 |
6.66 |
6.19 |
6.40 |
6.40 |
6.81 |
7.39 |
7.42 |
7.41 |
7.52 |
8.09 |
7.95 |
7.73 |
7.49 |
5.21 |
4.79 |
4.57 |
4.18 |
4.18 |
3.49 |
3.37 |
3.28 |
3.12 |
3.12 |
2.94 |
2.96 |
3.05 |
2.71 |
2.59 |
2.68 |
2.53 |
2.42 |
2.08 |
2.02 |
1.91 |
1.42 |
1.52 |
1.42 |
1.55 |
1.17 |
1.01 |
1.01 |
0.95 |
0.67 |
0.67 |
0.67 |
0.65 |
0.47 |
0.74 |
0.29 |
0.39 |
0.18 |
0.28 |
0.18 |
0.18 |
0.18 |
|
|
|
|
|
| Capital lease obligations |
0.08 |
0.09 |
0.09 |
0.09 |
0.09 |
0.09 |
0.04 |
0.04 |
0.04 |
0.04 |
0.01 |
0.01 |
0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
0.01 |
0.01 |
0.03 |
0.03 |
0.03 |
0.03 |
0.04 |
0.04 |
0.01 |
0.01 |
0.01 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other non-current liabilities |
1.26 |
0.86 |
0.81 |
0.79 |
0.78 |
0.75 |
0.62 |
0.60 |
0.53 |
0.48 |
0.45 |
0.74 |
0.72 |
0.68 |
0.68 |
0.66 |
0.64 |
0.33 |
0.59 |
0.32 |
0.56 |
0.54 |
0.60 |
0.56 |
0.56 |
0.54 |
0.50 |
0.48 |
0.46 |
0.40 |
0.30 |
0.29 |
0.28 |
0.15 |
0.15 |
0.14 |
0.18 |
0.18 |
0.16 |
0.17 |
0.33 |
0.31 |
0.30 |
0.30 |
0.29 |
0.11 |
0.09 |
0.08 |
0.08 |
0.08 |
0.08 |
0.07 |
0.07 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total liabilities |
11.42 |
10.84 |
8.80 |
8.83 |
9.12 |
9.77 |
9.60 |
8.76 |
8.89 |
9.44 |
8.67 |
8.20 |
8.01 |
8.16 |
8.47 |
8.08 |
8.18 |
8.18 |
8.32 |
8.57 |
8.49 |
8.93 |
8.90 |
9.02 |
9.12 |
9.00 |
8.84 |
8.49 |
8.21 |
5.73 |
5.42 |
4.99 |
4.97 |
4.07 |
3.92 |
3.71 |
3.59 |
3.63 |
3.35 |
3.37 |
3.64 |
3.22 |
3.12 |
3.20 |
3.07 |
2.82 |
2.37 |
2.28 |
2.17 |
1.69 |
1.77 |
1.64 |
1.83 |
1.47 |
1.81 |
1.24 |
1.14 |
1.37 |
0.81 |
0.79 |
0.75 |
0.56 |
0.84 |
0.33 |
0.43 |
0.21 |
0.22 |
0.20 |
0.20 |
0.20 |
0.02 |
0.02 |
0.10 |
0.10 |
0.09 |
|
| Common stock and paid-in capital |
3.37 |
4.02 |
3.18 |
3.19 |
3.19 |
3.24 |
3.24 |
3.28 |
3.24 |
2.90 |
2.82 |
2.89 |
3.10 |
1.75 |
3.01 |
2.69 |
3.27 |
1.43 |
2.97 |
2.93 |
2.82 |
2.90 |
2.79 |
2.80 |
2.66 |
3.35 |
3.34 |
3.49 |
3.59 |
3.50 |
0.98 |
0.99 |
1.04 |
3.94 |
3.99 |
4.04 |
1.04 |
4.11 |
1.07 |
1.05 |
0.88 |
3.49 |
3.80 |
3.76 |
3.76 |
1.26 |
0.94 |
2.69 |
0.92 |
2.59 |
2.29 |
0.83 |
0.68 |
1.11 |
0.11 |
1.66 |
1.45 |
-0.59 |
1.52 |
1.25 |
1.25 |
1.11 |
0.86 |
0.96 |
0.85 |
0.79 |
0.75 |
0.65 |
0.65 |
0.65 |
0.65 |
0.64 |
0.28 |
0.28 |
0.24 |
| Retained earnings |
|
|
|
|
|
|
|
|
|
|
|
|
|
1.22 |
0.00 |
0.61 |
0.00 |
1.67 |
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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 shares outstanding |
401 |
402 |
383 |
382 |
382 |
383 |
383 |
382 |
382 |
381 |
385 |
386 |
386 |
386 |
390 |
404 |
404 |
408 |
413 |
414 |
413 |
416 |
439 |
444 |
444 |
453 |
453 |
453 |
300 |
219 |
219 |
219 |
219 |
219 |
219 |
219 |
219 |
219 |
219 |
219 |
219 |
219 |
219 |
219 |
219 |
219 |
219 |
219 |
219 |
219 |
219 |
219 |
219 |
219 |
219 |
51 |
51 |
51 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dec-25 |
Dec-24 |
Dec-23 |
Dec-22 |
Dec-21 |
Dec-20 |
Dec-19 |
Dec-18 |
Dec-17 |
Dec-16 |
Dec-15 |
Dec-14 |
Dec-13 |
Dec-12 |
Dec-11 |
Dec-10 |
Dec-09 |
Dec-08 |
Dec-07 |
Dec-06 |
| Net income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Depreciation, depletion and amortization |
0.71 |
0.65 |
0.60 |
0.58 |
0.55 |
0.49 |
0.48 |
0.34 |
0.29 |
0.27 |
0.24 |
0.18 |
0.15 |
0.12 |
0.11 |
|
0.04 |
|
0.03 |
|
| Stock-based compensation |
0.05 |
0.04 |
0.03 |
0.03 |
0.03 |
0.01 |
0.02 |
0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
|
|
| Change in inventory |
-0.02 |
-0.02 |
-0.03 |
-0.01 |
-0.06 |
-0.06 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
|
| Other working capital changes |
1.45 |
1.44 |
1.05 |
1.10 |
1.24 |
1.19 |
0.83 |
0.67 |
0.60 |
0.63 |
0.42 |
0.34 |
0.26 |
0.06 |
0.16 |
0.22 |
0.07 |
0.22 |
0.04 |
0.03 |
| Capital expenditures |
-0.73 |
-0.83 |
-0.74 |
-0.49 |
-0.31 |
-0.42 |
-1.19 |
-1.19 |
-0.68 |
-0.48 |
-0.60 |
-0.67 |
-0.65 |
-0.46 |
-0.14 |
-0.08 |
-0.06 |
-0.14 |
-0.14 |
-0.04 |
| Others incl. marketable securities changes |
-0.36 |
0.79 |
-0.87 |
0.27 |
0.06 |
-0.03 |
-2.20 |
-0.27 |
-0.09 |
-0.63 |
0.14 |
-1.95 |
-0.77 |
-0.61 |
-0.33 |
-0.75 |
-0.10 |
-0.44 |
-0.01 |
0.04 |
| Dividend payout |
-1.43 |
-1.27 |
-1.14 |
-0.74 |
-0.53 |
-0.70 |
-0.97 |
-0.50 |
-0.44 |
-0.37 |
-0.31 |
-0.23 |
-0.14 |
-0.20 |
-0.14 |
-0.09 |
-0.07 |
-0.02 |
|
|
| Common stock repurchases |
0.00 |
0.00 |
-0.13 |
-0.49 |
-0.22 |
-0.03 |
0.00 |
-0.01 |
0.00 |
-0.02 |
0.89 |
1.65 |
0.96 |
0.00 |
0.00 |
|
|
|
|
|
| Net Debt Issuance |
0.05 |
0.02 |
1.22 |
-0.18 |
-1.00 |
-0.12 |
3.04 |
0.97 |
0.03 |
0.85 |
-0.75 |
0.63 |
-0.13 |
1.28 |
0.54 |
0.66 |
0.15 |
0.42 |
0.07 |
0.02 |
|
| Change in cash |
-0.28 |
0.82 |
-0.02 |
0.08 |
-0.24 |
0.34 |
0.01 |
0.01 |
-0.28 |
0.26 |
0.03 |
-0.05 |
-0.31 |
0.20 |
0.20 |
-0.04 |
0.03 |
0.04 |
0.00 |
0.04 |
Show Quarterly Cash Flow
|
Mar-26 |
Dec-25 |
Sep-25 |
Jun-25 |
Mar-25 |
Dec-24 |
Sep-24 |
Jun-24 |
Mar-24 |
Dec-23 |
Sep-23 |
Jun-23 |
Mar-23 |
Dec-22 |
Sep-22 |
Jun-22 |
Mar-22 |
Dec-21 |
Sep-21 |
Jun-21 |
Mar-21 |
Dec-20 |
Sep-20 |
Jun-20 |
Mar-20 |
Dec-19 |
Sep-19 |
Jun-19 |
Mar-19 |
Dec-18 |
Sep-18 |
Jun-18 |
Mar-18 |
Dec-17 |
Sep-17 |
Jun-17 |
Mar-17 |
Dec-16 |
Sep-16 |
Jun-16 |
Mar-16 |
Dec-15 |
Sep-15 |
Jun-15 |
Mar-15 |
Dec-14 |
Sep-14 |
Jun-14 |
Mar-14 |
Dec-13 |
Sep-13 |
Jun-13 |
Mar-13 |
Dec-12 |
Sep-12 |
Jun-12 |
Mar-12 |
Dec-11 |
Sep-11 |
Jun-11 |
Mar-11 |
Dec-10 |
Sep-10 |
Jun-10 |
Mar-10 |
Dec-09 |
Sep-09 |
Jun-09 |
Mar-09 |
Dec-08 |
Sep-08 |
Jun-08 |
Mar-08 |
Dec-07 |
Sep-07 |
Jun-07 |
Mar-07 |
Dec-06 |
| Net income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Depreciation, depletion and amortization |
0.20 |
0.71 |
0.17 |
0.17 |
0.17 |
0.16 |
0.17 |
0.16 |
0.16 |
0.17 |
0.15 |
0.14 |
0.14 |
0.15 |
0.16 |
0.14 |
0.13 |
0.14 |
0.14 |
0.14 |
0.13 |
0.11 |
0.13 |
0.12 |
0.13 |
0.12 |
0.13 |
0.12 |
0.11 |
0.10 |
0.08 |
0.08 |
0.08 |
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
0.04 |
0.07 |
0.07 |
0.07 |
0.05 |
0.05 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.03 |
0.04 |
0.03 |
0.03 |
0.03 |
0.03 |
0.00 |
0.00 |
0.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Stock-based compensation |
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 |
0.00 |
0.01 |
0.01 |
0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.00 |
0.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Change in inventory |
-0.01 |
|
|
|
|
|
-0.02 |
|
-0.01 |
-0.11 |
0.03 |
0.07 |
-0.02 |
-0.01 |
0.00 |
0.00 |
0.00 |
0.01 |
0.00 |
0.11 |
0.00 |
-0.06 |
-0.06 |
|
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 |
-0.01 |
0.00 |
0.00 |
0.00 |
-0.01 |
0.00 |
0.00 |
0.00 |
-0.04 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other working capital changes |
0.28 |
-0.17 |
0.40 |
0.38 |
0.33 |
0.39 |
0.40 |
0.46 |
0.22 |
0.41 |
0.22 |
0.27 |
0.17 |
0.34 |
0.31 |
0.32 |
0.13 |
0.50 |
0.25 |
0.20 |
0.12 |
0.47 |
0.31 |
0.22 |
0.25 |
0.17 |
0.21 |
0.22 |
0.23 |
0.17 |
0.15 |
0.19 |
0.16 |
0.18 |
0.14 |
0.16 |
0.12 |
0.18 |
0.19 |
0.09 |
0.17 |
0.13 |
0.13 |
0.08 |
0.08 |
0.08 |
0.09 |
0.09 |
0.08 |
0.09 |
0.09 |
0.00 |
0.10 |
-0.01 |
0.02 |
0.02 |
0.07 |
0.04 |
0.20 |
0.11 |
0.06 |
0.22 |
0.16 |
0.08 |
0.04 |
0.11 |
0.08 |
0.05 |
0.02 |
0.11 |
0.05 |
0.04 |
0.02 |
0.06 |
0.00 |
0.00 |
0.00 |
0.03 |
| Capital expenditures |
-0.24 |
-0.22 |
-0.18 |
-0.18 |
-0.14 |
-0.24 |
-0.19 |
-0.21 |
-0.19 |
-0.20 |
-0.20 |
-0.16 |
-0.17 |
-0.15 |
-0.15 |
-0.11 |
-0.08 |
-0.10 |
-0.08 |
-0.08 |
-0.06 |
-0.05 |
-0.06 |
-0.14 |
-0.17 |
-0.24 |
-0.24 |
-0.32 |
-0.39 |
-0.24 |
-0.30 |
-0.35 |
-0.30 |
-0.26 |
-0.16 |
-0.13 |
-0.13 |
-0.11 |
-0.12 |
-0.12 |
-0.14 |
-0.13 |
-0.14 |
-0.14 |
-0.20 |
-0.18 |
-0.13 |
-0.17 |
-0.19 |
-0.18 |
-0.13 |
-0.17 |
-0.17 |
-0.20 |
-0.07 |
-0.12 |
-0.08 |
-0.06 |
-0.08 |
-0.03 |
-0.01 |
-0.08 |
-0.06 |
-0.01 |
-0.01 |
-0.06 |
-0.04 |
-0.01 |
-0.01 |
-0.04 |
-0.02 |
-0.01 |
-0.01 |
-0.05 |
0.00 |
0.00 |
0.00 |
-0.04 |
| Others incl. marketable securities changes |
-0.01 |
-0.39 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.19 |
0.59 |
-0.87 |
-0.34 |
0.01 |
-0.01 |
0.28 |
-0.04 |
0.01 |
0.01 |
0.02 |
0.00 |
0.02 |
0.02 |
0.02 |
-0.01 |
-0.04 |
-0.01 |
-0.01 |
-0.03 |
-0.03 |
-2.13 |
-0.05 |
-0.04 |
-0.18 |
0.01 |
0.01 |
0.01 |
0.02 |
-0.13 |
0.04 |
0.03 |
0.01 |
-0.71 |
0.00 |
0.15 |
-0.01 |
0.00 |
-1.53 |
-0.01 |
-0.02 |
-0.39 |
-0.01 |
-0.05 |
-0.10 |
-0.61 |
-0.01 |
-0.14 |
0.00 |
-0.46 |
0.00 |
0.08 |
0.03 |
0.01 |
0.08 |
0.06 |
0.01 |
0.01 |
0.06 |
0.04 |
0.01 |
0.01 |
0.04 |
0.02 |
0.01 |
0.01 |
0.05 |
0.00 |
0.00 |
0.00 |
0.04 |
| Dividend payout |
-0.38 |
-0.38 |
-0.36 |
-0.36 |
-0.35 |
-0.34 |
-0.34 |
-0.34 |
-0.23 |
-0.22 |
-0.22 |
-0.34 |
-0.20 |
-0.20 |
-0.20 |
-0.21 |
-0.13 |
-0.13 |
-0.13 |
-0.13 |
-0.13 |
-0.13 |
-0.14 |
-0.14 |
-0.28 |
-0.28 |
-0.28 |
-0.28 |
-0.13 |
-0.13 |
-0.13 |
-0.12 |
-0.12 |
-0.12 |
-0.12 |
-0.11 |
-0.10 |
-0.10 |
-0.09 |
-0.09 |
-0.09 |
-0.08 |
-0.08 |
-0.07 |
-0.07 |
-0.06 |
-0.06 |
-0.05 |
-0.05 |
-0.05 |
-0.08 |
-0.10 |
-0.01 |
-0.05 |
-0.14 |
-0.05 |
-0.04 |
-0.14 |
-0.10 |
-0.06 |
-0.03 |
-0.09 |
-0.07 |
-0.04 |
-0.02 |
-0.07 |
-0.05 |
-0.03 |
-0.02 |
-0.02 |
-0.01 |
|
|
|
|
|
|
|
| Common stock repurchases |
|
|
|
|
|
|
0.00 |
0.00 |
0.00 |
0.13 |
-0.13 |
0.00 |
-0.01 |
-0.04 |
-0.37 |
-0.07 |
-0.01 |
-0.11 |
-0.09 |
0.00 |
-0.02 |
-0.03 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.06 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.00 |
0.00 |
-0.03 |
0.79 |
0.00 |
0.63 |
0.14 |
0.51 |
0.01 |
0.16 |
0.92 |
0.11 |
0.35 |
0.42 |
0.03 |
0.75 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net Debt Issuance |
-0.03 |
1.07 |
-0.01 |
-0.35 |
-0.67 |
-0.02 |
0.76 |
-0.23 |
-0.53 |
0.47 |
0.44 |
0.10 |
-0.09 |
-0.26 |
0.34 |
-0.24 |
-0.02 |
-0.24 |
-0.29 |
-0.01 |
-0.46 |
-0.01 |
-0.10 |
-0.12 |
0.12 |
0.22 |
0.23 |
0.28 |
2.31 |
0.18 |
0.30 |
-0.08 |
0.62 |
0.04 |
0.02 |
0.04 |
-0.07 |
0.11 |
-0.09 |
0.09 |
0.73 |
-0.72 |
-0.14 |
-0.52 |
-0.03 |
1.12 |
0.01 |
-0.02 |
-0.43 |
0.05 |
-0.25 |
-0.07 |
0.29 |
-0.11 |
0.08 |
0.33 |
0.30 |
0.11 |
0.53 |
0.32 |
0.30 |
0.66 |
0.69 |
0.21 |
0.21 |
0.15 |
0.14 |
0.03 |
0.02 |
0.43 |
0.27 |
0.26 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.02 |
|
| Change in cash |
-0.17 |
0.64 |
0.05 |
-0.32 |
-0.64 |
-0.03 |
0.78 |
0.05 |
0.02 |
-0.22 |
-0.06 |
0.10 |
-0.17 |
0.13 |
0.06 |
-0.15 |
0.05 |
0.10 |
-0.21 |
0.25 |
-0.39 |
0.31 |
0.08 |
-0.09 |
0.05 |
-0.02 |
0.02 |
0.00 |
0.01 |
-0.04 |
0.08 |
-0.47 |
0.44 |
-0.07 |
-0.04 |
0.07 |
-0.24 |
0.21 |
-0.01 |
0.05 |
0.01 |
0.02 |
-0.01 |
0.03 |
-0.01 |
-0.01 |
-0.04 |
0.03 |
-0.02 |
0.06 |
-0.04 |
0.00 |
-0.33 |
0.38 |
-0.21 |
0.22 |
-0.19 |
-0.02 |
0.63 |
0.37 |
0.32 |
0.78 |
0.78 |
0.25 |
0.23 |
0.20 |
0.16 |
0.05 |
0.02 |
0.51 |
0.31 |
0.30 |
0.02 |
0.06 |
0.00 |
0.00 |
0.00 |
0.04 |