Performance Food Group Co
|
Jun-25 |
Jun-24 |
Jun-23 |
Jun-22 |
Jun-21 |
Jun-20 |
Jun-19 |
Jun-18 |
Jun-17 |
Jun-16 |
Jun-15 |
Jun-14 |
Jun-13 |
Jun-12 |
Jun-08 |
Jun-07 |
Jun-06 |
Jun-05 |
Jun-04 |
Jun-03 |
| Total revenue |
63.30 |
58.28 |
57.25 |
50.89 |
30.40 |
25.09 |
19.74 |
17.62 |
16.76 |
16.10 |
15.27 |
13.69 |
12.83 |
11.51 |
6.30 |
5.83 |
5.72 |
5.17 |
4.60 |
3.61 |
| Cost of revenue |
55.88 |
51.70 |
51.00 |
45.64 |
26.87 |
22.22 |
17.23 |
15.33 |
14.64 |
14.09 |
13.42 |
11.99 |
11.24 |
10.10 |
5.48 |
5.05 |
4.97 |
4.50 |
3.98 |
3.12 |
| Gross profit |
7.42 |
6.58 |
6.25 |
5.26 |
3.53 |
2.87 |
2.51 |
2.29 |
2.12 |
2.01 |
1.85 |
1.70 |
1.58 |
1.40 |
0.82 |
0.77 |
0.75 |
0.68 |
0.62 |
0.49 |
| Selling, general and administrative |
3.02 |
2.61 |
2.49 |
2.21 |
1.50 |
1.49 |
1.13 |
1.94 |
1.82 |
1.69 |
1.57 |
1.58 |
|
|
0.74 |
0.70 |
0.68 |
0.81 |
0.72 |
0.60 |
| Research and development |
|
|
|
|
|
|
|
0.00 |
0.00 |
0.00 |
|
|
|
|
|
|
|
|
|
|
| Other operating expenses |
3.59 |
3.14 |
3.00 |
2.72 |
1.83 |
1.47 |
1.10 |
0.10 |
0.09 |
0.12 |
0.12 |
0.00 |
1.47 |
1.29 |
0.00 |
0.00 |
0.00 |
-0.19 |
-0.17 |
-0.16 |
| Operating income |
0.82 |
0.83 |
0.77 |
0.33 |
0.20 |
-0.10 |
0.28 |
0.25 |
0.21 |
0.20 |
0.16 |
0.12 |
0.11 |
0.11 |
0.09 |
0.08 |
0.07 |
0.06 |
0.07 |
0.06 |
| Non-operating income (net) |
-0.36 |
-0.23 |
-0.22 |
-0.16 |
-0.15 |
-0.12 |
-0.07 |
-0.06 |
-0.05 |
-0.09 |
-0.06 |
-0.09 |
-0.10 |
-0.08 |
-0.01 |
-0.01 |
0.00 |
-0.02 |
-0.01 |
-0.01 |
| Income before tax |
0.46 |
0.60 |
0.54 |
0.17 |
0.05 |
-0.22 |
0.22 |
0.19 |
0.16 |
0.11 |
0.10 |
0.03 |
0.02 |
0.03 |
0.08 |
0.07 |
0.07 |
0.04 |
0.06 |
0.05 |
| Income tax expense |
0.12 |
0.16 |
0.15 |
0.05 |
0.01 |
-0.11 |
0.05 |
-0.01 |
0.06 |
0.05 |
0.04 |
0.01 |
0.01 |
0.01 |
0.03 |
0.03 |
0.03 |
0.02 |
0.02 |
0.04 |
| Net income |
0.34 |
0.44 |
0.40 |
0.11 |
0.04 |
-0.11 |
0.17 |
0.20 |
0.10 |
0.07 |
0.06 |
0.02 |
0.01 |
0.02 |
0.05 |
0.04 |
0.25 |
0.05 |
0.07 |
0.07 |
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-08 |
Mar-08 |
Dec-07 |
Sep-07 |
Jun-07 |
Mar-07 |
Dec-06 |
Sep-06 |
Jun-06 |
Mar-06 |
Dec-05 |
Sep-05 |
Jun-05 |
Mar-05 |
Dec-04 |
Sep-04 |
Jun-04 |
Mar-04 |
Dec-03 |
Sep-03 |
Jun-03 |
Mar-03 |
Dec-02 |
Sep-02 |
Jun-02 |
Mar-02 |
Dec-01 |
Sep-01 |
Jun-01 |
Mar-01 |
| Total revenue |
16.29 |
16.44 |
17.08 |
16.94 |
15.31 |
15.64 |
15.42 |
15.19 |
13.86 |
14.30 |
14.94 |
14.87 |
13.77 |
13.90 |
14.72 |
14.59 |
13.08 |
12.84 |
10.39 |
9.30 |
7.20 |
6.85 |
7.05 |
5.77 |
7.00 |
6.07 |
6.24 |
5.90 |
4.69 |
4.62 |
4.54 |
4.59 |
4.35 |
4.31 |
4.36 |
4.43 |
4.24 |
4.05 |
4.05 |
4.37 |
3.91 |
3.89 |
3.93 |
3.98 |
3.80 |
3.79 |
3.70 |
3.64 |
3.80 |
3.33 |
3.34 |
1.67 |
1.67 |
1.63 |
1.58 |
1.56 |
1.53 |
1.48 |
1.43 |
1.45 |
1.47 |
1.44 |
1.40 |
1.46 |
1.42 |
1.58 |
1.31 |
1.29 |
1.22 |
1.50 |
1.39 |
1.37 |
1.27 |
1.20 |
1.17 |
1.07 |
1.00 |
0.92 |
0.80 |
0.79 |
0.72 |
| Cost of revenue |
14.35 |
14.48 |
15.06 |
14.94 |
13.48 |
13.81 |
13.65 |
13.44 |
12.29 |
12.70 |
13.28 |
13.20 |
12.26 |
12.40 |
13.14 |
13.10 |
11.73 |
11.56 |
9.24 |
8.24 |
6.37 |
6.03 |
6.23 |
5.13 |
6.19 |
5.36 |
5.53 |
5.20 |
4.08 |
4.00 |
3.95 |
3.98 |
3.79 |
3.74 |
3.81 |
3.85 |
3.71 |
3.53 |
3.53 |
3.81 |
3.43 |
3.41 |
3.45 |
3.49 |
3.34 |
3.34 |
3.25 |
3.19 |
3.34 |
2.91 |
2.93 |
-1.45 |
1.46 |
1.42 |
1.37 |
1.36 |
1.33 |
1.28 |
1.24 |
1.25 |
1.28 |
1.25 |
1.22 |
1.27 |
1.24 |
1.35 |
1.14 |
1.12 |
1.07 |
1.27 |
1.17 |
1.15 |
1.07 |
1.01 |
0.98 |
0.89 |
0.84 |
0.78 |
0.69 |
0.69 |
0.63 |
| Gross profit |
1.94 |
1.97 |
2.02 |
2.00 |
1.82 |
1.83 |
1.76 |
1.75 |
1.57 |
1.60 |
1.66 |
1.67 |
1.51 |
1.50 |
1.58 |
1.49 |
1.35 |
1.28 |
1.14 |
1.07 |
0.83 |
0.81 |
0.82 |
0.64 |
0.81 |
0.71 |
0.71 |
0.70 |
0.60 |
0.61 |
0.59 |
0.61 |
0.56 |
0.57 |
0.55 |
0.57 |
0.52 |
0.52 |
0.51 |
0.56 |
0.48 |
0.49 |
0.48 |
0.49 |
0.45 |
0.46 |
0.45 |
0.45 |
0.45 |
0.00 |
0.00 |
0.00 |
0.21 |
0.21 |
0.21 |
0.21 |
0.20 |
0.20 |
0.19 |
0.19 |
0.19 |
0.19 |
0.19 |
0.19 |
0.18 |
0.23 |
0.17 |
0.17 |
0.16 |
0.22 |
0.22 |
0.22 |
0.20 |
0.20 |
0.19 |
0.18 |
0.15 |
0.14 |
0.11 |
0.11 |
0.10 |
| Selling, general and administrative |
|
|
|
1.33 |
|
|
|
1.26 |
|
|
|
1.22 |
|
|
|
1.04 |
|
|
|
|
|
|
|
0.01 |
0.04 |
0.03 |
0.03 |
0.60 |
0.51 |
0.50 |
0.51 |
0.48 |
0.47 |
0.50 |
0.50 |
0.49 |
0.47 |
0.46 |
0.48 |
0.49 |
0.44 |
0.43 |
0.43 |
0.45 |
0.42 |
0.41 |
0.41 |
0.40 |
0.40 |
0.39 |
0.39 |
0.19 |
0.19 |
0.19 |
0.18 |
0.18 |
0.18 |
0.18 |
0.17 |
0.17 |
0.18 |
0.17 |
0.17 |
0.17 |
0.17 |
0.16 |
0.15 |
0.15 |
0.15 |
0.20 |
0.18 |
0.17 |
0.17 |
0.16 |
0.16 |
0.14 |
0.13 |
0.12 |
0.09 |
0.09 |
0.08 |
| 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 |
| Other operating expenses |
1.79 |
1.78 |
1.79 |
0.41 |
1.65 |
1.67 |
1.55 |
0.20 |
1.41 |
1.42 |
1.45 |
0.18 |
1.34 |
1.36 |
1.38 |
0.30 |
1.28 |
1.22 |
1.09 |
0.99 |
0.81 |
0.75 |
0.78 |
0.86 |
0.79 |
0.60 |
0.61 |
0.00 |
0.04 |
0.04 |
0.04 |
0.03 |
0.03 |
0.02 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.02 |
0.01 |
0.00 |
0.00 |
0.00 |
0.03 |
-0.39 |
-0.39 |
-0.19 |
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 |
0.05 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating income |
0.15 |
0.19 |
0.22 |
0.27 |
0.17 |
0.16 |
0.22 |
0.28 |
0.15 |
0.17 |
0.22 |
0.26 |
0.17 |
0.14 |
0.19 |
0.15 |
0.07 |
0.06 |
0.05 |
0.08 |
0.02 |
0.06 |
0.04 |
-0.23 |
-0.02 |
0.08 |
0.06 |
0.10 |
0.06 |
0.07 |
0.05 |
0.09 |
0.06 |
0.05 |
0.05 |
0.08 |
0.05 |
0.05 |
0.03 |
0.07 |
0.04 |
0.05 |
0.04 |
0.05 |
0.03 |
0.05 |
0.03 |
0.05 |
0.03 |
0.03 |
0.02 |
-0.02 |
0.01 |
0.03 |
0.03 |
0.02 |
0.01 |
0.02 |
0.02 |
0.02 |
0.01 |
0.02 |
0.02 |
0.02 |
0.01 |
0.03 |
0.02 |
0.02 |
0.01 |
0.02 |
0.04 |
0.04 |
0.03 |
0.03 |
0.03 |
0.04 |
0.02 |
0.02 |
0.02 |
0.02 |
0.01 |
| Non-operating income (net) |
-0.09 |
-0.10 |
-0.10 |
-0.09 |
-0.10 |
-0.10 |
-0.07 |
-0.06 |
-0.06 |
-0.06 |
-0.05 |
-0.06 |
-0.06 |
-0.05 |
-0.06 |
-0.04 |
-0.03 |
-0.05 |
-0.04 |
-0.04 |
-0.04 |
-0.04 |
-0.04 |
-0.04 |
-0.04 |
-0.03 |
-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 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
0.00 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
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 |
0.00 |
0.00 |
0.00 |
-0.01 |
0.00 |
-0.01 |
0.00 |
-0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Income before tax |
0.06 |
0.09 |
0.12 |
0.18 |
0.08 |
0.06 |
0.15 |
0.23 |
0.10 |
0.11 |
0.16 |
0.21 |
0.11 |
0.10 |
0.13 |
0.12 |
0.03 |
0.01 |
0.01 |
0.04 |
-0.01 |
0.02 |
0.00 |
-0.26 |
-0.06 |
0.05 |
0.05 |
0.08 |
0.04 |
0.06 |
0.04 |
0.08 |
0.04 |
0.03 |
0.04 |
0.07 |
0.03 |
0.04 |
0.02 |
0.05 |
0.02 |
0.03 |
0.02 |
0.06 |
0.01 |
0.02 |
0.01 |
0.03 |
0.01 |
0.01 |
0.00 |
-0.01 |
0.01 |
0.03 |
0.02 |
0.02 |
0.01 |
0.02 |
0.02 |
0.02 |
0.01 |
0.02 |
0.02 |
0.02 |
0.01 |
0.01 |
0.02 |
0.02 |
0.00 |
0.02 |
0.03 |
0.04 |
0.03 |
0.03 |
0.03 |
0.04 |
0.02 |
0.02 |
0.02 |
0.02 |
0.01 |
| Income tax expense |
0.01 |
0.03 |
0.03 |
0.05 |
0.02 |
0.01 |
0.04 |
0.06 |
0.03 |
0.03 |
0.04 |
0.06 |
0.03 |
0.03 |
0.03 |
0.04 |
0.01 |
0.00 |
0.00 |
0.01 |
0.00 |
0.01 |
0.00 |
-0.11 |
-0.02 |
0.01 |
0.01 |
0.02 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
-0.04 |
0.01 |
0.03 |
0.01 |
0.02 |
0.01 |
0.02 |
0.01 |
0.01 |
0.01 |
0.02 |
0.00 |
0.01 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.01 |
0.01 |
0.00 |
0.01 |
0.01 |
0.01 |
0.00 |
0.01 |
0.01 |
0.01 |
0.00 |
0.01 |
0.01 |
0.01 |
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 |
| Net income |
0.04 |
0.06 |
0.09 |
0.13 |
0.06 |
0.04 |
0.11 |
0.17 |
0.07 |
0.08 |
0.12 |
0.15 |
0.08 |
0.07 |
0.10 |
0.08 |
0.02 |
0.01 |
0.00 |
0.03 |
-0.01 |
0.02 |
0.00 |
-0.15 |
-0.04 |
0.04 |
0.04 |
0.06 |
0.03 |
0.04 |
0.03 |
0.06 |
0.03 |
0.08 |
0.02 |
0.04 |
0.02 |
0.02 |
0.01 |
0.03 |
0.01 |
0.02 |
0.01 |
0.03 |
0.00 |
0.01 |
0.01 |
0.01 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.02 |
0.02 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.02 |
0.01 |
0.20 |
0.01 |
0.01 |
0.02 |
0.02 |
0.01 |
0.01 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
|
Jun-25 |
Jun-24 |
Jun-23 |
Jun-22 |
Jun-21 |
Jun-20 |
Jun-19 |
Jun-18 |
Jun-17 |
Jun-16 |
Jun-15 |
Jun-14 |
Jun-13 |
Jun-12 |
Jun-08 |
Jun-07 |
Jun-06 |
Jun-05 |
Jun-04 |
Jun-03 |
| Cash and cash equivalents |
0.08 |
0.02 |
0.01 |
0.01 |
0.01 |
0.42 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
|
0.09 |
0.08 |
0.10 |
0.05 |
0.04 |
0.03 |
| Short-term investments |
|
0.01 |
0.01 |
0.01 |
|
|
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
|
|
|
|
|
|
| Accounts receivable, net |
2.93 |
2.55 |
2.44 |
2.34 |
1.63 |
1.42 |
1.24 |
1.07 |
1.03 |
0.97 |
0.96 |
0.83 |
0.71 |
|
0.26 |
0.23 |
0.20 |
0.17 |
0.25 |
0.22 |
| Inventories |
3.89 |
3.31 |
3.39 |
3.43 |
1.84 |
1.55 |
1.36 |
1.05 |
1.01 |
0.92 |
0.88 |
0.85 |
0.74 |
|
0.33 |
0.31 |
0.30 |
0.29 |
0.26 |
0.24 |
| Other current assets |
0.24 |
0.27 |
0.23 |
0.24 |
0.10 |
0.07 |
0.06 |
0.08 |
0.04 |
0.04 |
0.03 |
0.04 |
0.04 |
|
0.03 |
0.03 |
0.03 |
0.13 |
0.03 |
0.03 |
| Total current assets |
7.14 |
6.15 |
6.07 |
6.02 |
3.58 |
3.45 |
2.67 |
2.20 |
2.08 |
1.94 |
1.88 |
1.73 |
1.50 |
|
0.71 |
0.65 |
0.63 |
0.65 |
0.58 |
0.53 |
| Property, plant and equipment, net |
|
|
2.97 |
2.76 |
2.03 |
1.92 |
0.95 |
0.80 |
0.74 |
0.64 |
0.59 |
0.57 |
|
|
0.32 |
0.29 |
0.26 |
0.39 |
0.36 |
0.29 |
| Goodwill |
3.48 |
2.42 |
2.30 |
2.28 |
1.35 |
1.35 |
0.77 |
0.74 |
0.72 |
0.67 |
0.66 |
0.66 |
0.67 |
|
0.36 |
0.36 |
0.36 |
0.35 |
0.58 |
0.58 |
| Intangible assets |
1.69 |
0.97 |
1.03 |
1.20 |
0.80 |
0.92 |
0.19 |
0.19 |
0.20 |
0.15 |
0.17 |
0.24 |
0.31 |
|
0.04 |
0.05 |
0.05 |
0.05 |
0.20 |
0.21 |
| Long-term investments |
|
|
|
|
|
|
0.00 |
0.01 |
0.01 |
|
0.00 |
0.00 |
|
|
|
|
|
|
|
|
| Other non-current assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total assets |
17.88 |
13.39 |
12.50 |
12.38 |
7.85 |
7.72 |
4.65 |
4.00 |
3.80 |
3.46 |
3.35 |
3.24 |
3.06 |
|
1.45 |
1.36 |
1.31 |
1.83 |
1.74 |
1.62 |
|
| Accounts payable |
3.17 |
2.59 |
2.45 |
2.56 |
1.78 |
1.72 |
1.13 |
0.97 |
0.91 |
0.92 |
0.90 |
0.83 |
0.72 |
|
0.28 |
0.27 |
0.26 |
0.23 |
0.24 |
0.24 |
| Short-term debt |
0.33 |
0.26 |
0.21 |
0.19 |
0.13 |
0.22 |
0.02 |
0.01 |
0.01 |
0.00 |
0.01 |
0.01 |
0.01 |
|
0.10 |
0.09 |
0.10 |
0.10 |
0.08 |
0.00 |
| Current portion of long-term debt |
|
|
|
|
|
0.11 |
|
1.18 |
0.01 |
0.00 |
0.02 |
1.47 |
|
|
|
|
|
|
|
|
| Deferred revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other current liabilities |
1.03 |
0.91 |
0.89 |
0.88 |
0.63 |
0.68 |
0.55 |
0.49 |
0.46 |
0.40 |
0.37 |
0.33 |
0.25 |
|
0.15 |
0.14 |
0.13 |
0.23 |
0.15 |
0.20 |
| Long-term debt |
5.39 |
3.20 |
3.46 |
3.91 |
2.24 |
2.25 |
1.20 |
1.12 |
1.24 |
1.11 |
1.40 |
1.45 |
|
|
0.01 |
0.01 |
0.00 |
0.28 |
0.35 |
0.37 |
| Capital lease obligations |
2.61 |
1.78 |
1.28 |
1.09 |
0.76 |
0.66 |
0.15 |
0.06 |
0.05 |
0.03 |
|
|
|
|
|
|
|
|
|
|
| Other non-current liabilities |
0.33 |
0.29 |
0.22 |
0.21 |
0.20 |
0.18 |
0.22 |
0.11 |
0.11 |
0.11 |
|
|
|
|
|
|
|
|
|
|
| Total liabilities |
13.41 |
9.27 |
8.75 |
9.08 |
5.74 |
5.71 |
3.36 |
2.87 |
2.88 |
2.65 |
2.86 |
2.81 |
2.64 |
|
0.59 |
0.56 |
0.54 |
0.95 |
0.93 |
0.90 |
|
| Common stock and paid-in capital |
2.83 |
2.82 |
2.88 |
2.83 |
1.75 |
1.69 |
0.87 |
0.87 |
0.86 |
0.83 |
0.59 |
0.59 |
0.59 |
0.00 |
0.17 |
0.16 |
0.18 |
0.53 |
0.51 |
0.49 |
| Retained earnings |
1.64 |
1.30 |
0.87 |
0.47 |
0.36 |
0.32 |
0.43 |
0.26 |
0.07 |
-0.03 |
-0.10 |
-0.15 |
-0.17 |
|
0.69 |
0.64 |
0.60 |
0.35 |
0.30 |
0.22 |
| Common shares outstanding |
156 |
156 |
156 |
151 |
133 |
113 |
105 |
105 |
103 |
98 |
88 |
88 |
88 |
88 |
35 |
35 |
44 |
47 |
53 |
52 |
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 |
Mar-08 |
Dec-07 |
Sep-07 |
Jun-07 |
Mar-07 |
Dec-06 |
Sep-06 |
Jun-06 |
Mar-06 |
Dec-05 |
Sep-05 |
Jun-05 |
Mar-05 |
Dec-04 |
Sep-04 |
Jun-04 |
Mar-04 |
Dec-03 |
Sep-03 |
Jun-03 |
Mar-03 |
Dec-02 |
Sep-02 |
Jun-02 |
Mar-02 |
Dec-01 |
Sep-01 |
Jun-01 |
Mar-01 |
Dec-00 |
Sep-00 |
Jun-00 |
| Cash and cash equivalents |
0.05 |
0.04 |
0.04 |
0.08 |
0.01 |
0.01 |
0.04 |
0.02 |
0.02 |
0.02 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.04 |
0.01 |
0.10 |
0.42 |
0.42 |
0.42 |
0.37 |
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 |
|
0.10 |
0.09 |
0.10 |
0.12 |
0.13 |
0.08 |
0.08 |
0.10 |
0.08 |
0.10 |
0.15 |
0.65 |
0.05 |
0.05 |
0.05 |
0.06 |
0.05 |
0.04 |
0.04 |
0.04 |
0.04 |
0.03 |
0.03 |
0.03 |
0.09 |
0.07 |
0.02 |
0.01 |
0.01 |
0.02 |
0.01 |
0.01 |
| Short-term investments |
|
|
|
|
|
|
|
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 |
|
|
|
0.01 |
0.01 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accounts receivable, net |
2.95 |
2.80 |
2.93 |
2.93 |
2.82 |
2.69 |
2.52 |
2.55 |
2.44 |
2.36 |
2.40 |
2.44 |
2.35 |
2.24 |
2.31 |
2.34 |
2.24 |
2.11 |
2.24 |
1.63 |
1.43 |
1.24 |
1.45 |
1.42 |
1.30 |
1.23 |
1.23 |
1.24 |
1.13 |
1.09 |
1.07 |
1.07 |
1.07 |
1.03 |
1.06 |
1.03 |
1.04 |
0.99 |
1.01 |
0.97 |
0.98 |
0.96 |
0.94 |
0.96 |
0.95 |
|
|
0.83 |
|
0.25 |
0.26 |
0.22 |
0.21 |
0.22 |
0.23 |
0.20 |
0.19 |
0.20 |
0.20 |
0.20 |
0.18 |
0.20 |
0.17 |
0.26 |
0.25 |
0.25 |
0.25 |
0.22 |
0.24 |
0.23 |
0.22 |
0.20 |
0.17 |
|
0.15 |
0.10 |
0.16 |
0.16 |
0.17 |
0.15 |
0.13 |
| Inventories |
4.07 |
4.25 |
4.42 |
3.89 |
3.72 |
3.93 |
3.68 |
3.31 |
3.11 |
3.34 |
3.52 |
3.39 |
3.25 |
3.34 |
3.34 |
3.43 |
3.09 |
3.19 |
2.86 |
1.84 |
1.54 |
1.48 |
1.52 |
1.55 |
1.80 |
1.35 |
1.41 |
1.36 |
1.13 |
1.14 |
1.12 |
1.05 |
1.05 |
1.04 |
1.03 |
1.01 |
1.00 |
0.99 |
0.95 |
0.92 |
0.90 |
0.91 |
0.92 |
0.88 |
0.88 |
|
|
0.85 |
|
0.35 |
0.33 |
0.34 |
0.31 |
0.32 |
0.31 |
0.31 |
0.28 |
0.30 |
0.30 |
0.29 |
0.28 |
0.29 |
0.29 |
0.30 |
0.29 |
0.28 |
0.26 |
0.25 |
0.24 |
0.24 |
0.24 |
0.21 |
0.20 |
0.18 |
0.18 |
0.16 |
0.14 |
0.13 |
0.12 |
0.12 |
0.12 |
| Other current assets |
0.29 |
0.28 |
0.23 |
0.24 |
0.24 |
0.26 |
0.22 |
0.27 |
0.26 |
0.24 |
0.24 |
0.23 |
0.23 |
0.22 |
0.21 |
0.24 |
0.23 |
0.21 |
0.21 |
0.10 |
0.10 |
0.09 |
0.08 |
0.07 |
0.11 |
1.14 |
1.12 |
0.06 |
0.06 |
0.05 |
0.07 |
0.08 |
0.05 |
0.05 |
0.03 |
0.04 |
0.03 |
0.03 |
0.03 |
0.04 |
0.06 |
0.05 |
0.05 |
0.03 |
0.05 |
|
|
0.04 |
|
0.03 |
0.03 |
0.04 |
0.04 |
0.04 |
0.03 |
0.04 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.69 |
0.13 |
0.04 |
0.03 |
0.03 |
0.03 |
0.04 |
0.03 |
0.03 |
0.03 |
0.05 |
0.05 |
0.20 |
0.02 |
0.02 |
0.02 |
0.01 |
0.01 |
0.01 |
0.01 |
| Total current assets |
7.36 |
7.37 |
7.61 |
7.14 |
6.79 |
6.89 |
6.47 |
6.15 |
5.82 |
5.96 |
6.17 |
6.07 |
5.83 |
5.81 |
5.87 |
6.02 |
5.57 |
5.51 |
5.35 |
3.58 |
3.18 |
3.22 |
3.47 |
3.45 |
3.59 |
3.73 |
3.77 |
2.67 |
2.33 |
2.29 |
2.26 |
2.20 |
2.18 |
2.14 |
2.13 |
2.08 |
2.08 |
2.02 |
2.00 |
1.94 |
1.95 |
1.94 |
1.92 |
1.88 |
1.90 |
|
0.01 |
1.73 |
|
0.73 |
0.71 |
0.70 |
0.68 |
0.70 |
0.65 |
0.62 |
0.60 |
0.61 |
0.63 |
0.67 |
1.14 |
1.23 |
0.65 |
0.66 |
0.62 |
0.61 |
0.58 |
0.54 |
0.55 |
0.54 |
0.53 |
0.50 |
0.45 |
0.47 |
0.42 |
0.30 |
0.33 |
0.31 |
0.32 |
0.29 |
0.27 |
| Property, plant and equipment, net |
|
|
|
|
|
|
|
|
|
|
3.13 |
2.97 |
2.20 |
2.16 |
2.13 |
2.76 |
2.10 |
2.10 |
2.63 |
2.03 |
1.55 |
1.54 |
1.51 |
1.92 |
1.92 |
1.37 |
1.38 |
0.95 |
0.90 |
0.86 |
0.81 |
0.80 |
0.74 |
0.73 |
0.74 |
0.74 |
0.72 |
0.70 |
0.64 |
0.64 |
0.60 |
0.60 |
0.59 |
0.59 |
|
|
|
0.57 |
|
0.32 |
0.32 |
0.31 |
0.29 |
0.28 |
0.29 |
0.28 |
0.27 |
0.26 |
0.26 |
0.24 |
0.23 |
0.21 |
0.39 |
0.38 |
0.38 |
0.37 |
0.36 |
0.33 |
0.33 |
0.30 |
0.29 |
0.29 |
0.26 |
0.25 |
0.25 |
0.15 |
0.15 |
0.15 |
0.14 |
0.13 |
0.12 |
| Goodwill |
3.57 |
3.50 |
3.47 |
3.48 |
3.46 |
3.41 |
2.70 |
2.42 |
2.42 |
2.42 |
2.37 |
2.30 |
2.30 |
2.30 |
2.28 |
2.28 |
2.29 |
2.30 |
2.22 |
1.35 |
1.35 |
1.35 |
1.35 |
1.35 |
1.35 |
0.77 |
0.77 |
0.77 |
0.75 |
0.75 |
0.75 |
0.74 |
0.74 |
0.74 |
0.74 |
0.72 |
0.70 |
0.69 |
0.68 |
0.67 |
0.68 |
0.67 |
0.67 |
0.66 |
0.66 |
|
|
0.66 |
|
0.36 |
0.36 |
0.36 |
0.36 |
0.36 |
0.36 |
0.36 |
0.36 |
0.36 |
0.36 |
0.36 |
0.35 |
0.35 |
0.35 |
0.58 |
0.58 |
0.58 |
0.58 |
0.58 |
0.58 |
0.59 |
0.58 |
0.55 |
0.48 |
0.61 |
0.43 |
0.37 |
0.30 |
0.24 |
0.23 |
0.11 |
0.10 |
| Intangible assets |
1.61 |
1.57 |
1.62 |
1.69 |
1.75 |
1.82 |
1.24 |
0.97 |
1.02 |
1.07 |
1.09 |
1.03 |
1.07 |
1.12 |
1.15 |
1.20 |
1.24 |
1.29 |
1.28 |
0.80 |
0.83 |
0.86 |
0.89 |
0.92 |
0.95 |
0.17 |
0.18 |
0.19 |
0.20 |
0.21 |
0.20 |
0.19 |
0.20 |
0.21 |
0.22 |
0.20 |
0.18 |
0.17 |
0.15 |
0.15 |
0.17 |
0.16 |
0.18 |
0.17 |
0.20 |
|
|
0.24 |
|
0.04 |
0.04 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.19 |
0.19 |
0.19 |
0.20 |
0.20 |
0.20 |
0.20 |
0.21 |
0.20 |
0.18 |
0.61 |
0.18 |
0.37 |
0.30 |
0.00 |
0.00 |
|
|
| Long-term investments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
|
|
|
0.01 |
|
|
|
0.01 |
|
|
|
|
|
|
|
0.00 |
|
|
|
0.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other non-current assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total assets |
18.65 |
18.18 |
18.35 |
17.88 |
17.12 |
17.10 |
14.40 |
13.39 |
12.87 |
12.91 |
12.90 |
12.50 |
12.19 |
12.19 |
12.17 |
12.38 |
11.98 |
11.96 |
11.58 |
7.85 |
7.45 |
7.49 |
7.74 |
7.72 |
7.87 |
6.11 |
6.16 |
4.65 |
4.22 |
4.17 |
4.09 |
4.00 |
3.93 |
3.88 |
3.88 |
3.80 |
3.75 |
3.63 |
3.53 |
3.46 |
3.44 |
3.41 |
3.40 |
3.35 |
3.38 |
|
0.01 |
3.24 |
|
1.48 |
1.45 |
1.43 |
1.39 |
1.39 |
1.36 |
1.32 |
1.29 |
1.30 |
1.31 |
1.34 |
1.79 |
1.86 |
1.83 |
1.83 |
1.79 |
1.77 |
1.74 |
1.67 |
1.67 |
1.65 |
1.62 |
1.55 |
1.39 |
1.34 |
1.28 |
0.82 |
0.78 |
0.70 |
0.71 |
0.53 |
0.50 |
|
| Accounts payable |
3.57 |
3.32 |
3.37 |
3.17 |
3.05 |
2.92 |
2.77 |
2.59 |
2.51 |
2.42 |
2.52 |
2.45 |
2.48 |
2.42 |
2.63 |
2.56 |
2.56 |
2.45 |
2.37 |
1.78 |
1.51 |
1.03 |
1.46 |
1.72 |
1.37 |
1.04 |
1.19 |
1.13 |
1.05 |
0.94 |
1.04 |
0.97 |
1.02 |
0.89 |
0.91 |
0.91 |
0.92 |
0.85 |
0.92 |
0.92 |
0.93 |
0.83 |
0.86 |
0.90 |
0.88 |
|
|
0.83 |
|
0.30 |
0.28 |
0.29 |
0.28 |
0.29 |
0.27 |
0.26 |
0.26 |
0.27 |
0.26 |
0.25 |
0.29 |
0.29 |
0.23 |
0.26 |
0.28 |
0.28 |
0.24 |
0.26 |
0.26 |
0.26 |
0.24 |
0.23 |
0.21 |
0.20 |
0.18 |
0.16 |
0.15 |
0.15 |
0.13 |
0.13 |
0.14 |
| Short-term debt |
0.36 |
0.35 |
0.34 |
0.33 |
0.31 |
0.30 |
0.27 |
0.26 |
0.24 |
0.23 |
0.21 |
0.21 |
0.20 |
0.19 |
0.19 |
0.19 |
0.19 |
0.19 |
0.18 |
0.13 |
0.12 |
0.23 |
0.23 |
0.22 |
0.11 |
0.10 |
0.10 |
0.02 |
0.02 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.00 |
0.00 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
|
|
0.01 |
|
0.10 |
0.10 |
0.10 |
0.08 |
0.09 |
0.09 |
0.09 |
0.09 |
0.10 |
0.10 |
0.08 |
0.06 |
0.05 |
0.10 |
0.12 |
0.10 |
0.10 |
0.08 |
0.07 |
0.06 |
0.06 |
0.00 |
0.06 |
0.05 |
0.05 |
0.05 |
0.05 |
0.03 |
0.02 |
0.04 |
0.03 |
0.02 |
| Current portion of long-term debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.11 |
0.11 |
0.11 |
|
|
|
|
|
|
|
1.18 |
1.25 |
1.41 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.00 |
0.02 |
|
|
0.02 |
|
|
|
1.47 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Deferred revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other current liabilities |
0.92 |
0.94 |
0.85 |
1.03 |
0.84 |
0.91 |
0.77 |
0.91 |
0.79 |
0.84 |
0.74 |
0.89 |
0.78 |
0.79 |
0.75 |
0.88 |
0.76 |
0.76 |
0.71 |
0.63 |
0.68 |
0.78 |
0.60 |
0.68 |
0.56 |
0.68 |
0.53 |
0.55 |
0.54 |
0.50 |
0.42 |
0.49 |
0.42 |
0.39 |
0.45 |
0.46 |
0.44 |
0.39 |
0.33 |
0.40 |
0.33 |
0.37 |
0.35 |
0.37 |
0.35 |
|
|
0.33 |
|
0.14 |
0.15 |
0.14 |
0.14 |
0.15 |
0.14 |
0.13 |
0.13 |
0.14 |
0.13 |
0.13 |
0.14 |
0.33 |
0.23 |
0.17 |
0.16 |
0.15 |
0.15 |
0.14 |
0.15 |
0.15 |
0.20 |
0.13 |
0.12 |
0.12 |
0.11 |
0.07 |
0.06 |
-4.12 |
0.05 |
0.04 |
0.04 |
| Long-term debt |
5.12 |
5.27 |
5.64 |
5.39 |
5.42 |
5.69 |
3.93 |
3.20 |
3.22 |
3.50 |
3.71 |
3.46 |
3.53 |
3.68 |
3.66 |
3.91 |
3.72 |
3.85 |
3.67 |
2.24 |
2.15 |
2.51 |
2.55 |
2.25 |
3.19 |
2.19 |
2.21 |
1.20 |
1.04 |
1.19 |
1.16 |
1.12 |
1.20 |
1.36 |
1.31 |
1.24 |
1.26 |
1.30 |
1.24 |
1.11 |
1.17 |
1.21 |
1.45 |
1.43 |
|
|
|
1.45 |
|
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.26 |
0.28 |
0.29 |
0.29 |
0.31 |
0.35 |
0.30 |
0.35 |
0.35 |
0.37 |
0.37 |
0.28 |
0.27 |
0.27 |
0.09 |
0.13 |
0.09 |
0.11 |
0.11 |
0.11 |
| Capital lease obligations |
2.76 |
2.71 |
2.66 |
2.61 |
2.27 |
2.17 |
1.85 |
1.78 |
1.63 |
1.54 |
1.40 |
1.28 |
1.18 |
1.16 |
1.09 |
1.09 |
1.10 |
1.11 |
1.09 |
0.76 |
0.76 |
0.72 |
0.69 |
0.66 |
0.65 |
0.58 |
0.58 |
0.15 |
0.14 |
0.10 |
0.06 |
0.05 |
0.05 |
0.05 |
0.04 |
0.04 |
0.04 |
0.04 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other non-current liabilities |
0.39 |
0.38 |
0.36 |
0.33 |
0.31 |
0.31 |
0.27 |
0.29 |
0.29 |
0.28 |
0.24 |
0.22 |
1.19 |
1.19 |
1.12 |
0.21 |
1.13 |
1.13 |
1.15 |
0.20 |
0.81 |
0.79 |
0.76 |
0.18 |
0.17 |
0.14 |
0.21 |
0.22 |
0.11 |
0.12 |
0.12 |
0.11 |
0.11 |
0.11 |
0.11 |
0.11 |
0.11 |
0.11 |
0.11 |
0.11 |
0.10 |
0.10 |
0.09 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total liabilities |
13.92 |
13.53 |
13.78 |
13.41 |
12.79 |
12.84 |
10.19 |
9.27 |
8.92 |
9.05 |
9.07 |
8.75 |
8.61 |
8.69 |
8.77 |
9.08 |
8.78 |
8.80 |
8.46 |
5.74 |
5.39 |
5.45 |
5.72 |
5.71 |
6.05 |
4.73 |
4.83 |
3.36 |
2.99 |
2.96 |
2.92 |
2.87 |
2.87 |
2.87 |
2.93 |
2.88 |
2.87 |
2.78 |
2.71 |
2.65 |
2.67 |
2.66 |
2.90 |
2.86 |
2.92 |
|
|
2.81 |
|
0.61 |
0.59 |
0.59 |
0.56 |
0.59 |
0.56 |
0.54 |
0.53 |
0.55 |
0.54 |
0.52 |
0.70 |
0.97 |
0.95 |
0.97 |
0.95 |
0.96 |
0.93 |
0.87 |
0.91 |
0.91 |
0.90 |
0.86 |
0.74 |
0.71 |
0.67 |
0.37 |
0.38 |
0.33 |
0.35 |
0.32 |
0.31 |
|
| Common stock and paid-in capital |
2.88 |
2.85 |
2.84 |
2.83 |
2.83 |
2.80 |
2.80 |
2.82 |
2.82 |
2.80 |
2.84 |
2.88 |
2.86 |
2.86 |
2.84 |
2.83 |
2.81 |
2.79 |
2.76 |
1.75 |
1.73 |
1.71 |
1.70 |
1.69 |
1.36 |
0.87 |
0.87 |
0.87 |
0.87 |
0.87 |
0.87 |
0.87 |
0.86 |
0.85 |
0.86 |
0.86 |
0.85 |
0.85 |
0.84 |
0.83 |
0.83 |
0.82 |
0.59 |
0.59 |
0.59 |
0.00 |
0.43 |
0.59 |
0.00 |
0.87 |
0.17 |
0.84 |
0.83 |
0.81 |
0.16 |
0.78 |
0.76 |
0.75 |
0.18 |
0.82 |
1.10 |
0.89 |
0.53 |
0.86 |
0.84 |
0.82 |
0.51 |
0.79 |
0.76 |
0.74 |
0.49 |
0.69 |
0.65 |
0.62 |
0.45 |
0.45 |
0.40 |
0.37 |
0.24 |
0.21 |
0.19 |
| Retained earnings |
1.84 |
1.80 |
1.74 |
1.64 |
1.51 |
1.45 |
1.41 |
1.30 |
1.14 |
1.07 |
0.99 |
0.87 |
0.72 |
0.64 |
0.57 |
0.47 |
0.39 |
0.37 |
0.36 |
0.36 |
0.33 |
0.33 |
0.32 |
0.32 |
0.47 |
0.51 |
0.47 |
0.43 |
0.37 |
0.34 |
0.29 |
0.26 |
0.20 |
0.17 |
0.09 |
0.07 |
0.03 |
0.01 |
-0.02 |
-0.03 |
-0.06 |
-0.07 |
-0.09 |
-0.10 |
-0.13 |
|
|
-0.15 |
|
|
0.69 |
|
|
|
0.64 |
|
|
|
0.60 |
|
|
|
0.35 |
|
|
|
0.30 |
|
|
|
0.22 |
|
|
|
0.16 |
|
|
|
0.12 |
|
|
| Common shares outstanding |
157 |
157 |
157 |
157 |
157 |
156 |
156 |
156 |
156 |
156 |
157 |
157 |
157 |
156 |
156 |
155 |
155 |
154 |
141 |
134 |
132 |
133 |
132 |
128 |
116 |
106 |
106 |
105 |
105 |
105 |
105 |
105 |
105 |
105 |
104 |
104 |
103 |
103 |
103 |
102 |
101 |
100 |
88 |
88 |
88 |
88 |
88 |
88 |
88 |
35 |
35 |
35 |
35 |
35 |
34 |
35 |
35 |
35 |
42 |
43 |
48 |
47 |
47 |
53 |
53 |
47 |
46 |
53 |
53 |
52 |
45 |
52 |
52 |
45 |
37 |
38 |
38 |
37 |
14 |
15 |
14 |
|
Jun-25 |
Jun-24 |
Jun-23 |
Jun-22 |
Jun-21 |
Jun-20 |
Jun-19 |
Jun-18 |
Jun-17 |
Jun-16 |
Jun-15 |
Jun-14 |
Jun-13 |
Jun-12 |
Jun-08 |
Jun-07 |
Jun-06 |
Jun-05 |
Jun-04 |
Jun-03 |
| Net income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Depreciation, depletion and amortization |
0.72 |
0.56 |
0.50 |
0.46 |
0.34 |
0.28 |
0.16 |
0.13 |
0.13 |
0.12 |
0.12 |
0.13 |
0.12 |
0.10 |
0.03 |
0.03 |
0.03 |
0.06 |
0.05 |
0.04 |
| Stock-based compensation |
0.05 |
0.04 |
0.04 |
0.04 |
0.03 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
|
|
| Change in inventory |
-0.34 |
0.04 |
0.06 |
-0.58 |
-0.32 |
0.10 |
-0.10 |
-0.02 |
-0.06 |
-0.03 |
-0.03 |
-0.11 |
-0.02 |
-0.05 |
-0.02 |
-0.01 |
-0.02 |
-0.06 |
-0.01 |
-0.03 |
| Other working capital changes |
0.78 |
0.53 |
0.24 |
0.35 |
0.02 |
0.23 |
0.25 |
0.24 |
0.12 |
0.12 |
0.04 |
0.09 |
0.04 |
0.04 |
0.05 |
0.04 |
0.07 |
0.11 |
0.09 |
0.10 |
| Capital expenditures |
-0.51 |
-0.40 |
-0.27 |
-0.22 |
-0.19 |
-0.16 |
-0.14 |
-0.14 |
-0.14 |
-0.12 |
-0.10 |
-0.09 |
-0.07 |
-0.07 |
-0.07 |
-0.05 |
-0.08 |
-0.08 |
-0.11 |
-0.06 |
| Others incl. marketable securities changes |
-2.58 |
-0.29 |
-0.02 |
-1.65 |
-0.01 |
-1.99 |
-0.21 |
-0.07 |
-0.19 |
-0.04 |
0.00 |
0.00 |
-0.08 |
-0.32 |
0.02 |
0.00 |
0.00 |
0.00 |
-0.01 |
-0.21 |
| Dividend payout |
|
|
-0.03 |
|
-0.03 |
-1.45 |
-0.01 |
0.00 |
-0.14 |
0.00 |
|
|
-0.22 |
-0.10 |
|
|
|
|
|
|
| Common stock repurchases |
-0.08 |
-0.10 |
-0.02 |
-0.01 |
0.00 |
-0.01 |
-0.02 |
-0.03 |
0.00 |
0.00 |
0.23 |
0.00 |
|
0.00 |
|
-0.04 |
-0.36 |
|
|
|
| Net Debt Issuance |
2.01 |
-0.37 |
-0.48 |
1.59 |
-0.24 |
3.39 |
0.06 |
-0.13 |
0.27 |
-0.08 |
-0.25 |
-0.04 |
0.23 |
0.39 |
0.01 |
0.00 |
-0.20 |
-0.02 |
0.00 |
0.12 |
|
| Change in cash |
0.06 |
0.01 |
0.00 |
0.00 |
-0.41 |
0.41 |
0.01 |
0.00 |
0.00 |
-0.01 |
0.00 |
-0.01 |
0.00 |
0.00 |
0.01 |
-0.03 |
-0.57 |
0.01 |
0.01 |
-0.03 |
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 |
Mar-08 |
Dec-07 |
Sep-07 |
Jun-07 |
Mar-07 |
Dec-06 |
Sep-06 |
Jun-06 |
Mar-06 |
Dec-05 |
Sep-05 |
Jun-05 |
Mar-05 |
Dec-04 |
Sep-04 |
Jun-04 |
Mar-04 |
Dec-03 |
Sep-03 |
Jun-03 |
Mar-03 |
Dec-02 |
Sep-02 |
Jun-02 |
Mar-02 |
Dec-01 |
Sep-01 |
Jun-01 |
Mar-01 |
Dec-00 |
Sep-00 |
| Net income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Depreciation, depletion and amortization |
0.21 |
0.20 |
0.20 |
0.20 |
0.19 |
0.18 |
0.15 |
0.14 |
0.14 |
0.14 |
0.13 |
0.13 |
0.12 |
0.13 |
0.12 |
0.12 |
0.12 |
0.12 |
0.10 |
0.09 |
0.08 |
0.08 |
0.08 |
0.09 |
0.10 |
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 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
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 |
0.01 |
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 |
0.00 |
0.00 |
| Stock-based compensation |
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 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Change in inventory |
0.22 |
0.14 |
-0.55 |
-0.22 |
0.20 |
0.02 |
-0.34 |
-0.22 |
0.22 |
0.16 |
-0.13 |
-0.11 |
0.08 |
0.02 |
0.07 |
-0.41 |
0.08 |
-0.30 |
0.05 |
-0.30 |
-0.06 |
0.03 |
0.03 |
0.26 |
-0.17 |
0.06 |
-0.05 |
-0.04 |
0.01 |
-0.02 |
-0.05 |
0.00 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
0.00 |
-0.02 |
-0.03 |
-0.02 |
0.02 |
0.00 |
-0.03 |
0.00 |
0.01 |
0.01 |
-0.04 |
0.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other working capital changes |
0.18 |
0.27 |
0.20 |
0.39 |
0.05 |
0.11 |
0.23 |
0.27 |
0.03 |
0.15 |
0.08 |
0.15 |
0.02 |
-0.05 |
0.12 |
0.16 |
0.02 |
0.30 |
-0.13 |
0.09 |
0.17 |
-0.02 |
-0.25 |
0.25 |
-0.08 |
-0.04 |
0.09 |
0.05 |
0.13 |
0.02 |
0.05 |
0.10 |
0.17 |
-0.02 |
-0.01 |
0.07 |
0.09 |
0.04 |
-0.08 |
0.10 |
0.05 |
0.00 |
-0.02 |
0.07 |
0.04 |
0.00 |
-0.07 |
0.02 |
0.00 |
0.00 |
0.01 |
0.00 |
-0.01 |
0.00 |
0.03 |
0.01 |
-0.02 |
0.02 |
0.02 |
0.00 |
-0.06 |
0.05 |
0.06 |
0.01 |
-0.03 |
0.03 |
0.04 |
-0.03 |
0.03 |
0.02 |
0.05 |
0.00 |
0.03 |
0.02 |
0.02 |
0.02 |
0.07 |
0.01 |
0.03 |
0.00 |
-0.01 |
| Capital expenditures |
-0.07 |
-0.11 |
-0.08 |
-0.17 |
-0.13 |
-0.11 |
-0.10 |
-0.15 |
-0.10 |
-0.09 |
-0.05 |
-0.09 |
-0.08 |
-0.06 |
-0.04 |
-0.07 |
-0.07 |
-0.04 |
-0.02 |
-0.07 |
-0.04 |
-0.04 |
-0.04 |
-0.06 |
-0.05 |
-0.03 |
-0.02 |
-0.05 |
-0.03 |
-0.04 |
-0.03 |
-0.07 |
-0.03 |
-0.02 |
-0.02 |
-0.03 |
-0.03 |
-0.05 |
-0.03 |
-0.05 |
-0.03 |
-0.03 |
-0.02 |
-0.03 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
0.00 |
0.00 |
-0.01 |
-0.02 |
-0.03 |
-0.01 |
-0.01 |
-0.02 |
-0.01 |
-0.01 |
-0.01 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.04 |
-0.02 |
-0.03 |
-0.02 |
-0.02 |
-0.01 |
-0.02 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
| Others incl. marketable securities changes |
-0.33 |
-0.06 |
0.00 |
-0.04 |
-0.01 |
-1.96 |
-0.57 |
0.00 |
0.00 |
-0.08 |
-0.21 |
0.02 |
0.02 |
-0.06 |
0.00 |
0.00 |
0.00 |
-0.27 |
-1.38 |
0.00 |
-0.01 |
-0.01 |
0.01 |
0.00 |
-1.99 |
0.00 |
0.00 |
-0.15 |
0.00 |
-0.03 |
-0.03 |
0.00 |
-0.01 |
0.00 |
-0.06 |
-0.05 |
-0.06 |
-0.07 |
-0.01 |
0.00 |
-0.03 |
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 |
0.02 |
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 |
-0.01 |
-0.01 |
-0.11 |
-0.09 |
0.00 |
-0.29 |
-0.06 |
-0.04 |
0.00 |
-0.11 |
-0.01 |
| Dividend payout |
|
|
|
|
|
|
|
|
|
0.00 |
0.00 |
-0.03 |
0.00 |
|
0.00 |
|
|
|
|
-0.11 |
|
|
|
-0.57 |
|
|
|
-0.15 |
|
|
0.00 |
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 |
0.00 |
0.00 |
-0.02 |
-0.01 |
-0.01 |
0.00 |
-0.05 |
0.00 |
0.00 |
-0.05 |
-0.05 |
-0.01 |
0.00 |
0.01 |
-0.01 |
0.00 |
0.00 |
0.00 |
-0.01 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
-0.01 |
0.00 |
-0.01 |
0.01 |
-0.01 |
-0.01 |
0.00 |
0.00 |
0.00 |
-0.03 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.23 |
0.00 |
0.23 |
|
|
|
0.00 |
|
|
|
|
|
|
|
|
|
|
-0.04 |
-0.06 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net Debt Issuance |
-0.20 |
-0.42 |
0.21 |
-0.09 |
-0.30 |
1.71 |
0.69 |
-0.05 |
-0.30 |
-0.24 |
0.22 |
-0.06 |
-0.17 |
-0.01 |
-0.27 |
0.19 |
-0.16 |
0.17 |
1.40 |
0.19 |
-0.48 |
-0.05 |
0.17 |
0.06 |
1.47 |
-0.03 |
1.01 |
0.29 |
-0.15 |
0.03 |
0.03 |
-0.07 |
-0.16 |
0.04 |
0.06 |
-0.02 |
-0.04 |
0.07 |
0.12 |
-0.07 |
-0.05 |
-0.24 |
0.05 |
-0.29 |
-0.05 |
-0.01 |
0.11 |
-0.05 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.02 |
-0.27 |
-0.20 |
-0.05 |
0.00 |
0.02 |
-0.02 |
-0.02 |
0.06 |
-0.03 |
0.00 |
-0.03 |
0.02 |
0.08 |
0.01 |
0.00 |
0.32 |
-0.01 |
0.03 |
-0.03 |
0.13 |
0.02 |
|
| Change in cash |
0.01 |
0.00 |
-0.04 |
0.07 |
0.00 |
-0.03 |
0.02 |
0.00 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.03 |
0.02 |
-0.09 |
-0.32 |
0.00 |
0.00 |
0.05 |
-0.72 |
0.01 |
1.06 |
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 |
-0.01 |
0.00 |
0.00 |
0.01 |
-0.01 |
-0.02 |
-0.01 |
0.05 |
0.00 |
-0.02 |
0.01 |
-0.02 |
-0.06 |
-0.34 |
-0.17 |
-0.01 |
0.00 |
-0.01 |
0.00 |
0.01 |
0.00 |
-0.01 |
0.01 |
0.01 |
0.00 |
0.00 |
-0.06 |
0.02 |
0.05 |
0.01 |
0.00 |
-0.01 |
0.01 |
0.00 |