CF Industries 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 |
7.08 |
5.94 |
6.63 |
11.19 |
6.54 |
4.12 |
4.59 |
4.43 |
4.13 |
3.69 |
4.31 |
4.74 |
5.47 |
6.10 |
6.10 |
3.97 |
2.61 |
3.92 |
2.76 |
1.95 |
| Cost of revenue |
4.36 |
3.88 |
3.99 |
5.29 |
4.18 |
3.29 |
3.41 |
3.52 |
3.61 |
2.97 |
2.47 |
2.95 |
3.01 |
2.93 |
3.07 |
2.74 |
1.74 |
2.61 |
2.03 |
1.71 |
| Gross profit |
2.72 |
2.06 |
2.65 |
5.89 |
2.36 |
0.83 |
1.18 |
0.91 |
0.52 |
0.71 |
1.84 |
1.79 |
2.47 |
3.17 |
3.03 |
1.22 |
0.87 |
1.31 |
0.73 |
0.24 |
| Selling, general and administrative |
0.36 |
0.32 |
0.29 |
0.29 |
0.22 |
0.21 |
0.24 |
0.21 |
0.19 |
0.17 |
0.17 |
0.15 |
0.17 |
0.15 |
0.13 |
0.11 |
0.06 |
0.07 |
0.07 |
0.05 |
| Research and development |
|
|
|
|
|
|
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.02 |
0.00 |
0.00 |
0.00 |
|
|
|
| Other operating expenses |
0.00 |
-0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.03 |
0.00 |
-0.02 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.02 |
| Operating income |
2.37 |
1.75 |
2.36 |
5.60 |
2.14 |
0.63 |
0.95 |
0.69 |
0.33 |
0.54 |
1.67 |
1.61 |
2.30 |
3.02 |
2.90 |
1.12 |
0.80 |
1.25 |
0.66 |
0.16 |
| Non-operating income (net) |
-0.13 |
0.02 |
-0.11 |
-0.51 |
-0.60 |
-0.17 |
-0.17 |
-0.15 |
-0.46 |
-0.77 |
-0.61 |
0.58 |
-0.09 |
-0.19 |
-0.25 |
-0.43 |
-0.11 |
-0.19 |
-0.09 |
-0.11 |
| Income before tax |
2.24 |
1.76 |
2.25 |
5.10 |
1.54 |
0.46 |
0.77 |
0.55 |
-0.13 |
-0.23 |
1.06 |
2.19 |
2.21 |
2.83 |
2.65 |
0.69 |
0.70 |
1.06 |
0.57 |
0.05 |
| Income tax expense |
0.44 |
0.29 |
0.41 |
1.16 |
0.28 |
0.03 |
0.13 |
0.12 |
-0.58 |
-0.07 |
0.40 |
0.77 |
0.69 |
0.96 |
0.93 |
0.27 |
0.25 |
0.38 |
0.20 |
0.02 |
| Net income |
1.46 |
1.22 |
1.53 |
3.35 |
0.92 |
0.32 |
0.49 |
0.29 |
0.36 |
-0.28 |
0.70 |
1.39 |
1.46 |
1.85 |
1.54 |
0.35 |
0.37 |
0.68 |
0.37 |
0.03 |
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 |
1.99 |
1.87 |
1.66 |
1.89 |
1.66 |
1.52 |
1.37 |
1.57 |
1.47 |
1.57 |
1.27 |
1.78 |
2.01 |
2.61 |
2.32 |
3.39 |
2.87 |
2.54 |
1.36 |
1.59 |
1.05 |
1.10 |
0.85 |
1.20 |
0.97 |
1.05 |
1.04 |
1.50 |
1.00 |
1.13 |
1.04 |
1.30 |
0.96 |
1.10 |
0.87 |
1.12 |
1.04 |
0.87 |
0.68 |
1.13 |
1.00 |
1.12 |
0.93 |
1.31 |
0.95 |
1.22 |
0.92 |
1.47 |
1.13 |
1.33 |
1.10 |
1.71 |
1.34 |
1.48 |
1.36 |
1.74 |
1.53 |
1.72 |
1.40 |
1.80 |
1.17 |
1.24 |
0.92 |
1.31 |
0.50 |
0.51 |
0.43 |
0.99 |
0.68 |
1.07 |
1.02 |
1.16 |
0.67 |
0.85 |
0.58 |
0.85 |
0.45 |
0.51 |
0.38 |
0.66 |
0.40 |
| Cost of revenue |
1.24 |
1.10 |
1.03 |
1.04 |
0.99 |
1.00 |
0.92 |
0.89 |
1.06 |
1.02 |
0.89 |
0.97 |
1.10 |
1.26 |
1.41 |
1.41 |
1.22 |
1.43 |
0.93 |
1.09 |
0.87 |
0.92 |
0.75 |
0.87 |
0.78 |
0.81 |
0.81 |
1.00 |
0.78 |
0.90 |
0.87 |
0.99 |
0.77 |
0.95 |
0.86 |
0.93 |
0.88 |
0.86 |
0.65 |
0.61 |
0.79 |
0.84 |
0.76 |
0.63 |
0.54 |
0.77 |
0.62 |
0.88 |
0.69 |
0.73 |
0.71 |
0.85 |
0.66 |
0.83 |
0.66 |
0.69 |
0.82 |
0.85 |
0.77 |
0.93 |
0.65 |
0.75 |
0.75 |
0.91 |
0.37 |
0.38 |
0.31 |
0.56 |
0.52 |
0.71 |
0.90 |
0.69 |
0.40 |
0.62 |
0.43 |
0.67 |
0.37 |
0.46 |
0.37 |
0.59 |
0.42 |
| Gross profit |
0.75 |
0.77 |
0.63 |
0.85 |
0.68 |
0.52 |
0.45 |
0.68 |
0.41 |
0.55 |
0.39 |
0.80 |
0.91 |
1.35 |
0.92 |
1.98 |
1.65 |
1.11 |
0.43 |
0.50 |
0.17 |
0.19 |
0.09 |
0.33 |
0.19 |
0.24 |
0.23 |
0.50 |
0.22 |
0.24 |
0.17 |
0.31 |
0.19 |
0.15 |
0.02 |
0.19 |
0.16 |
0.01 |
0.03 |
0.53 |
0.22 |
0.28 |
0.17 |
0.69 |
0.42 |
0.44 |
0.30 |
0.59 |
0.44 |
0.59 |
0.39 |
0.87 |
0.68 |
0.66 |
0.70 |
1.04 |
0.71 |
0.87 |
0.64 |
0.87 |
0.53 |
0.48 |
0.17 |
0.40 |
0.13 |
0.13 |
0.12 |
0.43 |
0.16 |
0.36 |
0.12 |
0.47 |
0.27 |
0.24 |
0.15 |
0.18 |
0.11 |
0.04 |
0.03 |
0.10 |
-0.02 |
| Selling, general and administrative |
0.10 |
0.09 |
0.09 |
0.10 |
0.08 |
0.08 |
0.08 |
0.08 |
0.09 |
0.08 |
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
0.06 |
0.11 |
0.05 |
0.06 |
0.06 |
0.05 |
0.05 |
0.05 |
0.05 |
0.06 |
0.06 |
0.06 |
0.06 |
0.05 |
0.05 |
0.05 |
0.06 |
0.05 |
0.05 |
0.05 |
0.05 |
0.03 |
0.04 |
0.05 |
0.05 |
0.05 |
0.04 |
0.04 |
0.04 |
0.03 |
0.04 |
0.04 |
0.04 |
0.05 |
0.03 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.03 |
0.04 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.01 |
0.01 |
0.02 |
0.01 |
| 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 |
0.02 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other operating expenses |
0.00 |
0.00 |
-0.04 |
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 |
-0.06 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.06 |
0.06 |
-0.02 |
0.03 |
0.02 |
0.02 |
-0.01 |
0.03 |
0.02 |
-0.01 |
0.02 |
-0.02 |
0.00 |
0.01 |
-0.04 |
0.01 |
0.01 |
0.02 |
-0.04 |
0.04 |
0.00 |
0.00 |
0.01 |
0.00 |
0.00 |
0.14 |
0.04 |
0.02 |
0.02 |
0.02 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.02 |
0.00 |
0.00 |
0.00 |
| Operating income |
0.64 |
0.68 |
0.58 |
0.75 |
0.59 |
0.45 |
0.37 |
0.60 |
0.33 |
0.47 |
0.32 |
0.73 |
0.84 |
1.26 |
0.85 |
1.91 |
1.58 |
1.06 |
0.38 |
0.44 |
0.12 |
0.13 |
0.05 |
0.28 |
0.14 |
0.18 |
0.17 |
0.44 |
0.16 |
0.18 |
0.12 |
0.26 |
0.13 |
0.10 |
-0.03 |
0.14 |
0.11 |
-0.02 |
-0.01 |
0.24 |
0.10 |
0.14 |
0.06 |
0.63 |
0.37 |
0.42 |
0.25 |
0.53 |
1.17 |
0.56 |
0.39 |
0.83 |
0.63 |
0.66 |
0.67 |
1.01 |
0.67 |
0.87 |
0.57 |
0.83 |
0.53 |
0.44 |
0.13 |
0.35 |
-0.03 |
0.07 |
0.09 |
0.40 |
0.12 |
0.34 |
0.10 |
0.45 |
0.25 |
0.21 |
0.14 |
0.16 |
0.09 |
0.01 |
0.01 |
0.09 |
-0.04 |
| Non-operating income (net) |
0.20 |
-0.08 |
-0.02 |
-0.11 |
-0.16 |
-0.01 |
0.03 |
0.03 |
-0.03 |
-0.04 |
-0.06 |
0.01 |
-0.02 |
-0.01 |
-0.16 |
-0.21 |
-0.13 |
0.03 |
-0.51 |
-0.04 |
0.07 |
-0.02 |
-0.05 |
-0.03 |
-0.03 |
-0.07 |
-0.04 |
-0.01 |
-0.05 |
-0.04 |
-0.04 |
-0.04 |
-0.03 |
-0.12 |
-0.09 |
-0.12 |
-0.13 |
-0.31 |
-0.12 |
-0.06 |
-0.04 |
-0.04 |
-0.03 |
-0.03 |
-0.03 |
-0.04 |
-0.05 |
-0.05 |
-0.04 |
-0.04 |
-0.04 |
-0.03 |
-0.09 |
-0.07 |
-0.03 |
-0.04 |
-0.03 |
-0.07 |
-0.02 |
-0.02 |
-0.05 |
-0.05 |
-0.05 |
-0.13 |
0.03 |
0.01 |
0.00 |
0.00 |
0.00 |
-0.05 |
-0.03 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
0.00 |
0.00 |
0.00 |
-0.02 |
0.00 |
| Income before tax |
0.84 |
0.60 |
0.57 |
0.64 |
0.44 |
0.43 |
0.40 |
0.63 |
0.30 |
0.44 |
0.25 |
0.74 |
0.82 |
1.25 |
0.69 |
1.70 |
1.45 |
1.09 |
-0.14 |
0.40 |
0.19 |
0.12 |
-0.01 |
0.25 |
0.10 |
0.11 |
0.13 |
0.42 |
0.11 |
0.14 |
0.08 |
0.22 |
0.11 |
-0.02 |
-0.12 |
0.03 |
-0.02 |
-0.34 |
-0.13 |
0.18 |
0.06 |
0.10 |
0.02 |
0.60 |
0.33 |
0.38 |
0.20 |
0.48 |
1.13 |
0.53 |
0.35 |
0.80 |
0.54 |
0.59 |
0.64 |
0.96 |
0.64 |
0.80 |
0.55 |
0.82 |
0.48 |
0.39 |
0.08 |
0.22 |
0.00 |
0.08 |
0.09 |
0.40 |
0.12 |
0.30 |
0.08 |
0.44 |
0.24 |
0.21 |
0.13 |
0.14 |
0.09 |
0.01 |
0.01 |
0.07 |
-0.04 |
| Income tax expense |
0.17 |
0.11 |
0.11 |
0.14 |
0.09 |
0.04 |
0.06 |
0.12 |
0.06 |
0.08 |
0.02 |
0.13 |
0.17 |
0.25 |
0.16 |
0.36 |
0.40 |
0.23 |
-0.05 |
0.09 |
0.02 |
0.00 |
-0.01 |
0.03 |
0.01 |
0.01 |
0.02 |
0.10 |
-0.01 |
0.05 |
0.01 |
0.04 |
0.02 |
-0.52 |
-0.05 |
0.01 |
-0.01 |
-0.05 |
-0.13 |
0.10 |
0.02 |
0.06 |
0.02 |
0.20 |
0.11 |
0.13 |
0.07 |
0.16 |
0.41 |
0.19 |
0.11 |
0.28 |
0.11 |
0.24 |
0.21 |
0.31 |
0.21 |
-0.30 |
0.18 |
0.28 |
-0.16 |
0.38 |
0.02 |
0.09 |
0.00 |
0.03 |
0.03 |
0.15 |
0.04 |
0.10 |
0.03 |
0.16 |
0.09 |
0.07 |
0.05 |
0.05 |
0.03 |
0.00 |
0.00 |
0.03 |
-0.02 |
| Net income |
0.62 |
0.40 |
0.35 |
0.39 |
0.31 |
0.33 |
0.28 |
0.42 |
0.19 |
0.27 |
0.16 |
0.53 |
0.56 |
0.86 |
0.44 |
1.17 |
0.88 |
0.71 |
-0.19 |
0.25 |
0.15 |
0.09 |
-0.03 |
0.19 |
0.07 |
0.06 |
0.07 |
0.28 |
0.09 |
0.05 |
0.03 |
0.15 |
0.06 |
0.47 |
-0.09 |
0.00 |
-0.02 |
-0.32 |
-0.03 |
0.05 |
0.03 |
0.03 |
0.09 |
0.35 |
0.23 |
0.24 |
0.13 |
0.31 |
0.71 |
0.33 |
0.23 |
0.50 |
0.41 |
0.47 |
0.40 |
0.61 |
0.37 |
0.44 |
0.33 |
0.49 |
0.28 |
0.20 |
0.05 |
0.11 |
0.00 |
0.05 |
0.04 |
0.21 |
0.06 |
0.19 |
0.05 |
0.29 |
0.16 |
0.14 |
0.09 |
0.09 |
0.06 |
0.01 |
0.01 |
0.04 |
-0.02 |
|
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 |
1.98 |
1.61 |
2.03 |
2.32 |
1.63 |
0.68 |
0.29 |
0.68 |
0.84 |
1.16 |
0.29 |
2.00 |
1.71 |
2.27 |
1.21 |
0.80 |
0.70 |
0.63 |
0.37 |
0.03 |
| Short-term investments |
1.07 |
0.51 |
0.34 |
0.27 |
0.06 |
0.08 |
0.02 |
0.03 |
0.01 |
0.01 |
0.02 |
0.09 |
0.15 |
0.00 |
0.00 |
0.00 |
0.19 |
|
0.49 |
0.30 |
| Accounts receivable, net |
0.49 |
0.40 |
0.51 |
0.58 |
0.50 |
0.27 |
0.24 |
0.24 |
0.31 |
0.24 |
0.27 |
0.19 |
0.23 |
0.22 |
0.27 |
0.24 |
0.17 |
0.18 |
0.15 |
0.11 |
| Inventories |
0.38 |
0.31 |
0.30 |
0.47 |
0.41 |
0.29 |
0.35 |
0.31 |
0.28 |
0.34 |
0.32 |
0.20 |
0.27 |
0.28 |
0.30 |
0.27 |
0.21 |
0.59 |
0.23 |
0.18 |
| Other current assets |
0.13 |
0.19 |
0.21 |
0.29 |
0.06 |
0.13 |
0.09 |
0.02 |
0.02 |
0.07 |
0.05 |
0.22 |
0.09 |
0.04 |
0.02 |
0.03 |
0.01 |
0.04 |
0.04 |
0.02 |
| Total current assets |
2.99 |
2.52 |
3.05 |
3.67 |
2.59 |
1.37 |
0.97 |
1.27 |
1.47 |
2.66 |
1.13 |
2.61 |
2.63 |
2.81 |
1.80 |
1.34 |
1.28 |
1.43 |
1.28 |
0.63 |
| Property, plant and equipment, net |
7.13 |
7.00 |
7.40 |
6.69 |
7.32 |
7.63 |
8.17 |
8.62 |
9.18 |
9.65 |
8.54 |
5.53 |
4.78 |
3.90 |
3.74 |
3.93 |
0.79 |
0.66 |
0.62 |
0.60 |
| Goodwill |
2.49 |
2.49 |
2.50 |
2.09 |
2.09 |
2.37 |
2.37 |
2.35 |
2.37 |
2.35 |
2.39 |
2.09 |
2.10 |
2.06 |
2.06 |
2.09 |
0.00 |
0.00 |
0.00 |
0.00 |
| Intangible assets |
0.47 |
0.51 |
0.54 |
0.02 |
0.05 |
0.10 |
0.11 |
0.12 |
0.13 |
0.13 |
0.16 |
0.04 |
0.05 |
0.05 |
2.12 |
2.14 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-term investments |
0.03 |
0.03 |
0.03 |
0.07 |
0.08 |
0.08 |
0.09 |
0.09 |
0.11 |
0.14 |
0.30 |
0.86 |
0.93 |
0.94 |
0.93 |
0.98 |
0.21 |
|
|
|
| Other non-current assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total assets |
14.09 |
13.47 |
14.38 |
13.31 |
12.38 |
12.02 |
12.17 |
12.66 |
13.46 |
15.13 |
12.74 |
11.34 |
10.68 |
10.17 |
8.97 |
8.76 |
2.49 |
2.39 |
2.01 |
1.29 |
|
| Accounts payable |
0.68 |
0.13 |
0.11 |
0.06 |
0.11 |
0.09 |
0.08 |
0.55 |
0.47 |
0.64 |
0.92 |
0.07 |
0.56 |
0.12 |
0.33 |
0.75 |
0.33 |
0.56 |
0.06 |
0.04 |
| Short-term debt |
0.11 |
0.09 |
0.10 |
0.09 |
0.09 |
0.34 |
0.09 |
0.01 |
0.00 |
0.00 |
0.01 |
0.54 |
0.07 |
0.01 |
0.22 |
0.00 |
0.01 |
0.00 |
0.12 |
0.01 |
| Current portion of long-term debt |
|
|
|
|
|
0.25 |
|
|
4.69 |
5.78 |
5.54 |
4.59 |
|
|
|
|
|
|
|
|
| Deferred revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other current liabilities |
-0.09 |
0.49 |
0.45 |
0.61 |
0.51 |
0.35 |
0.38 |
0.01 |
0.02 |
0.01 |
0.13 |
0.05 |
0.07 |
0.26 |
0.23 |
0.13 |
0.00 |
0.26 |
0.39 |
0.22 |
| Long-term debt |
3.22 |
2.97 |
2.97 |
2.97 |
3.47 |
3.71 |
3.96 |
4.70 |
4.69 |
5.78 |
5.59 |
4.59 |
3.10 |
1.60 |
1.62 |
1.95 |
0.00 |
|
0.00 |
0.00 |
| Capital lease obligations |
0.42 |
0.28 |
0.26 |
0.26 |
0.25 |
0.26 |
0.28 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other non-current liabilities |
0.03 |
0.02 |
0.02 |
0.38 |
0.27 |
0.44 |
0.47 |
0.41 |
0.46 |
0.55 |
0.63 |
0.37 |
0.15 |
0.40 |
0.44 |
0.34 |
0.20 |
|
|
|
| Total liabilities |
6.31 |
5.87 |
6.00 |
5.46 |
6.34 |
6.42 |
6.54 |
6.93 |
6.78 |
8.64 |
8.35 |
6.77 |
5.24 |
3.88 |
4.04 |
4.33 |
0.75 |
1.04 |
0.81 |
0.51 |
|
| Common stock and paid-in capital |
0.96 |
0.98 |
1.18 |
1.18 |
1.12 |
1.00 |
0.94 |
3.27 |
4.24 |
4.13 |
1.33 |
1.40 |
1.71 |
2.44 |
2.09 |
2.68 |
0.70 |
0.63 |
0.79 |
0.73 |
| Retained earnings |
3.87 |
4.01 |
4.54 |
3.87 |
2.09 |
1.93 |
1.96 |
2.46 |
2.44 |
2.37 |
3.06 |
3.18 |
3.73 |
3.46 |
2.84 |
1.37 |
1.05 |
0.70 |
0.42 |
0.05 |
| Common shares outstanding |
162 |
181 |
194 |
204 |
216 |
215 |
222 |
234 |
234 |
233 |
236 |
257 |
296 |
324 |
350 |
327 |
246 |
282 |
284 |
276 |
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 |
2.04 |
1.98 |
1.84 |
1.69 |
1.41 |
1.61 |
1.88 |
1.82 |
1.77 |
2.03 |
3.25 |
3.22 |
2.83 |
2.32 |
2.19 |
2.37 |
2.62 |
1.63 |
0.76 |
0.78 |
0.80 |
0.68 |
0.55 |
0.56 |
0.75 |
0.29 |
1.02 |
0.86 |
0.67 |
0.68 |
1.02 |
0.73 |
0.94 |
0.84 |
1.99 |
2.00 |
1.31 |
1.16 |
1.55 |
2.01 |
2.69 |
0.29 |
0.94 |
0.81 |
1.78 |
2.00 |
2.65 |
2.19 |
3.53 |
1.71 |
2.29 |
1.93 |
2.21 |
2.27 |
2.22 |
1.38 |
1.71 |
1.21 |
1.43 |
1.36 |
1.13 |
0.80 |
0.65 |
0.60 |
1.01 |
0.70 |
0.50 |
0.82 |
0.80 |
0.63 |
0.83 |
0.81 |
0.85 |
0.37 |
0.05 |
0.06 |
0.03 |
0.03 |
0.02 |
0.02 |
0.04 |
| Short-term investments |
|
1.07 |
1.03 |
0.87 |
0.49 |
0.51 |
0.50 |
|
|
|
0.37 |
0.24 |
0.29 |
0.27 |
0.22 |
0.22 |
0.09 |
0.06 |
0.09 |
0.08 |
0.09 |
0.08 |
0.09 |
|
|
|
|
|
|
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.01 |
0.01 |
0.01 |
0.02 |
0.03 |
0.05 |
0.06 |
0.09 |
0.15 |
0.65 |
0.65 |
0.15 |
0.11 |
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 |
0.03 |
0.19 |
0.21 |
0.11 |
0.04 |
|
0.32 |
0.24 |
|
0.49 |
0.68 |
0.51 |
0.46 |
0.30 |
0.28 |
0.20 |
0.16 |
| Accounts receivable, net |
0.73 |
0.49 |
0.60 |
0.59 |
0.58 |
0.40 |
0.48 |
0.53 |
0.54 |
0.51 |
0.42 |
0.39 |
0.48 |
0.58 |
0.72 |
0.72 |
0.68 |
0.50 |
0.39 |
0.40 |
0.27 |
0.27 |
0.23 |
0.25 |
0.25 |
0.24 |
0.31 |
0.31 |
0.26 |
0.24 |
0.27 |
0.34 |
0.25 |
0.31 |
0.28 |
0.28 |
0.25 |
0.24 |
0.21 |
0.24 |
0.26 |
0.27 |
0.25 |
0.19 |
0.17 |
0.19 |
0.16 |
0.26 |
0.22 |
0.23 |
0.19 |
0.29 |
0.24 |
0.22 |
0.34 |
0.36 |
0.46 |
0.27 |
0.27 |
0.42 |
0.26 |
0.24 |
0.23 |
0.35 |
0.20 |
0.17 |
0.14 |
0.14 |
0.19 |
0.18 |
0.15 |
0.18 |
0.15 |
0.15 |
0.15 |
0.16 |
0.12 |
0.11 |
0.09 |
0.09 |
0.07 |
| Inventories |
0.37 |
0.38 |
0.37 |
0.32 |
0.35 |
0.31 |
0.30 |
0.30 |
0.27 |
0.30 |
0.32 |
0.32 |
0.43 |
0.47 |
0.50 |
0.50 |
0.49 |
0.41 |
0.42 |
0.29 |
0.38 |
0.29 |
0.30 |
0.27 |
0.38 |
0.35 |
0.30 |
0.29 |
0.45 |
0.31 |
0.26 |
0.26 |
0.40 |
0.28 |
0.32 |
0.33 |
0.36 |
0.34 |
0.31 |
0.23 |
0.30 |
0.32 |
0.33 |
0.21 |
0.27 |
0.20 |
0.25 |
0.21 |
0.38 |
0.27 |
0.36 |
0.32 |
0.39 |
0.28 |
0.31 |
0.23 |
0.27 |
0.30 |
0.34 |
0.28 |
0.40 |
0.27 |
0.27 |
0.29 |
0.29 |
0.21 |
0.22 |
0.21 |
0.46 |
0.59 |
0.62 |
0.37 |
0.44 |
0.23 |
0.24 |
0.18 |
0.30 |
0.18 |
0.24 |
0.20 |
0.33 |
| Other current assets |
0.25 |
0.13 |
0.17 |
0.09 |
0.09 |
0.19 |
0.19 |
0.15 |
0.14 |
0.21 |
0.20 |
0.15 |
0.11 |
0.29 |
0.27 |
0.15 |
0.04 |
0.06 |
0.25 |
0.10 |
0.04 |
0.13 |
0.09 |
0.05 |
0.10 |
0.09 |
0.04 |
0.03 |
0.03 |
0.02 |
0.04 |
0.02 |
0.02 |
0.02 |
0.06 |
0.07 |
0.88 |
0.07 |
0.02 |
0.03 |
0.05 |
0.05 |
0.03 |
0.03 |
0.02 |
0.22 |
0.05 |
0.05 |
0.08 |
0.09 |
0.04 |
0.03 |
0.07 |
0.04 |
0.02 |
0.02 |
0.01 |
0.02 |
0.02 |
0.02 |
0.02 |
0.03 |
0.02 |
0.03 |
0.01 |
0.01 |
0.02 |
0.01 |
0.01 |
0.04 |
0.04 |
0.18 |
0.07 |
0.04 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.03 |
0.04 |
| Total current assets |
3.39 |
2.99 |
2.98 |
2.68 |
2.43 |
2.52 |
2.85 |
2.80 |
2.72 |
3.05 |
4.19 |
4.07 |
3.85 |
3.67 |
3.68 |
3.74 |
3.83 |
2.59 |
1.81 |
1.57 |
1.49 |
1.37 |
1.17 |
1.14 |
1.48 |
0.97 |
1.67 |
1.49 |
1.41 |
1.27 |
1.60 |
1.35 |
1.66 |
1.47 |
2.65 |
2.68 |
2.81 |
2.66 |
2.93 |
3.37 |
3.52 |
1.13 |
1.76 |
1.37 |
2.38 |
2.61 |
3.34 |
3.41 |
4.91 |
2.63 |
3.06 |
2.72 |
2.91 |
2.81 |
3.02 |
2.00 |
2.46 |
1.80 |
2.06 |
2.08 |
1.81 |
1.34 |
1.20 |
1.27 |
1.55 |
1.28 |
1.08 |
1.28 |
1.50 |
1.43 |
2.04 |
1.77 |
1.52 |
1.28 |
1.14 |
0.92 |
0.94 |
0.63 |
0.66 |
0.54 |
0.64 |
| Property, plant and equipment, net |
|
7.13 |
7.25 |
7.08 |
6.92 |
7.00 |
7.09 |
|
|
|
6.43 |
6.22 |
6.29 |
6.69 |
6.50 |
6.85 |
6.91 |
7.32 |
7.21 |
7.67 |
7.49 |
7.63 |
7.72 |
7.79 |
7.94 |
8.17 |
8.25 |
8.34 |
8.47 |
8.62 |
8.77 |
8.84 |
9.03 |
9.18 |
9.37 |
9.44 |
9.55 |
9.65 |
9.73 |
9.41 |
9.05 |
8.54 |
7.94 |
6.47 |
5.93 |
5.53 |
5.05 |
4.61 |
4.28 |
4.78 |
4.25 |
4.09 |
3.94 |
3.90 |
3.72 |
3.70 |
3.71 |
3.74 |
3.74 |
3.87 |
3.92 |
3.93 |
3.93 |
3.91 |
0.79 |
0.79 |
0.77 |
0.74 |
0.71 |
0.66 |
0.67 |
0.65 |
0.64 |
0.62 |
0.62 |
0.60 |
0.59 |
0.60 |
0.60 |
0.61 |
0.62 |
| Goodwill |
2.49 |
2.49 |
2.49 |
2.49 |
2.49 |
2.49 |
2.49 |
2.49 |
2.50 |
2.50 |
2.09 |
2.09 |
2.09 |
2.09 |
2.09 |
2.09 |
2.09 |
2.09 |
2.12 |
2.38 |
2.38 |
2.37 |
2.36 |
2.35 |
2.35 |
2.37 |
2.34 |
2.35 |
2.36 |
2.35 |
2.36 |
2.36 |
2.38 |
2.37 |
2.37 |
2.36 |
2.35 |
2.35 |
2.36 |
2.36 |
2.38 |
2.39 |
2.41 |
2.09 |
2.09 |
2.09 |
2.09 |
2.10 |
2.09 |
2.10 |
2.06 |
2.06 |
2.06 |
2.06 |
2.06 |
2.06 |
2.06 |
2.06 |
2.06 |
2.06 |
2.06 |
2.09 |
2.10 |
2.10 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Intangible assets |
0.47 |
0.47 |
0.48 |
0.49 |
0.50 |
0.51 |
0.52 |
0.52 |
0.53 |
0.54 |
|
|
0.02 |
0.02 |
0.02 |
0.03 |
0.04 |
0.05 |
0.07 |
0.10 |
0.10 |
0.10 |
0.10 |
0.10 |
0.10 |
0.11 |
0.11 |
0.11 |
0.12 |
0.12 |
0.12 |
0.12 |
0.13 |
0.13 |
0.13 |
0.13 |
0.13 |
0.13 |
0.14 |
0.14 |
0.15 |
0.16 |
0.16 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
2.12 |
2.12 |
2.12 |
2.12 |
2.12 |
2.12 |
2.14 |
2.15 |
2.10 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-term investments |
0.04 |
0.03 |
0.04 |
0.04 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.07 |
0.08 |
0.07 |
0.09 |
0.08 |
0.08 |
0.08 |
0.09 |
0.08 |
0.09 |
0.08 |
0.09 |
0.09 |
0.09 |
0.09 |
0.09 |
0.10 |
0.10 |
0.09 |
0.10 |
0.09 |
0.10 |
0.11 |
0.11 |
0.12 |
0.14 |
0.14 |
0.29 |
0.29 |
0.30 |
0.30 |
0.36 |
0.81 |
0.85 |
0.86 |
0.93 |
0.94 |
0.93 |
0.93 |
0.93 |
0.90 |
0.91 |
0.94 |
0.99 |
0.94 |
0.93 |
0.93 |
0.99 |
1.00 |
0.98 |
0.98 |
0.99 |
0.94 |
0.05 |
0.21 |
0.29 |
0.04 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other non-current assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total assets |
14.61 |
14.09 |
14.20 |
13.75 |
13.31 |
13.47 |
13.84 |
13.78 |
13.86 |
14.38 |
13.54 |
13.54 |
13.40 |
13.31 |
13.28 |
13.42 |
13.78 |
12.38 |
11.77 |
12.01 |
12.01 |
12.02 |
11.93 |
11.95 |
12.44 |
12.17 |
12.90 |
12.86 |
12.94 |
12.66 |
13.16 |
12.99 |
13.52 |
13.46 |
14.86 |
14.94 |
15.19 |
15.13 |
15.63 |
15.76 |
15.58 |
12.74 |
12.87 |
11.00 |
11.49 |
11.34 |
11.66 |
11.30 |
12.48 |
10.68 |
10.80 |
10.25 |
10.34 |
10.17 |
10.18 |
9.12 |
9.62 |
8.97 |
9.25 |
9.42 |
9.19 |
8.76 |
8.62 |
8.60 |
2.63 |
2.49 |
2.36 |
2.28 |
2.51 |
2.39 |
3.02 |
2.77 |
2.53 |
2.01 |
1.83 |
1.59 |
1.60 |
1.29 |
1.29 |
1.18 |
1.30 |
|
| Accounts payable |
0.61 |
0.68 |
0.72 |
0.67 |
0.60 |
0.13 |
0.56 |
0.50 |
0.50 |
0.11 |
0.50 |
0.45 |
0.45 |
0.06 |
0.71 |
0.81 |
0.63 |
0.11 |
0.54 |
0.55 |
0.45 |
0.09 |
0.42 |
0.39 |
0.38 |
0.08 |
0.46 |
0.42 |
0.43 |
0.55 |
0.47 |
0.43 |
0.45 |
0.47 |
0.64 |
0.62 |
0.66 |
0.64 |
0.84 |
0.74 |
0.88 |
0.92 |
0.83 |
0.70 |
0.69 |
0.07 |
0.56 |
0.55 |
0.59 |
0.56 |
0.47 |
0.49 |
0.45 |
0.12 |
0.39 |
0.33 |
0.32 |
0.33 |
0.44 |
0.35 |
0.34 |
0.75 |
0.33 |
0.33 |
0.46 |
0.33 |
0.26 |
0.18 |
0.19 |
0.56 |
0.23 |
0.28 |
0.25 |
0.06 |
0.18 |
0.18 |
0.19 |
0.04 |
0.15 |
0.15 |
0.16 |
| Short-term debt |
0.11 |
0.11 |
0.11 |
0.10 |
0.09 |
0.09 |
0.09 |
0.08 |
0.08 |
0.10 |
0.10 |
0.10 |
0.10 |
0.09 |
0.10 |
0.09 |
0.59 |
0.09 |
0.09 |
0.08 |
0.09 |
0.34 |
0.09 |
0.09 |
0.59 |
0.09 |
0.59 |
0.59 |
0.09 |
0.01 |
|
0.02 |
0.01 |
0.00 |
0.80 |
0.80 |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.00 |
0.01 |
0.08 |
0.54 |
0.01 |
0.09 |
0.35 |
0.07 |
0.00 |
0.02 |
0.00 |
0.01 |
0.13 |
0.05 |
0.40 |
0.22 |
0.00 |
0.01 |
0.01 |
0.00 |
0.28 |
0.02 |
0.13 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.58 |
|
|
0.12 |
0.32 |
0.16 |
0.31 |
0.09 |
0.14 |
0.06 |
0.24 |
| Current portion of long-term debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.50 |
|
|
|
|
0.25 |
|
|
0.50 |
|
0.50 |
0.50 |
0.09 |
|
|
4.70 |
4.69 |
4.69 |
0.80 |
5.78 |
|
5.78 |
|
|
|
5.54 |
|
|
|
4.59 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Deferred revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other current liabilities |
0.08 |
-0.09 |
0.01 |
0.01 |
0.01 |
0.49 |
0.01 |
-0.08 |
0.01 |
0.45 |
0.03 |
0.02 |
0.01 |
0.61 |
0.04 |
0.03 |
0.01 |
0.51 |
0.01 |
0.01 |
0.01 |
0.35 |
0.02 |
0.02 |
0.01 |
0.38 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.02 |
0.02 |
0.02 |
0.02 |
0.01 |
0.01 |
0.04 |
0.02 |
0.16 |
0.13 |
0.06 |
0.02 |
0.04 |
0.05 |
0.02 |
0.02 |
0.02 |
0.07 |
0.01 |
0.00 |
0.01 |
0.26 |
0.05 |
0.05 |
0.13 |
0.23 |
0.10 |
0.21 |
0.90 |
0.13 |
0.35 |
0.20 |
0.02 |
0.00 |
0.05 |
0.04 |
0.65 |
0.26 |
0.73 |
0.63 |
0.73 |
0.39 |
0.37 |
0.24 |
0.38 |
0.32 |
0.19 |
0.10 |
0.28 |
| Long-term debt |
3.22 |
3.22 |
2.97 |
2.97 |
2.97 |
2.97 |
2.97 |
2.97 |
2.97 |
2.97 |
2.97 |
2.97 |
2.97 |
2.97 |
2.97 |
2.96 |
2.96 |
3.47 |
3.47 |
3.71 |
3.71 |
3.71 |
3.96 |
3.96 |
3.96 |
3.96 |
4.20 |
4.20 |
4.70 |
4.70 |
4.70 |
4.70 |
4.69 |
4.69 |
4.99 |
4.99 |
5.78 |
5.78 |
5.54 |
5.54 |
5.54 |
5.59 |
5.59 |
4.59 |
4.59 |
4.59 |
4.59 |
4.59 |
4.59 |
3.10 |
3.10 |
3.10 |
1.60 |
1.60 |
1.61 |
1.60 |
1.62 |
1.62 |
1.61 |
1.61 |
1.61 |
1.95 |
2.26 |
2.58 |
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 |
| Capital lease obligations |
0.40 |
0.42 |
0.42 |
0.35 |
0.32 |
0.28 |
0.28 |
0.25 |
0.25 |
0.26 |
0.28 |
0.28 |
0.29 |
0.26 |
0.28 |
0.23 |
0.24 |
0.25 |
0.27 |
0.23 |
0.25 |
0.26 |
0.29 |
0.28 |
0.29 |
0.28 |
0.27 |
0.29 |
0.29 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other non-current liabilities |
0.34 |
0.03 |
0.32 |
0.32 |
0.31 |
0.02 |
0.27 |
0.27 |
0.30 |
0.02 |
0.29 |
0.34 |
0.37 |
0.38 |
0.64 |
0.68 |
0.66 |
0.27 |
0.34 |
0.39 |
0.40 |
0.44 |
0.42 |
0.43 |
0.43 |
0.47 |
0.36 |
0.40 |
0.41 |
0.41 |
0.42 |
0.44 |
0.46 |
0.46 |
0.49 |
0.49 |
0.55 |
0.55 |
0.50 |
0.50 |
0.62 |
0.63 |
0.63 |
0.40 |
0.38 |
0.37 |
0.35 |
0.32 |
0.32 |
0.15 |
0.46 |
0.45 |
0.45 |
0.40 |
0.39 |
0.44 |
0.44 |
0.44 |
0.35 |
0.35 |
0.35 |
0.34 |
0.30 |
0.30 |
0.20 |
0.20 |
0.20 |
0.20 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total liabilities |
6.35 |
6.31 |
6.51 |
5.93 |
6.01 |
5.87 |
6.11 |
5.67 |
5.87 |
6.00 |
5.24 |
5.02 |
5.31 |
5.46 |
6.18 |
5.91 |
7.03 |
6.34 |
6.15 |
6.05 |
6.34 |
6.42 |
6.46 |
6.37 |
7.04 |
6.54 |
7.22 |
7.05 |
7.27 |
6.93 |
6.99 |
6.67 |
6.86 |
6.78 |
8.62 |
8.55 |
8.80 |
8.64 |
8.65 |
8.60 |
8.39 |
8.35 |
8.40 |
6.52 |
7.07 |
6.77 |
6.80 |
6.46 |
7.17 |
5.24 |
5.34 |
4.91 |
4.22 |
3.88 |
4.20 |
3.62 |
4.26 |
4.04 |
4.50 |
4.09 |
4.40 |
4.33 |
4.32 |
4.40 |
0.89 |
0.75 |
0.60 |
0.59 |
1.08 |
1.04 |
1.24 |
1.08 |
1.15 |
0.81 |
0.74 |
0.61 |
0.75 |
0.51 |
0.47 |
0.37 |
0.55 |
|
| Common stock and paid-in capital |
0.93 |
0.96 |
0.65 |
1.04 |
0.57 |
0.98 |
0.66 |
1.10 |
0.81 |
1.18 |
1.04 |
1.01 |
1.11 |
1.18 |
0.36 |
0.86 |
1.10 |
1.12 |
1.01 |
1.06 |
1.02 |
1.00 |
0.92 |
0.88 |
0.77 |
0.94 |
0.87 |
0.96 |
0.91 |
0.50 |
0.96 |
1.04 |
1.16 |
1.14 |
1.12 |
1.07 |
1.01 |
0.98 |
0.97 |
0.99 |
1.03 |
0.98 |
1.01 |
1.04 |
0.73 |
1.03 |
0.82 |
0.86 |
0.56 |
1.35 |
1.23 |
1.31 |
1.89 |
2.44 |
2.44 |
2.38 |
1.75 |
1.71 |
1.83 |
2.74 |
2.72 |
2.68 |
2.69 |
2.63 |
0.67 |
0.68 |
0.66 |
0.65 |
0.63 |
0.63 |
0.80 |
0.78 |
0.77 |
0.77 |
0.75 |
0.74 |
0.73 |
0.72 |
0.74 |
0.74 |
0.74 |
| Retained earnings |
4.41 |
3.87 |
4.20 |
3.92 |
4.21 |
4.01 |
4.53 |
4.36 |
4.63 |
4.54 |
4.68 |
4.80 |
4.35 |
3.87 |
4.09 |
3.73 |
2.91 |
2.09 |
1.93 |
2.18 |
2.01 |
1.93 |
1.91 |
2.00 |
1.96 |
1.96 |
2.11 |
2.11 |
2.05 |
2.46 |
2.47 |
2.51 |
2.44 |
2.44 |
2.05 |
2.21 |
2.27 |
2.37 |
2.89 |
2.99 |
3.01 |
3.06 |
3.10 |
3.08 |
3.33 |
3.18 |
3.68 |
3.62 |
4.38 |
3.73 |
3.88 |
3.67 |
3.84 |
3.46 |
3.02 |
2.64 |
3.18 |
2.84 |
2.43 |
2.13 |
1.65 |
1.37 |
1.18 |
1.14 |
1.04 |
1.05 |
1.00 |
0.97 |
0.76 |
0.70 |
0.89 |
0.85 |
0.57 |
0.42 |
0.28 |
0.20 |
0.10 |
0.05 |
0.04 |
0.04 |
-0.01 |
| Common shares outstanding |
155 |
156 |
161 |
163 |
169 |
174 |
179 |
183 |
188 |
191 |
193 |
195 |
197 |
197 |
201 |
209 |
210 |
216 |
215 |
217 |
216 |
215 |
214 |
215 |
217 |
219 |
221 |
222 |
225 |
231 |
235 |
235 |
235 |
234 |
233 |
234 |
233 |
233 |
233 |
234 |
234 |
234 |
234 |
236 |
241 |
248 |
250 |
256 |
275 |
286 |
288 |
298 |
314 |
318 |
318 |
326 |
333 |
330 |
350 |
361 |
361 |
327 |
360 |
341 |
243 |
246 |
247 |
246 |
246 |
282 |
288 |
288 |
288 |
284 |
285 |
283 |
281 |
276 |
275 |
275 |
275 |
|
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 |
0.90 |
0.93 |
0.87 |
0.85 |
0.89 |
0.89 |
0.88 |
0.89 |
0.88 |
0.68 |
0.48 |
0.39 |
0.41 |
0.42 |
0.42 |
0.39 |
0.10 |
0.10 |
0.08 |
0.09 |
| Stock-based compensation |
0.05 |
0.04 |
0.04 |
0.04 |
0.03 |
0.03 |
0.03 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
| Change in inventory |
-0.09 |
-0.03 |
0.15 |
-0.09 |
-0.12 |
0.03 |
-0.03 |
-0.05 |
0.04 |
-0.01 |
-0.07 |
0.06 |
-0.08 |
0.03 |
-0.04 |
0.08 |
0.44 |
-0.42 |
-0.05 |
0.05 |
| Other working capital changes |
1.90 |
1.34 |
1.70 |
3.06 |
2.08 |
0.29 |
0.63 |
0.64 |
0.69 |
-0.07 |
0.78 |
0.94 |
1.12 |
1.91 |
1.69 |
0.71 |
0.13 |
0.95 |
0.65 |
0.05 |
| Capital expenditures |
-0.95 |
-0.52 |
-0.50 |
-0.46 |
-0.52 |
-0.31 |
-0.40 |
-0.42 |
-0.47 |
-2.21 |
-2.47 |
-1.81 |
-0.82 |
-0.52 |
-0.25 |
-0.26 |
-0.24 |
-0.14 |
-0.11 |
-0.06 |
| Others incl. marketable securities changes |
0.02 |
0.05 |
-1.18 |
0.02 |
0.06 |
0.01 |
0.09 |
0.05 |
0.07 |
0.03 |
-0.51 |
1.47 |
-0.20 |
0.01 |
0.07 |
-2.81 |
-0.25 |
0.30 |
-0.24 |
-0.13 |
| Dividend payout |
-0.33 |
-0.36 |
-0.31 |
-0.31 |
-0.26 |
-0.26 |
-0.27 |
-0.28 |
-0.28 |
-0.28 |
-0.28 |
-0.26 |
-0.13 |
-0.10 |
-0.07 |
-0.05 |
-0.13 |
-0.02 |
0.00 |
0.00 |
| Common stock repurchases |
-1.36 |
-1.51 |
-0.58 |
-1.35 |
-0.55 |
-0.10 |
-0.37 |
-0.47 |
0.00 |
2.80 |
-0.56 |
-1.93 |
-1.41 |
-0.50 |
-1.00 |
5.20 |
0.00 |
-0.50 |
|
|
| Net Debt Issuance |
0.21 |
-0.33 |
-0.48 |
-1.05 |
-0.65 |
-0.18 |
-0.95 |
-0.52 |
-1.29 |
-0.08 |
0.92 |
1.42 |
1.48 |
-0.19 |
-0.43 |
-3.17 |
0.00 |
-0.02 |
0.00 |
-0.02 |
|
| Change in cash |
0.34 |
-0.40 |
-0.29 |
0.72 |
0.94 |
0.39 |
-0.40 |
-0.15 |
-0.33 |
0.88 |
-1.71 |
0.29 |
0.35 |
1.07 |
0.41 |
0.10 |
0.07 |
0.26 |
0.34 |
-0.01 |
| Change in exchange rate |
|
|
|
|
|
|
0.00 |
-0.01 |
0.01 |
0.00 |
-0.02 |
0.00 |
-0.03 |
0.00 |
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 |
0.23 |
0.23 |
0.22 |
0.23 |
0.22 |
0.22 |
0.23 |
0.22 |
0.25 |
0.23 |
0.21 |
0.22 |
0.21 |
0.20 |
0.22 |
0.22 |
0.21 |
0.24 |
0.20 |
0.24 |
0.20 |
0.23 |
0.21 |
0.24 |
0.21 |
0.21 |
0.22 |
0.25 |
0.19 |
0.22 |
0.23 |
0.24 |
0.19 |
0.24 |
0.23 |
0.22 |
0.21 |
0.20 |
0.15 |
0.18 |
0.15 |
0.13 |
0.13 |
0.10 |
0.12 |
0.09 |
0.10 |
0.10 |
0.11 |
0.10 |
0.10 |
0.11 |
0.11 |
0.10 |
-0.01 |
0.03 |
0.15 |
0.20 |
0.07 |
0.10 |
0.12 |
0.39 |
0.09 |
0.13 |
0.01 |
0.10 |
0.00 |
-0.01 |
-0.02 |
0.03 |
0.02 |
0.03 |
0.03 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
| 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 |
0.01 |
0.01 |
0.01 |
0.00 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.01 |
0.01 |
0.00 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.03 |
0.08 |
0.00 |
0.01 |
0.00 |
0.02 |
0.00 |
0.00 |
0.00 |
|
0.00 |
| Change in inventory |
0.00 |
-0.03 |
-0.05 |
0.04 |
-0.04 |
-0.02 |
0.00 |
-0.03 |
0.02 |
0.02 |
-0.01 |
0.10 |
0.04 |
0.04 |
-0.03 |
-0.03 |
-0.07 |
0.00 |
-0.11 |
0.08 |
-0.09 |
0.00 |
-0.02 |
0.08 |
-0.03 |
-0.04 |
0.00 |
0.12 |
-0.10 |
-0.05 |
-0.02 |
0.12 |
-0.10 |
0.03 |
0.00 |
0.03 |
-0.02 |
0.00 |
-0.09 |
0.07 |
0.02 |
0.00 |
-0.06 |
0.06 |
-0.07 |
0.05 |
-0.05 |
0.18 |
-0.11 |
0.01 |
-0.04 |
0.07 |
-0.11 |
0.03 |
-0.07 |
0.03 |
0.04 |
0.04 |
-0.07 |
0.12 |
-0.12 |
0.00 |
-0.02 |
0.18 |
-0.08 |
0.01 |
0.02 |
0.27 |
0.13 |
-0.03 |
-0.25 |
0.08 |
-0.21 |
0.01 |
-0.06 |
0.12 |
-0.13 |
0.04 |
-0.04 |
0.13 |
-0.08 |
| Other working capital changes |
0.26 |
0.34 |
0.88 |
0.28 |
0.40 |
0.21 |
0.70 |
0.27 |
0.16 |
0.22 |
0.41 |
0.38 |
0.69 |
0.34 |
0.79 |
0.69 |
1.24 |
1.24 |
0.59 |
-0.20 |
0.45 |
0.06 |
0.03 |
0.10 |
0.10 |
0.13 |
0.28 |
0.00 |
0.21 |
0.08 |
0.43 |
-0.05 |
0.18 |
-0.04 |
-0.02 |
0.59 |
0.16 |
-0.18 |
0.08 |
-0.15 |
0.18 |
0.00 |
0.50 |
-0.20 |
0.48 |
0.08 |
0.57 |
-0.48 |
0.75 |
-0.07 |
0.80 |
-0.29 |
0.68 |
0.29 |
0.99 |
0.38 |
0.40 |
-0.11 |
1.04 |
0.03 |
0.67 |
0.16 |
0.52 |
-0.31 |
0.11 |
0.00 |
0.06 |
-0.07 |
0.18 |
0.02 |
0.30 |
0.04 |
0.48 |
0.15 |
0.23 |
-0.05 |
0.30 |
-0.03 |
0.11 |
-0.11 |
0.07 |
| Capital expenditures |
-0.22 |
-0.23 |
-0.35 |
-0.25 |
-0.13 |
-0.20 |
-0.14 |
-0.08 |
-0.10 |
-1.41 |
-0.15 |
-0.10 |
-0.07 |
-0.13 |
-0.19 |
-0.07 |
-0.07 |
-0.13 |
-0.21 |
-0.11 |
-0.07 |
-0.10 |
-0.09 |
-0.05 |
-0.07 |
-0.11 |
-0.14 |
-0.07 |
-0.08 |
-0.14 |
-0.13 |
-0.08 |
-0.07 |
-0.18 |
-0.11 |
-0.09 |
-0.09 |
-0.39 |
-0.44 |
-0.70 |
-0.68 |
-0.68 |
-0.76 |
-0.59 |
-0.44 |
-0.54 |
-0.59 |
-0.29 |
-0.39 |
-0.19 |
-0.23 |
-0.25 |
-0.15 |
-0.26 |
-0.10 |
-0.09 |
-0.06 |
-0.08 |
-0.06 |
-0.05 |
-0.05 |
-0.07 |
-0.08 |
-0.08 |
-0.03 |
-0.05 |
-0.05 |
-0.06 |
-0.07 |
-0.03 |
-0.04 |
-0.04 |
-0.03 |
-0.03 |
-0.04 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.01 |
-0.01 |
| Others incl. marketable securities changes |
0.00 |
0.00 |
0.01 |
0.00 |
0.01 |
0.00 |
0.00 |
0.05 |
0.00 |
0.01 |
-0.12 |
0.00 |
0.04 |
-0.31 |
0.00 |
0.01 |
0.01 |
0.05 |
0.01 |
0.00 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.02 |
0.06 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.03 |
0.01 |
0.02 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.00 |
-0.54 |
0.02 |
0.02 |
0.07 |
0.51 |
0.02 |
0.86 |
-0.10 |
-0.03 |
-0.06 |
-0.04 |
-0.03 |
0.02 |
0.02 |
0.00 |
-0.05 |
0.02 |
0.03 |
0.07 |
-0.04 |
0.00 |
-3.11 |
0.33 |
0.15 |
-0.35 |
-0.02 |
-0.04 |
0.33 |
-0.05 |
-0.20 |
0.22 |
0.14 |
-0.17 |
-0.04 |
-0.17 |
-0.02 |
-0.08 |
-0.05 |
0.01 |
| Dividend payout |
-0.08 |
-0.08 |
-0.08 |
-0.08 |
-0.09 |
-0.09 |
-0.09 |
-0.09 |
-0.10 |
-0.08 |
-0.08 |
-0.08 |
-0.08 |
-0.08 |
-0.08 |
-0.08 |
-0.06 |
-0.07 |
-0.07 |
-0.07 |
-0.07 |
-0.07 |
-0.06 |
-0.06 |
-0.07 |
-0.07 |
-0.07 |
-0.07 |
-0.07 |
-0.07 |
-0.07 |
-0.07 |
-0.07 |
-0.07 |
-0.07 |
-0.07 |
-0.07 |
-0.07 |
-0.07 |
-0.07 |
-0.07 |
-0.07 |
-0.07 |
-0.07 |
-0.07 |
-0.07 |
-0.07 |
-0.05 |
-0.06 |
-0.06 |
-0.02 |
-0.02 |
-0.03 |
-0.03 |
-0.24 |
-0.03 |
-0.03 |
-0.03 |
-0.03 |
-0.01 |
-0.01 |
-0.10 |
-0.01 |
-0.03 |
0.00 |
0.00 |
0.00 |
-0.12 |
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 |
| Common stock repurchases |
-0.03 |
1.02 |
-0.36 |
-0.22 |
-0.44 |
-0.38 |
-0.49 |
-0.31 |
-0.34 |
-0.23 |
-0.15 |
-0.15 |
-0.08 |
-0.25 |
-0.52 |
-0.48 |
-0.10 |
-0.49 |
-0.05 |
0.03 |
-0.01 |
0.10 |
0.00 |
0.00 |
-0.10 |
-0.09 |
-0.07 |
-0.12 |
-0.09 |
-0.38 |
-0.09 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
2.80 |
0.56 |
-0.03 |
-0.29 |
-0.24 |
-0.34 |
0.00 |
-0.81 |
-0.78 |
-0.30 |
-0.20 |
-0.42 |
-0.50 |
0.01 |
0.01 |
-0.50 |
0.00 |
-0.20 |
-0.80 |
0.01 |
0.00 |
1.15 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
| Net Debt Issuance |
-0.09 |
-1.13 |
-0.12 |
0.24 |
-0.14 |
0.00 |
-0.17 |
0.00 |
-0.17 |
0.00 |
-0.20 |
0.00 |
-0.26 |
0.00 |
-0.37 |
-0.50 |
-0.18 |
0.03 |
-0.39 |
-0.01 |
-0.31 |
-0.10 |
-0.09 |
-0.50 |
0.41 |
-0.78 |
-0.09 |
0.00 |
-0.09 |
-0.01 |
-0.07 |
-0.39 |
-0.06 |
-1.16 |
-0.07 |
-0.01 |
-0.05 |
0.04 |
-0.10 |
-0.01 |
-0.01 |
-0.59 |
0.97 |
-0.01 |
-0.01 |
0.00 |
-0.01 |
-0.01 |
1.44 |
0.04 |
-0.02 |
0.58 |
0.00 |
-0.06 |
0.25 |
-0.18 |
-0.01 |
0.00 |
-0.09 |
-0.01 |
-0.35 |
-1.35 |
-0.46 |
2.81 |
-0.03 |
0.00 |
0.01 |
0.00 |
0.00 |
-0.52 |
0.02 |
-0.02 |
0.01 |
0.01 |
0.00 |
-0.02 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.02 |
|
| Change in cash |
0.07 |
0.12 |
0.16 |
0.26 |
-0.21 |
-0.24 |
0.05 |
0.05 |
-0.26 |
-1.23 |
-0.08 |
0.39 |
0.50 |
-0.19 |
-0.16 |
-0.24 |
0.99 |
0.87 |
-0.02 |
-0.03 |
0.12 |
0.12 |
-0.01 |
-0.19 |
0.47 |
-0.73 |
0.16 |
0.19 |
-0.01 |
-0.34 |
0.29 |
-0.21 |
0.10 |
-1.16 |
-0.01 |
0.69 |
0.15 |
-0.39 |
-0.45 |
-0.68 |
2.40 |
-0.66 |
0.13 |
-0.97 |
-0.22 |
-0.65 |
0.46 |
-1.34 |
1.82 |
-0.58 |
0.35 |
-0.28 |
-0.06 |
0.05 |
0.84 |
-0.33 |
0.51 |
-0.22 |
0.07 |
0.22 |
0.34 |
0.15 |
0.05 |
-0.41 |
0.31 |
0.20 |
-0.32 |
0.01 |
0.18 |
-0.20 |
0.02 |
-0.05 |
0.49 |
0.32 |
0.00 |
0.03 |
0.00 |
0.00 |
0.00 |
-0.01 |
0.00 |
| Change in exchange rate |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
0.00 |
|
|
0.00 |
|
-0.01 |
0.00 |
0.00 |
0.01 |
0.01 |
0.00 |
|
|
0.00 |
0.00 |
-0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.01 |
-0.01 |
0.00 |
-0.02 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
0.00 |
0.00 |
0.00 |
|
0.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|