HEALTHPEAK PROPERTIES, 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 |
2.82 |
2.70 |
2.18 |
2.06 |
1.90 |
1.64 |
1.24 |
1.19 |
1.85 |
2.13 |
1.94 |
1.64 |
2.10 |
1.88 |
1.69 |
1.26 |
1.16 |
1.03 |
0.98 |
0.62 |
| Cost of revenue |
2.19 |
1.07 |
0.90 |
0.86 |
0.77 |
0.78 |
0.41 |
0.38 |
0.67 |
0.74 |
0.61 |
0.38 |
0.30 |
0.28 |
0.22 |
0.21 |
0.19 |
0.19 |
0.19 |
0.09 |
| Gross profit |
0.63 |
1.63 |
1.28 |
1.20 |
1.12 |
0.86 |
0.84 |
0.81 |
1.18 |
1.39 |
1.33 |
1.26 |
1.80 |
1.60 |
1.48 |
1.04 |
0.97 |
0.83 |
0.80 |
0.53 |
| Selling, general and administrative |
0.09 |
0.10 |
0.10 |
0.13 |
0.10 |
0.09 |
0.09 |
0.10 |
0.09 |
0.10 |
0.10 |
0.08 |
0.10 |
0.07 |
0.10 |
0.08 |
0.18 |
0.08 |
0.07 |
0.05 |
| Research and development |
|
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
|
|
|
|
|
|
| Other operating expenses |
0.00 |
1.06 |
0.75 |
0.71 |
0.68 |
0.55 |
0.44 |
0.40 |
0.53 |
0.57 |
0.50 |
0.46 |
0.42 |
0.35 |
0.35 |
0.31 |
0.32 |
0.31 |
0.27 |
0.14 |
| Operating income |
0.54 |
0.47 |
0.43 |
0.36 |
0.34 |
0.22 |
0.31 |
0.31 |
0.56 |
0.72 |
0.73 |
0.72 |
1.28 |
1.18 |
1.03 |
0.36 |
0.47 |
0.25 |
0.45 |
0.34 |
| Non-operating income (net) |
-0.43 |
-0.20 |
-0.11 |
0.15 |
-0.21 |
-0.06 |
-0.14 |
0.52 |
-0.14 |
-0.34 |
-0.59 |
-0.45 |
-0.36 |
-0.38 |
-0.50 |
0.03 |
-0.37 |
-0.02 |
0.14 |
0.08 |
| Income before tax |
0.11 |
0.27 |
0.33 |
0.51 |
0.13 |
0.15 |
0.17 |
0.83 |
0.42 |
0.38 |
0.14 |
0.27 |
0.92 |
0.80 |
0.54 |
0.39 |
0.10 |
0.23 |
0.59 |
0.42 |
| Income tax expense |
0.01 |
0.00 |
-0.01 |
0.00 |
0.00 |
-0.01 |
-0.01 |
0.00 |
0.00 |
0.00 |
-0.01 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.36 |
0.06 |
| Net income |
0.07 |
0.24 |
0.31 |
0.50 |
0.51 |
0.41 |
0.05 |
1.06 |
0.41 |
0.63 |
-0.56 |
0.92 |
0.97 |
0.83 |
0.54 |
0.33 |
0.13 |
0.45 |
0.59 |
0.42 |
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 |
0.75 |
0.72 |
0.71 |
0.69 |
0.70 |
0.70 |
0.70 |
0.70 |
0.61 |
0.55 |
0.56 |
0.55 |
0.53 |
0.52 |
0.52 |
0.52 |
0.50 |
0.48 |
0.48 |
0.48 |
0.46 |
-0.13 |
0.42 |
0.41 |
0.38 |
0.53 |
0.54 |
0.49 |
0.44 |
0.44 |
0.46 |
0.47 |
0.48 |
0.44 |
0.45 |
0.46 |
0.49 |
0.17 |
0.53 |
0.54 |
0.52 |
0.67 |
0.66 |
0.61 |
0.61 |
0.60 |
0.60 |
0.54 |
0.53 |
0.54 |
0.55 |
0.51 |
0.51 |
0.51 |
0.47 |
0.46 |
0.46 |
0.46 |
0.44 |
0.49 |
0.33 |
0.34 |
0.32 |
0.30 |
0.30 |
0.38 |
0.26 |
0.27 |
0.25 |
0.26 |
0.27 |
0.25 |
0.25 |
0.22 |
0.28 |
0.24 |
0.25 |
0.21 |
0.14 |
0.14 |
0.14 |
| Cost of revenue |
0.90 |
1.35 |
0.29 |
0.28 |
0.27 |
0.28 |
0.28 |
0.27 |
0.24 |
0.22 |
0.23 |
0.22 |
0.22 |
0.22 |
0.22 |
0.22 |
0.21 |
0.20 |
0.20 |
0.19 |
0.18 |
-0.22 |
0.18 |
0.18 |
0.24 |
0.25 |
0.25 |
0.21 |
0.17 |
0.18 |
0.18 |
0.17 |
0.17 |
0.20 |
0.16 |
0.15 |
0.16 |
0.19 |
0.19 |
0.18 |
0.18 |
0.17 |
0.17 |
0.14 |
0.13 |
0.13 |
0.10 |
0.08 |
0.08 |
0.07 |
0.08 |
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
0.06 |
0.05 |
0.05 |
0.06 |
0.06 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.04 |
0.04 |
0.03 |
0.02 |
0.02 |
0.02 |
| Gross profit |
-0.15 |
-0.63 |
0.41 |
0.42 |
0.43 |
0.42 |
0.42 |
0.42 |
0.36 |
0.33 |
0.32 |
0.32 |
0.30 |
0.30 |
0.30 |
0.30 |
0.29 |
0.28 |
0.28 |
0.29 |
0.27 |
0.10 |
0.24 |
0.23 |
0.14 |
0.28 |
0.29 |
0.28 |
0.27 |
0.26 |
0.27 |
0.30 |
0.31 |
0.24 |
0.30 |
0.31 |
0.33 |
-0.02 |
0.34 |
0.36 |
0.34 |
0.50 |
0.48 |
0.47 |
0.48 |
0.47 |
0.50 |
0.46 |
0.45 |
0.46 |
0.47 |
0.44 |
0.44 |
0.43 |
0.40 |
0.39 |
0.39 |
0.39 |
0.39 |
0.44 |
0.28 |
0.28 |
0.26 |
0.26 |
0.25 |
0.34 |
0.21 |
0.22 |
0.20 |
0.21 |
0.22 |
0.20 |
0.20 |
0.16 |
0.23 |
0.20 |
0.21 |
0.17 |
0.12 |
0.12 |
0.12 |
| Selling, general and administrative |
0.02 |
0.02 |
0.02 |
0.02 |
0.03 |
0.02 |
0.02 |
0.03 |
0.02 |
0.02 |
0.02 |
0.03 |
0.02 |
0.06 |
0.02 |
0.02 |
0.02 |
0.03 |
0.02 |
0.02 |
0.02 |
0.03 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.03 |
0.02 |
0.02 |
0.02 |
0.02 |
0.03 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.03 |
0.02 |
0.03 |
0.02 |
0.02 |
0.03 |
0.02 |
0.01 |
0.02 |
0.02 |
0.02 |
0.02 |
0.05 |
0.02 |
0.02 |
0.03 |
0.02 |
0.01 |
0.02 |
0.02 |
0.02 |
0.03 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.12 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.01 |
0.01 |
0.01 |
| Research and development |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other operating expenses |
-0.29 |
-0.80 |
0.26 |
0.27 |
0.27 |
0.27 |
0.28 |
0.28 |
0.22 |
0.19 |
0.18 |
0.20 |
0.18 |
0.18 |
0.17 |
0.18 |
0.18 |
0.18 |
0.18 |
0.17 |
0.16 |
0.01 |
0.14 |
0.14 |
0.13 |
0.19 |
0.17 |
0.17 |
0.13 |
0.13 |
0.13 |
0.14 |
0.14 |
0.14 |
0.13 |
0.13 |
0.14 |
0.14 |
0.14 |
0.14 |
0.14 |
0.14 |
0.13 |
0.12 |
0.11 |
0.12 |
0.12 |
0.11 |
0.11 |
0.11 |
0.10 |
0.11 |
0.10 |
0.10 |
0.09 |
0.08 |
0.09 |
0.09 |
0.09 |
0.09 |
0.09 |
0.09 |
0.08 |
0.08 |
0.08 |
0.08 |
0.08 |
0.08 |
0.08 |
0.08 |
0.08 |
0.08 |
0.08 |
0.08 |
0.07 |
0.06 |
0.06 |
0.05 |
0.03 |
0.04 |
0.03 |
| Operating income |
0.12 |
0.15 |
0.13 |
0.13 |
0.14 |
0.12 |
0.12 |
0.11 |
0.12 |
0.12 |
0.12 |
0.10 |
0.10 |
0.07 |
0.10 |
0.10 |
0.09 |
0.08 |
0.08 |
0.09 |
0.09 |
0.06 |
0.08 |
0.07 |
0.00 |
0.07 |
0.09 |
0.09 |
0.11 |
0.11 |
0.12 |
0.13 |
0.13 |
0.09 |
0.14 |
0.15 |
0.17 |
-0.18 |
0.17 |
0.20 |
0.18 |
0.33 |
0.33 |
0.32 |
0.34 |
0.35 |
0.35 |
0.32 |
0.33 |
0.34 |
0.32 |
0.31 |
0.31 |
0.31 |
0.29 |
0.29 |
0.28 |
0.28 |
0.17 |
0.21 |
0.06 |
0.17 |
0.16 |
0.16 |
0.15 |
0.24 |
0.00 |
0.07 |
0.05 |
0.11 |
0.10 |
0.11 |
0.10 |
0.07 |
0.14 |
0.13 |
0.12 |
0.10 |
0.08 |
0.08 |
0.08 |
| Non-operating income (net) |
0.08 |
-0.02 |
-0.24 |
-0.09 |
-0.08 |
-0.13 |
-0.02 |
0.04 |
-0.10 |
-0.06 |
-0.05 |
-0.04 |
0.04 |
-0.06 |
0.25 |
-0.03 |
-0.01 |
-0.05 |
-0.02 |
0.08 |
-0.21 |
-0.17 |
-0.08 |
-0.01 |
0.12 |
-0.03 |
-0.14 |
-0.10 |
-0.05 |
0.72 |
-0.02 |
-0.04 |
-0.10 |
-0.13 |
-0.16 |
-0.13 |
0.28 |
-0.08 |
-0.12 |
0.00 |
-0.12 |
-0.93 |
-0.21 |
-0.16 |
-0.58 |
-0.15 |
-0.10 |
-0.10 |
-0.09 |
-0.09 |
-0.09 |
-0.09 |
-0.08 |
-0.10 |
-0.10 |
-0.09 |
-0.09 |
-0.23 |
-0.02 |
0.01 |
0.01 |
-0.05 |
-0.06 |
-0.07 |
-0.06 |
-0.21 |
-0.05 |
-0.01 |
0.00 |
-0.07 |
0.00 |
-0.06 |
-0.07 |
-0.61 |
0.18 |
-0.05 |
0.02 |
0.32 |
0.00 |
-0.03 |
-0.03 |
| Income before tax |
0.20 |
0.13 |
-0.11 |
0.04 |
0.05 |
0.00 |
0.09 |
0.16 |
0.02 |
0.06 |
0.07 |
0.06 |
0.13 |
0.01 |
0.36 |
0.07 |
0.08 |
0.03 |
0.06 |
0.17 |
-0.12 |
-0.11 |
0.00 |
0.06 |
0.12 |
0.04 |
-0.05 |
-0.01 |
0.06 |
0.83 |
0.10 |
0.09 |
0.04 |
-0.04 |
-0.01 |
0.02 |
0.46 |
-0.26 |
0.05 |
0.20 |
0.06 |
-0.60 |
0.12 |
0.16 |
-0.24 |
0.20 |
0.25 |
0.22 |
0.24 |
0.25 |
0.23 |
0.22 |
0.23 |
0.21 |
0.19 |
0.21 |
0.19 |
0.05 |
0.16 |
0.22 |
0.07 |
0.13 |
0.09 |
0.09 |
0.08 |
0.03 |
-0.05 |
0.07 |
0.05 |
0.04 |
0.10 |
0.04 |
0.04 |
-0.54 |
0.32 |
0.07 |
0.15 |
0.42 |
0.08 |
0.04 |
0.06 |
| Income tax expense |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
-0.01 |
0.00 |
0.00 |
0.01 |
-0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.02 |
0.00 |
-0.03 |
-0.01 |
-0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.01 |
0.01 |
-0.01 |
0.00 |
-0.01 |
-0.04 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.13 |
0.10 |
0.05 |
0.08 |
0.18 |
0.04 |
0.04 |
0.04 |
| Net income |
0.19 |
0.11 |
-0.12 |
0.03 |
0.04 |
0.00 |
0.09 |
0.15 |
0.01 |
0.07 |
0.06 |
0.05 |
0.12 |
0.01 |
0.35 |
0.07 |
0.07 |
0.03 |
0.05 |
0.28 |
0.15 |
0.15 |
-0.06 |
0.05 |
0.28 |
0.04 |
-0.05 |
-0.01 |
0.06 |
0.83 |
0.10 |
0.09 |
0.04 |
-0.06 |
-0.01 |
0.02 |
0.46 |
0.06 |
0.15 |
0.30 |
0.12 |
-0.60 |
0.12 |
0.16 |
-0.24 |
0.20 |
0.25 |
0.22 |
0.26 |
0.29 |
0.23 |
0.21 |
0.23 |
0.24 |
0.20 |
0.20 |
0.19 |
0.07 |
0.17 |
0.23 |
0.07 |
0.14 |
0.02 |
0.09 |
0.08 |
0.03 |
-0.05 |
0.10 |
0.05 |
0.04 |
0.13 |
0.23 |
0.05 |
0.05 |
0.32 |
0.07 |
0.15 |
0.24 |
0.08 |
0.04 |
0.06 |
|
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 |
0.54 |
0.12 |
0.12 |
0.07 |
0.16 |
0.04 |
0.00 |
0.02 |
0.00 |
0.02 |
0.00 |
0.02 |
0.06 |
0.00 |
0.00 |
1.04 |
0.11 |
0.06 |
0.10 |
0.06 |
| Short-term investments |
|
|
0.02 |
0.00 |
0.00 |
|
0.00 |
|
|
|
|
|
|
|
|
|
|
|
0.89 |
0.70 |
| Accounts receivable, net |
0.68 |
0.79 |
0.27 |
0.43 |
0.46 |
0.24 |
0.19 |
0.06 |
0.09 |
0.05 |
0.08 |
1.30 |
0.00 |
0.00 |
0.40 |
0.03 |
0.04 |
0.03 |
0.04 |
0.03 |
| Inventories |
|
|
0.61 |
-0.01 |
0.00 |
-0.01 |
0.00 |
-0.02 |
-0.02 |
-0.01 |
5.65 |
-0.01 |
0.00 |
0.00 |
|
|
|
|
0.00 |
0.06 |
| Other current assets |
-0.15 |
0.07 |
0.17 |
0.10 |
0.09 |
2.69 |
-0.11 |
0.02 |
0.02 |
0.01 |
0.01 |
0.01 |
0.42 |
0.00 |
0.15 |
0.04 |
0.03 |
0.04 |
10.87 |
8.68 |
| Total current assets |
1.07 |
0.99 |
0.56 |
0.60 |
0.71 |
2.98 |
0.19 |
0.08 |
0.09 |
0.06 |
0.09 |
0.03 |
0.06 |
0.00 |
0.00 |
1.11 |
0.19 |
0.13 |
11.90 |
9.53 |
| Property, plant and equipment, net |
16.51 |
16.26 |
13.27 |
13.26 |
12.90 |
11.31 |
8.40 |
10.21 |
10.73 |
11.33 |
11.85 |
|
|
|
|
|
|
|
|
|
| Goodwill |
0.07 |
0.07 |
0.02 |
0.02 |
0.02 |
0.02 |
|
|
|
0.04 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
|
|
|
|
| Intangible assets |
0.65 |
0.82 |
0.31 |
0.42 |
0.52 |
0.52 |
0.39 |
0.45 |
0.46 |
0.30 |
0.21 |
0.48 |
0.49 |
0.01 |
0.01 |
0.32 |
0.39 |
0.51 |
0.62 |
0.48 |
| Long-term investments |
0.80 |
0.94 |
0.78 |
0.71 |
0.45 |
0.45 |
0.91 |
1.25 |
1.52 |
1.39 |
0.71 |
|
|
|
|
|
|
|
|
|
| Other non-current assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total assets |
20.34 |
19.94 |
15.70 |
15.77 |
15.26 |
15.92 |
4.35 |
4.14 |
4.16 |
2.89 |
1.64 |
0.81 |
0.29 |
0.11 |
0.13 |
13.33 |
12.21 |
11.85 |
12.52 |
10.01 |
|
| Accounts payable |
0.72 |
0.28 |
0.24 |
0.27 |
0.23 |
0.27 |
0.01 |
0.00 |
0.01 |
0.00 |
0.00 |
1.30 |
0.00 |
0.00 |
0.00 |
|
|
|
-0.06 |
-0.02 |
| Short-term debt |
0.99 |
0.17 |
0.72 |
1.00 |
1.17 |
0.13 |
0.58 |
0.46 |
0.32 |
0.64 |
0.40 |
0.14 |
0.07 |
|
0.45 |
|
|
|
0.95 |
1.13 |
| Current portion of long-term debt |
1.08 |
0.15 |
0.72 |
1.00 |
1.17 |
0.13 |
0.00 |
0.00 |
1.02 |
|
|
|
|
|
|
|
|
|
|
|
| Deferred revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other current liabilities |
-0.72 |
0.43 |
0.42 |
0.51 |
0.54 |
0.13 |
-0.15 |
0.10 |
0.06 |
0.04 |
0.03 |
-0.77 |
0.39 |
-0.07 |
-0.52 |
0.31 |
0.31 |
0.21 |
2.26 |
0.52 |
| Long-term debt |
8.77 |
8.57 |
6.16 |
5.50 |
5.00 |
6.30 |
6.35 |
5.57 |
7.88 |
9.19 |
11.07 |
|
|
|
|
|
|
|
|
|
| Capital lease obligations |
0.30 |
0.31 |
0.21 |
0.21 |
0.20 |
0.18 |
0.23 |
0.05 |
0.05 |
0.06 |
|
|
|
|
|
|
|
|
|
|
| Other non-current liabilities |
0.17 |
0.19 |
0.13 |
0.16 |
0.18 |
0.14 |
0.07 |
0.05 |
0.05 |
0.06 |
|
|
|
|
|
|
|
|
|
|
| Total liabilities |
12.03 |
10.88 |
8.77 |
8.48 |
8.11 |
8.57 |
1.84 |
1.67 |
1.60 |
1.08 |
0.54 |
0.24 |
0.05 |
0.09 |
0.10 |
5.19 |
6.25 |
6.44 |
8.08 |
6.56 |
|
| Common stock and paid-in capital |
13.45 |
13.58 |
7.41 |
10.92 |
10.64 |
10.71 |
3.04 |
2.90 |
2.88 |
2.01 |
1.21 |
0.59 |
0.22 |
1.09 |
1.05 |
8.92 |
6.47 |
5.54 |
4.56 |
3.77 |
| Retained earnings |
-5.95 |
-5.17 |
-1.06 |
-4.27 |
-4.12 |
-3.98 |
-0.53 |
-0.43 |
-0.32 |
-0.20 |
-0.11 |
-0.05 |
-0.01 |
-1.07 |
-1.02 |
-0.78 |
-0.52 |
-0.13 |
-0.12 |
-0.32 |
| Common shares outstanding |
696 |
676 |
547 |
539 |
539 |
531 |
489 |
188 |
168 |
130 |
77 |
459 |
456 |
428 |
400 |
307 |
275 |
238 |
209 |
149 |
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 |
1.17 |
0.54 |
0.09 |
0.09 |
0.07 |
0.12 |
0.18 |
0.11 |
0.10 |
0.12 |
0.06 |
0.10 |
0.06 |
0.07 |
0.11 |
0.07 |
0.09 |
0.16 |
0.20 |
0.10 |
0.03 |
0.04 |
0.20 |
0.73 |
0.00 |
0.00 |
0.01 |
0.01 |
0.01 |
0.02 |
0.00 |
0.01 |
0.01 |
0.00 |
0.00 |
0.01 |
0.12 |
0.02 |
0.01 |
0.04 |
0.02 |
0.00 |
0.00 |
0.02 |
0.04 |
0.02 |
0.02 |
0.01 |
0.01 |
0.06 |
0.00 |
0.00 |
0.07 |
0.00 |
0.10 |
0.17 |
0.35 |
0.03 |
0.04 |
0.28 |
3.99 |
1.04 |
0.05 |
0.10 |
0.04 |
0.11 |
0.14 |
0.05 |
0.07 |
0.06 |
0.12 |
0.22 |
0.15 |
0.10 |
0.57 |
0.35 |
0.10 |
0.06 |
0.65 |
0.02 |
0.06 |
| Short-term investments |
|
|
|
|
0.01 |
|
0.06 |
0.05 |
0.05 |
0.02 |
0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
0.08 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3.01 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.89 |
0.89 |
0.90 |
0.51 |
0.70 |
0.05 |
0.05 |
|
| Accounts receivable, net |
0.63 |
0.68 |
0.75 |
0.79 |
1.12 |
0.79 |
0.74 |
0.34 |
0.34 |
0.27 |
0.28 |
0.27 |
0.30 |
0.43 |
0.44 |
0.46 |
0.46 |
0.46 |
0.46 |
0.47 |
0.78 |
0.24 |
0.29 |
0.33 |
0.15 |
0.19 |
0.20 |
0.09 |
0.09 |
0.06 |
0.09 |
0.49 |
0.10 |
0.35 |
0.75 |
0.75 |
1.14 |
0.85 |
1.10 |
1.14 |
1.19 |
1.18 |
1.19 |
1.28 |
1.42 |
1.30 |
0.80 |
0.80 |
0.78 |
0.00 |
0.00 |
0.93 |
7.28 |
0.00 |
0.03 |
0.03 |
0.02 |
0.03 |
0.02 |
0.02 |
0.03 |
0.03 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
1.11 |
0.03 |
0.03 |
1.10 |
1.10 |
1.10 |
0.04 |
0.03 |
0.03 |
0.03 |
0.03 |
0.01 |
0.01 |
0.01 |
| Inventories |
|
|
|
|
|
|
|
-0.05 |
-0.05 |
0.61 |
-0.01 |
-0.01 |
0.00 |
-0.01 |
-0.02 |
0.08 |
0.00 |
-0.01 |
0.00 |
-0.01 |
-0.01 |
-0.01 |
0.00 |
-0.01 |
-0.01 |
-0.01 |
0.00 |
-0.01 |
-0.01 |
-0.02 |
-0.03 |
-0.02 |
|
-0.02 |
0.00 |
-0.03 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
|
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.49 |
-0.42 |
0.00 |
0.00 |
-0.58 |
-0.62 |
-0.34 |
0.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
0.01 |
0.20 |
0.00 |
0.06 |
0.03 |
0.05 |
|
| Other current assets |
|
-0.15 |
0.14 |
0.12 |
-0.27 |
0.07 |
0.06 |
0.05 |
0.06 |
0.17 |
0.06 |
0.07 |
0.06 |
0.10 |
0.11 |
0.12 |
0.09 |
0.09 |
0.16 |
0.38 |
1.44 |
2.69 |
2.32 |
0.48 |
0.01 |
0.01 |
0.01 |
0.01 |
0.02 |
0.02 |
0.45 |
0.72 |
0.47 |
0.44 |
0.24 |
0.03 |
0.03 |
0.97 |
0.44 |
0.51 |
0.36 |
5.70 |
0.07 |
0.05 |
0.05 |
0.05 |
0.05 |
0.03 |
0.03 |
0.42 |
0.58 |
0.05 |
0.34 |
0.00 |
0.04 |
0.04 |
0.05 |
0.04 |
0.05 |
0.04 |
0.04 |
0.04 |
0.03 |
0.04 |
0.04 |
0.03 |
0.03 |
0.03 |
0.03 |
0.04 |
10.26 |
10.32 |
10.65 |
10.87 |
9.95 |
7.06 |
8.31 |
8.68 |
3.82 |
3.67 |
3.67 |
| Total current assets |
1.80 |
1.07 |
0.98 |
0.99 |
0.91 |
0.99 |
0.98 |
0.49 |
0.49 |
0.56 |
0.41 |
0.44 |
0.42 |
0.60 |
0.66 |
0.66 |
0.64 |
0.71 |
0.82 |
0.94 |
2.26 |
2.98 |
2.81 |
1.54 |
0.15 |
0.19 |
0.22 |
0.10 |
0.10 |
0.08 |
0.09 |
0.19 |
0.27 |
0.09 |
0.18 |
0.07 |
0.18 |
0.06 |
0.06 |
0.08 |
0.06 |
0.09 |
0.04 |
0.05 |
0.05 |
0.03 |
0.03 |
0.01 |
0.02 |
0.06 |
0.00 |
0.00 |
0.07 |
0.00 |
0.17 |
0.24 |
0.42 |
0.10 |
0.12 |
0.34 |
4.06 |
1.11 |
0.13 |
0.17 |
0.12 |
0.19 |
0.21 |
1.19 |
0.13 |
0.13 |
11.48 |
11.64 |
11.90 |
11.90 |
11.45 |
8.55 |
8.96 |
9.53 |
4.55 |
3.80 |
3.74 |
| Property, plant and equipment, net |
|
16.51 |
16.25 |
16.25 |
16.26 |
16.26 |
16.32 |
|
|
|
13.35 |
|
|
13.26 |
13.11 |
13.11 |
|
12.90 |
12.30 |
11.82 |
11.35 |
11.31 |
11.23 |
12.98 |
12.75 |
11.21 |
11.71 |
11.41 |
10.79 |
10.21 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Goodwill |
0.07 |
0.07 |
|
0.05 |
|
0.07 |
0.07 |
0.05 |
0.07 |
0.02 |
|
|
|
0.02 |
|
|
|
0.02 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.05 |
0.05 |
0.05 |
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 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
|
0.05 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Intangible assets |
0.76 |
0.65 |
0.61 |
0.68 |
0.75 |
0.82 |
0.90 |
1.08 |
1.16 |
0.31 |
0.34 |
0.36 |
0.39 |
0.42 |
0.44 |
0.47 |
0.50 |
0.52 |
0.52 |
0.51 |
0.50 |
0.52 |
0.50 |
0.54 |
0.40 |
0.39 |
0.40 |
0.39 |
0.39 |
0.45 |
0.45 |
0.45 |
0.46 |
0.46 |
0.40 |
0.41 |
0.43 |
0.30 |
0.54 |
0.55 |
0.59 |
0.59 |
0.56 |
0.58 |
0.46 |
0.48 |
0.48 |
0.48 |
0.47 |
0.49 |
0.51 |
0.52 |
0.54 |
0.01 |
0.38 |
0.35 |
0.36 |
0.37 |
0.39 |
0.40 |
0.39 |
0.32 |
0.33 |
0.36 |
0.37 |
0.39 |
0.41 |
0.43 |
0.48 |
0.51 |
0.55 |
0.58 |
0.60 |
0.62 |
0.65 |
0.33 |
0.43 |
0.48 |
0.06 |
0.06 |
0.05 |
| Long-term investments |
0.53 |
0.80 |
0.80 |
0.96 |
0.95 |
0.94 |
0.93 |
0.93 |
0.93 |
0.78 |
0.75 |
0.73 |
0.71 |
0.71 |
0.70 |
0.40 |
0.40 |
0.45 |
0.43 |
0.43 |
0.44 |
0.45 |
0.48 |
0.51 |
0.52 |
0.91 |
0.59 |
0.88 |
0.90 |
0.54 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other non-current assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total assets |
21.62 |
20.34 |
19.58 |
19.81 |
19.82 |
19.94 |
19.97 |
20.18 |
20.54 |
15.70 |
15.60 |
15.60 |
15.60 |
15.77 |
15.66 |
15.32 |
15.29 |
15.26 |
14.74 |
14.33 |
15.19 |
15.92 |
15.75 |
16.32 |
4.34 |
4.35 |
4.25 |
4.17 |
4.19 |
4.14 |
4.15 |
4.22 |
4.26 |
4.16 |
3.84 |
3.67 |
3.20 |
2.89 |
2.67 |
2.53 |
1.85 |
1.64 |
1.48 |
1.20 |
1.07 |
0.81 |
0.71 |
0.47 |
0.40 |
0.29 |
0.22 |
0.11 |
0.18 |
0.11 |
18.08 |
17.79 |
17.73 |
17.41 |
17.44 |
17.69 |
17.50 |
13.33 |
12.25 |
12.24 |
12.14 |
12.21 |
12.34 |
11.79 |
11.80 |
11.85 |
12.03 |
12.22 |
12.50 |
12.52 |
12.10 |
8.88 |
9.39 |
10.01 |
4.61 |
3.86 |
3.79 |
|
| Accounts payable |
0.27 |
0.72 |
0.30 |
0.26 |
0.25 |
0.28 |
0.33 |
0.27 |
0.30 |
0.24 |
0.26 |
0.22 |
0.22 |
0.27 |
0.26 |
0.21 |
0.22 |
0.23 |
0.25 |
0.69 |
0.70 |
0.27 |
0.83 |
0.85 |
0.00 |
0.01 |
0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
0.01 |
0.00 |
0.01 |
0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1.19 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
|
|
|
|
|
|
0.21 |
|
|
|
|
|
|
|
|
-0.06 |
-0.04 |
-0.03 |
-0.03 |
-0.02 |
|
-0.04 |
-0.03 |
| Short-term debt |
0.89 |
0.00 |
0.37 |
0.78 |
0.16 |
0.15 |
0.03 |
0.03 |
0.18 |
0.72 |
0.42 |
0.33 |
0.56 |
1.00 |
1.59 |
1.45 |
1.33 |
1.17 |
1.02 |
0.72 |
1.04 |
0.13 |
0.34 |
0.32 |
0.40 |
0.58 |
0.51 |
0.46 |
0.48 |
0.46 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.25 |
0.09 |
0.03 |
0.87 |
0.81 |
0.40 |
0.47 |
0.19 |
0.36 |
0.84 |
0.07 |
0.31 |
0.07 |
0.07 |
0.29 |
0.26 |
0.01 |
|
|
|
|
|
|
|
|
|
|
|
0.21 |
|
|
|
|
|
|
|
|
0.95 |
2.75 |
0.11 |
0.30 |
1.13 |
|
0.27 |
2.12 |
| Current portion of long-term debt |
1.75 |
1.08 |
0.37 |
0.78 |
0.16 |
0.15 |
|
0.03 |
0.18 |
0.72 |
0.42 |
0.33 |
0.56 |
1.00 |
1.59 |
1.45 |
1.33 |
1.17 |
1.02 |
0.72 |
1.04 |
0.13 |
|
|
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Deferred revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other current liabilities |
-1.28 |
-0.72 |
0.46 |
0.48 |
-0.52 |
-0.49 |
0.42 |
0.44 |
0.41 |
0.42 |
0.43 |
0.46 |
0.46 |
0.51 |
0.48 |
0.51 |
0.49 |
0.54 |
0.50 |
0.07 |
-0.44 |
0.13 |
-0.66 |
-0.72 |
0.06 |
0.07 |
0.06 |
0.06 |
0.05 |
0.06 |
0.30 |
0.31 |
0.35 |
0.26 |
0.31 |
0.31 |
0.03 |
0.26 |
0.45 |
-0.57 |
-0.77 |
0.03 |
-1.16 |
-0.19 |
-0.36 |
-0.68 |
-0.07 |
-0.36 |
-0.06 |
0.01 |
-0.35 |
-0.32 |
-0.08 |
-0.07 |
0.27 |
0.27 |
0.52 |
0.28 |
0.26 |
0.59 |
0.32 |
0.31 |
0.34 |
0.31 |
0.08 |
0.31 |
0.31 |
0.20 |
0.19 |
0.21 |
1.24 |
1.91 |
3.20 |
2.26 |
-1.87 |
0.57 |
0.59 |
0.52 |
0.24 |
0.27 |
-1.48 |
| Long-term debt |
8.67 |
8.77 |
8.76 |
9.04 |
8.71 |
8.57 |
8.58 |
8.58 |
8.57 |
6.16 |
6.24 |
6.24 |
5.90 |
5.50 |
5.01 |
5.01 |
5.00 |
5.00 |
4.51 |
4.32 |
4.72 |
6.30 |
6.38 |
6.73 |
6.39 |
6.35 |
6.60 |
6.29 |
5.76 |
5.47 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital lease obligations |
0.29 |
0.30 |
0.30 |
0.31 |
0.31 |
0.31 |
0.31 |
0.31 |
0.31 |
0.21 |
0.20 |
0.20 |
0.21 |
0.21 |
0.20 |
0.20 |
0.20 |
0.20 |
0.19 |
0.19 |
0.18 |
0.18 |
0.18 |
0.18 |
0.23 |
0.23 |
0.21 |
0.21 |
0.20 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other non-current liabilities |
0.16 |
0.17 |
0.16 |
0.17 |
0.18 |
0.19 |
0.20 |
0.23 |
0.24 |
0.13 |
0.13 |
0.14 |
0.15 |
0.16 |
0.16 |
0.17 |
0.18 |
0.18 |
0.14 |
0.14 |
0.14 |
0.14 |
0.11 |
0.11 |
0.07 |
0.07 |
0.05 |
0.05 |
0.05 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total liabilities |
12.56 |
12.03 |
11.32 |
11.22 |
10.97 |
10.88 |
10.75 |
10.76 |
10.94 |
8.77 |
8.57 |
8.48 |
8.38 |
8.48 |
8.54 |
8.36 |
8.24 |
8.11 |
7.41 |
6.90 |
7.88 |
8.57 |
8.35 |
8.65 |
1.64 |
1.84 |
1.76 |
1.72 |
1.72 |
1.67 |
1.65 |
1.69 |
1.71 |
1.60 |
1.29 |
1.51 |
1.09 |
1.08 |
0.88 |
0.71 |
0.44 |
0.54 |
0.61 |
0.32 |
0.19 |
0.24 |
0.17 |
0.09 |
0.17 |
0.05 |
0.07 |
0.09 |
0.05 |
0.09 |
8.35 |
8.10 |
8.42 |
8.19 |
8.12 |
8.37 |
8.23 |
5.19 |
5.99 |
5.95 |
6.23 |
6.25 |
6.29 |
5.99 |
6.47 |
6.44 |
6.49 |
7.14 |
8.16 |
8.08 |
7.91 |
4.93 |
5.43 |
6.56 |
3.04 |
2.31 |
2.22 |
|
| Common stock and paid-in capital |
13.80 |
13.45 |
13.45 |
13.45 |
13.53 |
13.58 |
13.53 |
13.60 |
13.66 |
10.97 |
10.99 |
10.96 |
10.93 |
10.92 |
10.58 |
10.61 |
10.62 |
10.64 |
10.66 |
10.77 |
10.76 |
10.71 |
10.76 |
10.76 |
3.17 |
2.94 |
2.91 |
2.85 |
2.84 |
2.81 |
2.81 |
2.80 |
2.80 |
2.79 |
2.75 |
2.33 |
2.25 |
1.94 |
1.90 |
1.89 |
1.45 |
1.13 |
0.91 |
0.90 |
0.89 |
0.59 |
0.51 |
0.36 |
0.21 |
0.22 |
0.09 |
2.63 |
1.20 |
1.09 |
10.60 |
10.57 |
10.18 |
10.06 |
10.02 |
10.01 |
9.97 |
8.73 |
6.83 |
6.75 |
6.30 |
6.30 |
6.28 |
5.84 |
5.33 |
5.33 |
5.29 |
4.81 |
4.03 |
4.22 |
3.91 |
3.90 |
3.89 |
3.61 |
1.90 |
1.89 |
1.88 |
| Retained earnings |
-5.97 |
-5.95 |
-5.85 |
-5.53 |
-5.35 |
-5.17 |
-4.97 |
-4.84 |
-4.78 |
-4.62 |
-4.53 |
-4.43 |
-4.32 |
-4.27 |
-4.11 |
-4.31 |
-4.21 |
-4.12 |
-3.99 |
-3.88 |
-3.99 |
-3.98 |
-3.92 |
-3.66 |
-0.56 |
-0.53 |
-0.53 |
-0.50 |
-0.46 |
-0.43 |
-0.40 |
-0.38 |
-0.35 |
-0.32 |
-0.28 |
-0.25 |
-0.23 |
-0.20 |
-0.17 |
-0.15 |
-0.13 |
-0.11 |
-0.09 |
-0.08 |
-0.07 |
-0.05 |
-0.04 |
-0.02 |
-0.02 |
-0.01 |
0.03 |
-1.10 |
-1.08 |
-1.07 |
-1.08 |
-1.06 |
-1.05 |
-1.02 |
-0.89 |
-0.86 |
-0.89 |
-0.78 |
-0.76 |
-0.63 |
-0.58 |
-0.52 |
-0.41 |
-0.23 |
-0.20 |
-0.13 |
0.00 |
0.00 |
0.00 |
-0.12 |
-0.07 |
-0.29 |
-0.27 |
-0.32 |
-0.48 |
-0.50 |
-0.47 |
| Common shares outstanding |
695 |
696 |
696 |
697 |
699 |
700 |
700 |
703 |
601 |
547 |
547 |
547 |
547 |
538 |
546 |
540 |
540 |
540 |
539 |
545 |
539 |
538 |
538 |
539 |
203 |
195 |
192 |
191 |
188 |
188 |
470 |
470 |
470 |
469 |
469 |
469 |
475 |
468 |
468 |
471 |
466 |
465 |
464 |
462 |
461 |
460 |
459 |
459 |
458 |
457 |
456 |
455 |
455 |
449 |
431 |
422 |
412 |
410 |
409 |
412 |
374 |
372 |
311 |
296 |
294 |
293 |
285 |
266 |
253 |
253 |
246 |
236 |
217 |
217 |
207 |
207 |
206 |
204 |
138 |
137 |
137 |
|
Dec-25 |
Dec-24 |
Dec-23 |
Dec-22 |
Dec-21 |
Dec-20 |
Dec-19 |
Dec-18 |
Dec-17 |
Dec-16 |
Dec-15 |
Dec-14 |
Dec-13 |
Dec-12 |
Dec-11 |
Dec-10 |
Dec-09 |
Dec-08 |
Dec-07 |
Dec-06 |
| Net income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Depreciation, depletion and amortization |
1.02 |
1.06 |
0.75 |
0.71 |
0.68 |
0.70 |
0.66 |
0.55 |
0.53 |
0.57 |
0.50 |
0.45 |
0.42 |
0.35 |
0.34 |
0.31 |
0.31 |
0.31 |
0.30 |
0.14 |
| Stock-based compensation |
0.01 |
0.03 |
0.01 |
0.03 |
0.02 |
0.02 |
0.02 |
0.02 |
0.01 |
0.02 |
0.03 |
0.02 |
0.04 |
0.02 |
0.02 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
| Change in inventory |
|
|
0.10 |
0.02 |
-0.02 |
-0.02 |
0.05 |
0.02 |
0.02 |
0.04 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
|
0.10 |
|
0.01 |
0.03 |
| Other working capital changes |
0.22 |
-0.02 |
0.09 |
0.15 |
0.11 |
0.06 |
0.12 |
0.27 |
0.28 |
0.59 |
0.68 |
0.77 |
0.69 |
0.66 |
0.36 |
0.26 |
0.09 |
0.24 |
0.13 |
0.15 |
| Capital expenditures |
-0.13 |
-0.12 |
-0.11 |
-0.11 |
-0.11 |
-0.64 |
-2.00 |
-0.03 |
-0.02 |
-0.01 |
0.00 |
0.00 |
-0.13 |
0.00 |
-0.05 |
-0.30 |
-0.14 |
-0.22 |
-0.89 |
-0.48 |
| Others incl. marketable securities changes |
-0.90 |
0.00 |
-0.46 |
-0.77 |
0.64 |
-0.37 |
0.55 |
1.86 |
1.27 |
-0.42 |
-1.66 |
-1.51 |
-0.07 |
-2.31 |
-4.53 |
0.30 |
0.14 |
0.22 |
0.89 |
0.48 |
| Dividend payout |
-0.85 |
-0.79 |
-0.66 |
-0.65 |
-0.65 |
-0.79 |
-0.72 |
-0.70 |
-0.69 |
-0.98 |
-1.05 |
-1.00 |
-0.96 |
-0.87 |
-0.79 |
-0.59 |
-0.53 |
-0.50 |
-0.39 |
-0.27 |
| Common stock repurchases |
-0.10 |
-0.19 |
-0.01 |
-0.07 |
-0.01 |
-0.01 |
-0.01 |
0.00 |
0.00 |
-0.01 |
-0.01 |
-0.01 |
0.05 |
-0.30 |
2.85 |
|
-0.01 |
0.78 |
1.43 |
2.89 |
| Net Debt Issuance |
1.08 |
0.04 |
0.33 |
0.60 |
-0.63 |
1.04 |
1.37 |
-1.92 |
-1.45 |
-0.07 |
1.67 |
1.16 |
0.00 |
2.65 |
0.79 |
1.37 |
0.14 |
-1.32 |
1.44 |
0.78 |
|
| Change in cash |
0.35 |
0.02 |
0.04 |
-0.09 |
0.04 |
0.00 |
0.04 |
0.06 |
-0.06 |
-0.27 |
0.18 |
-0.12 |
0.05 |
0.21 |
-1.00 |
1.36 |
0.12 |
-0.47 |
2.93 |
3.73 |
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 |
0.29 |
0.23 |
0.26 |
0.27 |
0.27 |
0.27 |
0.28 |
0.28 |
0.22 |
0.19 |
0.18 |
0.20 |
0.18 |
0.18 |
0.17 |
0.18 |
0.18 |
0.18 |
0.18 |
0.17 |
0.16 |
0.16 |
0.17 |
0.18 |
0.19 |
0.19 |
0.17 |
0.17 |
0.13 |
0.13 |
0.13 |
0.14 |
0.14 |
0.14 |
0.13 |
0.13 |
0.14 |
0.14 |
0.14 |
0.14 |
0.14 |
0.14 |
0.13 |
0.12 |
0.11 |
0.12 |
0.12 |
0.11 |
0.11 |
0.11 |
0.10 |
0.10 |
0.10 |
0.09 |
0.08 |
0.08 |
0.08 |
0.09 |
0.09 |
0.09 |
0.09 |
0.08 |
0.08 |
0.08 |
0.08 |
0.08 |
0.08 |
0.07 |
0.08 |
0.08 |
0.08 |
0.08 |
0.08 |
0.10 |
0.07 |
0.06 |
0.06 |
-0.08 |
0.03 |
0.03 |
0.03 |
| Stock-based compensation |
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 |
0.01 |
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 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.00 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.00 |
0.01 |
0.02 |
0.01 |
0.01 |
|
0.01 |
0.01 |
0.01 |
-0.02 |
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 |
0.01 |
|
|
0.00 |
0.01 |
|
|
0.00 |
| Change in inventory |
|
|
|
|
|
|
|
|
|
0.00 |
-0.05 |
-0.05 |
0.02 |
0.01 |
0.01 |
|
|
-0.34 |
|
0.53 |
-0.19 |
0.01 |
0.00 |
0.01 |
-0.01 |
0.01 |
0.00 |
0.02 |
-0.02 |
0.01 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.02 |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
|
|
|
|
0.01 |
|
|
|
|
|
|
|
0.02 |
-0.01 |
0.01 |
-0.01 |
0.01 |
0.01 |
0.00 |
0.01 |
| Other working capital changes |
-0.03 |
0.06 |
0.05 |
0.10 |
0.01 |
0.01 |
0.03 |
0.03 |
-0.09 |
0.04 |
0.11 |
0.14 |
-0.03 |
0.00 |
0.05 |
0.07 |
0.01 |
0.38 |
0.03 |
-0.47 |
0.15 |
0.05 |
0.04 |
0.03 |
-0.09 |
0.01 |
0.08 |
0.03 |
0.04 |
0.07 |
0.06 |
0.09 |
0.05 |
0.06 |
0.07 |
0.09 |
0.05 |
0.06 |
0.17 |
0.24 |
0.12 |
0.21 |
0.13 |
0.23 |
0.11 |
0.24 |
0.15 |
0.24 |
0.13 |
0.19 |
0.14 |
0.25 |
0.11 |
0.22 |
0.15 |
0.21 |
0.10 |
0.07 |
0.06 |
0.19 |
0.05 |
0.07 |
0.07 |
0.09 |
0.03 |
0.04 |
0.06 |
0.06 |
0.04 |
0.03 |
0.10 |
0.06 |
0.05 |
0.01 |
0.03 |
0.05 |
0.03 |
0.15 |
0.04 |
0.05 |
0.05 |
| Capital expenditures |
-0.02 |
-0.06 |
-0.03 |
-0.03 |
-0.20 |
-0.60 |
-0.02 |
-0.04 |
-0.02 |
-0.03 |
-0.02 |
-0.02 |
-0.02 |
-0.06 |
-0.01 |
-0.02 |
-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 |
-0.01 |
-0.01 |
-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 |
-0.32 |
0.00 |
-0.03 |
-0.10 |
0.00 |
0.00 |
0.00 |
-0.24 |
-0.04 |
-0.02 |
-0.03 |
-0.02 |
-0.08 |
-0.07 |
-0.01 |
-0.12 |
-0.14 |
-0.04 |
-0.04 |
-0.04 |
-0.03 |
-0.03 |
-0.04 |
-0.10 |
-0.03 |
-0.04 |
-0.55 |
-0.07 |
-0.05 |
-0.22 |
-0.14 |
-0.07 |
-0.07 |
-0.19 |
| Others incl. marketable securities changes |
-0.61 |
-0.35 |
-0.16 |
-0.18 |
-0.03 |
0.37 |
0.05 |
0.22 |
-0.08 |
-0.18 |
-0.20 |
-0.20 |
-0.20 |
-0.24 |
-0.11 |
-0.20 |
-0.24 |
-0.66 |
-0.50 |
0.95 |
0.77 |
-0.23 |
-0.22 |
-0.38 |
-0.15 |
0.00 |
-0.35 |
-0.92 |
-0.15 |
1.02 |
0.33 |
0.49 |
0.02 |
-0.49 |
-0.23 |
0.25 |
1.74 |
-0.09 |
-0.16 |
0.02 |
-0.16 |
0.01 |
-0.04 |
-1.32 |
-0.33 |
-0.55 |
-0.57 |
-0.02 |
-0.04 |
0.10 |
0.25 |
-0.36 |
-0.06 |
-1.66 |
-0.10 |
-0.24 |
-0.01 |
0.03 |
0.02 |
0.08 |
0.07 |
0.01 |
0.12 |
0.14 |
0.04 |
0.04 |
0.04 |
0.03 |
0.03 |
0.04 |
0.10 |
0.03 |
0.04 |
0.55 |
0.07 |
0.05 |
0.22 |
0.14 |
0.07 |
0.07 |
0.19 |
| Dividend payout |
-0.21 |
-0.21 |
-0.21 |
-0.21 |
-0.21 |
-0.21 |
-0.21 |
-0.21 |
-0.16 |
-0.16 |
-0.16 |
-0.16 |
-0.16 |
-0.16 |
-0.16 |
-0.16 |
-0.16 |
-0.16 |
-0.16 |
-0.16 |
-0.16 |
-0.20 |
-0.20 |
-0.20 |
-0.19 |
-0.18 |
-0.18 |
-0.18 |
-0.18 |
-0.17 |
-0.17 |
-0.17 |
-0.17 |
-0.17 |
-0.17 |
-0.17 |
-0.17 |
-0.17 |
-0.27 |
-0.27 |
-0.27 |
-0.26 |
-0.26 |
-0.26 |
-0.26 |
-0.25 |
-0.25 |
-0.25 |
-0.25 |
-0.24 |
-0.24 |
-0.24 |
-0.24 |
-0.23 |
-0.22 |
-0.21 |
-0.21 |
-0.20 |
-0.20 |
-0.20 |
-0.18 |
-0.14 |
-0.15 |
-0.15 |
-0.15 |
-0.14 |
-0.14 |
-0.13 |
-0.13 |
-0.13 |
-0.13 |
-0.12 |
-0.11 |
-0.10 |
-0.10 |
-0.10 |
-0.10 |
-0.08 |
-0.06 |
-0.06 |
-0.06 |
| Common stock repurchases |
0.00 |
0.00 |
0.00 |
-0.07 |
-0.02 |
0.00 |
-0.02 |
-0.07 |
-0.10 |
0.00 |
0.00 |
0.00 |
-0.01 |
0.00 |
-0.06 |
0.00 |
-0.01 |
0.00 |
0.00 |
0.00 |
-0.01 |
0.00 |
0.00 |
0.00 |
-0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.01 |
0.00 |
0.00 |
0.00 |
-0.01 |
-0.01 |
0.01 |
0.00 |
0.00 |
0.80 |
0.51 |
-0.30 |
0.45 |
0.08 |
0.38 |
|
|
-0.32 |
|
0.00 |
0.00 |
0.01 |
0.00 |
0.00 |
-0.01 |
|
0.32 |
|
|
-1.20 |
1.99 |
1.06 |
-0.43 |
2.00 |
0.72 |
-0.10 |
0.27 |
| Net Debt Issuance |
1.32 |
0.70 |
0.08 |
0.16 |
0.14 |
0.10 |
-0.04 |
-0.22 |
0.20 |
0.20 |
0.09 |
0.10 |
-0.07 |
0.21 |
0.12 |
0.11 |
0.16 |
0.56 |
0.48 |
-0.92 |
-0.75 |
0.10 |
-0.33 |
0.31 |
0.96 |
0.00 |
0.29 |
0.90 |
0.19 |
-1.02 |
-0.36 |
-0.55 |
0.01 |
0.38 |
-0.09 |
-0.68 |
-1.06 |
0.02 |
0.12 |
-0.12 |
-0.08 |
0.12 |
0.03 |
1.19 |
0.32 |
0.54 |
0.58 |
0.24 |
-0.19 |
0.12 |
-0.19 |
0.25 |
-0.12 |
0.93 |
-0.27 |
0.31 |
-0.08 |
0.00 |
-0.27 |
-0.11 |
3.56 |
1.40 |
0.12 |
0.15 |
0.01 |
-0.03 |
0.17 |
-0.05 |
0.05 |
-0.01 |
-0.49 |
-0.41 |
0.06 |
1.64 |
0.75 |
-1.20 |
0.25 |
0.76 |
0.00 |
0.12 |
-0.11 |
|
| Change in cash |
0.73 |
0.38 |
0.00 |
0.02 |
-0.05 |
-0.06 |
0.08 |
0.00 |
-0.01 |
0.06 |
-0.05 |
0.02 |
-0.29 |
-0.04 |
0.03 |
-0.01 |
-0.07 |
-0.05 |
0.02 |
0.10 |
-0.03 |
-0.12 |
-0.54 |
-0.05 |
0.71 |
0.03 |
0.00 |
0.01 |
0.01 |
0.03 |
-0.01 |
0.00 |
0.04 |
-0.08 |
-0.29 |
-0.37 |
0.69 |
-0.04 |
0.02 |
0.02 |
-0.25 |
0.23 |
0.01 |
-0.02 |
-0.05 |
0.10 |
0.03 |
0.00 |
-0.25 |
0.25 |
0.00 |
0.01 |
-0.20 |
0.15 |
-0.07 |
-0.18 |
0.31 |
0.02 |
0.06 |
-0.02 |
3.53 |
1.09 |
0.12 |
0.17 |
-0.03 |
-0.04 |
0.17 |
-0.05 |
0.03 |
-0.03 |
-0.13 |
-0.39 |
0.08 |
0.48 |
2.73 |
-0.10 |
-0.19 |
2.77 |
0.74 |
0.03 |
0.19 |