Builders FirstSource, 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 |
15.19 |
16.40 |
17.10 |
22.73 |
19.89 |
8.56 |
7.28 |
7.72 |
7.03 |
6.37 |
3.56 |
1.60 |
1.49 |
1.07 |
0.78 |
0.70 |
0.68 |
1.03 |
1.59 |
2.24 |
| Cost of revenue |
10.78 |
11.02 |
11.08 |
14.98 |
14.04 |
6.34 |
5.30 |
5.80 |
5.31 |
4.77 |
2.66 |
1.25 |
1.17 |
0.86 |
0.62 |
0.57 |
0.54 |
0.81 |
1.20 |
1.65 |
| Gross profit |
4.41 |
5.38 |
6.01 |
7.74 |
5.85 |
2.22 |
1.98 |
1.92 |
1.73 |
1.60 |
0.90 |
0.36 |
0.32 |
0.21 |
0.16 |
0.13 |
0.14 |
0.22 |
0.39 |
0.59 |
| Selling, general and administrative |
3.83 |
3.79 |
3.18 |
3.33 |
2.95 |
1.33 |
1.25 |
1.23 |
1.15 |
1.10 |
0.62 |
0.23 |
0.20 |
0.22 |
0.20 |
0.19 |
0.20 |
0.29 |
0.38 |
0.44 |
| Research and development |
|
|
|
|
|
|
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
|
| Other operating expenses |
-0.21 |
0.00 |
0.66 |
0.64 |
0.51 |
0.35 |
0.33 |
0.32 |
0.30 |
0.26 |
0.19 |
0.08 |
0.07 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.03 |
0.01 |
| Operating income |
0.79 |
1.60 |
2.18 |
3.77 |
2.39 |
0.54 |
0.39 |
0.37 |
0.29 |
0.24 |
0.09 |
0.05 |
0.05 |
-0.01 |
-0.04 |
-0.06 |
-0.06 |
-0.12 |
-0.01 |
0.14 |
| Non-operating income (net) |
-0.27 |
-0.21 |
-0.19 |
-0.20 |
-0.14 |
-0.14 |
-0.11 |
-0.11 |
-0.19 |
-0.21 |
-0.11 |
-0.03 |
-0.09 |
-0.05 |
-0.02 |
-0.03 |
-0.03 |
-0.03 |
-0.03 |
-0.03 |
| Income before tax |
0.51 |
1.39 |
1.98 |
3.57 |
2.25 |
0.41 |
0.28 |
0.26 |
0.09 |
0.02 |
-0.02 |
0.02 |
-0.04 |
-0.05 |
-0.06 |
-0.10 |
-0.09 |
-0.15 |
-0.04 |
0.11 |
| Income tax expense |
0.08 |
0.31 |
0.44 |
0.82 |
0.53 |
0.09 |
0.06 |
0.06 |
0.05 |
-0.12 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.03 |
-0.02 |
-0.02 |
0.04 |
| Net income |
0.44 |
1.08 |
1.54 |
2.75 |
1.73 |
0.31 |
0.22 |
0.21 |
0.04 |
0.14 |
-0.02 |
0.02 |
-0.04 |
-0.06 |
-0.06 |
-0.10 |
-0.06 |
-0.14 |
-0.02 |
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-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 |
3.29 |
3.36 |
3.94 |
4.23 |
3.66 |
3.82 |
4.23 |
4.46 |
3.89 |
4.15 |
4.53 |
4.53 |
3.88 |
4.36 |
5.76 |
6.93 |
5.68 |
4.63 |
5.51 |
5.58 |
4.17 |
2.53 |
2.30 |
1.95 |
1.79 |
1.76 |
1.98 |
1.90 |
1.63 |
1.82 |
2.12 |
2.09 |
1.70 |
1.78 |
1.88 |
1.84 |
1.53 |
1.55 |
1.75 |
1.68 |
1.40 |
1.46 |
1.28 |
0.46 |
0.37 |
0.40 |
0.43 |
0.43 |
0.35 |
0.37 |
0.40 |
0.40 |
0.32 |
0.29 |
0.29 |
0.27 |
0.22 |
0.19 |
0.22 |
0.21 |
0.16 |
0.15 |
0.18 |
0.21 |
0.16 |
0.15 |
0.19 |
0.18 |
0.16 |
0.17 |
0.29 |
0.31 |
0.27 |
0.30 |
0.41 |
0.47 |
0.41 |
0.44 |
0.57 |
0.64 |
0.59 |
| Cost of revenue |
2.36 |
2.36 |
2.74 |
2.94 |
2.54 |
2.59 |
2.85 |
2.99 |
2.59 |
2.69 |
2.95 |
2.93 |
2.51 |
2.87 |
3.75 |
4.51 |
3.85 |
3.15 |
3.80 |
3.99 |
3.10 |
1.86 |
1.72 |
1.43 |
1.32 |
1.29 |
1.44 |
1.39 |
1.19 |
1.32 |
1.60 |
1.59 |
1.29 |
1.35 |
1.42 |
1.38 |
1.16 |
1.16 |
1.31 |
1.26 |
1.05 |
1.07 |
0.95 |
0.35 |
0.29 |
0.31 |
0.34 |
0.33 |
0.27 |
0.29 |
0.31 |
0.32 |
0.26 |
0.23 |
0.23 |
0.22 |
0.17 |
0.15 |
0.17 |
0.16 |
0.13 |
0.12 |
0.14 |
0.17 |
0.13 |
0.12 |
0.15 |
0.14 |
0.13 |
0.13 |
0.23 |
0.24 |
0.21 |
0.23 |
0.31 |
0.35 |
0.31 |
0.32 |
0.42 |
0.47 |
0.44 |
| Gross profit |
0.93 |
1.00 |
1.20 |
1.30 |
1.12 |
1.23 |
1.39 |
1.46 |
1.30 |
1.46 |
1.58 |
1.59 |
1.37 |
1.49 |
2.01 |
2.41 |
1.83 |
1.49 |
1.71 |
1.58 |
1.07 |
0.67 |
0.57 |
0.52 |
0.47 |
0.48 |
0.54 |
0.52 |
0.44 |
0.49 |
0.52 |
0.50 |
0.41 |
0.43 |
0.46 |
0.46 |
0.38 |
0.39 |
0.44 |
0.42 |
0.35 |
0.38 |
0.32 |
0.11 |
0.08 |
0.09 |
0.10 |
0.09 |
0.07 |
0.08 |
0.09 |
0.08 |
0.06 |
0.06 |
0.06 |
0.05 |
0.05 |
0.04 |
0.04 |
0.04 |
0.03 |
0.03 |
0.04 |
0.04 |
0.03 |
0.03 |
0.04 |
0.04 |
0.03 |
0.04 |
0.06 |
0.07 |
0.06 |
0.07 |
0.10 |
0.12 |
0.10 |
0.11 |
0.15 |
0.17 |
0.15 |
| Selling, general and administrative |
0.91 |
0.94 |
0.97 |
0.99 |
0.93 |
0.93 |
0.96 |
0.97 |
0.93 |
0.32 |
0.94 |
1.02 |
0.90 |
0.32 |
1.00 |
1.05 |
0.97 |
0.35 |
0.88 |
0.90 |
0.82 |
0.09 |
0.43 |
0.39 |
0.40 |
0.07 |
0.41 |
0.40 |
0.37 |
0.08 |
0.40 |
0.39 |
0.36 |
0.07 |
0.37 |
0.37 |
0.34 |
0.07 |
0.35 |
0.34 |
0.33 |
0.35 |
0.29 |
0.09 |
0.08 |
0.08 |
0.08 |
0.08 |
0.07 |
0.07 |
0.07 |
0.07 |
0.06 |
0.06 |
0.06 |
0.06 |
0.05 |
0.05 |
0.00 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.08 |
0.08 |
0.08 |
0.09 |
0.09 |
0.10 |
0.10 |
0.10 |
0.11 |
0.12 |
0.11 |
| 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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.66 |
0.00 |
0.00 |
0.00 |
0.64 |
0.00 |
0.00 |
0.00 |
0.51 |
0.00 |
0.00 |
0.00 |
0.37 |
0.00 |
0.00 |
0.00 |
0.33 |
0.00 |
0.00 |
0.00 |
0.32 |
0.00 |
0.00 |
0.00 |
0.30 |
0.00 |
0.00 |
0.00 |
0.27 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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 |
-0.01 |
0.00 |
0.01 |
0.00 |
0.01 |
0.02 |
0.00 |
0.00 |
0.00 |
0.01 |
0.00 |
0.00 |
| Operating income |
0.02 |
0.06 |
0.23 |
0.31 |
0.18 |
0.30 |
0.43 |
0.49 |
0.37 |
0.49 |
0.64 |
0.58 |
0.47 |
0.53 |
1.01 |
1.37 |
0.86 |
0.62 |
0.84 |
0.68 |
0.25 |
0.21 |
0.14 |
0.13 |
0.06 |
0.08 |
0.13 |
0.12 |
0.07 |
0.09 |
0.12 |
0.10 |
0.05 |
0.06 |
0.09 |
0.09 |
0.04 |
0.05 |
0.09 |
0.08 |
0.02 |
0.04 |
0.04 |
0.02 |
0.00 |
0.01 |
0.02 |
0.02 |
0.01 |
0.01 |
0.02 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.02 |
-0.02 |
-0.01 |
-0.01 |
-0.02 |
-0.02 |
-0.01 |
-0.01 |
-0.02 |
-0.06 |
-0.02 |
-0.03 |
-0.02 |
-0.02 |
-0.01 |
0.02 |
0.01 |
0.01 |
0.03 |
0.05 |
0.04 |
| Non-operating income (net) |
-0.08 |
-0.07 |
-0.07 |
-0.07 |
-0.06 |
-0.05 |
-0.05 |
-0.05 |
-0.05 |
-0.05 |
-0.05 |
-0.05 |
-0.04 |
-0.04 |
-0.04 |
-0.07 |
-0.04 |
-0.04 |
-0.04 |
-0.03 |
-0.03 |
-0.03 |
-0.03 |
-0.03 |
-0.05 |
-0.03 |
-0.03 |
-0.03 |
-0.02 |
-0.02 |
-0.03 |
-0.03 |
-0.03 |
-0.09 |
-0.03 |
-0.03 |
-0.04 |
-0.04 |
-0.09 |
-0.04 |
-0.04 |
-0.04 |
-0.05 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.06 |
-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 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
| Income before tax |
-0.06 |
-0.01 |
0.16 |
0.24 |
0.12 |
0.25 |
0.37 |
0.44 |
0.33 |
0.44 |
0.59 |
0.52 |
0.43 |
0.48 |
0.97 |
1.30 |
0.82 |
0.58 |
0.80 |
0.65 |
0.22 |
0.18 |
0.11 |
0.10 |
0.01 |
0.05 |
0.10 |
0.09 |
0.05 |
0.07 |
0.09 |
0.08 |
0.03 |
-0.02 |
0.05 |
0.06 |
0.00 |
0.01 |
-0.01 |
0.03 |
-0.01 |
-0.01 |
-0.01 |
0.00 |
-0.01 |
0.00 |
0.01 |
0.01 |
0.00 |
0.00 |
0.01 |
-0.05 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.02 |
-0.02 |
-0.01 |
-0.01 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.03 |
-0.03 |
-0.02 |
-0.02 |
-0.03 |
-0.06 |
-0.03 |
-0.04 |
-0.03 |
-0.03 |
-0.02 |
0.01 |
0.00 |
0.01 |
0.03 |
0.05 |
0.03 |
| Income tax expense |
-0.01 |
-0.04 |
0.04 |
0.05 |
0.02 |
0.06 |
0.09 |
0.09 |
0.07 |
0.09 |
0.14 |
0.12 |
0.09 |
0.10 |
0.23 |
0.31 |
0.18 |
0.14 |
0.19 |
0.16 |
0.04 |
0.05 |
0.03 |
0.02 |
0.00 |
0.01 |
0.02 |
0.02 |
0.01 |
0.02 |
0.02 |
0.02 |
0.00 |
0.02 |
0.02 |
0.02 |
0.00 |
0.00 |
-0.13 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.03 |
0.00 |
0.00 |
0.00 |
-0.01 |
-0.01 |
0.01 |
-0.01 |
-0.01 |
-0.01 |
0.00 |
0.00 |
0.00 |
0.01 |
0.02 |
0.01 |
| Net income |
-0.05 |
0.03 |
0.12 |
0.19 |
0.10 |
0.19 |
0.28 |
0.34 |
0.26 |
0.35 |
0.45 |
0.40 |
0.33 |
0.38 |
0.74 |
0.99 |
0.64 |
0.44 |
0.61 |
0.50 |
0.17 |
0.14 |
0.09 |
0.08 |
0.01 |
0.04 |
0.08 |
0.07 |
0.04 |
0.05 |
0.07 |
0.06 |
0.02 |
-0.04 |
0.04 |
0.04 |
0.00 |
0.01 |
0.13 |
0.03 |
-0.02 |
-0.01 |
-0.01 |
0.00 |
-0.01 |
0.00 |
0.01 |
0.01 |
0.00 |
0.00 |
0.01 |
-0.05 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.02 |
-0.02 |
-0.01 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.03 |
0.01 |
-0.02 |
-0.02 |
-0.03 |
-0.06 |
-0.02 |
-0.05 |
-0.02 |
-0.02 |
-0.01 |
0.01 |
0.00 |
0.00 |
0.02 |
0.03 |
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 |
0.18 |
0.15 |
0.07 |
0.08 |
0.04 |
0.42 |
0.01 |
0.01 |
0.06 |
0.01 |
0.07 |
0.02 |
0.05 |
0.13 |
0.15 |
0.10 |
0.08 |
0.11 |
0.10 |
0.09 |
| Short-term investments |
|
|
|
|
|
|
|
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.01 |
|
|
|
|
|
| Accounts receivable, net |
1.52 |
1.66 |
1.89 |
1.87 |
2.17 |
0.96 |
0.69 |
0.72 |
0.70 |
0.62 |
0.59 |
0.16 |
0.14 |
0.12 |
0.08 |
0.06 |
0.10 |
0.13 |
0.15 |
0.20 |
| Inventories |
1.09 |
1.21 |
1.23 |
1.43 |
1.63 |
0.78 |
0.56 |
0.60 |
0.60 |
0.54 |
0.51 |
0.14 |
0.12 |
0.11 |
0.07 |
0.06 |
0.05 |
0.07 |
0.10 |
0.12 |
| Other current assets |
0.13 |
0.12 |
0.11 |
0.12 |
0.13 |
0.06 |
0.04 |
0.04 |
0.03 |
0.03 |
0.03 |
0.01 |
0.01 |
0.02 |
0.02 |
0.01 |
0.01 |
0.01 |
0.03 |
0.03 |
| Total current assets |
2.93 |
3.14 |
3.30 |
3.50 |
3.97 |
2.22 |
1.31 |
1.37 |
1.40 |
1.22 |
1.19 |
0.33 |
0.33 |
0.38 |
0.32 |
0.24 |
0.24 |
0.31 |
0.37 |
0.44 |
| Property, plant and equipment, net |
|
|
|
2.05 |
1.84 |
0.75 |
0.72 |
0.67 |
0.64 |
0.66 |
0.74 |
0.08 |
0.05 |
0.04 |
0.05 |
0.06 |
0.06 |
0.08 |
0.10 |
0.11 |
| Goodwill |
4.14 |
3.68 |
3.56 |
3.46 |
3.27 |
0.79 |
0.77 |
0.74 |
0.74 |
0.74 |
0.74 |
0.14 |
0.11 |
0.11 |
0.11 |
0.11 |
0.11 |
0.11 |
0.16 |
0.17 |
| Intangible assets |
1.18 |
1.10 |
1.30 |
1.55 |
1.60 |
0.12 |
0.13 |
0.10 |
0.13 |
0.16 |
0.19 |
0.02 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.01 |
| Long-term investments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other non-current assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total assets |
11.24 |
10.58 |
10.50 |
10.60 |
10.71 |
4.17 |
3.25 |
2.93 |
3.01 |
2.91 |
2.88 |
0.57 |
0.52 |
0.55 |
0.49 |
0.41 |
0.43 |
0.52 |
0.65 |
0.75 |
|
| Accounts payable |
0.71 |
0.87 |
0.88 |
0.80 |
1.09 |
0.60 |
0.44 |
0.42 |
0.51 |
0.41 |
0.37 |
0.07 |
0.08 |
0.08 |
0.05 |
0.04 |
0.04 |
0.04 |
0.07 |
0.08 |
| Short-term debt |
0.13 |
0.11 |
0.10 |
0.11 |
0.10 |
0.09 |
0.08 |
0.02 |
0.01 |
0.02 |
0.03 |
0.03 |
0.00 |
0.00 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
| Current portion of long-term debt |
0.01 |
0.00 |
0.00 |
0.01 |
0.00 |
0.03 |
0.01 |
0.02 |
0.01 |
0.02 |
0.03 |
0.03 |
|
|
|
|
|
|
|
|
| Deferred revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other current liabilities |
0.57 |
0.73 |
0.64 |
0.66 |
0.64 |
0.27 |
0.23 |
0.21 |
0.20 |
0.26 |
0.27 |
0.05 |
0.03 |
0.03 |
0.02 |
0.03 |
0.03 |
0.03 |
0.05 |
0.06 |
| Long-term debt |
4.43 |
3.70 |
3.18 |
2.98 |
2.93 |
1.60 |
1.28 |
1.55 |
1.77 |
1.79 |
1.92 |
0.35 |
0.35 |
0.36 |
0.30 |
0.16 |
0.30 |
0.32 |
0.28 |
0.32 |
| Capital lease obligations |
0.66 |
0.63 |
0.53 |
0.51 |
0.47 |
0.28 |
0.30 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other non-current liabilities |
0.16 |
0.14 |
0.12 |
0.14 |
0.12 |
0.30 |
0.29 |
0.06 |
1.83 |
1.85 |
1.99 |
0.01 |
|
0.02 |
0.01 |
|
|
|
|
|
| Total liabilities |
6.89 |
6.29 |
5.77 |
5.63 |
5.91 |
3.02 |
2.42 |
2.34 |
2.63 |
2.60 |
2.73 |
0.54 |
0.50 |
0.50 |
0.39 |
0.25 |
0.39 |
0.42 |
0.41 |
0.49 |
|
| Common stock and paid-in capital |
4.20 |
4.27 |
4.27 |
4.26 |
4.26 |
0.59 |
0.58 |
0.56 |
0.55 |
0.53 |
0.51 |
0.38 |
0.37 |
0.36 |
0.36 |
0.35 |
0.15 |
0.14 |
0.14 |
0.13 |
| Retained earnings |
0.15 |
0.02 |
0.46 |
0.70 |
0.54 |
0.56 |
0.25 |
0.03 |
-0.17 |
-0.22 |
-0.36 |
-0.34 |
-0.36 |
-0.32 |
-0.26 |
-0.19 |
-0.10 |
-0.04 |
0.10 |
0.13 |
| Common shares outstanding |
112 |
119 |
129 |
163 |
203 |
118 |
117 |
117 |
116 |
114 |
103 |
101 |
96 |
95 |
95 |
92 |
39 |
39 |
38 |
39 |
Show Quarterly Balance Sheet
|
Mar-26 |
Dec-25 |
Sep-25 |
Jun-25 |
Mar-25 |
Dec-24 |
Sep-24 |
Jun-24 |
Mar-24 |
Dec-23 |
Sep-23 |
Jun-23 |
Mar-23 |
Dec-22 |
Sep-22 |
Jun-22 |
Mar-22 |
Dec-21 |
Sep-21 |
Jun-21 |
Mar-21 |
Dec-20 |
Sep-20 |
Jun-20 |
Mar-20 |
Dec-19 |
Sep-19 |
Jun-19 |
Mar-19 |
Dec-18 |
Sep-18 |
Jun-18 |
Mar-18 |
Dec-17 |
Sep-17 |
Jun-17 |
Mar-17 |
Dec-16 |
Sep-16 |
Jun-16 |
Mar-16 |
Dec-15 |
Sep-15 |
Jun-15 |
Mar-15 |
Dec-14 |
Sep-14 |
Jun-14 |
Mar-14 |
Dec-13 |
Sep-13 |
Jun-13 |
Mar-13 |
Dec-12 |
Sep-12 |
Jun-12 |
Mar-12 |
Dec-11 |
Sep-11 |
Jun-11 |
Mar-11 |
Dec-10 |
Sep-10 |
Jun-10 |
Mar-10 |
Dec-09 |
Sep-09 |
Jun-09 |
Mar-09 |
Dec-08 |
Sep-08 |
Jun-08 |
Mar-08 |
Dec-07 |
Sep-07 |
Jun-07 |
Mar-07 |
Dec-06 |
Sep-06 |
Jun-06 |
Mar-06 |
| Cash and cash equivalents |
0.10 |
0.18 |
0.30 |
0.09 |
0.12 |
0.15 |
0.33 |
0.08 |
0.70 |
0.07 |
0.09 |
0.09 |
0.14 |
0.08 |
0.08 |
0.17 |
0.28 |
0.04 |
0.22 |
0.09 |
0.02 |
0.42 |
0.34 |
0.39 |
0.16 |
0.01 |
0.04 |
0.01 |
0.01 |
0.01 |
0.03 |
0.01 |
0.01 |
0.06 |
0.01 |
0.01 |
0.00 |
0.01 |
0.01 |
0.01 |
0.00 |
0.07 |
0.10 |
0.04 |
0.04 |
0.02 |
0.07 |
0.03 |
0.06 |
0.05 |
0.05 |
0.03 |
0.12 |
0.13 |
0.09 |
0.11 |
0.13 |
0.15 |
0.05 |
0.06 |
0.08 |
0.10 |
0.12 |
0.12 |
0.12 |
0.08 |
0.10 |
0.11 |
0.10 |
0.11 |
0.13 |
0.08 |
0.08 |
0.10 |
0.13 |
0.14 |
0.11 |
0.09 |
0.07 |
0.03 |
0.03 |
| Short-term investments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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 |
0.01 |
0.01 |
0.01 |
0.00 |
0.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accounts receivable, net |
1.70 |
1.52 |
1.70 |
1.76 |
1.68 |
1.16 |
1.83 |
1.97 |
1.77 |
1.89 |
2.05 |
2.06 |
1.75 |
1.87 |
2.43 |
2.91 |
2.75 |
2.17 |
2.30 |
2.31 |
1.85 |
0.96 |
0.93 |
0.76 |
0.76 |
0.69 |
0.77 |
0.77 |
0.70 |
0.72 |
0.86 |
0.89 |
0.77 |
0.70 |
0.79 |
0.77 |
0.67 |
0.62 |
0.73 |
0.71 |
0.62 |
0.59 |
0.71 |
0.18 |
0.16 |
0.16 |
0.17 |
0.17 |
0.15 |
0.14 |
0.16 |
0.16 |
0.14 |
0.12 |
0.12 |
0.11 |
0.09 |
0.08 |
0.09 |
0.08 |
0.07 |
0.06 |
0.07 |
0.08 |
0.11 |
0.10 |
0.08 |
0.08 |
0.11 |
0.13 |
0.15 |
0.17 |
0.15 |
0.15 |
0.19 |
0.20 |
0.19 |
0.20 |
0.24 |
0.27 |
0.26 |
| Inventories |
1.19 |
1.09 |
1.18 |
1.31 |
1.35 |
1.21 |
1.20 |
1.29 |
1.36 |
1.23 |
1.33 |
1.36 |
1.34 |
1.43 |
1.76 |
2.07 |
2.19 |
1.63 |
1.62 |
2.07 |
1.59 |
0.78 |
0.75 |
0.62 |
0.64 |
0.56 |
0.58 |
0.62 |
0.64 |
0.60 |
0.68 |
0.78 |
0.68 |
0.60 |
0.63 |
0.65 |
0.62 |
0.54 |
0.57 |
0.58 |
0.54 |
0.51 |
0.50 |
0.15 |
0.15 |
0.14 |
0.13 |
0.14 |
0.14 |
0.12 |
0.13 |
0.13 |
0.13 |
0.11 |
0.09 |
0.09 |
0.08 |
0.07 |
0.07 |
0.07 |
0.07 |
0.06 |
0.06 |
0.07 |
0.06 |
0.05 |
0.05 |
0.06 |
0.06 |
0.07 |
0.09 |
0.10 |
0.10 |
0.10 |
0.11 |
0.13 |
0.12 |
0.12 |
0.14 |
0.16 |
0.16 |
| Other current assets |
0.13 |
0.13 |
0.12 |
0.13 |
0.13 |
0.12 |
0.11 |
0.12 |
0.12 |
0.11 |
0.10 |
0.10 |
0.12 |
0.12 |
0.14 |
0.14 |
0.16 |
0.13 |
0.09 |
0.44 |
0.12 |
0.06 |
0.04 |
0.04 |
0.04 |
0.04 |
0.03 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.03 |
0.03 |
0.04 |
0.04 |
0.03 |
0.03 |
0.03 |
0.02 |
0.03 |
0.03 |
0.03 |
0.02 |
0.01 |
0.02 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.02 |
0.03 |
0.02 |
0.02 |
0.02 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.02 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.02 |
| Total current assets |
3.12 |
2.93 |
3.30 |
3.29 |
3.28 |
3.14 |
3.47 |
3.45 |
3.94 |
3.30 |
3.57 |
3.61 |
3.35 |
3.50 |
4.42 |
5.28 |
5.38 |
3.97 |
4.23 |
4.92 |
3.57 |
2.22 |
2.06 |
1.80 |
1.60 |
1.31 |
1.43 |
1.43 |
1.39 |
1.37 |
1.61 |
1.73 |
1.50 |
1.40 |
1.46 |
1.47 |
1.33 |
1.22 |
1.33 |
1.32 |
1.19 |
1.19 |
1.34 |
0.40 |
0.37 |
0.33 |
0.40 |
0.35 |
0.36 |
0.33 |
0.35 |
0.33 |
0.40 |
0.38 |
0.33 |
0.33 |
0.33 |
0.32 |
0.22 |
0.23 |
0.23 |
0.24 |
0.26 |
0.28 |
0.31 |
0.24 |
0.24 |
0.26 |
0.28 |
0.31 |
0.38 |
0.35 |
0.35 |
0.37 |
0.46 |
0.50 |
0.45 |
0.44 |
0.47 |
0.49 |
0.47 |
| Property, plant and equipment, net |
|
|
|
|
|
|
|
|
|
|
2.25 |
|
1.61 |
2.05 |
1.99 |
1.42 |
1.39 |
1.84 |
1.34 |
1.73 |
1.30 |
0.75 |
0.75 |
0.74 |
0.73 |
0.72 |
0.70 |
0.68 |
0.67 |
0.67 |
0.67 |
0.66 |
0.65 |
0.64 |
0.65 |
0.65 |
0.65 |
0.66 |
0.68 |
0.71 |
0.71 |
0.74 |
0.75 |
0.09 |
0.08 |
0.08 |
0.06 |
0.06 |
0.05 |
0.05 |
0.05 |
0.04 |
0.04 |
0.04 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.07 |
0.07 |
0.08 |
0.08 |
0.09 |
0.09 |
0.09 |
0.10 |
0.10 |
0.10 |
0.11 |
0.11 |
0.11 |
0.11 |
0.10 |
| Goodwill |
4.14 |
4.14 |
4.00 |
3.99 |
3.97 |
3.68 |
3.65 |
3.60 |
3.58 |
3.56 |
3.52 |
3.50 |
3.50 |
3.46 |
3.45 |
3.34 |
3.27 |
3.27 |
3.14 |
2.54 |
2.54 |
0.79 |
0.78 |
0.78 |
0.78 |
0.77 |
0.75 |
0.74 |
0.74 |
0.74 |
0.74 |
0.74 |
0.74 |
0.74 |
0.74 |
0.74 |
0.74 |
0.74 |
0.74 |
0.74 |
0.74 |
0.74 |
0.60 |
0.14 |
0.14 |
0.14 |
0.12 |
0.12 |
0.11 |
0.11 |
0.11 |
0.11 |
0.11 |
0.11 |
0.11 |
0.11 |
0.11 |
0.11 |
0.11 |
0.11 |
0.11 |
0.11 |
0.11 |
0.11 |
0.11 |
0.11 |
0.11 |
0.11 |
0.11 |
0.11 |
0.15 |
0.15 |
0.16 |
0.16 |
0.16 |
0.17 |
0.17 |
0.17 |
0.17 |
0.18 |
0.16 |
| Intangible assets |
1.11 |
1.18 |
1.20 |
1.26 |
1.32 |
1.10 |
1.14 |
1.17 |
1.24 |
1.30 |
1.35 |
1.41 |
1.49 |
1.55 |
1.64 |
1.53 |
1.54 |
1.60 |
1.63 |
1.42 |
1.50 |
0.12 |
0.12 |
0.13 |
0.13 |
0.13 |
0.10 |
0.10 |
0.10 |
0.10 |
0.11 |
0.12 |
0.13 |
0.13 |
0.14 |
0.15 |
0.15 |
0.16 |
0.17 |
0.17 |
0.18 |
0.19 |
0.33 |
0.02 |
0.02 |
0.02 |
0.01 |
0.12 |
0.11 |
0.00 |
0.11 |
0.11 |
0.00 |
0.00 |
0.11 |
0.11 |
0.00 |
0.00 |
0.11 |
0.11 |
0.00 |
0.00 |
0.11 |
0.11 |
0.00 |
0.00 |
0.11 |
0.11 |
0.00 |
0.00 |
0.15 |
0.15 |
0.01 |
0.01 |
0.16 |
0.17 |
0.01 |
0.01 |
0.17 |
0.17 |
0.16 |
| Long-term investments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other non-current assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total assets |
11.30 |
11.24 |
11.43 |
11.46 |
11.45 |
10.58 |
10.89 |
10.72 |
11.17 |
10.50 |
10.74 |
10.73 |
10.48 |
10.60 |
11.54 |
12.09 |
12.05 |
10.71 |
10.81 |
10.63 |
9.38 |
4.17 |
4.01 |
3.76 |
3.56 |
3.25 |
3.30 |
3.25 |
3.20 |
2.93 |
3.19 |
3.32 |
3.11 |
3.01 |
3.09 |
3.13 |
3.02 |
2.91 |
3.05 |
2.97 |
2.85 |
2.88 |
3.04 |
0.66 |
0.63 |
0.57 |
0.61 |
0.55 |
0.54 |
0.52 |
0.53 |
0.51 |
0.56 |
0.55 |
0.50 |
0.50 |
0.50 |
0.49 |
0.39 |
0.40 |
0.40 |
0.41 |
0.44 |
0.47 |
0.49 |
0.43 |
0.44 |
0.46 |
0.49 |
0.52 |
0.64 |
0.61 |
0.63 |
0.65 |
0.75 |
0.80 |
0.76 |
0.75 |
0.78 |
0.80 |
0.76 |
|
| Accounts payable |
0.92 |
0.71 |
0.96 |
1.01 |
1.02 |
0.87 |
1.02 |
1.03 |
1.02 |
0.88 |
1.03 |
1.06 |
0.94 |
0.80 |
1.09 |
1.27 |
1.56 |
1.09 |
1.00 |
1.32 |
1.12 |
0.60 |
0.65 |
0.55 |
0.55 |
0.44 |
0.50 |
0.52 |
0.47 |
0.42 |
0.49 |
0.56 |
0.49 |
0.51 |
0.51 |
0.50 |
0.47 |
0.41 |
0.45 |
0.48 |
0.43 |
0.37 |
0.42 |
0.11 |
0.09 |
0.07 |
0.10 |
0.10 |
0.10 |
0.08 |
0.09 |
0.09 |
0.10 |
0.08 |
0.08 |
0.08 |
0.07 |
0.05 |
0.06 |
0.06 |
0.06 |
0.04 |
0.05 |
0.05 |
0.06 |
0.04 |
0.05 |
0.05 |
0.04 |
0.04 |
0.07 |
0.08 |
0.07 |
0.07 |
0.10 |
0.13 |
0.11 |
0.08 |
0.12 |
0.15 |
0.15 |
| Short-term debt |
0.14 |
0.13 |
0.12 |
0.11 |
0.11 |
0.11 |
0.11 |
0.10 |
0.10 |
0.10 |
0.10 |
0.10 |
0.11 |
0.11 |
0.10 |
0.10 |
0.10 |
0.10 |
0.10 |
0.10 |
0.11 |
0.09 |
0.09 |
0.09 |
0.08 |
0.08 |
0.07 |
0.07 |
0.08 |
0.02 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.02 |
0.02 |
0.02 |
0.03 |
0.03 |
0.03 |
0.03 |
0.06 |
0.06 |
0.03 |
0.03 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.01 |
0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Current portion of long-term debt |
0.02 |
0.01 |
0.01 |
0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.01 |
0.03 |
0.03 |
0.02 |
0.02 |
0.01 |
0.01 |
0.01 |
0.02 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
1.90 |
0.02 |
0.02 |
0.02 |
0.03 |
|
0.03 |
|
|
|
0.03 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Deferred revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other current liabilities |
0.53 |
0.57 |
0.50 |
0.46 |
0.40 |
1.67 |
0.65 |
0.52 |
0.42 |
0.64 |
0.62 |
0.53 |
0.48 |
0.66 |
0.75 |
0.75 |
0.50 |
0.64 |
0.60 |
0.51 |
0.35 |
0.27 |
0.34 |
0.29 |
0.22 |
0.23 |
0.29 |
0.26 |
0.19 |
0.21 |
0.27 |
0.27 |
0.22 |
0.20 |
0.26 |
0.30 |
0.22 |
0.26 |
0.29 |
0.29 |
0.27 |
0.27 |
0.37 |
0.08 |
0.07 |
0.05 |
0.08 |
0.05 |
0.05 |
0.03 |
0.06 |
0.05 |
0.04 |
0.03 |
0.04 |
0.03 |
0.03 |
0.02 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.04 |
0.04 |
0.04 |
0.05 |
0.05 |
0.06 |
0.05 |
0.06 |
0.07 |
0.08 |
0.07 |
| Long-term debt |
4.61 |
4.43 |
4.43 |
4.67 |
4.47 |
3.70 |
3.70 |
3.80 |
3.70 |
3.18 |
3.40 |
3.67 |
3.19 |
2.98 |
3.17 |
3.55 |
3.39 |
2.93 |
2.42 |
2.04 |
1.66 |
1.60 |
1.57 |
1.58 |
1.55 |
1.28 |
1.35 |
1.42 |
1.56 |
1.54 |
1.83 |
1.95 |
1.93 |
1.77 |
1.84 |
1.89 |
1.93 |
1.79 |
1.92 |
1.91 |
1.90 |
1.92 |
2.00 |
0.35 |
0.35 |
0.35 |
0.35 |
0.35 |
0.35 |
0.35 |
0.35 |
0.35 |
0.36 |
0.36 |
0.30 |
0.30 |
0.30 |
0.30 |
0.16 |
0.16 |
0.16 |
0.16 |
0.17 |
0.17 |
0.17 |
0.30 |
0.30 |
0.30 |
0.32 |
0.32 |
0.34 |
0.28 |
0.28 |
0.28 |
0.32 |
0.32 |
0.32 |
0.32 |
0.32 |
0.32 |
0.32 |
| Capital lease obligations |
0.65 |
0.66 |
0.64 |
0.64 |
0.63 |
0.63 |
0.63 |
0.55 |
0.54 |
0.53 |
0.52 |
0.51 |
0.50 |
0.51 |
0.52 |
0.50 |
0.46 |
0.47 |
0.45 |
0.44 |
0.45 |
0.28 |
0.28 |
0.29 |
0.29 |
0.30 |
0.29 |
0.28 |
0.27 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other non-current liabilities |
0.14 |
0.16 |
0.14 |
0.13 |
0.14 |
0.14 |
0.14 |
0.13 |
0.13 |
0.12 |
0.12 |
0.12 |
0.14 |
0.14 |
0.55 |
0.13 |
0.49 |
0.12 |
0.50 |
0.14 |
0.49 |
0.30 |
0.31 |
0.30 |
0.29 |
0.29 |
0.29 |
0.27 |
0.27 |
0.06 |
0.06 |
2.01 |
1.99 |
1.83 |
1.90 |
1.95 |
1.99 |
1.85 |
1.99 |
2.00 |
1.98 |
1.99 |
2.06 |
0.01 |
0.02 |
0.01 |
0.02 |
0.02 |
0.02 |
0.01 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.01 |
0.01 |
0.01 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total liabilities |
7.30 |
6.89 |
7.11 |
7.29 |
7.07 |
6.29 |
6.45 |
6.42 |
6.21 |
5.77 |
6.16 |
6.39 |
5.82 |
5.63 |
6.31 |
6.95 |
6.92 |
5.91 |
5.29 |
5.14 |
4.40 |
3.02 |
3.01 |
2.85 |
2.73 |
2.42 |
2.52 |
2.55 |
2.57 |
2.34 |
2.66 |
2.86 |
2.71 |
2.63 |
2.68 |
2.76 |
2.69 |
2.60 |
2.75 |
2.80 |
2.72 |
2.73 |
2.88 |
0.61 |
0.59 |
0.54 |
0.57 |
0.52 |
0.53 |
0.50 |
0.53 |
0.51 |
0.53 |
0.50 |
0.44 |
0.43 |
0.41 |
0.39 |
0.27 |
0.27 |
0.26 |
0.25 |
0.26 |
0.26 |
0.27 |
0.39 |
0.40 |
0.41 |
0.42 |
0.42 |
0.47 |
0.42 |
0.40 |
0.41 |
0.49 |
0.53 |
0.50 |
0.49 |
0.53 |
0.57 |
0.56 |
|
| Common stock and paid-in capital |
4.00 |
4.20 |
4.19 |
4.18 |
4.27 |
4.27 |
4.27 |
4.25 |
4.26 |
4.27 |
4.26 |
4.25 |
4.25 |
4.26 |
4.25 |
4.25 |
4.24 |
4.26 |
4.26 |
4.25 |
4.25 |
0.59 |
0.59 |
0.58 |
0.58 |
0.58 |
0.57 |
0.57 |
0.56 |
0.56 |
0.56 |
0.55 |
0.55 |
0.55 |
0.54 |
0.54 |
0.53 |
0.53 |
0.53 |
0.52 |
0.51 |
0.51 |
0.51 |
0.39 |
0.38 |
0.38 |
0.38 |
0.38 |
0.38 |
0.37 |
0.37 |
0.37 |
0.37 |
0.36 |
0.36 |
0.36 |
0.36 |
0.36 |
0.36 |
0.36 |
0.36 |
0.35 |
0.35 |
0.35 |
0.35 |
0.15 |
0.14 |
0.14 |
0.14 |
0.14 |
0.15 |
0.15 |
0.14 |
0.14 |
0.14 |
0.14 |
0.13 |
0.13 |
0.13 |
0.12 |
0.12 |
| Retained earnings |
0.00 |
0.15 |
0.12 |
0.00 |
0.11 |
0.02 |
0.18 |
0.05 |
0.70 |
0.46 |
0.32 |
0.09 |
0.41 |
0.70 |
0.97 |
0.89 |
0.89 |
0.54 |
1.27 |
1.23 |
0.73 |
0.56 |
0.42 |
0.34 |
0.26 |
0.25 |
0.21 |
0.14 |
0.07 |
0.03 |
-0.02 |
-0.09 |
-0.15 |
-0.17 |
-0.13 |
-0.17 |
-0.21 |
-0.22 |
-0.23 |
-0.35 |
-0.38 |
-0.36 |
-0.35 |
-0.34 |
-0.35 |
-0.34 |
-0.34 |
-0.35 |
-0.36 |
-0.36 |
-0.36 |
-0.38 |
-0.33 |
-0.32 |
-0.30 |
-0.29 |
-0.28 |
-0.26 |
-0.24 |
-0.23 |
-0.22 |
-0.19 |
-0.17 |
-0.15 |
-0.13 |
-0.10 |
-0.11 |
-0.09 |
-0.07 |
-0.04 |
0.02 |
0.04 |
0.09 |
0.10 |
0.12 |
0.13 |
0.13 |
0.13 |
0.12 |
0.11 |
0.08 |
| Common shares outstanding |
110 |
111 |
111 |
111 |
114 |
114 |
117 |
120 |
123 |
124 |
126 |
128 |
138 |
147 |
156 |
172 |
180 |
191 |
206 |
208 |
209 |
119 |
118 |
118 |
117 |
117 |
117 |
117 |
117 |
116 |
116 |
117 |
117 |
113 |
116 |
115 |
115 |
115 |
114 |
114 |
110 |
110 |
106 |
103 |
99 |
100 |
100 |
101 |
98 |
99 |
100 |
96 |
96 |
96 |
96 |
95 |
95 |
95 |
95 |
95 |
95 |
95 |
95 |
95 |
82 |
82 |
39 |
39 |
39 |
39 |
39 |
39 |
39 |
39 |
38 |
40 |
40 |
40 |
39 |
39 |
39 |
|
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 |
0.59 |
0.56 |
0.56 |
0.50 |
0.55 |
0.12 |
0.10 |
0.10 |
0.09 |
0.11 |
0.06 |
0.01 |
0.01 |
0.01 |
0.01 |
0.02 |
0.02 |
0.02 |
0.03 |
0.02 |
| Stock-based compensation |
0.05 |
0.06 |
0.05 |
0.03 |
0.03 |
0.02 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.01 |
0.00 |
| Change in inventory |
0.20 |
0.05 |
0.23 |
0.27 |
-0.28 |
-0.22 |
0.04 |
-0.01 |
-0.06 |
-0.03 |
0.05 |
-0.01 |
-0.01 |
-0.03 |
-0.01 |
-0.02 |
0.02 |
0.03 |
0.03 |
0.03 |
| Other working capital changes |
0.37 |
1.20 |
1.47 |
2.80 |
1.45 |
0.35 |
0.35 |
0.18 |
0.13 |
0.07 |
0.07 |
0.03 |
-0.05 |
-0.05 |
-0.08 |
-0.05 |
-0.04 |
-0.09 |
0.01 |
0.06 |
| Capital expenditures |
-0.36 |
-0.38 |
-0.48 |
-0.34 |
-0.23 |
-0.11 |
-0.11 |
-0.10 |
-0.06 |
-0.04 |
-0.04 |
-0.03 |
-0.02 |
-0.01 |
0.00 |
-0.01 |
0.00 |
-0.01 |
-0.01 |
-0.03 |
| Others incl. marketable securities changes |
-1.10 |
-0.33 |
-0.19 |
-0.62 |
-1.12 |
-0.02 |
-0.09 |
0.00 |
0.00 |
0.00 |
-1.46 |
-0.07 |
0.02 |
0.00 |
-0.01 |
0.00 |
0.00 |
0.01 |
-0.02 |
-0.03 |
| Dividend payout |
|
|
-0.19 |
0.00 |
0.00 |
0.00 |
0.00 |
|
0.00 |
0.00 |
-1.62 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
|
| Common stock repurchases |
-0.41 |
-1.52 |
-1.85 |
-2.63 |
-1.71 |
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 |
| Net Debt Issuance |
0.69 |
0.44 |
0.39 |
0.02 |
0.94 |
0.29 |
-0.29 |
-0.23 |
-0.07 |
-0.17 |
3.00 |
0.03 |
-0.03 |
0.06 |
0.13 |
0.07 |
-0.02 |
0.04 |
-0.04 |
0.01 |
|
| Change in cash |
0.03 |
0.09 |
-0.01 |
0.04 |
-0.38 |
0.41 |
0.00 |
-0.05 |
0.04 |
-0.05 |
0.05 |
-0.04 |
-0.08 |
-0.02 |
0.04 |
0.02 |
-0.02 |
0.01 |
0.00 |
0.06 |
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 |
0.15 |
0.15 |
0.15 |
0.15 |
0.15 |
0.14 |
0.14 |
0.14 |
0.14 |
0.14 |
0.14 |
0.14 |
0.14 |
0.14 |
0.13 |
0.12 |
0.11 |
0.15 |
0.14 |
0.13 |
0.13 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.02 |
0.02 |
0.02 |
0.03 |
0.03 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.03 |
0.03 |
0.03 |
0.03 |
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 |
0.00 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
| Stock-based compensation |
0.01 |
0.01 |
0.02 |
0.02 |
0.01 |
0.01 |
0.02 |
0.02 |
0.02 |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Change in inventory |
-0.09 |
0.09 |
0.13 |
0.05 |
-0.08 |
0.00 |
0.10 |
0.08 |
-0.13 |
0.12 |
0.04 |
-0.02 |
0.10 |
0.33 |
0.36 |
0.14 |
-0.56 |
0.04 |
0.52 |
-0.50 |
-0.34 |
-0.03 |
-0.14 |
0.02 |
-0.08 |
0.02 |
0.04 |
0.02 |
-0.04 |
0.08 |
0.10 |
-0.10 |
-0.09 |
0.02 |
0.02 |
-0.03 |
-0.08 |
0.03 |
0.01 |
-0.04 |
-0.03 |
0.02 |
0.04 |
0.00 |
-0.01 |
-0.01 |
0.01 |
0.00 |
-0.01 |
0.00 |
0.00 |
0.00 |
-0.02 |
-0.02 |
0.00 |
-0.01 |
-0.01 |
0.00 |
0.00 |
0.00 |
-0.01 |
-0.01 |
0.01 |
0.00 |
-0.02 |
0.01 |
0.00 |
0.01 |
0.01 |
0.02 |
0.01 |
0.00 |
0.00 |
0.02 |
0.01 |
-0.01 |
0.00 |
0.02 |
0.02 |
0.00 |
-0.01 |
| Other working capital changes |
0.01 |
-0.06 |
0.25 |
0.13 |
0.06 |
0.22 |
0.47 |
0.21 |
0.29 |
0.34 |
0.46 |
0.26 |
0.41 |
0.49 |
1.01 |
0.68 |
0.62 |
0.65 |
0.44 |
0.36 |
0.00 |
0.10 |
0.09 |
0.16 |
0.00 |
0.09 |
0.11 |
0.13 |
0.02 |
0.16 |
0.05 |
0.09 |
-0.12 |
0.14 |
0.02 |
0.06 |
-0.09 |
0.14 |
-0.04 |
0.02 |
-0.05 |
0.01 |
0.04 |
0.00 |
0.01 |
0.00 |
0.02 |
-0.01 |
0.02 |
0.00 |
0.02 |
-0.07 |
-0.01 |
-0.01 |
-0.02 |
-0.02 |
-0.01 |
-0.02 |
-0.01 |
-0.02 |
-0.02 |
-0.02 |
-0.01 |
0.00 |
-0.02 |
-0.02 |
-0.02 |
0.02 |
-0.01 |
-0.04 |
-0.02 |
0.00 |
-0.02 |
-0.02 |
-0.02 |
0.03 |
0.01 |
0.00 |
0.02 |
0.02 |
0.01 |
| Capital expenditures |
-0.05 |
-0.09 |
-0.09 |
-0.09 |
-0.10 |
-0.10 |
-0.10 |
-0.09 |
-0.09 |
-0.10 |
-0.15 |
-0.13 |
-0.11 |
-0.13 |
-0.09 |
-0.07 |
-0.05 |
-0.07 |
-0.06 |
-0.06 |
-0.04 |
-0.03 |
-0.03 |
-0.03 |
-0.03 |
-0.03 |
-0.03 |
-0.02 |
-0.02 |
-0.02 |
-0.03 |
-0.03 |
-0.02 |
-0.01 |
-0.02 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.02 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
0.00 |
-0.01 |
-0.01 |
-0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.01 |
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 |
-0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
| Others incl. marketable securities changes |
-0.01 |
-0.22 |
-0.02 |
-0.06 |
-0.81 |
-0.08 |
-0.12 |
-0.08 |
-0.06 |
-0.09 |
-0.02 |
-0.01 |
-0.07 |
-0.01 |
-0.42 |
-0.19 |
0.00 |
-0.31 |
-0.74 |
-0.24 |
0.17 |
-0.01 |
0.00 |
0.00 |
-0.02 |
-0.06 |
-0.03 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
-1.46 |
0.00 |
-0.01 |
-0.04 |
-0.02 |
-0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.02 |
0.00 |
0.00 |
-0.01 |
0.00 |
-0.03 |
0.00 |
| Dividend payout |
|
|
|
|
|
|
|
|
|
-3.39 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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 |
-0.30 |
0.00 |
-0.41 |
-0.40 |
-0.01 |
-0.36 |
-0.15 |
-0.98 |
-0.02 |
-0.22 |
-0.21 |
-0.79 |
-0.63 |
-0.65 |
-0.69 |
-0.94 |
-0.35 |
-1.15 |
-0.55 |
-0.01 |
-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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.11 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
0.00 |
|
|
|
0.00 |
0.00 |
|
|
0.00 |
0.00 |
|
|
0.00 |
0.00 |
|
|
|
| Net Debt Issuance |
0.19 |
0.00 |
0.18 |
0.18 |
0.75 |
-0.01 |
-0.10 |
0.07 |
0.48 |
3.17 |
-0.28 |
0.47 |
0.22 |
-0.19 |
-0.39 |
0.13 |
0.46 |
0.50 |
0.37 |
0.38 |
-0.33 |
0.01 |
0.00 |
0.03 |
0.25 |
-0.08 |
-0.08 |
-0.16 |
0.02 |
-0.28 |
-0.13 |
0.02 |
0.16 |
-0.12 |
-0.05 |
-0.05 |
0.14 |
-0.18 |
0.01 |
0.01 |
-0.01 |
-0.08 |
1.32 |
0.00 |
0.03 |
0.00 |
0.03 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.03 |
0.00 |
0.06 |
0.00 |
0.00 |
0.00 |
0.13 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.07 |
0.00 |
0.00 |
-0.02 |
0.00 |
-0.02 |
0.06 |
0.00 |
0.00 |
-0.04 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
| Change in cash |
-0.08 |
-0.11 |
0.21 |
-0.03 |
-0.04 |
-0.17 |
0.25 |
-0.62 |
0.63 |
-0.02 |
0.00 |
-0.06 |
0.06 |
0.00 |
-0.08 |
-0.12 |
0.24 |
-0.18 |
0.13 |
0.07 |
-0.40 |
0.08 |
-0.04 |
0.22 |
0.15 |
-0.03 |
0.03 |
0.00 |
0.00 |
-0.02 |
0.02 |
0.00 |
-0.05 |
0.05 |
0.00 |
0.00 |
-0.01 |
0.01 |
0.00 |
0.00 |
-0.06 |
-0.04 |
0.06 |
0.00 |
0.02 |
-0.05 |
0.03 |
-0.03 |
0.01 |
0.00 |
0.02 |
-0.09 |
-0.01 |
0.04 |
-0.01 |
-0.02 |
-0.02 |
0.09 |
-0.01 |
-0.01 |
-0.03 |
-0.02 |
0.00 |
0.00 |
0.04 |
-0.01 |
-0.02 |
0.01 |
0.00 |
-0.02 |
0.06 |
-0.01 |
-0.02 |
-0.03 |
-0.01 |
0.03 |
0.02 |
0.03 |
0.04 |
-0.01 |
0.00 |