Distribution Solutions Group, Inc. Financial Summary

Complete Filing Data

Distribution Solutions Group, Inc. reported Net Income Loss of $8.35 million for FY2025.

All values from 10-K, 20-F, and 10-Q filings on SEC EDGAR, organized by financial statement. Scroll each table horizontally for the full history. Blank cells mean Distribution Solutions Group, Inc. did not report that metric for that period in XBRL — often because accounting standards changed which tag a company files under (for example, most companies moved revenue to the ASC-606 tag in 2018), so a metric may continue in a different row. Rows marked * merge those successor tags into one continuous series, preferring the audited value from the newest-standard tag where periods overlap.

Income Statement

Annual (10-K / 20-F)

Metric \ Fiscal YearFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018FY2017FY2016FY2015FY2014FY2013FY2012FY2011FY2010FY2009
Cost of Revenue *$1.32B$1.19B$1.02B$760.5M$390.0M$165.1M$173.4M$145.5M$122.9M$108.5M$106.7M$113.1M$108.2M$116.1M$123.5M$122.0M$116.2M
Revenue *$1.98B$1.80B$1.57B$1.15B$520.3M$351.6M$370.8M$349.6M$305.9M$276.6M$275.8M$285.7M$269.5M$273.6M$300.4M$316.8M$301.8M
Net Income Loss$8.3M-$7.3M-$9.0M$7.4M-$5.1M$15.1M$7.2M$6.2M$29.7M-$1.6M$297.0K-$4.4M-$5.1M-$62.6M-$4.6M$6.9M-$2.7M
Gross Profit$662.0M$613.8M$551.9M$390.9M$130.3M$186.5M$197.4M$189.5M$183.0M$168.1M$169.1M$172.5M$161.3M$157.4M$176.9M$194.8M$185.6M
Other Comprehensive Income Foreign Currency Transaction And Translation Adjustment Net Of Tax Portion Attributable To Parent$16.8M-$16.9M$4.9M-$11.5M$16.0K$700.0K$1.6M-$2.4M$861.0K$427.0K-$1.9M-$559.0K-$573.0K$418.0K-$835.0K$1.5M
Other Nonoperating Income Expense-$2.5M-$358.0K-$3.0M-$670.0K$577.0K$889.0K$1.2M-$1.3M$780.0K$422.0K-$203.0K-$99.0K-$162.0K-$56.0K$101.0K$160.0K$1.0M
Operating Income Loss$78.3M$56.0M$43.0M$41.8M$11.4M$20.6M$9.1M$9.2M$9.9M-$1.5M$2.1M-$5.0M-$5.9M-$45.3M-$5.8M$16.9M$1.4M
Income Tax Expense Benefit$11.1M$6.8M$7.0M$5.5M$313.0K$5.7M$2.5M$649.0K-$19.6M$98.0K$855.0K$227.0K-$141.0K$17.9M-$1.8M$7.1M-$507.0K
Comprehensive Income Net Of Tax$25.1M-$24.3M-$4.2M-$4.1M-$5.0M$15.8M$8.8M$3.8M$30.5M-$1.2M-$1.6M-$4.9M-$5.7M-$62.1M-$5.5M$8.5M
Interest Expense$42.8M$24.3M$16.7M$654.0K$603.0K$1.0M$622.0K$496.0K$766.0K$772.0K$1.1M$775.0K$681.0K$391.0K$1.0M
Selling General And Administrative Expense$583.8M$557.8M$508.9M$349.1M$118.9M$180.3M$178.5M$169.5M$166.1M$174.1M$164.6M$178.1M$179.8M$180.0M$177.4M
Operating Expenses$207.2M$166.0M$188.3M$180.3M$173.1M$169.5M$167.0M$177.5M$167.2M$202.7M$182.6M$177.9M$184.1M
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments$20.8M$9.7M$6.9M$10.1M-$1.5M$1.2M-$5.8M-$7.1M-$46.1M-$6.4M$16.7M$1.4M
General And Administrative Expense$110.6M$89.2M$102.9M$92.7M$80.5M$76.6M$76.0M$83.4M$80.4M$97.8M
Income Loss From Discontinued Operations Net Of Tax Attributable To Reporting Entity$0.00$0.00$1.7M$1.9M$1.5M-$35.0K-$2.7M-$4.6M
Income Loss From Continuing Operations-$1.6M$297.0K-$6.1M-$7.0M-$64.0M-$4.6M$9.6M$1.9M
Income Loss From Continuing Operations Per Diluted Share-$7.30-$0.51$1.12$0.22
Income Loss From Continuing Operations Per Basic Share-$7.30-$0.51$1.13$0.22

Quarterly (10-Q, single quarters)

Metric \ QuarterQ3 2025Q2 2025Q1 2025Q3 2024Q2 2024Q1 2024Q3 2023Q2 2023Q1 2023Q3 2022Q2 2022Q1 2022Q3 2021Q2 2021Q1 2021Q3 2020Q2 2020Q1 2020Q3 2019Q2 2019Q1 2019Q3 2018Q2 2018Q1 2018Q4 2017Q3 2017Q2 2017Q1 2017Q4 2016Q3 2016Q2 2016Q1 2016Q4 2015Q3 2015Q2 2015Q1 2015Q4 2014Q3 2014Q2 2014Q1 2014Q4 2013Q3 2013Q2 2013Q1 2013Q4 2012Q3 2012Q2 2012Q1 2012Q4 2011Q3 2011Q2 2011Q1 2011Q3 2010Q2 2010
Cost of Revenue *$347.6M$332.4M$314.0M$309.2M$288.0M$272.7M$293.6M$242.0M$215.4M$228.0M$206.8M$113.2M$97.3M$100.4M$49.0M$43.1M$33.8M$42.1M$44.2M$48.9M$37.0M$41.3M$46.2M$29.6M$29.9M$29.7M$27.6M$26.8M$27.3M$26.9M$26.9M$27.0M$29.6M$28.3M$27.9M$27.0M$27.7M$27.4M$25.4M$34.1M$34.6M$32.8M$35.9M$32.6M$31.6M$31.5M
Revenue *$518.0M$502.4M$478.0M$468.0M$439.5M$416.1M$438.9M$378.0M$348.3M$347.2M$321.3M$154.1M$132.1M$134.2M$103.6M$90.3M$72.1M$91.0M$94.8M$96.1M$91.3M$88.5M$90.4M$84.5M$80.6M$75.7M$75.0M$74.6M$67.3M$70.2M$69.3M$69.7M$65.0M$70.2M$70.7M$69.9M$70.3M$74.1M$72.1M$69.2M$65.7M$68.2M$68.3M$67.2M$64.5M$67.9M$69.8M$71.4M$72.9M$75.4M$84.2M$82.6M$81.6M$80.3M
Net Income Loss$6.5M$5.0M$3.3M$21.9M$1.9M-$5.2M-$1.6M$3.0M$5.9M$16.5M-$4.7M-$2.5M$1.2M$461.0K-$1.9M$1.7M$619.0K$12.5M$4.8M$1.3M$4.1M-$816.0K$3.2M$1.2M$20.2M$1.3M$7.3M$857.0K-$4.6M$1.8M$172.0K$1.0M-$3.7M$2.4M$2.9M-$1.4M-$2.7M$460.0K$798.0K-$3.0M-$2.9M$601.0K$397.0K-$3.2M$1.7M-$1.3M-$61.2M-$1.8M-$5.5M-$2.2M$1.1M$2.0M$3.4M$1.7M
Gross Profit$170.3M$170.1M$164.0M$158.8M$151.5M$143.4M$145.3M$136.0M$132.9M$119.2M$114.6M$40.9M$34.8M$33.7M$54.6M$47.2M$38.3M$48.9M$50.6M$51.0M$48.9M$48.1M$49.1M$46.2M$47.0M$46.0M$45.1M$44.9M$40.5M$42.6M$42.5M$42.5M$39.1M$43.3M$43.8M$42.9M$42.9M$44.5M$43.8M$41.3M$39.6M$41.2M$40.6M$39.8M$38.9M$42.5M$35.7M$40.3M$39.0M$42.5M$48.3M$49.9M$49.9M$48.8M
Other Comprehensive Income Foreign Currency Transaction And Translation Adjustment Net Of Tax Portion Attributable To Parent-$3.9M$15.5M$1.7M$4.3M-$2.6M-$3.1M-$3.6M$1.1M$2.6M-$9.8M-$2.5M$171.0K$175.0K-$171.0K$168.0K$398.0K$1.2M-$2.5M-$427.0K$717.0K$675.0K$692.0K$22.0K-$1.5M$139.0K$729.0K$73.0K-$271.0K$78.0K$957.0K-$740.0K$97.0K-$519.0K-$492.0K$321.0K-$245.0K$232.0K-$303.0K-$172.0K$342.0K$238.0K-$427.0K
Other Nonoperating Income Expense-$1.3M-$726.0K$632.0K-$15.0K$359.0K-$262.0K-$1.1M-$761.0K-$975.0K-$550.0K-$182.0K$956.0K-$74.0K-$186.0K$372.0K$615.0K$511.0K-$1.1M-$13.0K$339.0K$472.0K$170.0K-$777.0K$287.0K$843.0K-$115.0K$225.0K$66.0K$250.0K$123.0K-$1.0K$24.0K-$233.0K$138.0K$81.0K-$148.0K-$19.0K-$70.0K-$61.0K$23.0K-$89.0K-$7.0K$59.0K$63.0K$16.0K-$14.0K$23.0K
Operating Income Loss$23.6M$26.8M$20.1M$18.9M$14.2M$2.8M$12.8M$13.8M$16.7M$22.0M$4.1M$3.0M$5.5M$5.5M$4.8M$2.0M$569.0K$18.6M$6.4M$1.6M$5.5M-$2.3M$5.6M$1.8M$1.1M$7.9M$712.0K$2.4M$29.0K$1.2M$2.8M$3.2M-$947.0K$678.0K$1.2M-$4.7M$870.0K-$201.0K-$3.5M-$1.7M-$42.1M-$2.8M-$3.1M$1.6M$3.7M$8.5M$2.8M
Income Tax Expense Benefit$1.9M$6.9M$2.3M-$19.0M-$180.0K-$4.1M$990.0K$535.0K$2.1M$8.5M-$3.6M-$956.0K$216.0K$559.0K$1.3M$736.0K$389.0K$4.9M$1.5M$509.0K$1.7M-$1.5M$1.3M$648.0K$479.0K$337.0K-$14.0K$463.0K-$46.0K$109.0K$248.0K$199.0K$55.0K$174.0K$313.0K-$783.0K$303.0K-$501.0K-$200.0K-$389.0K-$19.2M$1.1M-$937.0K$496.0K$1.2M$2.6M$1.1M
Comprehensive Income Net Of Tax$2.6M$20.5M$4.9M$26.2M-$662.0K-$8.4M-$4.7M$3.7M$8.3M$6.8M-$7.2M-$2.4M$1.4M$290.0K$4.2M$2.1M$1.8M$10.0M$4.3M$2.0M$4.8M-$124.0K$3.2M-$247.0K$1.5M$8.0M$930.0K$1.6M$250.0K$2.0M$1.7M$3.0M-$1.9M-$32.0K$1.1M-$3.2M$833.0K$94.0K-$3.4M-$976.0K$61.4M$1.4M-$3.8M$1.1M$2.4M
Interest Expense$11.8M$12.9M$9.5M$7.7M$6.1M$3.8M$6.9M$4.0M$4.3M$323.0K$142.0K$72.0K$115.0K$138.0K$146.0K$197.0K$251.0K$264.0K$240.0K$133.0K$166.0K$94.0K$167.0K$153.0K$166.0K$131.0K$142.0K$136.0K$182.0K$211.0K$244.0K$365.0K$221.0K$213.0K$229.0K$142.0K$82.0K$79.0K$71.0K$512.0K$105.0K$196.0K
Selling General And Administrative Expense$146.7M$143.3M$143.9M$139.9M$137.4M$140.6M$132.5M$122.2M$116.2M$97.1M$110.4M$37.9M$29.3M$28.3M$50.4M$43.6M$44.9M$42.7M$40.2M$42.5M$40.5M$40.6M$43.8M$43.9M$42.4M$43.1M$40.4M$40.8M$43.3M$42.8M$45.0M$44.0M$45.3M$46.7M$43.6M$44.8M
Operating Expenses$48.4M$51.4M$51.2M$49.8M$45.2M$37.7M$30.3M$44.1M$49.4M$43.4M$50.4M$43.6M$44.4M$44.9M$37.3M$44.2M$40.2M$42.5M$41.3M$40.5M$40.6M$43.8M$43.9M$42.6M$46.0M$40.4M$40.8M$43.3M$44.2M$77.8M$44.2M$45.6M$46.7M$46.2M
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments$3.8M$4.9M$2.5M$1.0M$17.4M$6.3M$1.8M$5.8M-$2.3M$4.5M$1.9M$1.8M$7.6M$843.0K$2.3M$126.0K$1.1M$2.7M$3.1M-$1.3M$634.0K$1.1M-$5.1M$486.0K-$492.0K-$3.8M-$1.9M-$42.3M-$2.9M-$3.1M$1.6M$3.2M$8.4M$2.6M
General And Administrative Expense$22.1M$26.5M$27.0M$25.9M$26.1M$21.4M$10.3M$22.9M$27.6M$21.6M$28.2M$21.6M$22.4M$20.6M$18.9M$19.4M$16.6M$19.3M$18.5M$18.3M$18.6M$19.4M$20.3M$19.5M$21.8M$19.0M$20.2M$21.7M
Income Loss From Discontinued Operations Net Of Tax Attributable To Reporting Entity$0.00$0.00$0.00$0.00$325.0K$0.00$0.00$1.4M$674.0K$418.0K$388.0K$381.0K$487.0K$239.0K$381.0K$376.0K-$174.0K-$9.0K-$22.0K-$30.0K-$2.3M$207.0K
Income Loss From Continuing Operations-$3.7M$2.4M$2.9M-$1.4M-$3.0M$460.0K$798.0K-$4.3M-$3.6M$183.0K$9.0K-$3.6M$1.2M-$1.6M-$61.5M-$2.2M-$5.4M-$2.2M$1.1M$2.1M$5.8M$1.5M
Income Loss From Continuing Operations Per Diluted Share$0.27$0.33-$0.16$0.05$0.09-$0.50$0.02$0.00-$0.42$0.18-$0.18-$7.17-$0.21-$0.63-$0.25$0.13$0.24$0.68$0.17
Income Loss From Continuing Operations Per Basic Share$0.28$0.34$0.05$0.09$0.18-$0.15-$7.12-$0.21-$0.63-$0.25$0.13$0.24$0.68$0.17

Balance Sheet

Annual (10-K / 20-F)

Metric \ Fiscal YearFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018FY2017FY2016FY2015FY2014FY2013FY2012FY2011FY2010FY2009FY2008
Stockholders Equity$649.3M$640.5M$661.6M$563.0M$165.8M$155.2M$108.0M$99.2M$93.5M$61.1M$61.3M$61.9M$65.9M$70.7M$134.2M$142.9M$136.6M
Cash And Cash Equivalents At Carrying Value$61.8M$66.5M$83.9M$24.6M$14.7M$28.4M$5.5M$11.9M$4.4M$10.4M$10.8M$4.2M$698.0K$1.6M$2.1M$40.6M$8.8M$4.3M
Retained Earnings Accumulated Deficit-$33.7M-$42.0M-$34.7M-$25.7M-$33.1M$101.6M$86.5M$41.9M$43.6M$43.3M$47.6M$52.8M$117.4M$126.1M
Common Stock Value$46.2M$46.9M$46.8M$38.8M$10.3M$9.3M$9.2M$8.9M$8.8M$8.7M$8.7M$8.6M$8.6M$8.5M
Additional Paid In Capital Common Stock$686.2M$677.5M$671.2M$572.4M$197.1M$19.8M$18.1M$11.1M$9.9M$8.7M$7.8M$7.0M$6.2M$5.3M
Accumulated Other Comprehensive Income Loss Net Of Tax-$5.3M-$22.1M-$5.2M-$10.0M$1.6M$699.0K-$1.0K-$39.0K-$466.0K$1.4M$2.0M$2.6M$2.1M$3.0M
Goodwill$467.9M$462.8M$399.9M$348.0M$104.2M$93.0M$20.9M$20.1M$19.6M$5.5M$319.0K$0.00$0.00$28.1M$28.3M
Restricted Cash And Cash Equivalents At Carrying Value$13.6M$15.2M$15.7M$186.0K$0.00$998.0K$802.0K$800.0K$800.0K$800.0K$800.0K$800.0K$800.0K$0.00
Assets$1.75B$1.73B$1.55B$1.22B$491.4M$256.3M$204.4M$197.1M$191.1M$135.3M$133.1M$137.8M$159.9M$172.9M$222.7M$236.4M
Treasury Stock Value$12.5M$10.0M$9.0M$5.8M$691.0K$515.0K$267.0K$187.0K$155.0K$130.0K$70.0K
Prepaid Expense And Other Assets Current$46.9M$31.5M$28.3M$22.8M$8.1M$7.3M$5.4M$3.7M$3.7M$3.8M$3.7M$5.4M$4.4M$5.3M$7.1M$8.9M
Other Liabilities Noncurrent$24.6M$26.5M$25.4M$23.6M$574.0K$5.6M$3.3M$4.1M$5.7M$4.5M$3.8M$2.5M$1.9M$2.3M$714.0K$1.6M
Other Assets Noncurrent$8.3M$5.6M$5.9M$5.7M$747.0K$332.0K$277.0K$307.0K$248.0K$195.0K$434.0K$510.0K$481.0K$449.0K$501.0K$1.6M
Liabilities Current$291.5M$266.3M$242.0M$169.5M$214.9M$98.0M$56.9M$66.2M$60.0M$39.4M$36.3M$38.7M$55.0M$59.8M$51.9M$55.6M
Liabilities And Stockholders Equity$1.75B$1.73B$1.55B$1.22B$491.4M$256.3M$204.4M$197.1M$191.1M$135.3M$133.1M$137.8M$159.9M$172.9M$222.7M$236.4M
Inventory Net$353.4M$348.2M$316.0M$264.4M$132.7M$61.9M$55.9M$52.9M$50.9M$42.6M$44.1M$44.5M$45.8M$44.7M$55.5M$47.2M
Cash Surrender Value Of Life Insurance$21.6M$19.9M$18.5M$17.2M$0.00$16.2M$15.0M$12.6M$12.0M$10.1M$10.2M$9.2M$9.2M$14.9M$15.5M$15.7M
Assets Current$746.9M$712.2M$657.3M$478.2M$236.1M$143.1M$106.4M$106.9M$98.4M$87.8M$86.6M$86.5M$90.9M$90.3M$114.0M$134.9M
Accounts Receivable Net Current$271.3M$250.7M$213.4M$166.3M$80.6M$44.5M$38.8M$37.7M$38.6M$30.2M$27.2M$31.5M$30.2M$29.5M$43.2M$33.4M
Accounts Payable Current$151.2M$125.6M$98.7M$80.5M$48.0M$22.3M$13.8M$15.2M$12.4M$11.3M$9.4M$7.9M$14.8M$11.4M$23.0M$18.2M
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents$75.3M$81.7M$99.6M$24.7M$14.7M$10.4M$6.3M$12.7M$5.2M$11.2M
Preferred Stock Value$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00
Liabilities$1.10B$1.09B$888.7M$652.6M$325.6M$133.9M$96.4M$98.0M$97.6M$74.2M$71.8M$76.0M$94.0M$102.2M
Deferred Compensation Liability Classified Noncurrent$10.0M$0.00$10.5M$6.4M$5.3M$5.5M$4.8M$4.6M$5.1M$5.9M$5.7M$9.3M$10.8M
Treasury Stock Shares313.6K247.5K226.6K146.4K49.8K33.3K32.3K25.1K13.9K11.6K8.9K6.5K2.7K
Property Plant And Equipment Net$16.5M$23.5M$27.3M$30.9M$35.5M$41.6M$59.0M$67.0M$52.7M$52.7M
Accrued Liabilities Current$38.5M$39.3M$40.2M$33.0M$27.3M$26.0M$30.9M$23.5M$31.3M$28.2M$35.3M
Cash And Cash Equivalents Period Increase Decrease-$6.4M$7.5M-$6.0M-$344.0K$6.6M$3.5M-$942.0K-$476.0K-$38.5M$31.8M$4.5M
Treasury Stock Value Acquired Cost Method$23.8M$2.6M$3.6M$1.9M$1.0M$3.3M$4.5M$523.0K$20.0K$176.0K$248.0K$80.0K$32.0K$25.0K$60.0K$70.0K
Deferred Tax Assets Net Noncurrent$21.7M$20.6M$21.7M$20.0K$51.0K$51.0K$54.0K$55.0K$11.9M$11.5M
Intangible Assets Net Excluding Goodwill$253.8M$228.0M$96.6M$18.5M$12.3M$13.1M$11.8M$844.0K

Quarterly (10-Q, single quarters)

Metric \ QuarterQ3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021Q3 2021Q2 2021Q1 2021Q4 2020Q3 2020Q2 2020Q1 2020Q3 2019Q2 2019Q1 2019Q4 2018Q3 2018Q2 2018Q1 2018Q4 2017Q3 2017Q2 2017Q1 2017Q3 2016Q2 2016Q1 2016Q3 2015Q2 2015Q1 2015Q3 2014Q2 2014Q1 2014Q3 2013Q2 2013Q1 2013Q3 2012Q2 2012Q1 2012Q3 2011Q2 2011Q1 2011Q4 2010Q3 2010Q2 2010
Stockholders Equity$653.9M$649.4M$636.7M$680.8M$653.3M$654.7M$676.1M$676.0M$572.4M$546.7M$541.8M$163.3M$168.7M$153.8M$153.5M$121.3M$119.0M$116.7M$113.0M$109.3M$106.6M$98.0M$97.5M$93.6M$72.7M$70.7M$62.3M$65.9M$64.1M$63.5M$65.6M$63.6M$60.3M$64.5M$64.2M$62.9M$69.0M$67.9M$67.6M$68.9M$69.7M$132.0M$140.3M$144.9M
Cash And Cash Equivalents At Carrying Value$69.2M$47.4M$65.4M$61.3M$46.8M$73.1M$80.5M$44.2M$31.1M$25.2M$17.9M$12.4M$12.0M$11.0M$26.3M$17.2M$10.0M$4.1M$8.6M$6.9M$3.6M$6.0M$6.0M$4.4M$19.0M$11.1M$8.0M$10.7M$8.9M$10.1M$7.8M$5.4M$2.0M$1.1M$1.6M$988.0K$418.0K$280.0K$1.3M$774.0K$1.2M$1.2M$19.3M$22.7M$27.2M$23.2M$8.6M
Retained Earnings Accumulated Deficit-$27.3M-$33.8M-$38.8M-$16.1M-$38.0M-$39.9M-$18.4M-$16.8M-$19.8M-$23.9M-$40.4M$120.0M$111.8M$108.1M$105.2M$101.4M$99.6M$99.0M$89.5M$84.7M$83.4M$77.3M$74.7M$75.6M$72.4M$71.5M$51.2M$49.9M$42.6M$46.6M$44.8M$44.6M$47.3M$44.8M$41.9M$45.9M$45.5M$44.7M$50.5M$49.9M$49.5M$51.0M$52.4M$114.5M$123.9M$127.1M
Common Stock Value$46.3M$46.3M$46.6M$46.8M$46.8M$46.8M$46.8M$23.4M$21.1M$19.4M$19.5M$9.4M$9.3M$9.3M$9.3M$9.2M$9.2M$9.2M$9.0M$9.0M$9.0M$9.0M$9.0M$9.0M$8.9M$8.9M$8.9M$8.9M$8.9M$8.8M$8.8M$8.8M$8.8M$8.8M$8.7M$8.7M$8.7M$8.7M$8.7M$8.7M$8.6M$8.6M$8.6M$8.6M$8.6M$8.6M
Additional Paid In Capital Common Stock$683.9M$681.8M$680.2M$676.2M$674.1M$673.0M$670.3M$689.0M$591.3M$574.2M$573.6M$22.4M$21.5M$20.8M$20.3M$19.5M$19.0M$18.5M$17.6M$17.0M$16.3M$15.6M$15.0M$14.3M$13.7M$13.0M$12.3M$11.8M$11.5M$10.8M$10.4M$10.2M$9.6M$9.3M$9.0M$8.5M$8.2M$8.0M$7.7M$7.4M$7.2M$6.7M$6.6M$6.4M$6.1M$5.9M
Accumulated Other Comprehensive Income Loss Net Of Tax-$8.9M-$5.0M-$20.5M-$6.6M-$10.9M-$8.3M-$9.9M-$6.8M-$7.5M-$10.5M-$751.0K$1.0M$756.0K$1.7M$1.3M-$919.0K-$1.3M-$2.5M-$595.0K-$168.0K-$885.0K-$1.6M$53.0K-$639.0K-$661.0K$822.0K$902.0K$763.0K$34.0K$298.0K$569.0K$491.0K$264.0K$1.0M$907.0K$1.6M$2.1M$1.7M$2.3M$2.1M$2.4M$2.7M$2.3M$2.6M$1.7M$3.4M
Goodwill$467.0M$468.6M$464.1M$467.3M$428.3M$402.0M$397.8M$398.7M$348.2M$351.1M$355.4M$35.5M$35.3M$35.7M$35.4M$36.4M$20.2M$19.6M$20.6M$20.8M$20.5M$19.1M$18.8M$19.1M$5.8M$5.7M$19.6M$2.8M$2.8M$1.6M$0.00$28.3M$28.0M$28.6M
Restricted Cash And Cash Equivalents At Carrying Value$13.5M$14.3M$14.6M$14.4M$10.1M$12.5M$20.7M$20.6M$188.0K$181.0K$194.0K$0.00$0.00$0.00$1.0M$802.0K$802.0K$802.0K$800.0K$800.0K$800.0K$800.0K$800.0K$800.0K$800.0K$800.0K$800.0K$800.0K$800.0K$800.0K$800.0K$800.0K$800.0K$800.0K$800.0K$800.0K$800.0K$401.0K
Assets$1.77B$1.75B$1.76B$1.78B$1.61B$1.54B$1.60B$1.57B$1.23B$1.23B$1.23B$270.7M$254.5M$244.5M$264.7M$251.3M$195.7M$198.4M$207.7M$209.0M$203.9M$197.0M$192.4M$189.5M$149.4M$137.4M$136.2M$133.9M$132.4M$134.5M$135.8M$134.2M$133.7M$137.7M$138.0M$146.7M$164.1M$170.7M$178.3M$182.3M$177.7M$228.6M$219.0M$227.6M
Treasury Stock Value$12.5M$10.1M$10.1M$9.0M$9.0M$9.0M$8.0M$7.5M$7.5M$2.6M$1.2M$1.2M$1.2M$711.0K$711.0K$711.0K$711.0K$711.0K$711.0K$691.0K$533.0K$533.0K$515.0K$272.0K$272.0K$236.0K$194.0K$187.0K$187.0K$159.0K$159.0K$157.0K$132.0K$132.0K$130.0K$70.0K$70.0K
Prepaid Expense And Other Assets Current$43.0M$45.4M$35.0M$63.4M$43.3M$34.4M$36.5M$33.0M$25.7M$26.8M$30.8M$8.0M$8.6M$7.5M$8.2M$5.9M$6.0M$6.7M$4.3M$4.7M$5.4M$5.1M$4.3M$4.8M$3.8M$3.5M$3.9M$4.3M$4.3M$4.3M$5.0M$4.8M$4.0M$4.0M$4.1M$4.8M$4.4M$5.5M$6.4M$5.4M$3.6M$7.5M$6.9M$6.8M
Other Liabilities Noncurrent$24.7M$25.5M$24.8M$23.8M$25.8M$25.8M$24.6M$24.4M$24.4M$3.5M$3.5M$4.0M$4.9M$5.8M$5.7M$5.5M$3.8M$3.4M$3.5M$4.3M$3.8M$4.4M$4.8M$4.9M$5.1M$4.4M$4.2M$4.4M$4.1M$4.0M$2.6M$2.6M$2.5M$1.8M$2.0M$2.2M$1.4M$1.5M$1.9M$6.1M$5.1M$363.0K$1.3M$1.7M
Other Assets Noncurrent$4.9M$5.0M$5.0M$5.9M$5.9M$6.0M$7.2M$7.2M$5.5M$6.3M$4.1M$348.0K$318.0K$329.0K$331.0K$258.0K$256.0K$252.0K$275.0K$298.0K$296.0K$339.0K$316.0K$246.0K$905.0K$934.0K$996.0K$1.0M$403.0K$2.0M$752.0K$472.0K$491.0K$529.0K$549.0K$465.0K$497.0K$446.0K$458.0K$939.0K$535.0K$489.0K$733.0K$1.0M
Liabilities Current$306.0M$286.3M$272.2M$274.1M$264.5M$240.5M$249.9M$227.2M$173.1M$194.4M$201.5M$71.1M$69.0M$66.2M$95.0M$90.3M$39.6M$36.5M$60.2M$64.0M$61.1M$64.8M$60.2M$59.8M$43.0M$33.3M$40.0M$32.7M$33.1M$35.9M$35.0M$34.5M$37.0M$36.0M$35.9M$45.4M$57.0M$63.3M$70.2M$70.5M$62.5M$45.2M$43.9M$45.0M
Liabilities And Stockholders Equity$1.77B$1.75B$1.76B$1.78B$1.61B$1.54B$1.60B$1.57B$1.23B$1.23B$1.23B$270.7M$254.5M$244.5M$264.7M$251.3M$195.7M$198.4M$207.7M$209.0M$203.9M$197.0M$192.4M$189.5M$149.4M$137.4M$136.2M$133.9M$132.4M$134.5M$135.8M$134.2M$133.7M$137.7M$138.0M$146.7M$164.1M$170.7M$178.3M$182.3M$177.7M$228.6M$219.0M$227.6M
Inventory Net$345.2M$350.3M$349.4M$347.0M$320.7M$313.8M$313.3M$326.2M$270.0M$260.8M$250.7M$77.3M$67.5M$63.0M$60.8M$62.2M$54.9M$56.2M$54.9M$55.4M$53.8M$51.2M$51.0M$50.6M$43.3M$42.4M$43.2M$41.3M$42.7M$43.8M$42.7M$41.7M$44.2M$44.4M$43.9M$43.4M$44.5M$47.0M$54.5M$54.6M$54.7M$58.8M$44.3M$50.5M
Cash Surrender Value Of Life Insurance$21.3M$20.6M$19.7M$19.9M$19.3M$19.2M$18.0M$17.6M$17.5M$17.2M$17.5M$18.0M$18.2M$16.9M$16.4M$15.4M$14.7M$13.8M$14.4M$13.2M$13.2M$13.4M$12.1M$12.0M$11.6M$10.4M$10.3M$10.0M$8.7M$8.5M$10.2M$10.5M$9.3M$9.1M$9.3M$9.3M$8.6M$8.6M$12.7M$14.7M$14.7M$14.9M$15.6M$16.1M
Assets Current$766.4M$740.9M$744.8M$770.7M$660.4M$655.1M$689.6M$662.8M$499.7M$486.0M$467.8M$145.9M$134.5M$123.7M$144.9M$134.1M$105.7M$109.2M$113.8M$113.4M$107.6M$108.3M$104.7M$99.6M$104.2M$92.8M$90.6M$88.7M$87.5M$90.0M$87.7M$84.6M$84.1M$85.8M$83.9M$91.3M$92.4M$97.0M$98.6M$99.6M$97.9M$113.6M$115.3M$122.3M
Accounts Receivable Net Current$295.5M$283.5M$280.4M$281.1M$235.8M$221.3M$238.5M$238.7M$172.7M$173.1M$168.2M$54.9M$50.8M$46.2M$48.7M$47.9M$34.0M$41.4M$45.2M$45.6M$44.0M$43.6M$42.6M$39.1M$37.3M$35.0M$34.0M$31.6M$30.8M$31.0M$31.4M$32.0M$33.1M$35.5M$33.5M$32.9M$32.3M$33.6M$36.1M$36.6M$36.1M$39.9M$39.8M$37.3M
Accounts Payable Current$155.0M$143.3M$134.2M$130.7M$108.2M$101.7M$107.1M$89.0M$90.9M$96.9M$93.2M$31.7M$25.6M$23.8M$19.8M$22.5M$11.5M$13.7M$16.3M$16.6M$14.8M$16.3M$14.8M$13.2M$12.2M$7.2M$13.5M$11.3M$11.0M$10.8M$9.9M$11.5M$12.1M$9.9M$9.1M$10.0M$14.2M$13.2M$16.4M$16.6M$15.5M$18.8M$13.4M$18.0M
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents$82.7M$61.8M$80.0M$75.8M$56.9M$85.6M$101.2M$64.9M$31.3M$25.4M$18.1M$12.4M$12.0M$11.0M$27.3M$18.0M$10.8M$4.9M$9.4M$7.7M$4.4M$8.5M$6.8M$5.2M
Preferred Stock Value$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00
Liabilities$1.11B$1.10B$1.13B$1.10B$954.2M$888.5M$919.9M$894.1M$655.9M$686.0M$684.4M$128.0M$120.1M$113.6M$137.7M$130.0M$76.7M$81.7M$94.8M$99.7M$97.3M$98.9M$94.9M$96.0M$76.7M$66.7M$73.9M$67.9M$68.3M$71.0M$70.1M$70.6M$73.4M$73.2M$73.8M$83.9M$95.1M$102.8M
Deferred Compensation Liability Classified Noncurrent$10.2M$10.8M$11.3M$11.8M$11.5M$10.8M$9.8M$6.2M$5.3M$5.9M$5.7M$5.9M$6.1M$5.9M$5.8M$5.1M$5.0M$4.9M$4.8M$4.7M$4.4M$4.7M$5.0M$5.0M$5.2M$5.2M$5.5M$5.5M$5.6M$5.8M$6.1M$8.9M$9.5M$9.4M$10.9M
Treasury Stock Shares312.1K250.2K248.3K227.2K226.9K226.9K206.0K193.9K85.6K49.8K49.8K33.3K33.3K33.3K33.3K33.3K32.3K26.1K26.1K25.1K15.4K15.4K13.9K12.1K11.6K11.6K9.4K0.009.2K6.6K6.6K6.5K2.7K2.7K
Property Plant And Equipment Net$19.2M$18.8M$17.8M$17.4M$15.6M$15.8M$16.6M$14.9M$15.7M$16.9M$17.6M$17.9M$24.5M$25.6M$26.4M$26.8M$27.5M$28.8M$32.0M$32.9M$34.0M$37.0M$38.5M$39.7M$42.2M$44.1M$45.6M$62.2M$64.2M$66.4M$66.9M$64.5M$59.5M$49.3M$49.6M
Accrued Liabilities Current$34.5M$46.7M$39.1M$38.0M$37.7M$30.8M$24.2M$19.0M$37.9M$34.9M$29.0M$38.6M$29.3M$28.7M$30.8M$26.1M$24.8M$21.4M$22.0M$22.8M$25.1M$23.0M$24.9M$25.6M$23.9M$22.6M$24.0M$25.6M$33.9M$33.8M$31.7M$25.9M$30.0M$26.4M
Cash And Cash Equivalents Period Increase Decrease-$1.4M-$8.3M-$59.0K-$2.4M-$697.0K-$2.2M$290.0K-$305.0K-$903.0K-$13.3M
Treasury Stock Value Acquired Cost Method$9.1M$11.2M$897.0K$1.7M$1.9M$1.9M$33.0K$20.0K$13.0K$436.0K$1.8M$1.4M
Deferred Tax Assets Net Noncurrent$17.4M$19.0M$19.2M$20.5M$19.9M$20.8M$20.0K$20.0K$20.0K$51.0K$51.0K$51.0K$51.0K$51.0K$51.0K$54.0K$54.0K$54.0K$55.0K$55.0K$55.0K$40.0K$41.0K$11.9M$10.1M$10.1M
Intangible Assets Net Excluding Goodwill$237.2M$249.6M$258.7M$269.8M$279.8M$276.9M$246.8M$265.3M$277.5M$219.2M$236.9M$242.9M$15.6M$16.8M$17.6M$18.1M$18.7M$11.3M$11.3M$12.5M$12.9M$13.0M$10.9M$11.0M$11.3M

Cash Flow Statement

Annual (10-K / 20-F)

Metric \ Fiscal YearFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018FY2017FY2016FY2015FY2014FY2013FY2012FY2011FY2010FY2009
Financing Cash Flow *-$64.3M$159.3M$250.4M$148.5M$34.7M-$5.8M-$13.9M-$4.5M$13.4M-$260.0K$727.0K-$16.0M-$49.0K$12.4M-$4.1M-$2.2M-$10.8M
Investing Cash Flow *-$29.5M-$229.7M-$278.5M-$126.7M-$41.4M-$4.0M-$2.0M-$7.8M-$27.4M-$9.1M-$2.8M$17.7M-$2.9M-$5.1M-$11.0M$19.2M-$542.0K
Operating Cash Flow *$83.8M$56.5M$102.3M-$11.0M$10.3M$32.5M$9.2M$20.3M$7.2M$8.6M$9.5M$1.8M$519.0K-$8.3M-$23.1M$11.3M$10.6M
Depreciation Depletion And Amortization$80.9M$74.4M$63.6M$45.2M$18.7M$6.7M$5.9M$6.9M$6.8M$8.1M$8.5M$8.8M$9.0M$7.1M$5.4M$6.3M$6.5M
Payments To Acquire Property Plant And Equipment$21.0M$13.7M$15.3M$8.3M$3.0M$1.7M$2.0M$2.5M$1.3M$3.1M$2.3M$2.8M$2.9M$18.3M$11.1M$10.0M$2.7M
Increase Decrease In Prepaid Deferred Expense And Other Assets$18.2M$869.0K-$931.0K$1.9M-$1.7M$2.9M$3.9M$1.5M$1.2M$45.0K-$418.0K$2.2M-$6.4M-$2.0M-$2.0M-$2.1M-$3.4M
Increase Decrease In Other Operating Capital Net-$4.4M-$863.0K-$784.0K-$795.0K-$939.0K-$733.0K-$667.0K-$935.0K-$525.0K-$194.0K-$215.0K-$633.0K$180.0K-$1.6M-$1.2M-$549.0K$1.6M
Increase Decrease In Inventories$7.2M$9.2M$1.2M$42.4M$5.1M-$1.4M$2.3M$2.9M$1.7M-$2.2M$116.0K-$882.0K$1.4M-$4.8M$7.5M$3.5M-$6.3M
Increase Decrease In Accounts Receivable$21.4M$1.4M-$18.0M$21.8M-$6.9M-$1.8M$1.4M$193.0K$5.3M$3.3M-$3.3M$2.4M$941.0K-$10.0M$11.1M$4.7M-$6.6M
Increase Decrease In Accounts Payable And Accrued Liabilities$23.6M$11.3M$3.0M-$8.8M-$2.2M$5.8M-$3.2M$2.9M$2.0M$573.0K-$6.1M-$7.7M-$9.4M-$11.5M-$6.8M$5.5M-$5.5M
Proceeds From Repayments Of Lines Of Credit$264.8M$211.6M$181.0M$383.5M$38.1M-$2.3M-$8.6M-$3.7M$13.6M-$84.0K$925.0K-$16.1M-$49.0K$16.1M$0.00$0.00
Increase Decrease In Deferred Income Taxes$4.0M$6.6M$8.0M$2.4M$4.0M$167.0K-$2.2M-$545.0K$21.2M-$31.0K$0.00-$8.0K-$13.0K-$17.4M$1.8M-$5.2M
Employee Benefits And Share Based Compensation$6.7M$5.2M$7.9M$2.4M$0.00
Payments For Repurchase Of Common Stock$23.8M$2.6M$3.6M$1.9M$0.00$3.3M$4.5M$523.0K$20.0K$176.0K$248.0K
Share Based Compensation$4.8M$1.5M$4.1M$7.5M$3.1M$2.5M$2.1M$6.4M$2.3M-$306.0K$61.0K$1.9M$12.0K

Quarterly (10-Q, single quarters)

Metric \ QuarterQ3 2025Q2 2025Q1 2025Q3 2024Q2 2024Q1 2024Q1 2023Q1 2022Q1 2021Q1 2020Q1 2019Q1 2018Q1 2017Q1 2016Q1 2015Q1 2014Q1 2013Q1 2012Q1 2011
Financing Cash Flow *$7.6M-$4.0M-$2.4M$68.8M-$71.0K$6.4M$2.3M$3.4M$957.0K$1.3M$0.00-$4.4M$3.7M$12.3M-$1.0M
Investing Cash Flow *-$5.1M-$16.0M-$5.1M-$57.6M-$661.0K-$551.0K-$248.0K-$809.0K-$204.0K-$1.8M-$349.0K$11.8M-$1.2M-$4.2M-$5.0M
Operating Cash Flow *-$4.8M$6.6M$13.9M-$13.5M-$1.5M-$6.9M-$10.5M-$2.5M-$3.3M-$963.0K-$1.9M-$7.1M-$2.2M-$8.9M-$6.9M
Depreciation Depletion And Amortization$20.0M$20.3M$20.0M$18.6M$18.5M$17.1M$15.7M$7.6M$1.9M$1.5M$1.5M$1.7M$1.7M$2.2M$2.1M$2.3M$2.1M$1.7M$1.3M
Payments To Acquire Property Plant And Equipment$5.6M$2.5M$4.5M$410.0K$849.0K$551.0K$248.0K$652.0K$204.0K$519.0K$352.0K$335.0K$1.2M$4.4M$4.3M
Increase Decrease In Prepaid Deferred Expense And Other Assets$5.0M$6.8M$2.9M$110.0K$1.1M$223.0K$2.3M$1.9M$305.0K-$1.2M-$1.1M$1.5M-$1.2M$84.0K$385.0K
Increase Decrease In Other Operating Capital Net-$437.0K$333.0K-$253.0K-$50.0K-$361.0K-$311.0K-$133.0K-$116.0K-$116.0K-$134.0K-$151.0K-$250.0K-$28.0K-$146.0K$510.0K
Increase Decrease In Inventories$1.8M-$1.0M$7.2M$12.1M-$91.0K$1.5M$643.0K-$19.0K$626.0K-$611.0K$68.0K-$2.3M$2.9M$3.2M$4.0M
Increase Decrease In Accounts Receivable$29.6M$6.6M$6.0M$12.5M$4.4M$3.5M$6.3M$831.0K$3.9M$3.7M$2.0M$3.0M$3.7M-$3.3M$3.3M
Increase Decrease In Accounts Payable And Accrued Liabilities$7.7M$3.5M$11.2M$7.1M-$3.7M-$8.5M-$8.9M-$4.3M-$1.1M-$1.2M-$1.1M-$7.1M$3.1M-$9.2M-$3.1M
Proceeds From Repayments Of Lines Of Credit$93.5M$8.9M$94.0M$34.3M$0.00$8.2M$2.3M$3.4M$957.0K$1.3M$0.00-$4.4M$3.7M$13.4M
Increase Decrease In Deferred Income Taxes-$476.0K-$1.2M-$612.0K$0.00$320.0K-$3.2M-$1.4M-$454.0K$0.00
Employee Benefits And Share Based Compensation$974.0K$2.2M$2.2M$0.00$944.0K-$10.7M$408.0K$970.0K-$30.0K-$1.2M-$747.0K
Payments For Repurchase Of Common Stock$11.2M$0.00$33.0K$13.0K$1.8M$0.00
Share Based Compensation-$747.0K$1.1M$1.6M$198.0K$227.0K

Per-Share & Share Counts

Annual (10-K / 20-F)

Metric \ Fiscal YearFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018FY2017FY2016FY2015FY2014FY2013FY2012FY2011FY2010FY2009
Diluted EPS *$0.18-$0.16-$0.20$0.21-$0.49$1.62$0.77$0.67$3.25-$0.19$0.03-$0.50-$0.59-$7.28-$0.54$0.81-$0.32
Earnings Per Share Basic$0.18$-0.16$-0.20$0.22$-0.49$1.68$0.81$0.70$3.35$-0.19$0.03$-7.28$-0.54$0.81$-0.32
Common Stock Par Or Stated Value Per Share$1.00$1.00$1.00$1.00$1.00$1.00$1.00$1.00$1.00$1.00$1.00$1.00$1.00$1.00$1.00$1.00
Common Stock Shares Outstanding46.2M46.9M46.8M38.8M10.3M9.1M9.0M8.9M8.8M8.8M8.7M8.7M8.6M8.6M8.5M
Common Stock Shares Authorized70.0M70.0M70.0M70.0M35.0M35.0M35.0M35.0M35.0M35.0M35.0M35.0M35.0M35.0M35.0M35.0M
Preferred Stock Shares Authorized500.0K500.0K500.0K0.000.00500.0K500.0K500.0K500.0K500.0K500.0K500.0K500.0K500.0K500.0K500.0K
Preferred Stock Par Or Stated Value Per Share$1.00$1.00$1.00$1.00$1.00$1.00$1.00$1.00$1.00$1.00$1.00$1.00$1.00$1.00$1.00$1.00
Common Stock Shares Issued47.9M47.7M47.5M39.5M10.5M9.3M9.2M9.0M8.9M8.9M8.8M8.7M8.7M8.6M8.6M8.5M
Preferred Stock Shares Outstanding0.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00
Preferred Stock Shares Issued0.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00
Weighted Average Number Of Diluted Shares Outstanding9.4M9.3M9.4M9.3M9.1M8.8M8.9M
Weighted Average Number Of Shares Outstanding Basic9.1M9.0M9.0M8.9M8.9M8.8M8.7M

Quarterly (10-Q, single quarters)

Metric \ QuarterQ3 2025Q2 2025Q1 2025Q3 2024Q2 2024Q1 2024Q3 2023Q2 2023Q1 2023Q3 2022Q2 2022Q1 2022Q3 2021Q2 2021Q1 2021Q3 2020Q2 2020Q1 2020Q3 2019Q2 2019Q1 2019Q4 2018Q3 2018Q2 2018Q1 2018Q4 2017Q3 2017Q2 2017Q1 2017Q4 2016Q3 2016Q2 2016Q1 2016Q3 2015Q2 2015Q1 2015Q4 2014Q3 2014Q2 2014Q1 2014Q4 2013Q3 2013Q2 2013Q1 2013Q4 2012Q3 2012Q2 2012Q1 2012Q4 2011Q3 2011Q2 2011Q1 2011Q4 2010Q3 2010Q2 2010
Diluted EPS *$0.14$0.11$0.07$0.46$0.04-$0.11-$0.03$0.07$0.14$0.42-$0.23-$0.25$0.12$0.04$0.39$0.19$0.07$1.34$0.51$0.14$0.44-$0.09$0.35$0.13$2.21$0.14$0.80$0.09-$0.53$0.20$0.02$0.11$0.27$0.33-$0.16-$0.31$0.05$0.09-$0.34-$0.33$0.07$0.05-$0.37$0.20-$0.15-$7.12-$0.21-$0.65-$0.25$0.12$0.23$0.40$0.20
Earnings Per Share Basic$0.14$0.11$0.07$0.47$0.04$-0.11$-0.03$0.07$0.14$0.43$-0.23$-0.25$0.12$0.04$0.40$0.19$0.07$1.39$0.53$0.15$0.46$-0.09$0.36$0.14$2.28$0.15$0.82$0.10$-0.53$0.21$0.02$0.12$0.28$0.34$-0.16$0.05$0.09$0.20$-0.15$-7.12$-0.21$-0.65$-0.25$0.12$0.24$0.40$0.20
Common Stock Par Or Stated Value Per Share$1.00$1.00$1.00$1.00$1.00$1.00$1.00$1.00$1.00$1.00$1.00$1.00$1.00$1.00$1.00$1.00$1.00$1.00$1.00$1.00$1.00$1.00$1.00$1.00$1.00$1.00$1.00$1.00$1.00$1.00$1.00$1.00$1.00$1.00$1.00$1.00$1.00$1.00$1.00$1.00$1.00$1.00$1.00$1.00
Common Stock Shares Outstanding46.3M46.3M46.6M46.8M46.8M46.8M46.8M23.3M21.1M19.4M19.4M9.1M9.1M9.1M9.1M9.0M9.0M9.0M9.0M9.0M9.0M9.0M8.9M8.9M8.9M8.9M8.9M8.8M8.8M8.8M8.8M8.7M8.7M8.7M8.7M8.7M8.7M8.7M8.6M8.6M8.6M8.6M8.6M8.6M
Common Stock Shares Authorized70.0M70.0M70.0M70.0M70.0M70.0M70.0M35.0M35.0M35.0M35.0M35.0M35.0M35.0M35.0M35.0M35.0M35.0M35.0M35.0M35.0M35.0M35.0M35.0M35.0M35.0M35.0M35.0M35.0M35.0M35.0M35.0M35.0M35.0M35.0M35.0M35.0M35.0M35.0M35.0M35.0M35.0M35.0M35.0M
Preferred Stock Shares Authorized500.0K500.0K500.0K500.0K500.0K500.0K500.0K500.0K500.0K500.0K500.0K500.0K500.0K500.0K500.0K500.0K500.0K500.0K500.0K500.0K500.0K500.0K500.0K500.0K500.0K500.0K500.0K500.0K500.0K500.0K500.0K500.0K500.0K500.0K500.0K500.0K500.0K500.0K500.0K500.0K500.0K500.0K500.0K500.0K
Preferred Stock Par Or Stated Value Per Share$1.00$1.00$1.00$1.00$1.00$1.00$1.00$1.00$1.00$1.00$1.00$1.00$1.00$1.00$1.00$1.00$1.00$1.00$1.00$1.00$1.00$1.00$1.00$1.00$1.00$1.00$1.00$1.00$1.00$1.00$1.00$1.00$1.00$1.00$1.00$1.00$1.00$1.00$1.00$1.00$1.00$1.00$1.00$1.00
Common Stock Shares Issued47.8M47.8M47.8M47.7M47.6M47.6M47.5M23.7M21.4M19.7M19.7M9.4M9.3M9.3M9.3M9.2M9.2M9.0M9.0M9.0M8.9M9.0M8.9M8.9M8.9M8.9M8.8M8.8M8.8M8.8M8.8M8.7M8.7M8.7M8.7M8.7M8.6M8.6M8.6M8.6M8.6M8.6M
Preferred Stock Shares Outstanding0.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00
Preferred Stock Shares Issued0.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00
Weighted Average Number Of Diluted Shares Outstanding9.4M9.4M9.3M9.3M9.3M9.3M9.3M9.4M9.4M9.3M8.9M9.2M9.2M9.1M9.1M9.1M8.9M8.9M8.9M8.9M8.9M8.7M8.8M8.8M8.7M8.7M8.6M8.6M8.6M8.6M8.6M8.6M8.6M8.5M8.5M
Weighted Average Number Of Shares Outstanding Basic9.1M9.1M9.1M9.1M9.0M9.0M9.0M9.0M9.0M9.0M8.9M8.9M8.9M8.9M8.9M8.8M8.8M8.8M8.8M8.7M8.7M8.7M8.7M8.7M8.7M8.6M8.6M8.6M8.6M8.6M8.6M8.6M8.5M8.5M8.5M

Other Metrics

Annual (10-K / 20-F)

Metric \ Fiscal YearFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018FY2017FY2016FY2015FY2014FY2013FY2012FY2011FY2010
Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value$7.2M$4.5M$3.7M$1.5M$2.4M$1.8M$2.6M$2.7M$2.0M$1.2M$1.3M$951.0K$904.0K$775.0K$929.0K$560.0K
Selling Expense$96.6M$76.8M$85.3M$87.6M$98.0M$92.9M$90.1M$90.8M$84.3M$80.3M
Incremental Common Shares Attributable To Share Based Payment Arrangements277.0K311.0K408.0K364.0K267.0K0.00150.0K
Security Bonus Plan$9.7M$0.00$13.0M$14.2M$14.6M$15.9M$16.1M$18.8M$23.3M$25.6M
Stock Issued During Period Value New Issues$877.0K$1.1M$0.00$0.00$0.00$15.0K$0.00

Quarterly (10-Q, single quarters)

Metric \ QuarterQ3 2025Q2 2025Q1 2025Q3 2024Q2 2024Q1 2024Q3 2023Q2 2023Q1 2023Q3 2022Q2 2022Q1 2022Q3 2021Q2 2021Q1 2021Q4 2020Q3 2020Q2 2020Q1 2020Q4 2019Q3 2019Q2 2019Q1 2019Q4 2018Q3 2018Q2 2018Q1 2018Q3 2017Q2 2017Q1 2017Q3 2016Q2 2016Q1 2016Q3 2015Q2 2015Q1 2015Q3 2014Q2 2014Q1 2014Q3 2013Q2 2013Q1 2013Q3 2012Q2 2012Q1 2012Q3 2011Q2 2011Q1 2011Q3 2010Q2 2010
Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value$2.1M$1.3M$1.6M$1.1M$1.1M$998.0K$1.1M$1.1M$773.0K$489.0K$573.0K$311.0K$750.0K$551.0K$422.0K$510.0K$498.0K$451.0K$663.0K$711.0K$666.0K$692.0K$673.0K$651.0K
Selling Expense$26.3M$24.9M$24.2M$23.8M$19.2M$16.3M$20.0M$21.3M$21.9M$21.7M$22.2M$22.0M$21.9M$24.4M$23.8M$24.8M$23.6M$23.2M$22.8M$22.2M$21.9M$24.4M$23.6M$23.0M$21.3M$21.3M$20.6M$21.6M
Incremental Common Shares Attributable To Share Based Payment Arrangements236.0K279.0K271.0K265.0K313.0K296.0K302.0K415.0K405.0K355.0K0.00314.0K297.0K253.0K245.0K255.0K141.0K142.0K131.0K144.0K170.0K0.00134.0K121.0K43.0K42.0K0.000.0060.0K74.0K12.0K7.0K
Security Bonus Plan$10.0M$10.2M$10.4M$10.9M$11.0M$11.2M$11.3M$11.5M$11.8M$11.7M$11.8M$12.0M$12.4M$12.3M$12.4M$12.9M$12.8M$12.9M$13.3M$13.4M$13.8M$14.3M$14.4M$14.5M$15.1M$15.4M$15.4M$16.2M$16.2M$15.9M$16.4M$16.9M$17.2M$19.7M$20.8M$21.0M$24.1M$25.1M
Stock Issued During Period Value New Issues$0.00$0.00$877.0K$1.1M$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$14.0K

Most recent annual filing with the SEC: March 5, 2026

Data sourced from SEC EDGAR public filings as of August 5, 2026.