GRUPO FINANCIERO GALICIA SA
|
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 |
12,418.32 |
10,626.57 |
13,894.55 |
8,519.81 |
2,864.48 |
865.71 |
509.95 |
112.10 |
148.13 |
49.26 |
34.90 |
26.56 |
17.86 |
9.63 |
7.11 |
4.56 |
4.23 |
3.21 |
2.20 |
3.37 |
| Cost of revenue |
6,750.19 |
3,962.89 |
7,013.50 |
4,190.60 |
1,233.66 |
368.25 |
242.66 |
-13.62 |
49.40 |
20.09 |
13.36 |
10.88 |
6.72 |
1.03 |
-2.41 |
-0.85 |
0.54 |
0.53 |
0.48 |
1.96 |
| Gross profit |
5,668.13 |
6,663.68 |
6,881.05 |
4,329.21 |
1,630.82 |
497.46 |
267.29 |
112.10 |
98.73 |
29.17 |
21.53 |
15.69 |
11.14 |
9.63 |
7.11 |
4.56 |
4.23 |
3.21 |
2.20 |
1.41 |
| Selling, general and administrative |
2,065.03 |
1,388.14 |
1,100.78 |
991.35 |
430.05 |
144.40 |
75.73 |
14.14 |
49.46 |
11.79 |
8.86 |
7.30 |
5.85 |
4.54 |
3.24 |
2.22 |
1.12 |
1.29 |
0.72 |
0.51 |
| Research and development |
|
|
|
|
|
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
|
|
|
|
| Other operating expenses |
3,299.26 |
3,064.31 |
4,597.79 |
2,893.41 |
912.63 |
216.94 |
109.04 |
92.77 |
26.32 |
8.01 |
5.54 |
3.06 |
2.23 |
5.09 |
3.87 |
2.33 |
3.11 |
1.92 |
1.48 |
0.83 |
| Operating income |
303.85 |
2,211.22 |
1,182.48 |
444.45 |
288.14 |
136.13 |
82.51 |
5.75 |
22.95 |
9.37 |
7.14 |
5.33 |
3.06 |
2.13 |
1.86 |
0.67 |
0.39 |
0.25 |
0.12 |
0.08 |
| Non-operating income (net) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.56 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.19 |
0.17 |
0.10 |
0.00 |
0.00 |
0.00 |
0.00 |
| Income before tax |
303.85 |
2,211.22 |
1,182.48 |
444.45 |
288.14 |
136.13 |
82.51 |
5.19 |
22.95 |
9.37 |
7.14 |
5.33 |
3.06 |
2.31 |
2.03 |
0.77 |
0.39 |
0.25 |
0.12 |
0.08 |
| Income tax expense |
91.24 |
586.61 |
448.25 |
115.07 |
99.52 |
61.11 |
33.57 |
10.63 |
11.75 |
3.35 |
2.80 |
1.99 |
1.23 |
0.79 |
0.75 |
0.26 |
0.16 |
0.07 |
0.07 |
0.09 |
| Net income |
212.52 |
1,624.74 |
734.24 |
329.38 |
188.62 |
74.01 |
48.72 |
-4.88 |
10.45 |
6.02 |
4.34 |
3.34 |
1.82 |
1.34 |
1.11 |
0.41 |
0.23 |
0.18 |
0.05 |
-0.02 |
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 |
2,555.34 |
6,961.38 |
1,972.49 |
2,086.39 |
2,529.89 |
1,662.73 |
1,829.86 |
2,500.00 |
4,195.11 |
2,152.07 |
3,459.42 |
1,378.79 |
1,001.90 |
-150.91 |
390.31 |
252.69 |
200.54 |
202.99 |
113.04 |
114.53 |
92.89 |
79.54 |
103.62 |
96.64 |
89.59 |
61.66 |
78.76 |
78.12 |
77.62 |
67.71 |
31.06 |
22.84 |
19.08 |
75.34 |
15.34 |
15.26 |
14.02 |
5.29 |
12.75 |
12.21 |
11.56 |
5.37 |
8.93 |
8.10 |
7.68 |
3.43 |
6.76 |
6.59 |
6.32 |
2.76 |
4.62 |
4.15 |
2.60 |
2.85 |
2.47 |
2.08 |
2.18 |
1.90 |
1.91 |
2.39 |
1.31 |
0.82 |
1.10 |
1.32 |
0.43 |
0.91 |
0.75 |
1.02 |
0.89 |
0.91 |
1.21 |
1.13 |
0.68 |
0.68 |
0.81 |
0.76 |
0.80 |
0.45 |
0.81 |
0.90 |
0.89 |
| Cost of revenue |
892.13 |
5,557.95 |
736.47 |
564.04 |
1,101.09 |
|
720.01 |
202.87 |
1,439.32 |
|
1,878.55 |
81.44 |
57.75 |
|
22.03 |
21.60 |
11.36 |
-18.50 |
44.68 |
47.66 |
37.81 |
|
41.17 |
31.17 |
34.78 |
-4.28 |
38.32 |
34.97 |
31.53 |
0.61 |
13.67 |
8.92 |
6.51 |
0.01 |
4.77 |
4.88 |
4.75 |
0.31 |
6.07 |
6.13 |
5.75 |
-0.49 |
3.79 |
3.66 |
2.61 |
-0.11 |
2.99 |
3.31 |
2.64 |
-0.12 |
1.72 |
1.55 |
-0.59 |
-0.59 |
0.25 |
0.26 |
0.25 |
0.20 |
0.17 |
0.16 |
0.14 |
0.10 |
0.13 |
0.11 |
0.12 |
0.14 |
0.12 |
0.13 |
0.50 |
0.10 |
0.44 |
0.45 |
0.44 |
0.14 |
0.36 |
0.29 |
0.40 |
0.16 |
0.45 |
0.49 |
0.58 |
| Gross profit |
1,663.21 |
1,403.43 |
1,236.03 |
1,522.35 |
1,428.80 |
1,662.73 |
1,109.85 |
2,297.14 |
2,755.79 |
2,152.07 |
1,580.86 |
1,297.36 |
944.14 |
-150.91 |
368.28 |
231.09 |
189.19 |
202.99 |
68.36 |
66.87 |
55.09 |
79.54 |
62.45 |
65.47 |
54.81 |
61.66 |
40.43 |
43.15 |
46.09 |
67.71 |
17.38 |
13.91 |
12.57 |
75.34 |
10.57 |
10.38 |
9.28 |
5.29 |
6.69 |
6.08 |
5.81 |
5.37 |
5.14 |
4.45 |
5.07 |
3.43 |
3.77 |
3.29 |
3.68 |
2.76 |
2.90 |
2.60 |
2.60 |
2.85 |
2.47 |
2.08 |
2.18 |
1.90 |
1.91 |
2.39 |
1.31 |
0.82 |
1.10 |
1.32 |
0.43 |
0.91 |
0.75 |
1.02 |
0.89 |
0.91 |
0.77 |
0.68 |
0.68 |
0.68 |
0.44 |
0.47 |
0.40 |
0.45 |
0.35 |
0.41 |
0.31 |
| Selling, general and administrative |
507.97 |
261.10 |
658.03 |
491.73 |
370.70 |
149.20 |
241.26 |
450.89 |
286.76 |
322.37 |
233.05 |
266.66 |
219.30 |
52.55 |
90.06 |
70.12 |
54.25 |
17.16 |
19.99 |
20.42 |
19.12 |
7.78 |
21.60 |
20.03 |
17.56 |
5.85 |
14.22 |
13.39 |
11.98 |
8.04 |
7.17 |
6.63 |
6.14 |
8.00 |
5.13 |
5.09 |
4.65 |
0.75 |
4.55 |
4.24 |
3.77 |
0.52 |
3.32 |
3.08 |
1.95 |
0.33 |
2.36 |
2.29 |
1.40 |
0.22 |
1.25 |
1.22 |
1.17 |
1.12 |
0.99 |
0.91 |
0.86 |
0.75 |
0.85 |
0.95 |
0.53 |
0.53 |
0.45 |
0.34 |
0.34 |
0.69 |
0.31 |
0.16 |
0.29 |
0.33 |
0.25 |
0.24 |
0.61 |
0.21 |
0.17 |
0.16 |
0.14 |
0.14 |
0.13 |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other operating expenses |
1,087.30 |
1,149.50 |
751.87 |
754.76 |
822.88 |
645.46 |
610.93 |
963.09 |
1,882.86 |
1,259.37 |
1,119.26 |
721.94 |
614.94 |
946.48 |
245.49 |
146.56 |
117.68 |
148.39 |
34.30 |
33.60 |
31.01 |
54.96 |
25.41 |
30.62 |
18.82 |
45.86 |
20.05 |
17.60 |
15.36 |
69.32 |
3.91 |
3.22 |
1.95 |
54.16 |
1.55 |
2.16 |
1.87 |
1.65 |
-0.35 |
-0.35 |
-0.19 |
2.64 |
-0.20 |
-0.19 |
1.12 |
1.73 |
-0.21 |
-0.15 |
0.86 |
1.45 |
0.73 |
0.69 |
1.43 |
0.14 |
1.48 |
1.17 |
1.32 |
0.07 |
1.06 |
1.44 |
0.78 |
-2.94 |
0.65 |
0.98 |
0.09 |
-1.13 |
0.45 |
0.86 |
0.60 |
-0.81 |
0.42 |
0.38 |
0.07 |
-0.64 |
0.25 |
0.29 |
0.25 |
-0.23 |
0.17 |
0.19 |
0.20 |
| Operating income |
67.94 |
-75.67 |
-173.87 |
275.86 |
235.21 |
868.06 |
257.65 |
883.15 |
586.17 |
284.94 |
228.56 |
308.76 |
109.91 |
138.34 |
32.74 |
14.40 |
17.25 |
33.74 |
14.07 |
12.85 |
4.95 |
17.24 |
15.43 |
14.82 |
18.44 |
10.18 |
6.17 |
12.16 |
18.76 |
-10.08 |
6.30 |
4.07 |
4.48 |
12.77 |
3.89 |
3.13 |
2.76 |
2.94 |
2.48 |
2.18 |
2.23 |
2.36 |
2.02 |
1.56 |
2.01 |
1.40 |
1.62 |
1.14 |
1.43 |
1.09 |
0.92 |
0.69 |
0.56 |
0.51 |
0.56 |
0.52 |
0.67 |
0.48 |
0.47 |
0.36 |
0.62 |
0.36 |
0.05 |
0.11 |
0.09 |
0.47 |
0.01 |
0.06 |
0.05 |
0.05 |
0.09 |
0.06 |
0.06 |
0.05 |
0.02 |
0.03 |
0.00 |
0.36 |
0.06 |
0.09 |
0.00 |
| Non-operating income (net) |
0.00 |
-6.62 |
0.00 |
0.00 |
0.00 |
-134.51 |
0.00 |
0.00 |
0.00 |
71.74 |
0.00 |
0.00 |
0.00 |
-137.09 |
0.00 |
0.00 |
0.00 |
3.70 |
0.00 |
0.00 |
0.00 |
-0.44 |
0.00 |
0.00 |
0.00 |
-0.24 |
0.00 |
0.00 |
0.00 |
0.42 |
0.00 |
0.00 |
0.00 |
0.41 |
0.00 |
0.00 |
0.00 |
-0.06 |
0.00 |
0.00 |
0.00 |
-0.14 |
0.00 |
0.00 |
0.00 |
-0.03 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.05 |
0.05 |
0.00 |
-0.13 |
0.00 |
0.00 |
0.00 |
-0.26 |
0.00 |
0.03 |
0.00 |
0.02 |
-0.38 |
0.01 |
0.00 |
0.10 |
0.00 |
0.00 |
0.00 |
-0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.44 |
0.00 |
0.00 |
0.00 |
| Income before tax |
67.94 |
-82.29 |
-173.87 |
275.86 |
235.21 |
733.55 |
257.65 |
883.15 |
586.17 |
356.68 |
228.56 |
308.76 |
109.91 |
1.24 |
32.74 |
14.40 |
17.25 |
37.44 |
14.07 |
12.85 |
4.95 |
16.80 |
15.43 |
14.82 |
18.44 |
9.95 |
6.17 |
12.16 |
18.76 |
-9.65 |
6.30 |
4.07 |
4.48 |
13.18 |
3.89 |
3.13 |
2.76 |
2.88 |
2.48 |
2.18 |
2.23 |
2.22 |
2.02 |
1.56 |
2.01 |
1.37 |
1.62 |
1.14 |
1.43 |
1.09 |
0.92 |
0.69 |
0.56 |
0.56 |
0.61 |
0.52 |
0.53 |
0.48 |
0.47 |
0.36 |
0.36 |
0.36 |
0.08 |
0.11 |
0.10 |
0.09 |
0.02 |
0.06 |
0.15 |
0.05 |
0.09 |
0.06 |
0.05 |
0.05 |
0.02 |
0.03 |
0.00 |
-0.08 |
0.06 |
0.09 |
0.00 |
| Income tax expense |
1.43 |
-11.88 |
-86.16 |
103.19 |
72.59 |
81.59 |
89.71 |
309.37 |
200.28 |
149.83 |
62.84 |
93.38 |
39.60 |
0.94 |
6.06 |
3.37 |
6.64 |
13.05 |
4.66 |
3.44 |
2.57 |
8.77 |
8.13 |
6.05 |
6.85 |
5.53 |
3.47 |
2.22 |
8.09 |
6.10 |
1.98 |
1.17 |
1.40 |
7.91 |
1.58 |
0.78 |
1.17 |
0.98 |
0.86 |
0.75 |
0.77 |
0.86 |
0.74 |
0.54 |
0.67 |
0.41 |
0.62 |
0.40 |
0.56 |
0.43 |
0.32 |
0.27 |
0.21 |
0.21 |
0.21 |
0.18 |
0.20 |
0.20 |
0.20 |
0.11 |
0.13 |
0.13 |
-0.07 |
0.06 |
0.05 |
0.04 |
-0.04 |
0.02 |
0.05 |
0.01 |
0.03 |
0.02 |
0.02 |
0.02 |
0.01 |
0.02 |
0.02 |
0.01 |
0.03 |
0.04 |
0.02 |
| Net income |
66.49 |
-63.79 |
-87.71 |
172.64 |
162.58 |
651.98 |
167.97 |
573.71 |
386.06 |
206.86 |
165.72 |
215.38 |
70.31 |
0.31 |
26.68 |
11.04 |
10.62 |
24.39 |
9.41 |
9.71 |
2.38 |
7.99 |
7.51 |
8.76 |
11.29 |
4.22 |
2.74 |
9.92 |
10.68 |
-14.83 |
4.21 |
2.78 |
3.01 |
4.98 |
2.12 |
2.23 |
1.43 |
1.77 |
1.52 |
1.38 |
1.35 |
1.24 |
1.19 |
0.95 |
0.96 |
0.88 |
0.93 |
0.69 |
0.83 |
0.63 |
0.54 |
0.36 |
0.30 |
0.30 |
0.35 |
0.34 |
0.28 |
0.28 |
0.28 |
0.25 |
0.23 |
0.23 |
0.12 |
0.05 |
0.05 |
0.05 |
0.05 |
0.04 |
0.09 |
0.03 |
0.07 |
0.04 |
0.04 |
0.04 |
0.01 |
0.01 |
-0.02 |
-0.09 |
0.03 |
0.05 |
-0.01 |
|
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 |
9,070.32 |
3,757.80 |
-1,926.09 |
447.54 |
237.43 |
175.42 |
130.82 |
143.31 |
42.82 |
17.27 |
30.84 |
9.11 |
3.09 |
8.35 |
6.42 |
5.65 |
3.70 |
3.41 |
2.96 |
2.29 |
| Short-term investments |
|
|
-820.61 |
447,096.66 |
0.00 |
0.00 |
-0.17 |
-0.06 |
0.01 |
0.00 |
0.00 |
0.00 |
0.03 |
0.00 |
0.00 |
1.05 |
0.04 |
0.70 |
0.70 |
|
| Accounts receivable, net |
7,939.67 |
5,936.80 |
167.60 |
54.66 |
21.23 |
10.39 |
2.75 |
4.82 |
3.01 |
20.10 |
8.06 |
9.21 |
7.92 |
6.14 |
6.34 |
4.41 |
4.49 |
5.97 |
4.95 |
5.41 |
| Inventories |
|
|
-2,197.44 |
-723.59 |
-509.49 |
-268.79 |
-179.28 |
0.05 |
0.05 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
|
|
|
| Other current assets |
350.07 |
3,098.75 |
3,504.74 |
723.59 |
509.49 |
268.79 |
179.28 |
300.46 |
2.65 |
1.54 |
101.14 |
1.40 |
0.93 |
-6.14 |
-6.34 |
-4.41 |
-4.49 |
-5.97 |
-4.95 |
-5.41 |
| Total current assets |
17,360.05 |
12,793.35 |
3,504.74 |
502.20 |
258.66 |
185.82 |
133.40 |
148.13 |
42.82 |
17.27 |
38.90 |
9.11 |
11.93 |
8.35 |
6.42 |
5.65 |
3.74 |
3.41 |
2.96 |
2.29 |
| Property, plant and equipment, net |
|
|
|
115.82 |
62.20 |
43.73 |
44.88 |
29.79 |
18.21 |
3.82 |
2.62 |
0.30 |
0.39 |
0.42 |
0.38 |
0.35 |
0.33 |
0.38 |
0.35 |
0.16 |
| Goodwill |
|
|
|
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.02 |
0.02 |
0.01 |
0.01 |
0.01 |
0.02 |
0.03 |
0.04 |
0.06 |
0.02 |
| Intangible assets |
381.18 |
304.49 |
122.24 |
38.51 |
21.23 |
14.47 |
5.51 |
3.74 |
1.72 |
2.58 |
2.01 |
1.78 |
1.42 |
1.08 |
0.71 |
0.43 |
0.55 |
0.53 |
0.39 |
5.41 |
| Long-term investments |
8,016.67 |
6,377.13 |
2,591.71 |
1,172.71 |
591.82 |
272.73 |
95.30 |
99.57 |
38.80 |
13.75 |
5.05 |
5.43 |
4.08 |
|
|
|
|
|
|
|
| Other non-current assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total assets |
45,779.14 |
32,517.98 |
10,283.96 |
3,371.64 |
1,681.70 |
1,057.95 |
664.13 |
565.25 |
489.64 |
242.25 |
161.75 |
107.31 |
83.16 |
63.46 |
51.19 |
35.71 |
27.60 |
24.74 |
22.83 |
23.58 |
|
| Accounts payable |
|
235.52 |
144.45 |
2,141.98 |
1,026.55 |
671.02 |
529.70 |
547.74 |
2.11 |
1.45 |
1.21 |
0.82 |
0.62 |
0.40 |
0.26 |
0.00 |
0.00 |
1.01 |
1.27 |
0.13 |
| Short-term debt |
3,102.28 |
389.70 |
333.21 |
133.95 |
61.48 |
30.64 |
46.87 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
10.09 |
|
0.82 |
0.61 |
|
|
|
|
| Current portion of long-term debt |
|
|
|
|
|
|
9.49 |
3.41 |
0.88 |
4.01 |
1.34 |
12.27 |
10.09 |
|
|
|
|
|
|
|
| Deferred revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other current liabilities |
26,602.75 |
18,623.40 |
284.01 |
276.30 |
11.22 |
16.06 |
15.64 |
94.92 |
-11.07 |
-8.51 |
-1.21 |
-0.82 |
-0.62 |
-0.40 |
-0.26 |
0.00 |
0.00 |
-1.01 |
-1.27 |
-0.13 |
| Long-term debt |
2,877.90 |
1,717.05 |
436.26 |
150.05 |
77.96 |
52.56 |
67.46 |
59.20 |
28.32 |
22.89 |
15.20 |
1.38 |
1.47 |
1.43 |
1.49 |
0.83 |
0.91 |
1.18 |
1.26 |
2.43 |
| Capital lease obligations |
44.20 |
53.72 |
29.46 |
7.68 |
4.38 |
4.36 |
3.77 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
|
|
|
|
| Other non-current liabilities |
|
|
|
|
|
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
|
|
|
|
| Total liabilities |
38,012.31 |
26,454.24 |
8,266.23 |
164.09 |
1,379.13 |
878.09 |
566.71 |
508.65 |
422.16 |
220.44 |
147.26 |
97.07 |
76.21 |
58.59 |
47.64 |
32.86 |
25.26 |
22.64 |
20.96 |
21.81 |
|
| Common stock and paid-in capital |
7,593.65 |
2,305.41 |
737.34 |
3,382.33 |
391.61 |
282.12 |
154.68 |
53.77 |
34.95 |
18.90 |
10.15 |
1.80 |
1.80 |
3.53 |
2.44 |
1.52 |
1.82 |
1.67 |
1.61 |
1.61 |
| Retained earnings |
169.94 |
3,758.17 |
1,280.39 |
-174.78 |
-89.04 |
-102.26 |
-57.26 |
2.83 |
29.58 |
1.46 |
4.34 |
8.45 |
5.15 |
1.34 |
1.11 |
0.95 |
0.23 |
0.18 |
0.04 |
0.00 |
| Common shares outstanding |
161 |
159 |
119 |
147 |
147 |
144 |
143 |
143 |
134 |
130 |
130 |
130 |
127 |
125 |
125 |
125 |
125 |
125 |
125 |
125 |
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 |
6,684.44 |
9,070.32 |
8,694.16 |
6,074.50 |
5,575.58 |
3,757.80 |
6,095.80 |
2,594.26 |
2,171.91 |
-1,926.09 |
740.24 |
548.27 |
495.24 |
447.54 |
626.59 |
381.16 |
237.43 |
87.75 |
229.86 |
224.84 |
218.22 |
307.79 |
178.39 |
164.76 |
31.52 |
160.53 |
107.64 |
169.05 |
128.18 |
150.90 |
26.80 |
18.29 |
12.11 |
42.82 |
31.03 |
22.39 |
26.94 |
17.27 |
17.23 |
28.44 |
27.53 |
18.28 |
10.57 |
10.70 |
8.55 |
9.11 |
14.48 |
14.69 |
14.24 |
3.09 |
9.67 |
8.25 |
9.11 |
9.11 |
7.30 |
6.64 |
6.27 |
6.27 |
6.90 |
5.55 |
5.29 |
5.29 |
5.20 |
4.00 |
4.00 |
3.70 |
3.94 |
3.97 |
3.22 |
3.41 |
3.29 |
3.04 |
2.70 |
2.70 |
2.61 |
2.01 |
2.06 |
2.29 |
1.63 |
1.34 |
1.24 |
| Short-term investments |
|
|
|
|
2,846.02 |
|
|
-6,657.96 |
-820.61 |
-820.61 |
-359.49 |
-270.52 |
-300.74 |
-765.78 |
|
|
0.00 |
-255.40 |
|
|
-33.52 |
|
|
|
-17.33 |
-0.17 |
46.59 |
5.50 |
10.66 |
2.07 |
14.15 |
2.98 |
0.01 |
0.01 |
0.00 |
0.02 |
7.32 |
3.41 |
5.32 |
-12.19 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-7.36 |
0.01 |
-7.73 |
0.03 |
0.00 |
0.07 |
0.00 |
0.00 |
|
|
0.00 |
0.96 |
|
|
|
1.05 |
|
|
0.04 |
0.61 |
|
|
|
0.70 |
|
|
|
0.70 |
|
|
|
|
|
|
|
| Accounts receivable, net |
1,146.43 |
947.06 |
|
|
7,233.26 |
474.65 |
1,190.52 |
|
1,022.17 |
167.60 |
|
49.27 |
54.66 |
166.99 |
31.28 |
77.81 |
21.23 |
21.23 |
14.27 |
13.21 |
269.41 |
10.39 |
7.46 |
9.02 |
2.75 |
2.75 |
5.47 |
8.10 |
8.97 |
18.71 |
1.94 |
0.82 |
0.34 |
3.01 |
20.89 |
19.71 |
21.62 |
20.77 |
16.44 |
23.64 |
12.04 |
12.04 |
12.37 |
15.77 |
9.21 |
11.61 |
8.63 |
8.14 |
6.50 |
5.70 |
7.56 |
7.28 |
6.84 |
6.07 |
5.82 |
6.83 |
7.04 |
7.04 |
5.39 |
6.21 |
5.46 |
5.46 |
2.24 |
4.03 |
4.55 |
4.52 |
4.72 |
5.83 |
5.84 |
6.06 |
5.67 |
3.84 |
4.00 |
4.00 |
3.10 |
4.04 |
3.83 |
5.43 |
7.74 |
6.17 |
6.65 |
| Inventories |
|
|
|
|
|
|
|
|
-2,197.44 |
|
|
|
-723.59 |
|
|
|
|
0.01 |
|
|
|
0.01 |
|
|
|
0.00 |
0.00 |
0.00 |
0.03 |
0.03 |
0.00 |
0.00 |
0.00 |
0.02 |
0.02 |
0.02 |
0.02 |
0.00 |
0.00 |
0.00 |
|
0.00 |
|
|
|
0.00 |
|
|
|
0.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other current assets |
-1,146.43 |
7,342.67 |
|
|
-7,233.26 |
|
652.08 |
4,063.73 |
4,516.34 |
3,504.74 |
1,529.55 |
917.87 |
723.59 |
0.00 |
526.27 |
496.37 |
262.40 |
10.00 |
615.61 |
580.98 |
-269.41 |
4.28 |
472.02 |
440.34 |
5.36 |
5.36 |
393.83 |
301.05 |
1.05 |
2.53 |
326.35 |
273.58 |
228.20 |
2.65 |
3.53 |
3.02 |
40.18 |
1.54 |
24.84 |
3.05 |
3.58 |
0.11 |
2.12 |
1.97 |
1.93 |
1.40 |
1.47 |
1.07 |
0.93 |
0.93 |
1.00 |
0.98 |
-6.84 |
43.50 |
-5.82 |
-6.83 |
-7.04 |
30.75 |
-5.39 |
-6.21 |
-5.46 |
21.92 |
-2.24 |
-4.03 |
-4.55 |
13.95 |
-4.72 |
-5.83 |
-5.84 |
12.25 |
-5.67 |
-3.84 |
-4.00 |
13.39 |
-3.10 |
-4.04 |
-3.83 |
11.70 |
-7.74 |
-6.17 |
-6.65 |
| Total current assets |
6,684.44 |
17,360.05 |
8,694.16 |
6,074.50 |
5,575.58 |
3,757.80 |
7,938.40 |
2,594.26 |
2,171.91 |
3,504.74 |
380.76 |
277.75 |
194.50 |
447.55 |
626.59 |
381.16 |
258.66 |
87.75 |
229.86 |
224.84 |
184.71 |
307.79 |
178.39 |
164.76 |
31.52 |
160.53 |
107.64 |
169.05 |
128.18 |
150.90 |
26.80 |
19.11 |
12.11 |
42.82 |
31.03 |
22.39 |
26.94 |
17.27 |
33.67 |
16.25 |
27.53 |
18.28 |
10.57 |
10.70 |
8.55 |
9.11 |
7.12 |
7.12 |
13.01 |
3.09 |
13.98 |
11.75 |
9.11 |
15.19 |
7.30 |
6.64 |
6.27 |
13.31 |
6.90 |
5.55 |
5.29 |
10.75 |
5.20 |
4.00 |
4.00 |
8.21 |
3.94 |
3.97 |
3.22 |
9.47 |
3.29 |
3.04 |
2.70 |
6.69 |
2.61 |
2.01 |
2.06 |
7.73 |
1.63 |
1.34 |
1.24 |
| Property, plant and equipment, net |
|
|
|
|
|
|
|
|
|
|
|
174.85 |
|
115.82 |
99.81 |
81.34 |
70.74 |
62.20 |
57.24 |
53.25 |
49.03 |
43.73 |
39.59 |
37.09 |
35.23 |
32.96 |
13.89 |
6.76 |
14.05 |
19.36 |
10.52 |
10.03 |
9.90 |
0.33 |
4.41 |
0.27 |
4.16 |
0.24 |
|
|
|
0.23 |
|
|
|
0.30 |
|
|
|
0.39 |
0.40 |
0.41 |
0.41 |
0.42 |
|
0.37 |
0.38 |
0.38 |
0.37 |
0.36 |
0.35 |
0.35 |
|
0.32 |
0.32 |
0.33 |
0.33 |
0.34 |
0.36 |
0.38 |
0.40 |
0.39 |
0.37 |
0.35 |
0.21 |
0.22 |
0.16 |
0.16 |
0.16 |
0.16 |
|
| Goodwill |
|
|
|
|
|
|
0.20 |
0.18 |
|
|
0.00 |
0.00 |
0.00 |
|
|
|
0.00 |
0.00 |
|
0.00 |
0.00 |
0.00 |
|
0.00 |
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 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.03 |
0.03 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
|
0.01 |
0.01 |
0.01 |
0.01 |
0.02 |
0.02 |
0.02 |
|
0.02 |
0.02 |
0.03 |
0.03 |
0.03 |
0.03 |
0.04 |
0.01 |
0.02 |
0.06 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
|
| Intangible assets |
407.36 |
381.18 |
354.12 |
340.97 |
322.03 |
304.49 |
244.85 |
221.21 |
189.76 |
122.24 |
76.65 |
58.63 |
46.35 |
38.51 |
33.88 |
28.30 |
21.23 |
41.36 |
19.40 |
17.79 |
16.23 |
21.84 |
13.08 |
12.28 |
9.87 |
11.83 |
5.47 |
4.86 |
4.25 |
7.06 |
1.11 |
1.09 |
1.08 |
1.72 |
3.11 |
2.85 |
2.58 |
2.58 |
|
2.17 |
2.01 |
2.01 |
1.94 |
1.85 |
1.78 |
1.80 |
1.68 |
1.58 |
1.42 |
1.42 |
1.33 |
1.24 |
1.15 |
1.15 |
|
0.88 |
0.71 |
0.71 |
0.59 |
0.51 |
0.47 |
0.47 |
|
0.46 |
0.54 |
0.55 |
0.54 |
0.54 |
0.52 |
0.53 |
5.67 |
3.84 |
4.00 |
0.14 |
3.10 |
4.04 |
3.83 |
0.16 |
7.74 |
6.17 |
6.65 |
| Long-term investments |
11,123.66 |
8,016.67 |
8,793.23 |
10,592.10 |
8,771.73 |
6,377.13 |
6,877.60 |
7,221.37 |
5,460.20 |
2,591.71 |
2,875.81 |
2,182.99 |
1,614.09 |
1,172.71 |
|
|
|
591.82 |
553.96 |
466.33 |
323.75 |
272.73 |
281.04 |
276.45 |
148.14 |
95.30 |
134.44 |
198.24 |
138.49 |
6.13 |
38.37 |
16.07 |
10.28 |
12.23 |
9.60 |
10.56 |
6.74 |
7.12 |
8.68 |
8.04 |
|
5.05 |
|
|
|
5.43 |
|
|
|
4.08 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other non-current assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total assets |
45,400.09 |
45,779.14 |
41,995.96 |
37,696.05 |
28,849.49 |
32,725.21 |
22,975.40 |
17,447.12 |
13,352.73 |
10,283.96 |
6,266.28 |
4,858.91 |
3,799.71 |
3,371.64 |
2,671.60 |
2,219.10 |
1,681.70 |
3,271.22 |
1,476.07 |
1,343.20 |
1,172.94 |
1,596.88 |
948.63 |
892.99 |
781.50 |
935.35 |
658.25 |
645.97 |
622.52 |
876.37 |
517.80 |
424.65 |
327.62 |
489.64 |
274.40 |
253.17 |
256.03 |
242.25 |
198.00 |
199.85 |
180.44 |
161.75 |
136.54 |
131.98 |
116.31 |
107.31 |
100.64 |
96.42 |
89.66 |
83.16 |
75.59 |
70.67 |
65.41 |
65.41 |
59.02 |
55.17 |
53.71 |
53.71 |
46.26 |
44.85 |
38.89 |
38.89 |
31.58 |
30.60 |
28.71 |
27.60 |
26.36 |
25.90 |
24.72 |
24.74 |
24.51 |
23.23 |
23.73 |
23.73 |
21.66 |
20.79 |
21.15 |
23.60 |
25.42 |
24.54 |
24.34 |
|
| Accounts payable |
|
|
|
|
221.91 |
235.52 |
191.30 |
|
144.45 |
144.45 |
|
2,917.83 |
139.86 |
2,141.98 |
1,651.03 |
1,375.11 |
1,118.39 |
1,026.55 |
922.28 |
865.45 |
735.26 |
671.02 |
609.47 |
585.60 |
475.20 |
388.64 |
374.34 |
402.41 |
0.46 |
356.07 |
320.05 |
261.10 |
2.11 |
2.11 |
2.05 |
1.80 |
62.48 |
1.45 |
7.64 |
1.86 |
1.75 |
1.21 |
1.08 |
1.00 |
1.00 |
0.82 |
0.90 |
0.95 |
0.62 |
0.62 |
0.64 |
0.57 |
0.51 |
0.51 |
15.14 |
0.88 |
0.74 |
0.74 |
0.83 |
0.80 |
0.67 |
0.67 |
5.01 |
0.03 |
0.48 |
0.62 |
4.13 |
3.97 |
1.01 |
1.01 |
0.07 |
0.10 |
0.09 |
0.09 |
0.08 |
0.10 |
0.09 |
0.13 |
0.22 |
0.14 |
0.09 |
| Short-term debt |
2,991.92 |
3,102.28 |
|
|
111.70 |
|
43.57 |
|
430.80 |
333.21 |
238.23 |
124.11 |
133.95 |
|
121.53 |
58.28 |
|
|
|
|
|
0.01 |
|
|
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
10.45 |
1.71 |
54.99 |
53.07 |
57.40 |
4.01 |
47.48 |
34.84 |
|
1.34 |
|
|
|
12.27 |
0.01 |
0.02 |
|
10.09 |
0.04 |
0.04 |
0.04 |
0.04 |
|
|
|
|
|
|
|
|
|
0.30 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Current portion of long-term debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
9.49 |
0.00 |
0.00 |
0.00 |
5.55 |
0.00 |
0.05 |
10.45 |
1.71 |
54.99 |
53.07 |
57.40 |
4.01 |
47.48 |
34.84 |
|
1.34 |
|
|
|
12.27 |
|
|
|
10.09 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Deferred revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other current liabilities |
-2,991.92 |
26,602.75 |
24,540.64 |
21,568.24 |
17,573.75 |
645.31 |
-234.87 |
8,739.44 |
6,719.00 |
284.01 |
37.20 |
84.58 |
50.43 |
-327.85 |
33.35 |
20.59 |
0.08 |
54.41 |
29.16 |
26.88 |
21.00 |
27.61 |
614.98 |
19.65 |
-23.70 |
18.94 |
18.76 |
27.25 |
-11.60 |
15.19 |
-4.80 |
-2.94 |
-4.08 |
5.10 |
-7.26 |
-6.56 |
-62.48 |
-0.05 |
6.26 |
-5.46 |
-5.63 |
0.30 |
-4.25 |
-3.75 |
-4.10 |
0.27 |
-3.44 |
-3.03 |
-0.62 |
0.18 |
-2.08 |
-1.82 |
-1.86 |
-0.55 |
-15.14 |
-0.88 |
-0.74 |
-0.74 |
-0.83 |
-0.80 |
-0.67 |
-0.67 |
|
-0.33 |
-0.48 |
-0.62 |
|
|
-1.01 |
-1.01 |
-0.07 |
-0.10 |
-0.09 |
-0.09 |
-0.08 |
-0.10 |
-0.09 |
-0.13 |
-0.22 |
-0.14 |
-0.09 |
| Long-term debt |
3,247.85 |
2,877.90 |
2,724.30 |
2,223.23 |
1,356.19 |
1,717.05 |
706.32 |
576.14 |
540.10 |
436.26 |
249.97 |
191.72 |
166.00 |
150.05 |
|
|
|
77.96 |
73.28 |
65.76 |
58.62 |
52.56 |
46.40 |
45.08 |
67.03 |
67.46 |
68.72 |
68.01 |
25.61 |
76.51 |
37.15 |
32.74 |
20.29 |
1.52 |
46.17 |
1.53 |
43.61 |
1.46 |
37.17 |
34.61 |
|
1.17 |
|
|
|
1.38 |
|
|
|
1.47 |
1.55 |
1.59 |
1.45 |
1.43 |
|
1.57 |
1.46 |
1.49 |
1.31 |
1.28 |
0.96 |
0.83 |
|
0.86 |
0.80 |
0.91 |
0.95 |
0.98 |
0.97 |
1.18 |
1.24 |
1.40 |
1.28 |
1.26 |
1.30 |
1.31 |
1.40 |
2.43 |
3.36 |
3.43 |
|
| Capital lease obligations |
|
44.20 |
|
|
56.80 |
53.72 |
37.77 |
|
|
29.46 |
|
|
|
7.68 |
|
|
|
4.38 |
|
|
|
4.36 |
|
|
|
3.77 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other non-current liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total liabilities |
36,764.46 |
38,012.31 |
34,903.39 |
30,768.57 |
23,361.88 |
26,649.14 |
18,667.56 |
13,642.98 |
10,037.95 |
8,266.23 |
5,007.32 |
3,965.30 |
3,039.78 |
2,762.76 |
2,171.36 |
1,818.06 |
1,379.13 |
2,681.84 |
1,209.66 |
1,107.98 |
967.52 |
1,325.40 |
789.97 |
748.58 |
651.42 |
779.11 |
571.45 |
570.46 |
556.91 |
781.23 |
465.64 |
376.70 |
281.37 |
422.16 |
239.21 |
229.62 |
234.08 |
220.44 |
178.09 |
182.79 |
164.61 |
146.16 |
123.30 |
119.93 |
105.11 |
96.29 |
91.28 |
87.99 |
81.89 |
75.61 |
69.55 |
65.16 |
60.24 |
60.24 |
54.52 |
50.40 |
49.30 |
49.30 |
42.58 |
41.50 |
35.78 |
35.78 |
28.95 |
28.12 |
26.31 |
25.26 |
24.08 |
23.68 |
22.54 |
22.64 |
22.47 |
21.27 |
21.81 |
21.81 |
19.87 |
19.05 |
19.40 |
21.83 |
23.56 |
22.72 |
22.59 |
|
| Common stock and paid-in capital |
8,381.72 |
7,596.54 |
2,738.55 |
2,716.55 |
1,264.86 |
2,317.73 |
1,503.90 |
1,325.95 |
3,530.87 |
737.26 |
480.41 |
356.36 |
1,152.94 |
783.66 |
201.22 |
165.07 |
391.61 |
235.94 |
109.93 |
100.64 |
321.77 |
121.04 |
64.67 |
60.64 |
172.42 |
73.09 |
11.90 |
12.42 |
12.39 |
53.62 |
12.59 |
12.68 |
12.66 |
34.95 |
11.23 |
1.80 |
1.80 |
1.80 |
1.80 |
1.80 |
1.80 |
1.80 |
1.80 |
1.80 |
6.91 |
1.80 |
6.91 |
6.91 |
1.80 |
1.80 |
4.85 |
4.85 |
3.53 |
3.53 |
4.50 |
4.15 |
2.44 |
2.44 |
2.44 |
2.92 |
2.70 |
2.46 |
2.28 |
2.06 |
1.87 |
1.82 |
2.01 |
1.83 |
1.75 |
1.75 |
1.80 |
1.73 |
1.69 |
1.65 |
1.60 |
1.57 |
1.62 |
1.61 |
1.52 |
1.67 |
1.51 |
| Retained earnings |
253.91 |
170.00 |
4,354.02 |
4,210.71 |
4,222.75 |
3,758.17 |
2,947.19 |
2,478.19 |
-216.09 |
1,280.39 |
778.55 |
537.26 |
-393.01 |
-174.78 |
299.02 |
235.97 |
-89.04 |
353.44 |
156.48 |
134.57 |
-116.35 |
150.44 |
90.28 |
80.37 |
-45.68 |
79.21 |
72.48 |
60.90 |
51.32 |
38.87 |
37.84 |
33.66 |
32.02 |
29.58 |
23.97 |
21.75 |
20.16 |
18.55 |
16.78 |
15.26 |
14.04 |
12.69 |
11.44 |
10.26 |
4.30 |
8.45 |
2.46 |
1.52 |
5.98 |
5.15 |
1.20 |
0.66 |
1.64 |
1.64 |
|
|
1.39 |
1.39 |
0.75 |
|
|
0.24 |
|
0.10 |
0.23 |
0.23 |
|
0.13 |
0.18 |
0.09 |
|
|
|
0.04 |
|
-0.01 |
-0.04 |
0.00 |
0.18 |
|
0.11 |
| Common shares outstanding |
161 |
161 |
161 |
161 |
161 |
151 |
148 |
148 |
148 |
119 |
148 |
148 |
148 |
147 |
148 |
148 |
147 |
1,475 |
147 |
147 |
148 |
1,475 |
143 |
143 |
143 |
1,427 |
143 |
143 |
143 |
1,427 |
143 |
143 |
143 |
32 |
142 |
130 |
130 |
1,300 |
130 |
130 |
130 |
1,300 |
130 |
130 |
130 |
1,300 |
130 |
130 |
128 |
1,261 |
124 |
124 |
124 |
124 |
124 |
124 |
124 |
124 |
124 |
124 |
124 |
124 |
124 |
124 |
124 |
124 |
124 |
124 |
124 |
124 |
124 |
124 |
124 |
124 |
124 |
124 |
124 |
124 |
124 |
124 |
124 |
|
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 |
304.59 |
188.07 |
84.43 |
27.88 |
14.50 |
8.28 |
2.56 |
3.46 |
2.21 |
0.31 |
0.23 |
0.18 |
0.16 |
0.12 |
0.21 |
0.43 |
0.24 |
0.16 |
0.21 |
0.09 |
| Stock-based compensation |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Change in inventory |
|
|
|
|
|
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
|
|
|
|
| Other working capital changes |
22.19 |
-2,890.15 |
6,133.06 |
552.34 |
268.31 |
175.47 |
-50.99 |
20.43 |
-45.70 |
24.70 |
15.39 |
7.33 |
3.34 |
1.56 |
0.22 |
0.44 |
1.22 |
0.73 |
2.24 |
3.45 |
| Capital expenditures |
-286.50 |
-214.70 |
-72.64 |
-18.53 |
-9.94 |
-7.12 |
-5.52 |
-5.67 |
-5.01 |
-0.90 |
-0.74 |
-0.28 |
-0.26 |
-0.24 |
-0.17 |
-0.10 |
-0.28 |
-0.40 |
-0.29 |
-0.18 |
| Others incl. marketable securities changes |
-12,257.76 |
1,154.02 |
-105.62 |
-39.70 |
0.92 |
0.34 |
-1.58 |
0.16 |
-0.94 |
-0.58 |
-0.38 |
-0.21 |
-0.18 |
-0.07 |
-0.11 |
-0.26 |
-1.24 |
1.46 |
-1.43 |
0.87 |
| Dividend payout |
-383.46 |
-614.94 |
-179.28 |
-25.17 |
-1.93 |
-2.04 |
-2.00 |
-2.49 |
-0.86 |
-0.15 |
-0.10 |
-0.04 |
-0.02 |
-0.03 |
-0.05 |
-0.01 |
-0.01 |
0.00 |
0.00 |
|
| Common stock repurchases |
|
-0.98 |
|
|
|
|
-0.13 |
0.00 |
-8.83 |
0.01 |
0.01 |
11.00 |
|
|
|
|
|
|
|
|
| Net Debt Issuance |
1,257.26 |
1,029.45 |
-321.07 |
48.22 |
10.35 |
-33.07 |
-7.34 |
18.90 |
30.30 |
2.80 |
-1.44 |
-12.27 |
0.44 |
-0.64 |
2.42 |
-0.49 |
0.53 |
-1.06 |
-2.00 |
-1.30 |
|
| Change in cash |
-11,343.69 |
-1,349.24 |
5,538.89 |
545.04 |
282.22 |
141.87 |
-65.00 |
34.78 |
-28.83 |
26.20 |
12.97 |
5.72 |
3.47 |
0.69 |
2.53 |
0.01 |
0.46 |
0.88 |
-1.27 |
2.93 |
| Change in exchange rate |
|
|
|
|
|
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
|
|
|
|
Show Quarterly Cash Flow
|
Mar-26 |
Dec-25 |
Sep-25 |
Jun-25 |
Mar-25 |
Dec-24 |
Sep-24 |
Jun-24 |
Mar-24 |
Dec-23 |
Sep-23 |
Jun-23 |
Mar-23 |
Dec-22 |
Sep-22 |
Jun-22 |
Mar-22 |
Dec-21 |
Sep-21 |
Jun-21 |
Mar-21 |
Dec-20 |
Sep-20 |
Jun-20 |
Mar-20 |
Dec-19 |
Sep-19 |
Jun-19 |
Mar-19 |
Dec-18 |
Sep-18 |
Jun-18 |
Mar-18 |
Dec-17 |
Sep-17 |
Jun-17 |
Mar-17 |
Dec-16 |
Sep-16 |
Jun-16 |
Mar-16 |
Dec-15 |
Sep-15 |
Jun-15 |
Mar-15 |
Dec-14 |
Sep-14 |
Jun-14 |
Mar-14 |
Dec-13 |
Sep-13 |
Jun-13 |
Mar-13 |
Dec-12 |
Sep-12 |
Jun-12 |
Mar-12 |
Dec-11 |
Sep-11 |
Jun-11 |
Mar-11 |
Dec-10 |
Sep-10 |
Jun-10 |
Mar-10 |
Dec-09 |
Sep-09 |
Jun-09 |
Mar-09 |
Dec-08 |
Sep-08 |
Jun-08 |
Mar-08 |
Dec-07 |
Sep-07 |
Jun-07 |
Dec-06 |
Sep-06 |
Jun-06 |
Dec-05 |
Sep-05 |
| Net income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Depreciation, depletion and amortization |
|
|
74.67 |
70.07 |
62.03 |
80.66 |
47.43 |
49.39 |
45.72 |
43.73 |
21.19 |
11.78 |
7.73 |
45.72 |
21.21 |
12.03 |
7.85 |
10.19 |
8.28 |
5.79 |
3.98 |
4.36 |
3.23 |
2.69 |
2.22 |
3.58 |
0.45 |
1.62 |
1.25 |
1.71 |
0.30 |
0.28 |
0.26 |
1.44 |
0.27 |
0.27 |
0.23 |
0.09 |
0.08 |
0.07 |
0.07 |
0.07 |
0.06 |
0.05 |
0.05 |
0.05 |
0.05 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.03 |
0.08 |
0.07 |
0.13 |
0.13 |
0.05 |
0.02 |
0.05 |
0.05 |
0.04 |
0.02 |
0.02 |
0.02 |
0.03 |
0.03 |
0.03 |
|
|
|
|
|
|
|
|
|
|
|
|
| Stock-based compensation |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Change in inventory |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other working capital changes |
781.42 |
-2,774.21 |
7,605.40 |
-1,461.28 |
-1,135.57 |
-7,837.62 |
-2,043.74 |
1,255.51 |
139.62 |
-1,957.81 |
-780.26 |
-706.03 |
-96.50 |
-1,214.63 |
-620.33 |
-324.30 |
-407.98 |
-263.57 |
-15.59 |
-144.13 |
113.13 |
50.52 |
37.91 |
-30.11 |
-4.64 |
71.18 |
-18.43 |
89.29 |
19.46 |
29.33 |
16.18 |
13.50 |
-21.53 |
-25.74 |
2.34 |
-19.21 |
-9.34 |
23.96 |
-6.22 |
7.12 |
-0.16 |
10.35 |
4.45 |
4.90 |
-4.30 |
4.86 |
-1.55 |
1.86 |
2.17 |
2.24 |
2.60 |
-1.36 |
0.33 |
0.33 |
0.35 |
0.34 |
0.36 |
0.36 |
0.28 |
0.25 |
-0.17 |
-0.17 |
0.12 |
0.62 |
0.96 |
-0.04 |
0.46 |
1.30 |
-0.36 |
-0.36 |
1.47 |
-0.16 |
-0.06 |
-0.06 |
1.30 |
0.00 |
1.37 |
0.00 |
0.00 |
0.28 |
0.00 |
| Capital expenditures |
-69.56 |
-69.41 |
-98.29 |
-20.94 |
-100.64 |
-79.54 |
-92.02 |
-50.45 |
-35.02 |
-58.65 |
-7.28 |
-4.77 |
-1.95 |
-30.02 |
-16.06 |
-6.15 |
-5.47 |
-7.74 |
-5.98 |
-4.83 |
-2.00 |
-3.45 |
-2.30 |
-2.38 |
-2.61 |
-4.61 |
-2.52 |
-6.79 |
-1.95 |
-3.08 |
-1.65 |
-0.42 |
-0.52 |
-3.41 |
-0.64 |
-0.33 |
-0.64 |
-0.21 |
-0.24 |
-0.33 |
-0.12 |
-0.09 |
-0.49 |
-0.08 |
-0.07 |
-0.11 |
-0.06 |
-0.07 |
-0.03 |
-0.09 |
-0.06 |
-0.06 |
-0.05 |
-0.05 |
-0.05 |
-0.04 |
-0.03 |
-0.03 |
-0.04 |
-0.03 |
-0.03 |
-0.03 |
-0.04 |
-0.02 |
-0.01 |
-0.26 |
0.00 |
-0.01 |
-0.02 |
-0.35 |
-0.02 |
-0.01 |
-0.02 |
-0.02 |
-0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Others incl. marketable securities changes |
-993.64 |
-4,762.26 |
57.72 |
-33.33 |
28.41 |
79.54 |
39.79 |
-3,797.30 |
-67.87 |
58.65 |
-8.14 |
-4.19 |
-4.13 |
21.06 |
-0.45 |
-1.16 |
0.49 |
5.44 |
0.27 |
1.27 |
-1.03 |
0.60 |
0.38 |
0.79 |
0.14 |
0.47 |
5.13 |
3.32 |
0.06 |
2.89 |
0.34 |
0.21 |
0.02 |
1.66 |
0.38 |
0.11 |
0.07 |
-1.27 |
-0.18 |
-0.14 |
-0.08 |
-1.03 |
-0.13 |
-0.08 |
-0.09 |
-0.38 |
-0.01 |
-0.07 |
-0.02 |
-0.35 |
-0.06 |
-0.03 |
-0.02 |
0.05 |
-0.03 |
-0.01 |
0.01 |
0.03 |
-0.02 |
-0.04 |
-0.03 |
0.03 |
0.00 |
-0.23 |
0.00 |
0.26 |
0.00 |
0.00 |
-0.02 |
0.35 |
-0.01 |
-0.02 |
-0.02 |
0.02 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Dividend payout |
-119.81 |
-139.55 |
-111.10 |
-89.42 |
-45.70 |
-45.70 |
-208.47 |
-360.77 |
-61.86 |
-61.86 |
-61.81 |
-47.44 |
-8.17 |
-15.07 |
-23.32 |
-27.82 |
-0.55 |
-0.55 |
-0.58 |
-2.62 |
-0.07 |
-0.07 |
-2.61 |
-0.18 |
-0.37 |
-0.37 |
-0.23 |
-3.02 |
-1.29 |
-1.29 |
-0.07 |
-1.20 |
-0.09 |
-0.29 |
-0.09 |
-0.33 |
-0.06 |
-0.06 |
-0.01 |
-0.20 |
-0.04 |
-0.04 |
|
-0.14 |
|
-0.21 |
-0.18 |
-0.07 |
|
-0.01 |
-0.02 |
-0.01 |
0.00 |
0.00 |
0.00 |
-0.01 |
0.00 |
0.00 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
0.00 |
0.00 |
-0.01 |
-0.01 |
0.00 |
-0.02 |
-0.02 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
|
|
| Common stock repurchases |
|
|
|
|
-0.98 |
-0.98 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.29 |
-0.29 |
9.66 |
9.66 |
9.66 |
11.00 |
|
|
|
11.00 |
|
|
|
11.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net Debt Issuance |
-2,034.81 |
4,159.01 |
-5,058.23 |
2,395.13 |
210.64 |
6,504.70 |
5,489.12 |
2,188.15 |
113.92 |
2,912.38 |
1,229.03 |
773.00 |
137.71 |
2,520.51 |
1,050.33 |
663.47 |
191.58 |
312.24 |
283.26 |
290.35 |
-31.79 |
13.06 |
-19.86 |
97.42 |
71.40 |
-61.34 |
-126.49 |
-51.77 |
-4.41 |
97.04 |
-1.71 |
17.53 |
1.75 |
42.84 |
0.24 |
-11.08 |
-3.38 |
-9.88 |
0.35 |
1.68 |
-0.19 |
-11.52 |
-1.49 |
0.25 |
0.40 |
-12.12 |
-0.02 |
0.89 |
-0.61 |
-0.32 |
0.02 |
0.68 |
0.08 |
0.08 |
0.05 |
0.42 |
-0.22 |
-0.22 |
-0.11 |
1.37 |
0.49 |
0.49 |
0.07 |
0.08 |
-0.46 |
1.12 |
-0.19 |
0.04 |
-0.39 |
-0.84 |
-0.34 |
0.16 |
-0.05 |
-0.05 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
| Change in cash |
-2,436.40 |
-3,586.42 |
2,470.16 |
860.23 |
-981.81 |
-1,298.93 |
3,232.10 |
-715.47 |
134.51 |
936.44 |
392.73 |
22.36 |
34.69 |
1,327.57 |
411.38 |
316.07 |
-214.09 |
56.01 |
269.68 |
145.82 |
82.21 |
65.03 |
16.75 |
68.23 |
66.13 |
8.92 |
-142.10 |
32.64 |
13.12 |
126.60 |
13.39 |
29.91 |
-20.39 |
16.21 |
12.16 |
-20.92 |
-3.46 |
23.63 |
-6.21 |
8.22 |
-0.52 |
8.74 |
2.39 |
4.91 |
-4.02 |
3.09 |
-1.77 |
2.59 |
1.55 |
1.52 |
2.52 |
-0.75 |
0.37 |
0.45 |
0.40 |
0.77 |
0.24 |
0.26 |
0.15 |
1.55 |
0.30 |
0.36 |
0.19 |
0.48 |
0.49 |
1.09 |
0.29 |
1.34 |
-0.79 |
-1.20 |
1.10 |
-0.03 |
-0.14 |
-0.10 |
1.30 |
0.00 |
1.37 |
0.00 |
0.01 |
0.28 |
0.00 |
| Change in exchange rate |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|