PROGRESSIVE CORP/OH/

	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	87.64	75.34	62.08	49.59	47.68	42.64	39.00	31.95	26.82	23.42	20.83	19.38	18.16	17.07	15.76	15.20	14.56	12.84	14.69	14.79
Cost of revenue	61.81	54.44	50.32	42.04	37.34	28.40	28.49	24.29	20.93	18.74	15.99	14.83	13.92	13.38	12.03	11.49	11.27	11.37	11.33	12.24
Gross profit	25.83	20.90	11.76	7.55	10.34	14.24	10.50	7.66	5.88	4.67	4.84	4.55	4.23	3.69	3.73	3.71	3.29	1.47	3.36	2.55
Total operating expenses +	11.61	10.19	6.86	6.63	6.13	7.07	5.34	4.50	3.74	3.20	2.93	2.64	2.51	2.37	2.24	2.14	1.74	1.69	1.67	0.11
Selling, general and administrative							0.18	0.13	0.11	0.09	0.08	0.05	0.04	0.04	0.02	0.02	0.02	0.02	0.02	0.02
Research and development								0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Other operating expenses	11.61	10.19	6.86	6.63	6.13	7.07	5.16	4.36	3.63	3.11	2.85	2.59	2.47	2.33	2.22	2.12	1.72	1.67	1.65	0.09
Operating income	14.22	10.71	4.90	0.92	4.21	7.17	5.16	3.16	2.14	1.47	1.91	1.91	1.72	1.32	1.49	1.57	1.56	-0.22	1.69	2.43
Non-operating income (net)	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Income before tax	14.22	10.71	4.90	0.92	4.21	7.17	5.16	3.16	2.14	1.47	1.91	1.91	1.72	1.32	1.49	1.57	1.56	-0.22	1.69	2.43
Income tax expense	2.92	2.23	1.00	0.20	0.86	1.47	1.18	0.54	0.54	0.41	0.61	0.63	0.55	0.42	0.47	0.50	0.50	-0.15	0.51	0.79
Net income	11.31	8.48	3.90	0.72	3.35	5.70	3.97	2.62	1.59	1.03	1.27	1.28	1.17	0.90	1.02	1.07	1.06	-0.07	1.18	1.65

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	22.18	22.74	22.51	22.00	20.40	20.27	19.72	18.13	17.24	16.88	15.55	15.35	14.30	13.46	12.77	11.51	11.84	12.49	11.85	11.90	11.44	11.41	10.94	10.97	9.32	10.73	9.52	9.44	9.29	8.03	8.49	8.01	7.42	7.12	6.79	6.60	6.32	6.12	5.93	5.81	5.55	5.39	5.27	5.28	4.89	5.17	4.77	4.74	4.70	4.61	4.52	4.59	4.43	4.55	4.42	4.18	4.12	3.93	3.81	3.87	3.89	3.85	3.76	3.69	3.67	3.90	3.61	3.58	3.47	3.51	2.21	3.54	3.59	3.61	3.71	3.68	3.69	3.69	3.72	3.71	3.66
Cost of revenue	13.83	16.08	18.97	15.12	14.26	14.44	-19.43	13.90	12.20	12.70	12.56	13.32	11.74	10.87	10.99	10.35	9.82	9.82	10.20	9.34	7.98	7.79	7.55	6.12	6.94	7.97	7.18	6.88	6.47	6.64	6.19	6.01	5.47	5.45	5.59	5.13	4.77	4.81	4.87	4.70	4.35	4.13	4.08	4.03	3.75	3.94	3.67	3.64	3.57	3.57	3.53	3.48	3.34	3.43	3.43	3.41	3.12	3.08	3.10	3.01	2.85	2.97	2.89	2.88	2.76	3.01	2.80	2.80	2.67	2.88	2.86	2.81	3.21	3.24	2.86	2.84	3.13	3.08	3.09	3.09	2.97
Gross profit	8.35	6.66	3.55	6.88	6.14	5.83	19.71	4.22	5.03	4.19	2.99	2.02	2.56	2.59	1.78	1.16	2.01	2.67	1.65	2.56	3.45	3.62	3.39	4.85	2.38	2.77	2.35	2.57	2.82	1.39	2.30	2.01	1.96	1.67	1.20	1.47	1.55	1.31	1.06	1.11	1.20	1.26	1.19	1.24	1.14	1.23	1.10	1.09	1.13	1.04	0.99	1.11	1.09	1.12	1.00	0.77	1.00	0.85	0.71	0.86	1.04	0.88	0.87	0.80	0.91	0.89	0.81	0.79	0.80	0.63	-0.65	0.72	0.38	0.37	0.85	0.83	0.56	0.62	0.63	0.62	3.66
Total operating expenses +	4.79	2.98	0.22	2.90	2.91	2.86	19.71	2.36	2.09	1.69	1.58	1.59	2.00	1.56	1.64	1.79	1.62	1.46	1.51	1.56	1.59	1.51	1.47	2.58	1.51	1.43	1.34	1.32	1.26	1.15	1.17	1.13	1.05	0.98	0.94	0.92	0.91	0.77	0.80	0.82	0.81	0.75	0.76	0.72	0.70	0.68	0.66	0.65	0.65	0.62	0.65	0.62	0.62	0.77	0.58	0.60	0.62	0.47	0.50	0.51	0.49	0.46	0.48	0.49	0.47	0.44	0.44	0.43	0.42	0.41	0.43	0.42	0.04	0.04	0.43	0.43	0.03	0.03	0.03	0.03	2.98
Selling, general and administrative																						0.05			0.05	0.05	0.05	0.05	0.04	0.03	0.04	0.04	0.03	0.03	0.03	0.03	0.03	0.02	0.02	0.02	0.02	0.02	0.02	0.02	0.02	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.00	0.00	0.01	0.01	0.01	0.01	0.00	0.01	0.00	0.00	0.01	0.01	0.01	0.01	0.01	0.01	0.00	0.01	0.01	0.01	0.01	0.01
Research and development																														0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	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	4.79	2.98	0.22	2.90	2.91	2.86	19.71	2.36	2.09	1.69	1.58	1.59	2.00	1.56	1.64	1.79	1.62	1.46	1.51	1.56	1.59	1.46	1.47	2.58	1.46	1.38	1.29	1.28	1.22	1.12	1.14	1.09	1.02	0.95	0.92	0.89	0.88	0.75	0.77	0.80	0.79	0.73	0.74	0.70	0.68	0.67	0.64	0.64	0.64	0.61	0.64	0.61	0.62	0.76	0.57	0.59	0.61	0.47	0.50	0.50	0.49	0.45	0.48	0.49	0.47	0.44	0.43	0.43	0.41	0.40	0.43	0.42	0.04	0.04	0.42	0.42	0.02	0.02	0.02	0.02	2.98
Operating income	3.57	3.68	3.32	3.98	3.24	2.97	3.01	1.86	2.94	2.50	1.41	0.44	0.55	1.03	0.14	-0.64	0.39	1.20	0.14	1.00	1.87	2.11	1.92	2.27	0.87	1.34	1.01	1.24	1.57	0.24	1.13	0.88	0.91	0.69	0.25	0.55	0.64	0.54	0.26	0.29	0.39	0.51	0.43	0.53	0.44	0.55	0.44	0.44	0.48	0.43	0.35	0.49	0.46	0.35	0.41	0.17	0.38	0.38	0.21	0.36	0.55	0.43	0.39	0.31	0.44	0.45	0.37	0.35	0.38	0.22	-1.08	0.30	0.34	0.33	0.42	0.41	0.53	0.59	0.60	0.59	0.67
Non-operating income (net)	0.00	0.00	0.00	0.00	0.00	0.00	-0.07	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-0.02
Income before tax	3.57	3.68	3.32	3.98	3.24	2.97	2.94	1.86	2.94	2.50	1.41	0.44	0.55	1.03	0.14	-0.64	0.39	1.20	0.14	1.00	1.87	2.11	1.92	2.27	0.87	1.34	1.01	1.24	1.57	0.24	1.13	0.88	0.91	0.69	0.25	0.55	0.64	0.54	0.26	0.29	0.39	0.51	0.43	0.53	0.44	0.55	0.44	0.44	0.48	0.43	0.35	0.49	0.46	0.35	0.41	0.17	0.38	0.38	0.21	0.36	0.55	0.43	0.39	0.31	0.44	0.45	0.37	0.35	0.38	0.22	-1.08	0.30	0.34	0.33	0.42	0.41	0.53	0.59	0.60	0.59	0.65
Income tax expense	0.75	0.73	0.71	0.81	0.67	0.61	0.61	0.40	0.61	0.52	0.29	0.09	0.11	0.20	0.02	-0.09	0.08	0.24	0.02	0.21	0.39	0.42	0.39	0.48	0.18	0.26	0.17	0.26	0.48	-0.02	0.20	0.18	0.18	0.11	0.04	0.18	0.21	0.14	0.05	0.09	0.13	0.16	0.14	0.16	0.15	0.18	0.15	0.14	0.16	0.13	0.11	0.16	0.15	0.10	0.14	0.05	0.13	0.12	0.06	0.11	0.18	0.13	0.13	0.10	0.14	0.15	0.10	0.10	0.14	0.06	-0.40	0.09	0.10	0.09	0.12	0.12	0.17	0.19	0.19	0.19	0.21
Net income	2.82	2.95	2.62	3.18	2.57	2.36	2.33	1.46	2.33	1.99	1.12	0.35	0.45	0.83	0.12	-0.54	0.31	0.96	0.12	0.79	1.48	1.68	1.53	1.79	0.69	1.07	0.84	0.98	1.08	0.26	0.93	0.70	0.72	0.58	0.22	0.37	0.42	0.38	0.20	0.19	0.26	0.33	0.28	0.36	0.30	0.37	0.30	0.29	0.32	0.30	0.23	0.32	0.31	0.25	0.28	0.12	0.26	0.26	0.15	0.25	0.36	0.30	0.26	0.21	0.30	0.31	0.27	0.25	0.23	0.16	-0.68	0.22	0.24	0.24	0.30	0.28	0.36	0.40	0.41	0.40	0.44

about 3 hours ago

Ask a follow up

	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 cash and short-term investments +	19.84	76.09	62.25	49.72	45.00	42.11	35.14	29.98	23.34	20.03	17.73	15.81	14.89	13.94	13.47	1.25	1.24	1.16	0.39	0.59
Cash and cash equivalents	0.13	0.14	0.09	0.20	0.19	0.08	0.23	0.07	0.27	0.21	0.22	0.11	0.08	0.18	0.16	0.16	0.16	0.00	0.01	0.01
Short-term investments	19.71	75.95	62.17	49.51	44.82	42.03	34.91	29.91	23.07	19.82	17.50	15.70	14.81	13.76	13.31	1.09	1.08	1.15	0.38	0.58
Accounts receivable, net	20.12	19.13	17.05	16.25	14.38	12.18	10.89	6.50	5.42	4.51	3.99	3.54	3.31	3.18	2.93	2.93	2.45	2.41	2.40	2.50
Inventories			-79.31	-25.20	-16.45	-19.47	-9.94	0.07	0.27	0.21	0.22	0.11	0.08	0.18	0.36	0.00	0.00
Other current assets	0.21	-71.90	0.25	0.30	16.26	19.40	9.71	-28.11	-20.20	-16.24	-15.33	-13.55	0.07	-1.99	0.07	0.09	0.07	0.06	0.07	0.09
Total current assets	40.16	23.32	79.56	66.26	59.20	54.21	45.80	8.36	8.56	8.29	6.38	5.79	18.27	15.14	16.47	4.27	3.76	3.63	2.85	3.17
Total non-current assets +	82.88	82.43	9.14	9.20	53.22	49.26	41.15	38.21	30.14	25.13	23.44	19.99	6.13	7.56	5.38	16.89	16.29	14.62	15.99	16.31
Property, plant and equipment, net	0.98	0.98	1.05	1.16	1.31	1.11	1.21	1.13	1.12	1.18	1.04	0.96	0.96	0.93	0.91	0.93	0.96	1.00	1.00	0.97
Goodwill		0.23	0.23	0.23	0.45	0.45	0.45	0.45	0.45	0.45	0.45	0.00	-0.52	-0.48	0.00	0.00	0.00
Intangible assets	2.04	1.96	1.69	0.09	0.12	0.17	0.23	0.29	0.37	0.43	0.49	0.47	0.45	0.43	0.00	0.00	0.00
Long-term investments	97.37	80.25	66.00	53.55	51.51	47.71	39.44	33.76	0.12	0.10	0.10	0.09	0.09	0.09	0.11	0.11
Other non-current assets
Total assets	123.04	105.75	88.69	75.47	71.13	64.10	54.90	46.58	38.70	33.43	29.82	25.79	24.41	22.69	21.84	21.15	20.05	18.25	18.84	19.48

Total current liabilities +	68.53		29.61	5.53	21.24	19.60	16.33	31.35	26.14	22.32	19.82	16.69	1.79	14.63	2.27	0.05	0.04	0.00	0.00	0.00
Accounts payable				5.53	6.01	4.96	5.96	5.05	2.83	2.50	2.07	1.89	1.79	1.86	1.77	1.72	1.30	1.51	1.58	1.39
Short-term debt	0.00	0.00	0.00	0.00	4.90	0.50	0.50	4.40	3.31	3.15	2.71	2.16		0.15	0.50
Current portion of long-term debt							0.50	4.40	3.31	3.15	2.71	2.16
Deferred revenue
Other current liabilities	43.31		-0.31	-0.01	-6.01	-4.96	-6.46	-9.45	23.31	19.83	17.75	14.80	-1.79	12.62	-0.05	-0.05	-0.04	0.00	0.00	0.00
Total non-current liabilities +	24.19	80.15	68.41	54.04	27.38	24.11	21.60	4.40	3.28	3.15	2.71	2.16	16.43	2.06	13.77	15.10	14.30	14.04	13.91	12.64
Long-term debt	6.90	6.89	6.89	6.39	4.90	5.40	4.41	4.40	3.31	3.15	2.71	2.16	1.86	2.06	2.44	1.96	2.18	2.18	2.17	1.19
Capital lease obligations
Other non-current liabilities					41.93	34.01	30.49	26.09	21.99	7.47	16.66	14.30	13.65	12.77	11.83	11.42
Total liabilities	92.72	80.15	68.41	59.57	52.90	47.06	41.22	35.75	29.42	25.47	22.53	18.86	18.22	16.69	16.04	15.10	14.30	14.04	13.91	12.64

Total stockholders' equity +	30.32	25.59	20.28	15.89	18.23	17.04	13.67	10.82	9.28	7.96	7.29	6.93	6.19	6.01	5.81	6.05	5.75	4.22	4.94	6.85
Common stock and paid-in capital	3.00	1.31	1.48	0.17	2.89	3.68	2.99	2.44	3.25	2.82	2.60	2.80	2.69	2.55	2.31	2.45	2.07	1.52	2.01	2.20
Retained earnings	27.33	24.28	18.80	15.72	15.34	13.35	10.68	8.39	6.03	5.14	4.69	4.13	3.50	3.45	3.50	3.60	3.68	2.70	2.93	4.65
Common shares outstanding	588	588	588	587	587	588	587	587	586	585	589	595	604	608	637	663	667	674	719	774

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
Total cash and short-term investments +	2.29	19.84	10.36	10.78	11.28	76.09	8.75	8.35	8.57	62.25	58.51	55.74	53.09	49.72	48.76	48.01	47.12	45.00	46.41	44.84	41.46	42.11	41.07	39.53	37.17	2.03	34.33	32.64	30.56	29.98	28.57	27.18	25.66	23.34	23.20	22.28	20.73	20.03	19.94	18.89	18.00	17.73	17.95	17.52	16.59	15.81	16.03	15.74	14.48	14.89	15.04	14.60	14.48	13.94	2.59	1.84	1.68	13.47	1.87	1.49	1.28	1.25	14.06	1.80	1.54	1.24	1.40	1.30	1.43	1.16	0.74	0.52	1.54	0.39	0.38	0.29	0.60	0.59	1.07	0.74	0.72
Cash and cash equivalents	0.16	0.13	0.17	0.13	0.20	0.14	0.14	0.09	0.15	0.09	0.12	0.16	0.27	0.20	0.35	0.23	0.27	0.19	0.27	0.10	0.12	0.08	0.09	0.11	0.37	0.23	0.05	0.09	0.16	0.07	0.12	0.15	0.19	0.27	0.22	0.16	0.21	0.21	0.14	0.13	0.21	0.22	0.19	0.26	0.10	0.11	0.09	0.13	0.10	0.08	0.10	0.10	0.11	0.18	0.19	0.17	0.16	0.16	0.17	0.15	0.16	0.16	0.16	0.15	0.16	0.16	0.17	0.16	0.13	0.00	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.02	0.01
Short-term investments	2.13	19.71	10.18	10.65	11.08	75.95	8.61	8.26	8.41	62.17	58.39	55.57	52.81	49.51	48.41	47.78	46.85	44.82	46.13	44.74	41.33	42.03	40.98	39.43	36.80	1.80	34.28	32.55	30.41	29.91	28.45	27.02	25.47	23.07	22.97	22.12	20.52	19.82	19.79	18.76	17.79	17.50	17.75	17.26	16.49	15.70	15.94	15.62	14.38	14.81	14.94	14.51	14.37	13.76	2.39	1.68	1.52	13.31	1.70	1.34	1.13	1.09	13.90	1.65	1.39	1.08	1.23	1.14	1.29	1.15	0.73	0.51	1.53	0.38	0.37	0.28	0.59	0.58	1.06	0.72	0.71
Accounts receivable, net	17.61	20.12	20.63	20.60	21.26	19.13	20.02	19.43	19.20	17.05	17.74	17.79	18.03	16.25	17.17	15.52	15.54	14.38	15.29	14.15	13.36	12.18	12.56	11.21	11.21	10.89	10.99	10.22	7.19	6.50	6.78	6.23	6.04	5.42	5.52	5.09	4.85	4.51	4.74	4.52	4.38	3.99	4.14	3.87	3.78	3.54	3.71	3.57	3.52	3.31	3.50	3.40	3.37	3.18	3.40	3.37	3.17	2.93	3.09	2.98	2.93	2.93	3.02	2.77	2.72	2.45	2.64	2.55	2.52	2.41	2.58	2.52	2.50	2.40	2.97	3.00	2.63	2.50	2.70	2.66	2.64
Inventories							-24.46	-8.39	-8.63	-79.31	-29.06	-28.16	-28.55	-25.20	-27.10	-83.92	-22.03	-16.26	-68.03	0.10	0.12	0.08	0.09	0.11	-3.27	29.96	-3.25				0.00	0.00	0.19	0.00	0.22	0.16	0.21	0.00	0.14	0.13	0.21	0.00	0.19	0.26	0.10	0.00	0.09	0.13	0.10	0.00	0.10	0.10	0.11	0.00	0.24	0.31	0.16	0.00	0.17	0.15	0.16	0.00	-1.82	0.00	0.00	0.00	0.17	0.00
Other current assets	0.18	0.21	0.22	69.54	64.18	-71.90	-12.72	-12.40	-12.07	0.25	0.24	0.24	0.27	0.30	0.37	0.46	0.46	-59.19	-43.11	-41.79	-38.49	-39.45	-38.33	-36.96	-34.28	-33.11	-32.81	3.30	0.45	-28.11	2.67	2.58	-3.05	-20.20	-18.66	-18.39	-17.47	-16.24	-13.92	-13.59	-13.97	-15.33	0.22	0.23	0.10	-13.55	0.09	0.09	0.08	-1.27	-1.15	-1.56	-2.32	-1.99	0.12	0.22	0.07	0.07	0.08	0.09	0.09	0.09	12.35	0.07	0.07	0.07	0.07	0.06	0.06	0.06	0.06	0.06	0.07	0.07	0.08	0.08	0.09	0.09	0.10	0.10	15.08
Total current assets	20.08	40.16	31.20	100.92	96.71	23.32	16.04	15.38	15.69	79.56	76.48	73.77	71.38	66.26	66.30	64.00	63.12	59.38	11.61	17.20	16.33	14.84	15.31	13.79	10.46	9.53	9.20	39.81	38.20	8.36	35.35	33.41	28.65	8.56	10.06	8.98	8.11	8.29	10.76	9.82	8.42	6.38	22.31	21.62	20.46	5.79	19.83	19.40	18.07	16.93	17.40	16.45	15.53	15.14	6.06	5.29	4.91	16.47	5.04	4.56	4.30	4.27	17.18	4.64	4.34	3.76	4.10	3.91	4.01	3.63	3.39	3.10	4.11	2.85	3.43	3.37	3.33	3.17	3.87	3.50	18.44
Total non-current assets +	95.14	82.88	90.34	0.82	0.85	82.43	1.29	1.71	1.79	9.14	9.17	9.18	9.02	9.20	9.22	9.06	10.81	53.22	54.03	52.63	49.09	49.26	47.58	45.62	45.80	45.36	44.81	11.52	10.65	38.21	10.19	9.96	12.68	30.14	28.88	27.71	26.70	25.13	22.86	22.13	22.31	23.44	7.62	7.68	6.42	19.99	6.10	6.05	6.24	7.48	7.11	7.39	8.01	7.56	17.37	17.43	17.36	5.38	17.11	17.25	17.23	16.89	4.85	16.85	16.71	16.29	15.94	15.18	14.21	14.62	15.25	15.81	14.60	15.99	16.24	17.70	16.69	16.31	15.98	16.10	0.82
Property, plant and equipment, net		0.78	0.79	0.82	0.85	0.79	0.69				0.92	0.99	0.95	1.16	1.07	1.12	1.10	1.31	1.16	1.09	1.08	1.11	1.18	1.19	1.22	1.21	1.21	1.17	1.13	1.13	1.14	1.12	1.11	1.12	1.13	1.15	1.17	1.18	1.12	1.08	1.06	1.04	1.02	1.02	0.96	0.96	0.95	0.95	0.95	0.96	0.96	0.95	0.94	0.93	0.92	0.91	0.92	0.91	0.91	0.92	0.93	0.93	0.93	0.95	0.96	0.96	0.97	0.99	1.00	1.00	1.00	1.00	1.00	1.00	0.99	0.99	0.98	0.97	0.94	0.90	0.82
Goodwill						0.23				0.23	0.23	0.23	0.23	0.23	0.23	0.23	0.45	0.45	0.45	0.45	0.45	0.45	0.45	0.45	0.45	0.45	0.45	0.45	0.45	0.45	0.45	0.45	0.45	0.45	0.45	0.45	0.45	0.45	0.45	0.45	0.45	0.45	0.45	0.47	-0.58	0.00	-0.55	-0.58	-0.52	0.00	-0.50	-0.54	-0.50	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Intangible assets		2.04	2.16	2.11	2.07	1.96	2.03	1.94	1.82	1.69	0.07	0.08	0.08	0.09	0.09	0.10	0.10	0.12	0.13	0.15	0.16	0.17	0.19	0.20	0.21	0.23	0.24	0.26	0.28	0.29	0.31	0.33	0.35	0.37	0.38	0.40	0.42	0.43	0.45	0.46	0.48	0.49	0.51	0.53	0.48	0.47	0.49	0.48	0.47	0.45	0.47	0.47	0.45	0.43	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Long-term investments	94.13	97.37	94.51	88.61	83.66	80.25	79.40	72.36	69.04	66.00	61.87	59.27	56.69	53.55	52.33	51.93	53.19	51.51	52.29	50.94	47.40	47.71	45.95	43.97	40.51	39.44	38.76	37.00	34.68	33.76	32.51	31.07	29.39	0.12	0.11	0.11	0.11	0.10	0.10	0.09	0.09	0.10	0.10	0.10	0.08	0.09	0.08	0.08	0.08	0.09	0.09	0.09	0.09	0.09	0.09	0.10	0.10	0.11	0.10	0.10	0.11	0.11	0.11	0.11	0.11
Other non-current assets
Total assets	122.21	123.04	121.54	115.48	111.41	105.75	105.20	97.89	94.13	88.69	85.65	82.95	80.41	75.47	75.52	73.06	73.93	71.13	72.62	69.82	65.41	64.10	62.89	59.41	56.27	54.90	54.01	51.32	48.85	46.58	45.54	43.36	41.33	38.70	38.93	36.69	34.81	33.43	33.62	31.96	30.72	29.82	29.94	29.30	26.88	25.79	25.93	25.45	24.32	24.41	24.51	23.84	23.54	22.69	23.43	22.72	22.27	21.84	22.14	21.81	21.53	21.15	22.02	21.50	21.05	20.05	20.05	19.09	18.22	18.25	18.64	18.91	18.72	18.84	19.67	21.07	20.01	19.48	19.85	19.60	19.26

Total current liabilities +	81.78	68.53					33.43	31.73	30.79	29.61	28.49	27.28	6.28	5.53	5.93	5.93	6.69	6.01	6.39	6.52	6.27	0.09	5.91	6.08	36.52	36.82	35.48	33.59	4.59	31.35	29.83	28.50	27.15	26.11	26.33	24.32	23.18	22.32	22.37	21.46	20.46	19.82	2.43	2.25	2.17	16.69	2.26	2.13	1.91	16.36	15.71	15.25	15.09	14.63	0.05	0.15	1.71	2.27	0.30	0.11	0.01	0.05	0.50	0.42	0.18	0.04	0.49	0.73	0.77	0.00	1.56	1.53	1.53	0.00	1.58	1.46	1.40	0.00	0.14	1.67	11.65
Accounts payable	9.46										40.61	6.52	6.28	5.53	5.93	5.93	6.69	6.01	6.39	6.02	5.77	4.96	5.41	5.58	5.35	5.96	5.22	4.87	4.59	5.05	3.92	3.92	3.41	2.83	3.27	3.15	2.94	2.50	2.72	2.71	2.45	2.07	2.43	2.25	2.17	1.89	2.26	2.13	1.91	1.79	1.92	1.84	1.93	1.86	1.85	1.78	1.71	1.77	1.80	1.65	1.59	1.72	1.69	1.56	1.48	1.30	1.53	1.41	1.37	1.51	1.56	1.53	1.53	1.58	1.58	1.46	1.40	1.39	1.56	1.67	1.47
Short-term debt		0.00	0.00	0.00	0.00	0.00	0.00				0.00	0.00	0.00	0.00	0.00	0.00	0.00	6.01	0.00	0.50	0.50	0.50	0.50	0.50	0.50	0.50	0.50	0.50		4.40	3.86	3.86	3.86	0.07	3.31	3.38	3.11	0.10	2.43	1.93	1.93	0.09				0.07				0.07	0.15	0.15	0.15	0.15				0.50					0.50
Current portion of long-term debt																				5.40	0.50		0.50	0.50	0.50	0.50	0.50	0.50			3.86	3.86	3.86	3.31	3.31	3.38	3.11	3.15				2.71				2.16
Deferred revenue
Other current liabilities	44.44	43.31					33.43	-0.01	-0.96	-0.31	-0.25	-0.04	-0.20	-0.01	-0.03	-0.11	-0.20	-6.01	-6.39	-6.52	5.14	-4.96	-0.29	13.94	30.67	30.28	29.76	28.22	-4.59	21.83	25.90	24.58	23.73	23.28	23.06	21.16	20.24	19.83	17.22	16.82	16.08	17.75	-2.43	-2.25	-2.17	14.80	-2.26	-2.13	-1.91	14.57	13.64	13.26	13.01	12.57	-0.05	-0.15	-0.01	-0.05	-0.30	-0.11	-0.01	-0.05	-0.16	-0.42	-0.18	-0.04	-0.49	-0.73	-0.77	0.00	-0.72	-0.29	-0.19	0.00	-0.05	-0.06	-0.14	0.00	-0.14	-0.07	10.18
Total non-current liabilities +	8.39	24.19	86.09	82.88	82.46	80.15	78.04	74.55	72.32	68.41	68.26	66.23	57.26	54.04	54.82	51.47	50.19	5.05	5.01	5.12	5.14	5.71	5.11	5.09	5.39	4.41	4.41	4.41	32.15	4.40	3.86	3.86	3.86	3.31	3.31	3.38	3.11	3.15	3.15	2.66	2.70	2.71	20.04	19.69	17.51	2.17	16.73	16.53	15.97	1.86	2.01	2.06	2.06	2.06	16.87	16.43	14.31	13.77	16.33	15.46	15.21	15.10	14.81	15.19	14.84	14.30	14.55	14.16	13.91	14.04	12.82	12.58	12.43	13.91	12.74	14.11	11.68	12.64	13.13	11.51	1.29
Long-term debt	8.39	6.90	6.90	6.90	6.89	6.89	6.89	6.89	6.89	6.89	6.89	6.89	6.39	6.39	6.39	6.39	6.39	4.90	4.90	5.40	5.40	5.40	5.40	5.39	5.39	4.41	4.41	4.41	4.41	4.40	3.86	3.86	3.86	3.31	3.31	3.38	3.11	3.15	3.15	2.66	2.70	2.71	2.71	2.74	2.56	2.16	2.16	2.21	1.86	1.86	2.01	2.06	2.06	2.06	2.06	2.06	2.08	2.44	2.44	1.96	1.96	1.96	1.96	2.18	2.18	2.18	2.18	2.18	2.18	2.18	2.18	2.17	2.17	2.17	2.17	2.17	1.19	1.19	1.19	1.19	1.19
Capital lease obligations
Other non-current liabilities												52.82	50.87		48.43	45.09	43.75	41.93	42.60	39.45	36.11	34.01	33.79	31.57	30.95	30.49	29.90	28.37	27.48	26.09	25.63	24.32	23.17	21.99	22.36	20.47	19.57	7.47	19.02	18.14	17.43	16.66	16.80	16.34	14.86	14.30	14.51	14.22	14.05	13.65	13.79	13.41	13.16	12.77	12.96	12.59	12.23	11.83	12.09	11.85	11.66	11.42	11.66	11.46	11.18
Total liabilities	90.17	92.72	86.09	82.88	82.46	80.15	78.04	74.55	72.32	68.41	68.26	66.23	63.54	59.57	60.75	57.40	56.88	52.90	54.06	51.15	47.58	47.06	44.80	42.74	41.91	41.22	39.88	37.99	36.74	35.75	33.68	32.36	31.01	29.42	29.64	27.70	26.29	25.47	25.53	24.12	23.16	22.53	22.47	21.94	19.68	18.86	18.99	18.66	17.88	18.22	17.72	17.32	17.15	16.69	16.87	16.43	16.02	16.04	16.33	15.46	15.21	15.10	15.31	15.19	14.84	14.30	14.55	14.16	13.91	14.04	14.38	14.11	13.97	13.91	14.32	15.57	13.08	12.64	13.13	13.18	12.94

Total stockholders' equity +	32.04	30.32	35.45	32.60	28.95	25.59	27.16	23.34	21.81	20.28	17.40	16.71	16.87	15.89	14.78	15.65	17.05	18.23	18.56	18.68	17.84	17.04	18.09	16.67	14.35	13.67	14.12	13.33	12.11	10.82	11.86	11.00	10.32	9.28	9.29	8.99	8.52	7.96	8.09	7.84	7.56	7.29	7.46	7.36	7.20	6.93	6.94	6.79	6.44	6.19	6.79	6.52	6.39	6.01	6.55	6.29	6.25	5.81	5.82	6.35	6.32	6.05	6.71	6.30	6.21	5.75	5.50	4.93	4.30	4.22	4.26	4.81	4.75	4.94	5.34	5.50	6.93	6.85	6.71	6.42	6.32
Common stock and paid-in capital	2.43	3.00	3.01	2.68	2.22	1.31	2.53	0.93	0.79	1.48	0.01	0.36	0.79	0.17	-0.21	0.69	1.48	2.89	3.17	3.27	3.16	3.68	3.66	3.67	3.09	2.99	3.13	3.05	2.75	2.44	2.26	2.28	2.31	3.25	3.17	3.08	2.98	2.82	2.91	2.80	2.68	2.60	2.55	2.66	2.83	2.80	2.73	2.80	2.70	2.69	2.59	2.52	2.67	2.55	2.56	2.49	2.54	2.31	2.18	2.51	2.48	2.45	2.44	2.21	2.27	2.07	1.93	1.57	1.38	1.52	1.72	1.58	1.69	2.01	2.23	2.22	2.22	2.20	2.13	1.92	1.38
Retained earnings	29.61	27.33	32.44	29.92	26.73	24.28	24.63	22.41	21.02	18.80	17.38	16.35	16.08	15.72	14.99	14.97	15.57	15.34	15.39	15.40	14.68	13.35	14.43	13.00	11.27	10.68	11.00	10.28	9.36	8.39	9.60	8.72	8.02	6.03	6.12	5.91	5.54	5.14	5.18	5.03	4.88	4.69	4.91	4.69	4.37	4.13	4.20	3.99	3.74	3.50	4.20	4.00	3.72	3.45	4.00	3.79	3.72	3.50	3.63	3.84	3.84	3.60	4.27	4.10	3.94	3.68	3.56	3.35	2.93	2.70	2.54	3.22	3.06	2.93	3.11	3.28	4.71	4.65	4.59	4.51	4.94
Common shares outstanding	587	588	588	588	588	588	588	587	587	588	588	587	587	587	587	587	586	585	587	587	587	585	588	587	587	585	587	587	587	584	587	586	586	582	586	584	583	580	585	585	586	583	589	590	591	588	594	596	598	594	604	604	604	601	607	609	610	606	631	648	656	652	661	666	666	661	673	675	669	669	673	667	677	672	711	722	745	738	763	776	792

about 3 hours ago

Ask a follow up

	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
Operating cash flow +	17.55	15.12	10.64	6.85	7.76	6.91	6.26	6.28	3.76	2.70	2.29	1.73	1.90	1.69	1.50	1.68	1.49	1.55	1.79	2.02
Net income
Depreciation, depletion and amortization	0.31	0.28	0.30	0.34	0.34	0.33	0.31	0.26	0.24	0.20	0.15	0.10	0.10	0.09	0.09	0.13	0.13	0.13	0.42	0.36
Stock-based compensation	0.00	0.12	0.12	0.12	0.10	0.09	0.09	0.08	0.10	0.09	0.07	0.05	0.06	0.06	0.00	0.00	0.00	0.00	0.00	0.00
Change in inventory			7.46		6.67	3.29	3.99	3.82	2.99	2.08	1.54	0.62	0.86	0.95	0.36	0.59	0.15	-0.26	0.24	0.07
Other working capital changes	17.23	14.71	2.76	6.39	0.65	3.20	1.88	2.13	0.43	0.33	0.54	0.95	0.87	0.59	1.05	0.96	1.21	1.67	1.13	1.60
Cash flow from investing +	-14.53	-13.75	-10.84	-7.96	-3.12	-6.12	-4.34	-7.33	-3.41	-2.46	-1.92	-0.84	-1.36	-0.26	-0.74	-0.49	-1.18	-1.31	0.10	-0.77
Capital expenditures	-0.35	-0.29	-0.25	-0.29	-0.24	-0.22	-0.36	-0.27	-0.16	-0.22	-0.13	-0.11	-0.14	-0.13	-0.08	-0.06	-0.07	-0.10	-0.14	-0.33
Others incl. marketable securities changes	-14.18	-13.46	-10.59	-7.66	-2.88	-5.89	-3.97	-7.07	-3.25	-2.25	-1.79	-0.73	-1.22	-0.14	-0.67	-0.42	-1.11	-1.21	0.23	-0.43
Cash flow from financing +	-3.04	-1.32	0.08	1.13	-4.52	-0.94	-1.77	0.55	-0.30	-0.25	-0.25	-0.86	-0.65	-1.40	-0.76	-1.20	-0.15	-0.24	-1.89	-1.26
Dividend payout	-2.87	-0.68	-0.28	-0.26	-3.77	-1.58	-1.67	-0.67	-0.40	-0.52	-0.40	-0.89	-0.18	-0.85	-0.26	-0.76	-0.08	-0.10	-1.41	-0.03
Common stock repurchases	-0.17	-0.63	-0.14	-0.10	-0.22	-0.11	-0.09	-0.08	-0.06	-0.19	-0.21	-0.27	-0.27	-0.17	-1.00	-0.26	-0.18	-0.18	-1.55	-1.21
Net Debt Issuance	0.00	0.00	0.50	1.49	-0.52	0.75	-0.01	1.30	0.16	0.46	0.36	0.31	-0.20	-0.38	0.51	-0.17	0.11	0.04	1.07	-0.02

Change in cash	-0.02	0.05	-0.12	0.02	0.13	-0.15	0.15	-0.50	0.05	-0.01	0.12	0.03	-0.10	0.02	0.00	0.00	0.16	0.00	0.00	0.00
Change in exchange rate									0.00	0.00	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	Mar-07	Dec-06	Sep-06	Jun-06	Mar-06
Operating cash flow +	4.37	3.17	5.20	4.04	5.14	3.01	4.61	3.27	4.24	2.44	3.42	2.34	2.45	0.93	2.03	1.39	2.50	0.45	2.37	2.32	2.61	1.55	1.48	2.25	1.63	1.13	1.76	1.51	1.87	1.08	1.72	1.74	1.75	0.55	1.17	0.92	1.12	0.44	0.70	0.73	0.82	0.13	0.73	0.66	0.77	0.07	0.62	0.38	0.66	0.15	0.61	0.42	0.72	0.03	0.53	0.43	0.71	0.00	0.46	0.36	0.67	0.00	0.47	0.53	0.67	0.07	0.49	0.39	0.54	0.11	0.50	0.48	0.46	0.11	0.47	0.57	0.64	0.22	0.46	0.64	0.70
Net income
Depreciation, depletion and amortization	0.08	-0.24	0.08	0.08	0.07	0.08	0.07	0.07	0.07	0.08	0.07	0.08	0.07	0.08	0.08	0.08	0.09	0.09	0.09	0.08	0.08	0.09	0.09	0.08	0.08	0.08	0.07	0.08	0.07	0.07	0.07	0.06	0.06	0.06	0.06	0.06	0.06	0.06	0.05	0.05	0.04	0.04	0.04	0.04	0.02	0.03	0.03	0.02	0.02	0.03	0.03	0.03	0.02	-0.02	0.04	0.04	0.04	-0.01	0.03	0.03	0.03	0.03	0.03	0.03	0.03	0.03	0.03	0.03	0.03	0.04	0.03	-0.04	0.10	0.11	0.11	0.10	0.10	0.10	0.09	0.08	0.08
Stock-based compensation	0.02	-0.05	0.04	0.03	0.02	0.04	0.04	0.03	0.02	0.03	0.04	0.03	0.02	0.05	0.03	0.03	0.02	0.03	0.03	0.03	0.02	0.03	0.02	0.02	0.02	0.03	0.02	0.03	0.02	0.02	0.02	0.02	0.02	0.02	0.02	0.02	0.03	0.02	0.02	0.03	0.01	0.02	0.02	0.01	0.01	0.01	0.01	0.01	0.02	0.02	0.01	0.02	0.02	0.00				0.00				0.00				0.00				0.00				0.00				0.00
Change in inventory							-1.92			-1.92		1.92						-0.54	3.04	2.13	2.03	0.04	2.01	0.64	0.60	0.47	1.36	0.95	1.21	0.54	1.16	1.15	0.98	-0.34	1.81	0.82	0.71	-0.15	0.83	0.69	0.71	-0.09	0.49	0.62	0.52	-0.17	0.27	0.15	0.37	-0.10	0.37	0.23	0.36	-0.33	0.00	0.00	0.00	-0.50	0.00	0.00	0.00	-0.48	0.00	0.00	0.00	-0.43	0.00	0.00		-0.27			0.03	0.04	0.06	0.08	0.06	-0.42	0.10	0.23	0.14
Other working capital changes	4.28	3.46	5.07	3.93	5.06	2.90	6.42	3.17	4.15	4.25	3.30	0.31	2.36	0.79	1.92	1.28	2.40	0.87	-0.79	0.09	0.49	1.39	-0.63	1.51	0.92	0.55	0.30	0.45	0.57	0.45	0.48	0.50	0.70	0.81	-0.72	0.02	0.32	0.51	-0.20	-0.04	0.06	0.16	0.18	-0.02	0.22	0.20	0.31	0.19	0.25	0.21	0.20	0.14	0.32	0.37	0.49	0.39	0.67	0.51	0.43	0.32	0.64	0.44	0.44	0.50	0.64	0.47	0.46	0.35	0.51	0.35	0.46	0.51	0.33	-0.04	0.31	0.38	0.48	0.54	0.26	0.32	0.48
Cash flow from investing +	2.64	-3.10	-5.05	-4.04	-2.34	-2.94	-4.42	-3.26	-3.12	-2.35	-3.35	-2.87	-2.28	-7.96	-1.78	-1.38	-3.80	0.46	-1.56	-2.24	0.22	-1.47	-1.38	-2.22	-1.05	-0.87	-1.67	-1.51	-0.28	-1.68	-1.70	-1.78	-2.18	-0.51	-1.00	-1.24	-0.66	-0.34	-1.14	-0.74	-0.25	-0.06	-0.71	-0.45	-0.70	-0.01	-0.51	-0.65	0.34	0.08	-0.51	-0.35	-0.57	0.57	-0.42	-0.35	-0.06	0.13	-0.51	-0.08	-0.28	0.69	-0.17	-0.48	-0.53	-0.01	-0.41	-0.35	-0.41	-0.12	-0.50	-0.43	-0.26	0.23	1.48	-1.29	-0.32	0.12	-0.12	-0.29
Capital expenditures	-0.06	-0.12	-0.07	-0.10	-0.06	-0.11	-0.06	-0.07	-0.05	-0.08	-0.04	-0.09	-0.04	-0.05	-0.11	-0.06	-0.07	-0.06	-0.09	-0.05	-0.05	-0.05	-0.07	-0.05	-0.06	-0.08	-0.08	-0.13	-0.08	-0.10	-0.06	-0.07	-0.04	-0.05	-0.04	-0.04	-0.04	-0.05	-0.05	-0.05	-0.05	-0.04	-0.03	-0.03	-0.02	-0.03	-0.03	-0.03	-0.02	-0.03	-0.04	-0.04	-0.03	-0.04	-0.03	-0.02	-0.03	-0.03	-0.02	-0.02	-0.02	-0.03	-0.01	-0.01	-0.02	-0.02	-0.01	-0.02	-0.02	-0.02	-0.02	-0.03	-0.02	-0.04	-0.03	-0.04	-0.03	-0.07	-0.07	-0.11	-0.09
Others incl. marketable securities changes	2.70	-2.98	-4.98	-3.94	-2.28	-2.83	-4.36	-3.19	-3.07	-2.26	-3.32	-2.78	-2.23	-7.91	-1.67	-1.31	-3.73	0.51	-1.47	-2.20	0.28	-1.42	-1.31	-2.17	-0.99	-0.79	-1.60	-1.39	-0.20	-1.57	-1.64	-1.71	-2.14	-0.46	-0.96	-1.20	-0.63	-0.29	-1.08	-0.68	-0.20	-0.02	-0.68	-0.42	-0.67	0.02	-0.48	-0.62	0.35	0.12	-0.48	-0.31	-0.54	0.61	-0.39	-0.33	-0.03	0.16	-0.50	-0.07	-0.26	0.72	-0.16	-0.46	-0.51	0.00	-0.40	-0.33	-0.39	-0.10	-0.48	-0.40	-0.23	0.27	1.51	-1.26	-0.29	0.19	-0.04	-0.18	0.09
Cash flow from financing +	-6.96	-0.12	-0.10	-0.07	-2.75	-0.06	-0.14	-0.07	-1.04	-0.13	-0.11	0.42	-0.10	-0.08	-0.12	-0.06	1.39	-0.99	-0.64	-0.09	-2.79	-0.10	-0.12	-0.30	-0.43	-0.07	-0.13	-0.07	-1.51	0.54	-0.05	0.00	0.35	-0.01	-0.11	0.27	-0.45	-0.03	0.44	-0.07	-0.59	-0.04	-0.09	-0.05	-0.08	-0.04	-0.14	0.30	-0.98	-0.26	-0.09	-0.07	-0.22	-0.61	-0.09	-0.06	-0.65	-0.15	0.07	-0.28	-0.40	-0.69	-0.30	-0.06	-0.15	-0.07	-0.07	-0.01	0.00	0.01	0.00	-0.05	-0.20	-0.34	-1.96	0.73	-0.31	-0.35	-0.34	-0.35	-0.21
Dividend payout	-7.97	-0.06	-0.06	-0.06	-2.70	-0.06	-0.06	-0.06	-0.51	-0.07	-0.07	-0.07	-0.07	-0.06	-0.07	-0.06	-0.07	-0.94	-0.07	-0.06	-2.71	-0.06	-0.07	-0.06	-1.39	-0.06	-0.07	-0.06	-1.48	-0.01	-0.01	-0.01	-0.65	-0.40	-0.40	-0.40	-0.40	-0.12	-0.52	-0.52	-0.52	-0.40	-0.40	-0.40	-0.40	-0.89	-0.89	-0.89	-0.89	-0.18	-0.18	-0.18	-0.18	-0.60	0.00	-0.25	-0.25	-0.50	-0.26	-0.26	-0.26	-0.66	-0.11	-0.11	-0.11	-0.08	0.00	0.00		-0.10	-0.10	-0.10	-0.10	-1.41	-1.41			-0.01	-0.01	-0.01	-0.01
Common stock repurchases	-0.48	-0.06	-0.04	-0.01	-0.05	0.00	-0.09	-0.01	-0.04	-0.06	-0.04	-0.01	-0.03	-0.02	-0.05	0.00	-0.03	-0.06	-0.07	-0.01	-0.08	-0.04	-0.05	0.00	-0.03	0.00	-0.06	0.00	-0.03	0.00	-0.04	0.00	-0.04	0.00	-0.04	0.00	-0.02	-0.03	-0.05	-0.04	-0.07	-0.03	-0.07	-0.04	-0.07	-0.04	-0.09	-0.05	-0.09	-0.11	-0.04	-0.08	-0.05	0.00	-0.09	-0.05	-0.04	-0.17	-0.41	-0.28	-0.14	-0.05	-0.10	-0.06	-0.04	-0.09	-0.07	-0.01	-0.01	0.00		-0.06	-0.12	-0.36	-0.56	-0.30	-0.32	-0.37	-0.35	-0.27	-0.23
Net Debt Issuance	1.49	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-0.50	0.00	0.00	0.50	0.00	0.00	0.00	0.00	1.49	0.00	-0.50	-0.02	0.00	0.00	0.00	-0.24	0.99	-0.01	0.00	-0.01	0.00	0.56	0.00	0.02	1.05	0.39	0.32	0.67	-0.04	0.11	1.01	0.49	0.00	0.40	0.38	0.40	0.39	0.89	0.85	1.24	0.01	0.03	0.12	0.18	0.01	0.00	0.00	0.23	-0.36	0.52	0.74	0.27	0.00	0.02	-0.10	0.11	0.00	0.09	0.01	0.00	0.00	0.11	0.10	0.11	0.01	1.43	0.01	1.03	0.01	0.02	0.01	-0.07	0.02

Change in cash	0.04	-0.05	0.05	-0.07	0.05	0.01	0.05	-0.07	0.07	-0.04	-0.04	-0.11	0.07	-7.11	0.12	-0.05	0.09	-0.08	0.17	-0.01	0.05	-0.01	-0.02	-0.26	0.14	0.18	-0.05	-0.08	0.08	-0.05	-0.04	-0.04	-0.08	0.04	0.06	-0.05	0.00	0.07	0.01	-0.08	-0.01	0.03	-0.07	0.16	-0.01	0.02	-0.04	0.03	0.02	-0.03	0.00	-0.01	-0.07	-0.01	0.03	0.01	0.00	-0.01	0.02	-0.01	0.00	0.00	0.00	0.00	-0.01	-0.01	0.01	0.03	0.13	0.00	0.00	0.00	0.00	0.00	-0.01	0.00	0.00	-0.01	0.00	0.01	0.49
Change in exchange rate																																		0.00	0.00				0.00	0.00	0.00	0.00	0.00		0.00		0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00

about 3 hours ago

Ask a follow up

PROGRESSIVE CORP/OH/

Income Statement - PROGRESSIVE CORP/OH/ (PGR)

Income Statement - PROGRESSIVE CORP/OH/ (PGR)

Balance Sheet - PROGRESSIVE CORP/OH/ (PGR)

Balance Sheet - PROGRESSIVE CORP/OH/ (PGR)

Cash Flow - PROGRESSIVE CORP/OH/ (PGR)

Cash Flow - PROGRESSIVE CORP/OH/ (PGR)