Eaton Corp plc

	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	27.45	24.88	23.20	20.75	19.63	17.86	21.39	21.61	20.40	19.75	20.86	22.55	22.05	16.31	16.05	13.72	11.87	15.38	13.03	12.37
Cost of revenue	17.13	15.38	14.58	13.85	13.31	12.41	14.34	14.50	13.74	13.40	14.31	15.65	15.37	11.44	11.26	9.64	8.78	11.19	9.38	9.05
Gross profit	10.32	9.50	23.20	6.91	6.32	5.45	7.05	7.11	6.67	6.35	6.55	6.90	6.68	4.87	4.79	4.08	3.09	4.19	3.65	3.32
Total operating expenses +	5.08	4.63	4.55	3.67	3.45	3.12	3.99	4.13	3.99	3.88	4.05	4.30	4.37	3.11	3.14	2.87	2.65	2.83	2.41	2.12
Selling, general and administrative	4.31	4.08	3.64	3.23	3.26	3.08	3.58	3.55	3.57	3.51	3.60	3.81	3.89	2.89	3.16	2.91	2.65	2.93	2.47	2.27
Research and development	0.80	0.79	0.75	0.67	0.62	0.55	0.61	0.58	0.58	0.59	0.63	0.65	0.64	0.44	0.42	0.43	0.40	0.42	0.34	0.32
Other operating expenses	-0.03	-0.24	0.16	-0.23	-0.43	-0.50	-0.20	0.00	-0.16	-0.22	-0.18	-0.15	-0.16	-0.22	-0.43	-0.47	-0.40	-0.52	-0.40	-0.47
Operating income	5.23	4.87	3.82	3.24	2.87	2.32	3.06	2.98	2.68	2.47	2.50	2.60	2.31	1.76	1.65	1.21	0.44	1.36	1.24	1.20
Non-operating income (net)	-0.30	-0.30	0.01	-0.33	0.03	-0.58	-0.47	-0.56	0.69	-0.34	-0.36	-0.84	-0.43	-0.51	-0.09	-0.17	-0.14	-0.23	-0.20	-0.21
Income before tax	4.93	4.57	3.83	2.91	2.90	1.75	2.59	2.42	3.37	2.13	2.15	1.76	1.88	1.25	1.55	1.04	0.30	1.13	1.04	0.99
Income tax expense	0.84	0.77	0.60	0.45	0.75	0.33	0.38	0.28	0.38	0.20	0.16	-0.04	0.01	0.03	0.20	0.10	-0.08	0.07	0.08	0.08
Net income	4.09	3.79	3.22	2.46	2.14	1.41	2.21	2.15	2.99	1.92	1.98	1.79	1.86	1.22	1.35	0.93	0.38	1.06	0.99	0.95

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	7.45	7.06	6.99	7.03	6.38	6.24	6.35	6.35	5.94	5.97	5.88	5.87	5.48	5.38	5.31	5.21	4.84	4.80	4.92	5.22	4.69	4.69	4.53	3.86	4.79	5.24	5.31	5.53	5.31	5.46	5.41	5.49	5.25	5.21	5.21	5.13	4.85	4.87	4.99	5.08	4.81	5.06	5.20	5.37	5.22	5.57	5.73	5.77	5.49	5.53	5.61	5.60	5.31	4.33	3.95	4.07	3.96	4.03	4.12	4.09	3.80	3.66	3.57	3.38	3.10	3.13	3.03	2.90	2.81	3.49	4.11	4.28	3.50	3.37	3.30	3.25	3.15	3.10	3.12	3.19	3.01
Cost of revenue	4.80	4.46	4.31	4.43	3.93	3.81	3.90	3.94	3.73	3.73	3.68	3.75	3.60	3.54	3.54	3.49	3.27	3.23	3.34	3.56	3.19	3.18	3.05	2.88	3.30	3.56	3.51	3.70	3.58	3.67	3.59	3.67	3.57	3.53	3.46	3.45	3.31	3.31	3.37	3.42	3.29	3.43	3.60	3.68	3.59	3.85	3.92	4.03	3.86	3.88	3.88	3.87	3.74	3.13	2.75	2.82	2.75	2.82	2.90	2.86	2.68	2.57	2.48	2.39	2.20	2.24	2.18	2.19	2.17	2.63	2.96	3.07	2.53	2.43	2.38	2.35	2.26	2.30	2.31	2.31	2.17
Gross profit	2.65	2.60	2.68	2.60	2.45	2.43	2.44	2.41	2.22	2.24	2.20	2.12	1.88	1.84	1.77	1.72	1.57	1.57	1.58	1.66	1.50	1.51	1.48	0.98	1.49	1.68	1.80	1.84	1.73	1.79	1.82	1.82	1.68	1.68	1.75	1.69	1.54	1.55	1.62	1.66	1.52	1.63	1.61	1.70	1.63	1.72	1.81	1.74	1.63	1.65	1.72	1.73	1.58	1.20	1.20	1.25	1.21	1.22	1.22	1.23	1.12	1.10	1.09	0.99	0.90	0.89	0.85	0.71	0.64	0.86	1.15	1.21	0.96	0.95	0.92	0.90	0.90	0.80	0.80	0.88	0.85
Total operating expenses +	1.48	1.21	1.31	1.34	1.22	1.12	1.19	1.19	1.13	1.16	1.11	1.11	1.08	0.97	0.85	0.94	0.91	0.86	0.77	0.93	0.88	0.86	0.85	0.53	0.89	0.89	0.99	1.04	1.06	1.01	1.03	1.05	1.05	0.96	1.05	1.04	1.01	0.92	0.98	1.05	1.04	1.03	1.06	1.06	1.07	1.06	1.12	1.15	1.12	1.17	1.13	1.12	1.11	0.94	0.79	0.80	0.81	0.81	0.77	0.81	0.77	0.76	0.76	0.71	0.69	0.69	0.65	0.65	0.66	0.70	0.78	0.82	0.64	0.66	0.62	0.61	0.59	0.57	0.55	0.58	0.56
Selling, general and administrative	1.27	1.01	1.11	1.15	1.05	1.00	1.03	1.02	1.03	0.96	0.95	0.99	0.90	0.80	0.81	0.83	0.79	0.75	0.83	0.88	0.80	0.87	0.75	0.69	0.87	0.87	0.89	0.91	0.92	0.87	0.89	0.90	0.89	0.86	0.92	0.90	0.89	0.86	0.85	0.90	0.89	0.87	0.91	0.90	0.92	0.90	0.96	0.98	0.96	1.00	0.97	0.96	0.96	0.82	0.79	0.80	0.81	0.81	0.77	0.81	0.77	0.76	0.76	0.71	0.69	0.69	0.65	0.65	0.66	0.70	0.78	0.82	0.64	0.66	0.62	0.61	0.59	0.57	0.55	0.58	0.56
Research and development	0.21	0.20	0.20	0.19	0.20	0.20	0.21	0.20	0.19	0.20	0.19	0.19	0.18	0.17	0.17	0.17	0.17	0.16	0.15	0.15	0.15	0.14	0.13	0.13	0.15	0.15	0.15	0.15	0.16	0.15	0.14	0.15	0.16	0.14	0.15	0.15	0.14	0.15	0.15	0.15	0.15	0.15	0.16	0.16	0.16	0.15	0.16	0.17	0.16	0.17	0.17	0.16	0.15	0.13	0.10	0.11	0.11	0.10	0.10	0.11	0.11	0.12	0.10	0.10	0.10	0.10	0.10	0.10	0.10	0.10	0.12	0.11	0.09	0.08	0.09	0.09	0.08	0.07	0.09	0.08	0.08
Other operating expenses	0.00	0.00	0.00	0.00	-0.03	-0.08	-0.05	-0.03	-0.08	0.00	-0.03	-0.07	0.00	0.00	-0.13	-0.06	-0.05	-0.05	-0.21	-0.10	-0.06	-0.14	-0.04	-0.29	-0.13	-0.13	-0.04	-0.01	-0.01	0.00	0.00	0.00	0.00	-0.05	-0.02	-0.01	-0.02	-0.09	-0.02	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-0.10	-0.11	-0.11	-0.10	-0.10	-0.11	-0.11	-0.12	-0.10	-0.10	-0.10	-0.10	-0.10	-0.10	-0.10	-0.10	-0.12	-0.11	-0.09	-0.08	-0.09	-0.09	-0.08	-0.07	-0.08	-0.08	-0.08
Operating income	1.17	1.38	1.37	1.26	1.23	1.31	1.26	1.22	1.08	1.08	1.09	1.01	0.80	0.87	0.92	0.79	0.66	0.71	0.81	0.73	0.62	0.64	0.63	0.45	0.60	0.79	0.81	0.79	0.67	0.78	0.79	0.77	0.64	0.72	0.70	0.65	0.54	0.64	0.65	0.62	0.48	0.55	0.54	0.64	0.56	0.66	0.69	0.59	0.51	0.48	0.59	0.61	0.47	0.26	0.41	0.46	0.40	0.41	0.45	0.42	0.35	0.34	0.34	0.28	0.21	0.20	0.20	0.06	-0.02	0.16	0.37	0.40	0.32	0.29	0.30	0.29	0.31	0.23	0.25	0.30	0.29
Non-operating income (net)	-0.07	-0.07	-0.09	-0.07	-0.05	-0.14	-0.06	-0.02	-0.08	0.01	-0.01	-0.12	-0.04	-0.02	-0.20	-0.07	-0.05	-0.08	0.30	-0.11	-0.09	-0.09	-0.10	-0.41	0.02	-0.26	-0.09	-0.05	-0.07	-0.05	-0.35	-0.08	-0.07	-0.09	0.99	-0.08	-0.07	-0.08	-0.07	-0.06	-0.04	0.01	-0.06	-0.04	-0.05	-0.05	-0.05	-0.53	-0.06	-0.05	-0.07	-0.08	-0.07	-0.17	-0.04	-0.04	-0.03	-0.02	-0.02	-0.03	-0.02	-0.04	-0.03	-0.03	-0.03	-0.03	-0.03	-0.03	-0.05	-0.03	-0.02	-0.04	-0.04	-0.03	-0.04	-0.03	-0.04	0.01	-0.02	-0.02	-0.03
Income before tax	1.11	1.30	1.28	1.19	1.18	1.17	1.20	1.20	1.00	1.09	1.08	0.90	0.76	0.85	0.72	0.72	0.62	0.63	1.11	0.62	0.54	0.55	0.53	0.05	0.62	0.53	0.72	0.74	0.60	0.73	0.44	0.69	0.57	0.64	1.69	0.57	0.46	0.56	0.57	0.55	0.44	0.56	0.49	0.60	0.51	0.61	0.64	0.06	0.45	0.43	0.52	0.53	0.40	0.09	0.38	0.42	0.37	0.39	0.43	0.40	0.34	0.29	0.31	0.25	0.19	0.17	0.17	0.03	-0.06	0.13	0.35	0.35	0.29	0.26	0.26	0.26	0.27	0.24	0.23	0.28	0.25
Income tax expense	0.24	0.17	0.26	0.20	0.21	0.20	0.19	0.20	0.18	0.14	0.19	0.15	0.12	0.13	0.11	0.12	0.09	0.07	0.48	0.11	0.08	0.08	0.08	-0.01	0.18	0.08	0.12	0.10	0.08	0.09	0.02	0.08	0.08	0.00	0.29	0.05	0.03	0.05	0.05	0.06	0.04	0.02	0.04	0.06	0.04	0.02	0.04	-0.12	0.01	-0.05	0.01	0.04	0.02	-0.09	0.03	0.04	0.06	0.03	0.07	0.06	0.05	0.01	0.04	0.02	0.03	-0.04	-0.03	0.00	-0.01	-0.03	0.04	0.02	0.04	0.01	0.03	0.02	0.04	0.00	0.01	0.03	0.05
Net income	0.87	1.13	1.01	0.98	0.96	0.97	1.01	0.99	0.82	0.95	0.89	0.74	0.64	0.72	0.61	0.60	0.53	0.55	0.63	0.51	0.46	0.48	0.45	0.05	0.44	0.45	0.60	0.64	0.52	0.63	0.42	0.61	0.49	0.64	1.40	0.52	0.43	0.50	0.52	0.49	0.40	0.53	0.45	0.54	0.47	0.58	0.60	0.17	0.44	0.48	0.51	0.49	0.38	0.18	0.35	0.38	0.31	0.36	0.37	0.34	0.29	0.28	0.27	0.23	0.16	0.21	0.19	0.03	-0.05	0.16	0.32	0.33	0.25	0.26	0.26	0.25	0.23	0.24	0.25	0.25	0.21

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 +	0.80	2.08	2.61	0.56	0.57	1.10	0.59	0.44	1.10	0.75	0.45	1.03	1.71	1.10	1.08	1.17	0.77	0.53	0.65	0.79
Cash and cash equivalents	0.62	0.56	0.49	0.29	0.30	0.44	0.37	0.28	0.56	0.54	0.27	0.78	0.92	0.58	0.39	0.33	0.34	0.19	0.14	0.11
Short-term investments	0.18	1.53	2.12	0.26	0.27	0.66	0.22	0.16	0.53	0.20	0.18	0.25	0.79	0.53	0.70	0.84	0.43	0.34	0.50	0.67
Accounts receivable, net	5.39	4.62	4.48	4.08	3.30	2.90	3.44	3.86	3.94	3.56	3.48	3.67	3.65	3.51	2.44	2.24	1.90	2.30	2.21	1.93
Inventories	4.72	4.23	3.74	3.43	2.97	2.11	2.81	2.79	2.62	2.25	2.32	2.43	2.38	2.34	1.70	1.56	1.33	1.55	1.48	1.29
Other current assets	1.44	0.88	0.85	0.69	0.68	3.06	1.90	0.51	0.68	0.38	0.37	0.98	0.99	0.99	0.60	0.53	0.53	0.42	0.43	0.40
Total current assets	12.36	11.80	11.68	8.76	7.51	9.18	8.73	7.59	8.31	6.94	6.62	8.10	8.73	7.82	5.83	5.51	4.52	4.80	4.77	4.41
Total non-current assets +	28.90	26.58	26.76	26.27	26.52	22.65	24.08	23.50	24.29	23.48	24.42	25.43	26.76	28.46	12.05	11.75	11.76	11.86	8.66	7.01
Property, plant and equipment, net	5.08	4.54	4.18	3.72	3.51	2.96	3.50	3.47	3.50	3.44	3.57	2.34	2.46	3.88	2.60	2.48	2.45	2.64	2.33	2.27
Goodwill	15.77	14.71	14.98	14.80	14.75	12.90	13.46	13.33	13.57	13.20	13.48	13.89	14.50	14.21	5.54	5.45	5.44	5.23	3.98	3.03
Intangible assets	5.05	4.66	5.09	5.49	5.86	4.18	4.64	4.85	5.27	5.51	6.01	6.56	7.19	7.47	2.19	2.27	2.44	2.52	1.56	0.97
Long-term investments							0.06	0.02	0.04	0.08	0.10	0.08
Other non-current assets
Total assets	41.25	38.38	38.43	35.03	34.03	31.82	32.81	31.09	32.60	30.42	31.03	33.53	35.49	36.28	17.87	17.25	16.28	16.66	13.43	11.42

Total current liabilities +	9.37	7.86	7.75	6.36	7.21	5.88	5.13	5.15	5.08	5.49	4.63	5.36	4.91	5.52	3.64	3.23	2.69	3.75	3.66	3.29
Accounts payable	4.17	3.68	3.37	3.07	2.80	1.99	2.11	2.13	2.17	1.72	1.76	1.94	1.96	1.88	1.49	1.41	1.06	1.12	1.17	1.05
Short-term debt	1.14	0.67	1.03	0.33	1.75	1.05	0.50	0.75	0.58	1.57	0.67	1.01	0.58	1.07	0.41	0.08	0.12	1.08	0.99	0.81
Current portion of long-term debt	1.14	0.67	1.03	0.33	1.75	1.05	0.50	0.75	0.58	1.57	0.24	1.01	9.63
Deferred revenue
Other current liabilities	4.07	3.51	3.36	2.95	2.67	2.85	2.52	2.27	2.33	2.20	2.20	2.41	2.37	2.57	1.74	1.75	1.51	1.54	1.50	1.43
Total non-current liabilities +	12.41	11.99	11.62	11.58	10.36	10.97	11.54	9.80	10.26	9.99	11.14	12.34	13.71	15.12	6.74	6.62	6.78	6.55	4.60	4.02
Long-term debt	8.76	8.48	8.24	8.32	6.83	7.01	7.82	6.77	7.17	6.71	7.75	8.02	8.97	9.76	3.37	3.38	3.35	3.19	2.43	1.77
Capital lease obligations	0.64	0.67	0.53	0.46	0.34	0.33	0.33
Other non-current liabilities	1.89	1.67	1.49	1.44	1.50	3.68	0.33	1.05	0.97	0.93	1.59	1.81	1.47	3.50
Total liabilities	21.78	19.85	19.36	17.95	17.58	16.85	16.67	14.95	15.31	15.48	15.80	17.69	18.63	21.13	10.38	9.85	9.46	10.34	8.26	7.31

Total stockholders' equity +	19.43	18.49	19.04	17.04	16.41	14.93	16.08	16.11	17.25	14.90	15.19	15.79	16.79	15.11	7.47	7.36	6.78	6.32	5.17	4.11
Common stock and paid-in capital	8.72	8.39	8.73	8.57	8.82	8.14	7.91	7.95	8.58	7.40	7.84	8.71	9.93	9.31	2.37	2.92	2.81	2.40	1.92	1.31
Retained earnings	10.70	10.10	10.31	8.47	7.59	6.79	8.17	8.16	8.67	7.50	7.35	7.08	6.87	5.81	5.10	4.45	3.97	3.92	3.26	2.80
Common shares outstanding	390	399	401	401	402	404	421	437	447	457	467	477	477	351	343	340	336	325	301	306

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 +	0.75	0.80	0.57	0.58	1.94	2.08	1.99	2.78	2.44	2.61	1.91	1.33	0.52	0.56	0.52	0.62	0.51	0.57	0.66	0.54	1.30	1.10	0.76	0.50	0.42	0.59	0.83	0.80	0.45	0.44	0.51	0.49	0.83	1.10	1.63	0.84	0.52	0.75	0.71	0.47	0.57	0.45	0.57	0.43	0.80	1.03	0.99	1.27	1.14	1.71	1.34	1.00	1.04	1.10	1.05	1.18	0.81	1.08	0.81	0.88	0.70	1.17	0.89	0.79	0.49	0.77	0.67	0.58	0.43	0.53	0.46	0.72	0.58	0.65	0.74	0.49	0.42	0.79	0.70	0.48	0.44
Cash and cash equivalents	0.57	0.62	0.33	0.40	1.78	0.56	0.47	0.54	0.47	0.49	0.35	0.35	0.24	0.29	0.23	0.36	0.24	0.30	0.27	0.28	0.35	0.44	0.43	0.29	0.24	0.37	0.55	0.41	0.30	0.28	0.33	0.26	0.32	0.56	0.79	0.31	0.22	0.54	0.49	0.32	0.33	0.27	0.42	0.30	0.66	0.78	0.66	0.63	0.78	0.92	0.64	0.63	0.64	0.58	0.43	0.53	0.37	0.39	0.28	0.28	0.20	0.33	0.40	0.25	0.15	0.34	0.19	0.15	0.15	0.19	0.18	0.22	0.16	0.14	0.17	0.11	0.11	0.11	0.13	0.13	0.11
Short-term investments	0.19	0.18	0.24	0.19	0.16	1.53	1.52	2.24	1.97	2.12	1.56	0.98	0.29	0.26	0.29	0.26	0.27	0.27	0.39	0.26	0.95	0.66	0.33	0.20	0.18	0.22	0.28	0.39	0.14	0.16	0.18	0.24	0.51	0.53	0.84	0.53	0.30	0.20	0.21	0.15	0.24	0.18	0.15	0.13	0.14	0.25	0.34	0.63	0.36	0.79	0.70	0.37	0.40	0.53	0.62	0.65	0.44	0.70	0.54	0.60	0.50	0.84	0.49	0.54	0.34	0.43	0.47	0.43	0.29	0.34	0.28	0.50	0.43	0.50	0.57	0.38	0.31	0.67	0.57	0.35	0.33
Accounts receivable, net	6.37	5.39	5.56	5.49	5.09	4.62	4.89	4.86	4.67	4.48	4.46	4.40	4.24	4.08	3.82	3.84	3.67	3.30	3.39	3.34	3.07	2.90	2.88	2.65	2.95	3.44	3.79	3.94	3.87	3.86	4.03	4.09	4.01	3.94	3.96	3.81	3.67	3.56	3.66	3.63	3.58	3.48	3.66	3.84	3.73	3.67	3.97	4.01	3.89	3.65	3.95	3.82	3.69	3.47	2.65	2.68	2.59	2.44	2.55	2.63	2.47	2.24	2.33	2.13	2.05	1.90	2.05	2.02	2.02	2.30	2.85	3.03	2.56	2.21	2.22	2.21	2.14	1.93	2.03	2.04	1.97
Inventories	5.15	4.72	4.61	4.58	4.39	4.23	4.18	3.96	3.87	3.74	3.71	3.67	3.60	3.43	3.43	3.45	3.32	2.97	2.80	2.67	2.40	2.11	2.10	2.14	2.35	2.81	2.90	2.85	2.90	2.79	2.84	2.75	2.75	2.62	2.46	2.39	2.34	2.25	2.33	2.32	2.39	2.32	2.40	2.44	2.42	2.43	2.50	2.53	2.53	2.38	2.40	2.41	2.39	2.34	1.80	1.76	1.78	1.70	1.77	1.77	1.67	1.56	1.53	1.39	1.37	1.33	1.36	1.37	1.49	1.55	1.80	1.84	1.63	1.48	1.40	1.38	1.39	1.29	1.24	1.19	1.16
Other current assets	1.74	1.44	1.40	1.25	1.01	0.88	1.09	1.05	0.87	0.85	0.90	0.90	0.77	0.69	0.78	0.78	0.71	0.68	0.63	3.24	3.14	3.06	2.94	2.93	2.96	1.90	0.49	0.53	0.54	0.51	0.50	0.58	0.55	0.68	0.40	0.44	0.44	0.38	0.39	0.41	0.47	0.37	0.96	0.94	0.98	0.98	0.97	1.03	1.12	0.99	1.07	1.01	1.08	0.99	0.70	0.75	0.70	0.60	0.60	0.64	0.64	0.53	0.60	0.56	0.57	0.53	0.52	0.51	0.49	0.42	0.48	0.47	0.47	0.43	0.47	0.45	0.46	0.40	0.44	0.42	0.40
Total current assets	14.01	12.36	12.13	11.90	12.43	11.80	12.15	12.65	11.85	11.68	10.98	10.30	9.14	8.76	8.54	8.69	8.19	7.51	7.49	9.79	9.91	9.18	8.67	8.21	8.67	8.73	8.01	8.13	7.74	7.59	7.87	7.91	8.13	8.31	8.45	7.49	6.98	6.94	7.09	6.83	7.01	6.62	7.58	7.64	7.94	8.10	8.43	8.84	8.68	8.73	8.77	8.23	8.20	7.82	6.20	6.37	5.88	5.83	5.73	5.92	5.47	5.51	5.35	4.86	4.48	4.52	4.59	4.48	4.43	4.80	5.59	6.06	5.25	4.77	4.83	4.54	4.41	4.41	4.40	4.12	3.97
Total non-current assets +	41.08	28.90	28.52	28.61	26.77	26.58	27.08	26.73	26.68	26.76	26.31	26.47	26.38	26.27	25.83	26.47	27.01	26.52	26.64	27.02	24.18	22.65	22.31	22.14	22.18	24.08	23.88	24.12	23.91	23.50	23.76	23.95	24.54	24.29	24.28	23.87	23.64	23.48	24.15	24.33	24.57	24.42	24.62	24.94	24.76	25.43	25.81	26.42	26.58	26.76	26.55	27.03	26.78	28.46	12.61	12.19	12.11	12.05	11.89	12.20	11.87	11.75	11.66	11.07	11.37	11.76	11.91	11.71	11.57	11.86	11.38	11.86	9.40	8.66	7.91	7.88	7.84	7.01	6.85	6.77	6.73
Property, plant and equipment, net		5.08	4.76	4.74	4.58	4.54	4.53				3.94	3.86	3.21	3.72	3.52	3.04	3.10	3.51	3.03	3.53	3.35	2.96	2.92	2.90	2.94	3.50	3.93	3.51	3.47	3.47	3.45	2.46	2.53	3.50	2.50	2.46	2.41	3.44	3.51	3.55	3.58	3.57	3.59	3.68	3.63	2.34	3.70	3.79	3.81	2.46	3.76	3.75	3.84	3.88	2.79	2.68	2.66	2.60	2.54	2.59	2.52	2.48	2.38	2.27	2.35	2.45	2.53	2.54	2.53	2.64	2.59	2.70	2.47	2.33	2.25	2.27	2.28	2.27	2.20	2.22	2.20
Goodwill	21.40	15.77	15.81	15.79	14.85	14.71	15.04	14.85	14.88	14.98	14.78	14.91	14.89	14.80	14.48	14.81	14.96	14.75	14.77	14.88	13.76	12.90	12.68	12.50	12.40	13.46	13.34	13.46	13.32	13.33	13.39	13.43	13.70	13.57	13.55	13.48	13.30	13.20	13.43	13.45	13.59	13.48	13.54	13.70	13.55	13.89	14.09	14.38	14.45	14.50	14.28	14.05	14.28	14.21	5.84	5.65	5.61	5.54	5.57	5.72	5.57	5.45	5.44	5.13	5.30	5.44	5.48	5.38	5.21	5.23	5.87	6.18	4.43	3.98	3.49	3.48	3.43	3.03	3.16	3.15	3.12
Intangible assets	11.26	5.05	5.14	5.23	4.59	4.66	4.81	4.88	4.98	5.09	5.16	5.29	5.39	5.49	5.49	5.69	6.01	5.86	6.04	6.20	4.72	4.18	4.18	4.24	4.32	4.64	4.66	4.77	4.75	4.85	4.95	5.05	5.21	5.27	5.35	5.41	5.44	5.51	5.69	5.80	5.95	6.01	6.14	6.28	6.32	6.56	6.74	6.98	7.08	7.19	7.23	7.19	6.66	7.47	2.25	2.22	2.19	2.19	2.25	2.36	2.30	2.27	2.36	2.20	2.33	2.44	2.49	2.48	2.43	2.52	1.93	2.05	1.66	1.56	1.39	1.39	1.39	0.97	0.83	0.76	0.77
Long-term investments																										0.06	0.07	0.06	0.03	0.02	0.02	0.02	0.02	0.04				0.08				0.10				0.08
Other non-current assets
Total assets	55.09	41.25	40.65	40.51	39.21	38.38	39.24	39.38	38.54	38.43	37.29	36.77	35.52	35.03	34.36	35.15	35.21	34.03	34.13	36.80	34.08	31.82	30.99	30.35	30.85	32.81	31.90	32.24	31.65	31.09	31.63	31.87	32.67	32.60	32.73	31.36	30.61	30.42	31.24	31.15	31.58	31.03	32.20	32.58	32.70	33.53	34.24	35.26	35.26	35.49	35.31	35.26	34.98	36.28	18.80	18.55	17.99	17.87	17.63	18.12	17.34	17.25	17.02	15.93	15.85	16.28	16.50	16.19	16.00	16.66	16.97	17.92	14.65	13.43	12.74	12.42	12.24	11.42	11.25	10.89	10.69

Total current liabilities +	11.74	9.37	9.47	9.59	9.52	7.86	7.94	8.12	7.61	7.75	7.56	6.73	6.09	6.36	6.65	8.97	8.26	7.21	5.91	8.91	6.58	5.88	5.81	5.49	4.94	5.13	4.66	4.45	5.29	5.15	5.27	5.39	5.40	5.08	5.90	6.31	5.56	5.49	4.60	4.82	5.02	4.63	5.10	5.06	5.67	5.36	4.99	5.54	4.81	4.91	5.05	4.98	4.90	5.52	3.71	3.83	3.57	3.64	3.78	3.40	3.20	3.23	3.31	3.00	2.77	2.69	3.01	3.06	2.93	3.75	4.50	4.68	4.26	3.66	3.15	3.17	3.14	3.29	3.41	3.48	3.51
Accounts payable	4.91	4.17	3.83	3.76	3.65	3.68	3.61	3.50	3.40	3.37	3.26	3.19	3.12	3.07	2.94	3.01	2.87	2.80	2.59	2.48	2.17	1.99	1.79	1.62	1.79	2.11	2.29	2.27	2.27	2.13	2.17	2.19	2.20	2.17	2.04	1.89	1.89	1.72	1.79	1.80	1.80	1.76	2.00	1.93	1.97	1.94	2.04	2.04	2.08	1.96	1.98	2.05	1.98	1.88	1.44	1.56	1.53	1.49	1.53	1.53	1.46	1.41	1.35	1.23	1.14	1.06	1.03	0.92	0.97	1.12	1.42	1.47	1.32	1.17	1.13	1.08	1.06	1.05	1.02	1.01	0.88
Short-term debt	2.59	1.14	1.90	2.25	2.47	0.67	0.72	1.28	1.00	1.03	1.00	0.50	0.10	0.33	0.93	3.42	2.84	1.75	0.54	3.38	1.48	1.05	1.25	1.36	0.59	0.50	0.01	0.01	0.78	0.75	0.51	0.93	1.03	0.58	1.50	2.34	1.54	1.57	0.55	0.81	1.07	0.67	0.84	0.98	1.51	1.01	0.41	0.42	0.32	0.58	0.66	0.69	0.65	1.07	0.42	0.70	0.41	0.41	0.41	0.12	0.10	0.08	0.10	0.10	0.10	0.12	0.39	0.64	0.48	1.08	1.44	1.49	1.46	0.99	0.55	0.76	0.74	0.81	0.70	0.91	1.07
Current portion of long-term debt	2.59	1.14	1.90	2.25	2.47	0.67	0.72	1.28	1.00	1.03	1.00	0.50	0.10	0.33	0.93	3.42	2.84	1.75	0.54	3.38	1.48	1.05	1.25	1.36	0.59	0.50	0.01	0.01	0.78	0.34	0.43	0.43	0.85	0.58	1.49	8.62	1.54	1.55	8.45	8.43	8.65	0.24				1.01				9.63
Deferred revenue
Other current liabilities	4.24	4.07	3.75	3.59	3.40	3.51	3.62	3.34	3.22	3.36	3.31	3.04	2.87	2.95	2.79	2.54	2.55	2.67	2.78	3.04	2.93	2.85	2.76	2.51	2.57	2.52	2.36	2.18	2.23	2.27	2.59	2.26	2.16	2.33	2.36	2.08	2.13	2.20	2.25	2.21	2.15	2.20	2.26	2.14	2.19	2.41	2.54	3.08	2.41	2.37	2.41	2.25	2.27	2.57	1.85	1.58	1.63	1.74	1.85	1.75	1.65	1.75	0.07	1.67	1.54	1.51	1.59	1.49	1.48	1.54	1.64	1.72	1.48	1.50	1.47	1.33	1.34	1.43	1.68	1.56	1.56
Total non-current liabilities +	23.58	12.41	12.29	12.27	11.14	11.99	12.13	12.01	11.60	11.62	11.31	12.06	11.95	11.58	11.61	9.76	10.30	10.36	12.20	12.45	12.46	10.97	10.66	10.62	11.61	11.54	11.33	11.43	10.10	9.80	9.57	9.75	9.97	10.26	10.19	9.45	9.86	9.99	11.20	10.97	11.00	11.14	11.69	11.72	11.77	12.34	12.61	12.67	13.35	13.71	14.14	14.85	14.86	15.12	6.85	6.77	6.47	6.74	6.10	6.53	6.31	6.62	6.45	6.32	6.36	6.78	6.48	6.44	6.96	6.55	5.49	5.85	4.88	4.60	4.84	4.80	4.83	4.02	3.46	3.16	3.13
Long-term debt	18.54	8.76	8.76	8.75	7.61	8.48	8.68	8.56	8.19	8.24	8.15	8.80	8.70	8.32	8.08	6.28	6.76	6.83	8.52	8.72	8.68	7.01	6.95	6.91	7.84	7.82	8.01	8.08	6.78	6.80	6.80	6.80	6.88	7.17	7.27	6.26	6.68	6.71	7.88	7.61	7.57	7.78	7.83	7.77	7.83	8.02	8.59	8.62	8.99	8.97	9.03	9.07	9.47	9.76	3.69	3.68	3.35	3.37	3.37	3.65	3.35	3.38	3.41	3.38	3.35	3.35	3.39	3.40	3.71	3.19	2.92	3.16	2.70	2.43	2.55	2.52	2.55	1.77	1.77	1.51	1.56
Capital lease obligations	0.70	0.64	0.57	0.59	0.67	0.67	0.68	0.66	0.60	0.53	0.49	0.48	0.47	0.46	0.45	0.39	0.34	0.34	0.34	0.37	0.33	0.33	0.32	0.32	0.33	0.33	0.33	0.31	0.31
Other non-current liabilities	1.91	1.89	1.78	1.73	1.70	1.67	1.50	1.48	1.48	1.49	1.43	2.73	2.71	1.44	3.00	2.86	2.90	1.50	1.54	1.46	1.40	3.68	3.41	3.41	3.42	0.33	1.12	1.06	1.27	1.30	1.16	1.17	1.23	1.23	1.33	1.58	1.55	1.66	1.53	1.55	1.59	1.59	1.54	1.55	1.53	1.81	1.17	1.22	1.23	1.47	1.80	3.48	3.38	3.50
Total liabilities	35.32	21.78	21.77	21.86	20.66	19.85	20.07	20.13	19.21	19.36	18.87	18.78	18.03	17.95	18.26	18.74	18.55	17.58	18.11	21.35	19.04	16.85	16.47	16.11	16.56	16.67	16.00	15.88	15.38	14.95	14.84	15.14	15.37	15.31	16.09	15.76	15.41	15.48	15.79	15.79	16.02	15.80	16.79	16.78	17.43	17.69	17.59	18.22	18.15	18.63	19.20	19.83	19.77	21.13	10.56	10.60	10.04	10.38	9.88	9.93	9.51	9.85	9.77	9.32	9.13	9.46	9.49	9.50	9.89	10.34	9.99	10.53	9.15	8.26	8.00	7.97	7.96	7.31	6.87	6.64	6.64

Total stockholders' equity +	19.77	19.43	18.89	18.65	18.51	18.49	19.12	19.22	19.29	19.04	18.38	17.95	17.45	17.04	16.07	16.38	16.62	16.41	15.97	15.41	15.00	14.93	14.48	14.19	14.25	16.08	15.85	16.31	16.23	16.11	16.75	16.69	17.26	17.25	16.59	15.55	15.16	14.90	15.40	15.32	15.52	15.19	15.37	15.75	15.21	15.79	16.59	16.98	17.04	16.79	16.07	15.39	15.17	15.11	8.22	7.94	7.93	7.47	7.72	8.15	7.78	7.36	7.21	6.57	6.68	6.78	6.96	6.65	6.07	6.32	6.98	7.39	5.50	5.17	4.74	4.45	4.28	4.11	4.39	4.25	4.05
Common stock and paid-in capital	8.63	8.72	8.72	8.73	8.47	8.39	8.75	8.60	8.69	8.73	8.68	8.80	8.69	8.57	8.00	8.49	8.91	8.82	8.63	8.34	8.11	8.14	7.74	7.42	7.24	7.91	7.79	8.01	8.01	7.95	16.75	16.69	17.26	8.58	16.59	15.55	15.16	7.40	15.40	15.32	15.52	7.84	15.37	15.75	15.21	8.71	16.59	16.98	17.04	9.93	16.07	15.39	15.17	9.31	8.22	7.94	7.93	2.37	7.72	8.15	7.78	2.92	7.21	6.57	6.68	2.81	6.96	6.65	6.07	2.40	6.98	7.39	5.50	1.92	4.74	4.45	4.28	1.31	4.39	4.25	4.05
Retained earnings	11.14	10.70	10.17	9.92	10.04	10.10	10.37	10.62	10.61	10.31	9.70	9.16	8.76	8.47	8.07	7.89	7.71	7.59	7.35	7.07	6.88	6.79	6.74	6.77	7.01	8.17	8.06	8.30	8.23	8.16	0.00	0.00	0.00	8.67	0.00	0.00	0.00	7.50	0.00	0.00	0.00	7.35	0.00	0.00	0.00	7.08	0.00	0.00	0.00	6.87	0.00	0.00	0.00	5.81	0.00			5.10				4.45				3.97				3.92				3.26				2.80
Common shares outstanding	389	390	390	393	394	396	399	401	402	402	402	401	401	400	400	401	402	402	402	401	401	401	402	401	411	416	418	423	426	432	436	437	442	443	445	449	451	452	456	458	460	463	466	469	470	473	477	479	479	478	477	476	475	384	340	340	340	338	342	346	346	335	341	340	339	334	338	335	332	332	337	327	301	294	301	301	300	301	306	309	306

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 +	4.47	4.33	3.62	2.53	2.16	2.94	3.45	2.66	2.67	2.57	2.41	1.88	2.29	1.66	1.25	1.28	1.41	1.42	1.16	1.43
Net income
Depreciation, depletion and amortization	1.01	0.92	0.93	0.95	0.92	0.81	0.88	0.90	0.91	0.93	0.93	0.98	1.00	0.60	0.56	0.55	0.57	0.59	0.47	0.43
Stock-based compensation	-0.05	0.02	0.20	-0.02	-0.14	0.12	0.22	0.10	0.10	0.00	0.00	-0.02	-0.03	-0.02	-0.43	-0.22	-0.03	0.03	-0.08	-0.07
Change in inventory	-0.26	-0.57	-0.28	-0.49	-0.63	0.37	-0.06	-0.24	-0.20	0.03	-0.02	-0.15	-0.09	0.17	-0.11	-0.22	0.29	0.12	-0.08	-0.13
Other working capital changes	3.77	3.95	2.78	2.09	2.01	1.64	2.40	1.90	1.86	1.61	1.51	1.07	1.41	0.92	1.23	1.17	0.57	0.68	0.85	1.20
Cash flow from investing +	-1.10	-0.27	-2.58	-1.20	-1.76	0.40	-1.87	-0.40	-0.22	-0.53	-0.58	0.14	-0.20	-6.97	-0.80	-1.01	-0.23	-3.20	-1.46	-1.01
Capital expenditures	-0.92	-0.81	-0.76	-0.60	-0.58	-0.39	-0.59	-0.57	-0.52	-0.50	-0.51	-0.63	-0.61	-0.59	-0.57	-0.39	-0.20	-0.45	-0.35	-0.36
Others incl. marketable securities changes	-0.18	0.54	-1.82	-0.60	-1.19	0.79	-1.28	0.17	0.30	-0.03	-0.07	0.78	0.41	-6.38	-0.23	-0.62	-0.03	-2.75	-1.11	-0.65
Cash flow from financing +	-3.17	-3.94	-0.87	-1.34	-0.54	-3.26	-1.49	-2.58	-2.44	-1.74	-2.31	-2.13	-1.74	5.48	-0.38	-0.26	-1.06	1.83	0.33	-0.42
Dividend payout	-1.63	-1.50	-1.38	-1.30	-1.22	-1.18	-1.20	-1.15	-1.07	-1.04	-1.03	-0.93	-0.80	-0.51	-0.46	-0.36	-0.33	-0.32	-0.25	-0.22
Common stock repurchases	-1.86	-2.49	-0.05	-0.29	-0.12	-1.61	-1.03	-1.27	-0.85	-0.73	-0.68	-0.65	0.12	0.25	-0.34			-0.10	-0.34	-0.39
Net Debt Issuance	0.32	0.06	0.56	0.25	0.81	-0.48	0.74	-0.16	-0.52	0.03	-0.60	-0.55	-1.06	5.74	0.42	0.10	-0.73	2.25	0.92	0.19

Change in cash	0.20	0.12	0.18	-0.01	-0.14	0.08	0.09	-0.28	0.02	0.28	-0.51	-0.13	0.34	0.19	0.07	0.01	0.12	0.05	0.03	0.00
Change in exchange rate							0.00	0.04	0.01	-0.03	-0.04	-0.03	-0.01	0.02

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 +	0.51	1.97	1.35	0.92	0.24	1.60	1.31	0.95	0.48	1.30	1.14	0.85	0.34	1.19	0.97	0.34	0.04	0.80	0.47	0.64	0.26	0.94	0.92	0.76	0.32	0.94	1.08	0.88	0.55	0.82	1.00	0.50	0.34	0.88	0.75	0.57	0.46	0.64	0.80	0.75	0.39	0.74	0.97	0.58	0.08	0.94	0.29	0.63	0.01	0.87	0.70	0.61	0.10	0.69	0.61	0.47	-0.10	0.56	0.64	0.35	-0.30	0.56	0.42	0.47	-0.16	0.47	0.47	0.36	0.11	0.62	0.43	0.38	-0.02	0.43	0.50	0.35	-0.11	0.42	0.45	0.44	0.13
Net income
Depreciation, depletion and amortization	0.27	0.26	0.26	0.26	0.23	0.23	0.24	0.23	0.23	0.23	0.23	0.23	0.24	0.24	0.24	0.24	0.24	0.24	0.25	0.23	0.21	0.21	0.21	0.20	0.20	0.22	0.23	0.22	0.22	0.22	0.22	0.23	0.23	0.23	0.23	0.23	0.23	0.23	0.23	0.23	0.23	0.23	0.23	0.23	0.23	0.24	0.24	0.25	0.25	0.26	0.25	0.25	0.25	0.18	0.14	0.14	0.14	0.14	0.14	0.14	0.14	0.14	0.14	0.14	0.14	0.13	0.15	0.15	0.14	0.16	0.16	0.15	0.13	0.13	0.12	0.12	0.11	0.11	0.11	0.11	0.11
Stock-based compensation		-0.05								0.10	-0.03	0.01		-0.02				0.10	-0.18	0.01	0.01	0.09	0.05	0.06	-0.04	0.09	0.04	0.04	0.04	0.10	0.04	0.04	0.04	0.06	-0.79	0.05	0.05	0.00	0.06	0.06	0.00	0.08	0.09	0.08	0.08	0.09	0.08	0.01	-0.02	-0.03			0.02	0.05								-0.36				-0.03
Change in inventory		-0.26								-0.28				-0.49	-0.49			-0.63	-0.63	-0.63	-0.63	0.37	0.37	0.37	0.37	-0.06	-0.06	-0.06	-0.06	-0.24	-0.24	-0.24	-0.24	-0.20	0.00	0.00	0.00	0.03	0.00	0.00	0.00	-0.02	0.00	0.00	0.00	-0.15	0.00	0.00	0.00	-0.09	0.00	0.00	0.00	0.17	0.00											0.29				0.12
Other working capital changes	0.24	2.02	1.09	0.66	0.01	1.36	1.07	0.72	0.25	1.25	0.95	0.62	0.10	1.45	1.22	0.11	-0.20	1.09	1.04	1.02	0.67	0.27	0.29	0.13	-0.21	0.69	0.88	0.68	0.35	0.74	0.98	0.48	0.31	0.79	1.30	0.29	0.19	0.39	0.50	0.46	0.16	0.45	0.66	0.26	-0.23	0.76	-0.04	0.37	-0.22	0.74	0.45	0.36	-0.16	0.29	0.47	0.33	-0.24	0.42	0.50	0.21	-0.44	0.78	0.28	0.33	-0.30	0.07	0.32	0.21	-0.04	0.35	0.28	0.22	-0.14	0.30	0.38	0.23	-0.22	0.30	0.34	0.33	0.02
Cash flow from investing +	-11.38	-0.32	-0.29	-1.72	1.23	-0.27	0.51	-0.54	0.03	-0.79	-0.75	-1.03	-0.12	-1.20	-0.16	-0.06	-0.76	-0.08	2.80	-2.28	-2.20	-0.31	-0.19	-0.20	1.10	-1.03	-0.12	-0.64	-0.07	-0.14	-0.22	0.10	-0.14	0.22	0.15	-0.36	-0.23	-0.16	-0.17	-0.05	-0.16	-0.20	-0.17	-0.15	-0.05	-0.15	0.15	-0.16	0.30	-0.35	-0.46	-0.17	0.77	-6.12	-0.28	-0.72	0.14	-0.39	-0.23	-0.44	0.27	-0.58	-0.22	-0.28	0.07	0.01	-0.07	-0.15	-0.01	-0.29	-0.02	-2.28	-0.61	-0.69	-0.15	-0.18	-0.45	-0.22	-0.34	-0.11	-0.34
Capital expenditures	-0.19	-0.18	-0.18	-0.15	-0.15	-0.26	-0.18	-0.19	-0.18	-0.24	-0.23	-0.16	-0.13	-0.21	-0.14	-0.14	-0.12	-0.16	-0.14	-0.15	-0.12	-0.10	-0.09	-0.09	-0.11	-0.15	-0.14	-0.15	-0.15	-0.15	-0.13	-0.15	-0.13	-0.17	-0.11	-0.13	-0.12	-0.15	-0.10	-0.14	-0.11	-0.14	-0.12	-0.14	-0.11	-0.25	-0.14	-0.13	-0.11	-0.24	-0.12	-0.13	-0.12	-0.24	-0.13	-0.13	-0.11	-0.18	-0.16	-0.13	-0.09	-0.19	-0.11	-0.06	-0.04	-0.06	-0.04	-0.05	-0.05	-0.11	-0.12	-0.13	-0.08	-0.13	-0.09	-0.08	-0.07	-0.14	-0.08	-0.08	-0.06
Others incl. marketable securities changes	-11.18	-0.14	-0.12	-1.58	1.38	-0.02	0.69	-0.36	0.22	-0.55	-0.52	-0.87	0.00	-0.99	-0.03	0.08	-0.65	0.09	2.94	-2.13	-2.08	-0.21	-0.10	-0.11	1.21	-0.89	0.02	-0.49	0.08	0.01	-0.09	0.25	-0.01	0.39	0.26	-0.23	-0.11	-0.01	-0.07	0.09	-0.05	-0.06	-0.04	-0.01	0.05	0.10	0.29	-0.03	0.41	-0.10	-0.34	-0.04	0.90	-5.88	-0.15	-0.60	0.25	-0.21	-0.07	-0.31	0.35	-0.39	-0.11	-0.22	0.10	0.07	-0.03	-0.11	0.04	-0.18	0.10	-2.15	-0.53	-0.56	-0.07	-0.10	-0.38	-0.08	-0.26	-0.03	-0.28
Cash flow from financing +	10.80	-1.36	-1.12	-0.45	-0.24	-1.24	-1.85	-0.30	-0.54	-0.36	-0.39	0.17	-0.28	-0.90	-0.94	-0.16	0.65	-0.70	-3.29	1.58	1.88	-0.64	-0.59	-0.50	-1.53	-0.07	-0.82	-0.13	-0.47	-0.71	-0.70	-0.73	-0.44	-1.33	-0.43	-0.13	-0.56	-0.40	-0.46	-0.71	-0.18	-0.68	-0.68	-0.79	-0.13	-0.65	-0.40	-0.64	-0.44	-0.25	-0.24	-0.44	-0.81	5.58	-0.44	0.41	-0.07	-0.05	-0.39	0.17	-0.11	-0.04	-0.08	-0.07	-0.08	-0.36	-0.36	-0.21	-0.14	-0.33	-0.45	1.97	0.64	0.23	-0.29	-0.17	0.55	-0.21	-0.10	-0.32	0.21
Dividend payout	-0.42	-0.40	-0.40	-0.42	-0.40	-0.37	-0.37	-0.39	-0.37	-0.34	-0.34	-0.36	-0.33	-0.32	-0.32	-0.33	-0.32	-0.30	-0.30	-0.31	-0.30	-0.29	-0.29	-0.30	-0.29	-0.29	-0.30	-0.31	-0.30	-0.29	-0.29	-0.29	-0.28	-0.27	-0.27	-0.27	-0.26	-0.26	-0.26	-0.27	-0.26	-0.26	-0.26	-0.26	-0.25	-0.23	-0.23	-0.24	-0.23	-0.20	-0.20	-0.20	-0.19	-0.13	-0.13	-0.13	-0.13	-0.11	-0.12	-0.12	-0.12	-0.10	-0.10	-0.08	-0.08	-0.08	-0.08	-0.08	-0.08	-0.08	-0.08	-0.08	-0.07	-0.06	-0.06	-0.06	-0.06	-0.06	-0.06	-0.05	-0.05
Common stock repurchases	0.00	1.64	-0.36	-0.69	-0.62	-0.88	-0.88	-0.60	-0.14	-0.08	0.00	0.03	0.02	0.29	-0.10	-0.10	-0.09	0.00	-0.05	-0.02	-0.06	-0.14	-0.16	-0.01	-1.30	-0.05	-0.54	-0.26	-0.18	-0.67	0.00	-0.30	-0.30	-0.06	-0.32	-0.21	-0.26	-0.16	-0.27	-0.20	-0.10	-0.23	-0.28	-0.04	-0.17	-0.38	-0.17	-0.10	0.02	0.02	0.02	0.02	0.06	0.00	0.00				-0.28	-0.02	-0.05									0.00					-0.03	-0.13	-0.18	-0.25	-0.07
Net Debt Issuance	11.21	-2.60	-0.35	0.66	0.77	0.00	-0.60	0.69	-0.03	0.06	-0.05	0.50	0.04	-0.86	-0.51	0.27	1.06	-0.40	-2.94	1.91	2.23	-0.20	-0.13	-0.20	0.06	0.27	0.01	0.44	0.01	0.24	-0.41	-0.13	0.14	-1.00	0.16	0.36	-0.05	0.03	0.07	-0.25	0.18	-0.20	-0.14	-0.48	0.29	-0.04	0.00	-0.30	-0.24	-0.08	-0.06	-0.26	-0.67	5.70	-0.31	0.54	0.06	0.06	0.00	0.31	0.06	0.06	0.02	0.02	0.00	-0.28	-0.28	-0.12	-0.06	-0.24	-0.37	2.05	0.71	0.30	-0.19	0.02	0.79	0.10	0.03	-0.27	0.26

Change in cash	-0.07	0.29	-0.06	-1.26	1.23	0.08	-0.03	0.10	-0.03	0.14	-0.01	-0.01	-0.07	-0.91	-0.13	0.12	-0.07	0.02	-0.02	-0.07	-0.07	-0.01	0.14	0.05	-0.13	-0.18	0.14	0.11	0.02	-0.04	0.07	-0.06	-0.24	-0.23	0.48	0.09	-0.32	0.05	0.17	-0.01	0.07	-0.15	0.12	-0.36	-0.12	0.13	0.02	-0.15	-0.13	0.27	0.01	-0.01	0.06	0.15	-0.11	0.16	-0.03	0.12	0.01	0.08	-0.14	-0.06	0.13	0.12	-0.18	0.12	0.04	0.00	-0.04	0.01	-0.04	0.06	0.02	-0.03	0.06	0.01	-0.01	-0.02	0.00	0.02	0.00
Change in exchange rate																							-0.01	0.00	-0.02	-0.01		0.00	0.01	-0.01	-0.01	0.07	0.00		0.00	0.00	0.01	-0.04		-0.01	0.01	-0.01	-0.02		-0.02	-0.02	-0.01	0.01	0.00	0.00	0.01	-0.01	0.00

about 3 hours ago

Ask a follow up

Eaton Corp plc

Income Statement - Eaton Corp plc (ETN)

Income Statement - Eaton Corp plc (ETN)

Balance Sheet - Eaton Corp plc (ETN)

Balance Sheet - Eaton Corp plc (ETN)

Cash Flow - Eaton Corp plc (ETN)

Cash Flow - Eaton Corp plc (ETN)