LOCKHEED MARTIN CORP

	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	75.06	71.04	67.57	65.98	67.04	65.40	59.81	53.76	49.96	47.29	40.54	39.95	45.36	47.18	46.50	45.80	45.19	42.73	41.86	39.62
Cost of revenue	67.43	64.11	59.09	57.70	57.98	56.74	51.45	46.39	43.59	41.89	36.04	35.26	40.78	42.94	42.80	41.97	40.97	38.08	37.63	36.19
Gross profit	7.62	6.93	8.48	8.29	9.06	8.65	8.37	7.37	6.37	5.40	4.49	4.68	4.58	4.24	3.70	3.84	4.22	4.65	4.23	3.43
Total operating expenses +	-0.11	-0.08	-0.03	-0.06	-0.06	0.01	-0.18	0.04	-0.37	-0.49	-0.22	-0.33	0.10	0.62	0.59	-0.26	0.72	0.70	1.21	1.14
Selling, general and administrative							0.61	0.78	0.75	0.47	0.12	0.00	0.00	0.00	0.00	0.00	0.24
Research and development	2.00	1.60	1.50	1.70	1.50	1.30	1.30	1.30	1.20	0.99	0.82	0.75	0.70	0.62	0.59	0.64	0.72	0.70	1.21	1.14
Other operating expenses	-2.11	-1.68	-1.53	-1.76	-1.56	-1.29	-2.09	-2.04	-2.32	-1.95	-1.16	-1.08	-0.60	0.00	0.00	-0.90	-0.24	0.00	0.00	0.00
Operating income	7.73	7.01	8.51	8.35	9.12	8.64	8.55	7.33	6.74	5.89	4.71	5.59	4.51	4.43	3.98	4.10	4.47	5.13	4.53	3.95
Non-operating income (net)	-1.81	-0.79	-0.41	-1.67	-1.57	-0.41	-1.30	-1.50	-1.48	-1.00	0.31	-0.33	-0.35	-0.36	-0.35	-0.27	-0.18	-0.43	-0.16	-0.36
Income before tax	5.92	6.22	8.10	6.68	7.55	8.24	7.24	5.84	5.27	4.89	5.02	5.26	4.16	4.07	3.63	3.83	4.28	4.70	4.37	3.59
Income tax expense	0.91	0.88	-1.18	0.95	1.24	1.35	1.01	0.79	3.34	1.13	1.42	1.64	1.21	1.33	0.96	1.18	1.26	1.49	1.34	1.06
Net income	5.02	5.34	6.92	5.73	6.32	6.83	6.23	5.05	2.00	5.30	3.61	3.61	2.98	2.75	2.66	2.93	3.02	3.22	3.03	2.53

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	18.02	20.33	18.61	18.16	17.96	18.62	17.10	18.12	17.20	18.87	16.88	16.69	15.13	18.99	16.58	15.45	14.96	17.73	16.03	17.03	16.26	17.03	16.50	16.22	15.65	15.88	15.17	14.43	14.34	14.41	14.32	13.40	11.64	15.14	12.34	12.56	11.06	13.75	11.55	11.58	10.37	12.92	10.06	11.64	10.11	12.53	11.11	11.31	10.65	11.53	11.35	11.41	11.07	12.10	11.87	11.92	11.29	12.21	12.12	11.55	10.63	12.79	11.38	11.44	10.64	12.52	11.06	11.24	10.37	11.13	10.58	11.04	9.98	10.84	11.10	10.65	9.28	10.84	9.61	9.96	9.21
Cost of revenue	15.94	18.00	16.37	17.42	15.64	17.93	14.99	15.91	15.20	16.52	14.83	14.60	13.08	16.69	14.46	13.49	13.06	15.31	13.73	14.88	14.07	14.82	14.36	14.01	13.56	13.76	13.11	12.43	12.15	12.47	12.40	11.55	9.98	13.52	10.74	10.91	9.90	12.40	10.17	10.35	9.27	11.54	8.96	10.27	8.85	11.26	9.84	9.97	9.28	10.43	10.16	10.18	10.00	10.99	10.89	10.74	10.32	11.22	11.12	10.65	9.83	11.72	10.58	10.38	9.70	11.31	10.06	10.22	9.37	9.87	9.46	9.85	8.91	9.72	9.95	9.60	8.37	9.81	8.80	9.12	8.45
Gross profit	2.08	2.32	2.24	0.73	2.32	0.69	2.12	2.22	1.99	2.30	2.05	2.09	2.05	2.30	2.12	1.96	1.91	2.42	2.30	2.15	2.19	2.21	2.14	2.21	2.09	2.12	2.06	1.99	2.19	1.94	1.92	1.85	1.66	1.62	1.60	1.66	1.15	1.35	1.38	1.23	1.10	1.38	1.10	1.37	1.26	1.39	1.28	1.34	1.37	1.10	1.18	1.22	1.07	1.11	0.98	1.18	0.97	0.99	1.00	0.90	0.80	1.08	0.80	1.06	0.94	1.21	1.00	1.01	1.01	1.27	1.12	1.19	1.07	1.12	1.15	1.05	0.91	1.03	0.80	0.84	0.76
Total operating expenses +	0.02	-0.01	-0.04	-0.01	-0.05	-0.01	-0.02	0.07	-0.04	0.00	0.01	-0.05	-0.02	0.01	-0.04	-0.01	-0.02	-0.03	0.01	-0.04	0.00	-0.08	-0.01	0.13	-0.03	-0.03	-0.04	-0.02	-0.10	0.09	-0.04	-0.04	-0.07	-0.24	-0.08	-0.06	0.00	-0.08	-0.20	-0.15	-0.06	0.04	-0.10	-0.07	-0.09	0.14	-0.12	-0.09	-0.06	-0.10	-0.07	-0.07	-0.08	-0.07	-0.12	-0.02	-0.04	-0.28	-0.05	-0.09	-0.05	-0.26	-0.09	-0.08	0.17	-59.30	0.09	0.07	-0.05	0.28	-0.12	-0.17	-0.11	0.31	-0.02	-0.18	-0.11	0.21	-0.10	-0.10	8.24
Selling, general and administrative				0.10				0.02	0.02			0.11	0.11													0.15	0.15	0.15	0.15	0.02	0.02	0.02	0.02	0.11	0.00	0.00	0.00	0.33	0.20	0.00	0.00	0.12	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.09	0.08	0.05	0.00	0.09	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
Research and development		0.67								1.50				1.70				1.50				1.30				1.30				1.30	0.00	0.00	0.00	1.20	0.00	0.00	0.00	0.99	0.00	0.00	0.00	0.82	0.00	0.00	0.00	0.75	0.00	0.00	0.00	0.70	0.00	0.00	0.00	0.62	0.00	0.00	0.00	0.59	0.00	0.00	0.00	0.64	0.00	0.00	0.00	0.72	0.00	0.00	0.00	1.22	0.00	0.00	0.00	1.21	0.00	0.00	0.00	1.14	0.00	0.00	0.00
Other operating expenses	0.02	-0.67	-0.04	-0.11	-0.05	-0.01	-0.02	0.05	-0.05	-1.50	0.01	-0.16	-0.13	-1.69	-0.04	-0.01	-0.02	-1.53	0.01	-0.04	0.00	-1.38	-0.01	0.13	-0.03	-1.48	-0.20	-0.17	-0.25	-1.23	-0.06	-0.06	-0.08	-1.55	-0.08	-0.06	0.00	-1.39	-0.41	-0.15	-0.06	-0.90	-0.10	-0.07	-0.09	-0.62	-0.12	-0.09	-0.06	-0.79	-0.07	-0.07	-0.08	-0.68	-0.12	-0.02	-0.04	-0.86	-0.05	-0.09	-0.05	-0.90	-0.18	-0.15	0.12	-60.03	0.00	0.00	-0.05	-0.94	-0.12	-0.17	-0.11	-0.90	-0.02	-0.18	-0.11	-0.93	-0.10	-0.10	8.24
Operating income	2.06	2.33	2.28	0.75	2.37	0.70	2.14	2.15	2.03	2.29	2.04	2.14	2.04	2.29	2.16	1.96	1.93	2.46	2.29	2.19	2.18	2.29	2.15	2.09	2.12	2.15	2.11	2.01	2.28	1.85	1.96	1.80	1.73	1.86	1.43	1.49	1.15	1.43	1.59	1.38	1.16	1.28	1.19	1.45	1.36	1.34	1.39	1.43	1.43	0.83	1.25	1.30	1.12	1.12	1.14	1.19	1.01	1.08	1.04	0.99	0.86	1.34	0.89	1.14	0.98	1.24	1.09	1.08	1.06	1.35	1.24	1.36	1.18	1.22	1.16	1.23	1.02	1.13	0.91	0.94	0.76
Non-operating income (net)	-0.29	-0.80	-0.34	-0.33	-0.34	-0.18	-0.22	-0.20	-0.19	-0.15	-0.09	-0.13	-0.04	-0.10	-0.06	-1.63	0.13	0.04	-1.62	-0.02	0.03	-0.10	-0.09	-0.12	-0.09	-0.32	-0.32	-0.33	-0.34	-0.37	-0.39	-0.38	-0.37	-0.17	-0.17	-0.16	-0.15	-0.17	-0.16	0.03	-0.02	-0.12	0.06	-0.10	-0.09	-0.08	-0.08	-0.09	-0.08	-0.09	-0.08	-0.09	-0.09	-0.17	-0.09	-0.08	-0.06	-0.12	-0.09	-0.08	-0.08	-0.27	-0.05	-0.11	-0.06	-0.06	-0.01	-0.03	-0.08	-0.18	-0.10	-0.06	-0.09	-0.03	-0.04	-0.09	-0.09	-0.09	-0.09	-0.09	0.12
Income before tax	1.77	1.53	1.94	0.42	2.04	0.52	1.92	1.95	1.84	2.15	1.95	2.01	1.99	2.19	2.10	0.33	2.06	2.49	0.68	2.17	2.21	2.19	2.06	1.96	2.03	1.83	1.78	1.68	1.95	1.48	1.58	1.42	1.36	1.69	1.26	1.32	1.00	1.26	1.43	1.40	1.13	1.16	1.25	1.34	1.27	1.26	1.31	1.34	1.35	0.75	1.17	1.21	1.03	0.96	1.05	1.12	0.95	0.97	0.95	0.91	0.79	1.07	0.84	1.03	0.92	1.18	1.07	1.05	0.98	1.17	1.14	1.31	1.08	1.18	1.12	1.14	0.93	1.05	0.82	0.85	0.88
Income tax expense	0.29	0.19	0.32	0.08	0.32	-0.01	0.30	0.31	0.29	0.28	0.27	0.33	0.33	0.28	0.32	0.02	0.33	0.44	0.07	0.36	0.37	0.40	0.30	0.34	0.31	0.33	0.17	0.26	0.24	0.23	0.10	0.26	0.20	2.41	0.32	0.38	0.23	0.30	0.34	0.38	0.34	0.23	0.39	0.41	0.39	0.35	0.42	0.45	0.42	0.26	0.33	0.35	0.26	0.39	0.32	0.34	0.28	0.27	0.28	0.17	0.24	0.24	0.28	0.30	0.38	0.35	0.28	0.32	0.31	0.35	0.36	0.42	0.35	0.38	0.35	0.36	0.24	0.32	0.19	0.27	0.29
Net income	1.49	1.34	1.62	0.34	1.71	0.53	1.62	1.64	1.55	1.87	1.68	1.68	1.69	1.91	1.78	0.31	1.73	2.05	0.61	1.82	1.84	1.79	1.70	1.63	1.72	1.50	1.61	1.42	1.70	1.25	1.47	1.16	1.16	-0.64	0.94	0.94	0.76	0.99	2.40	1.02	0.79	0.93	0.87	0.93	0.88	0.90	0.89	0.89	0.93	0.49	0.87	0.86	0.76	0.57	0.73	0.78	0.67	0.68	0.70	0.74	0.53	0.98	0.57	0.83	0.55	0.83	0.80	0.73	0.67	0.82	0.78	0.88	0.73	0.80	0.77	0.78	0.69	0.73	0.63	0.58	0.59

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 +	4.12	2.48	3.86	2.55	3.60	3.16	1.51	0.77	2.86	1.84	1.09	1.45	2.62	1.90	3.59	2.78	2.74	2.23	2.98	2.29
Cash and cash equivalents	4.12	2.48	1.44	2.55	3.60	3.16	1.51	0.77	2.86	1.84	1.09	1.45	2.62	1.90	3.58	2.26	2.39	2.17	2.65	1.91
Short-term investments			2.41						0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.52	0.35	0.06	0.33	0.38
Accounts receivable, net	16.90	15.31	15.32	14.82	12.54	11.52	11.43	11.92	10.26	8.20	7.25	5.88	5.83	6.56	6.06	5.76	6.00	5.30	4.93	4.60
Inventories	3.52	3.47	3.13	3.09	2.98	3.55	3.62	3.00	4.49	4.67	4.96	2.88	2.98	2.94	2.48	2.38	2.22	1.90	1.72	1.66
Other current assets	0.82	0.58	0.63	0.53	0.69	1.15	0.53	0.42	-0.14	0.40	1.27	0.67	0.81	2.46	0.63	0.90	1.03	1.26	1.32	1.62
Total current assets	25.36	21.85	20.52	20.99	19.82	19.38	17.10	16.10	17.46	15.11	14.57	12.33	13.33	13.86	14.09	12.85	12.45	10.68	10.94	10.16
Total non-current assets +	34.48	33.77	31.94	31.89	31.06	31.33	30.43	28.77	29.06	32.70	32.93	24.74	22.86	24.80	23.81	22.22	22.66	22.76	17.99	18.07
Property, plant and equipment, net	8.88	9.73	9.47	7.98	7.60	7.21	6.59	6.12	5.78	5.55	5.49	4.76	4.71	4.68	4.61	4.55	4.52	4.49	4.32	4.06
Goodwill	11.31	11.07	10.80	10.78	10.81	10.81	10.60	10.77	10.81	10.76	13.63	10.86	10.35	10.37	10.15	9.61	9.95	9.53	9.39	9.25
Intangible assets	1.89	2.02	2.21	2.46	2.71	3.01	3.21	3.49	3.80	4.09	4.15	0.87	0.65	0.81	10.15	0.13	0.31	0.36	0.46	0.61
Long-term investments							1.20	1.20	1.40	1.40	1.30	0.97
Other non-current assets
Total assets	59.84	55.62	52.46	52.88	50.87	50.71	47.53	44.88	46.52	47.81	49.13	37.07	36.19	38.66	37.91	35.07	35.11	33.44	28.93	28.23

Total current liabilities +	23.34	19.42	16.94	15.89	14.00	13.93	13.97	14.40	12.64	12.54	14.06	11.11	11.12	12.16	12.13	11.16	10.67	10.54	9.87	9.55
Accounts payable	3.63	2.22	2.31	2.12	0.78	0.88	1.28	2.40	1.47	1.65	1.75	1.57	1.40	2.04	2.27	1.63	2.03	2.03	2.16	2.22
Short-term debt	1.17	0.64	0.17	0.12	0.01	0.50	1.25	1.50	0.75	1.76	0.96	1.83	1.81	0.15	1.66	1.87	0.03	0.24	-1.48	0.03
Current portion of long-term debt	1.17	0.64	0.17	0.12	0.01	0.50	1.25	1.50	0.75	14.28	0.96	6.14
Deferred revenue
Other current liabilities	7.10	6.76	5.27	5.16	2.00	1.85	1.92	1.88	1.88	2.35	2.60	1.93	1.57	1.82	1.80	1.94	3.63	3.74	3.35	3.44
Total non-current liabilities +	29.78	29.86	28.68	27.73	25.92	30.74	30.39	29.03	34.49	33.66	31.97	22.56	20.15	26.46	24.78	20.20	20.30	20.03	9.25	11.79
Long-term debt	20.53	19.63	17.29	15.43	11.67	11.67	11.40	12.60	13.51	14.28	14.31	6.17	6.15	6.16	6.46	5.02	5.05	3.56	4.30	4.41
Capital lease obligations
Other non-current liabilities	5.34	5.45	5.23	12.30	14.25	19.07	18.98	16.43	20.98	19.38	17.67	16.39	14.00	20.31	18.32	15.18	15.23
Total liabilities	53.12	49.28	45.62	43.61	39.91	44.67	44.36	43.43	47.13	46.20	46.03	33.67	31.27	38.62	36.91	31.36	30.98	30.57	19.12	21.35

Total stockholders' equity +	6.72	6.33	6.84	9.27	10.96	6.02	3.13	1.39	-0.68	1.61	3.10	3.40	4.92	0.04	1.00	3.71	4.13	2.87	9.81	6.88
Common stock and paid-in capital	-7.31	-8.22	-8.56	-7.68	-10.64	-15.62	-15.27	-14.04	-12.26	-11.72	-11.14	-11.56	-9.28	-13.17	-10.94	-8.66	-8.22	-8.76	-1.44	-2.39
Retained earnings	14.03	14.55	15.40	16.94	21.60	21.64	18.40	15.43	11.57	13.32	14.24	14.96	14.20	13.21	11.94	12.37	12.35	11.62	11.25	9.27
Common shares outstanding	232	239	251	265	277	281	284	287	291	303	315	322	327	328	340	368	389	409	427	436

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 +	1.89	4.12	3.47	1.29	1.80	2.48	3.15	2.52	2.79	1.44	3.55	3.67	2.44	2.55	2.43	1.78	1.88	3.60	2.73	2.75	2.93	3.16	6.07	2.86	1.99	1.51	2.54	1.17	0.99	0.77	0.90	1.18	2.39	2.86	2.94	2.45	2.22	1.84	2.90	1.27	1.45	1.09	3.30	3.20	3.49	1.45	2.96	3.44	3.26	2.62	2.66	2.85	3.07	1.90	4.65	3.80	3.52	3.59	4.57	3.52	3.86	2.78	3.42	3.60	3.29	2.74	2.71	2.67	2.38	2.23	2.53	3.31	2.95	2.98	3.43	3.34	3.07	2.29	2.68	3.39	3.14
Cash and cash equivalents	1.89	4.12	3.47	1.29	1.80	2.48	3.15	2.52	2.79	1.44	3.55	3.67	2.44	2.55	2.43	1.78	1.88	3.60	2.73	2.75	2.93	3.16	3.59	2.86	1.99	1.51	2.54	1.17	0.99	0.77	0.90	1.18	2.39	2.86	2.94	2.45	2.22	1.84	2.90	1.27	1.45	1.09	3.30	3.20	3.49	1.45	2.96	3.44	3.26	2.62	2.66	2.85	3.07	1.90	4.65	3.80	3.52	3.58	4.56	3.27	3.36	2.26	2.66	2.72	3.29	2.39	2.71	2.67	2.38	2.17	2.46	3.21	2.80	2.65	3.09	3.01	2.78	1.91	2.29	2.96	2.68
Short-term investments																							2.48								0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.25	0.50	0.52	0.77	0.88	0.00	0.35	0.00	0.00		0.06	0.07	0.10	0.15	0.33	0.34	0.33	0.30	0.38	0.40	0.43	0.46
Accounts receivable, net	18.21	16.90	17.79	18.20	16.70	15.31	16.37	16.84	16.31	15.32	16.01	16.44	15.77	14.82	14.82	15.15	14.66	12.54	14.96	14.04	13.12	11.52	12.87	12.66	13.08	11.43	13.39	12.93	13.33	11.92	12.19	11.76	11.78	10.26	9.02	8.76	8.87	8.20	8.96	9.28	8.62	7.25	6.74	7.06	6.55	5.88	6.08	6.43	6.26	5.83	6.92	6.83	6.97	6.56	6.43	6.57	6.72	6.06	6.52	6.55	6.58	5.76	6.28	6.38	6.61	6.06	6.07	6.13	6.10	5.30	5.39	5.22	5.41	4.93	4.94	5.24	4.90	4.60	4.87	4.37	4.83
Inventories	4.25	3.52	3.75	3.70	3.60	3.47	3.23	3.10	3.28	3.13	3.31	3.50	3.47	3.09	3.11	3.43	3.14	2.98	2.90	3.12	3.26	3.55	3.29	3.52	3.54	3.62	3.47	3.60	3.29	3.00	3.05	3.04	3.20	4.49	4.80	4.94	5.07	4.67	4.85	5.14	5.22	4.96	3.24	3.03	3.09	2.88	2.90	2.65	2.95	2.98	2.92	2.90	2.90	2.94	2.88	2.52	2.38	2.48	1.79	2.23	2.28	2.38	2.09	2.36	2.48	2.18	2.08	1.85	1.92	1.90	1.74	1.62	1.62	1.72	1.39	1.38	1.38	1.66	2.03	1.88	1.92
Other current assets	0.73	0.82	0.92	0.79	0.70	0.58	0.46	0.51	0.58	0.63	0.45	0.48	0.46	0.53	0.60	0.61	0.71	0.69	0.76	0.77	0.94	1.15	0.54	0.54	0.61	0.53	0.40	0.40	0.43	0.42	0.73	0.52	0.45	-0.14	0.44	0.41	0.43	0.40	0.41	0.39	0.47	2.89	1.78	1.99	0.63	0.67	0.56	0.49	0.63	0.81	0.45	0.58	1.94	2.46	1.83	1.91	0.61	0.63	1.79	0.52	0.87	0.50	1.22	0.91	0.71	1.03	1.59	1.26	1.27	1.26	1.05	1.16	1.20	1.32	1.32	1.54	1.51	1.62	1.37	1.33	1.34
Total current assets	25.08	25.36	25.94	23.99	22.80	21.85	23.21	22.97	22.96	20.52	23.32	24.09	22.14	20.99	20.96	20.97	20.39	19.82	21.36	20.67	20.25	19.38	20.29	19.57	19.22	17.10	19.80	18.10	18.03	16.10	16.86	16.50	17.82	17.46	17.21	16.57	16.59	15.11	17.11	16.07	15.77	16.20	15.06	15.29	15.22	12.33	13.68	14.16	14.23	13.33	14.12	14.38	14.87	13.86	15.79	14.80	14.56	14.09	14.67	13.95	14.74	12.85	13.94	14.21	13.92	12.48	12.44	11.91	11.67	10.68	10.71	11.31	11.18	10.94	11.07	11.50	10.86	10.16	10.96	10.96	11.23
Total non-current assets +	34.16	34.48	34.34	34.88	33.87	33.77	32.31	32.11	32.01	31.94	33.34	32.89	32.48	31.89	31.07	30.79	31.12	31.06	30.49	31.43	31.19	31.33	30.48	30.03	30.03	30.43	29.47	29.74	29.65	28.77	28.64	28.62	28.82	29.06	31.74	32.15	32.25	32.70	31.63	34.34	34.39	32.93	24.56	24.56	24.53	24.74	23.25	23.09	22.69	22.86	24.79	24.57	24.71	24.80	23.53	23.59	23.78	23.81	21.52	21.76	21.93	22.22	21.61	22.03	22.37	22.63	23.30	22.88	22.86	22.76	18.65	18.15	17.97	17.99	18.71	18.32	17.99	18.07	18.14	17.47	17.21
Property, plant and equipment, net		8.88	8.72	8.67	8.71	8.73	8.45				8.05	7.97	7.94	7.98	7.63	7.57	7.56	7.60	7.33	7.29	7.21	7.21	6.80	6.66	6.61	6.59	6.24	6.17	6.14	6.12	5.90	5.79	5.75	5.78	5.51	5.53	5.48	5.55	5.37	5.44	5.42	5.49	4.68	4.64	4.65	4.76	4.59	4.56	4.61	4.71	4.60	4.59	4.62	4.68	4.49	4.50	4.53	4.61	4.43	4.42	4.46	4.55	4.35	4.38	4.44	4.52	4.43	4.44	4.44	4.49	4.29	4.26	4.26	4.32	4.07	4.01	3.99	4.06	3.91	3.89	3.88
Goodwill	11.31	11.31	11.31	11.31	11.08	11.07	10.80	10.79	10.79	10.80	10.78	10.80	10.78	10.78	10.76	10.79	10.81	10.81	10.82	10.81	10.80	10.81	10.59	10.58	10.57	10.60	10.76	10.78	10.77	10.77	10.79	10.78	10.81	10.81	10.81	10.78	10.77	10.76	10.79	13.62	13.58	13.63	10.83	10.87	10.84	10.86	10.77	10.51	10.37	10.35	10.53	10.35	10.36	10.37	10.18	10.16	10.17	10.15	9.61	9.62	9.61	9.61	9.59	9.80	9.94	9.95	9.94	9.73	9.68	9.53	9.56	9.48	9.40	9.39	9.37	9.38	9.35	9.25	9.39	8.83	8.53
Intangible assets	1.84	1.89	1.94	2.01	1.95	2.02	1.98	2.04	2.15	2.21	2.27	2.34	2.40	2.46	2.52	2.58	2.64	2.71	2.77	2.85	2.93	3.01	3.01	3.08	3.14	3.21	3.28	3.35	3.43	3.49	3.57	3.65	3.73	3.80	3.88	3.94	4.02	4.09	4.21	4.05	4.12	4.15	10.83	10.87	10.84	0.87	10.77	10.51	10.37	0.65	10.53	10.35	10.36	0.81	10.18	10.16	10.17	10.15	9.61	9.62	9.61	10.63	0.16	0.18	0.28	0.31	0.34	0.34	0.35	0.36	0.39	0.41	0.43	0.46	0.50	0.54	0.57	0.61	0.55	0.53	9.07
Long-term investments																										1.20				1.20				1.40				1.40				1.30				0.97
Other non-current assets
Total assets	59.24	59.84	60.28	58.87	56.67	55.62	55.52	55.08	54.96	52.46	56.67	56.98	54.62	52.88	52.03	51.76	51.51	50.87	51.84	52.10	51.44	50.71	50.77	49.60	49.25	47.53	49.28	47.84	47.68	44.88	45.50	45.13	46.63	46.52	48.95	48.71	48.84	47.81	48.74	50.41	50.16	49.13	39.62	39.85	39.75	37.07	36.93	37.25	36.92	36.19	38.91	38.95	39.58	38.66	39.32	38.39	38.34	37.91	36.19	35.72	36.68	35.07	35.55	36.24	36.29	35.11	35.74	34.79	34.53	33.44	29.36	29.46	29.15	28.93	29.79	29.81	28.85	28.23	29.09	28.44	28.44

Total current liabilities +	22.09	23.34	22.97	24.35	21.19	19.42	17.81	18.49	17.70	16.94	17.19	17.70	16.98	15.89	16.35	16.48	16.05	14.00	15.03	15.24	14.72	13.93	15.20	14.89	15.65	13.97	15.52	15.13	15.40	14.40	15.20	13.88	13.97	12.64	13.08	13.64	13.60	12.54	14.43	15.60	14.91	14.06	12.98	12.62	11.57	11.11	12.13	12.15	12.00	11.12	12.29	12.25	12.63	12.16	12.67	12.27	12.21	12.13	12.14	12.06	12.43	11.16	11.64	11.86	11.57	10.70	11.58	11.29	11.37	10.54	10.53	11.26	9.87	9.87	9.89	10.56	9.92	9.55	10.38	9.90	9.77
Accounts payable	4.71	3.63	3.83	3.65	3.82	2.22	3.22	3.28	3.52	2.31	3.82	3.47	3.27	2.12	2.62	2.31	2.60	0.78	1.52	1.61	1.89	0.88	1.49	1.45	3.17	1.28	2.90	2.61	3.10	2.40	2.69	2.68	2.72	1.47	2.85	2.55	2.72	1.65	2.84	2.78	2.72	1.75	2.22	2.02	1.95	1.57	2.00	1.96	1.94	1.40	1.93	2.04	2.12	2.04	2.18	2.36	2.38	2.27	2.33	2.22	2.37	1.63	2.35	2.27	2.25	2.03	2.25	2.16	2.17	2.03	2.03	1.99	1.91	2.16	1.96	2.14	2.10	2.22	1.93	1.94	1.95
Short-term debt	0.17	1.17	1.67	3.12	1.64	0.64	0.14	0.14	0.17	0.17	0.17	0.28	0.12	0.12	0.00	0.00	0.50	0.01	0.01	0.51	0.51	0.50	1.00	0.50	1.25	1.25	0.90	0.90	1.30	1.50	1.24	0.75	0.75	0.75	1.90	1.80	1.65	1.76	1.86	0.50	0.96	1.10	0.95	0.45	1.72	1.83	1.92	1.81	1.72	1.81	1.74	1.69	0.15	0.15	0.15	0.15	1.62	1.66	0.50	1.82	1.81	1.87	3.17	5.18	1.65	1.65	0.24	0.24	0.24	0.24	0.00	1.00	0.10	0.10	0.10	0.11	0.02	0.03	0.04	0.04	0.22
Current portion of long-term debt	0.17	1.17	1.67	3.12	1.64	0.64	0.14	0.14	0.17	0.17	0.17	0.28	0.12	0.12			0.50	0.01	0.01	0.51	0.51	0.50	1.00	0.50	1.25	1.25	0.90	0.90	1.30	0.90	0.75	0.75	0.75	0.75	14.27	14.28		14.28		0.50		0.96				6.14
Deferred revenue
Other current liabilities	17.22	7.10	7.21	7.72	6.35	6.76	5.40	5.89	5.26	5.27	5.27	5.77	5.26	5.16	5.67	6.09	2.38	2.00	2.86	2.72	2.27	1.85	2.54	2.97	2.01	1.92	2.63	2.78	2.35	1.88	2.62	1.99	2.19	1.88	2.15	2.83	2.66	2.35	2.90	3.07	2.42	2.74	2.53	2.80	2.35	1.93	2.31	2.18	2.13	1.57	2.28	2.14	2.24	1.82	3.94	3.47	2.06	1.80	3.77	1.98	2.40	1.94	7.40	9.59	2.41	1.98	4.16	4.09	4.06	3.74	4.19	4.05	3.61	3.35	3.55	3.74	7.80	3.44	3.47	7.93	3.17
Total non-current liabilities +	29.66	29.78	31.12	29.18	28.80	29.86	30.51	30.41	30.61	28.68	30.20	30.03	27.99	27.73	23.72	23.85	25.46	25.92	27.19	30.33	30.39	30.74	30.59	30.93	30.11	30.39	29.82	29.81	29.76	29.03	29.29	30.77	32.77	34.49	33.69	33.72	33.65	33.66	31.88	31.82	32.07	31.97	23.82	24.24	24.67	22.56	20.23	20.78	20.12	20.15	25.34	26.00	26.65	26.46	24.21	23.91	24.56	24.78	21.10	20.37	20.46	20.20	20.00	20.65	20.69	20.28	21.02	20.68	20.35	20.03	9.02	8.87	9.91	9.25	12.47	12.09	11.91	11.79	10.63	10.88	10.74
Long-term debt	20.53	20.53	20.52	18.52	18.66	19.63	19.18	19.12	19.25	17.29	17.22	17.26	15.49	15.43	11.48	11.64	11.15	11.67	11.67	11.67	11.66	11.67	11.68	12.17	11.44	11.40	12.65	12.64	12.62	12.60	13.49	13.48	13.47	13.51	14.27	14.28	14.28	14.28	14.30	14.31	14.32	14.31	7.46	7.95	8.40	6.17	6.17	6.17	6.15	6.15	6.16	6.14	6.15	6.16	6.37	6.34	6.47	6.46	6.54	5.03	5.02	5.02	5.02	5.02	5.05	5.05	3.56	3.56	3.56	3.56	3.80	3.80	4.80	4.30	4.30	4.30	4.41	4.41	4.40	4.75	4.76
Capital lease obligations
Other non-current liabilities	5.21	5.34	5.74	5.82	5.32	5.45	5.25	5.19	5.23	5.23	7.66	7.40	12.51	12.30	6.49	12.20	6.17	14.25	6.17	6.25	18.73	19.07	18.91	18.76	18.67	18.98	17.17	17.18	17.14	16.43	15.80	17.29	19.30	20.98	19.42	19.44	19.38	19.38	17.58	17.51	17.75	17.67	16.36	16.29	16.26	16.39	14.06	14.62	13.97	14.00	19.18	19.86	20.50	20.31	17.84	17.57	18.08	18.32	14.56	15.34	15.43	15.18	14.98	15.63	15.63	15.23	17.46	17.12
Total liabilities	51.75	53.12	54.10	53.54	49.99	49.28	48.32	48.90	48.31	45.62	47.39	47.74	44.98	43.61	40.06	40.33	41.51	39.91	42.21	45.57	45.10	44.67	45.79	45.82	45.76	44.36	45.34	44.94	45.16	43.43	44.49	44.65	46.75	47.13	46.77	47.36	47.25	46.20	46.31	47.41	46.98	46.03	36.80	36.87	36.23	33.67	32.36	32.93	32.12	31.27	37.63	38.25	39.28	38.62	36.88	36.18	36.77	36.91	33.24	32.43	32.89	31.36	31.63	32.51	32.26	30.98	32.60	31.97	31.71	30.57	19.55	20.13	19.78	19.12	22.36	22.66	21.83	21.35	21.01	20.78	20.50

Total stockholders' equity +	7.49	6.72	6.18	5.33	6.68	6.33	7.20	6.18	6.65	6.84	9.27	9.24	9.65	9.27	11.97	11.43	10.00	10.96	9.63	6.52	6.31	6.02	4.95	3.75	3.45	3.13	3.89	2.85	2.47	1.39	0.94	0.42	-0.11	-0.68	2.10	1.27	1.48	1.51	2.32	3.00	3.18	3.10	2.81	2.98	3.52	3.40	4.57	4.32	4.80	4.92	1.28	0.69	0.30	0.04	2.44	2.20	1.57	1.00	2.94	3.29	3.79	3.71	3.92	3.73	4.03	4.13	3.14	2.82	2.82	2.87	9.81	9.33	9.37	9.81	7.43	7.16	7.03	6.88	8.08	7.66	7.94
Common stock and paid-in capital	-7.23	-7.31	-7.87	-7.93	-8.09	-8.22	-8.46	-8.53	-8.57	-8.56	-7.79	-7.83	-7.83	-7.68	-7.87	-7.90	-10.71	-10.64	-11.85	-15.44	-15.67	-15.62	-14.89	-15.13	-15.26	-15.27	-13.37	-13.56	-13.81	-14.04	-13.79	-14.11	-14.23	-12.26	-11.08	-11.35	-11.60	-11.81	-10.70	-10.80	-10.95	-11.14	-11.02	-11.15	-11.40	-11.56	-9.55	-9.67	-9.12	-9.28	-12.42	-12.72	-12.96	-13.17	-10.26	-10.52	-10.70	-10.94	-8.25	-8.34	-8.48	-8.66	-8.23	-8.25	-8.24	-8.22	-8.74	-8.73	-8.76	-8.76	-1.44	-1.42	-1.44	-1.44	-3.18	-3.15	-2.81	-2.39	-0.46	-0.40	0.20
Retained earnings	14.72	14.03	14.05	13.26	14.77	14.55	15.66	14.71	15.22	15.40	17.07	17.07	17.48	16.94	19.84	19.34	20.72	21.60	21.48	21.96	21.98	21.64	19.84	18.88	18.71	18.40	17.27	16.41	16.28	15.43	14.74	14.53	14.12	11.57	13.17	12.62	13.09	13.32	13.02	13.80	14.13	14.24	13.83	14.13	14.92	14.96	14.12	13.99	13.92	14.20	13.69	13.42	13.27	13.21	12.70	12.73	12.28	11.94	11.19	11.63	12.27	12.37	12.15	11.99	12.27	12.35	11.88	11.55	11.58	11.62	11.24	10.76	10.81	11.25	10.61	10.30	9.84	9.27	8.54	8.06	7.74
Common shares outstanding	231	232	233	234	235	237	239	240	242	246	250	254	256	258	265	267	269	274	277	278	280	281	281	281	283	283	284	284	284	286	287	287	288	286	290	291	293	295	302	307	308	310	313	316	320	321	322	322	325	326	328	326	326	328	328	329	329	329	334	347	353	353	364	372	378	378	386	391	398	398	407	410	417	417	426	427	431	421	431	433	441

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 +	8.56	6.97	7.92	7.80	9.22	8.18	7.31	3.14	6.48	5.19	5.10	3.87	4.55	1.56	4.25	3.55	3.17	4.42	4.24	3.78
Net income
Depreciation, depletion and amortization	1.69	1.56	1.43	1.40	1.36	1.29	1.19	1.16	1.20	1.22	1.03	0.99	0.99	0.99	0.80	0.75	0.86	0.85	0.82	0.76
Stock-based compensation	0.30	0.28	0.27	0.24	0.23	0.22	0.19	0.17	0.16	0.15	0.14	0.16	0.19	0.17	0.14	0.17	0.15	0.16	0.15
Change in inventory	-0.29	-0.48	-0.04	-0.11	0.56	0.07	-0.62	-0.12	0.18	-0.05	-0.40	0.08	-0.06	-0.42	-0.07	-0.23	-0.27	-0.18	-0.06	-0.53
Other working capital changes	6.85	5.61	6.27	6.27	7.07	6.60	6.56	1.92	4.94	3.87	4.34	2.63	3.43	0.83	3.39	2.86	2.43	3.60	3.33	3.55
Cash flow from investing +	-1.98	-1.79	-1.69	-1.79	-1.16	-2.01	-1.24	-1.08	-1.15	-0.99	-9.73	-1.72	-1.12	-1.22	-0.81	-0.32	-1.52	-0.91	-1.21	-1.66
Capital expenditures	-1.65	-1.69	-1.69	-1.67	-1.52	-1.77	-1.48	-1.28	-1.18	-1.06	-0.94	-0.85	-0.84	-0.94	-0.99	-0.82	-0.85	-0.93	-0.94	-0.89
Others incl. marketable securities changes	-0.33	-0.11	0.00	-0.12	0.36	-0.24	0.24	0.20	0.03	0.08	-8.80	-0.88	-0.29	-0.28	0.17	0.50	-0.67	0.02	-0.27	-0.76
Cash flow from financing +	-4.94	-4.14	-7.33	-7.07	-7.62	-4.53	-5.33	-4.15	-4.31	-3.46	4.28	-3.31	-2.71	-2.07	-2.12	-3.36	-1.48	-3.94	-2.30	-2.46
Dividend payout	-3.13	-3.06	-3.06	-3.02	-2.94	-2.76	-2.56	-2.35	-2.16	-2.05	-1.93	-1.76	-1.54	-1.35	-1.10	-0.97	-0.91	-0.74	-0.62	-0.54
Common stock repurchases	-3.00	-3.70	-6.00	-7.90	-4.09	-1.10	-1.20	-1.49	-2.00	-2.10	-3.07	-1.90	-1.76	-0.99	-2.47	-2.42	-1.85	-2.93	-2.13	-2.12
Net Debt Issuance	1.19	2.62	1.73	3.85	-0.59	-0.66	-1.57	-0.31	-0.14	0.69	9.28	0.35	0.60	0.27	1.44	0.03	1.28	-0.27	0.44	0.19

Change in cash	1.64	1.04	-1.11	-1.06	0.44	1.65	0.74	-2.09	1.02	0.75	-0.36	-1.17	0.72	-1.73	1.32	-0.13	0.22	-0.42	0.74	-0.33
Change in exchange rate																0.01	0.04

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 +	0.22	3.22	3.73	0.20	1.41	1.02	2.44	1.88	1.64	2.37	2.89	1.10	1.56	1.93	3.13	1.33	1.41	4.27	1.94	1.27	1.75	1.81	1.88	2.18	2.31	1.49	2.49	1.67	1.66	2.22	0.36	-0.07	0.63	1.51	1.75	1.54	1.67	0.73	1.32	1.58	1.56	1.36	1.52	1.26	0.96	-0.20	0.99	0.98	2.10	0.94	0.90	0.62	2.09	-1.32	1.57	0.85	0.46	1.22	0.51	0.84	1.68	0.16	0.51	1.23	1.65	-0.61	1.42	1.14	1.22	1.02	1.03	1.49	0.88	0.42	0.94	1.40	1.48	0.33	0.65	1.61	1.19
Net income
Depreciation, depletion and amortization	0.40	0.46	0.43	0.40	0.40	0.46	0.39	0.36	0.35	0.42	0.35	0.33	0.33	0.44	0.29	0.34	0.33	0.37	0.33	0.33	0.34	0.36	0.32	0.31	0.30	0.32	0.30	0.29	0.28	0.30	0.29	0.29	0.28	0.32	0.30	0.30	0.29	0.33	0.30	0.30	0.30	0.30	0.24	0.25	0.24	0.27	0.25	0.24	0.24	0.29	0.23	0.24	0.23	0.28	0.25	0.23	0.23	0.42	0.20	0.19	0.20	0.23	0.21	0.20	0.20	0.23	0.22	0.21	0.20	0.23	0.21	0.20	0.20	0.25	0.20	0.18	0.19	0.22	0.19	0.19	0.17
Stock-based compensation	0.08	0.09	0.07	0.08	0.06	0.05	0.08	0.09	0.06	0.04	0.08	0.09	0.06	0.04	0.06	0.08	0.05	0.04	0.06	0.08	0.05	0.04	0.07	0.07	0.04	0.03	0.05	0.07	0.04	0.03	0.05	0.06	0.04	0.03	0.03	0.06	0.04	0.03	0.03	0.05	0.04	0.02	0.03	0.05	0.04	0.04	0.03	0.05	0.05	0.04	0.04	0.06	0.05	0.04	0.04	0.05	0.04	0.04	0.04	0.04	0.04	0.06	0.03	0.04	0.04	0.04	0.04	0.04	0.03	0.04			0.04	0.15				-0.08
Change in inventory	-0.73	0.23	-0.05	-0.34	-0.13	-0.38	-0.14	0.18	-0.15	0.18	0.19	-0.03	-0.38	0.03	0.32	-0.29	-0.16	-0.08	0.22	0.14	0.29	-0.25	0.23	0.02	0.08	-0.15	0.13	-0.31	-0.29	0.05	-0.01	0.16	-0.32	0.32	0.14	0.13	-0.40	0.19	0.00	0.08	-0.31	-0.04	-0.21	0.05	-0.21	0.01	-0.24	0.28	0.03	-0.08	-0.03	-0.29	0.04	-0.04	-0.35	-0.14	0.10	-0.65	0.43	0.06	0.09	-0.29	0.26	0.10	-0.29	-0.13	-0.21	0.07	0.03	-0.17	-0.11	0.00	0.10	-0.33	-0.01	0.00	0.29	-0.42	-0.15	0.04	0.01
Other working capital changes	0.47	2.44	3.28	0.06	1.08	0.89	2.11	1.24	1.37	1.72	2.28	0.70	1.57	1.42	2.46	1.20	1.19	3.94	1.33	0.72	1.08	1.66	1.27	1.78	1.89	1.28	2.01	1.63	1.64	1.84	0.03	-0.58	0.63	0.86	1.29	1.06	1.74	0.19	1.00	1.15	1.53	1.08	1.46	0.92	0.88	-0.52	0.95	0.41	1.79	0.69	0.66	0.62	1.76	-1.60	1.63	0.71	0.08	1.40	-0.15	0.56	1.36	0.16	0.01	0.89	1.70	-0.75	1.38	0.82	0.95	0.91	0.93	1.29	0.55	0.35	0.74	1.22	1.01	0.61	0.62	1.39	1.01
Cash flow from investing +	-0.54	-0.51	-0.32	-0.72	-0.43	-0.84	-0.21	-0.37	-0.37	-0.70	-0.99	-0.33	-0.26	-0.81	-0.40	-0.33	-0.25	-0.54	-0.23	-0.22	-0.17	-0.99	-0.39	-0.34	-0.30	-0.44	-0.30	-0.25	-0.26	-0.40	-0.34	-0.24	-0.09	-0.49	-0.22	-0.27	-0.17	-0.43	-0.22	-0.18	-0.15	-9.32	-0.19	-0.13	-0.09	-0.66	-0.64	-0.30	-0.13	-0.34	-0.44	-0.19	-0.16	-0.68	-0.25	-0.15	-0.15	-1.15	0.08	0.32	-0.06	0.55	-0.06	-0.80	-0.01	-0.24	-0.78	-0.21	-0.29	-0.44	-0.38	-0.16	0.07	-0.43	-0.45	-0.31	-0.02	-0.42	-0.70	-0.42	-0.12
Capital expenditures	-0.51	-0.46	-0.38	-0.35	-0.45	-0.58	-0.36	-0.37	-0.38	-0.70	-0.36	-0.33	-0.29	-0.69	-0.41	-0.30	-0.27	-0.61	-0.32	-0.32	-0.28	-0.72	-0.41	-0.34	-0.29	-0.64	-0.31	-0.25	-0.28	-0.46	-0.34	-0.26	-0.22	-0.51	-0.22	-0.28	-0.17	-0.44	-0.24	-0.24	-0.15	-0.44	-0.19	-0.19	-0.12	-0.39	-0.20	-0.15	-0.10	-0.35	-0.21	-0.18	-0.11	-0.43	-0.21	-0.18	-0.13	-0.54	-0.20	-0.15	-0.10	-0.43	-0.17	-0.13	-0.09	-0.37	-0.18	-0.17	-0.13	-0.42	-0.23	-0.17	-0.10	-0.46	-0.23	-0.17	-0.08	-0.44	-0.19	-0.17	-0.10
Others incl. marketable securities changes	-0.03	-0.05	0.06	-0.36	0.02	-0.26	0.15	0.00	0.01	0.00	-0.63	-0.01	0.04	-0.12	0.01	-0.03	0.02	0.07	0.09	0.10	0.11	-0.27	0.02	0.01	0.00	0.21	0.01	0.00	0.03	0.06	-0.01	0.02	0.13	0.02	0.01	0.01	0.00	0.00	0.02	0.06	0.00	-8.88	0.00	0.07	0.03	-0.27	-0.44	-0.15	-0.02	0.01	-0.23	-0.02	-0.05	-0.25	-0.04	0.03	-0.02	-0.61	0.28	0.46	0.03	0.97	0.11	-0.67	0.08	0.13	-0.60	-0.04	-0.16	-0.02	-0.15	0.01	0.18	0.03	-0.23	-0.14	0.07	0.02	-0.51	-0.25	-0.02
Cash flow from financing +	-1.91	-2.06	-1.23	0.00	-1.66	-0.85	-1.60	-1.77	0.09	-3.77	-2.62	0.47	-1.41	-1.00	-2.08	-1.11	-2.88	-2.85	-1.73	-1.24	-1.81	-1.24	-0.77	-0.98	-1.55	-2.08	-0.82	-1.24	-1.19	-1.94	-0.30	-0.90	-1.01	-1.10	-1.05	-1.04	-1.12	-1.35	0.53	-1.48	-1.16	5.75	-1.23	-1.42	1.18	-0.66	-0.83	-0.51	-1.33	-0.65	-0.64	-0.65	-0.77	-0.79	-0.47	-0.41	-0.37	-1.06	0.72	-1.25	-0.54	-1.11	-0.54	-0.99	-0.73	0.51	-0.60	-0.67	-0.71	-0.81	-1.41	-0.92	-0.80	-0.44	-0.40	-0.87	-0.60	-0.29	-0.62	-0.92	-0.63
Dividend payout	-0.82	-0.80	-0.77	-0.77	-0.80	-0.78	-0.75	-0.75	-0.78	-0.77	-0.75	-0.76	-0.78	-0.77	-0.74	-0.74	-0.77	-0.76	-0.72	-0.72	-0.74	-0.73	-0.67	-0.67	-0.69	-0.68	-0.62	-0.62	-0.64	-0.62	-0.57	-0.57	-0.59	-0.57	-0.52	-0.53	-0.54	-0.53	-0.48	-0.50	-0.53	-0.51	-0.46	-0.47	-0.50	-0.47	-0.42	-0.42	-0.44	-0.43	-0.37	-0.37	-0.37	-0.37	-0.33	-0.33	-0.33	-0.33	-0.25	-0.26	-0.27	-0.27	-0.23	-0.23	-0.24	-0.24	-0.22	-0.22	-0.23	-0.23	-0.17	-0.17	-0.17	-0.18	-0.15	-0.30		-0.15	-0.13	-0.13	-0.13
Common stock repurchases	0.00	-0.75	-1.00	-0.50	-0.75	-1.00	-0.85	-0.85	-1.00	-3.00	-1.75	-0.75	-0.50	-4.21	-1.34	-0.36	-2.00	-2.09	-0.50	-0.50	-1.00	-1.10	-0.09	-0.26	-0.76	-0.49	-0.21	-0.22	-0.28	-0.67	-0.22	-0.31	-0.30	-0.50	-0.50	-0.50	-0.50	-0.82	-0.28	-0.50	-0.50	-0.71	-0.82	-0.94	-0.60	-0.22	-0.45	-0.12	-1.11	-0.23	-0.61	-0.47	-0.46	-0.28	-0.29	-0.18	-0.24	-0.15	-1.00	-1.00	-0.31	-0.85	-0.32	-0.73	-0.52	-0.49	-0.39	-0.47	-0.50	-0.59	-0.41	-0.75	-1.19	-0.32	-0.41	-0.66	-0.73	-0.20	-0.32	-0.72	-0.88
Net Debt Issuance	-1.09	-0.51	0.53	1.28	-0.11	0.93	0.00	-0.17	1.87	0.00	-0.12	1.98	-0.13	3.97	0.00	-0.01	-0.11	0.00	-0.51	-0.02	-0.07	0.59	-0.01	-0.05	-0.10	-0.91	0.01	-0.40	-0.27	-0.65	0.48	-0.02	-0.13	-0.03	-0.03	-0.01	-0.08	-0.01	1.29	-0.47	-0.12	6.96	0.06	-0.02	2.28	0.04	0.04	0.04	0.22	0.01	0.34	0.18	0.06	-0.13	0.14	0.10	0.20	-0.58	1.97	0.01	0.04	0.02	0.01	-0.03	0.02	1.24	0.01	0.02	0.02	0.01	-0.83	-0.01	0.56	0.06	0.16	0.09	0.13	0.06	-0.17	-0.08	0.39

Change in cash	-2.23	0.65	2.18	-0.51	-0.68	-0.67	0.63	-0.27	1.35	-2.11	-0.72	1.23	-0.11	0.12	0.66	-0.11	-1.72	0.88	-0.02	-0.19	-0.23	-0.43	0.73	0.87	0.47	-1.03	1.37	0.18	0.22	-0.13	-0.28	-1.21	-0.47	-0.08	0.49	0.24	0.38	-1.06	1.63	-0.08	0.26	-2.21	0.10	-0.28	2.04	-1.52	-0.47	0.17	0.65	-0.04	-0.18	-0.22	1.16	-2.78	0.85	0.28	-0.06	-0.99	1.30	-0.09	1.10	-0.40	-0.07	-0.57	0.90	-0.34	0.05	0.26	0.22	-0.24	-0.75	0.42	0.15	-0.45	0.09	0.23	0.87	-0.38	-0.67	0.27	0.44
Change in exchange rate																																																											-0.02	0.00	0.01	0.00	0.02	-0.01	-0.01

about 3 hours ago

Ask a follow up

LOCKHEED MARTIN CORP

Income Statement - LOCKHEED MARTIN CORP (LMT)

Income Statement - LOCKHEED MARTIN CORP (LMT)

Balance Sheet - LOCKHEED MARTIN CORP (LMT)

Balance Sheet - LOCKHEED MARTIN CORP (LMT)

Cash Flow - LOCKHEED MARTIN CORP (LMT)

Cash Flow - LOCKHEED MARTIN CORP (LMT)