Grupo Aval Acciones Y Valores S.A.
|
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 |
| Total revenue |
42,329.73 |
36,973.87 |
38,436.16 |
27,942.74 |
20,670.41 |
11,194.35 |
29,802.48 |
27,726.54 |
26,062.28 |
24,667.48 |
20,508.53 |
15,555.58 |
14,644.17 |
13,336.55 |
11,089.67 |
8,794.73 |
9,806.07 |
8,961.88 |
| Cost of revenue |
20,784.95 |
25,669.47 |
27,383.47 |
14,784.80 |
7,853.17 |
|
12,461.20 |
11,634.81 |
12,347.03 |
11,396.59 |
7,879.21 |
6,173.75 |
5,219.80 |
4,936.43 |
3,556.85 |
2,734.09 |
3,807.23 |
3,953.66 |
| Gross profit |
21,544.78 |
11,304.40 |
11,052.70 |
13,157.94 |
12,817.25 |
11,194.35 |
17,341.28 |
16,091.73 |
13,715.25 |
13,270.89 |
12,629.32 |
9,381.83 |
9,424.37 |
8,400.12 |
7,532.81 |
6,060.63 |
5,998.84 |
5,008.22 |
| Selling, general and administrative |
3,010.15 |
4,087.96 |
3,817.64 |
3,493.04 |
3,246.62 |
3,034.06 |
4,642.72 |
4,729.79 |
4,454.37 |
4,288.72 |
4,781.76 |
3,217.06 |
4,163.28 |
3,679.60 |
3,386.61 |
2,445.89 |
2,263.99 |
2,640.42 |
| Research and development |
|
|
|
|
|
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
|
|
|
| Other operating expenses |
14,675.32 |
4,078.54 |
3,747.50 |
3,390.53 |
3,206.01 |
1,865.02 |
5,246.85 |
4,027.80 |
4,345.65 |
3,408.33 |
2,622.91 |
1,358.99 |
1,234.52 |
911.34 |
637.98 |
952.67 |
753.68 |
262.03 |
| Operating income |
3,859.30 |
3,137.90 |
3,487.55 |
6,274.37 |
6,364.62 |
6,295.27 |
7,451.71 |
7,334.14 |
4,915.23 |
5,573.85 |
5,224.66 |
4,805.78 |
4,026.57 |
3,809.19 |
3,508.22 |
2,662.07 |
2,981.17 |
2,105.77 |
| Non-operating income (net) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-1,453.40 |
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 |
3,859.30 |
3,137.90 |
3,487.55 |
6,274.37 |
6,364.62 |
4,841.87 |
7,451.71 |
7,334.14 |
4,915.23 |
5,573.85 |
5,224.66 |
4,805.78 |
4,026.57 |
3,809.19 |
3,508.22 |
2,662.07 |
2,981.17 |
2,105.77 |
| Income tax expense |
1,334.40 |
946.43 |
1,310.43 |
2,271.40 |
2,323.43 |
1,360.07 |
2,086.26 |
2,149.59 |
1,752.79 |
2,056.91 |
1,878.97 |
1,808.30 |
1,414.69 |
1,371.74 |
1,136.75 |
830.99 |
864.29 |
677.34 |
| Net income |
1,603.66 |
1,015.09 |
739.00 |
2,482.89 |
3,297.74 |
2,349.52 |
3,034.41 |
2,912.69 |
1,962.41 |
2,139.87 |
2,041.36 |
1,815.02 |
1,600.50 |
1,526.39 |
1,291.23 |
956.85 |
1,065.38 |
757.10 |
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 |
Mar-12 |
Dec-11 |
| Total revenue |
9,712.50 |
11,511.54 |
9,395.00 |
9,295.00 |
9,022.60 |
2,982.78 |
9,335.60 |
9,226.00 |
9,608.80 |
12,328.79 |
9,408.60 |
9,516.20 |
9,822.00 |
3,879.20 |
7,249.80 |
6,489.70 |
5,675.10 |
6,192.20 |
5,110.60 |
5,245.20 |
7,338.30 |
6,483.20 |
8,071.90 |
7,321.80 |
7,562.10 |
5,390.10 |
7,631.00 |
7,424.00 |
7,025.80 |
6,100.10 |
6,219.77 |
6,498.30 |
6,290.20 |
4,704.10 |
6,416.60 |
6,507.60 |
6,446.70 |
4,443.40 |
6,335.10 |
6,141.30 |
6,104.60 |
4,161.90 |
5,014.60 |
4,906.80 |
4,696.20 |
3,161.30 |
4,376.00 |
4,232.80 |
3,923.40 |
2,392.66 |
3,731.50 |
3,602.10 |
3,810.60 |
2,658.30 |
3,326.20 |
3,157.40 |
2,401.20 |
| Cost of revenue |
5,869.70 |
5,419.15 |
5,957.20 |
5,814.50 |
5,814.80 |
|
6,302.40 |
6,443.70 |
7,041.20 |
|
7,024.00 |
6,717.70 |
6,380.00 |
|
4,046.30 |
3,031.90 |
2,486.50 |
6.50 |
1,775.40 |
1,955.90 |
2,890.30 |
|
3,694.80 |
3,888.50 |
3,273.40 |
956.66 |
3,302.10 |
3,095.30 |
2,872.90 |
3.20 |
2,861.18 |
2,698.90 |
2,780.30 |
-49.42 |
3,076.90 |
3,202.80 |
2,980.40 |
11.90 |
2,877.90 |
2,784.80 |
2,566.60 |
17.40 |
1,991.60 |
1,913.40 |
1,735.00 |
0.10 |
1,578.50 |
1,494.40 |
1,347.00 |
0.65 |
1,254.10 |
1,272.70 |
1,329.80 |
2.73 |
1,287.10 |
1,116.10 |
|
| Gross profit |
3,842.80 |
6,092.39 |
3,437.80 |
3,480.50 |
3,207.80 |
2,982.78 |
3,033.20 |
2,782.30 |
2,567.60 |
12,328.79 |
2,384.60 |
2,798.50 |
3,442.00 |
3,879.20 |
3,203.50 |
3,457.80 |
3,188.60 |
6,185.70 |
3,335.20 |
3,289.30 |
4,448.00 |
|
4,377.10 |
3,433.30 |
4,288.70 |
4,433.44 |
4,328.90 |
4,328.70 |
4,152.90 |
6,096.90 |
3,358.60 |
3,799.40 |
3,509.90 |
4,753.52 |
3,339.70 |
3,304.80 |
3,466.30 |
4,431.50 |
3,457.20 |
3,356.50 |
3,538.00 |
4,144.50 |
3,023.00 |
2,993.40 |
2,961.20 |
3,161.20 |
2,797.50 |
2,738.40 |
2,576.40 |
2,392.66 |
2,477.40 |
2,329.40 |
2,480.80 |
2,658.30 |
2,039.10 |
2,041.30 |
2,401.20 |
| Selling, general and administrative |
2,382.10 |
814.20 |
2,015.60 |
2,013.50 |
1,992.30 |
275.72 |
1,815.40 |
1,912.40 |
1,857.70 |
1,440.15 |
1,760.60 |
1,870.10 |
1,860.60 |
1,844.60 |
1,667.90 |
1,547.00 |
1,174.20 |
2,751.30 |
1,445.90 |
1,429.30 |
2,271.90 |
2,453.70 |
2,343.40 |
2,261.10 |
2,308.60 |
2,308.60 |
2,355.50 |
2,146.40 |
2,051.70 |
2,352.80 |
1,153.70 |
2,089.80 |
2,018.90 |
2,098.10 |
2,022.90 |
2,023.40 |
2,038.10 |
2,073.80 |
1,846.70 |
1,905.00 |
2,114.80 |
1,838.20 |
1,747.70 |
1,580.70 |
1,809.70 |
1,635.40 |
1,367.80 |
1,364.00 |
1,447.10 |
78.48 |
1,398.50 |
1,383.60 |
1,266.70 |
1,334.50 |
1,214.10 |
1,163.20 |
1,187.00 |
| 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 |
|
|
|
| Other operating expenses |
115.00 |
4,198.69 |
174.20 |
199.50 |
35.10 |
1,472.28 |
146.70 |
105.40 |
11.10 |
2,402.05 |
147.10 |
117.20 |
1.60 |
-1,149.50 |
102.10 |
114.40 |
-1.80 |
-9,980.40 |
63.40 |
125.30 |
144.40 |
-2,453.70 |
226.50 |
316.60 |
117.80 |
69.10 |
200.90 |
196.20 |
110.00 |
-8,518.10 |
0.91 |
115.60 |
69.50 |
-8,184.20 |
100.70 |
116.00 |
69.30 |
-7,925.50 |
108.80 |
67.90 |
53.70 |
-6,768.30 |
105.10 |
51.30 |
151.80 |
-1,638.15 |
265.90 |
112.40 |
127.10 |
180.57 |
105.40 |
54.10 |
-60.60 |
290.90 |
70.00 |
-105.20 |
20.30 |
| Operating income |
1,345.70 |
1,079.50 |
1,248.00 |
1,267.50 |
1,180.40 |
1,234.78 |
1,071.10 |
764.50 |
698.80 |
-199.80 |
476.90 |
811.20 |
1,579.80 |
4,574.30 |
1,433.50 |
1,796.40 |
2,016.20 |
3,251.30 |
1,825.90 |
1,734.70 |
2,031.70 |
|
1,807.20 |
855.60 |
1,862.30 |
2,448.58 |
1,772.50 |
1,986.10 |
1,991.20 |
3,380.55 |
2,203.98 |
1,594.00 |
1,421.50 |
1,174.70 |
1,216.10 |
1,165.40 |
1,358.90 |
-986.70 |
1,501.70 |
1,383.60 |
1,369.50 |
1,595.70 |
1,170.20 |
1,361.40 |
999.70 |
834.40 |
1,163.80 |
1,262.00 |
1,002.20 |
838.48 |
973.50 |
891.70 |
1,274.70 |
902.00 |
755.00 |
983.30 |
1,455.40 |
| Non-operating income (net) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-631.22 |
0.00 |
0.00 |
0.00 |
733.60 |
0.00 |
0.00 |
0.00 |
-3,546.00 |
0.00 |
0.00 |
0.00 |
-1,374.60 |
0.00 |
0.00 |
0.00 |
1,950.20 |
0.00 |
0.00 |
0.00 |
-586.33 |
0.00 |
0.00 |
0.00 |
-1,265.85 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
2,305.90 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
91.90 |
0.00 |
0.00 |
0.00 |
48.19 |
0.00 |
0.00 |
0.00 |
290.80 |
0.00 |
0.00 |
-487.50 |
| Income before tax |
1,345.70 |
1,079.50 |
1,248.00 |
1,267.50 |
1,180.40 |
603.56 |
1,071.10 |
764.50 |
698.80 |
533.80 |
476.90 |
811.20 |
1,579.80 |
1,028.30 |
1,433.50 |
1,796.40 |
2,016.20 |
1,876.70 |
1,825.90 |
1,734.70 |
2,031.70 |
1,950.20 |
1,807.20 |
855.60 |
1,862.30 |
1,862.25 |
1,772.50 |
1,986.10 |
1,991.20 |
2,114.70 |
2,203.98 |
1,594.00 |
1,421.50 |
1,174.70 |
1,216.10 |
1,165.40 |
1,358.90 |
1,319.20 |
1,501.70 |
1,383.60 |
1,369.50 |
1,595.70 |
1,170.20 |
1,361.40 |
999.70 |
926.30 |
1,163.80 |
1,262.00 |
1,002.20 |
886.67 |
973.50 |
891.70 |
1,274.70 |
1,192.80 |
755.00 |
983.30 |
967.90 |
| Income tax expense |
577.50 |
335.54 |
356.40 |
383.80 |
379.10 |
63.14 |
342.40 |
315.30 |
225.70 |
251.10 |
176.20 |
350.60 |
532.60 |
526.30 |
547.80 |
564.30 |
633.00 |
585.00 |
1,011.70 |
440.40 |
580.10 |
547.10 |
565.50 |
214.60 |
516.40 |
516.43 |
446.50 |
586.40 |
634.60 |
473.90 |
750.83 |
454.70 |
470.10 |
440.20 |
470.80 |
396.60 |
445.20 |
476.60 |
537.10 |
469.30 |
573.90 |
443.60 |
536.60 |
420.20 |
442.80 |
353.40 |
428.80 |
409.40 |
410.40 |
329.19 |
327.40 |
346.20 |
411.90 |
368.30 |
323.40 |
328.80 |
305.80 |
| Net income |
336.60 |
340.28 |
521.00 |
494.90 |
361.50 |
281.35 |
415.70 |
204.30 |
113.70 |
82.90 |
64.80 |
166.20 |
425.10 |
502.00 |
408.10 |
675.50 |
1,729.70 |
1,291.70 |
779.70 |
949.50 |
791.80 |
635.10 |
690.90 |
323.40 |
700.20 |
700.20 |
743.20 |
813.20 |
762.90 |
850.70 |
782.71 |
681.50 |
597.70 |
466.70 |
437.90 |
470.80 |
587.00 |
458.40 |
613.90 |
601.10 |
466.40 |
693.40 |
444.80 |
569.00 |
334.20 |
413.70 |
413.20 |
574.40 |
350.00 |
362.40 |
403.20 |
329.60 |
505.30 |
487.90 |
317.10 |
380.10 |
407.00 |
|
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 |
| Cash and cash equivalents |
19,334.05 |
15,530.03 |
17,377.25 |
15,895.88 |
35,624.03 |
33,945.82 |
30,067.16 |
28,147.00 |
21,968.42 |
22,189.78 |
22,270.19 |
17,269.76 |
14,599.35 |
13,398.88 |
11,698.59 |
9,682.64 |
7,370.94 |
|
| Short-term investments |
29,066.56 |
28,471.50 |
24,444.13 |
23,938.50 |
38,900.00 |
30,481.40 |
0.01 |
768.71 |
18,614.16 |
18,392.51 |
19,684.95 |
18,758.84 |
14,815.65 |
13,678.81 |
|
10.02 |
|
|
| Accounts receivable, net |
|
31,108.30 |
28,214.06 |
25,163.23 |
19,869.61 |
15,342.13 |
12,059.10 |
9,524.34 |
7,200.59 |
3,846.28 |
3,595.70 |
2,504.00 |
1,845.09 |
2,581.77 |
2,235.12 |
1,820.03 |
1,189.18 |
|
| Inventories |
|
|
-9,616.16 |
-54,130.33 |
-67,707.64 |
-61,237.33 |
-0.65 |
-1.98 |
-45,419.58 |
-26,716.56 |
-77,301.61 |
0.24 |
0.32 |
0.33 |
|
|
|
|
| Other current assets |
|
-31,108.30 |
62,364.23 |
-40,985.03 |
765.56 |
590.39 |
538.41 |
370.14 |
228.77 |
262.47 |
171.25 |
165.01 |
85,648.23 |
122.57 |
162.70 |
92.50 |
611.58 |
|
| Total current assets |
48,400.61 |
75,109.83 |
70,035.44 |
74.09 |
56,259.21 |
49,878.34 |
42,664.67 |
38,041.48 |
48,011.94 |
44,691.04 |
45,722.08 |
38,697.61 |
31,260.09 |
29,782.02 |
13,895.01 |
1,927.61 |
9,171.69 |
|
| Property, plant and equipment, net |
|
|
|
6,141.85 |
8,054.60 |
8,042.72 |
7,916.99 |
5,667.95 |
5,797.10 |
5,883.87 |
5,975.80 |
1.14 |
1.29 |
1.24 |
|
|
|
|
| Goodwill |
2,054.91 |
2,223.61 |
2,202.22 |
2,248.20 |
8,486.56 |
7,713.82 |
7,348.59 |
7,318.59 |
6,901.06 |
6,824.94 |
7,055.98 |
5,867.23 |
5,130.55 |
2,842.53 |
3,110.75 |
3,031.45 |
1,020.14 |
|
| Intangible assets |
16,431.75 |
17,072.88 |
15,939.69 |
15,282.90 |
12,984.16 |
10,811.23 |
8,727.98 |
6,548.37 |
3,962.85 |
3,540.36 |
3,003.59 |
2,230.82 |
1,971.18 |
1.62 |
|
-3,029.91 |
|
|
| Long-term investments |
64,506.10 |
55,710.78 |
49,089.93 |
44,897.80 |
55,661.10 |
48,129.94 |
36,101.94 |
31,217.21 |
29,638.52 |
28,273.84 |
16,166.73 |
18,222.44 |
|
|
|
|
|
|
| Other non-current assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total assets |
348,564.45 |
327,859.38 |
301,181.60 |
295,591.24 |
366,903.93 |
322,895.87 |
278,832.59 |
259,675.15 |
236,538.54 |
224,073.72 |
216,679.26 |
178,842.17 |
155,858.20 |
127,662.96 |
111,501.87 |
96,309.28 |
70,993.11 |
|
|
| Accounts payable |
3,518.85 |
3,253.64 |
3,474.18 |
2,803.74 |
3,228.30 |
2,664.08 |
1,877.69 |
1,846.83 |
1,818.10 |
1,609.36 |
1,449.67 |
799.32 |
534.74 |
1,520.48 |
1,508.78 |
847.72 |
1,787.61 |
|
| Short-term debt |
|
1,566.65 |
1,026.42 |
32,410.61 |
806.07 |
864.50 |
789.68 |
690.20 |
697.58 |
802.27 |
786.22 |
2,313.02 |
592.35 |
|
|
|
|
|
| Current portion of long-term debt |
2,470.16 |
1,566.65 |
1,026.42 |
|
806.07 |
864.50 |
789.68 |
690.20 |
697.58 |
802.27 |
48,798.10 |
8,232.44 |
|
|
|
|
|
|
| Deferred revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other current liabilities |
|
199,876.77 |
180,888.47 |
1,056.25 |
233,383.67 |
210,919.70 |
175,508.82 |
164,211.92 |
154,285.91 |
143,511.34 |
134,645.23 |
112,779.52 |
-2,020.87 |
1,242.08 |
-2,423.94 |
-1,150.23 |
-1,787.61 |
|
| Long-term debt |
61,572.42 |
66,929.46 |
65,541.34 |
72,116.80 |
73,282.30 |
58,624.77 |
54,853.18 |
51,230.36 |
45,300.09 |
45,544.10 |
37,824.30 |
11.53 |
12.01 |
11.49 |
|
|
|
|
| Capital lease obligations |
2,830.44 |
2,866.27 |
2,791.75 |
|
|
|
5.78 |
7.35 |
10.91 |
8.05 |
0.00 |
|
|
|
|
|
|
|
| Other non-current liabilities |
|
|
|
|
|
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
|
|
|
| Total liabilities |
313,858.52 |
294,696.47 |
269,661.18 |
264,769.58 |
327,432.28 |
287,456.31 |
245,484.32 |
230,120.81 |
210,667.31 |
199,414.50 |
193,772.98 |
157,486.21 |
139,018.76 |
118,579.85 |
103,342.74 |
87,279.23 |
62,870.86 |
|
|
| Common stock and paid-in capital |
9,184.86 |
9,287.82 |
9,050.90 |
8,448.55 |
9,630.26 |
9,355.16 |
9,561.49 |
9,191.39 |
9,112.58 |
9,079.43 |
8,868.18 |
8,706.49 |
5,924.83 |
5,366.84 |
5,158.10 |
4,071.31 |
2,138.58 |
0.00 |
| Retained earnings |
9,241.36 |
8,163.43 |
7,731.77 |
8,018.42 |
13,383.39 |
11,302.13 |
10,289.07 |
8,598.32 |
7,174.42 |
6,522.13 |
5,699.45 |
4,961.53 |
4,339.23 |
3,716.26 |
3,001.03 |
483.25 |
1,945.71 |
|
| Common shares outstanding |
1,187 |
1,187 |
1,187 |
1,157 |
1,114 |
1,114 |
1,114 |
1,114 |
1,114 |
1,114 |
1,114 |
1,070 |
1,009 |
928 |
928 |
928 |
928 |
928 |
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 |
Mar-12 |
Dec-11 |
Mar-11 |
| Cash and cash equivalents |
23,734.10 |
19,334.05 |
18,081.30 |
18,633.90 |
19,138.40 |
7,278.87 |
19,151.90 |
19,296.30 |
18,568.30 |
-18,597.90 |
18,382.28 |
19,195.70 |
16,407.10 |
17,032.90 |
18,013.90 |
21,441.10 |
16,407.10 |
36,642.80 |
35,892.40 |
35,613.60 |
35,132.00 |
34,025.50 |
39,012.40 |
40,109.20 |
30,117.20 |
40,136.80 |
27,332.72 |
29,824.70 |
26,918.50 |
28,401.30 |
24,396.80 |
21,175.17 |
21,687.70 |
22,336.80 |
21,821.40 |
22,958.78 |
24,542.30 |
22,193.00 |
21,913.10 |
21,004.50 |
21,366.30 |
22,285.00 |
18,716.00 |
18,271.80 |
21,510.80 |
18,693.40 |
21,372.45 |
17,168.31 |
15,471.20 |
14,599.35 |
11,356.00 |
14,922.00 |
13,448.20 |
13,398.88 |
14,995.60 |
11,698.59 |
11,698.59 |
5.06 |
| Short-term investments |
55,751.40 |
30,055.44 |
32,702.10 |
30,745.80 |
29,919.50 |
28,471.50 |
26,090.00 |
27,032.00 |
24,444.13 |
24,444.13 |
23,927.00 |
23,089.90 |
23,964.90 |
23,938.50 |
22,990.10 |
23,108.50 |
23,964.90 |
38,900.00 |
37,215.20 |
36,153.30 |
35,089.00 |
30,481.40 |
30,276.50 |
28,386.00 |
22,937.10 |
25,757.00 |
21,463.60 |
21,306.60 |
21,724.50 |
26,487.80 |
21,083.20 |
20,086.60 |
19,527.50 |
18,614.10 |
17,682.00 |
17,165.40 |
18,063.70 |
18,392.50 |
17,698.90 |
20,257.60 |
20,368.40 |
19,685.00 |
20,368.10 |
20,798.10 |
21,356.10 |
20,483.20 |
50.75 |
|
14,815.65 |
14,815.65 |
15,846.90 |
|
12,756.20 |
13,678.81 |
|
11,305.04 |
|
|
| Accounts receivable, net |
25,281.50 |
|
30,340.00 |
30,572.40 |
29,657.70 |
|
30,816.90 |
30,300.10 |
29,436.30 |
|
26,865.00 |
26,564.20 |
20,571.10 |
25,163.30 |
23,620.40 |
22,145.20 |
20,571.10 |
19,869.60 |
18,505.10 |
18,149.40 |
17,302.50 |
15,932.50 |
15,017.50 |
14,691.10 |
12,597.50 |
14,264.80 |
11,940.26 |
11,140.50 |
10,298.50 |
9,894.40 |
5,703.60 |
5,069.10 |
5,107.20 |
5,146.80 |
4,600.50 |
4,407.60 |
4,423.50 |
4,108.80 |
4,537.90 |
4,091.50 |
3,904.70 |
6,038.40 |
5,889.70 |
6,473.20 |
3,023.60 |
2,939.80 |
|
3,161.18 |
2,727.80 |
1,845.09 |
2,656.20 |
|
2,778.10 |
2,581.77 |
|
2,235.12 |
2,196.42 |
0.70 |
| Inventories |
|
|
|
|
|
|
|
-17,102.88 |
-10,867.98 |
|
-59,693.47 |
-60,451.75 |
-60,873.43 |
68.00 |
-55,370.49 |
-56,230.09 |
-67,707.63 |
177.74 |
-66,905.22 |
-66,476.19 |
-65,245.37 |
178.36 |
|
|
-65,222.15 |
195.48 |
0.00 |
0.00 |
-64,222.90 |
-64,222.90 |
0.03 |
0.04 |
-45,419.58 |
-45,419.58 |
0.07 |
0.08 |
0.08 |
0.09 |
0.07 |
0.05 |
0.05 |
0.06 |
0.08 |
0.09 |
0.06 |
0.24 |
0.06 |
0.34 |
0.06 |
0.32 |
0.04 |
0.04 |
0.05 |
0.33 |
|
|
|
|
| Other current assets |
|
|
|
|
-31,108.30 |
|
-30,816.90 |
67,729.09 |
64,895.75 |
62,364.23 |
59,693.47 |
60,451.75 |
54,130.33 |
12,444.77 |
55,370.49 |
56,230.09 |
765.56 |
208.40 |
177,577.10 |
172,798.90 |
590.39 |
240.40 |
176,723.30 |
179,384.70 |
0.65 |
18,275.15 |
154,418.53 |
147,393.90 |
370.14 |
2.06 |
139,515.70 |
140,429.40 |
228.77 |
0.97 |
139,602.20 |
142,307.90 |
262.47 |
134,842.23 |
129,152.10 |
125,353.10 |
171.25 |
125,664.54 |
118,670.90 |
105,893.70 |
165.01 |
98,210.28 |
119,210.38 |
106,402.15 |
105,295.10 |
85,648.23 |
2,116.80 |
|
2,019.00 |
70,070.25 |
|
162.70 |
73,436.33 |
|
| Total current assets |
104,767.00 |
19,334.05 |
81,123.40 |
79,952.10 |
78,715.60 |
7,278.87 |
76,058.80 |
76,628.40 |
112,900.35 |
62,364.23 |
69,174.30 |
68,849.80 |
60,943.10 |
66,134.70 |
64,624.40 |
66,694.80 |
60,943.10 |
94,393.65 |
91,612.70 |
89,916.30 |
87,523.50 |
61,393.40 |
84,306.40 |
83,186.30 |
380.26 |
80,158.60 |
60,736.58 |
62,271.80 |
58,941.50 |
308.37 |
51,183.60 |
46,330.90 |
46,322.40 |
310.77 |
44,103.90 |
44,531.80 |
47,029.50 |
44,691.09 |
44,149.90 |
45,353.60 |
45,639.40 |
17.86 |
44,973.80 |
45,543.10 |
45,890.50 |
8.70 |
21,372.50 |
20,329.49 |
18,199.00 |
31,260.09 |
31,975.90 |
14,922.00 |
31,001.50 |
29,659.46 |
14,995.60 |
13,895.01 |
13,895.01 |
5.76 |
| Property, plant and equipment, net |
|
|
|
|
|
|
|
|
|
|
5,937.88 |
7,113.58 |
|
6,141.85 |
6,016.30 |
5,952.80 |
6,002.03 |
8,054.60 |
7,910.07 |
7,921.21 |
8,064.06 |
8,033.80 |
8,353.59 |
8,406.50 |
8,277.79 |
7,916.99 |
7,968.51 |
7,848.52 |
7,800.80 |
5,666.67 |
5,576.38 |
5,576.06 |
5,579.82 |
2.24 |
2.33 |
2.16 |
2.23 |
2.19 |
2.38 |
2.26 |
2.19 |
2.07 |
2.06 |
2.32 |
1.08 |
1.14 |
1.29 |
1.34 |
1.29 |
1.29 |
1.22 |
1.17 |
1.21 |
1.24 |
|
|
1.08 |
|
| Goodwill |
2,057.10 |
2,054.91 |
2,205.90 |
2,211.20 |
2,215.70 |
2,223.61 |
2,215.20 |
2,214.10 |
2,202.96 |
2,202.22 |
2,210.70 |
2,215.20 |
2,220.50 |
2,248.20 |
2,250.89 |
2,234.89 |
2,220.50 |
8,486.60 |
8,325.20 |
8,221.90 |
8,109.60 |
7,713.80 |
8,405.50 |
8,236.50 |
7,348.60 |
8,571.50 |
7,676.35 |
7,249.30 |
7,200.80 |
7,318.60 |
6,882.49 |
6,817.47 |
6,581.28 |
6,901.10 |
6,724.30 |
6,903.10 |
6,644.00 |
6,824.90 |
6,635.40 |
6,696.57 |
6,825.90 |
7,055.98 |
6,959.80 |
6,084.45 |
5,887.30 |
5,626.70 |
5,036.00 |
4,860.35 |
5,033.30 |
5,130.55 |
3,739.80 |
3,790.70 |
2,881.60 |
2,842.53 |
2,892.00 |
3,110.75 |
3,110.75 |
1.54 |
| Intangible assets |
16,386.40 |
16,431.75 |
17,004.60 |
16,999.90 |
16,953.00 |
36,333.12 |
16,619.00 |
16,411.90 |
16,019.30 |
-0.02 |
15,833.80 |
15,734.90 |
13,026.10 |
15,282.90 |
14,538.20 |
13,801.40 |
13,026.10 |
12,984.10 |
12,249.30 |
11,775.50 |
11,245.70 |
10,811.30 |
9,989.80 |
9,620.40 |
8,728.00 |
9,342.50 |
8,104.04 |
7,496.00 |
6,909.00 |
6,548.40 |
5,955.80 |
4,408.60 |
4,072.30 |
3,962.90 |
3,756.20 |
3,670.40 |
3,573.10 |
3,540.30 |
3,171.00 |
3,103.40 |
3,088.80 |
3,003.59 |
2,614.10 |
2,367.95 |
2,230.82 |
2.39 |
826.93 |
2.59 |
1,971.18 |
1,971.18 |
1.96 |
61.14 |
1.58 |
1.62 |
|
|
1.61 |
|
| Long-term investments |
66,335.70 |
64,506.10 |
69,796.40 |
64,791.30 |
61,438.50 |
55,710.78 |
57,229.90 |
53,922.80 |
51,832.40 |
49,089.93 |
46,164.90 |
45,383.10 |
44,409.10 |
44,897.80 |
47,068.10 |
45,574.70 |
44,409.20 |
55,661.10 |
54,044.80 |
53,628.40 |
52,318.60 |
48,129.94 |
46,096.50 |
44,137.60 |
38,587.60 |
36,101.94 |
34,839.20 |
32,422.00 |
32,148.60 |
19,814.37 |
4,047.88 |
3,947.08 |
3,768.82 |
10,017.49 |
25,409.30 |
24,803.66 |
25,948.82 |
8,137.20 |
|
|
|
16,166.73 |
|
|
|
18,222.44 |
|
|
|
|
|
|
|
|
|
|
|
|
| Other non-current assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total assets |
337,606.40 |
348,564.45 |
343,840.80 |
335,698.40 |
329,850.20 |
327,859.38 |
320,615.60 |
316,615.60 |
306,892.00 |
301,181.60 |
298,732.50 |
298,061.60 |
261,124.10 |
295,591.20 |
285,896.20 |
276,111.00 |
261,124.10 |
366,903.90 |
351,705.20 |
344,251.80 |
336,911.60 |
322,895.90 |
333,865.10 |
332,963.50 |
278,832.60 |
320,427.80 |
273,847.34 |
264,676.10 |
258,263.00 |
259,675.20 |
241,487.00 |
234,547.40 |
232,279.00 |
236,538.50 |
228,063.10 |
230,788.50 |
227,112.60 |
224,073.70 |
216,371.40 |
215,686.20 |
214,872.20 |
218,030.30 |
210,564.00 |
194,789.10 |
189,543.80 |
177,614.70 |
162,846.70 |
161,807.53 |
159,885.60 |
155,858.20 |
139,715.80 |
138,478.70 |
128,353.20 |
127,662.96 |
119,952.20 |
111,501.87 |
111,501.87 |
50.32 |
|
| Accounts payable |
|
3,518.85 |
|
|
3,253.64 |
3,253.64 |
|
3,060.89 |
3,474.18 |
3,474.18 |
2,745.21 |
2,736.93 |
2,803.74 |
2,803.74 |
2,560.57 |
2,553.22 |
3,228.30 |
3,228.30 |
228,075.81 |
228,613.34 |
2,664.08 |
211,841.60 |
219,173.38 |
213,912.92 |
1,877.69 |
177,369.12 |
1,621.61 |
167,593.61 |
1,846.83 |
1,846.83 |
154,954.24 |
153,544.93 |
1,818.10 |
1,818.10 |
46.36 |
49.58 |
1,609.36 |
1,600.67 |
47.38 |
46.09 |
1,449.67 |
1,255.32 |
42.28 |
48.00 |
4,131.70 |
3,459.20 |
780.98 |
56.38 |
534.74 |
534.74 |
3,552.40 |
46.31 |
3,895.90 |
1,520.48 |
|
1,508.78 |
3,406.98 |
1.17 |
| Short-term debt |
|
|
|
|
1,566.65 |
|
|
329.31 |
1,026.42 |
29,489.00 |
290.44 |
264.82 |
32,410.61 |
|
382.64 |
449.67 |
806.07 |
806.07 |
|
|
864.50 |
864.50 |
|
|
789.68 |
789.68 |
637.09 |
0.00 |
690.20 |
690.20 |
0.00 |
0.00 |
6,971.10 |
697.58 |
7,895.60 |
6,590.10 |
7,984.80 |
802.27 |
9,656.70 |
8,702.20 |
9,268.80 |
786.22 |
11,765.80 |
9,133.30 |
7,249.50 |
4,589.50 |
|
6,289.80 |
592.35 |
592.35 |
|
|
8.78 |
|
|
|
|
|
| Current portion of long-term debt |
|
2,470.16 |
|
|
|
1,566.65 |
|
|
|
1,026.42 |
|
|
|
|
|
|
|
806.07 |
|
|
|
864.50 |
|
|
|
789.68 |
637.09 |
1,909.49 |
1,770.59 |
1,811.57 |
116.35 |
497.25 |
638.60 |
1,191.42 |
428.48 |
46,469.31 |
46,105.74 |
46,266.28 |
|
|
|
48,798.10 |
|
|
|
8,232.44 |
|
|
|
|
|
|
8.78 |
|
|
|
|
|
| Deferred revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other current liabilities |
218,879.80 |
|
213,907.90 |
213,015.80 |
208,398.50 |
1,320.82 |
196,842.20 |
199,661.70 |
1,125.69 |
98,179.22 |
182,202.49 |
181,985.70 |
153,822.90 |
-2,803.74 |
166,533.20 |
160,029.30 |
153,822.90 |
-4,034.36 |
225,923.30 |
226,533.00 |
222,524.80 |
406.20 |
218,115.70 |
213,145.20 |
297.95 |
-466.50 |
-2,258.70 |
-314.80 |
-434.60 |
288.78 |
-311.80 |
-257.70 |
-7,369.30 |
297.06 |
146,585.60 |
-6,798.30 |
-8,697.00 |
378.28 |
135,171.20 |
-9,418.70 |
136,273.70 |
-2,038.67 |
-4,246.10 |
-12,555.50 |
-11,381.20 |
-8,047.52 |
-782.87 |
-6,289.80 |
-2,020.87 |
-1,127.09 |
88,881.50 |
89,390.00 |
-3,895.90 |
-1,520.48 |
|
363.40 |
-3,406.98 |
|
| Long-term debt |
64,431.00 |
61,572.42 |
76,109.30 |
68,733.90 |
68,692.20 |
66,929.46 |
70,991.30 |
65,529.40 |
66,085.60 |
65,541.34 |
68,479.40 |
66,924.00 |
62,778.90 |
72,116.80 |
70,320.40 |
68,653.60 |
62,778.90 |
73,282.30 |
70,389.80 |
63,881.90 |
62,093.00 |
58,624.77 |
65,411.80 |
70,507.10 |
65,763.40 |
54,853.18 |
17.96 |
54,091.30 |
44,736.90 |
42,586.34 |
39,546.31 |
38,740.54 |
37,183.71 |
13.58 |
12.16 |
12.93 |
12.95 |
13.11 |
12.43 |
12.29 |
11.67 |
12.02 |
11.75 |
12.06 |
11.05 |
11.53 |
11.77 |
12.28 |
11.81 |
12.01 |
11.22 |
11.46 |
11.11 |
11.49 |
|
|
|
|
| Capital lease obligations |
|
2,830.44 |
|
|
|
2,866.27 |
|
|
|
2,791.75 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5.78 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other non-current liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total liabilities |
303,993.00 |
313,858.52 |
309,204.80 |
302,048.20 |
297,217.60 |
294,696.47 |
287,824.80 |
284,936.40 |
275,815.96 |
269,661.18 |
267,978.10 |
267,299.60 |
231,523.50 |
264,769.50 |
254,758.10 |
245,961.40 |
231,523.50 |
327,432.20 |
313,304.40 |
307,302.40 |
301,716.70 |
287,456.30 |
298,439.80 |
298,802.70 |
245,484.30 |
287,397.50 |
241,484.50 |
234,073.00 |
229,224.50 |
230,120.90 |
213,580.80 |
209,277.50 |
208,171.20 |
210,667.30 |
202,881.50 |
206,066.80 |
203,407.20 |
199,414.40 |
192,591.50 |
191,904.80 |
191,987.10 |
195,124.10 |
189,594.00 |
173,309.90 |
167,503.30 |
155,149.90 |
154,378.18 |
149,299.48 |
141,255.60 |
139,018.76 |
124,630.30 |
123,912.20 |
113,506.50 |
118,579.85 |
111,413.00 |
103,342.74 |
98,415.71 |
47.94 |
|
| Common stock and paid-in capital |
17,799.30 |
9,184.86 |
18,411.20 |
17,759.50 |
9,009.47 |
9,287.82 |
9,493.19 |
9,237.83 |
9,173.43 |
16,283.65 |
8,740.02 |
8,880.90 |
8,211.88 |
8,448.58 |
8,415.55 |
8,475.77 |
2,846.91 |
9,630.31 |
9,712.68 |
9,616.55 |
9,073.87 |
24,137.42 |
10,142.20 |
9,962.21 |
9,561.53 |
9,819.95 |
9,731.34 |
9,478.18 |
8,736.58 |
9,191.38 |
9,105.46 |
9,008.50 |
8,886.38 |
9,112.58 |
8,750.71 |
8,912.11 |
8,359.67 |
9,079.47 |
8,628.37 |
8,720.99 |
8,680.65 |
8,728.95 |
13,160.80 |
12,644.91 |
10,256.40 |
10,279.30 |
8,026.77 |
7,895.40 |
7,920.20 |
5,924.83 |
5,151.10 |
4,869.40 |
5,419.34 |
5,366.84 |
5,306.60 |
5,158.10 |
5,158.10 |
2.38 |
| Retained earnings |
|
9,241.36 |
|
|
8,163.43 |
8,163.43 |
7,893.32 |
7,481.97 |
7,278.73 |
499.02 |
7,641.58 |
7,584.50 |
8,018.42 |
8,018.42 |
8,350.95 |
7,944.23 |
13,383.39 |
13,383.39 |
12,626.12 |
11,838.96 |
11,302.13 |
11,302.13 |
10,670.50 |
9,977.59 |
10,289.07 |
9,652.25 |
9,582.99 |
8,832.42 |
8,598.32 |
8,598.32 |
7,789.74 |
6,822.00 |
6,058.52 |
7,174.42 |
7,147.29 |
6,611.29 |
6,522.13 |
6,522.13 |
6,522.13 |
6,362.72 |
5,699.45 |
5,699.45 |
|
1,075.59 |
4,468.60 |
4,817.30 |
441.76 |
4,612.65 |
4,140.40 |
4,339.23 |
4,002.60 |
4,083.60 |
3,754.06 |
3,716.26 |
3,232.60 |
3,001.03 |
3,001.03 |
|
| Common shares outstanding |
1,187 |
1,187 |
1,187 |
1,187 |
1,187 |
1,187 |
1,187 |
1,187 |
1,187 |
23,743 |
1,187 |
1,187 |
1,187 |
1,187 |
1,187 |
1,139 |
1,127 |
1,114 |
1,114 |
1,114 |
1,114 |
1,114 |
1,114 |
1,114 |
1,114 |
1,114 |
1,114 |
1,114 |
1,114 |
1,114 |
1,114 |
1,114 |
1,114 |
1,114 |
1,114 |
1,114 |
1,114 |
1,114 |
1,114 |
1,114 |
1,114 |
1,114 |
1,114 |
1,114 |
1,114 |
1,114 |
1,026 |
1,020 |
1,019 |
1,019 |
928 |
928 |
928 |
928 |
928 |
928 |
928 |
|
|
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 |
| Net income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Depreciation, depletion and amortization |
1,365.75 |
1,274.63 |
1,151.17 |
1,090.50 |
1,446.35 |
1,401.58 |
1,298.68 |
957.17 |
901.71 |
779.53 |
776.02 |
628.67 |
468.09 |
412.83 |
369.30 |
243.41 |
248.65 |
225.92 |
| Stock-based compensation |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Change in inventory |
|
|
|
|
|
|
0.00 |
0.00 |
0.00 |
-6,441.62 |
0.00 |
-2,251.00 |
|
|
|
|
|
|
| Other working capital changes |
672.77 |
-15,316.05 |
-10,497.84 |
-1,312.62 |
4,455.28 |
8,619.14 |
4,336.31 |
7,774.39 |
4,206.60 |
8,147.13 |
10,578.97 |
8,158.94 |
6,480.01 |
4,723.33 |
4,370.30 |
2,206.60 |
-737.32 |
1,236.64 |
| Capital expenditures |
-586.35 |
-662.67 |
-615.19 |
-1,146.60 |
-2,256.28 |
-2,012.59 |
-1,727.04 |
-1,424.31 |
-1,377.83 |
-1,634.16 |
-955.72 |
-1,326.05 |
-833.18 |
-711.80 |
-811.26 |
-407.16 |
-435.65 |
-173.52 |
| Others incl. marketable securities changes |
-24,481.44 |
-2,479.20 |
2,455.84 |
-11,865.87 |
-4,345.66 |
-5,572.82 |
-1,336.48 |
-1,623.00 |
-2,232.24 |
681.29 |
-5,790.39 |
-2,817.18 |
-19,081.49 |
-18,519.94 |
-12,962.38 |
-12,484.90 |
-3,582.29 |
-6,339.69 |
| Dividend payout |
-582.89 |
-728.18 |
-766.54 |
-414.27 |
-1,230.84 |
-1,330.24 |
-1,266.92 |
-1,128.54 |
-1,307.53 |
-1,260.88 |
-1,276.54 |
-1,161.17 |
-925.73 |
-810.16 |
-606.73 |
-477.01 |
-504.14 |
-353.35 |
| Common stock repurchases |
-0.01 |
-55.00 |
0.00 |
-15.01 |
-29.75 |
-430.32 |
-67.10 |
-67.16 |
0.21 |
-0.24 |
2,199.33 |
6,240.19 |
14,141.89 |
17,348.99 |
|
|
|
8,127.20 |
| Net Debt Issuance |
26,676.09 |
14,243.89 |
12,581.82 |
-8,141.41 |
-85.36 |
2,165.01 |
438.03 |
198.14 |
-138.66 |
1,327.98 |
-3,729.99 |
-4,592.28 |
1,299.94 |
-742.96 |
11,655.92 |
9,951.90 |
5,760.40 |
-1,173.63 |
|
| Change in cash |
3,063.91 |
-3,722.60 |
4,309.26 |
-21,805.29 |
-2,046.26 |
2,839.76 |
1,675.48 |
4,686.70 |
52.27 |
1,599.03 |
1,801.68 |
2,880.11 |
1,549.52 |
1,700.29 |
2,015.16 |
-967.15 |
749.66 |
1,549.57 |
| Change in exchange rate |
|
|
|
|
|
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
|
|
Show Quarterly Cash Flow
|
Mar-26 |
Dec-25 |
Sep-25 |
Jun-25 |
Mar-25 |
Dec-24 |
Sep-24 |
Jun-24 |
Mar-24 |
Dec-23 |
Sep-23 |
Jun-23 |
Mar-23 |
Dec-22 |
Sep-22 |
Jun-22 |
Mar-22 |
Dec-21 |
Sep-21 |
Jun-21 |
Mar-21 |
Dec-20 |
Sep-20 |
Jun-20 |
Mar-20 |
Dec-19 |
Sep-19 |
Jun-19 |
Mar-19 |
Dec-18 |
Sep-18 |
Jun-18 |
Mar-18 |
Dec-17 |
Sep-17 |
Jun-17 |
Mar-17 |
Dec-16 |
Sep-16 |
Jun-16 |
Mar-16 |
Dec-15 |
Sep-15 |
Jun-15 |
Mar-15 |
Dec-14 |
Sep-14 |
Jun-14 |
Mar-14 |
Dec-13 |
Sep-13 |
Jun-13 |
Mar-13 |
Dec-12 |
Sep-12 |
Dec-11 |
| Net income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Depreciation, depletion and amortization |
|
|
|
|
336.91 |
336.91 |
325.19 |
310.40 |
302.12 |
167.40 |
287.83 |
282.59 |
279.58 |
285.77 |
270.81 |
270.72 |
263.21 |
371.39 |
366.59 |
352.09 |
356.28 |
383.30 |
354.89 |
339.86 |
323.09 |
323.53 |
313.59 |
334.65 |
262.85 |
262.85 |
238.59 |
229.18 |
226.56 |
905.12 |
225.43 |
239.87 |
199.04 |
832.48 |
208.30 |
206.81 |
196.72 |
776.02 |
|
|
609.09 |
571.37 |
7.04 |
6.47 |
91.80 |
468.09 |
|
115.63 |
99.51 |
|
|
|
| Stock-based compensation |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Change in inventory |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other working capital changes |
-7.28 |
-921.38 |
1,445.69 |
1,250.67 |
86.75 |
-3,329.12 |
524.97 |
-7,945.88 |
-4,566.02 |
2,183.42 |
71.27 |
-3,817.73 |
-5,110.92 |
-8,451.34 |
-4,123.86 |
779.94 |
-8,746.12 |
-3,156.02 |
1,914.39 |
132.05 |
-1,351.32 |
-5,356.88 |
-3,209.83 |
932.13 |
5,476.81 |
-8,359.88 |
-7,629.61 |
313.73 |
476.51 |
476.51 |
5,878.81 |
3,166.31 |
1,785.76 |
-903.40 |
519.05 |
-4,523.82 |
2,714.45 |
-831.65 |
1,037.05 |
-4,605.41 |
553.05 |
-772.70 |
0.00 |
0.00 |
-3,409.24 |
3,954.25 |
5,127.32 |
2,332.05 |
1,772.08 |
-463.81 |
0.00 |
-2,045.39 |
2,939.45 |
2.93 |
0.00 |
2.46 |
| Capital expenditures |
-99.90 |
-209.81 |
-142.91 |
-128.30 |
-127.39 |
-210.15 |
-131.34 |
-174.44 |
-146.75 |
-441.44 |
-136.22 |
-158.05 |
-89.79 |
-231.85 |
-150.22 |
-107.90 |
-57.76 |
-324.92 |
-173.96 |
-115.29 |
-77.55 |
-216.22 |
-161.30 |
-169.57 |
-628.09 |
-112.47 |
-168.31 |
-118.68 |
-140.01 |
-175.46 |
-138.65 |
-134.81 |
-120.97 |
-0.19 |
-189.57 |
-162.86 |
-46.21 |
-0.30 |
-557.27 |
-268.69 |
-240.69 |
-0.33 |
0.00 |
0.00 |
-597.12 |
-324.62 |
-218.39 |
-282.62 |
-227.93 |
-0.43 |
0.00 |
-173.97 |
-121.80 |
-0.41 |
0.00 |
-0.42 |
| Others incl. marketable securities changes |
-605.08 |
-3,627.19 |
-11,360.25 |
-6,648.75 |
-3,874.89 |
210.15 |
1,141.17 |
595.77 |
-1,623.32 |
441.44 |
-789.69 |
387.25 |
2,701.81 |
2,991.11 |
1,533.39 |
292.18 |
-17,281.42 |
-1,853.57 |
479.16 |
-736.53 |
-3,799.28 |
-2,167.46 |
-1,592.89 |
-1,885.10 |
-764.79 |
-2,189.32 |
1,371.65 |
1,132.39 |
-2,838.78 |
2,312.24 |
-1,711.63 |
-1,119.94 |
-1,958.08 |
-3,958.29 |
-1,120.37 |
-248.75 |
-744.99 |
-1,110.94 |
1,304.63 |
-240.08 |
-310.46 |
-6,745.78 |
0.00 |
0.00 |
9,317.22 |
-3,818.61 |
-2,821.77 |
-3,768.18 |
-5,544.46 |
-9,999.57 |
0.00 |
-4,670.68 |
-1,336.80 |
0.41 |
0.00 |
0.42 |
| Dividend payout |
-160.18 |
-152.15 |
-161.75 |
-156.31 |
-138.29 |
-190.26 |
-141.46 |
-141.38 |
-255.09 |
-255.01 |
-255.02 |
-255.03 |
-1.48 |
-1.89 |
-2.50 |
-109.93 |
-299.94 |
-300.26 |
-300.06 |
-299.44 |
-331.08 |
-331.82 |
-332.74 |
-332.26 |
-333.35 |
-333.43 |
-73.51 |
-596.52 |
-269.01 |
-269.01 |
-265.64 |
-267.08 |
-326.80 |
-0.44 |
-326.87 |
-327.03 |
-326.87 |
-0.42 |
-326.95 |
-1.76 |
-655.06 |
-0.41 |
|
|
-450.06 |
-416.82 |
-166.20 |
-364.07 |
-180.84 |
-0.48 |
|
-368.89 |
-91.56 |
-0.46 |
|
-0.31 |
| Common stock repurchases |
|
|
|
|
-55.00 |
-55.00 |
|
|
|
|
|
|
-15.14 |
|
-0.01 |
|
-29.77 |
|
-0.01 |
0.00 |
-136.88 |
-136.88 |
-292.75 |
-1.39 |
|
0.00 |
0.00 |
-67.10 |
-67.16 |
0.00 |
0.00 |
0.00 |
0.00 |
0.21 |
|
|
|
0.69 |
|
-0.23 |
|
0.03 |
|
|
-1,480.40 |
-1,480.40 |
1,056.32 |
-0.01 |
3,869.98 |
2,114.48 |
|
|
-0.11 |
|
|
|
| Net Debt Issuance |
6,400.38 |
4,780.17 |
10,323.66 |
6,387.19 |
6,429.90 |
3,147.94 |
-2,039.26 |
7,011.02 |
6,124.19 |
1,933.54 |
143.69 |
4,153.62 |
4,914.58 |
1,619.17 |
-2,223.26 |
3,912.80 |
6,399.79 |
5,072.04 |
-2,341.62 |
1,131.42 |
3,076.12 |
8,112.71 |
2,926.69 |
3,000.41 |
916.77 |
12,739.49 |
2,012.82 |
1,750.46 |
-176.18 |
-243.34 |
-1,036.42 |
-3,061.41 |
939.15 |
10,014.65 |
616.37 |
2,375.10 |
990.72 |
-0.25 |
-286.86 |
4,298.54 |
599.51 |
5,786.31 |
0.00 |
0.00 |
334.82 |
301.58 |
1,219.82 |
3,773.38 |
-405.96 |
-2,106.46 |
0.00 |
8,617.06 |
-1,439.30 |
9.47 |
0.00 |
6.04 |
|
| Change in cash |
5,527.93 |
-130.36 |
104.43 |
704.50 |
2,658.00 |
-89.52 |
-320.73 |
-344.51 |
-164.87 |
4,029.34 |
-678.15 |
592.65 |
2,678.66 |
-3,789.04 |
-4,695.65 |
5,037.80 |
-19,752.00 |
-191.33 |
-55.51 |
464.30 |
-2,263.72 |
286.76 |
-2,307.92 |
1,884.08 |
4,990.44 |
2,067.93 |
-4,173.37 |
2,748.94 |
-2,751.78 |
2,363.79 |
2,965.05 |
-1,187.76 |
545.61 |
6,057.66 |
-275.96 |
-2,647.49 |
2,786.14 |
-1,110.38 |
1,378.89 |
-610.83 |
143.05 |
-956.85 |
0.00 |
0.00 |
4,324.31 |
-1,213.26 |
4,204.15 |
1,697.02 |
-625.33 |
-9,988.18 |
0.00 |
1,473.77 |
49.40 |
11.93 |
0.00 |
8.18 |
| Change in exchange rate |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|