Sabra Health Care REIT, Inc.
|
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 |
| Total revenue |
0.77 |
0.70 |
0.65 |
0.62 |
0.57 |
0.60 |
0.67 |
0.62 |
0.41 |
0.26 |
0.24 |
0.18 |
0.13 |
0.10 |
0.08 |
0.01 |
| Cost of revenue |
0.27 |
0.23 |
0.20 |
0.16 |
0.14 |
0.13 |
0.11 |
0.05 |
0.02 |
0.01 |
0.00 |
0.00 |
0.03 |
0.03 |
0.03 |
|
| Gross profit |
0.50 |
0.48 |
0.45 |
0.46 |
0.43 |
0.47 |
0.56 |
0.57 |
0.39 |
0.25 |
0.24 |
0.18 |
0.13 |
0.10 |
0.08 |
0.01 |
| Selling, general and administrative |
0.05 |
0.05 |
0.05 |
0.04 |
0.03 |
0.03 |
0.03 |
0.04 |
0.03 |
0.02 |
0.02 |
0.03 |
0.02 |
0.02 |
0.01 |
0.00 |
| 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 |
|
| Other operating expenses |
0.19 |
0.17 |
0.18 |
0.19 |
0.18 |
0.43 |
0.00 |
0.23 |
0.13 |
0.07 |
0.08 |
0.04 |
0.03 |
0.03 |
0.03 |
0.01 |
| Operating income |
0.26 |
0.26 |
0.22 |
0.23 |
0.21 |
0.24 |
0.53 |
0.31 |
0.22 |
0.16 |
0.14 |
0.11 |
0.09 |
0.06 |
0.04 |
0.00 |
| Non-operating income (net) |
-0.11 |
-0.13 |
-0.21 |
-0.31 |
-0.32 |
-0.10 |
-0.46 |
-0.02 |
-0.07 |
-0.09 |
-0.06 |
-0.06 |
-0.05 |
-0.04 |
-0.03 |
0.00 |
| Income before tax |
0.16 |
0.13 |
0.02 |
-0.08 |
-0.11 |
0.14 |
0.07 |
0.28 |
0.16 |
0.07 |
0.08 |
0.05 |
0.03 |
0.02 |
0.01 |
0.00 |
| Income tax expense |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.08 |
0.06 |
0.05 |
0.04 |
0.04 |
0.00 |
0.00 |
| Net income |
0.16 |
0.13 |
0.01 |
-0.08 |
-0.11 |
0.14 |
0.07 |
0.28 |
0.16 |
0.07 |
0.08 |
0.05 |
0.03 |
0.02 |
0.01 |
0.01 |
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 |
| Total revenue |
0.22 |
0.21 |
0.19 |
0.19 |
0.18 |
0.18 |
0.18 |
0.18 |
0.17 |
0.16 |
0.16 |
0.16 |
0.16 |
0.08 |
0.14 |
0.15 |
0.16 |
-0.03 |
0.29 |
-0.02 |
0.15 |
0.17 |
0.15 |
0.14 |
0.15 |
0.10 |
0.15 |
0.22 |
0.14 |
0.14 |
0.15 |
0.17 |
0.17 |
0.17 |
0.11 |
0.06 |
0.06 |
0.06 |
0.06 |
0.07 |
0.06 |
0.07 |
0.06 |
0.06 |
0.06 |
0.06 |
0.04 |
0.04 |
0.04 |
0.04 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.02 |
0.03 |
0.02 |
0.02 |
0.02 |
0.01 |
| Cost of revenue |
0.09 |
0.08 |
0.07 |
0.06 |
0.06 |
0.06 |
0.06 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.03 |
0.04 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.02 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
|
| Gross profit |
0.14 |
0.13 |
0.12 |
0.13 |
0.12 |
0.12 |
0.12 |
0.12 |
0.11 |
0.11 |
0.11 |
0.11 |
0.11 |
0.04 |
0.09 |
0.11 |
0.12 |
-0.07 |
0.25 |
-0.05 |
0.11 |
0.13 |
0.11 |
0.11 |
0.11 |
0.07 |
0.12 |
0.19 |
0.12 |
0.13 |
0.14 |
0.15 |
0.15 |
0.16 |
0.11 |
0.06 |
0.06 |
0.06 |
0.06 |
0.07 |
0.06 |
0.07 |
0.06 |
0.05 |
0.06 |
0.06 |
0.04 |
0.04 |
0.04 |
0.04 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.02 |
0.03 |
0.02 |
0.02 |
0.02 |
0.01 |
| Selling, general and administrative |
0.01 |
0.02 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.02 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
| 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 |
0.00 |
0.00 |
0.00 |
|
| Other operating expenses |
0.08 |
0.05 |
0.05 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
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 |
0.04 |
0.05 |
0.05 |
0.08 |
0.06 |
0.05 |
0.05 |
0.06 |
0.03 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.00 |
0.01 |
0.01 |
0.01 |
0.00 |
| Operating income |
0.04 |
0.06 |
0.06 |
0.07 |
0.07 |
0.07 |
0.06 |
0.07 |
0.06 |
0.05 |
0.10 |
0.10 |
0.10 |
0.03 |
0.09 |
0.11 |
0.11 |
-0.08 |
0.24 |
-0.06 |
0.10 |
0.13 |
0.11 |
0.10 |
0.11 |
0.07 |
0.07 |
0.13 |
0.07 |
0.04 |
0.07 |
0.10 |
0.10 |
0.09 |
0.06 |
0.03 |
0.03 |
0.04 |
0.04 |
0.05 |
0.04 |
0.04 |
0.04 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.00 |
| Non-operating income (net) |
0.00 |
-0.04 |
-0.04 |
-0.01 |
-0.03 |
-0.02 |
-0.03 |
-0.04 |
-0.03 |
-0.04 |
-0.12 |
-0.08 |
-0.11 |
-0.11 |
-0.13 |
-0.09 |
-0.07 |
0.05 |
-0.23 |
-0.07 |
-0.07 |
-0.09 |
-0.07 |
-0.07 |
-0.07 |
-0.03 |
-0.04 |
-0.05 |
-0.14 |
-0.06 |
-0.04 |
0.10 |
-0.03 |
0.01 |
-0.05 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.05 |
-0.01 |
-0.02 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.03 |
-0.01 |
-0.01 |
-0.02 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
0.00 |
-0.01 |
-0.01 |
-0.01 |
0.00 |
| Income before tax |
0.04 |
0.03 |
0.02 |
0.07 |
0.04 |
0.05 |
0.03 |
0.02 |
0.03 |
0.02 |
-0.01 |
0.02 |
-0.01 |
-0.08 |
-0.05 |
0.02 |
0.04 |
-0.02 |
0.01 |
-0.13 |
0.03 |
0.04 |
0.04 |
0.03 |
0.04 |
0.04 |
0.02 |
0.08 |
-0.08 |
-0.02 |
0.04 |
0.20 |
0.06 |
0.10 |
0.01 |
0.02 |
0.02 |
0.02 |
0.03 |
0.04 |
-0.02 |
0.03 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.01 |
-0.01 |
0.01 |
0.01 |
0.00 |
0.01 |
0.00 |
0.01 |
0.01 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
| Income tax expense |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.02 |
0.02 |
0.00 |
0.02 |
0.02 |
0.02 |
0.00 |
0.02 |
0.01 |
0.01 |
0.00 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.02 |
0.00 |
0.00 |
0.00 |
0.01 |
0.00 |
0.00 |
0.01 |
0.00 |
| Net income |
0.04 |
0.03 |
0.02 |
0.07 |
0.04 |
0.05 |
0.03 |
0.02 |
0.03 |
0.02 |
-0.02 |
0.02 |
-0.01 |
-0.08 |
-0.05 |
0.02 |
0.04 |
-0.02 |
0.01 |
-0.13 |
0.03 |
0.04 |
0.04 |
0.03 |
0.04 |
0.04 |
0.02 |
0.08 |
-0.08 |
-0.02 |
0.04 |
0.19 |
0.06 |
0.10 |
0.01 |
0.02 |
0.02 |
0.02 |
0.02 |
0.03 |
-0.02 |
0.02 |
0.02 |
0.01 |
0.02 |
0.02 |
0.01 |
0.01 |
-0.01 |
0.01 |
0.01 |
0.00 |
0.01 |
0.00 |
0.01 |
0.01 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
|
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 |
| Cash and cash equivalents |
0.07 |
0.06 |
0.04 |
0.05 |
0.11 |
0.06 |
0.04 |
0.05 |
0.52 |
0.03 |
0.01 |
0.06 |
0.00 |
0.02 |
0.04 |
0.07 |
| Short-term investments |
|
|
0.02 |
0.41 |
0.40 |
0.01 |
0.01 |
0.04 |
0.07 |
0.01 |
0.01 |
0.01 |
0.01 |
0.00 |
0.01 |
0.00 |
| Accounts receivable, net |
0.11 |
0.13 |
0.13 |
0.15 |
0.54 |
0.26 |
0.21 |
0.24 |
0.23 |
0.15 |
0.27 |
0.24 |
0.18 |
0.01 |
|
|
| Inventories |
|
|
0.05 |
0.41 |
0.12 |
0.07 |
0.06 |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
| Other current assets |
0.01 |
0.01 |
0.01 |
0.00 |
-0.12 |
-0.07 |
0.01 |
0.01 |
0.07 |
0.01 |
0.12 |
0.11 |
0.07 |
0.04 |
0.03 |
|
| Total current assets |
0.19 |
0.20 |
0.18 |
0.20 |
0.65 |
0.33 |
0.26 |
0.30 |
0.82 |
0.18 |
0.40 |
0.40 |
0.25 |
0.07 |
0.07 |
0.07 |
| Property, plant and equipment, net |
|
|
|
4.96 |
5.16 |
5.29 |
5.34 |
5.85 |
5.99 |
2.01 |
2.04 |
1.65 |
0.92 |
0.83 |
0.00 |
|
| Goodwill |
|
|
|
|
|
0.08 |
0.10 |
0.13 |
0.17 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
| Intangible assets |
0.07 |
0.03 |
0.03 |
0.04 |
0.05 |
0.08 |
0.10 |
0.13 |
0.17 |
0.03 |
0.03 |
0.02 |
0.01 |
0.01 |
0.00 |
|
| Long-term investments |
0.18 |
0.18 |
0.19 |
0.13 |
0.10 |
0.29 |
0.32 |
0.34 |
0.05 |
0.05 |
0.03 |
0.02 |
|
|
|
|
| Other non-current assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total assets |
5.49 |
5.30 |
5.39 |
5.75 |
5.97 |
5.99 |
6.07 |
6.67 |
7.03 |
2.27 |
2.49 |
2.06 |
1.20 |
0.92 |
0.75 |
0.60 |
|
| Accounts payable |
|
0.07 |
0.07 |
0.14 |
0.14 |
0.15 |
0.08 |
0.09 |
0.10 |
0.04 |
0.04 |
0.03 |
0.02 |
0.01 |
0.01 |
0.01 |
| Short-term debt |
0.22 |
0.11 |
0.09 |
0.20 |
1.78 |
1.31 |
0.00 |
0.00 |
1.40 |
0.00 |
0.70 |
0.70 |
0.14 |
0.09 |
|
|
| Current portion of long-term debt |
0.22 |
0.11 |
0.09 |
0.20 |
|
|
|
|
3.39 |
1.21 |
1.38 |
1.09 |
|
|
|
|
| Deferred revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other current liabilities |
0.12 |
0.12 |
0.14 |
0.14 |
-1.78 |
-1.16 |
0.00 |
1.29 |
-1.40 |
0.64 |
0.00 |
-0.70 |
-0.02 |
0.02 |
0.00 |
0.04 |
| Long-term debt |
2.31 |
2.31 |
2.32 |
2.31 |
2.39 |
2.37 |
0.11 |
0.12 |
0.26 |
0.16 |
0.18 |
0.12 |
0.14 |
0.48 |
0.38 |
0.38 |
| Capital lease obligations |
0.02 |
0.03 |
0.03 |
0.04 |
0.05 |
0.06 |
0.07 |
0.08 |
0.10 |
|
|
|
|
|
|
|
| Other non-current liabilities |
|
|
0.03 |
0.04 |
0.05 |
0.06 |
0.07 |
0.08 |
0.10 |
|
|
|
|
|
|
|
| Total liabilities |
2.67 |
2.56 |
2.58 |
2.69 |
2.59 |
2.58 |
2.58 |
3.41 |
3.60 |
1.25 |
1.43 |
1.12 |
0.74 |
0.61 |
0.42 |
0.42 |
|
| Common stock and paid-in capital |
4.84 |
4.62 |
4.52 |
4.51 |
4.47 |
4.13 |
4.06 |
3.52 |
3.65 |
1.21 |
1.20 |
1.05 |
0.54 |
0.35 |
0.33 |
0.18 |
| Retained earnings |
-2.01 |
-1.87 |
-1.72 |
-1.45 |
-1.10 |
-0.72 |
-0.57 |
-0.27 |
-0.22 |
-0.19 |
-0.14 |
-0.11 |
-0.07 |
-0.05 |
0.00 |
0.00 |
| Common shares outstanding |
244 |
236 |
233 |
231 |
219 |
207 |
188 |
179 |
106 |
66 |
62 |
47 |
38 |
37 |
30 |
25 |
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 |
| Cash and cash equivalents |
0.12 |
0.07 |
0.20 |
0.10 |
0.02 |
0.06 |
0.06 |
0.04 |
0.06 |
0.04 |
0.03 |
0.03 |
0.03 |
0.05 |
0.03 |
0.07 |
0.02 |
0.11 |
0.55 |
0.07 |
0.02 |
0.06 |
0.04 |
0.03 |
0.05 |
0.04 |
0.03 |
0.05 |
0.02 |
0.05 |
0.04 |
0.04 |
0.05 |
0.52 |
0.03 |
0.01 |
0.01 |
0.03 |
0.02 |
0.10 |
0.01 |
0.01 |
0.03 |
0.01 |
0.00 |
0.06 |
0.03 |
0.02 |
0.00 |
0.00 |
0.10 |
0.09 |
0.05 |
0.02 |
0.03 |
0.00 |
0.00 |
0.04 |
0.06 |
0.00 |
0.08 |
0.07 |
0.07 |
|
|
| Short-term investments |
|
|
|
|
|
|
|
-0.06 |
0.03 |
0.02 |
0.04 |
0.03 |
0.02 |
0.41 |
0.39 |
0.40 |
0.40 |
0.06 |
5.23 |
|
|
|
|
|
|
|
|
|
|
|
0.10 |
0.19 |
0.01 |
0.07 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.00 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.00 |
|
|
|
| Accounts receivable, net |
0.15 |
0.11 |
0.11 |
0.16 |
0.13 |
0.13 |
0.12 |
0.15 |
0.15 |
0.50 |
0.51 |
0.51 |
0.49 |
0.51 |
0.49 |
0.52 |
0.50 |
0.54 |
0.19 |
0.24 |
0.24 |
0.26 |
0.22 |
0.22 |
0.23 |
0.21 |
0.21 |
0.25 |
0.26 |
0.24 |
0.31 |
0.30 |
0.30 |
0.23 |
0.31 |
0.09 |
0.10 |
0.15 |
0.09 |
0.12 |
0.30 |
0.27 |
0.29 |
0.28 |
0.26 |
0.24 |
0.25 |
0.23 |
0.20 |
0.18 |
0.05 |
0.04 |
0.02 |
0.01 |
0.02 |
0.02 |
|
|
|
|
|
|
|
|
|
| Inventories |
|
|
|
|
|
|
0.07 |
0.34 |
0.06 |
0.05 |
0.04 |
0.04 |
0.04 |
0.41 |
-0.02 |
0.40 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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 |
0.48 |
0.48 |
0.49 |
|
|
| Other current assets |
-0.15 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
-0.03 |
0.01 |
0.00 |
0.00 |
-0.39 |
0.00 |
0.00 |
0.01 |
0.00 |
0.00 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.28 |
0.01 |
0.10 |
0.19 |
0.01 |
0.07 |
0.01 |
0.15 |
0.14 |
0.01 |
0.13 |
0.12 |
0.20 |
0.12 |
0.13 |
0.12 |
0.11 |
0.11 |
0.15 |
0.08 |
0.08 |
0.07 |
0.05 |
0.04 |
0.04 |
0.04 |
0.06 |
0.06 |
0.06 |
0.03 |
0.05 |
0.05 |
0.05 |
|
0.01 |
|
|
| Total current assets |
0.12 |
0.19 |
0.32 |
0.26 |
0.16 |
0.20 |
0.19 |
0.19 |
0.21 |
0.54 |
0.55 |
0.54 |
0.53 |
0.56 |
0.52 |
0.59 |
0.53 |
0.65 |
0.74 |
0.31 |
0.27 |
0.33 |
0.26 |
0.25 |
0.29 |
0.26 |
0.25 |
0.31 |
0.56 |
0.30 |
0.45 |
0.53 |
0.36 |
0.82 |
0.35 |
0.26 |
0.25 |
0.18 |
0.24 |
0.34 |
0.51 |
0.40 |
0.45 |
0.40 |
0.37 |
0.40 |
0.42 |
0.32 |
0.29 |
0.25 |
0.19 |
0.18 |
0.12 |
0.07 |
0.11 |
0.08 |
0.07 |
0.07 |
0.11 |
0.05 |
0.13 |
0.56 |
0.56 |
|
|
| Property, plant and equipment, net |
|
|
|
|
|
|
|
|
|
|
|
4.75 |
4.80 |
4.96 |
5.02 |
5.05 |
5.16 |
5.16 |
5.23 |
5.27 |
5.28 |
5.29 |
5.31 |
5.36 |
5.36 |
5.34 |
5.34 |
5.38 |
5.44 |
5.85 |
5.98 |
5.99 |
6.11 |
5.99 |
5.97 |
2.00 |
1.99 |
2.01 |
0.00 |
1.91 |
0.00 |
2.04 |
1.97 |
1.93 |
1.63 |
1.65 |
1.57 |
1.04 |
1.02 |
0.92 |
0.81 |
0.82 |
0.82 |
0.83 |
0.00 |
0.00 |
0.00 |
0.00 |
0.65 |
0.54 |
|
|
|
|
|
| Goodwill |
|
|
|
0.02 |
0.02 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.08 |
0.09 |
0.09 |
0.10 |
0.10 |
0.10 |
0.11 |
0.12 |
0.13 |
0.14 |
0.16 |
0.16 |
0.17 |
0.26 |
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 |
|
|
0.01 |
|
|
| Intangible assets |
0.07 |
0.07 |
0.06 |
0.02 |
0.02 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.04 |
0.04 |
0.04 |
0.05 |
0.05 |
0.05 |
0.05 |
0.08 |
0.08 |
0.08 |
0.08 |
0.09 |
0.09 |
0.10 |
0.10 |
0.10 |
0.11 |
0.12 |
0.13 |
0.14 |
0.16 |
0.16 |
0.17 |
0.26 |
0.00 |
0.00 |
0.03 |
0.00 |
0.00 |
0.00 |
0.03 |
0.00 |
0.00 |
0.00 |
0.02 |
0.00 |
0.00 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
0.01 |
|
|
| Long-term investments |
0.18 |
0.18 |
0.18 |
0.19 |
0.18 |
0.18 |
0.19 |
0.19 |
0.19 |
0.19 |
0.14 |
0.14 |
0.14 |
0.13 |
0.21 |
0.22 |
0.09 |
0.10 |
0.11 |
0.16 |
0.28 |
0.29 |
0.29 |
0.30 |
0.31 |
0.32 |
0.32 |
0.33 |
0.34 |
0.34 |
0.34 |
0.35 |
0.35 |
0.05 |
|
|
|
0.05 |
|
|
|
0.03 |
|
|
|
0.02 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other non-current assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total assets |
5.59 |
5.49 |
5.56 |
5.33 |
5.23 |
5.30 |
5.37 |
5.35 |
5.37 |
5.39 |
5.38 |
5.52 |
5.56 |
5.75 |
5.84 |
5.96 |
5.88 |
5.97 |
6.21 |
5.82 |
5.96 |
5.99 |
5.99 |
6.02 |
6.09 |
6.07 |
6.07 |
6.12 |
6.46 |
6.67 |
6.91 |
7.03 |
6.98 |
7.03 |
6.59 |
2.25 |
2.24 |
2.27 |
2.24 |
2.25 |
2.43 |
2.49 |
2.43 |
2.34 |
2.00 |
2.06 |
2.02 |
1.38 |
1.33 |
1.20 |
1.03 |
1.02 |
0.96 |
0.92 |
0.84 |
0.78 |
0.75 |
0.75 |
0.76 |
0.60 |
0.61 |
0.60 |
0.56 |
|
|
|
| Accounts payable |
|
|
|
0.07 |
|
|
|
0.11 |
0.06 |
0.07 |
0.08 |
0.12 |
0.09 |
0.14 |
0.15 |
0.12 |
0.12 |
0.14 |
0.13 |
0.12 |
0.12 |
0.15 |
0.14 |
0.14 |
0.15 |
0.11 |
0.11 |
0.10 |
0.09 |
0.09 |
0.09 |
0.11 |
0.10 |
0.10 |
0.12 |
0.04 |
0.03 |
0.04 |
0.04 |
0.04 |
0.03 |
0.04 |
0.03 |
0.03 |
0.02 |
0.03 |
0.04 |
0.02 |
0.03 |
0.02 |
0.02 |
0.01 |
0.02 |
0.01 |
0.02 |
0.01 |
0.02 |
0.01 |
0.02 |
0.01 |
0.01 |
0.01 |
|
|
|
| Short-term debt |
0.01 |
0.22 |
0.01 |
1.76 |
1.76 |
0.11 |
1.76 |
0.00 |
0.15 |
0.09 |
0.00 |
1.77 |
0.00 |
0.20 |
1.78 |
1.92 |
1.78 |
1.78 |
2.08 |
1.30 |
1.30 |
1.31 |
1.31 |
1.31 |
1.31 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1.39 |
1.40 |
1.40 |
1.40 |
1.40 |
0.69 |
0.00 |
0.00 |
0.69 |
0.69 |
0.69 |
0.70 |
0.70 |
0.70 |
0.00 |
0.70 |
0.00 |
|
0.16 |
0.14 |
|
|
|
0.09 |
|
|
|
|
|
|
|
|
|
|
|
| Current portion of long-term debt |
0.35 |
0.22 |
|
|
|
0.11 |
|
|
0.15 |
0.09 |
0.03 |
|
0.08 |
0.20 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.01 |
|
|
3.42 |
3.36 |
3.39 |
3.01 |
1.22 |
0.02 |
1.21 |
0.03 |
0.03 |
0.20 |
1.38 |
|
|
|
1.09 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Deferred revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other current liabilities |
|
0.12 |
0.12 |
0.11 |
0.11 |
0.12 |
0.12 |
0.11 |
0.11 |
0.14 |
0.13 |
-1.77 |
0.14 |
0.14 |
-1.63 |
-1.92 |
-1.78 |
-1.78 |
-1.96 |
-1.18 |
-1.30 |
-1.16 |
-1.31 |
-1.31 |
-1.31 |
0.11 |
1.07 |
1.08 |
1.29 |
1.29 |
-1.39 |
-1.40 |
-1.40 |
-1.40 |
-1.40 |
0.65 |
0.65 |
0.64 |
0.65 |
0.65 |
0.66 |
0.66 |
0.67 |
0.67 |
0.67 |
-0.70 |
0.48 |
0.02 |
0.02 |
-0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.03 |
0.03 |
0.03 |
0.00 |
0.03 |
0.03 |
0.03 |
0.04 |
0.05 |
|
|
| Long-term debt |
2.31 |
2.31 |
2.59 |
2.48 |
2.39 |
2.31 |
2.47 |
2.45 |
2.32 |
2.32 |
2.32 |
2.32 |
2.32 |
2.31 |
2.31 |
2.34 |
2.34 |
2.39 |
2.70 |
2.27 |
2.28 |
2.37 |
2.37 |
2.38 |
2.38 |
0.11 |
0.11 |
0.11 |
0.12 |
0.12 |
0.25 |
0.25 |
0.25 |
0.26 |
0.26 |
0.16 |
0.16 |
0.16 |
0.16 |
0.17 |
0.18 |
0.18 |
0.17 |
0.14 |
0.12 |
0.12 |
0.12 |
0.13 |
0.68 |
0.14 |
0.56 |
0.56 |
0.48 |
0.48 |
0.49 |
0.43 |
0.38 |
0.38 |
0.38 |
0.38 |
0.39 |
0.38 |
|
|
|
| Capital lease obligations |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.04 |
0.04 |
|
|
|
|
|
|
|
|
|
0.06 |
0.06 |
0.07 |
0.07 |
0.07 |
0.08 |
0.08 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other non-current liabilities |
|
|
|
|
|
|
|
|
|
0.03 |
0.03 |
0.04 |
0.04 |
0.04 |
0.04 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.06 |
0.06 |
0.06 |
0.06 |
0.07 |
0.07 |
0.07 |
0.08 |
0.08 |
0.08 |
0.09 |
0.09 |
0.09 |
0.10 |
0.09 |
|
|
|
|
|
0.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total liabilities |
2.80 |
2.67 |
2.74 |
2.62 |
2.53 |
2.56 |
2.62 |
2.59 |
2.61 |
2.58 |
2.51 |
2.58 |
2.58 |
2.69 |
2.64 |
2.64 |
2.52 |
2.59 |
2.88 |
2.44 |
2.46 |
2.58 |
2.63 |
2.66 |
2.70 |
2.58 |
2.79 |
2.86 |
3.40 |
3.41 |
3.54 |
3.62 |
3.56 |
3.60 |
3.22 |
1.26 |
1.24 |
1.25 |
1.23 |
1.24 |
1.43 |
1.43 |
1.37 |
1.27 |
1.07 |
1.12 |
1.35 |
0.72 |
0.89 |
0.74 |
0.60 |
0.60 |
0.52 |
0.61 |
0.53 |
0.46 |
0.43 |
0.42 |
0.43 |
0.42 |
0.43 |
0.42 |
0.44 |
|
|
|
| Common stock and paid-in capital |
4.84 |
4.84 |
4.79 |
4.63 |
4.61 |
4.62 |
4.59 |
4.57 |
4.53 |
4.52 |
4.53 |
4.52 |
4.51 |
4.51 |
4.51 |
4.49 |
4.49 |
4.47 |
4.33 |
4.33 |
4.25 |
4.13 |
4.05 |
4.03 |
4.03 |
4.06 |
3.81 |
3.72 |
3.51 |
3.52 |
3.53 |
3.53 |
3.66 |
3.65 |
3.59 |
1.21 |
1.21 |
1.21 |
1.20 |
1.20 |
1.19 |
1.20 |
1.20 |
1.20 |
1.05 |
1.05 |
0.77 |
0.76 |
0.54 |
0.54 |
0.50 |
0.49 |
0.49 |
0.35 |
0.31 |
0.32 |
0.32 |
0.35 |
0.34 |
0.18 |
0.18 |
0.18 |
0.12 |
0.00 |
0.00 |
| Retained earnings |
-2.05 |
-2.01 |
-1.96 |
-1.91 |
-1.91 |
-1.87 |
-1.85 |
-1.81 |
-1.76 |
-1.72 |
-1.67 |
-1.58 |
-1.53 |
-1.45 |
-1.30 |
-1.18 |
-1.12 |
-1.10 |
-1.00 |
-0.94 |
-0.75 |
-0.72 |
-0.69 |
-0.66 |
-0.63 |
-0.57 |
-0.52 |
-0.46 |
-0.46 |
-0.27 |
-0.17 |
-0.13 |
-0.24 |
-0.22 |
-0.23 |
-0.21 |
-0.20 |
-0.19 |
-0.18 |
-0.18 |
-0.19 |
-0.14 |
-0.14 |
-0.13 |
-0.12 |
-0.11 |
-0.11 |
-0.10 |
-0.10 |
-0.07 |
-0.07 |
-0.07 |
-0.05 |
-0.05 |
0.00 |
0.00 |
0.00 |
-0.02 |
-0.01 |
0.00 |
0.00 |
0.00 |
|
|
|
| Common shares outstanding |
256 |
253 |
244 |
241 |
240 |
240 |
237 |
234 |
233 |
233 |
231 |
232 |
231 |
231 |
231 |
232 |
232 |
228 |
222 |
216 |
213 |
209 |
207 |
206 |
206 |
199 |
192 |
182 |
178 |
178 |
179 |
179 |
179 |
178 |
112 |
66 |
66 |
66 |
66 |
66 |
65 |
65 |
65 |
60 |
60 |
56 |
48 |
44 |
39 |
39 |
38 |
37 |
38 |
38 |
37 |
37 |
37 |
37 |
33 |
25 |
25 |
25 |
20 |
15 |
15 |
|
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 |
| Net income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Depreciation, depletion and amortization |
0.19 |
0.17 |
0.18 |
0.19 |
0.18 |
0.18 |
0.18 |
0.20 |
0.11 |
0.07 |
0.06 |
0.04 |
0.03 |
0.03 |
0.03 |
0.00 |
| Stock-based compensation |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.00 |
0.00 |
| Change in inventory |
|
|
0.01 |
0.01 |
-0.01 |
0.01 |
0.01 |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
| Other working capital changes |
0.15 |
0.13 |
0.10 |
0.11 |
0.18 |
0.16 |
0.17 |
0.15 |
0.01 |
0.10 |
0.05 |
0.03 |
0.02 |
0.02 |
0.01 |
0.00 |
| Capital expenditures |
0.00 |
0.00 |
-0.01 |
-0.15 |
-0.03 |
-0.11 |
-0.25 |
-0.09 |
-0.33 |
-0.06 |
-0.44 |
-0.75 |
-0.12 |
-0.21 |
-0.20 |
0.00 |
| Others incl. marketable securities changes |
-0.38 |
-0.11 |
0.11 |
-0.07 |
-0.30 |
-0.03 |
0.52 |
-0.17 |
0.09 |
0.20 |
-0.05 |
-0.08 |
-0.17 |
-0.01 |
0.00 |
0.07 |
| Dividend payout |
-0.29 |
-0.28 |
-0.28 |
-0.28 |
-0.26 |
-0.28 |
-0.34 |
-0.33 |
-0.18 |
-0.12 |
-0.11 |
-0.08 |
-0.06 |
-0.05 |
-0.03 |
|
| Common stock repurchases |
|
|
0.00 |
0.00 |
-0.31 |
-0.08 |
-0.55 |
-0.14 |
0.43 |
0.00 |
0.29 |
0.69 |
0.38 |
0.30 |
0.16 |
|
| Net Debt Issuance |
0.33 |
0.10 |
-0.13 |
0.12 |
0.60 |
0.16 |
0.24 |
-0.16 |
0.35 |
-0.18 |
0.13 |
0.19 |
-0.10 |
-0.11 |
0.00 |
0.00 |
|
| Change in cash |
0.01 |
0.02 |
-0.01 |
-0.06 |
0.05 |
0.02 |
-0.01 |
-0.53 |
0.49 |
0.02 |
-0.05 |
0.06 |
-0.01 |
-0.03 |
-0.03 |
0.07 |
| Change in exchange rate |
|
|
|
|
|
|
|
|
0.00 |
0.00 |
0.00 |
|
|
|
|
|
Show Quarterly Cash Flow
|
Mar-26 |
Dec-25 |
Sep-25 |
Jun-25 |
Mar-25 |
Dec-24 |
Sep-24 |
Jun-24 |
Mar-24 |
Dec-23 |
Sep-23 |
Jun-23 |
Mar-23 |
Dec-22 |
Sep-22 |
Jun-22 |
Mar-22 |
Dec-21 |
Sep-21 |
Jun-21 |
Mar-21 |
Dec-20 |
Sep-20 |
Jun-20 |
Mar-20 |
Dec-19 |
Sep-19 |
Jun-19 |
Mar-19 |
Dec-18 |
Sep-18 |
Jun-18 |
Mar-18 |
Dec-17 |
Sep-17 |
Jun-17 |
Mar-17 |
Dec-16 |
Sep-16 |
Jun-16 |
Mar-16 |
Dec-15 |
Sep-15 |
Jun-15 |
Mar-15 |
Dec-14 |
Sep-14 |
Jun-14 |
Mar-14 |
Dec-13 |
Sep-13 |
Jun-13 |
Mar-13 |
Dec-12 |
Sep-12 |
Jun-12 |
Mar-12 |
Dec-11 |
Sep-11 |
Jun-11 |
Mar-11 |
Dec-10 |
| Net income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Depreciation, depletion and amortization |
0.05 |
0.05 |
0.05 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.03 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.00 |
| Stock-based compensation |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Change in inventory |
|
|
|
|
|
|
|
|
|
0.00 |
-0.01 |
0.00 |
|
|
-0.03 |
0.00 |
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 |
0.00 |
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 working capital changes |
0.04 |
0.03 |
0.05 |
0.03 |
0.03 |
0.04 |
0.05 |
0.04 |
0.01 |
0.03 |
0.05 |
0.02 |
0.01 |
0.02 |
0.09 |
0.03 |
-0.01 |
0.05 |
0.06 |
0.04 |
0.02 |
0.04 |
0.05 |
0.05 |
0.03 |
0.05 |
0.04 |
0.09 |
0.00 |
0.02 |
0.02 |
0.06 |
0.05 |
0.03 |
-0.03 |
0.00 |
0.01 |
0.02 |
0.02 |
0.05 |
0.01 |
0.02 |
0.01 |
0.01 |
0.01 |
0.00 |
0.03 |
0.02 |
-0.01 |
0.00 |
0.02 |
-0.01 |
0.01 |
0.00 |
0.01 |
0.00 |
0.01 |
0.00 |
0.01 |
0.00 |
0.01 |
0.00 |
| Capital expenditures |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.01 |
-0.08 |
-0.02 |
-0.06 |
-0.03 |
-0.08 |
-0.13 |
0.00 |
-0.04 |
0.00 |
-0.04 |
-0.04 |
-0.02 |
-0.01 |
-0.03 |
-0.07 |
-0.04 |
-0.02 |
-0.31 |
0.00 |
-0.07 |
-0.02 |
-0.22 |
-0.18 |
-0.05 |
-0.37 |
-0.01 |
0.00 |
-0.03 |
-0.10 |
-0.07 |
0.00 |
-0.07 |
-0.07 |
-0.30 |
0.00 |
-0.02 |
-0.60 |
-0.01 |
-0.11 |
-0.12 |
0.00 |
-0.01 |
0.00 |
-0.10 |
-0.04 |
-0.03 |
-0.03 |
-0.02 |
-0.11 |
-0.07 |
0.00 |
0.00 |
| Others incl. marketable securities changes |
-0.11 |
-0.12 |
-0.20 |
-0.05 |
-0.02 |
0.02 |
-0.06 |
-0.06 |
-0.01 |
-0.06 |
0.14 |
0.01 |
0.17 |
0.00 |
0.02 |
0.04 |
-0.04 |
-0.22 |
0.00 |
0.00 |
0.00 |
0.02 |
-0.02 |
0.00 |
0.00 |
0.00 |
0.00 |
0.62 |
0.01 |
0.13 |
0.00 |
0.44 |
-0.34 |
0.11 |
0.08 |
0.00 |
0.00 |
0.00 |
0.02 |
0.33 |
0.00 |
-0.02 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.03 |
-0.03 |
-0.02 |
-0.14 |
0.00 |
-0.01 |
-0.01 |
0.00 |
0.00 |
-0.01 |
-0.01 |
0.01 |
0.00 |
0.00 |
-0.01 |
0.07 |
| Dividend payout |
-0.08 |
-0.07 |
-0.07 |
-0.07 |
-0.07 |
-0.07 |
-0.07 |
-0.07 |
-0.07 |
-0.07 |
-0.07 |
-0.07 |
-0.07 |
-0.07 |
-0.07 |
-0.07 |
-0.07 |
-0.07 |
-0.07 |
-0.06 |
-0.06 |
-0.06 |
-0.06 |
-0.06 |
-0.09 |
-0.09 |
-0.09 |
-0.08 |
-0.08 |
-0.08 |
-0.08 |
-0.08 |
-0.08 |
-0.10 |
-0.03 |
-0.03 |
-0.03 |
-0.03 |
-0.03 |
-0.03 |
-0.03 |
-0.03 |
-0.03 |
-0.03 |
-0.03 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
|
|
| Common stock repurchases |
-0.01 |
|
|
|
-0.01 |
|
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
0.79 |
|
0.09 |
-0.08 |
|
|
0.10 |
0.04 |
0.00 |
0.00 |
0.00 |
0.14 |
0.00 |
-0.14 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.15 |
-0.01 |
0.00 |
0.01 |
0.22 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.16 |
0.16 |
0.00 |
|
|
| Net Debt Issuance |
0.14 |
-0.03 |
0.28 |
0.11 |
-0.02 |
-0.03 |
0.06 |
0.02 |
0.05 |
0.06 |
-0.07 |
0.00 |
-0.12 |
0.06 |
-0.02 |
0.13 |
-0.04 |
-0.21 |
-0.35 |
0.07 |
-0.10 |
0.08 |
0.00 |
-0.03 |
0.00 |
0.00 |
0.00 |
-0.34 |
-0.01 |
-0.28 |
-0.06 |
0.06 |
-0.03 |
0.43 |
0.34 |
0.02 |
-0.01 |
0.02 |
-0.01 |
-0.20 |
0.01 |
0.05 |
0.11 |
0.17 |
-0.04 |
0.08 |
0.61 |
-0.18 |
0.14 |
0.17 |
0.00 |
0.07 |
0.05 |
0.09 |
0.06 |
0.04 |
0.00 |
-0.16 |
0.00 |
0.00 |
0.00 |
0.00 |
|
| Change in cash |
0.05 |
-0.13 |
0.11 |
0.07 |
-0.04 |
0.00 |
0.03 |
-0.02 |
0.02 |
0.01 |
0.01 |
-0.01 |
-0.01 |
0.02 |
-0.04 |
0.04 |
-0.09 |
-0.44 |
0.48 |
0.04 |
-0.04 |
0.02 |
0.00 |
-0.03 |
0.01 |
0.01 |
-0.02 |
0.02 |
-0.03 |
-0.08 |
-0.09 |
0.17 |
-0.53 |
0.49 |
0.02 |
0.00 |
-0.01 |
0.01 |
-0.08 |
0.09 |
0.00 |
-0.02 |
0.03 |
0.00 |
-0.06 |
0.04 |
0.01 |
0.01 |
0.00 |
-0.09 |
0.00 |
0.04 |
0.04 |
-0.01 |
0.03 |
0.00 |
-0.04 |
-0.01 |
0.05 |
-0.08 |
0.01 |
0.07 |
| Change in exchange rate |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
0.00 |
0.00 |
0.00 |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|