Banco BBVA Argentina 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 |
Dec-07 |
Dec-06 |
| Total revenue |
5,633.01 |
354.72 |
191.79 |
4,611.77 |
1,463.64 |
410.90 |
271.18 |
140.91 |
73.74 |
27.76 |
20.81 |
17.12 |
11.09 |
7.81 |
5.51 |
5.11 |
5.02 |
4.00 |
3.76 |
3.16 |
| Cost of revenue |
2,545.67 |
1,774.93 |
-1,774.18 |
1,961.24 |
558.79 |
123.52 |
100.54 |
51.89 |
18.40 |
11.31 |
7.76 |
6.23 |
3.71 |
2.31 |
1.48 |
1.00 |
1.26 |
1.24 |
0.74 |
0.64 |
| Gross profit |
3,087.35 |
3,547.17 |
3,692.11 |
2,650.53 |
904.85 |
287.38 |
170.64 |
89.02 |
55.34 |
16.45 |
13.05 |
10.89 |
7.38 |
5.50 |
4.03 |
4.11 |
3.76 |
2.76 |
3.01 |
2.52 |
| Selling, general and administrative |
1,138.24 |
289.64 |
439.38 |
814.99 |
342.34 |
101.81 |
55.24 |
35.72 |
25.97 |
5.69 |
3.91 |
3.30 |
2.28 |
1.82 |
1.39 |
1.27 |
1.33 |
0.84 |
0.65 |
0.52 |
| Research and development |
|
|
|
|
|
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
|
|
|
|
|
| Other operating expenses |
1,429.29 |
697.41 |
1,478.55 |
1,459.61 |
477.72 |
132.35 |
78.21 |
47.51 |
25.40 |
4.67 |
3.31 |
2.71 |
1.96 |
1.55 |
1.08 |
1.33 |
1.34 |
1.57 |
2.07 |
1.75 |
| Operating income |
519.82 |
2,560.12 |
1,120.76 |
375.93 |
84.79 |
53.23 |
37.19 |
5.79 |
3.97 |
6.09 |
5.83 |
4.88 |
3.15 |
2.13 |
1.56 |
1.51 |
1.09 |
0.35 |
0.29 |
0.25 |
| Non-operating income (net) |
0.00 |
-2,115.65 |
-807.44 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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 |
519.82 |
444.48 |
313.33 |
375.93 |
84.79 |
53.23 |
37.19 |
5.79 |
3.97 |
6.09 |
5.83 |
4.88 |
3.15 |
2.13 |
1.56 |
1.51 |
1.09 |
0.35 |
0.29 |
0.25 |
| Income tax expense |
187.25 |
86.82 |
156.07 |
-17.11 |
28.03 |
23.62 |
4.26 |
9.08 |
1.11 |
2.45 |
2.05 |
1.67 |
1.12 |
0.86 |
0.55 |
0.32 |
0.37 |
0.03 |
0.05 |
0.07 |
| Net income |
315.14 |
353.24 |
156.86 |
399.02 |
57.01 |
29.55 |
32.94 |
-3.12 |
2.93 |
3.64 |
3.78 |
3.20 |
2.02 |
1.26 |
1.01 |
1.20 |
0.72 |
0.32 |
0.24 |
0.18 |
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 |
1,810.08 |
1,603.51 |
1,603.51 |
1,256.93 |
1,070.42 |
892.21 |
1,541.22 |
2,165.41 |
1,926.68 |
1,016.46 |
1,526.32 |
1,060.11 |
263.05 |
387.88 |
246.50 |
171.19 |
108.34 |
111.99 |
85.68 |
67.48 |
52.61 |
42.11 |
49.09 |
40.12 |
2,690.72 |
23.60 |
50.54 |
48.12 |
36.59 |
12.35 |
17.26 |
11.96 |
11.23 |
6.20 |
8.41 |
7.43 |
6.44 |
4.33 |
6.70 |
7.12 |
6.67 |
3.82 |
5.06 |
4.43 |
4.84 |
2.90 |
4.02 |
3.74 |
4.57 |
1.60 |
2.87 |
2.27 |
2.34 |
1.48 |
1.98 |
1.80 |
1.71 |
2.14 |
1.24 |
1.78 |
1.23 |
0.91 |
2.26 |
1.32 |
0.81 |
1.70 |
1.18 |
0.86 |
0.76 |
1.24 |
1.01 |
0.93 |
0.51 |
1.07 |
0.78 |
0.76 |
1.19 |
1.34 |
0.59 |
0.71 |
0.84 |
| Cost of revenue |
891.28 |
936.36 |
936.36 |
601.05 |
470.52 |
339.25 |
465.73 |
802.90 |
999.62 |
|
729.78 |
487.58 |
117.96 |
170.08 |
102.12 |
64.91 |
37.81 |
46.01 |
34.76 |
26.26 |
20.27 |
5.16 |
15.48 |
13.69 |
894.08 |
-6.07 |
23.56 |
17.24 |
14.96 |
0.39 |
6.77 |
4.25 |
3.27 |
-0.10 |
2.39 |
2.11 |
2.54 |
0.07 |
2.86 |
3.15 |
2.68 |
0.00 |
1.95 |
1.84 |
1.63 |
3.35 |
1.53 |
1.65 |
1.51 |
-0.79 |
0.97 |
0.82 |
0.73 |
|
0.60 |
0.46 |
0.57 |
0.70 |
0.31 |
0.18 |
0.28 |
|
0.26 |
0.22 |
0.21 |
0.92 |
0.36 |
0.32 |
0.30 |
0.54 |
0.26 |
0.22 |
0.22 |
0.24 |
0.18 |
0.16 |
0.17 |
0.81 |
0.16 |
0.16 |
0.15 |
| Gross profit |
918.80 |
667.15 |
667.15 |
655.88 |
599.90 |
552.96 |
1,075.49 |
1,362.51 |
927.06 |
1,016.46 |
796.54 |
572.53 |
145.09 |
217.80 |
144.37 |
106.28 |
70.53 |
65.97 |
50.92 |
41.22 |
32.34 |
42.11 |
33.61 |
26.44 |
1,796.64 |
23.60 |
26.98 |
30.87 |
21.63 |
12.35 |
10.49 |
7.71 |
7.95 |
6.20 |
6.02 |
5.32 |
3.90 |
4.33 |
3.84 |
3.96 |
4.00 |
3.82 |
3.11 |
2.59 |
3.21 |
2.90 |
2.49 |
2.10 |
3.06 |
1.60 |
1.90 |
1.45 |
1.61 |
1.48 |
1.38 |
1.34 |
1.14 |
1.44 |
0.94 |
1.60 |
0.95 |
0.91 |
2.00 |
1.10 |
0.59 |
1.70 |
0.82 |
0.53 |
0.46 |
0.70 |
0.75 |
0.71 |
0.29 |
0.83 |
0.60 |
0.60 |
1.03 |
1.34 |
0.43 |
0.56 |
0.68 |
| Selling, general and administrative |
327.46 |
267.30 |
285.59 |
263.23 |
240.75 |
193.58 |
269.38 |
255.08 |
246.40 |
191.68 |
197.74 |
156.08 |
44.46 |
60.04 |
48.15 |
33.25 |
26.98 |
26.12 |
17.56 |
15.40 |
12.15 |
12.39 |
13.64 |
11.71 |
643.99 |
8.02 |
10.17 |
8.30 |
6.35 |
4.77 |
4.33 |
3.51 |
3.53 |
3.52 |
2.96 |
2.91 |
2.35 |
2.86 |
1.88 |
1.77 |
1.25 |
1.89 |
1.29 |
1.17 |
0.98 |
1.48 |
1.34 |
1.32 |
1.21 |
0.60 |
1.04 |
0.94 |
0.54 |
0.86 |
0.77 |
0.61 |
0.58 |
0.43 |
0.28 |
0.30 |
0.32 |
0.72 |
0.33 |
0.32 |
0.32 |
0.62 |
0.39 |
0.36 |
0.38 |
0.11 |
0.33 |
0.19 |
0.26 |
0.22 |
0.16 |
0.14 |
0.13 |
0.23 |
0.11 |
0.12 |
0.11 |
| Research and development |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other operating expenses |
459.37 |
338.49 |
320.20 |
302.80 |
227.31 |
235.50 |
557.45 |
1,016.89 |
633.54 |
-105.12 |
418.81 |
331.51 |
76.39 |
127.60 |
78.05 |
61.25 |
31.70 |
30.89 |
26.32 |
21.90 |
17.70 |
-48.70 |
12.77 |
5.32 |
826.34 |
-23.77 |
7.54 |
11.53 |
6.77 |
-12.81 |
1.98 |
1.23 |
2.19 |
-7.56 |
1.06 |
0.89 |
-0.37 |
-0.14 |
0.43 |
0.35 |
1.03 |
0.00 |
0.27 |
0.30 |
0.81 |
-3.14 |
0.17 |
0.01 |
-0.05 |
-1.06 |
0.00 |
-0.01 |
0.44 |
-1.87 |
-0.01 |
0.19 |
0.06 |
0.31 |
0.47 |
0.91 |
0.36 |
-1.12 |
1.11 |
0.58 |
0.02 |
-1.93 |
0.01 |
-0.02 |
-0.01 |
0.57 |
0.28 |
0.40 |
-0.04 |
0.59 |
0.35 |
0.37 |
0.81 |
-1.52 |
0.32 |
0.39 |
0.52 |
| Operating income |
131.98 |
61.35 |
61.35 |
89.86 |
131.84 |
123.88 |
248.66 |
90.54 |
47.12 |
0.65 |
179.99 |
84.95 |
24.24 |
30.16 |
18.18 |
11.78 |
11.85 |
8.97 |
7.03 |
3.93 |
2.49 |
5.81 |
7.21 |
9.41 |
326.32 |
7.85 |
9.27 |
11.04 |
8.52 |
4.30 |
4.18 |
2.97 |
2.23 |
2.17 |
2.00 |
1.52 |
1.92 |
1.00 |
1.53 |
1.85 |
1.72 |
1.74 |
1.55 |
1.12 |
1.42 |
1.24 |
0.97 |
0.77 |
1.89 |
1.14 |
0.86 |
0.52 |
0.62 |
0.47 |
0.62 |
0.54 |
0.50 |
0.70 |
0.19 |
0.40 |
0.27 |
0.51 |
0.56 |
0.20 |
0.25 |
0.39 |
0.42 |
0.19 |
0.09 |
0.02 |
0.13 |
0.12 |
0.08 |
0.02 |
0.09 |
0.09 |
0.08 |
0.05 |
0.05 |
0.05 |
0.05 |
| Non-operating income (net) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
121.79 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.09 |
0.00 |
0.00 |
0.00 |
-0.03 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.19 |
0.00 |
0.00 |
0.00 |
| Income before tax |
131.98 |
61.35 |
61.35 |
89.86 |
131.84 |
123.88 |
248.66 |
90.54 |
47.12 |
122.44 |
179.99 |
84.95 |
24.24 |
30.16 |
18.18 |
11.78 |
11.85 |
8.97 |
7.03 |
3.93 |
2.49 |
5.71 |
7.21 |
9.41 |
326.32 |
7.81 |
9.27 |
11.04 |
8.52 |
4.30 |
4.18 |
2.97 |
2.23 |
2.17 |
2.00 |
1.52 |
1.92 |
1.00 |
1.53 |
1.85 |
1.72 |
1.74 |
1.55 |
1.12 |
1.42 |
1.24 |
0.97 |
0.77 |
1.89 |
1.14 |
0.86 |
0.52 |
0.62 |
0.47 |
0.62 |
0.54 |
0.50 |
0.70 |
0.19 |
0.40 |
0.27 |
0.51 |
0.56 |
0.20 |
0.25 |
0.39 |
0.42 |
0.19 |
0.09 |
0.02 |
0.13 |
0.12 |
0.08 |
0.02 |
0.09 |
0.09 |
0.08 |
0.24 |
0.05 |
0.05 |
0.05 |
| Income tax expense |
46.75 |
-23.28 |
-23.28 |
30.24 |
50.24 |
24.67 |
91.27 |
37.29 |
16.58 |
73.88 |
67.19 |
26.69 |
1.10 |
7.14 |
-16.07 |
3.54 |
3.93 |
2.77 |
-4.81 |
-0.68 |
2.13 |
2.79 |
1.78 |
3.09 |
199.32 |
0.37 |
1.08 |
2.48 |
3.65 |
1.37 |
1.13 |
0.84 |
0.66 |
0.75 |
0.61 |
0.52 |
0.32 |
0.42 |
0.60 |
0.89 |
0.55 |
0.55 |
0.55 |
0.45 |
0.49 |
0.42 |
0.35 |
0.37 |
0.53 |
0.27 |
0.30 |
0.27 |
0.28 |
0.20 |
0.20 |
0.21 |
0.26 |
0.20 |
0.07 |
0.20 |
0.08 |
0.11 |
0.13 |
-0.01 |
0.09 |
0.13 |
0.11 |
0.13 |
0.00 |
0.01 |
0.01 |
0.01 |
0.00 |
0.01 |
0.02 |
0.01 |
0.02 |
-0.05 |
-0.05 |
0.01 |
0.01 |
| Net income |
78.42 |
35.09 |
35.09 |
55.36 |
78.43 |
99.67 |
154.77 |
54.23 |
29.76 |
49.21 |
111.67 |
58.29 |
23.48 |
23.44 |
34.52 |
8.55 |
7.88 |
6.19 |
11.84 |
4.67 |
0.49 |
3.02 |
5.43 |
6.25 |
124.38 |
6.90 |
7.75 |
8.56 |
4.87 |
2.94 |
3.01 |
2.12 |
1.55 |
1.42 |
1.38 |
1.00 |
1.61 |
0.58 |
0.93 |
0.96 |
1.17 |
1.19 |
1.00 |
0.67 |
0.93 |
0.81 |
0.63 |
0.40 |
1.36 |
0.86 |
0.56 |
0.26 |
0.34 |
0.27 |
0.42 |
0.33 |
0.24 |
0.50 |
0.11 |
0.20 |
0.20 |
0.40 |
0.44 |
0.20 |
0.16 |
0.26 |
0.31 |
0.06 |
0.09 |
0.02 |
0.12 |
0.11 |
0.07 |
0.01 |
0.07 |
0.08 |
0.07 |
0.05 |
0.05 |
0.05 |
0.04 |
|
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 |
| Cash and cash equivalents |
4,752.33 |
2,823.41 |
2,488.33 |
296.30 |
425.19 |
229.49 |
212.73 |
152.46 |
56.45 |
88.75 |
27.97 |
12.56 |
12.88 |
8.61 |
6.35 |
5.69 |
5.26 |
4.24 |
3.17 |
2.56 |
| Short-term investments |
1,893.19 |
2,341.18 |
1,443.93 |
617.34 |
325.45 |
192.56 |
61.54 |
37.79 |
25.22 |
17.23 |
0.00 |
-0.31 |
|
|
-0.10 |
|
1.79 |
|
|
|
| Accounts receivable, net |
0.63 |
1,423.73 |
926.86 |
111.00 |
35.14 |
17.91 |
9.48 |
36.62 |
14.87 |
0.97 |
7.45 |
5.22 |
3.25 |
1.89 |
3.16 |
1.96 |
1.49 |
2.84 |
1.31 |
1.20 |
| Inventories |
|
|
982.58 |
-349.12 |
-363.73 |
-214.64 |
-158.53 |
-127.64 |
-51.45 |
0.48 |
0.00 |
|
|
|
|
|
|
|
|
|
| Other current assets |
-3,140.28 |
71.61 |
76.20 |
244.55 |
12.49 |
9.86 |
3.43 |
2.63 |
1.69 |
80.75 |
59.33 |
1.59 |
1.06 |
0.57 |
0.24 |
16.73 |
12.09 |
13.02 |
11.85 |
9.89 |
| Total current assets |
3,505.82 |
6,659.94 |
4,935.32 |
920.06 |
798.27 |
449.81 |
287.18 |
229.49 |
98.23 |
106.95 |
35.42 |
19.38 |
17.19 |
11.08 |
9.75 |
7.65 |
6.74 |
7.08 |
4.49 |
3.75 |
| Property, plant and equipment, net |
|
|
|
|
50.92 |
33.77 |
35.49 |
26.06 |
17.58 |
3.35 |
1.11 |
|
|
|
|
|
|
|
|
|
| Goodwill |
|
|
|
0.00 |
|
|
0.00 |
0.63 |
0.59 |
0.00 |
0.00 |
|
|
|
|
|
|
0.00 |
0.00 |
0.00 |
| Intangible assets |
119.29 |
69.23 |
72.16 |
9.62 |
7.16 |
2.35 |
1.06 |
0.98 |
0.01 |
0.31 |
0.24 |
0.14 |
0.12 |
0.12 |
0.08 |
0.07 |
0.06 |
0.06 |
1.31 |
1.20 |
| Long-term investments |
3,570.27 |
2,617.08 |
1,168.82 |
707.77 |
205.33 |
137.02 |
54.46 |
42.43 |
34.71 |
13.25 |
14.98 |
|
|
|
|
|
|
|
|
|
| Other non-current assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total assets |
25,399.20 |
14,719.89 |
13,305.54 |
1,958.84 |
2,008.28 |
1,046.06 |
618.31 |
556.17 |
318.78 |
285.58 |
110.74 |
74.29 |
58.52 |
44.78 |
39.01 |
32.58 |
26.39 |
25.83 |
22.03 |
18.81 |
|
| Accounts payable |
0.19 |
0.17 |
0.03 |
0.13 |
0.07 |
0.06 |
0.50 |
0.15 |
0.05 |
0.04 |
0.00 |
0.42 |
0.16 |
0.76 |
0.55 |
|
0.00 |
0.00 |
0.00 |
|
| Short-term debt |
471.60 |
1.13 |
2.66 |
0.96 |
|
0.56 |
0.00 |
0.02 |
0.42 |
11.81 |
10.48 |
0.07 |
0.09 |
0.05 |
0.02 |
|
1.08 |
1.36 |
1.36 |
0.96 |
| Current portion of long-term debt |
|
|
|
|
|
|
0.00 |
1.02 |
0.66 |
0.00 |
0.00 |
|
|
|
|
|
|
|
|
|
| Deferred revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other current liabilities |
-3.74 |
9,871.81 |
7,442.65 |
-14.45 |
1,374.54 |
715.32 |
389.15 |
394.62 |
226.00 |
-0.04 |
0.00 |
50.35 |
43.08 |
33.60 |
33.00 |
24.45 |
19.56 |
20.21 |
15.02 |
12.49 |
| Long-term debt |
1,908.49 |
316.60 |
40.90 |
0.19 |
0.50 |
1.17 |
13.47 |
8.00 |
6.27 |
3.97 |
1.44 |
|
|
|
|
|
|
|
|
|
| Capital lease obligations |
51.50 |
32.40 |
23.51 |
4.13 |
2.92 |
2.95 |
2.52 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
|
|
|
|
|
| Other non-current liabilities |
|
|
|
|
|
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
|
|
|
|
|
| Total liabilities |
21,856.71 |
12,104.07 |
10,224.68 |
1,592.95 |
1,690.74 |
873.17 |
503.49 |
486.11 |
269.27 |
247.05 |
96.68 |
63.68 |
51.20 |
39.53 |
35.06 |
28.65 |
23.25 |
23.50 |
19.74 |
16.64 |
|
| Common stock and paid-in capital |
1,168.21 |
2,940.97 |
3,411.03 |
503.74 |
377.79 |
257.61 |
138.79 |
80.29 |
48.30 |
33.47 |
1.37 |
1.03 |
1.03 |
1.03 |
1.03 |
1.11 |
1.01 |
1.48 |
0.92 |
0.96 |
| Retained earnings |
2,263.24 |
-367.21 |
-369.31 |
-143.26 |
-66.53 |
-87.98 |
-26.12 |
-10.28 |
0.76 |
5.06 |
12.68 |
9.30 |
6.12 |
4.10 |
2.84 |
2.63 |
1.92 |
0.59 |
1.14 |
0.99 |
| Common shares outstanding |
204 |
204 |
204 |
204 |
204 |
204 |
204 |
204 |
192 |
179 |
179 |
179 |
179 |
179 |
183 |
179 |
163 |
179 |
179 |
180 |
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 |
| Cash and cash equivalents |
4,005.43 |
3,831.75 |
3,831.75 |
3,314.12 |
2,450.91 |
3,024.43 |
1,450.66 |
1,272.94 |
2,488.33 |
1,142.68 |
424.60 |
374.12 |
374.12 |
203.27 |
185.38 |
198.97 |
425.19 |
197.26 |
198.33 |
195.73 |
229.49 |
152.11 |
133.18 |
112.53 |
146.53 |
156.28 |
94.17 |
90.96 |
103.99 |
99.11 |
87.82 |
54.53 |
56.45 |
37.59 |
27.95 |
37.05 |
41.15 |
48.23 |
30.30 |
26.52 |
23.41 |
27.97 |
13.94 |
13.65 |
12.90 |
12.53 |
12.47 |
11.49 |
10.32 |
12.88 |
7.77 |
8.09 |
7.58 |
8.61 |
6.43 |
6.36 |
6.68 |
6.35 |
7.36 |
6.97 |
6.01 |
5.69 |
6.23 |
6.57 |
5.26 |
5.26 |
5.53 |
5.92 |
6.44 |
4.24 |
3.46 |
3.20 |
3.63 |
3.17 |
2.56 |
2.44 |
2.47 |
2.56 |
2.26 |
1.89 |
2.29 |
| Short-term investments |
3,567.96 |
1,893.19 |
9.17 |
8.94 |
2,341.18 |
4.13 |
122.45 |
843.87 |
1,443.93 |
843.87 |
|
617.34 |
617.34 |
617.34 |
0.00 |
0.00 |
325.45 |
167.08 |
|
|
192.56 |
127.57 |
|
|
61.54 |
45.21 |
6.67 |
5.92 |
37.79 |
24.56 |
9.58 |
7.41 |
25.22 |
25.22 |
|
|
17.23 |
17.23 |
|
|
0.00 |
0.00 |
|
|
-0.31 |
-0.31 |
0.28 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accounts receivable, net |
0.63 |
37.02 |
37.02 |
224.80 |
72.66 |
197.52 |
183.23 |
13.80 |
926.86 |
104.54 |
45.29 |
36.40 |
36.40 |
26.45 |
21.80 |
20.28 |
35.14 |
13.98 |
16.08 |
11.86 |
17.91 |
17.91 |
7.19 |
7.01 |
7.81 |
9.48 |
5.32 |
5.94 |
5.51 |
13.36 |
3.97 |
3.65 |
14.87 |
1.07 |
22.52 |
12.98 |
29.20 |
0.97 |
10.83 |
12.96 |
10.77 |
7.45 |
8.72 |
8.96 |
4.19 |
5.22 |
8.85 |
5.84 |
5.95 |
3.25 |
5.36 |
3.45 |
1.24 |
1.89 |
3.10 |
2.81 |
3.20 |
3.16 |
2.62 |
1.97 |
2.66 |
1.96 |
4.85 |
1.38 |
1.49 |
1.17 |
1.19 |
2.24 |
2.90 |
2.84 |
1.87 |
1.32 |
1.59 |
1.31 |
1.60 |
1.54 |
1.10 |
1.20 |
1.14 |
1.22 |
1.06 |
| Inventories |
|
|
|
|
|
|
45.32 |
1,174.23 |
-884.29 |
982.58 |
-699.54 |
-562.41 |
-562.41 |
-327.25 |
-327.25 |
-326.70 |
-292.15 |
0.01 |
-312.37 |
-313.19 |
-234.23 |
0.02 |
-156.09 |
-149.67 |
0.01 |
0.18 |
0.00 |
0.00 |
0.00 |
0.01 |
0.00 |
0.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other current assets |
-3,140.28 |
-0.63 |
|
82.90 |
71.61 |
54.50 |
39.74 |
36.00 |
76.20 |
2,381.21 |
711.64 |
573.13 |
573.13 |
333.64 |
5.67 |
4.43 |
12.49 |
4.28 |
4.74 |
6.41 |
9.86 |
9.86 |
3.99 |
2.92 |
3.43 |
161.96 |
2.05 |
1.55 |
1.87 |
2.63 |
1.13 |
1.07 |
1.69 |
46.99 |
0.60 |
0.83 |
0.88 |
2.04 |
1.08 |
0.96 |
0.80 |
2.31 |
0.72 |
0.66 |
1.59 |
1.59 |
1.47 |
0.59 |
0.57 |
1.06 |
0.62 |
0.57 |
0.57 |
0.57 |
0.35 |
23.85 |
22.64 |
0.24 |
20.37 |
18.54 |
17.91 |
16.73 |
14.82 |
13.45 |
|
12.09 |
|
|
|
13.02 |
13.04 |
11.37 |
12.45 |
11.85 |
10.93 |
9.80 |
9.31 |
9.89 |
8.39 |
8.22 |
8.59 |
| Total current assets |
7,573.38 |
3,868.77 |
3,868.77 |
3,630.76 |
2,523.57 |
3,280.58 |
1,673.63 |
1,322.74 |
4,935.32 |
2,346.22 |
433.67 |
381.29 |
381.29 |
208.56 |
212.85 |
223.68 |
798.27 |
215.53 |
219.15 |
214.00 |
449.81 |
279.68 |
144.36 |
122.45 |
154.34 |
206.89 |
101.54 |
98.44 |
111.37 |
127.89 |
92.92 |
59.25 |
98.23 |
54.62 |
51.07 |
50.85 |
71.22 |
53.80 |
42.20 |
40.44 |
34.99 |
35.42 |
23.38 |
23.27 |
17.09 |
17.56 |
22.79 |
17.91 |
16.84 |
16.13 |
13.75 |
12.11 |
8.82 |
10.64 |
9.87 |
9.17 |
9.88 |
9.75 |
9.98 |
8.94 |
8.67 |
7.65 |
11.08 |
7.95 |
6.74 |
6.43 |
6.72 |
8.17 |
9.35 |
7.08 |
5.33 |
4.51 |
5.21 |
4.49 |
4.16 |
3.98 |
3.57 |
3.75 |
3.40 |
3.12 |
3.35 |
| Property, plant and equipment, net |
|
|
|
|
|
|
|
|
|
|
192.38 |
142.74 |
116.16 |
|
81.01 |
68.72 |
58.29 |
50.92 |
44.57 |
41.23 |
37.64 |
33.77 |
30.14 |
28.27 |
27.33 |
26.07 |
11.82 |
11.87 |
11.61 |
16.94 |
9.17 |
9.14 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Goodwill |
137.81 |
|
|
|
|
|
0.00 |
0.00 |
0.00 |
|
0.00 |
0.00 |
0.00 |
9.61 |
|
|
|
|
|
|
|
|
|
|
|
0.00 |
0.00 |
0.00 |
0.63 |
0.63 |
0.00 |
0.00 |
0.59 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
|
|
|
0.00 |
|
|
0.00 |
0.00 |
|
|
0.00 |
| Intangible assets |
119.29 |
106.04 |
101.96 |
88.50 |
77.79 |
66.98 |
57.78 |
50.91 |
72.16 |
33.14 |
14.74 |
11.64 |
11.64 |
7.48 |
5.87 |
4.59 |
7.16 |
2.86 |
2.37 |
1.91 |
2.35 |
1.55 |
1.30 |
1.07 |
0.92 |
0.59 |
0.64 |
0.59 |
0.54 |
0.98 |
0.60 |
0.54 |
0.01 |
0.43 |
0.40 |
0.35 |
0.33 |
0.31 |
0.28 |
0.27 |
0.26 |
0.24 |
0.21 |
0.18 |
0.16 |
0.14 |
0.14 |
0.13 |
0.13 |
0.12 |
0.12 |
0.11 |
0.11 |
0.12 |
0.10 |
0.10 |
0.09 |
0.08 |
0.08 |
0.08 |
0.08 |
0.07 |
0.07 |
0.07 |
0.06 |
0.06 |
0.05 |
0.05 |
0.05 |
0.06 |
1.87 |
1.32 |
1.59 |
1.31 |
1.60 |
1.54 |
1.10 |
1.20 |
1.14 |
1.22 |
1.06 |
| Long-term investments |
4,304.53 |
3,570.27 |
3,395.70 |
3,289.85 |
3,322.80 |
2,617.08 |
2,890.66 |
2,690.61 |
1,230.39 |
1,168.82 |
1,308.58 |
1,195.31 |
771.12 |
707.77 |
568.81 |
471.85 |
394.50 |
205.33 |
203.53 |
177.72 |
157.62 |
137.02 |
127.37 |
95.23 |
89.23 |
54.46 |
73.95 |
82.43 |
1.22 |
2.31 |
2.25 |
1.57 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other non-current assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total assets |
25,712.01 |
22,166.55 |
22,166.55 |
19,264.45 |
16,288.46 |
12,552.53 |
9,541.32 |
8,104.50 |
13,305.54 |
6,124.51 |
3,133.30 |
2,359.83 |
2,359.83 |
1,601.38 |
1,405.32 |
1,169.08 |
2,008.28 |
914.21 |
864.39 |
741.95 |
1,046.06 |
688.97 |
589.84 |
542.08 |
512.65 |
440.23 |
414.08 |
392.89 |
387.74 |
354.61 |
333.98 |
268.23 |
318.78 |
221.17 |
200.06 |
172.45 |
184.36 |
151.75 |
130.93 |
131.59 |
115.32 |
110.74 |
92.18 |
87.57 |
81.13 |
73.28 |
73.66 |
68.37 |
64.77 |
58.52 |
54.98 |
49.31 |
46.04 |
44.78 |
41.58 |
39.59 |
39.14 |
39.01 |
35.93 |
33.04 |
35.47 |
32.58 |
34.12 |
28.35 |
26.39 |
26.39 |
22.93 |
24.39 |
25.49 |
25.83 |
23.50 |
18.74 |
22.61 |
22.03 |
21.03 |
19.35 |
19.30 |
18.81 |
15.97 |
15.60 |
16.76 |
|
| Accounts payable |
0.19 |
0.20 |
0.20 |
0.19 |
0.17 |
0.01 |
0.01 |
0.01 |
0.03 |
0.01 |
0.01 |
0.10 |
0.10 |
0.03 |
0.06 |
0.11 |
0.07 |
0.07 |
0.05 |
0.03 |
0.06 |
0.06 |
0.05 |
0.02 |
0.50 |
0.51 |
1.13 |
0.10 |
0.10 |
0.15 |
0.07 |
0.05 |
0.05 |
0.05 |
5.28 |
4.98 |
4.74 |
0.04 |
3.54 |
3.43 |
3.33 |
0.00 |
2.48 |
2.31 |
0.42 |
0.42 |
1.84 |
1.51 |
1.40 |
0.16 |
0.88 |
0.89 |
0.05 |
0.76 |
0.72 |
0.21 |
|
0.55 |
|
0.00 |
0.11 |
|
|
0.08 |
0.00 |
0.00 |
|
|
|
0.00 |
|
0.00 |
0.00 |
0.00 |
0.01 |
0.00 |
0.00 |
|
|
|
0.01 |
| Short-term debt |
66.90 |
3.38 |
300.57 |
2.40 |
1.13 |
1.03 |
179.35 |
0.72 |
2.66 |
1.22 |
0.50 |
0.96 |
|
0.96 |
|
|
|
|
|
|
|
0.50 |
|
|
|
0.00 |
0.00 |
0.00 |
0.02 |
0.00 |
0.00 |
0.94 |
0.42 |
|
0.01 |
0.01 |
0.25 |
11.81 |
0.03 |
0.04 |
0.04 |
10.48 |
0.06 |
0.06 |
0.07 |
5.61 |
0.08 |
|
0.09 |
3.70 |
0.08 |
0.06 |
0.05 |
|
|
|
0.50 |
0.02 |
|
|
|
|
|
|
1.08 |
1.08 |
|
2.67 |
3.37 |
1.36 |
|
|
|
1.36 |
|
|
0.96 |
0.96 |
|
|
0.67 |
| Current portion of long-term debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
0.00 |
1.02 |
6.83 |
1.02 |
0.43 |
0.15 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Deferred revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other current liabilities |
17,495.67 |
705.14 |
15,331.53 |
12,942.65 |
10,953.76 |
8,486.33 |
5,776.77 |
4,561.75 |
7,442.65 |
-227.51 |
-27.95 |
-16.07 |
-16.07 |
-0.51 |
969.82 |
793.16 |
1,374.54 |
628.33 |
606.79 |
504.34 |
715.32 |
-3.74 |
395.44 |
368.96 |
315.29 |
-9.80 |
268.14 |
280.75 |
273.99 |
-4.60 |
245.18 |
190.87 |
226.00 |
-3.08 |
127.45 |
123.84 |
121.69 |
-2.59 |
89.51 |
91.50 |
79.00 |
-1.55 |
61.66 |
59.23 |
55.36 |
0.54 |
48.79 |
47.19 |
43.87 |
-0.04 |
38.97 |
36.38 |
34.97 |
-0.87 |
-0.69 |
-0.21 |
29.76 |
33.00 |
28.51 |
28.58 |
24.04 |
|
21.66 |
-0.08 |
19.56 |
0.00 |
18.04 |
18.72 |
19.38 |
20.21 |
15.65 |
14.58 |
15.11 |
15.02 |
14.27 |
13.02 |
13.38 |
|
12.19 |
11.65 |
11.22 |
| Long-term debt |
668.58 |
1,908.49 |
407.59 |
432.19 |
257.21 |
316.60 |
35.69 |
11.05 |
12.30 |
40.90 |
21.54 |
27.63 |
18.38 |
0.19 |
0.31 |
0.40 |
0.45 |
0.50 |
0.46 |
0.87 |
1.02 |
1.17 |
7.46 |
9.30 |
11.13 |
13.47 |
17.21 |
7.62 |
0.24 |
20.09 |
15.48 |
15.26 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital lease obligations |
|
51.50 |
45.42 |
37.62 |
32.69 |
32.40 |
31.56 |
28.91 |
26.02 |
23.51 |
8.99 |
5.77 |
5.01 |
4.13 |
3.74 |
3.31 |
2.93 |
2.92 |
2.93 |
2.84 |
2.98 |
2.95 |
2.79 |
2.66 |
2.55 |
2.52 |
2.56 |
2.01 |
0.05 |
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 |
21,688.41 |
19,183.88 |
19,183.88 |
16,329.35 |
13,471.17 |
10,162.14 |
7,432.81 |
5,979.66 |
10,224.68 |
4,700.37 |
14.35 |
1,900.06 |
1,900.06 |
1,299.41 |
1,171.36 |
974.93 |
1,690.74 |
765.80 |
731.49 |
622.04 |
873.17 |
584.21 |
483.15 |
447.13 |
423.88 |
374.92 |
355.53 |
344.08 |
343.33 |
316.03 |
298.25 |
234.81 |
269.27 |
195.11 |
174.83 |
155.01 |
166.67 |
134.67 |
114.67 |
116.33 |
100.06 |
96.68 |
79.35 |
75.77 |
69.87 |
62.95 |
64.14 |
59.27 |
56.06 |
51.20 |
48.53 |
43.43 |
40.57 |
39.53 |
36.62 |
35.05 |
35.03 |
35.06 |
32.56 |
29.72 |
32.22 |
28.65 |
30.59 |
25.34 |
23.25 |
0.00 |
20.26 |
22.10 |
23.33 |
23.50 |
21.06 |
16.66 |
20.39 |
19.74 |
18.75 |
17.16 |
17.05 |
0.25 |
14.06 |
13.74 |
14.72 |
|
| Common stock and paid-in capital |
3,543.17 |
2,738.44 |
2,738.44 |
2,740.55 |
2,306.49 |
2,083.61 |
1,923.35 |
1,814.15 |
3,411.03 |
1,575.76 |
509.92 |
366.57 |
366.57 |
261.79 |
208.94 |
163.51 |
377.79 |
131.97 |
120.96 |
148.90 |
257.61 |
132.05 |
124.69 |
114.30 |
73.51 |
32.74 |
32.57 |
35.99 |
24.90 |
25.08 |
25.01 |
25.12 |
48.30 |
7.66 |
7.66 |
15.55 |
1.03 |
1.03 |
1.03 |
1.03 |
1.03 |
1.03 |
1.03 |
1.03 |
6.85 |
1.03 |
1.03 |
1.03 |
1.03 |
1.03 |
1.03 |
1.03 |
2.52 |
1.03 |
1.71 |
1.60 |
1.27 |
1.03 |
2.33 |
2.21 |
1.02 |
1.11 |
1.06 |
1.98 |
1.01 |
2.27 |
2.62 |
2.25 |
2.12 |
1.48 |
0.90 |
2.09 |
1.98 |
0.92 |
2.05 |
1.97 |
1.03 |
0.96 |
1.19 |
1.19 |
1.62 |
| Retained earnings |
352.02 |
181.86 |
181.86 |
138.50 |
461.94 |
270.38 |
152.24 |
284.26 |
-369.31 |
-169.59 |
48.66 |
86.64 |
86.64 |
35.37 |
20.93 |
27.04 |
-66.53 |
13.54 |
9.30 |
-31.37 |
-87.98 |
-29.43 |
-20.01 |
-21.22 |
13.54 |
31.01 |
23.53 |
12.79 |
19.48 |
13.47 |
10.69 |
7.74 |
0.76 |
18.39 |
16.97 |
1.32 |
16.12 |
15.43 |
14.85 |
13.91 |
13.85 |
12.68 |
11.50 |
10.50 |
4.14 |
9.30 |
8.49 |
7.86 |
7.49 |
6.12 |
5.26 |
4.70 |
2.84 |
4.10 |
3.15 |
2.84 |
2.84 |
2.84 |
1.04 |
1.04 |
2.03 |
2.63 |
2.24 |
0.80 |
1.92 |
0.66 |
|
|
|
0.59 |
1.28 |
|
|
1.14 |
|
|
0.99 |
0.99 |
0.72 |
0.67 |
0.22 |
| Common shares outstanding |
204 |
204 |
204 |
205 |
204 |
204 |
204 |
204 |
204 |
204 |
204 |
204 |
204 |
204 |
204 |
204 |
204 |
204 |
204 |
204 |
204 |
204 |
204 |
204 |
204 |
204 |
204 |
204 |
204 |
204 |
204 |
204 |
196 |
204 |
185 |
179 |
179 |
179 |
179 |
179 |
179 |
179 |
179 |
179 |
179 |
179 |
179 |
179 |
179 |
179 |
179 |
179 |
179 |
179 |
179 |
179 |
179 |
183 |
183 |
183 |
179 |
183 |
183 |
183 |
179 |
183 |
179 |
181 |
179 |
237 |
163 |
157 |
179 |
179 |
158 |
179 |
152 |
182 |
154 |
151 |
169 |
|
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 |
| Net income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Depreciation, depletion and amortization |
111.14 |
79.61 |
27.88 |
10.97 |
5.58 |
4.07 |
2.00 |
0.88 |
0.64 |
0.32 |
0.27 |
0.14 |
0.10 |
0.09 |
0.09 |
0.09 |
0.07 |
|
|
0.33 |
| Stock-based compensation |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Change in inventory |
|
|
|
|
|
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
|
|
|
|
|
| Other working capital changes |
1,772.04 |
-5,252.45 |
573.35 |
102.05 |
111.13 |
-14.21 |
25.21 |
33.22 |
8.58 |
20.79 |
12.79 |
1.34 |
6.16 |
3.62 |
4.10 |
0.69 |
1.47 |
1.66 |
0.28 |
0.77 |
| Capital expenditures |
-252.62 |
-164.53 |
-42.15 |
-16.41 |
-8.04 |
-3.15 |
-2.66 |
-1.74 |
-0.78 |
-0.42 |
-0.28 |
-0.30 |
-0.19 |
-0.13 |
-0.12 |
-0.09 |
-0.11 |
-0.08 |
-0.04 |
-0.08 |
| Others incl. marketable securities changes |
-10,802.07 |
2.13 |
-51.48 |
-10.74 |
-2.96 |
0.44 |
2.50 |
0.86 |
-0.85 |
-2.05 |
-1.66 |
-1.14 |
-0.98 |
-0.57 |
-0.26 |
-0.18 |
-0.22 |
-0.20 |
-0.15 |
-2.11 |
| Dividend payout |
-19.81 |
-90.61 |
-0.28 |
-2.58 |
0.00 |
-0.21 |
-2.41 |
-0.97 |
-1.02 |
-1.46 |
-0.05 |
-0.03 |
|
|
-0.82 |
-0.48 |
-0.04 |
-0.16 |
-0.09 |
-0.03 |
| Common stock repurchases |
|
|
|
|
|
|
0.00 |
1.26 |
2.49 |
0.00 |
0.00 |
|
|
|
|
|
|
|
|
|
| Net Debt Issuance |
11,170.89 |
215.00 |
-57.34 |
-5.93 |
-34.36 |
202.86 |
-1.18 |
4.68 |
3.98 |
0.06 |
1.19 |
-0.66 |
-0.55 |
-0.58 |
-2.63 |
0.41 |
-0.01 |
-0.03 |
0.52 |
2.06 |
|
| Change in cash |
1,979.57 |
-5,210.84 |
449.99 |
77.36 |
71.34 |
189.80 |
23.47 |
38.17 |
13.04 |
17.24 |
12.25 |
-0.65 |
4.56 |
2.43 |
0.37 |
0.43 |
1.16 |
1.18 |
0.52 |
0.95 |
| Change in exchange rate |
|
|
|
|
|
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
|
|
|
|
|
Show Quarterly Cash Flow
|
Mar-26 |
Dec-25 |
Sep-25 |
Jun-25 |
Mar-25 |
Dec-24 |
Sep-24 |
Jun-24 |
Mar-24 |
Dec-23 |
Sep-23 |
Jun-23 |
Mar-23 |
Dec-22 |
Sep-22 |
Jun-22 |
Mar-22 |
Dec-21 |
Sep-21 |
Jun-21 |
Mar-21 |
Dec-20 |
Sep-20 |
Jun-20 |
Mar-20 |
Dec-19 |
Sep-19 |
Jun-19 |
Mar-19 |
Dec-18 |
Sep-18 |
Jun-18 |
Mar-18 |
Dec-17 |
Sep-17 |
Jun-17 |
Mar-17 |
Dec-16 |
Sep-16 |
Jun-16 |
Mar-16 |
Dec-15 |
Sep-15 |
Jun-15 |
Mar-15 |
Dec-14 |
Sep-14 |
Jun-14 |
Mar-14 |
Dec-13 |
Sep-13 |
Jun-13 |
Mar-13 |
Dec-12 |
Sep-12 |
Jun-12 |
Mar-12 |
Dec-11 |
Sep-11 |
Jun-11 |
Mar-11 |
Dec-10 |
Sep-10 |
Jun-10 |
Mar-10 |
Dec-09 |
Sep-09 |
Dec-08 |
Sep-08 |
Jun-08 |
Mar-08 |
Dec-07 |
| Net income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Depreciation, depletion and amortization |
|
37.98 |
27.54 |
24.84 |
20.78 |
21.16 |
18.88 |
16.03 |
13.02 |
13.02 |
4.49 |
2.76 |
4.66 |
2.75 |
1.95 |
1.62 |
1.79 |
1.42 |
1.31 |
1.07 |
1.39 |
1.39 |
0.97 |
0.89 |
0.82 |
3.03 |
0.42 |
0.39 |
0.36 |
1.30 |
0.22 |
0.21 |
0.20 |
0.14 |
0.17 |
0.18 |
0.07 |
0.07 |
0.06 |
0.06 |
0.05 |
|
0.05 |
0.06 |
0.01 |
0.04 |
0.04 |
0.05 |
0.03 |
0.03 |
0.02 |
0.02 |
0.03 |
0.03 |
|
0.02 |
0.03 |
0.05 |
0.01 |
0.03 |
0.05 |
0.05 |
0.04 |
0.00 |
0.03 |
|
|
|
|
|
|
|
| Stock-based compensation |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Change in inventory |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other working capital changes |
521.45 |
204.70 |
215.14 |
-1,617.22 |
-542.03 |
-1,515.95 |
463.73 |
1,080.08 |
-1,978.94 |
101.69 |
-469.76 |
83.13 |
101.15 |
26.09 |
-8.30 |
-16.89 |
35.04 |
17.81 |
8.69 |
45.01 |
16.96 |
16.96 |
18.68 |
-34.92 |
-14.93 |
67.76 |
-18.01 |
-9.35 |
-6.10 |
32.92 |
13.25 |
3.30 |
-2.55 |
1.42 |
-16.68 |
1.00 |
-4.85 |
0.58 |
4.69 |
4.99 |
-3.21 |
1.19 |
0.41 |
2.31 |
0.66 |
0.77 |
1.52 |
1.98 |
-2.54 |
0.86 |
0.56 |
1.09 |
-0.44 |
0.27 |
0.42 |
0.33 |
0.39 |
-1.42 |
0.17 |
4.92 |
0.38 |
-0.79 |
0.44 |
0.20 |
0.49 |
0.26 |
0.31 |
1.16 |
-0.24 |
0.31 |
0.42 |
0.49 |
| Capital expenditures |
-125.27 |
-53.29 |
-53.29 |
-33.73 |
-18.16 |
-12.33 |
-21.95 |
-24.20 |
-30.64 |
-30.64 |
-3.04 |
-1.86 |
-12.28 |
-0.31 |
-2.69 |
-1.13 |
-5.06 |
-1.22 |
-1.06 |
-0.71 |
-1.57 |
-1.57 |
-0.77 |
-0.43 |
-0.38 |
-1.74 |
-0.39 |
-0.46 |
-0.41 |
-1.81 |
-0.54 |
-0.32 |
-0.31 |
-0.27 |
-0.49 |
-0.18 |
-0.15 |
-0.16 |
-0.13 |
-0.09 |
-0.04 |
-0.12 |
-0.05 |
-0.08 |
-0.03 |
-0.15 |
-0.07 |
-0.08 |
0.00 |
-0.11 |
-0.04 |
-0.04 |
0.00 |
-0.07 |
-0.04 |
0.00 |
0.00 |
-0.04 |
-0.03 |
-0.03 |
-0.02 |
-0.01 |
-0.02 |
-0.03 |
-0.03 |
-0.02 |
-0.04 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.01 |
| Others incl. marketable securities changes |
-12.10 |
1.85 |
53.29 |
0.01 |
0.11 |
24.31 |
3.00 |
-2,080.07 |
-0.78 |
2,461.44 |
-3.58 |
-0.43 |
-11.18 |
0.63 |
-0.04 |
-0.16 |
1.77 |
0.24 |
0.10 |
0.28 |
-0.08 |
-0.08 |
0.05 |
0.28 |
0.19 |
1.01 |
0.27 |
0.82 |
1.73 |
0.22 |
1.61 |
0.32 |
0.00 |
0.22 |
0.14 |
-0.19 |
-0.36 |
-1.05 |
-0.35 |
-0.19 |
-0.46 |
-0.81 |
-0.27 |
-0.48 |
-0.11 |
-0.53 |
-0.34 |
-0.15 |
-0.35 |
-0.16 |
-0.44 |
-0.23 |
-0.15 |
-0.20 |
-0.03 |
-0.35 |
-0.01 |
-0.05 |
-0.07 |
-0.08 |
-0.05 |
-0.02 |
-0.08 |
-0.05 |
-0.04 |
-0.01 |
0.07 |
-0.01 |
-0.02 |
-0.07 |
-0.10 |
-0.04 |
| Dividend payout |
-7.73 |
-7.65 |
-6.55 |
-3.39 |
-6.73 |
-35.00 |
-48.87 |
-0.17 |
-0.17 |
-0.17 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
|
|
|
|
|
|
0.00 |
0.00 |
|
-1.30 |
-1.30 |
-0.28 |
-2.41 |
-0.34 |
-0.34 |
-0.34 |
-0.97 |
-0.11 |
-0.11 |
-0.91 |
-0.91 |
-1.26 |
-1.26 |
-0.99 |
-0.38 |
-0.10 |
-0.05 |
|
|
-0.05 |
-0.05 |
|
|
|
|
|
|
|
|
|
|
|
|
-0.01 |
|
|
|
|
|
|
|
-0.04 |
0.00 |
0.00 |
|
|
0.00 |
| Common stock repurchases |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.75 |
0.00 |
0.00 |
0.00 |
0.00 |
0.22 |
0.00 |
0.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net Debt Issuance |
410.77 |
134.33 |
133.24 |
2,370.15 |
1,298.54 |
150.37 |
10.99 |
1,379.55 |
2,533.26 |
-2,223.69 |
536.08 |
-5.95 |
-1.89 |
-10.08 |
5.41 |
-1.88 |
2.44 |
-0.78 |
-2.69 |
-1.58 |
-3.88 |
-3.88 |
-2.65 |
-2.30 |
-0.76 |
1.09 |
-2.70 |
-0.59 |
1.61 |
-6.76 |
2.87 |
4.02 |
0.08 |
0.40 |
7.21 |
2.14 |
-0.61 |
1.07 |
0.62 |
-1.04 |
-1.08 |
0.30 |
0.09 |
-1.20 |
-0.22 |
-0.97 |
-0.02 |
-0.63 |
0.29 |
0.51 |
-0.37 |
-0.26 |
-0.42 |
0.00 |
-0.30 |
-0.16 |
-0.12 |
0.36 |
0.32 |
-4.08 |
-0.03 |
0.19 |
0.34 |
-0.52 |
-0.09 |
0.19 |
0.07 |
-0.26 |
0.44 |
-0.63 |
0.26 |
0.18 |
|
| Change in cash |
787.12 |
317.93 |
369.37 |
740.66 |
752.51 |
-1,367.45 |
425.78 |
371.22 |
535.75 |
321.65 |
64.17 |
77.62 |
80.44 |
19.05 |
-3.70 |
-18.43 |
35.99 |
17.46 |
6.35 |
44.07 |
12.81 |
12.81 |
16.28 |
-36.48 |
-15.60 |
69.86 |
-20.68 |
-11.59 |
-3.15 |
25.75 |
17.07 |
6.56 |
-2.69 |
1.81 |
-10.57 |
2.04 |
-7.15 |
-0.75 |
3.90 |
3.36 |
-4.84 |
0.51 |
0.23 |
0.60 |
0.26 |
-0.90 |
1.13 |
1.16 |
-2.58 |
1.13 |
-0.26 |
0.58 |
-0.98 |
0.03 |
0.05 |
-0.16 |
0.29 |
-1.10 |
0.39 |
0.75 |
0.33 |
-0.58 |
0.72 |
-0.39 |
0.36 |
0.41 |
0.38 |
0.86 |
0.16 |
-0.41 |
0.57 |
0.62 |
| Change in exchange rate |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|