NORTHROP GRUMMAN CORP /DE/

	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	41.95	41.03	39.29	36.60	35.67	36.80	33.84	30.10	25.80	24.51	23.53	23.98	24.66	25.22	26.41	28.14	33.76	33.89	32.02	30.15
Cost of revenue	33.64	32.67	30.80	29.13	28.40	29.32	26.58	23.30	19.85	18.73	17.88	18.38	19.28	19.64	20.79	22.85	28.13	27.70	25.80	24.66
Gross profit	8.31	8.36	39.29	7.47	7.27	7.48	7.26	6.79	5.95	5.78	5.64	5.60	5.38	5.58	5.63	5.29	5.63	6.19	6.21	5.49
Total operating expenses +	4.03	3.99	4.01	3.87	1.62	3.41	3.29	3.04	2.71	2.63	2.57	2.41	2.26	2.40	23.14	2.47	3.14	6.30	3.21	3.03
Selling, general and administrative	4.03	3.99	4.01	3.87	3.60	3.41	3.29	3.01	2.71	2.63	2.57	2.41	2.26	2.45	2.35	3.08	3.14	3.24	3.21	3.03
Research and development	1.10	1.10	1.20	1.20	1.10	1.10	0.95	0.76	0.64	0.71	0.71	0.57	0.51	0.52	0.54	0.60	0.61	0.58	0.54	0.57
Other operating expenses	-1.10	-1.10	-1.20	-1.20	-3.08	-1.10	-0.95	-0.74	-0.64	-0.71	-0.71	-0.57	-0.51	-0.57	20.24	-1.21	-0.61	2.48	-0.54	-0.57
Operating income	4.28	4.37	2.54	3.60	5.65	4.07	3.97	3.78	3.30	3.19	3.08	3.20	3.12	3.13	3.28	2.83	2.48	-0.11	3.01	2.45
Non-operating income (net)	0.79	0.65	-0.19	2.24	3.29	-0.34	-1.42	-0.04	-0.25	-0.27	-0.29	-0.26	-0.26	-0.17	-0.19	-0.46	-0.22	-0.26	-0.32	-0.18
Income before tax	5.07	5.02	2.35	5.84	8.94	3.73	2.55	3.74	3.05	2.92	2.79	2.94	2.86	2.97	3.08	2.37	2.27	-0.37	2.69	2.28
Income tax expense	0.89	0.84	0.29	0.94	1.93	0.54	0.30	0.51	1.03	0.72	0.80	0.87	0.91	0.99	1.00	0.46	0.69	0.91	0.88	0.71
Net income	4.18	4.17	2.06	4.90	7.01	3.19	2.25	3.23	2.02	2.20	1.99	2.07	1.95	1.98	2.12	2.05	1.69	-1.26	1.79	1.54

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	9.88	11.71	10.42	10.35	9.47	10.69	10.00	10.22	10.13	10.64	9.78	9.58	9.30	10.03	8.97	8.80	8.80	8.64	8.72	9.15	9.16	10.21	9.08	8.88	8.62	8.72	8.48	8.46	8.19	8.16	8.09	7.12	6.74	6.63	6.53	6.38	6.27	6.40	6.16	6.00	5.96	5.69	5.98	5.90	5.96	6.11	5.98	6.04	5.85	6.16	6.11	6.29	6.10	6.48	6.27	6.27	6.20	6.51	6.61	6.56	6.73	8.61	8.71	8.83	8.61	7.75	8.73	8.96	8.32	9.15	8.38	8.63	7.72	8.82	7.93	7.93	7.34	8.02	7.43	7.60	7.18
Cost of revenue	7.92	9.42	8.20	8.14	7.89	8.75	7.89	8.03	8.00	10.15	7.73	7.54	7.32	8.21	7.15	6.84	6.92	7.09	6.79	7.11	7.42	21.20	7.24	7.06	6.90	6.62	6.75	6.73	6.49	6.49	6.09	5.56	5.17	5.22	5.02	4.85	4.76	4.92	4.67	4.58	4.56	4.38	4.52	4.44	4.54	4.65	4.64	4.63	4.46	4.83	4.76	4.91	4.79	4.92	4.96	4.92	4.84	5.07	5.20	5.16	5.36	7.00	7.19	7.34	7.08	6.38	7.30	7.53	6.92	7.33	6.83	7.03	6.52	7.18	6.33	6.36	5.95	6.59	6.10	6.16	5.89
Gross profit	1.96	2.30	2.23	2.21	1.58	1.93	2.11	2.19	2.13	0.49	2.04	2.04	1.99	1.82	1.82	1.96	1.87	1.55	1.93	2.04	1.74	2.09	1.84	1.83	1.72	2.11	1.73	1.73	1.70	1.67	2.00	1.56	1.57	1.41	1.51	1.52	1.51	1.48	1.49	1.42	1.40	1.32	1.46	1.45	1.42	1.46	1.35	1.41	1.39	1.33	1.35	1.39	1.32	1.56	1.31	1.35	1.36	1.44	1.41	1.40	1.38	1.60	1.53	1.49	1.53	1.37	1.42	1.43	1.40	1.83	1.56	1.60	1.20	1.64	1.60	1.57	1.40	1.43	1.33	1.45	1.29
Total operating expenses +	0.97	1.26	0.99	0.79	1.01	0.84	0.99	1.10	1.06	0.88	1.03	1.07	1.04	0.92	0.97	1.01	0.98	0.81	0.89	1.00	-1.08	0.00	0.86	0.83	0.79	0.97	0.78	0.78	0.76	0.77	0.82	0.74	0.71	0.65	0.68	0.69	0.70	0.65	0.66	0.62	0.66	0.63	0.66	0.64	0.64	0.69	0.58	0.59	0.54	0.56	0.56	0.60	0.55	0.72	0.57	0.58	0.56	0.64	0.59	0.56	0.57	0.82	0.73	0.77	0.77	0.85	0.77	0.77	0.75	3.98	0.79	0.80	0.74	0.88	0.79	0.82	0.72	0.81	0.79	0.76	0.70
Selling, general and administrative	0.97	1.03	0.99	1.02	1.01	0.84	0.99	1.10	1.06	0.88	1.03	1.07	1.04	0.92	0.97	1.01	0.98	0.81	0.89	1.00	0.90	0.94	0.86	0.83	0.79	0.97	0.78	0.78	0.76	0.74	0.82	0.74	0.71	0.65	0.68	0.69	0.70	0.65	0.66	0.62	0.66	0.63	0.66	0.64	0.64	0.69	0.58	0.59	0.54	0.56	0.56	0.58	0.56	0.74	0.57	0.58	0.56	0.64	0.59	0.56	0.57	0.82	0.73	0.77	0.77	0.85	0.77	0.77	0.75	0.92	0.79	0.80	0.74	0.88	0.79	0.82	0.72	0.81	0.79	0.76	0.70
Research and development						1.10				1.20				1.20								1.10				0.95				0.76	0.00	0.00	0.00	0.64	0.00	0.00	0.00	0.71	0.00	0.00	0.00	0.71	0.00	0.00	0.00	0.57	0.00	0.00	0.00	0.51	0.00	0.00	0.00	0.52	0.00	0.00	0.00	0.54	0.00	0.00	0.00	0.58	0.00	0.00	0.00	0.61	0.00	0.00	0.00	0.58	0.00	0.00	0.00	0.53	0.00	0.00	0.00	0.57	0.00	0.00	0.00
Other operating expenses	0.00	0.23	0.00	-0.23	0.00	-1.10	0.00	0.00	0.00	-1.20	0.00	0.00	0.00	-1.20	0.00	0.00	0.00	0.00	0.00	0.00	-1.98	-2.03	0.00	0.00	0.00	-0.95	0.00	0.00	0.00	-0.74	0.00	0.00	0.00	-0.64	0.00	0.00	0.00	-0.71	0.00	0.00	0.00	-0.71	0.00	0.00	0.00	-0.57	0.00	0.00	0.00	-0.51	0.00	0.02	-0.01	-0.54	0.00	0.00	0.00	-0.54	0.00	0.00	0.00	-0.58	0.00	0.00	0.00	-0.61	0.00	0.00	0.00	2.48	0.00	0.00	0.00	-0.53	0.00	0.00	0.00	-0.57	0.00	0.00	0.00
Operating income	0.99	1.04	1.24	1.43	0.57	1.09	1.12	1.09	1.07	-0.39	1.02	0.97	0.95	0.91	0.84	0.95	0.90	0.74	1.04	1.04	2.82	1.15	0.99	0.99	0.93	1.14	0.95	0.95	0.94	0.93	1.18	0.82	0.85	0.77	0.85	0.86	0.83	0.83	0.83	0.80	0.74	0.69	0.79	0.81	0.78	0.76	0.77	0.82	0.85	0.77	0.79	0.81	0.76	0.82	0.74	0.77	0.80	0.80	0.83	0.84	0.81	0.79	0.80	0.72	0.77	0.52	0.66	0.65	0.66	-2.15	0.77	0.81	0.46	0.76	0.81	0.74	0.68	0.62	0.55	0.68	0.60
Non-operating income (net)	0.04	0.70	0.08	0.00	0.01	0.46	0.07	0.06	0.06	-0.36	0.10	0.02	0.05	1.55	0.25	0.20	0.25	2.60	0.23	0.26	0.19	-0.85	0.18	0.21	0.12	-1.71	0.10	0.08	0.10	-0.14	0.06	0.03	0.02	-0.08	-0.06	-0.05	-0.06	-0.08	-0.06	-0.07	-0.06	-0.07	-0.07	-0.08	-0.08	-0.06	-0.08	-0.06	-0.06	-0.06	-0.07	-0.08	-0.05	-0.04	-0.04	-0.05	-0.04	-0.02	-0.07	-0.05	-0.05	-0.27	-0.06	-0.08	-0.07	-0.06	-0.04	-0.06	-0.07	-0.11	-0.03	-0.07	-0.06	-0.06	-0.08	-0.09	-0.09	0.07	-0.07	-0.09	-0.08
Income before tax	1.03	1.74	1.32	1.43	0.58	1.55	1.19	1.15	1.13	-0.76	1.12	0.99	1.00	2.45	1.09	1.15	1.14	3.35	1.28	1.30	3.02	0.31	1.17	1.20	1.05	-0.57	1.06	1.03	1.03	0.79	1.24	0.85	0.87	0.68	0.79	0.81	0.77	0.75	0.77	0.73	0.68	0.62	0.73	0.74	0.70	0.70	0.69	0.76	0.79	0.71	0.72	0.72	0.71	0.79	0.70	0.73	0.76	0.78	0.76	0.79	0.76	0.52	0.75	0.64	0.69	0.46	0.62	0.60	0.59	-2.26	0.74	0.74	0.41	0.70	0.73	0.65	0.59	0.69	0.47	0.59	0.52
Income tax expense	0.16	0.31	0.22	0.25	0.10	0.29	0.16	0.21	0.19	-0.22	0.18	0.18	0.16	0.37	0.18	0.20	0.19	0.64	0.21	0.27	0.82	-0.03	0.18	0.20	0.19	-0.16	0.12	0.17	0.17	0.13	0.09	0.16	0.13	0.51	0.14	0.26	0.13	0.22	0.17	0.21	0.12	0.16	0.21	0.21	0.22	0.20	0.22	0.25	0.21	0.23	0.22	0.24	0.22	0.25	0.24	0.25	0.25	0.23	0.24	0.27	0.26	0.14	0.26	-0.07	0.23	0.16	0.13	0.20	0.20	0.28	0.23	0.26	0.15	0.24	0.24	0.19	0.20	0.23	0.17	0.15	0.16
Net income	0.88	1.43	1.10	1.17	0.48	1.26	1.03	0.94	0.94	-0.54	0.94	0.81	0.84	2.08	0.92	0.95	0.96	2.71	1.06	1.04	2.20	0.33	0.99	1.01	0.87	-0.41	0.93	0.86	0.86	0.66	1.14	0.69	0.74	0.18	0.65	0.55	0.64	0.53	0.60	0.52	0.56	0.46	0.52	0.53	0.48	0.51	0.47	0.51	0.58	0.48	0.50	0.49	0.49	0.53	0.46	0.48	0.51	0.55	0.52	0.52	0.53	0.38	0.50	0.71	0.47	0.41	0.49	0.39	0.39	-2.53	0.51	0.50	0.26	0.45	0.49	0.46	0.39	0.45	0.30	0.43	0.36

about 3 hours ago

Ask a follow up

	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15	Dec-14	Dec-13	Dec-12	Dec-11	Dec-10	Dec-09	Dec-08	Dec-07	Dec-06
Total cash and short-term investments +	4.40	4.35	3.11	2.58	3.53	4.91	2.25	1.58	11.23	2.54	2.32	3.86	5.15	3.86	3.25	3.77	3.33	1.55	0.96	1.02
Cash and cash equivalents	4.40	4.35	3.11	2.58	3.53	4.91	2.25	1.58	11.23	2.54	2.32	3.86	5.15	3.86	3.00	3.70	3.28	1.50	0.96	1.02
Short-term investments									0.00	0.00	0.00	0.00	0.00	0.00	0.25	0.07	0.06	0.04
Accounts receivable, net	8.84	7.70	8.65	7.49	6.96	6.64	6.66	6.47	3.98	3.30	2.84	2.81	2.69	2.86	2.96	3.33	3.39	3.90	3.81	3.56
Inventories	1.31	1.46	1.11	0.98	0.81	0.76	0.78	0.65	0.78	0.82	0.81	0.74	0.70	0.80	0.87	0.90	1.17	1.00	1.05	1.18
Other current assets	0.54	0.58	0.64	1.26	0.94	2.83	1.00	0.97	0.37	0.20	0.37	0.77	0.96	0.87	0.66	0.96	0.74	0.73	0.95	0.97
Total current assets	15.10	14.09	13.50	12.31	12.24	15.13	10.69	9.68	16.35	6.86	6.33	8.18	9.49	8.39	7.75	13.80	8.64	7.19	6.77	6.73
Total non-current assets +	36.28	35.27	32.84	31.27	30.15	29.13	30.40	27.97	18.57	18.76	18.12	18.39	16.89	18.15	17.67	17.73	21.62	23.01	26.60	25.29
Property, plant and equipment, net	12.83	12.31	11.47	8.80	7.89	7.07	6.91	6.37	4.23	3.59	3.06	2.99	2.81	2.89	3.05	5.04	4.87	4.81	4.72	4.53
Goodwill	17.44	17.51	17.52	17.52	17.52	17.52	18.71	18.67	12.46	12.45	12.46	12.47	12.44	12.43	12.37	12.38	13.52	0.95	17.67	17.22
Intangible assets	0.21	0.25	0.31	0.38	0.58	0.78	1.04	1.37	0.05	0.06	0.08	0.10	0.10	0.14	0.16	0.19	0.87	14.52	1.07	1.14
Long-term investments							0.38	0.34	0.35
Other non-current assets
Total assets	51.38	49.36	46.54	43.76	42.58	44.47	41.09	37.65	34.92	25.61	24.45	26.57	26.38	26.54	25.41	31.53	30.25	30.20	33.37	32.01

Total current liabilities +	13.88	14.13	11.94	11.59	9.53	9.58	9.43	8.27	6.97	5.63	5.46	5.89	5.82	6.06	6.14	10.03	6.99	7.42	6.43	6.75
Accounts payable	3.24	2.60	2.11	2.59	2.20	1.81	2.23	2.18	1.66	1.55	1.28	1.31	1.23	1.39	1.48	1.57	1.92	1.94	1.90	1.68
Short-term debt	0.87	1.91	0.37	1.37	0.29	1.01	1.87	1.68	1.38	1.34	1.20	1.44	1.17	1.17	0.01	0.78	0.10	0.50	0.14	0.17
Current portion of long-term debt				1.07	0.01	0.74	1.11	0.52	0.87	0.01	0.11	0.00
Deferred revenue
Other current liabilities	5.69	5.55	5.27	4.02	4.02	4.25	3.11	2.50	2.31	1.26	1.44	1.43	1.70	1.73	2.86	5.70	3.01	2.94	2.83	2.80
Total non-current liabilities +	20.82	19.94	19.81	16.86	20.12	24.31	22.84	21.19	20.90	14.73	13.48	13.45	9.95	10.97	8.94	7.95	10.58	10.85	9.25	8.64
Long-term debt	15.16	14.69	13.79	11.81	12.78	14.26	12.77	13.88	14.40	7.06	6.39	5.93	5.93	3.93	3.94	4.05	4.19	3.44	4.27	4.34
Capital lease obligations	1.86	1.80	1.89	1.82	1.59	1.34	1.31
Other non-current liabilities	2.69	2.33	2.84	4.92	6.86	10.05	10.07	7.20	6.51	7.67	7.06	7.52	4.02		5.01	5.43	6.39
Total liabilities	34.70	34.07	31.75	28.44	29.65	33.89	32.27	29.47	27.87	20.36	18.93	19.34	15.76	17.03	15.08	17.97	17.57	18.28	15.69	15.39

Total stockholders' equity +	16.67	15.29	14.80	15.31	12.93	10.58	8.82	8.19	7.05	5.26	5.52	7.24	10.62	9.51	10.34	13.56	12.69	11.92	17.69	16.62
Common stock and paid-in capital	0.02	-0.01	0.02	0.00	0.01	0.10	0.07	0.12	-4.50	-5.37	-5.14	-5.16	-1.92	-1.62	0.64	5.31	5.95	6.33	10.30	10.43
Retained earnings	16.66	15.30	14.77	15.31	12.91	10.48	8.75	8.07	11.55	10.63	10.66	12.39	12.54	11.14	9.70	8.25	6.74	5.59	7.39	6.18
Common shares outstanding	144	147	152	156	161	168	170	175	176	181	192	212	234	253	282	301	323	335	354	359

Show Quarterly Balance Sheet

	Mar-26	Dec-25	Sep-25	Jun-25	Mar-25	Dec-24	Sep-24	Jun-24	Mar-24	Dec-23	Sep-23	Jun-23	Mar-23	Dec-22	Sep-22	Jun-22	Mar-22	Dec-21	Sep-21	Jun-21	Mar-21	Dec-20	Sep-20	Jun-20	Mar-20	Dec-19	Sep-19	Jun-19	Mar-19	Dec-18	Sep-18	Jun-18	Mar-18	Dec-17	Sep-17	Jun-17	Mar-17	Dec-16	Sep-16	Jun-16	Mar-16	Dec-15	Sep-15	Jun-15	Mar-15	Dec-14	Sep-14	Jun-14	Mar-14	Dec-13	Sep-13	Jun-13	Mar-13	Dec-12	Sep-12	Jun-12	Mar-12	Dec-11	Sep-11	Jun-11	Mar-11	Dec-10	Sep-10	Jun-10	Mar-10	Dec-09	Sep-09	Jun-09	Mar-09	Dec-08	Sep-08	Jun-08	Mar-08	Dec-07	Sep-07	Jun-07	Mar-07	Dec-06	Sep-06	Jun-06	Mar-06
Total cash and short-term investments +	2.09	4.40	1.96	1.90	1.69	4.35	3.33	3.27	3.06	3.11	2.08	3.38	2.50	2.58	1.67	1.17	2.17	3.53	4.06	3.94	3.52	4.91	5.00	4.18	3.28	2.25	1.13	1.09	0.76	1.58	1.23	1.54	10.37	11.23	1.88	1.38	1.40	2.54	1.10	1.14	1.28	2.32	1.29	1.91	2.65	3.86	3.40	3.48	3.89	5.15	4.94	4.90	3.18	3.86	3.53	3.15	2.68	3.25	2.95	2.81	4.09	3.77	2.59	2.10	2.02	3.33	1.98	1.10	0.92	1.55	1.02	0.58	0.43	0.96	0.71	0.52	0.36	1.02	1.46	0.75	0.37
Cash and cash equivalents	2.09	4.40	1.96	1.90	1.69	4.35	3.33	3.27	3.06	3.11	2.08	3.38	2.50	2.58	1.67	1.17	2.17	3.53	4.06	3.94	3.52	4.91	5.00	4.18	3.28	2.25	1.13	1.09	0.76	1.58	1.23	1.54	10.37	11.23	1.88	1.38	1.40	2.54	1.10	1.14	1.28	2.32	1.29	1.91	2.65	3.86	3.40	3.48	3.89	5.15	4.94	4.90	3.18	3.86	3.53	3.15	2.68	3.00	2.95	2.81	4.02	3.70	2.53	2.04	1.96	3.28	1.92	1.06	0.88	1.50	1.02	0.58	0.43	0.96	0.71	0.52	0.36	1.02	1.46	0.75	0.37
Short-term investments																															0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.25	0.00	0.00	0.07	0.07	0.06	0.05	0.06	0.06	0.05	0.05	0.04	0.04
Accounts receivable, net	10.46	8.84	9.80	9.33	8.66	7.70	8.53	8.71	9.58	8.65	8.03	7.97	8.28	7.49	8.37	8.60	7.83	6.96	7.26	7.33	7.23	6.64	7.68	7.45	8.05	6.66	7.89	7.49	7.95	6.47	7.30	7.09	5.11	3.98	4.41	4.28	4.07	3.30	3.66	3.48	3.35	2.84	3.27	3.15	3.13	2.81	3.23	3.28	3.23	2.69	3.00	3.12	3.05	2.86	2.97	3.12	3.23	2.96	3.33	3.47	3.56	4.06	4.17	4.16	4.20	3.39	3.95	4.25	4.42	3.70	3.96	4.33	4.36	3.79	3.67	3.69	3.75	3.56	3.69	3.91	4.14
Inventories	1.45	1.31	1.62	1.55	1.58	1.46	1.65	1.50	1.37	1.11	1.36	1.29	1.12	0.98	0.99	0.91	0.84	0.81	0.87	0.86	0.86	0.76	0.85	0.83	0.79	0.78	0.81	0.81	0.78	0.65	0.72	0.69	0.44	0.78	1.01	1.04	0.93	0.82	0.80	0.97	0.90	0.81	0.86	0.86	0.82	0.74	0.67	0.74	0.78	0.70	0.78	0.75	0.93	0.80	0.63	0.70	0.80	0.87	0.88	0.90	0.86	1.19	1.19	1.15	1.29	1.17	1.24	1.10	1.18	1.00	1.15	1.09	1.13	1.05	1.10	1.16	1.20	1.18	1.28	1.30	1.29
Other current assets	0.57	0.54	0.55	1.07	1.17	0.58	0.63	0.57	0.58	0.64	1.68	1.23	0.74	1.26	1.10	0.80	0.71	0.94	0.53	0.41	0.43	2.83	0.55	0.58	0.88	1.00	1.01	0.77	0.96	0.97	0.88	0.41	0.24	0.37	0.30	0.16	0.16	0.20	0.21	0.19	0.19	0.37	0.54	0.55	0.55	0.77	0.82	0.89	0.70	0.96	0.86	0.79	0.68	0.87	0.78	0.73	0.64	0.91	0.53	0.63	0.63	0.96	1.11	1.03	0.92	0.80	0.97	0.85	0.78	2.04	0.89	1.10	1.03	1.04	0.97	0.90	0.90	0.97	1.01	1.09	1.03
Total current assets	14.57	15.10	13.92	13.85	13.10	14.09	14.13	14.06	14.59	13.50	13.15	13.87	12.63	12.31	12.12	11.48	11.56	12.24	12.72	12.54	12.04	15.13	14.08	13.04	13.00	10.69	10.84	10.16	10.44	9.68	10.13	9.72	16.16	16.35	7.60	6.86	6.57	6.86	5.77	5.78	5.71	6.33	5.95	6.46	7.14	8.18	8.12	8.39	8.60	9.49	9.59	9.56	7.85	8.39	7.90	7.70	7.36	7.75	7.69	7.81	9.07	9.90	9.00	8.38	8.37	8.64	8.08	7.26	7.25	7.19	7.01	7.09	6.95	6.77	6.45	6.26	6.21	6.72	7.44	7.05	6.85
Total non-current assets +	35.43	36.28	35.38	35.60	35.20	35.27	33.96	33.62	33.23	32.84	31.75	31.74	31.43	31.27	30.44	30.28	30.35	30.15	29.42	29.60	29.39	29.13	30.22	30.30	30.08	30.40	29.72	29.43	29.31	27.97	27.81	27.66	18.64	18.57	18.91	18.95	18.85	18.76	18.33	18.30	18.23	18.12	18.02	18.09	18.12	18.39	16.92	16.96	16.93	16.89	17.81	17.94	18.07	18.15	17.36	17.53	17.69	17.67	17.41	17.56	17.72	21.52	21.17	21.31	21.39	21.62	22.76	22.89	22.89	23.01	26.25	26.37	26.43	26.60	25.77	25.77	25.84	25.29	26.62	26.63	26.67
Property, plant and equipment, net		12.83	12.33	12.32	12.35	12.31	11.86				10.89	8.98	8.84	8.80	8.33	9.79	8.02	7.89	8.83	8.74	7.09	7.07	7.19	7.06	6.96	6.91	6.61	6.52	6.42	6.37	6.03	5.86	4.29	4.23	3.93	3.80	3.66	3.59	3.33	3.30	3.23	3.06	3.01	3.01	2.99	2.99	2.85	2.82	2.79	2.81	2.76	2.78	2.83	2.89	2.90	2.94	2.99	3.05	3.01	3.03	3.05	5.04	4.77	4.76	4.80	4.87	4.78	4.78	4.78	4.81	4.68	4.65	4.65	4.72	4.54	4.54	4.54	4.53	4.44	4.40	4.40
Goodwill	17.44	17.44	17.44	17.44	17.43	17.51	17.52	17.52	17.52	17.52	17.51	17.52	17.52	17.52	17.52	17.52	17.52	17.52	17.52	17.52	17.52	17.52	18.71	18.71	18.70	18.71	18.71	18.71	18.70	18.67	18.64	18.75	12.46	12.46	12.46	12.45	12.45	12.45	12.46	12.46	12.46	12.46	12.46	12.46	12.46	12.47	12.46	12.47	12.47	12.44	12.44	12.44	12.44	12.43	12.37	12.34	12.37	12.37	12.38	12.38	12.38	13.52	13.52	13.52	13.52	13.52	14.53	14.54	14.52	0.95	17.48	17.59	17.62	17.67	17.66	17.64	17.67	17.22	17.33	17.38	17.38
Intangible assets		0.21	0.22	0.23	0.24	0.25	0.27	0.28	0.29	0.31	0.32	0.34	0.36	0.38	0.43	0.48	0.53	0.58	0.63	0.68	0.73	0.78	0.84	0.91	0.97	1.04	1.12	1.21	1.29	1.37	1.46	1.33	12.46	0.05	12.46	12.45	12.45	0.06	12.46	12.46	12.46	0.08	12.46	12.46	12.46	0.10	12.46	12.47	12.47	0.10	12.44	12.44	12.44	0.14	12.37	12.34	12.37	0.16	0.16	0.17	0.18	0.78	0.80	0.82	0.85	0.87	0.90	0.93	0.92	14.52	0.96	0.99	1.02	1.07	1.11	1.14	1.17	1.14	1.17	1.20	18.61
Long-term investments																										0.38	0.37	0.35	0.36	0.34				0.35
Other non-current assets
Total assets	50.01	51.38	49.30	49.45	48.47	49.36	48.29	47.67	47.82	46.54	44.90	45.61	44.24	43.76	42.73	41.91	41.90	42.58	42.35	42.14	41.42	44.47	44.77	43.48	43.20	41.09	40.55	39.58	39.75	37.65	37.94	37.38	34.80	34.92	26.51	25.81	25.41	25.61	24.10	24.08	23.93	24.45	23.97	24.55	25.27	26.57	25.04	25.35	25.54	26.38	27.41	27.51	25.91	26.54	25.26	25.23	25.05	25.41	25.10	25.38	26.79	31.42	30.18	29.69	29.76	30.25	30.85	30.15	30.14	30.20	33.25	33.47	33.38	33.37	32.22	32.03	32.05	32.01	34.06	33.68	33.52

Total current liabilities +	12.82	13.88	12.72	13.46	13.97	14.13	13.10	12.91	13.13	11.94	10.31	11.56	10.48	11.59	10.81	8.98	8.85	9.53	8.82	8.59	8.37	9.58	10.11	9.73	10.18	9.43	8.42	8.16	8.82	8.27	8.04	7.83	6.42	6.97	6.30	6.19	5.17	5.63	5.11	5.10	4.96	5.46	5.13	5.15	5.28	5.89	5.51	5.41	5.27	5.82	5.76	5.64	5.56	6.06	5.69	5.61	5.59	6.14	5.72	5.80	6.16	8.39	7.76	7.67	7.49	6.99	7.27	7.24	7.51	7.42	6.81	6.59	6.74	6.43	6.20	6.12	6.54	6.75	7.24	7.14	7.33
Accounts payable	2.68	3.24	2.80	2.59	2.50	2.60	2.52	2.35	2.58	2.11	2.26	2.06	2.14	2.59	2.34	2.10	2.05	2.20	2.18	2.00	1.90	1.81	2.20	2.01	2.07	2.23	2.02	1.96	1.93	2.18	1.94	1.82	1.40	1.66	1.51	1.39	1.37	1.55	1.33	1.27	1.20	1.28	1.19	1.25	1.25	1.31	1.19	1.18	1.23	1.23	1.22	1.20	1.23	1.39	1.19	1.19	1.23	1.48	1.34	1.26	1.35	1.85	1.68	1.64	1.64	1.92	1.79	1.77	1.92	1.89	1.82	3.55	1.81	1.89	1.54	1.51	1.45	1.68	1.49	1.45	1.50
Short-term debt	0.76	0.87	0.53	0.55	0.61	1.91	1.59	1.59	1.58	0.37	1.93	1.88	1.08	1.37	1.07	0.01	0.01	0.29	0.01	0.01	0.04	1.01	1.81	1.80	1.79	1.87	1.74	1.53	1.40	1.68	1.65	1.45	1.20	1.38	1.31	1.21	1.14	1.34	1.26	1.11	1.07	1.20	1.21	1.10	1.06	1.44	1.23	1.15	1.05	1.17	1.06	1.00	0.94	1.17	1.04	1.02	0.94	0.01	0.04	0.04	0.04	0.78	0.77	0.77	0.78	0.10	0.52	0.52	0.59	0.50	0.10	0.10	0.17	0.14	0.15	0.17	0.40	0.17	0.85	0.81	0.84
Current portion of long-term debt								1.59					1.08	1.07	1.07	0.01	0.01	0.01	0.01	0.01	0.04	0.74	1.81	1.80	1.79	1.11	0.05	0.55	0.52	0.52	0.52	0.74	0.87	0.87	0.86	7.08		0.01				0.11				0.00
Deferred revenue
Other current liabilities	5.69	5.69	5.83	6.32	7.15	5.55	5.84	5.67	5.44	5.27	2.66	4.23	4.05	4.02	4.30	4.13	3.92	4.02	4.04	4.06	4.04	4.25	3.87	3.74	4.29	3.11	2.52	2.72	3.52	2.50	2.77	2.85	2.34	2.31	2.19	2.25	1.37	1.26	1.22	1.33	1.27	1.44	1.43	1.44	1.54	1.43	1.48	1.49	1.50	1.70	1.79	1.64	1.59	1.73	1.62	1.57	1.68	2.86	2.60	3.43	3.83	5.76	5.31	5.25	5.07	4.96	4.96	4.95	5.00	5.04	4.89	2.94	4.76	3.87	4.50	4.40	4.45	4.37	4.39	4.28	2.62
Total non-current liabilities +	20.07	20.82	20.59	20.52	19.52	19.94	20.44	20.46	20.46	19.81	18.66	18.57	18.63	16.86	17.98	19.29	19.77	20.12	22.11	22.38	22.53	24.31	24.20	24.04	23.96	22.84	22.41	22.22	22.19	21.19	20.80	21.32	20.70	20.90	13.72	13.71	14.69	14.73	13.23	13.30	13.36	13.48	13.14	13.23	13.23	13.45	9.64	9.67	9.70	9.95	12.29	12.31	10.89	10.97	8.63	8.90	8.92	8.94	7.43	7.43	7.95	9.48	9.22	9.13	9.63	10.58	11.15	10.72	10.58	10.85	8.88	9.01	9.04	9.25	9.26	9.13	9.16	8.64	9.49	9.49	9.56
Long-term debt	14.41	15.16	15.16	15.16	14.17	14.69	14.69	14.71	14.74	13.79	13.79	13.80	13.77	11.81	11.80	12.83	12.83	12.78	12.77	12.76	12.76	14.26	14.26	14.26	14.30	12.77	13.83	13.84	13.86	13.88	13.89	14.39	14.39	14.40	6.23	6.22	7.06	7.06	6.39	6.39	6.39	6.42	6.42	6.42	6.42	5.93	5.93	5.93	5.93	5.93	5.93	5.93	3.94	3.93	3.93	3.93	3.93	3.94	3.94	3.94	3.94	4.05	3.44	3.44	3.44	4.19	4.19	3.35	3.35	3.44	3.84	3.84	3.97	4.27	4.24	4.23	4.34	4.34	4.15	4.17	4.22
Capital lease obligations	1.91	1.86	1.80	1.81	1.85	1.80	1.82	1.87	1.83	1.89	1.74	1.77	1.79	1.82	1.70	1.65	1.66	1.59	1.37	1.39	1.35	1.34	1.29	1.33	1.28	1.31	1.30	1.08	1.10
Other non-current liabilities	2.66	2.69	2.54	2.45	2.38	2.33	2.74	2.67	2.64	2.84	1.99	4.77	4.86	4.92	6.09	6.32	6.63	6.86	2.30	2.28	9.77	10.05	9.90	9.78	9.67	10.07	8.47	8.24	8.20	7.20	6.91	6.93	6.31	6.51	7.49	7.49	7.63	7.67	6.84	6.91	6.97	7.06	6.72	6.81	6.82	7.52	3.71	3.74	3.77	4.02	6.36	6.38	6.95	7.04	4.69	4.97	4.99	5.01	3.49	3.50	4.01	5.43	5.78	5.69	6.19	6.39	6.95
Total liabilities	32.89	34.70	33.31	33.98	33.48	34.07	33.54	33.37	33.60	31.75	28.97	30.12	29.11	28.44	28.79	28.26	28.62	29.65	30.93	30.97	30.90	33.89	34.31	33.76	34.14	32.27	30.82	30.37	31.01	29.47	28.84	29.15	27.12	27.87	20.02	19.89	19.86	20.36	18.33	18.40	18.31	18.93	18.27	18.38	18.52	19.34	15.15	15.08	14.97	15.76	18.05	17.95	16.45	17.03	14.32	14.51	14.51	15.08	13.15	13.23	14.11	17.86	16.98	16.79	17.12	17.57	18.42	17.96	18.09	18.28	15.69	15.60	15.77	15.69	15.46	15.25	15.70	15.39	16.73	16.63	16.90

Total stockholders' equity +	17.12	16.67	15.99	15.47	14.98	15.29	14.75	14.30	14.22	14.80	15.93	15.49	15.14	15.31	13.94	13.65	13.29	12.93	11.42	11.17	10.53	10.58	10.47	9.71	9.06	8.82	9.73	9.21	8.74	8.19	9.10	8.23	7.68	7.05	6.49	5.92	5.56	5.26	5.77	5.68	5.62	5.52	5.70	6.17	6.75	7.24	9.89	10.27	10.57	10.62	9.36	9.56	9.47	9.51	10.95	10.72	10.54	10.34	11.95	12.15	12.68	13.56	13.19	12.90	12.64	12.69	12.43	12.19	12.06	11.92	17.56	17.86	17.60	17.69	16.77	16.78	16.34	16.62	17.33	17.05	16.62
Common stock and paid-in capital	0.02	0.02	0.02	0.02	0.00	-0.01	0.01	0.00	0.01	0.02	0.00	0.00	0.00	0.00	-0.01	0.00	0.01	0.01	0.02	0.03	0.04	0.10	0.07	0.06	0.05	0.07	0.08	0.09	0.11	0.12	-5.36	-5.44	-5.53	-4.50	-5.05	-5.17	-5.27	-5.37	-4.86	-4.95	-5.04	-5.14	-4.92	-4.99	-5.10	-5.16	-2.68	-2.68	-2.41	-1.92	-2.84	-2.28	-2.03	-1.62	0.21	0.30	0.46	0.64	2.55	3.13	4.04	5.31	5.19	5.26	5.56	5.95	5.97	6.09	6.21	6.33	9.31	9.99	10.08	10.30	9.70	10.08	9.97	10.43	11.49	11.40	11.30
Retained earnings	17.10	16.66	15.97	15.45	14.98	15.30	14.74	14.30	14.22	14.77	15.92	15.49	15.14	15.31	13.96	13.66	13.28	12.91	11.40	11.14	10.49	10.48	10.39	9.65	9.01	8.75	9.65	9.12	8.63	8.07	14.46	13.67	13.21	11.55	11.55	11.09	10.82	10.63	10.63	10.63	10.66	10.66	10.61	11.16	11.84	12.39	12.57	12.95	12.98	12.54	12.20	11.84	11.50	11.14	10.74	10.42	10.08	9.70	9.40	9.02	8.64	8.25	8.01	7.65	7.08	6.74	6.46	6.10	5.85	5.59	8.25	7.88	7.52	7.39	7.06	6.70	6.37	6.18	5.84	5.64	5.32
Common shares outstanding	143	143	144	144	145	147	147	148	149	151	152	152	153	155	155	156	157	160	160	162	164	167	167	167	168	168	170	170	171	170	175	175	175	174	175	176	176	175	180	182	183	181	188	194	201	198	209	215	220	216	233	238	241	236	252	255	258	253	279	287	297	292	298	304	306	303	321	326	332	327	340	344	349	339	353	355	358	345	351	350	351

about 3 hours ago

Ask a follow up

	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15	Dec-14	Dec-13	Dec-12	Dec-11	Dec-10	Dec-09	Dec-08	Dec-07	Dec-06
Operating cash flow +	4.76	4.39	3.88	2.90	3.57	4.31	4.30	3.83	2.61	2.81	2.16	2.59	2.48	2.64	2.12	2.45	2.13	3.21	2.89	1.76
Net income
Depreciation, depletion and amortization	1.47	1.37	1.34	1.34	1.24	1.27	1.02	0.80	0.48	0.46	0.47	0.46	0.50	0.51	0.54	0.56	0.59	0.76	0.72	0.69
Stock-based compensation	0.12	0.10	0.09	0.10	0.09	0.09	0.13	0.09	0.09	0.09	0.10	0.13	0.14	0.18	0.14	0.14	0.11	-0.05	-0.05	-0.06
Change in inventory	0.10	-0.36	-0.22	-0.21	-0.05	0.02	-0.14	-0.04	0.04	-0.02	-0.08	-0.02	0.10	0.05	0.00	-0.06	-0.29	-0.52	0.01	-0.07
Other working capital changes	3.07	3.28	2.67	1.67	2.29	2.93	3.29	2.98	2.01	2.28	1.68	2.02	1.74	1.90	1.43	1.83	1.73	3.02	2.22	1.20
Cash flow from investing +	-1.16	-1.75	-1.58	-1.24	2.06	-1.21	-1.21	-8.88	-0.89	-0.81	-0.43	-0.65	-0.35	-0.08	0.68	-0.76	0.87	-0.63	-1.43	-0.60
Capital expenditures	-1.45	-1.77	-1.78	-1.44	-1.42	-1.42	-1.26	-1.25	-0.93	-0.92	-0.47	-0.56	-0.36	-0.33	-0.49	-0.59	-0.72	-0.68	-0.69	-0.74
Others incl. marketable securities changes	0.30	0.02	0.19	0.19	3.47	0.21	0.06	-7.63	0.04	0.12	0.04	-0.08	0.02	0.25	1.17	-0.18	1.59	0.06	-0.75	0.14
Cash flow from financing +	-3.55	-1.40	-1.76	-2.61	-7.00	-0.43	-2.42	-4.60	6.96	-1.79	-3.28	-3.24	-0.85	-1.70	-3.49	-1.27	-1.23	-2.04	-1.51	-1.75
Dividend payout	-1.29	-1.19	-1.12	-1.05	-0.98	-0.95	-0.88	-0.82	-0.69	-0.64	-0.60	-0.56	-0.55	-0.54	-0.54	-0.55	-0.54	-0.53	-0.50	-0.40
Common stock repurchases	-1.62	-2.51	-1.50	-1.50	-3.71	-0.49	-0.74	-1.26	-0.39	-1.55	-3.18	-2.67	-2.37	-1.32	-2.30	-1.18	-1.10	-1.56	-1.18	-0.83
Net Debt Issuance	-0.64	2.31	0.86	-0.06	-2.31	1.01	-0.80	-2.51	8.04	0.40	0.51	0.00	2.07	0.16	-0.66	0.46	0.41	0.04	0.17	-0.52

Change in cash	0.05	1.24	0.53	-0.95	-1.38	2.66	0.67	-9.65	8.68	0.22	-1.54	-1.29	1.29	0.86	-0.70	0.43	1.77	0.54	-0.05	-0.59

Show Quarterly Cash Flow

	Mar-26	Dec-25	Sep-25	Jun-25	Mar-25	Dec-24	Sep-24	Jun-24	Mar-24	Dec-23	Sep-23	Jun-23	Mar-23	Dec-22	Sep-22	Jun-22	Mar-22	Dec-21	Sep-21	Jun-21	Mar-21	Dec-20	Sep-20	Jun-20	Mar-20	Dec-19	Sep-19	Jun-19	Mar-19	Dec-18	Sep-18	Jun-18	Mar-18	Dec-17	Sep-17	Jun-17	Mar-17	Dec-16	Sep-16	Jun-16	Mar-16	Dec-15	Sep-15	Jun-15	Mar-15	Dec-14	Sep-14	Jun-14	Mar-14	Dec-13	Sep-13	Jun-13	Mar-13	Dec-12	Sep-12	Jun-12	Mar-12	Dec-11	Sep-11	Jun-11	Mar-11	Dec-10	Sep-10	Jun-10	Mar-10	Dec-09	Sep-09	Jun-09	Mar-09	Dec-08	Sep-08	Jun-08	Mar-08	Dec-07	Sep-07	Jun-07	Mar-07	Dec-06	Sep-06	Jun-06	Mar-06
Operating cash flow +	-1.66	3.90	1.56	0.87	-1.57	2.58	1.09	1.43	-0.71	2.43	1.23	0.92	-0.70	2.25	1.34	-0.20	-0.49	1.44	1.16	1.03	-0.07	1.60	1.36	2.34	-0.99	2.46	1.14	1.61	-0.91	2.38	0.81	0.88	-0.24	1.61	0.94	0.51	-0.44	1.53	0.74	0.60	-0.06	1.63	0.56	0.63	-0.65	1.49	0.93	0.57	-0.40	1.20	0.95	0.33	0.00	1.06	0.81	0.88	-0.11	1.32	0.95	-0.03	-0.12	1.39	0.98	0.62	-0.53	0.93	0.54	0.83	-0.17	1.04	1.37	0.61	0.19	0.73	1.02	0.74	0.40	0.27	0.96	0.64	-0.12
Net income
Depreciation, depletion and amortization	0.37	0.41	0.38	0.35	0.34	0.41	0.33	0.33	0.30	0.40	0.32	0.32	0.30	0.38	0.33	0.33	0.30	0.33	0.31	0.30	0.29	0.35	0.32	0.31	0.30	0.28	0.26	0.25	0.23	0.27	0.25	0.16	0.12	0.15	0.11	0.11	0.10	0.13	0.11	0.11	0.10	0.14	0.11	0.12	0.10	0.14	0.11	0.11	0.11	0.15	0.12	0.12	0.11	0.14	0.13	0.12	0.12	0.16	0.13	0.13	0.12	0.20	0.18	0.18	0.18	0.16	0.00	0.00	0.14	0.20	0.18	0.19	0.20	0.21	0.18	0.17	0.17	0.18	0.17	0.17	0.17
Stock-based compensation	0.02	0.05	0.03	0.02	0.02	0.03	0.03	0.03	0.02	0.02	0.02	0.03	0.02	0.03	0.03	0.02	0.02	0.02	0.03	0.02	0.02	0.03	0.03	0.02	0.02	0.03	0.04	0.03	0.03	0.00	0.03	0.03	0.02	0.03	0.02	0.03	0.02	0.03	0.02	0.02	0.01	0.03	0.02	0.02	0.02	0.04	0.04	0.03	0.02	0.03	0.05	0.05	0.02	0.07	0.04	0.05	0.03	0.04	0.03	0.03	0.03	0.03	0.03	0.03	0.04	0.02			0.04	0.12	0.00	-0.05	-0.04	-0.05	-0.04	0.01	-0.05	0.18	0.02	-0.02	0.04
Change in inventory	-0.14	0.28	-0.08	0.02	-0.13	0.18	-0.14	-0.14	-0.26	0.18	-0.07	-0.19	-0.14	-0.03	-0.07	-0.07	-0.03	0.06	-0.01	0.00	-0.10	0.09	-0.02	-0.05	0.00	0.02	-0.38	-0.03	-0.12	0.07	-0.03	-0.04	-0.04	0.23	0.03	-0.11	-0.12	-0.03	0.18	-0.08	-0.09	0.05	-0.01	-0.04	-0.08	-0.07	0.08	0.03	-0.07	0.09	-0.05	0.19	-0.13	-0.18	0.08	0.08	0.06	-0.02	0.02	-0.02	0.03	-0.02	-0.03	-0.03	0.01	0.15	0.00	0.00	-0.36	0.01	-0.23	-0.04	-0.27	0.10	0.01	-0.01	-0.10	0.08	-0.03	0.04	-0.17
Other working capital changes	-1.90	3.16	1.23	0.48	-1.80	1.95	0.88	1.21	-0.76	1.83	0.96	0.76	-0.88	1.88	1.05	-0.48	-0.78	1.03	0.83	0.71	-0.28	1.14	1.04	2.06	-1.31	2.13	1.22	1.37	-1.05	2.04	0.56	0.72	-0.34	1.20	0.77	0.48	-0.44	1.39	0.42	0.56	-0.09	1.42	0.43	0.53	-0.70	1.38	0.71	0.40	-0.47	0.94	0.84	-0.02	-0.01	1.02	0.57	0.62	-0.31	1.15	0.77	-0.18	-0.30	1.17	0.79	0.44	-0.76	0.60	0.54	0.83	0.01	0.71	1.42	0.51	0.31	0.48	0.86	0.57	0.38	-0.18	0.80	0.44	-0.16
Cash flow from investing +	-0.17	-0.66	-0.30	0.06	-0.25	-0.80	-0.36	-0.32	-0.27	-0.77	-0.81	-0.30	-0.31	-0.58	-0.20	-0.22	-0.25	-0.74	-0.22	-0.17	3.20	-0.38	-0.29	-0.27	-0.27	-0.42	-0.25	-0.26	-0.28	-0.46	-0.26	-7.85	-0.31	-0.26	-0.20	-0.21	-0.21	-0.20	-0.14	-0.17	-0.30	-0.13	-0.06	-0.12	-0.12	-0.29	-0.11	-0.12	-0.13	-0.18	-0.09	-0.04	-0.04	-0.15	-0.10	-0.01	0.17	-0.41	-0.10	-0.09	1.28	-0.38	-0.16	-0.08	-0.14	1.41	-0.18	-0.19	-0.18	-0.33	-0.17	0.02	-0.15	-0.28	-0.23	-0.17	-0.75	-0.16	-0.19	-0.11	-0.14
Capital expenditures	-0.17	-0.66	-0.30	-0.23	-0.26	-0.82	-0.36	-0.32	-0.27	-0.80	-0.36	-0.30	-0.31	-0.63	-0.30	-0.26	-0.24	-0.73	-0.25	-0.23	-0.21	-0.59	-0.29	-0.27	-0.27	-0.47	-0.26	-0.25	-0.28	-0.46	-0.28	-0.20	-0.31	-0.28	-0.22	-0.22	-0.22	-0.31	-0.14	-0.17	-0.30	-0.14	-0.10	-0.12	-0.12	-0.28	-0.11	-0.12	-0.06	-0.19	-0.09	-0.05	-0.04	-0.14	-0.06	-0.05	-0.08	-0.16	-0.11	-0.09	-0.12	-0.37	-0.16	-0.10	-0.14	-0.23	-0.16	-0.15	-0.18	-0.24	-0.17	-0.10	-0.18	-0.25	-0.05	-0.19	-0.19	-0.24	-0.17	-0.15	-0.17
Others incl. marketable securities changes	0.00	0.00	0.00	0.29	0.00	0.02	0.00	0.00	0.00	0.03	-0.45	0.00	0.00	0.05	0.10	0.04	-0.01	-0.01	0.02	0.06	3.40	0.21	0.00	0.00	0.00	0.05	0.01	0.00	0.00	0.01	0.02	-7.65	0.00	0.02	0.01	0.01	0.00	0.11	0.00	0.00	0.00	0.00	0.04	0.00	0.00	-0.01	0.00	0.00	-0.07	0.01	0.00	0.00	0.00	-0.01	-0.04	0.04	0.25	-0.25	0.01	0.00	1.40	-0.01	0.00	0.02	0.00	1.63	-0.02	-0.03	0.00	-0.09	0.00	0.12	0.03	-0.03	-0.18	0.02	-0.56	0.09	-0.02	0.04	0.03
Cash flow from financing +	-0.49	-0.79	-1.20	-0.72	-0.85	-0.75	-0.68	-0.89	0.93	-0.63	-2.33	0.27	0.93	-0.76	-0.64	-0.59	-0.62	-1.23	-0.83	-0.43	-4.52	-1.31	-0.25	-1.17	2.30	-0.92	-0.85	-1.11	0.46	-1.57	-0.86	-1.85	-0.31	8.00	-0.24	-0.32	-0.49	0.11	-0.64	-0.57	-0.68	-0.47	-1.11	-1.25	-0.45	-0.74	-0.90	-0.87	-0.73	-0.82	-0.82	1.44	-0.64	-0.58	-0.33	-0.40	-0.38	-0.86	-0.71	-1.08	-0.84	0.17	-0.33	-0.45	-0.65	-0.99	0.50	-0.47	-0.27	-0.22	-0.77	-0.47	-0.58	-0.20	-0.59	-0.41	-0.31	-0.56	-0.06	-0.15	-0.97
Dividend payout	-0.33	-0.33	-0.33	-0.33	-0.30	-0.30	-0.30	-0.30	-0.28	-0.28	-0.28	-0.28	-0.27	-0.27	-0.27	-0.27	-0.25	-0.25	-0.25	-0.25	-0.24	-0.24	-0.24	-0.24	-0.23	-0.22	-0.22	-0.22	-0.21	-0.21	-0.21	-0.21	-0.20	-0.17	-0.17	-0.18	-0.17	-0.16	-0.16	-0.16	-0.16	-0.15	-0.15	-0.15	-0.16	-0.14	-0.14	-0.15	-0.13	-0.13	-0.14	-0.14	-0.13	-0.13	-0.14	-0.14	-0.13	-0.13	-0.14	-0.14	-0.14	-0.14	-0.14	-0.14	-0.13	-0.13	-0.14	-0.14	-0.13	-0.13	-0.13	-0.14	-0.13	-0.13	-0.12	-0.13	-0.12	-0.10	-0.10	-0.10	-0.09
Common stock repurchases	-0.07	-0.46	-0.28	-0.41	-0.48	-0.44	-0.32	-0.56	-1.19	-0.35	-0.22	-0.21	-0.72	-0.49	-0.37	-0.32	-0.32	-0.98	-0.58	-0.14	-2.00	0.49	0.00	-0.15	-0.34	-0.30	-0.21	-0.17	-0.06	-1.05	-0.17	-0.04	-0.08	-1.15	-0.03	-0.14	-0.23	-0.40	-0.47	-0.40	-0.28	-0.32	-0.95	-1.09	-0.83	-0.61	-0.76	-0.73	-0.57	-0.71	-0.74	-0.47	-0.46	-0.47	-0.29	-0.29	-0.26	-0.70	-0.59	-1.00	-0.01	-0.12	-0.21	-0.35	-0.51	-0.45	-0.23	-0.27	-0.15	-0.09	-0.66	-0.21	-0.60	-0.08	-0.50	0.01	-0.60	0.83		-0.04	-0.79
Net Debt Issuance	-0.09	0.00	-0.59	0.03	-0.07	-0.01	-0.05	-0.03	2.40	-0.01	-1.83	0.77	1.92	0.00	-0.01	0.00	-0.05	0.00	0.01	-0.04	-2.28	-1.56	-0.01	-0.78	2.87	-0.40	-0.41	-0.72	0.73	-0.31	-0.49	-1.60	-0.04	9.33	-0.04	0.00	-0.09	0.66	-0.01	-0.01	-0.24	-0.01	-0.01	0.00	0.53	0.01	0.00	0.01	-0.03	0.02	0.06	2.04	-0.06	0.03	0.09	0.03	0.01	-0.03	0.01	0.06	-0.69	0.42	0.01	0.04	-0.01	-0.40	0.86	-0.06	0.01	0.00	0.02	-0.13	0.15	0.01	0.03	-0.29	0.42	-1.28	0.05	-0.01	-0.10

Change in cash	-2.31	2.45	0.06	0.21	-2.67	1.03	0.05	0.21	-0.05	1.03	-1.91	0.89	-0.08	0.91	0.50	-1.01	-1.36	-0.53	0.11	0.42	-1.39	-0.09	0.82	0.90	1.03	1.12	0.04	0.24	-0.73	0.35	-0.31	-8.83	-0.86	9.35	0.50	-0.02	-1.14	1.44	-0.04	-0.14	-1.04	1.03	-0.62	-0.74	-1.22	0.46	-0.07	-0.41	-1.27	0.21	0.04	1.72	-0.68	0.34	0.38	0.47	-0.32	0.06	0.14	-1.21	0.32	1.17	0.48	0.08	-1.31	1.35	0.87	0.17	-0.62	0.49	0.44	0.15	-0.53	0.25	0.19	0.16	-0.65	-0.45	0.71	0.38	-1.23

about 3 hours ago

Ask a follow up

NORTHROP GRUMMAN CORP /DE/

Income Statement - NORTHROP GRUMMAN CORP /DE/ (NOC)

Income Statement - NORTHROP GRUMMAN CORP /DE/ (NOC)

Balance Sheet - NORTHROP GRUMMAN CORP /DE/ (NOC)

Balance Sheet - NORTHROP GRUMMAN CORP /DE/ (NOC)

Cash Flow - NORTHROP GRUMMAN CORP /DE/ (NOC)

Cash Flow - NORTHROP GRUMMAN CORP /DE/ (NOC)