FEDEX CORP

	May-25	May-24	May-23	May-22	May-21	May-20	May-19	May-18	Dec-17	May-17	Dec-16	May-16	Dec-15	May-15	May-14	May-13	May-12	May-11	May-10	May-09
Total revenue	87.93	87.69	90.16	93.51	83.79	69.22	69.69	65.45	7.45	60.32	7.52	50.37	7.67	47.45	45.57	44.29	42.68	39.30	34.73	35.50
Cost of revenue	68.93	68.74	70.99	73.35	66.01	55.87	54.87	51.35	1.44	46.55	1.50	38.54	1.72	36.71	36.19	35.40	33.97	31.52	27.89	28.41
Gross profit	19.00	18.95	19.17	20.17	17.79	13.34	14.83	14.10	6.00	13.77	6.02	11.83	5.95	10.75	9.37	8.88	8.71	7.79	6.84	7.08
Total operating expenses +	12.91	12.60	13.83	13.64	11.77	10.49	10.04	8.97	0.00	8.34	0.00	8.31	0.00	8.41	5.93	5.67	5.39	5.32	4.83	5.13
Selling, general and administrative	39.55	0.72	13.39	13.17	11.34	10.07	9.57	8.53	1.93	7.88	2.05	7.89	2.24	25.62	24.34	24.15	16.10	15.28	14.03	20.73
Research and development								0.00		0.00		0.00		0.00	0.00	0.00	0.00	0.00	0.00
Other operating expenses	-26.64	11.88	0.44	0.47	0.43	0.43	0.47	0.44	-1.93	0.46	-2.05	0.42	-2.24	-17.22	-18.42	-18.48	-10.71	-9.95	-9.20	-15.60
Operating income	6.08	6.36	5.34	6.52	6.02	2.85	4.79	5.13	3.07	5.43	3.05	3.52	2.83	2.34	3.45	3.21	3.32	2.47	2.02	1.95
Non-operating income (net)	-0.64	-0.52	0.03	-1.63	0.66	-1.18	-4.13	-0.78	-1.16	-0.85	-0.50	-0.78	-0.76	-0.71	-0.16	-0.76	-0.18	-0.20	-0.12	-1.27
Income before tax	5.44	5.84	5.36	4.90	6.67	1.67	0.66	4.35	1.91	4.58	2.55	2.74	2.07	1.63	3.29	2.46	3.14	2.27	1.89	0.68
Income tax expense	1.35	1.51	1.39	1.07	1.44	0.38	0.12	-0.22	0.78	1.58	0.65	0.92	0.47	0.58	1.19	0.89	1.11	0.81	0.71	0.58
Net income	4.09	4.33	3.97	3.83	5.23	1.29	0.54	4.57	1.13	3.00	1.90	1.82	0.68	1.05	2.10	1.56	2.03	1.45	1.18	0.10

Show Quarterly Income Statement

	Feb-26	Nov-25	Aug-25	May-25	Feb-25	Nov-24	Aug-24	May-24	Feb-24	Nov-23	Aug-23	May-23	Feb-23	Nov-22	Aug-22	May-22	Feb-22	Nov-21	Aug-21	May-21	Feb-21	Nov-20	Aug-20	May-20	Feb-20	Nov-19	Aug-19	May-19	Feb-19	Nov-18	Aug-18	May-18	Feb-18	Nov-17	Aug-17	May-17	Feb-17	Nov-16	Aug-16	May-16	Feb-16	Nov-15	Aug-15	May-15	Feb-15	Nov-14	Aug-14	May-14	Feb-14	Nov-13	Aug-13	May-13	Feb-13	Nov-12	Aug-12	May-12	Feb-12	Nov-11	Aug-11	May-11	Feb-11	Nov-10	Aug-10	May-10	Feb-10	Nov-09	Aug-09	May-09	Feb-09	Nov-08	Aug-08	May-08	Feb-08	Nov-07	Aug-07	May-07	Feb-07	Nov-06	Aug-06	May-06	Feb-06
Total revenue	24.00	23.47	22.24	22.22	22.16	21.97	21.58	22.11	21.74	22.17	21.68	21.93	22.17	22.81	23.24	24.39	23.64	23.40	21.94	22.57	21.48	20.49	19.32	17.36	17.49	17.32	17.05	17.81	17.01	17.82	17.05	17.31	16.53	16.31	15.30	15.73	15.00	14.93	14.66	12.98	12.65	12.45	12.28	12.11	11.72	11.94	11.68	11.84	11.30	11.40	11.02	11.44	10.95	11.11	10.79	11.01	10.56	10.59	10.52	10.55	9.66	9.63	9.46	9.43	8.70	8.60	8.01	7.85	8.14	9.54	9.97	9.87	9.44	9.45	9.20	9.15	8.59	8.93	8.55	8.49	8.00
Cost of revenue	17.77	17.27	17.55	16.91	17.43	17.39	17.20	16.99	17.20	17.59	16.97	16.69	17.59	18.17	18.54	18.65	18.75	18.53	17.42	17.38	17.34	16.23	15.06	13.89	14.38	14.05	13.55	13.60	13.61	14.07	13.58	13.23	13.26	12.66	11.91	11.83	11.81	11.56	11.33	11.20	9.78	9.59	9.47	11.26	9.23	9.40	9.23	9.13	9.15	9.10	8.82	8.90	8.90	8.96	8.65	5.85	3.94	3.91	3.93	3.91	1.53	2.17	2.13	1.39	1.84	1.72	1.07	0.93	1.54	1.63	2.73	5.03	1.23	1.22	1.19	1.18	1.20	1.17	1.14	1.13	1.15
Gross profit	6.24	6.20	4.69	5.31	4.73	4.58	4.38	5.12	4.54	4.58	4.71	5.24	4.58	4.64	4.71	5.75	4.89	4.87	4.52	5.19	4.15	4.26	4.26	3.46	3.11	3.27	3.50	4.21	3.40	3.75	3.47	4.09	3.27	3.66	3.39	3.90	3.19	3.37	3.34	1.78	2.87	2.87	2.81	0.85	2.49	2.54	2.45	2.71	2.16	2.31	2.21	2.54	2.05	2.15	2.14	5.16	6.63	6.68	6.59	6.64	8.13	7.46	7.33	8.04	6.86	6.88	6.94	6.92	6.60	7.91	7.24	4.83	8.21	8.23	8.01	7.97	7.40	7.76	7.41	7.37	6.85
Total operating expenses +	4.89	4.82	3.40	3.32	3.26	3.20	3.17	3.14	3.18	3.16	3.12	3.48	3.41	3.43	3.46	3.86	3.43	3.30	3.09	3.22	3.11	2.82	2.67	2.62	2.70	2.65	2.52	2.57	2.48	2.58	2.40	2.38	2.41	2.40	2.27	2.13	2.08	2.14	2.00	1.85	2.01	1.73	1.66	1.90	1.53	1.53	1.47	1.52	1.52	1.48	1.41	1.44	1.42	1.43	1.40	2.76	5.82	5.90	5.85	5.75	6.39	5.67	5.50	6.06	5.26	5.12	5.50	5.37	5.20	5.79	8.72	-4.41	8.80	8.67	8.39	8.14	7.95	8.09	7.76	7.57	7.29
Selling, general and administrative	10.83	10.50	10.10	9.63	9.84	9.88	9.78	0.60	0.04	0.04	0.04	3.04	0.10	11.22	11.34	3.39	11.70	11.44	9.78	2.79	9.96	10.31	8.59	8.95	9.08	8.89	8.61	8.76	8.55	8.84	8.66	8.34	8.39	8.14	7.79	0.05	7.56	11.56	11.22	14.50	9.85	6.83	6.74	6.60	6.44	6.38	6.21	6.15	6.12	6.11	5.97	4.10	5.99	6.07	4.10	2.22	4.02	3.98	4.00	3.87	5.90	3.78	3.80	5.57	3.55	3.42	5.01	4.87	3.41	5.30	4.20	1.80	4.21	4.12	4.08	4.11	4.01	4.11	3.86	3.83	3.74
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	0.00	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	-5.94	-5.67	-6.70	-6.31	-6.58	-6.68	-6.61	2.53	3.14	3.12	3.08	0.44	3.31	-7.79	-7.87	0.47	-8.27	-8.14	-6.69	0.43	-6.85	-7.49	-5.93	-6.33	-6.38	-6.24	-6.09	-6.19	-6.07	-6.26	-6.26	-5.97	-5.98	-5.74	-5.52	2.09	-5.47	-9.42	-9.22	-12.64	-7.84	-5.10	-5.07	-4.70	-4.92	-4.85	-4.75	-4.63	-4.61	-4.63	-4.56	-2.66	-4.57	-4.64	-2.71	0.54	1.79	1.92	1.85	1.89	0.49	1.89	1.69	0.49	1.71	1.70	0.50	0.50	1.79	0.49	4.52	-6.20	4.59	4.55	4.31	4.03	3.94	3.98	3.91	3.74	3.55
Operating income	1.35	1.38	1.30	1.99	1.47	1.38	1.21	1.99	1.36	1.42	1.59	1.77	1.17	1.21	1.24	1.89	1.46	1.57	1.43	1.97	1.03	1.44	1.59	0.84	0.41	0.62	0.98	1.63	0.92	1.17	1.07	1.71	0.86	1.26	1.12	1.77	1.10	1.23	1.33	-0.07	0.86	1.14	1.14	-1.32	0.96	1.01	0.99	1.18	0.64	0.83	0.80	0.50	0.59	0.72	0.74	0.86	0.81	0.78	0.74	0.89	0.39	0.47	0.63	0.70	0.42	0.57	0.32	-0.85	0.18	0.78	0.63	-0.16	0.64	0.78	0.81	1.01	0.64	0.84	0.78	0.93	0.71
Non-operating income (net)	-0.09	-0.09	-0.16	0.24	-0.29	-0.40	-0.15	0.04	-0.17	-0.22	-0.17	0.36	-0.15	-0.15	-0.09	-1.21	-0.09	-0.19	0.03	0.65	0.02	-0.04	0.02	-1.16	0.01	-0.05	0.02	-4.19	0.02	0.01	0.03	-0.35	0.02	-0.12	-0.14	-0.31	-0.20	-0.15	-0.19	-0.11	-0.08	-0.08	-0.06	0.13	-0.05	-0.04	-0.05	-0.05	-0.05	-0.04	-0.03	-0.03	-0.03	-0.03	-0.02	-0.01	-0.02	0.00	-0.01	-0.02	-0.03	-0.03	-0.03	-0.02	-0.04	-0.02	-0.02	-0.03	-0.02	-0.01	-0.01	0.00	-0.01	-0.02	-0.03	-0.02	-0.01	-0.02	-0.01	-0.02	-0.03
Income before tax	1.26	1.29	1.13	2.22	1.18	0.98	1.06	2.03	1.18	1.20	1.42	2.13	1.02	1.06	1.15	0.68	1.38	1.38	1.46	2.61	1.05	1.41	1.61	-0.32	0.42	0.57	1.00	-2.55	0.93	1.18	1.10	1.36	0.87	1.14	0.98	1.46	0.90	1.08	1.14	-0.18	0.78	1.06	1.08	-1.19	0.91	0.97	0.94	1.14	0.59	0.79	0.77	0.47	0.56	0.69	0.73	0.85	0.79	0.78	0.72	0.87	0.36	0.44	0.60	0.67	0.38	0.55	0.29	-0.87	0.16	0.77	0.62	-0.17	0.63	0.77	0.79	0.99	0.63	0.82	0.77	0.91	0.68
Income tax expense	0.21	0.33	0.31	0.58	0.27	0.24	0.26	0.55	0.30	0.30	0.35	0.59	0.25	0.27	0.28	0.13	0.26	0.34	0.35	0.75	0.16	0.18	0.36	0.02	0.11	0.01	0.25	-0.59	0.19	0.24	0.27	0.23	-1.20	0.36	0.39	0.44	0.34	0.38	0.43	-0.11	0.28	0.36	0.39	-0.44	0.33	0.36	0.33	0.41	0.22	0.29	0.28	0.17	0.20	0.25	0.27	0.30	0.27	0.28	0.26	0.31	0.13	0.15	0.22	0.25	0.14	0.20	0.11	0.00	0.06	0.28	0.23	0.07	0.24	0.29	0.29	0.38	0.21	0.31	0.30	0.34	0.26
Net income	1.06	0.96	0.82	1.65	0.91	0.74	0.79	1.47	0.88	0.90	1.08	1.54	0.77	0.79	0.88	0.56	1.11	1.04	1.11	1.87	0.89	1.23	1.25	-0.33	0.32	0.56	0.75	-1.97	0.74	0.94	0.84	1.13	2.07	0.78	0.60	1.02	0.56	0.70	0.72	-0.07	0.51	0.69	0.69	-0.75	0.58	0.62	0.61	0.73	0.38	0.50	0.49	0.30	0.36	0.44	0.46	0.55	0.52	0.50	0.46	0.56	0.23	0.28	0.38	0.42	0.24	0.35	0.18	-0.88	0.10	0.49	0.38	-0.24	0.39	0.48	0.49	0.61	0.42	0.51	0.48	0.57	0.43

about 4 hours ago

Ask a follow up

	May-25	May-24	May-23	May-22	May-21	May-20	May-19	May-18	May-17	May-16	May-15	May-14	May-13	May-12	May-11	May-10	May-09	May-08	May-07	May-06
Total cash and short-term investments +	5.57	6.86	7.16	6.90	31.26	4.88	2.32	3.27	3.97	3.53	3.76	2.91	4.92	2.84	2.33	1.95	2.29	1.54	1.57	1.94
Cash and cash equivalents	5.50	6.50	6.86	6.90	7.09	4.88	2.32	3.27	3.97	3.53	3.76	2.91	4.92	2.84	2.33	1.95	2.29	1.54	1.57	1.94
Short-term investments	0.07	0.36	0.30		24.17			0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Accounts receivable, net	11.37	10.09	10.19	11.86	12.07	10.10	9.12	8.48	7.60	7.25	5.72	5.46	5.04	4.70	4.58	4.16	3.39	4.36	3.94	3.52
Inventories	0.60	0.61	0.60	0.64	0.59	0.57	0.55	0.53	0.51	0.50	0.50	0.46	0.46	0.44	0.44	0.39	0.37	0.44	0.34	0.31
Other current assets	0.84	1.01	0.93	0.97	0.84	0.83	1.10	1.07	0.55	0.71	0.96	0.85	0.86	1.07	0.94	0.78	1.07	0.91	0.78	0.70
Total current assets	18.39	18.21	18.58	20.37	20.58	16.38	13.09	13.34	12.63	11.99	10.94	9.68	11.27	9.06	8.29	7.28	7.12	7.24	6.63	6.46
Total non-current assets +	69.24	68.80	68.53	65.63	62.20	57.15	41.32	38.99	35.92	34.08	26.13	23.39	22.29	20.85	19.10	17.62	17.13	18.39	17.37	16.23
Property, plant and equipment, net	58.10	58.61	40.70	54.70	51.14	33.61	30.43	28.15	25.98	24.28	20.88	19.55	18.48	17.25	15.54	14.39	13.42	13.48	12.64	10.77
Goodwill	6.60	6.42	6.44	6.54	6.99	6.37	6.88	6.97	7.15	6.75	3.81	2.79	2.76	2.39	2.33	2.20	2.23	3.17	3.50	2.83
Intangible assets	0.21	0.18	0.23	0.30	0.35	0.32	0.42	0.48	0.53	1.01	0.21	0.06	0.07	2.42	2.36	2.27	1.17	0.92	1.24	1.28
Long-term investments
Other non-current assets
Total assets	87.63	87.01	87.11	85.99	82.78	73.54	54.40	52.33	48.55	46.06	37.07	33.07	33.57	29.90	27.39	24.90	24.24	25.63	24.00	22.69

Total current liabilities +	15.41	13.36	13.59	14.27	13.66	10.34	9.01	9.63	7.92	8.01	5.96	5.31	5.75	5.37	4.88	4.65	4.52	5.37	5.43	5.47
Accounts payable	3.69	3.19	3.85	4.03	3.84	3.27	3.03	2.98	2.75	2.94	2.07	1.97	1.88	1.61	1.70	1.52	1.37	2.20	2.02	1.91
Short-term debt	3.99	2.53	2.52	2.53	2.35	1.97	0.96	1.34	0.02	0.03	0.02	0.00	0.25	0.83	0.04	0.26	0.65	0.50	0.64	0.85
Current portion of long-term debt	1.43	0.07	0.13	0.08	0.15	0.05	0.96	1.34	0.02	0.03	0.02	4.74
Deferred revenue
Other current liabilities	7.73	7.30	6.92	7.19	6.83	4.68	4.72	4.97	4.86	4.72	3.54	3.00	3.25	2.93	3.14	2.86	2.50	2.67	2.77	2.72
Total non-current liabilities +	44.14	46.07	47.47	46.78	44.95	44.90	27.63	23.29	24.56	24.17	15.58	12.48	10.42	9.80	7.28	6.45	6.09	5.74	5.92	5.71
Long-term debt	19.15	20.14	20.45	20.18	20.73	21.52	16.62	15.24	14.91	13.73	7.25	4.74	2.74	1.25	1.67	1.67	1.93	1.51	2.01	1.59
Capital lease obligations	16.84	17.52	17.75	16.93	15.58	14.60
Other non-current liabilities	0.78	0.69	0.70	0.68	0.98	5.49	11.02	8.04	9.65	10.43	6.23	4.67	5.02	5.72	2.28	1.86
Total liabilities	59.55	59.43	61.06	61.06	58.61	55.24	36.65	32.91	32.48	32.28	22.08	17.79	16.17	15.18	12.17	11.09	10.62	11.11	11.34	11.18

Total stockholders' equity +	28.07	27.58	26.09	24.94	24.17	18.30	17.76	19.42	16.07	13.78	14.99	15.28	17.40	14.73	15.22	13.81	13.63	14.53	12.66	11.51
Common stock and paid-in capital	-13.33	-11.07	-9.17	-7.84	-5.65	-6.92	-6.89	-5.41	-4.76	-4.59	-1.91	-5.15	-1.12	-2.41	-0.05	-0.16	0.71	1.52	0.69	1.44
Retained earnings	41.40	38.65	35.26	32.78	29.82	25.22	24.65	24.82	20.83	18.37	16.90	20.43	18.52	17.13	15.27	13.97	12.92	13.00	11.97	10.07
Common shares outstanding	243	251	256	266	268	262	265	272	270	279	287	310	317	317	317	314	312	312	311	310

Show Quarterly Balance Sheet

	Feb-26	Nov-25	Aug-25	May-25	Feb-25	Nov-24	Aug-24	May-24	Feb-24	Nov-23	Aug-23	May-23	Feb-23	Nov-22	Aug-22	May-22	Feb-22	Nov-21	Aug-21	May-21	Feb-21	Nov-20	Aug-20	May-20	Feb-20	Nov-19	Aug-19	May-19	Feb-19	Nov-18	Aug-18	May-18	Feb-18	Nov-17	Aug-17	May-17	Feb-17	Nov-16	Aug-16	May-16	Feb-16	Nov-15	Aug-15	May-15	Feb-15	Nov-14	Aug-14	May-14	Feb-14	Nov-13	Aug-13	May-13	Feb-13	Nov-12	Aug-12	May-12	Feb-12	Nov-11	Aug-11	May-11	Feb-11	Nov-10	Aug-10	May-10	Feb-10	Nov-09	Aug-09	May-09	Feb-09	Nov-08	Aug-08	May-08	Feb-08	Nov-07	Aug-07	May-07	Feb-07	Nov-06	Aug-06	May-06	Feb-06
Total cash and short-term investments +	8.01	6.57	6.24	5.57	5.21	5.11	6.02	6.86	5.64	6.73	7.06	7.16	5.37	4.65	6.85	6.90	6.07	6.83	6.85	31.26	30.84	29.38	6.95	4.88	1.77	2.03	2.39	2.32	2.87	2.12	2.37	3.27	2.79	2.77	3.50	3.97	3.17	3.06	2.99	3.53	2.84	3.65	3.54	3.76	3.48	2.27	2.42	2.91	3.04	3.94	5.10	4.92	3.37	2.52	2.74	2.84	2.04	1.90	1.96	2.33	1.36	1.88	1.71	1.95	1.55	1.47	1.79	2.29	2.67	1.54	1.57	1.54	1.01	0.83	1.11	1.57	1.77	1.86	2.69	1.94	1.12
Cash and cash equivalents	8.01	6.57	6.17	5.50	5.14	5.03	5.94	6.50	5.64	6.73	7.06	6.86	5.37	4.65	6.85	6.90	6.07	6.83	6.85	7.09	8.86	8.34	6.95	4.88	1.77	2.03	2.39	2.32	2.87	2.12	2.37	3.27	2.79	2.77	3.50	3.97	3.17	3.06	2.99	3.53	2.84	3.65	3.54	3.76	3.48	2.27	2.42	2.91	3.04	3.94	5.10	4.92	3.37	2.52	2.74	2.84	2.04	1.90	1.96	2.33	1.36	1.88	1.71	1.95	1.55	1.47	1.79	2.29	2.67	1.54	1.57	1.54	1.01	0.83	1.11	1.57	1.77	1.86	2.69	1.94	1.12
Short-term investments			0.07	0.07	0.07	0.08	0.08	0.36				0.30								24.17	21.98	21.04								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	0.00	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
Accounts receivable, net	11.81	12.16	11.52	11.37	10.23	10.74	10.31	10.09	9.90	10.67	10.21	10.19	10.72	11.64	11.06	11.86	11.67	12.20	11.13	12.07	11.48	11.42	10.51	10.10	9.32	9.71	9.31	9.12	9.04	9.57	8.72	8.48	8.67	8.66	8.01	7.60	7.42	7.58	7.23	7.25	5.63	5.87	5.62	5.72	5.58	5.59	5.49	5.46	5.20	5.38	4.99	5.04	4.95	5.20	4.78	4.70	4.64	4.84	4.62	4.58	4.48	4.28	4.14	4.16	3.94	3.77	3.41	3.39	3.52	4.10	4.36	4.36	4.24	4.32	3.96	3.94	3.93	3.96	3.62	3.52	3.40
Inventories	0.63	0.63	0.60	0.60	0.62	0.62	0.61	0.61	0.64	0.63	0.63	0.60	0.63	0.66	0.65	0.64	0.61	0.59	0.58	0.59	0.58	0.59	0.59	0.57	0.57	0.58	0.57	0.55	0.55	0.52	0.52	0.53	0.52	0.53	0.52	0.51	0.53	0.52	0.51	0.50	0.48	0.49	0.49	0.50	0.49	0.48	0.48	0.46	0.46	0.46	0.45	0.46	0.46	0.46	0.47	0.44	0.45	0.44	0.42	0.44	0.41	0.40	0.38	0.39	0.38	0.39	0.37	0.37	0.37	0.41	0.41	0.44	0.38	0.39	0.34	0.34	0.32	0.33	0.32	0.31	0.29
Other current assets	5.03	1.29	0.99	0.84	1.23	1.34	1.23	1.01	1.24	1.09	0.99	0.96	1.22	1.27	1.05	0.97	1.12	1.12	0.99	0.84	0.79	0.92	0.85	0.83	0.88	0.88	0.74	1.10	1.05	1.22	1.03	1.07	1.59	0.93	0.70	0.55	0.82	0.90	0.67	0.71	1.29	1.15	1.06	0.96	0.93	0.88	0.87	0.85	1.08	1.10	0.96	0.86	0.96	0.98	0.89	1.07	1.08	1.00	0.96	0.94	0.99	0.84	0.82	0.78	0.82	0.81	0.82	1.07	0.81	0.78	0.83	0.91	0.79	0.81	0.82	0.78	0.75	0.71	0.71	0.70	0.70
Total current assets	25.48	20.65	19.34	18.39	17.21	17.72	18.09	18.21	17.42	19.12	18.89	18.58	17.94	18.22	19.61	20.37	19.47	20.75	19.55	20.58	21.71	21.27	18.90	16.38	12.54	13.20	13.02	13.09	13.50	13.44	12.64	13.34	13.58	12.88	12.72	12.63	11.94	12.05	11.40	11.99	10.24	11.15	10.70	10.94	10.48	9.21	9.25	9.68	9.78	10.87	11.49	11.27	9.75	9.16	8.88	9.06	8.20	8.17	7.96	8.29	7.24	7.40	7.04	7.28	6.68	6.43	6.39	7.12	7.37	6.83	7.17	7.24	6.43	6.35	6.23	6.63	6.77	6.84	7.34	6.46	5.51
Total non-current assets +	69.26	68.53	69.07	69.24	67.83	67.76	68.62	68.80	68.69	68.93	68.69	68.53	67.83	67.37	66.22	65.63	64.64	63.50	62.50	62.20	61.08	59.89	58.75	57.15	57.47	56.76	55.44	41.32	40.96	39.85	39.26	38.99	38.28	37.40	36.63	35.92	34.84	34.30	34.17	34.08	27.58	27.22	26.54	26.13	25.63	23.77	23.34	23.39	22.95	22.68	22.18	22.29	22.09	22.15	21.81	20.85	20.55	20.28	19.88	19.10	18.96	18.70	18.18	17.62	18.19	18.16	17.47	17.13	19.63	19.55	18.97	18.39	18.17	18.00	17.68	17.37	18.21	17.87	16.54	16.23	16.03
Property, plant and equipment, net	57.93	57.51	57.75	58.10	57.43	57.83	58.35			58.78	58.50	40.70	39.85	39.72	38.81	54.70	37.38	37.15	51.90	51.14	49.95	34.61	48.76	33.61	33.31	32.41	31.61	30.43	29.77	29.39	28.78	28.15	27.70	27.29	26.24	25.98	25.61	25.31	24.80	24.28	22.55	22.28	21.48	20.88	20.43	19.89	19.42	19.55	19.29	19.12	18.44	18.48	18.33	18.35	17.87	17.25	16.84	16.71	15.82	15.54	15.33	15.27	14.68	14.39	14.00	13.94	13.54	13.42	13.62	13.61	13.53	13.48	13.31	13.23	12.94	12.64	12.17	11.99	11.12	10.77	10.42
Goodwill	6.76	6.63	6.67	6.60	6.33	6.29	6.51	6.42	6.43	6.47	6.42	6.44	6.46	6.38	6.32	6.54	6.76	6.70	6.84	6.99	6.98	6.70	6.63	6.37	6.81	6.86	6.82	6.88	6.92	6.91	6.87	6.97	7.46	7.33	7.38	7.15	7.00	6.92	6.78	6.75	3.76	3.81	3.79	3.81	3.81	2.73	2.78	2.79	2.74	2.74	2.71	2.76	2.77	2.76	2.73	2.39	2.42	2.40	2.44	2.33	2.32	2.22	2.21	2.20	2.23	2.24	2.23	2.23	3.11	3.12	3.16	3.17	3.52	3.52	3.50	3.50	3.14	2.94	2.83	2.83	2.83
Intangible assets				0.21				0.18				0.23				0.30				0.35				0.32				0.42		6.91	6.87	0.48	7.46	7.33	7.38	0.53	7.00	6.92	6.78	1.01	3.76	3.81	3.79	0.21	3.81	2.73	2.78	0.06	2.74	2.74	2.71	0.07	2.77	2.76	2.73	2.42	2.42	2.40	2.44	2.36	2.32	2.22	2.21	2.27	2.23	2.24	2.23	1.17	1.20	1.07	0.97	0.92	1.33	1.26	1.23	1.24	1.36	1.31	1.25	1.28	1.33
Long-term investments
Other non-current assets
Total assets	94.73	89.18	88.42	87.63	85.04	85.48	86.71	87.01	86.11	88.05	87.58	87.11	85.78	85.59	85.83	85.99	84.11	84.25	82.05	82.78	82.79	81.16	77.65	73.54	70.01	69.95	68.45	54.40	54.46	53.29	51.90	52.33	51.85	50.28	49.35	48.55	46.78	46.35	45.58	46.06	37.82	38.37	37.25	37.07	36.11	32.98	32.59	33.07	32.73	33.54	33.67	33.57	31.83	31.31	30.69	29.90	28.75	28.45	27.84	27.39	26.20	26.09	25.21	24.90	24.88	24.59	23.86	24.24	27.01	26.38	26.14	25.63	24.60	24.35	23.91	24.00	24.97	24.71	23.88	22.69	21.54

Total current liabilities +	17.29	16.21	15.52	15.41	13.90	14.39	14.11	13.36	13.31	14.25	13.81	13.59	13.58	14.04	13.77	14.27	13.99	13.88	12.91	13.66	13.57	12.12	11.20	10.34	10.33	10.55	9.94	9.01	9.26	9.50	9.61	9.63	9.50	8.23	7.79	7.92	7.45	7.81	7.47	8.01	5.94	5.95	5.84	5.96	5.24	5.17	5.15	5.31	5.02	5.41	5.52	5.75	5.10	4.83	4.81	5.37	5.15	5.38	4.98	4.88	4.57	4.86	4.54	4.65	4.37	4.12	3.89	4.52	4.89	5.52	5.52	5.37	4.61	4.91	4.70	5.43	5.77	5.97	5.62	5.47	4.51
Accounts payable	4.15	4.66	4.22	3.69	3.60	3.90	3.74	3.19	3.78	4.00	3.79	3.85	3.99	3.99	4.17	4.03	4.19	4.19	3.82	3.84	3.99	3.73	3.34	3.27	3.19	3.28	3.18	3.03	3.16	3.40	3.07	2.98	3.10	3.15	2.94	2.75	2.71	2.95	2.85	2.94	2.02	2.13	2.05	2.07	2.05	1.97	1.97	1.97	1.90	1.87	1.88	1.88	1.73	1.73	1.64	1.61	1.69	1.65	1.56	1.70	1.59	1.56	1.42	1.52	1.49	1.42	1.31	1.37	1.39	1.88	2.05	2.20	2.16	2.30	2.02	2.02	1.89	2.06	1.88	1.91	1.85
Short-term debt	5.05	3.52	3.47	3.99	3.14	3.13	3.13	2.53	2.51	2.77	2.73	2.52	2.59	2.67	2.61	2.53	2.51	2.49	2.39	2.35	2.78	2.22	2.11	1.97	2.24	2.09	1.93	0.96	1.20	0.89	1.70	1.34	1.56	0.26	0.02	0.02	0.05	0.04	0.05	0.03	0.01	0.01	0.01	0.02			0.00	0.00	0.00	0.25	0.25	0.25	0.25	0.00	0.12	0.83	0.42	0.43	0.30	0.04	0.02	0.25	0.25	0.26	0.28	0.04	0.16	0.65	1.09	1.09	1.00	0.50	0.02	0.13	0.13	0.64	1.26	1.17	1.13	0.85	0.24
Current portion of long-term debt	2.42	0.90	0.88	1.43	0.61	0.59	0.62	0.07	0.07	0.33	0.35	0.13	0.15	0.17	0.14	0.08	0.12	0.12	0.13	0.15	0.65	0.10	0.09	0.05	0.34	0.15	0.04	0.96	1.20	0.64	1.40	1.34	0.76	0.01	15.16	0.02	0.05	0.04	0.05	0.03				0.02				4.74
Deferred revenue
Other current liabilities	8.09	8.03	7.83	7.73	7.16	7.37	7.24	7.30	7.01	7.48	7.28	6.92	7.00	7.38	6.99	7.19	7.29	7.21	6.70	6.83	6.80	6.16	5.75	4.68	4.90	5.17	4.83	4.72	4.90	5.20	4.84	4.97	4.84	4.82	4.83	4.86	4.70	4.81	4.58	4.72	3.90	3.81	3.78	3.54	3.19	3.21	3.18	3.00	3.12	3.29	3.39	3.25	3.12	3.10	3.05	2.93	3.05	3.31	3.12	3.14	2.97	3.05	2.87	2.86	2.60	2.66	2.42	2.50	2.41	2.56	2.47	2.67	2.43	2.48	2.54	2.77	2.62	2.75	2.62	2.72	2.42
Total non-current liabilities +	47.64	44.83	45.12	44.14	44.44	19.15	45.42	46.07	46.43	47.04	47.23	47.47	47.46	47.44	46.92	46.78	45.59	45.42	44.82	44.95	47.25	48.00	46.99	44.90	40.86	40.75	40.35	27.63	25.31	24.50	23.12	23.29	23.45	25.00	24.94	24.56	24.15	24.01	23.96	24.17	17.55	17.43	16.12	15.58	14.85	12.25	12.31	12.48	12.48	10.60	10.50	10.42	10.62	10.94	10.86	9.80	7.03	7.16	7.14	7.28	6.75	6.67	6.47	6.45	6.12	6.31	6.19	6.09	6.56	5.38	5.48	5.74	5.79	5.68	5.99	5.92	6.19	6.18	6.23	5.71	6.10
Long-term debt	22.83	20.29	20.29	19.15	19.53	19.43	19.66	20.14	20.12	20.19	20.15	20.45	20.12	20.08	19.92	20.18	20.39	20.39	20.55	20.73	22.80	23.22	23.20	21.52	18.97	18.60	18.63	16.62	17.22	16.40	15.24	15.24	16.02	15.18	15.14	14.91	14.71	13.55	13.74	13.84	8.48	8.48	7.24	7.25	7.23	4.74	4.74	4.74	4.74	2.74	2.74	2.74	1.99	2.24	2.24	1.25	1.25	1.25	1.37	1.67	1.67	1.67	1.67	1.67	1.67	1.92	1.92	1.93	1.92	0.92	1.01	1.51	2.01	2.01	2.01	2.01	2.01	2.05	2.09	1.59	2.21
Capital lease obligations	16.77	16.57	16.73	16.84	16.89	17.25	17.48	17.52	17.33	17.66	17.72	17.75	17.82	17.79	17.59	16.93	16.85	16.33	15.65	15.58	15.12	15.13	14.74	14.60	14.13	14.47	14.16
Other non-current liabilities	0.82	0.79	0.82	0.78	0.66	0.65	0.69	0.69	0.69	0.69	0.69	0.70	27.34	27.36	27.00	0.68	25.20	4.33	0.98	0.98	0.81	6.05	0.72	5.49	21.89	22.06	21.63	11.02	8.10	8.10	7.88	8.04	7.44	9.82	9.81	9.65	9.43	10.46	10.22	10.43	9.08	6.18	6.15	6.23	4.25	4.38	4.52	4.67	4.72	3.81	3.92	5.02	5.50	5.59	5.67	5.72	1.80	2.24	2.31	2.28	1.76	1.89	1.85	1.86	2.30	2.27
Total liabilities	64.93	61.04	60.65	59.55	58.34	59.02	59.54	59.43	59.74	61.29	61.04	61.06	61.04	61.48	60.69	61.06	59.58	59.31	57.73	58.61	60.81	60.12	58.19	55.24	51.18	51.30	50.29	36.65	34.57	34.00	32.73	32.91	32.96	33.23	32.73	32.48	31.60	31.82	31.43	32.28	23.49	23.38	21.96	22.08	20.10	17.42	17.47	17.79	17.50	16.01	16.02	16.17	15.72	15.77	15.67	15.18	12.18	12.54	12.12	12.17	11.32	11.53	11.01	11.09	10.50	10.43	10.07	10.62	11.46	10.90	11.00	11.11	10.40	10.59	10.69	11.34	11.96	12.16	11.86	11.18	10.62

Total stockholders' equity +	29.80	28.14	27.77	28.07	26.71	26.46	27.18	27.58	26.38	26.77	26.53	26.09	24.73	24.12	25.14	24.94	24.53	24.94	24.32	24.17	21.98	21.04	19.46	18.30	18.83	18.66	18.17	17.76	19.89	19.29	19.17	19.42	18.89	17.06	16.62	16.07	15.18	14.53	14.14	13.78	14.33	14.99	15.28	14.99	16.01	15.56	15.12	15.28	15.23	17.53	17.66	17.40	16.11	15.54	15.02	14.73	16.57	15.92	15.71	15.22	14.88	14.56	14.21	13.81	14.38	14.17	13.79	13.63	15.55	15.48	15.14	14.53	14.19	13.76	13.22	12.66	13.01	12.56	12.02	11.51	10.92
Common stock and paid-in capital	-13.06	-14.01	-13.77	-13.33	-13.05	-12.72	-11.59	-11.07	-10.80	-9.84	-9.49	-9.17	-9.31	-9.44	-7.92	-7.84	-7.70	-6.37	-6.14	-5.65	-5.94	-6.17	-6.65	-6.92	-6.74	-6.77	-6.88	-6.89	-6.76	-6.79	-6.14	-5.41	-4.82	-4.73	-4.54	-4.76	-4.65	-4.88	-4.72	-4.59	-4.15	-3.06	-2.15	-1.91	-5.87	-5.92	-5.80	-5.15	-4.47	-1.83	-1.26	-1.12	-2.10	-2.36	-2.48	-2.41	-0.02	-0.19	0.07	-0.05	0.17	0.05	-0.07	-0.16	0.83	0.83	0.76	0.71	1.76	1.75	1.87	1.52	0.95	0.88	0.79	0.69	1.62	1.56	1.51	1.44	1.40
Retained earnings	42.86	42.15	41.54	41.40	39.75	39.18	38.77	38.65	37.17	36.61	36.02	35.26	34.04	33.56	33.06	32.78	32.23	31.31	30.46	29.82	27.92	27.21	26.11	25.22	25.57	25.43	25.05	24.65	26.65	26.08	25.32	24.82	23.71	21.79	21.16	20.83	19.83	19.41	18.86	18.37	18.48	18.05	17.43	16.90	21.88	21.48	20.92	20.43	19.70	19.37	18.91	18.52	18.22	17.90	17.51	17.13	16.58	16.10	15.65	15.27	14.71	14.52	14.27	13.97	13.55	13.34	13.03	12.92	13.80	13.73	13.27	13.00	13.24	12.88	12.43	11.97	11.39	11.00	10.52	10.07	9.53
Common shares outstanding	243	243	243	238	244	244	247	248	250	253	254	254	253	256	262	262	265	268	271	272	270	269	263	261	262	262	262	261	263	266	269	271	273	272	272	271	271	270	269	269	275	283	286	283	287	287	289	296	307	319	319	319	317	315	316	317	316	316	318	318	317	316	315	314	314	314	312	312	312	312	311	312	312	312	315	311	311	312	310	310	310

about 4 hours ago

Ask a follow up

	May-25	May-24	May-23	May-22	May-21	May-20	May-19	May-18	Dec-17	May-17	Dec-16	May-16	Dec-15	May-15	May-14	May-13	May-12	May-11	May-10	May-09
Operating cash flow +	7.04	8.31	8.82	9.83	10.14	5.10	5.61	4.67	2.46	4.93	2.89	5.71	2.62	5.37	4.26	4.69	4.84	4.04	3.14	2.75
Net income
Depreciation, depletion and amortization	4.26	4.29	4.18	3.97	3.79	3.62	3.35	3.10	1.11	3.00	1.01	2.63	0.94	2.61	2.59	2.39	2.11	1.97	1.96	1.98
Stock-based compensation	0.15	0.16	0.18	0.19	0.20	0.17	0.17	0.17		0.15		0.14		0.13	0.12	0.11	0.11	0.10	0.10	0.10
Change in inventory					1.39	1.33	0.87	-0.14	0.04	0.08	0.00	-0.23	0.02	0.03	-0.02	0.26	-0.23	-0.11	0.28	-0.20
Other working capital changes	2.62	3.86	4.46	5.67	4.75	-0.02	1.21	1.55	1.32	1.70	1.89	3.17	1.65	2.60	1.58	1.94	2.85	2.08	0.80	0.88
Cash flow from investing +	-4.09	-5.20	-6.17	-6.82	-6.01	-5.85	-5.47	-5.68	-3.16	-4.98	-2.92	-9.45	-3.59	-5.75	-3.55	-3.80	-4.05	-3.42	-2.78	-2.38
Capital expenditures	-4.06	-5.18	-6.17	-6.76	-5.88	-5.87	-5.49	-5.66	-3.13	-5.12	-2.92	-4.82	-3.53	-4.35	-3.53	-3.38	-4.01	-3.43	-2.82	-2.46
Others incl. marketable securities changes	-0.04	-0.02	0.00	-0.05	-0.13	0.02	0.02	-0.01	-0.02	0.14	0.00	-4.63	-0.06	-1.41	-0.02	-0.43	-0.04	0.02	0.04	0.08
Cash flow from financing +	-4.02	-3.43	-2.60	-3.02	-2.09	3.38	-1.04	0.23	0.82	0.53	-0.44	3.61	0.07	1.35	-2.72	1.18	-0.24	-0.29	-0.69	0.40
Dividend payout	-1.34	-1.26	-1.18	-0.79	-0.69	-0.68	-0.68	-0.54	-1.07	-0.43	-1.03	-0.28	-1.00	-0.23	-0.19	-0.18	-0.16	-0.15	-0.14	-0.14
Common stock repurchases	-3.02	-2.50	-1.50	-2.25	4.21	0.00	-1.48	-1.02	0.45	-0.51	0.14	-2.72	0.20	-1.25	-4.86	-0.25	-0.20	-0.11	-0.09	1.00
Net Debt Issuance	0.34	0.33	0.08	0.02	-5.62	4.06	1.12	1.78	1.44	1.46	0.45	6.61	0.87	2.83	2.33	1.61	0.12	-0.03	-0.46	-0.46

Change in cash	-1.08	-0.31	0.04	0.00	2.04	2.56	-0.95	-0.70	0.13	0.44	-0.47	-0.23	-0.91	0.86	-2.01	2.07	0.52	0.38	-0.34	0.77
Change in exchange rate						-0.07	-0.05	0.07		-0.04		-0.10		-0.11	0.00	0.01	-0.03	0.04	-0.01

Show Quarterly Cash Flow

	Feb-26	Nov-25	Aug-25	May-25	Feb-25	Nov-24	Aug-24	May-24	Feb-24	Nov-23	Aug-23	May-23	Feb-23	Nov-22	Aug-22	May-22	Feb-22	Nov-21	Aug-21	May-21	Feb-21	Nov-20	Aug-20	May-20	Feb-20	Nov-19	Aug-19	May-19	Feb-19	Nov-18	Aug-18	May-18	Feb-18	Nov-17	Aug-17	May-17	Feb-17	Nov-16	Aug-16	May-16	Feb-16	Nov-15	Aug-15	May-15	Feb-15	Nov-14	Aug-14	May-14	Feb-14	Nov-13	Aug-13	May-13	Feb-13	Nov-12	Aug-12	May-12	Feb-12	Nov-11	Aug-11	May-11	Feb-11	Nov-10	Aug-10	May-10	Feb-10	Nov-09	Aug-09	May-09	Feb-09	Nov-08	Aug-08	May-08	Feb-08	Nov-07	Aug-07	May-07	Feb-07	Nov-06	Aug-06	May-06	Feb-06
Operating cash flow +	1.99	1.95	1.72	2.52	2.01	1.32	1.19	2.70	1.61	1.77	2.23	3.41	2.28	1.52	1.61	3.50	2.25	2.00	2.08	2.74	2.16	2.58	2.65	1.82	1.20	1.51	0.57	2.29	1.14	1.48	0.70	3.51	-0.34	0.91	0.59	2.29	0.01	1.66	0.97	1.91	1.34	1.21	1.24	1.89	1.32	1.17	0.98	1.69	0.97	0.68	0.93	1.71	1.26	0.82	0.90	1.82	0.85	1.31	0.86	1.58	0.45	1.22	0.80	1.23	0.55	0.46	0.90	0.53	0.77	0.76	0.70	1.29	0.91	0.48	0.80	1.46	0.76	0.68	0.67	1.46	1.08
Net income
Depreciation, depletion and amortization	1.11	1.07	1.09	1.06	1.07	1.06	1.08	1.10	1.07	1.04	1.07	1.08	1.03	1.05	1.02	1.02	0.99	1.00	0.97	0.98	0.96	0.94	0.93	0.93	0.91	0.90	0.88	0.87	0.85	0.83	0.81	0.80	0.79	0.76	0.75	0.75	0.76	0.74	0.74	0.67	0.66	0.65	0.65	0.66	0.65	0.65	0.65	0.65	0.65	0.65	0.64	0.62	0.60	0.59	0.57	0.54	0.54	0.52	0.51	0.50	0.49	0.50	0.48	0.49	0.49	0.49	0.50	0.50	0.50	0.49	0.49	0.50	0.49	0.48	0.47	0.46	0.45	0.43	0.40	0.40	0.39
Stock-based compensation	0.04	0.04	0.06	0.04	0.03	0.04	0.05	0.03	0.03	0.04	0.06	0.04	0.03	0.04	0.07	0.04	0.04	0.04	0.07	0.04	0.04	0.05	0.08	0.03	0.03	0.04	0.07	0.03	0.03	0.04	0.07	0.03	0.03	0.04	0.06	0.03	0.03	0.04	0.06	0.03	0.03	0.03	0.05	0.03	0.03	0.03	0.05	0.02	0.02	0.03	0.05	0.02	0.02	0.02	0.04	0.02	0.02	0.02	0.04	0.02	0.02	0.02	0.03	0.02	0.02	0.02	0.04	0.02	0.02	0.02	0.03	-0.03	0.02		0.03	0.10				-0.08
Change in inventory								0.15	-0.58	0.56	-0.13	-0.62	-0.89			0.24			-0.17	-0.96	0.99		-0.03	0.12			-0.12	0.12		0.00	-0.12	0.14	0.00	0.00	-0.14	0.00	0.00	0.00	0.00	0.09	0.00	0.00	-0.09	0.03	0.00	0.00	-0.03	0.03	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	0.06	-0.12	0.00	0.00	0.12					-0.28	-0.19	0.50	-0.03	-0.04	-0.01	-0.03	-0.01	0.00	-0.02
Other working capital changes	0.84	0.84	0.57	1.42	0.91	0.22	0.06	1.41	1.08	0.13	1.23	2.92	2.10	0.43	0.52	2.20	1.22	0.96	1.22	2.69	0.18	1.60	1.68	0.74	0.26	0.57	-0.26	1.27	0.26	0.61	-0.06	2.54	-1.15	0.11	-0.08	1.50	-0.78	0.89	0.18	1.13	0.65	0.53	0.63	1.18	0.64	0.49	0.31	0.98	0.29	0.01	0.28	1.07	0.64	0.20	0.29	1.25	0.28	0.77	0.31	1.07	-0.07	0.69	0.22	0.84	0.04	-0.05	0.25	0.02	0.25	0.24	0.17	1.11	0.59	-0.50	0.33	0.93	0.32	0.28	0.28	1.14	0.71
Cash flow from investing +	-0.96	-0.86	-0.62	-1.43	-1.05	-0.80	-0.80	-1.23	-1.36	-1.33	-1.28	-1.74	-1.23	-1.89	-1.31	-2.36	-1.34	-1.56	-1.55	-1.67	-1.53	-1.39	-1.42	-1.16	-1.43	-1.84	-1.42	-1.78	-1.11	-1.48	-1.10	-1.66	-1.36	-1.62	-1.04	-1.31	-1.09	-1.38	-1.21	-5.87	-1.03	-1.35	-1.20	-1.37	-2.50	-1.17	-0.72	-1.02	-0.86	-1.11	-0.56	-0.94	-0.52	-0.91	-1.44	-1.01	-0.72	-1.10	-1.22	-0.64	-0.73	-1.04	-1.01	-0.83	-0.43	-0.66	-0.85	-0.43	-0.60	-0.74	-0.62	-0.77	-0.63	-0.73	-0.77	-1.06	-0.86	-1.52	-0.69	-0.64	-0.52
Capital expenditures	-0.96	-0.76	-0.62	-1.47	-1.00	-0.82	-0.77	-1.20	-1.38	-1.31	-1.29	-1.75	-1.28	-1.86	-1.28	-2.38	-1.24	-1.57	-1.57	-1.68	-1.38	-1.40	-1.42	-1.16	-1.44	-1.85	-1.42	-1.73	-1.12	-1.46	-1.18	-1.67	-1.37	-1.58	-1.04	-1.33	-1.11	-1.47	-1.22	-1.26	-1.00	-1.35	-1.21	-1.38	-1.08	-1.17	-0.72	-0.98	-0.86	-1.12	-0.57	-0.95	-0.54	-0.92	-0.97	-1.06	-0.73	-1.11	-1.11	-0.73	-0.64	-1.05	-1.01	-0.84	-0.43	-0.67	-0.88	-0.47	-0.60	-0.75	-0.64	-0.79	-0.64	-0.79	-1.54	-0.77	-0.65	-0.76	-0.70	-0.66	-0.53
Others incl. marketable securities changes	0.00	-0.10	0.00	0.04	-0.06	0.01	-0.04	-0.03	0.02	-0.02	0.01	0.01	0.05	-0.03	-0.03	0.02	-0.11	0.01	0.02	0.01	-0.15	0.01	0.01	0.01	0.01	0.01	0.00	-0.05	0.01	-0.03	0.08	0.01	0.01	-0.04	0.01	0.01	0.02	0.09	0.01	-4.61	-0.03	0.00	0.01	0.01	-1.42	0.00	0.00	-0.04	0.00	0.01	0.01	0.01	0.03	0.01	-0.47	0.05	0.01	0.01	-0.11	0.10	-0.09	0.00	0.00	0.00	0.00	0.01	0.03	0.04	0.01	0.02	0.02	0.02	0.02	0.06	0.77	-0.29	-0.20	-0.76	0.01	0.02	0.01
Cash flow from financing +	3.97	-0.63	-0.46	-0.85	-0.86	-1.34	-0.97	-0.59	-1.32	-0.79	-0.73	-0.20	-0.36	-1.79	-0.25	-0.21	-1.70	-0.38	-0.73	-2.91	-0.15	0.15	0.83	2.51	-0.03	-0.04	0.94	-1.03	0.70	-0.23	-0.47	-1.35	1.69	-0.02	-0.09	-0.20	1.16	-0.12	-0.31	4.67	-1.09	0.26	-0.22	-0.23	2.43	-0.11	-0.74	-0.81	-1.00	-0.74	-0.18	0.77	0.13	-0.14	0.43	0.01	0.00	-0.23	-0.03	0.01	-0.24	-0.02	-0.04	0.01	-0.03	-0.13	-0.55	-0.50	0.96	-0.03	-0.03	0.01	-0.11	-0.03	-0.49	-0.60	0.02	0.00	0.78	0.00	-0.23
Dividend payout	-0.34	-0.34	-0.35	-0.33	-0.33	-0.34	-0.34	-0.31	-0.31	-0.32	-0.32	-0.29	-0.29	-0.30	-0.30	-0.20	-0.20	-0.20	-0.20	-0.17	-0.17	-0.17	-0.17	-0.17	-0.17	-0.17	-0.17	-0.17	-0.34	-0.17	-0.17	-0.13	-0.13	-0.13	-0.13	-0.11	-0.11	-0.11	-0.11	-0.07	-0.07	-0.07	-0.07	-0.06	-0.06	-0.06	-0.06	-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	-0.04	-0.04	-0.04	-0.04	-0.03	-0.04	-0.03	-0.03	-0.04	-0.03	-0.03	-0.03	-0.03	-0.03	-0.03	-0.03	-0.03	-0.03	-0.03	-0.02	-0.03
Common stock repurchases	-0.02	-0.30	-0.50	-0.50	-0.50	-1.02	-1.00	-0.50	-1.00	-0.50	-0.50	1.55	0.03	-1.50	-0.05	-1.50	-1.50	-0.20	-0.55	-0.20	-0.55	0.01	0.96	4.17	0.15	0.15	0.00	-0.12	-0.09	-0.65	-0.63	-0.46	-0.29	-0.18	-0.09	-0.15	-0.02	-0.11	-0.22	-0.59	-1.03	-0.91	-0.19	-0.24	-0.07	-0.16	-0.79	-0.87	-2.77	-0.94	-0.28	-0.94	-0.28	-0.02	-0.25	0.48	-0.25	-0.20	-0.03	-0.04	0.04	0.02	-0.01	0.01	-0.01	0.00	0.00	-2.00	1.51	0.50	-0.01					-1.05	0.06		1.00	-0.01	0.00
Net Debt Issuance	4.33	0.01	0.39	-0.02	-0.03	0.02	0.37	0.22	0.00	0.03	0.09	-1.46	-0.09	0.01	0.10	1.48	0.00	0.02	0.02	-2.54	0.57	0.31	0.04	-1.48	-0.01	-0.03	1.12	-0.75	1.13	0.59	0.33	-0.76	2.11	0.30	0.13	0.06	1.29	0.10	0.02	5.33	0.01	1.24	0.04	0.06	2.56	0.10	0.11	0.11	1.82	0.25	0.15	1.75	0.45	-0.07	0.72	-0.42	0.29	0.00	0.04	0.09	-0.24	0.00	0.01	0.04	0.02	-0.10	-0.52	1.54	-0.51	-0.49	0.01	0.04	-0.08	0.01	-0.46	0.48	-0.01	0.03	-0.19	0.03	-0.20

Change in cash	5.01	0.46	0.64	0.24	0.10	-0.83	-0.58	0.87	-1.06	-0.35	0.22	1.47	0.69	-2.17	0.05	0.93	-0.79	0.06	-0.20	-1.84	0.48	1.33	2.07	3.12	-0.27	-0.36	0.07	-0.55	0.75	-0.25	-0.90	0.48	0.02	-0.74	-0.47	0.80	0.11	0.07	-0.55	0.69	-0.81	0.10	-0.22	0.29	1.21	-0.15	-0.49	-0.13	-0.89	-1.16	0.18	1.55	0.86	-0.23	-0.10	0.80	0.14	-0.06	-0.37	0.97	-0.52	0.17	-0.24	0.41	0.09	-0.33	-0.51	-0.40	1.13	-0.01	0.05	0.53	0.18	-0.28	-0.46	-0.20	-0.09	-0.84	0.75	0.82	0.34
Change in exchange rate																							0.02	-0.06	-0.01	0.02	-0.02	-0.03	0.02	-0.01	-0.02	-0.03	0.04	-0.01	0.07	0.03	0.03	-0.10	0.00	-0.02	-0.03	-0.02	-0.04	0.00	-0.04	-0.04	-0.02	0.01	-0.01	0.00	-0.01	0.00	-0.01	0.00	0.02	-0.02	0.02	-0.04	0.01	0.01	0.01	0.01	0.01

about 4 hours ago

Ask a follow up

FEDEX CORP

Income Statement - FEDEX CORP (FDX)

Income Statement - FEDEX CORP (FDX)

Balance Sheet - FEDEX CORP (FDX)

Balance Sheet - FEDEX CORP (FDX)

Cash Flow - FEDEX CORP (FDX)

Cash Flow - FEDEX CORP (FDX)