Alibaba Group Holding Ltd
|
Mar-26 |
Mar-25 |
Mar-24 |
Mar-23 |
Mar-22 |
Mar-21 |
Mar-20 |
Mar-19 |
Mar-18 |
Mar-17 |
Mar-16 |
Mar-15 |
Mar-14 |
Mar-13 |
Mar-12 |
Mar-11 |
Mar-10 |
Mar-09 |
Mar-08 |
Mar-07 |
| Total revenue |
1,023.67 |
996.35 |
941.17 |
868.69 |
853.06 |
717.29 |
509.71 |
376.84 |
250.27 |
158.27 |
101.14 |
76.20 |
52.50 |
34.52 |
20.03 |
5.56 |
3.87 |
3.00 |
2.16 |
1.36 |
| Cost of revenue |
616.14 |
598.29 |
586.32 |
549.70 |
539.45 |
421.21 |
282.37 |
206.93 |
107.04 |
59.48 |
34.36 |
23.83 |
13.37 |
9.72 |
6.55 |
0.93 |
0.53 |
0.40 |
0.28 |
0.24 |
| Gross profit |
407.53 |
398.06 |
354.85 |
318.99 |
313.61 |
296.08 |
227.34 |
169.92 |
143.22 |
98.79 |
66.79 |
52.37 |
39.14 |
24.80 |
13.47 |
4.63 |
3.34 |
2.60 |
1.88 |
1.13 |
| Selling, general and administrative |
278.11 |
44.24 |
41.99 |
42.18 |
31.92 |
55.22 |
28.20 |
24.89 |
16.24 |
12.24 |
9.21 |
7.80 |
4.22 |
2.89 |
2.21 |
0.57 |
0.41 |
0.32 |
0.23 |
0.16 |
| Research and development |
66.53 |
57.15 |
52.26 |
56.74 |
55.47 |
57.24 |
43.08 |
37.44 |
22.75 |
17.06 |
13.79 |
10.66 |
5.09 |
3.75 |
2.90 |
0.58 |
0.38 |
0.21 |
0.13 |
0.11 |
| Other operating expenses |
619.37 |
155.77 |
147.25 |
119.71 |
156.59 |
93.95 |
64.64 |
50.51 |
34.91 |
21.44 |
14.69 |
10.78 |
4.90 |
7.41 |
3.35 |
1.94 |
1.47 |
0.93 |
0.72 |
0.59 |
| Operating income |
59.67 |
140.91 |
113.35 |
100.35 |
69.64 |
89.68 |
91.43 |
57.08 |
69.31 |
48.06 |
29.10 |
23.14 |
24.92 |
14.41 |
5.02 |
1.54 |
1.07 |
1.14 |
0.80 |
0.27 |
| Non-operating income (net) |
69.72 |
20.52 |
-19.49 |
-19.23 |
4.26 |
82.88 |
69.48 |
39.70 |
10.30 |
6.95 |
50.64 |
7.60 |
1.68 |
-4.31 |
0.52 |
0.17 |
0.10 |
0.22 |
0.35 |
0.02 |
| Income before tax |
129.39 |
161.42 |
93.86 |
81.12 |
73.89 |
172.56 |
160.91 |
96.79 |
79.61 |
55.00 |
79.74 |
30.74 |
26.60 |
10.11 |
5.53 |
1.71 |
1.18 |
1.36 |
1.15 |
0.29 |
| Income tax expense |
4.23 |
35.45 |
22.53 |
15.55 |
26.82 |
29.28 |
20.56 |
16.55 |
18.20 |
13.78 |
8.45 |
6.42 |
3.20 |
1.46 |
0.84 |
0.24 |
0.16 |
0.21 |
0.18 |
0.07 |
| Net income |
103.59 |
130.11 |
80.01 |
72.78 |
62.25 |
150.58 |
149.43 |
87.89 |
64.09 |
43.68 |
71.46 |
24.26 |
23.32 |
8.53 |
4.23 |
1.47 |
1.01 |
1.15 |
0.97 |
0.22 |
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 |
| Total revenue |
243.38 |
284.84 |
247.80 |
247.65 |
236.45 |
280.15 |
236.50 |
243.24 |
221.87 |
260.35 |
224.79 |
234.16 |
208.20 |
247.76 |
207.18 |
205.56 |
204.05 |
242.58 |
200.69 |
205.74 |
187.40 |
221.08 |
155.06 |
153.75 |
114.31 |
161.46 |
119.02 |
114.92 |
93.50 |
117.28 |
85.15 |
80.92 |
61.93 |
83.03 |
55.12 |
50.18 |
38.58 |
53.25 |
34.29 |
32.15 |
24.18 |
34.54 |
22.17 |
20.25 |
17.43 |
26.18 |
16.83 |
15.77 |
12.03 |
18.75 |
10.95 |
10.78 |
8.67 |
1.88 |
1.20 |
1.07 |
0.81 |
1.05 |
0.69 |
0.63 |
| Cost of revenue |
159.39 |
169.53 |
150.78 |
136.43 |
145.63 |
162.52 |
144.03 |
146.11 |
148.10 |
156.21 |
139.66 |
142.35 |
138.82 |
150.01 |
131.21 |
129.66 |
138.95 |
146.66 |
129.75 |
124.10 |
125.45 |
121.27 |
89.96 |
84.52 |
72.50 |
84.33 |
65.55 |
59.99 |
55.61 |
60.81 |
46.79 |
43.72 |
32.50 |
35.08 |
22.00 |
17.46 |
15.49 |
19.13 |
13.12 |
11.74 |
9.56 |
10.95 |
7.13 |
6.71 |
6.13 |
7.52 |
5.60 |
4.59 |
3.47 |
4.17 |
3.00 |
2.73 |
2.28 |
0.44 |
0.35 |
0.31 |
0.25 |
0.30 |
0.20 |
0.18 |
| Gross profit |
83.99 |
115.31 |
97.01 |
111.22 |
90.83 |
117.63 |
92.47 |
97.13 |
73.78 |
104.13 |
85.13 |
91.81 |
69.38 |
97.75 |
75.97 |
75.90 |
65.11 |
95.92 |
70.94 |
81.64 |
61.94 |
99.82 |
65.10 |
69.23 |
41.81 |
77.12 |
53.47 |
54.94 |
37.89 |
56.47 |
38.36 |
37.20 |
29.43 |
47.95 |
33.12 |
32.72 |
23.09 |
34.12 |
21.17 |
20.41 |
14.62 |
23.59 |
15.04 |
13.53 |
11.29 |
18.66 |
11.23 |
11.19 |
8.56 |
14.57 |
7.95 |
8.05 |
6.40 |
0.00 |
0.00 |
0.00 |
2.25 |
0.00 |
0.00 |
0.00 |
| Selling, general and administrative |
63.36 |
8.36 |
7.38 |
7.40 |
10.33 |
10.85 |
9.78 |
13.28 |
14.02 |
11.26 |
9.41 |
34.34 |
37.76 |
10.33 |
10.59 |
8.43 |
34.62 |
45.17 |
37.73 |
34.20 |
27.73 |
8.69 |
11.96 |
6.84 |
7.87 |
7.42 |
6.59 |
6.32 |
7.61 |
5.85 |
4.78 |
6.65 |
4.55 |
4.57 |
3.44 |
3.68 |
3.39 |
3.29 |
2.82 |
2.74 |
2.33 |
2.50 |
2.13 |
2.24 |
2.48 |
2.42 |
1.96 |
0.94 |
0.51 |
2.05 |
0.79 |
0.87 |
0.55 |
0.56 |
0.43 |
0.35 |
0.31 |
0.38 |
0.33 |
0.28 |
| Research and development |
18.96 |
15.48 |
17.10 |
15.00 |
14.93 |
14.66 |
14.18 |
13.37 |
14.09 |
13.49 |
14.22 |
10.47 |
13.88 |
13.52 |
15.15 |
14.19 |
10.94 |
15.71 |
15.30 |
13.30 |
13.52 |
13.61 |
19.25 |
11.08 |
10.59 |
11.08 |
10.94 |
10.48 |
8.66 |
8.90 |
8.37 |
11.51 |
6.69 |
6.29 |
5.08 |
4.70 |
4.52 |
4.42 |
4.13 |
3.99 |
3.57 |
3.75 |
3.23 |
3.24 |
3.04 |
3.08 |
2.58 |
1.95 |
1.20 |
1.71 |
1.17 |
1.02 |
0.85 |
0.19 |
0.14 |
0.13 |
0.12 |
0.13 |
0.11 |
0.10 |
| Other operating expenses |
161.91 |
71.31 |
67.17 |
53.84 |
37.10 |
50.91 |
33.27 |
34.49 |
30.91 |
56.87 |
27.92 |
144.83 |
141.32 |
38.87 |
25.09 |
28.33 |
2.83 |
2.84 |
2.91 |
22.10 |
9.54 |
28.52 |
20.26 |
16.60 |
16.22 |
19.07 |
15.58 |
13.76 |
12.85 |
14.91 |
11.72 |
11.03 |
8.97 |
11.09 |
8.01 |
6.84 |
5.65 |
5.75 |
5.18 |
4.87 |
3.20 |
4.45 |
3.29 |
2.89 |
2.85 |
3.64 |
2.35 |
1.45 |
1.14 |
2.02 |
0.70 |
0.75 |
0.22 |
-0.74 |
-0.57 |
-0.49 |
-0.43 |
-0.51 |
-0.44 |
-0.38 |
| Operating income |
-0.85 |
20.16 |
5.37 |
34.99 |
28.47 |
41.21 |
35.25 |
35.99 |
14.77 |
22.51 |
33.58 |
44.52 |
15.24 |
35.03 |
25.14 |
24.94 |
16.72 |
7.07 |
15.01 |
30.85 |
-7.66 |
49.00 |
13.63 |
34.71 |
7.13 |
39.56 |
20.36 |
24.38 |
8.77 |
26.80 |
13.50 |
8.02 |
9.22 |
26.00 |
16.58 |
17.51 |
9.53 |
20.66 |
9.05 |
8.81 |
5.11 |
12.43 |
6.40 |
5.16 |
2.60 |
9.35 |
4.35 |
6.84 |
5.45 |
8.80 |
5.25 |
5.42 |
4.45 |
0.85 |
0.38 |
0.37 |
0.22 |
0.34 |
0.13 |
0.14 |
| Non-operating income (net) |
32.21 |
3.93 |
20.80 |
16.26 |
-9.64 |
16.38 |
15.68 |
-1.90 |
-8.12 |
-6.81 |
-1.09 |
-8.35 |
10.07 |
14.54 |
-45.03 |
0.75 |
-36.28 |
22.26 |
-11.06 |
14.99 |
1.07 |
38.17 |
14.80 |
22.86 |
-4.16 |
18.98 |
53.20 |
1.46 |
19.64 |
9.75 |
5.02 |
5.30 |
1.58 |
4.00 |
3.54 |
1.17 |
4.87 |
1.60 |
0.05 |
0.42 |
2.03 |
3.58 |
17.98 |
27.05 |
1.47 |
-0.94 |
0.02 |
7.04 |
1.44 |
0.30 |
0.33 |
-0.38 |
-0.09 |
-0.85 |
-0.38 |
-0.37 |
0.66 |
-0.34 |
-0.13 |
-0.14 |
| Income before tax |
31.36 |
24.09 |
26.16 |
51.25 |
18.83 |
57.58 |
50.93 |
34.09 |
6.64 |
15.71 |
32.49 |
36.17 |
25.31 |
49.57 |
-19.90 |
25.70 |
-19.56 |
29.33 |
3.95 |
45.84 |
-6.60 |
87.17 |
28.44 |
57.56 |
2.98 |
58.54 |
73.56 |
25.83 |
28.40 |
36.55 |
18.52 |
13.32 |
10.81 |
30.00 |
20.13 |
18.68 |
14.41 |
22.27 |
9.10 |
9.23 |
7.14 |
16.02 |
24.37 |
32.21 |
4.07 |
8.41 |
4.37 |
13.88 |
6.89 |
9.10 |
5.57 |
5.04 |
4.36 |
0.00 |
0.00 |
0.00 |
0.87 |
0.00 |
0.00 |
0.00 |
| Income tax expense |
1.04 |
8.46 |
5.55 |
8.87 |
6.85 |
11.15 |
7.38 |
10.06 |
5.72 |
4.99 |
5.80 |
3.76 |
3.76 |
3.82 |
2.57 |
5.40 |
2.08 |
9.55 |
6.09 |
7.05 |
9.10 |
9.19 |
1.91 |
11.12 |
2.63 |
8.41 |
2.82 |
6.71 |
5.03 |
5.59 |
0.28 |
5.67 |
4.16 |
6.66 |
2.72 |
4.65 |
4.55 |
5.11 |
2.02 |
2.09 |
1.83 |
3.56 |
1.67 |
1.39 |
1.20 |
2.43 |
1.34 |
1.45 |
1.23 |
0.74 |
0.64 |
0.59 |
0.10 |
0.00 |
0.00 |
0.00 |
0.13 |
0.00 |
0.00 |
0.00 |
| Net income |
25.54 |
16.38 |
21.02 |
40.65 |
12.56 |
49.13 |
44.03 |
24.39 |
3.37 |
14.56 |
27.85 |
34.24 |
23.64 |
46.91 |
-20.43 |
22.66 |
-16.12 |
20.55 |
5.49 |
45.14 |
-5.48 |
79.54 |
28.88 |
47.53 |
3.22 |
52.17 |
72.59 |
21.45 |
25.91 |
33.12 |
20.13 |
8.72 |
7.67 |
24.07 |
17.67 |
14.68 |
10.65 |
17.86 |
7.62 |
7.55 |
5.37 |
12.50 |
22.75 |
30.84 |
2.89 |
5.94 |
3.03 |
12.40 |
5.60 |
8.33 |
4.94 |
4.44 |
4.20 |
0.00 |
0.00 |
0.00 |
0.22 |
0.24 |
0.09 |
0.12 |
|
Mar-26 |
Mar-25 |
Mar-24 |
Mar-23 |
Mar-22 |
Mar-21 |
Mar-20 |
Mar-19 |
Mar-18 |
Mar-17 |
Mar-16 |
Mar-15 |
Mar-14 |
Mar-13 |
Mar-12 |
Mar-11 |
Mar-10 |
Mar-09 |
Mar-08 |
Mar-07 |
| Cash and cash equivalents |
172.92 |
181.73 |
248.13 |
193.09 |
189.90 |
321.26 |
330.50 |
189.98 |
199.31 |
143.74 |
106.82 |
108.19 |
33.05 |
30.40 |
16.86 |
3.25 |
2.75 |
2.69 |
4.32 |
0.44 |
| Short-term investments |
184.67 |
283.04 |
322.90 |
331.38 |
265.19 |
162.18 |
32.71 |
13.19 |
10.90 |
7.07 |
8.88 |
17.81 |
12.03 |
2.92 |
5.48 |
6.80 |
4.52 |
3.92 |
0.95 |
1.05 |
| Accounts receivable, net |
36.02 |
76.22 |
38.94 |
41.18 |
45.00 |
37.45 |
30.82 |
21.22 |
15.36 |
8.52 |
4.45 |
5.91 |
2.43 |
0.24 |
1.37 |
0.34 |
0.04 |
0.01 |
0.03 |
0.03 |
| Inventories |
18.91 |
18.92 |
25.46 |
28.55 |
30.09 |
27.86 |
14.86 |
8.53 |
4.54 |
7.33 |
-15.68 |
2.30 |
6.32 |
4.67 |
4.02 |
0.29 |
0.31 |
0.19 |
0.24 |
0.19 |
| Other current assets |
250.90 |
109.81 |
117.43 |
103.77 |
108.36 |
94.61 |
111.49 |
37.36 |
26.75 |
21.59 |
13.89 |
10.20 |
20.33 |
5.06 |
4.19 |
0.65 |
0.84 |
0.50 |
0.27 |
0.19 |
| Total current assets |
608.49 |
669.71 |
752.86 |
697.97 |
638.54 |
643.36 |
462.92 |
270.27 |
256.86 |
181.86 |
134.07 |
142.11 |
67.83 |
43.16 |
27.90 |
11.04 |
8.14 |
7.12 |
5.57 |
1.71 |
| Property, plant and equipment, net |
|
242.55 |
262.09 |
176.03 |
171.81 |
147.41 |
138.05 |
92.03 |
66.49 |
20.21 |
13.63 |
0.24 |
0.90 |
0.61 |
0.39 |
|
|
|
|
|
| Goodwill |
246.45 |
255.89 |
259.68 |
268.09 |
269.58 |
292.77 |
276.78 |
264.94 |
162.15 |
125.42 |
81.65 |
41.93 |
11.79 |
11.29 |
11.44 |
0.37 |
0.20 |
|
|
|
| Intangible assets |
16.92 |
20.94 |
26.95 |
46.91 |
59.23 |
70.83 |
60.95 |
68.28 |
36.84 |
20.44 |
8.25 |
9.68 |
3.57 |
2.23 |
2.06 |
0.23 |
0.17 |
0.01 |
0.03 |
|
| Long-term investments |
656.75 |
566.99 |
424.07 |
453.12 |
443.25 |
437.41 |
350.96 |
241.54 |
177.89 |
151.82 |
0.00 |
7.82 |
20.83 |
1.80 |
|
|
|
|
|
|
| Other non-current assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total assets |
1,902.44 |
1,806.99 |
1,764.83 |
1,753.04 |
1,695.55 |
1,690.22 |
1,312.99 |
965.08 |
717.12 |
506.81 |
364.45 |
255.43 |
111.55 |
63.79 |
47.21 |
12.71 |
9.46 |
7.89 |
6.05 |
2.04 |
|
| Accounts payable |
358.55 |
28.73 |
127.56 |
103.37 |
107.21 |
94.37 |
67.17 |
51.96 |
40.36 |
20.17 |
8.33 |
5.16 |
2.05 |
0.89 |
0.80 |
0.02 |
0.02 |
0.02 |
0.01 |
0.01 |
| Short-term debt |
28.12 |
26.55 |
34.87 |
17.93 |
13.84 |
17.51 |
7.92 |
22.47 |
6.03 |
14.90 |
4.30 |
1.99 |
10.36 |
5.45 |
1.28 |
0.09 |
|
|
|
|
| Current portion of long-term debt |
28.22 |
22.56 |
29.00 |
12.27 |
8.84 |
13.44 |
5.15 |
22.47 |
6.03 |
14.90 |
0.00 |
8.48 |
41.08 |
33.10 |
|
|
|
|
|
|
| Deferred revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other current liabilities |
10.83 |
312.29 |
377.57 |
251.51 |
240.99 |
240.21 |
94.61 |
115.56 |
75.73 |
50.83 |
36.62 |
29.79 |
23.00 |
8.54 |
3.83 |
2.07 |
4.04 |
2.65 |
0.33 |
0.51 |
| Long-term debt |
231.77 |
208.14 |
141.78 |
149.09 |
132.50 |
135.72 |
120.28 |
111.83 |
119.53 |
76.84 |
53.26 |
1.32 |
4.94 |
4.45 |
|
|
|
|
|
|
| Capital lease obligations |
21.73 |
17.41 |
34.84 |
34.22 |
35.25 |
32.29 |
21.86 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
|
|
|
|
| Other non-current liabilities |
5.84 |
2.81 |
1.43 |
30.38 |
31.88 |
30.75 |
1.32 |
2.32 |
1.64 |
0.66 |
0.00 |
0.00 |
|
|
|
|
|
|
|
|
| Total liabilities |
780.37 |
715.21 |
652.23 |
630.12 |
613.36 |
606.58 |
433.33 |
349.67 |
277.69 |
182.69 |
114.56 |
98.02 |
70.85 |
52.83 |
12.83 |
6.90 |
4.44 |
2.92 |
2.44 |
1.90 |
|
| Common stock and paid-in capital |
351.19 |
364.94 |
514.70 |
523.89 |
518.64 |
528.71 |
473.36 |
357.52 |
267.09 |
215.56 |
171.14 |
132.57 |
39.52 |
31.45 |
21.83 |
5.80 |
5.02 |
4.97 |
2.98 |
0.42 |
| Retained earnings |
705.74 |
646.47 |
597.90 |
599.03 |
563.56 |
554.92 |
406.29 |
257.89 |
172.35 |
108.56 |
78.75 |
24.84 |
1.18 |
-20.49 |
12.55 |
|
|
|
0.64 |
-0.27 |
| Common shares outstanding |
2,404 |
2,415 |
2,545 |
2,639 |
2,723 |
2,748 |
2,668 |
2,623 |
2,572 |
2,573 |
2,562 |
2,500 |
2,465 |
2,389 |
2,321 |
2,536 |
2,540 |
2,528 |
2,430 |
2,384 |
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 |
Mar-12 |
Dec-11 |
Jun-11 |
Dec-10 |
Jun-10 |
Dec-09 |
| Cash and cash equivalents |
172.92 |
170.63 |
135.07 |
183.12 |
181.73 |
162.78 |
182.99 |
219.17 |
248.13 |
279.05 |
254.80 |
243.72 |
226.41 |
193.09 |
195.25 |
206.71 |
189.90 |
189.90 |
293.11 |
272.21 |
321.26 |
312.14 |
301.51 |
309.27 |
330.50 |
350.58 |
234.18 |
210.54 |
189.98 |
189.20 |
164.38 |
167.90 |
199.31 |
212.20 |
148.75 |
145.14 |
143.74 |
133.99 |
103.68 |
82.25 |
106.82 |
110.30 |
96.75 |
104.06 |
104.06 |
107.05 |
88.09 |
51.91 |
33.05 |
41.71 |
|
-33.32 |
30.40 |
2.68 |
3.43 |
2.90 |
3.25 |
2.08 |
2.75 |
| Short-term investments |
184.67 |
210.07 |
238.50 |
233.30 |
283.04 |
290.49 |
205.80 |
229.76 |
322.90 |
322.90 |
359.60 |
330.64 |
318.02 |
331.38 |
323.96 |
280.40 |
265.19 |
265.19 |
201.82 |
187.00 |
162.18 |
150.02 |
109.19 |
77.29 |
32.71 |
6.64 |
6.83 |
10.08 |
13.19 |
11.39 |
17.16 |
17.26 |
10.90 |
11.94 |
16.26 |
7.47 |
7.07 |
7.81 |
7.32 |
9.84 |
8.88 |
10.08 |
11.22 |
13.72 |
13.72 |
26.26 |
23.72 |
7.71 |
12.03 |
7.47 |
|
66.63 |
2.29 |
1.40 |
8.22 |
7.69 |
6.80 |
6.08 |
4.52 |
| Accounts receivable, net |
36.02 |
|
232.67 |
228.20 |
76.22 |
181.38 |
174.83 |
158.63 |
30.69 |
38.94 |
152.72 |
78.64 |
32.13 |
41.18 |
150.46 |
146.00 |
146.00 |
45.00 |
139.83 |
37.45 |
124.71 |
119.13 |
56.22 |
30.82 |
84.23 |
81.29 |
29.16 |
62.71 |
21.22 |
53.18 |
48.47 |
15.36 |
25.37 |
40.78 |
13.84 |
30.57 |
8.52 |
25.73 |
25.12 |
20.49 |
4.45 |
14.94 |
12.11 |
0.39 |
15.20 |
5.91 |
19.19 |
2.44 |
2.43 |
0.80 |
|
|
0.24 |
|
0.56 |
0.07 |
0.34 |
0.07 |
0.04 |
| Inventories |
18.91 |
|
|
|
18.92 |
|
|
|
25.46 |
25.46 |
-112.59 |
-109.04 |
-104.63 |
28.55 |
|
30.09 |
30.09 |
30.09 |
-100.82 |
-100.82 |
27.86 |
-102.70 |
19.69 |
-76.50 |
14.86 |
-60.34 |
-66.49 |
-55.41 |
8.53 |
-45.27 |
-40.59 |
-39.16 |
4.54 |
-37.40 |
-33.76 |
-27.36 |
7.33 |
-24.72 |
-24.91 |
-19.98 |
-15.68 |
-13.63 |
-10.19 |
1.92 |
1.92 |
2.22 |
2.48 |
7.46 |
6.32 |
-0.99 |
|
|
-0.63 |
|
0.46 |
0.29 |
0.29 |
0.32 |
0.31 |
| Other current assets |
250.90 |
231.91 |
40.37 |
41.46 |
109.81 |
43.18 |
45.48 |
204.77 |
13.40 |
117.43 |
192.84 |
183.60 |
186.01 |
103.77 |
209.16 |
190.60 |
11.66 |
108.36 |
180.21 |
178.84 |
124.71 |
135.57 |
112.23 |
104.75 |
84.23 |
102.24 |
49.75 |
70.01 |
37.36 |
61.09 |
56.35 |
51.84 |
16.74 |
44.16 |
25.80 |
33.78 |
21.59 |
26.73 |
25.32 |
21.00 |
13.89 |
16.25 |
14.03 |
16.73 |
17.12 |
36.89 |
26.63 |
25.47 |
20.33 |
18.86 |
|
|
10.24 |
0.15 |
1.03 |
0.79 |
0.65 |
0.85 |
0.84 |
| Total current assets |
608.49 |
612.61 |
646.62 |
686.07 |
669.71 |
677.84 |
609.10 |
653.69 |
752.86 |
746.38 |
807.24 |
757.96 |
730.44 |
697.97 |
728.38 |
677.71 |
638.54 |
638.54 |
675.14 |
638.05 |
643.36 |
597.73 |
522.94 |
491.31 |
462.92 |
459.45 |
335.69 |
290.63 |
270.27 |
261.68 |
237.88 |
236.99 |
256.86 |
268.29 |
204.65 |
186.39 |
181.86 |
168.53 |
136.33 |
113.09 |
134.07 |
136.63 |
121.99 |
134.90 |
134.90 |
170.20 |
141.41 |
87.52 |
67.83 |
69.83 |
|
33.32 |
43.16 |
|
13.24 |
11.45 |
11.04 |
9.09 |
8.14 |
| Property, plant and equipment, net |
|
254.48 |
246.54 |
220.84 |
203.35 |
226.83 |
207.92 |
|
|
|
179.44 |
175.86 |
176.03 |
177.80 |
179.57 |
177.81 |
171.81 |
165.06 |
157.07 |
152.61 |
147.41 |
147.08 |
118.04 |
111.46 |
138.05 |
101.52 |
127.98 |
120.18 |
92.03 |
1.92 |
12.67 |
11.80 |
10.59 |
9.99 |
7.45 |
6.48 |
2.94 |
2.87 |
2.46 |
2.38 |
2.11 |
2.14 |
1.80 |
1.61 |
1.47 |
1.46 |
1.39 |
1.09 |
0.90 |
|
|
|
0.61 |
0.39 |
|
|
|
|
|
| Goodwill |
246.45 |
245.61 |
255.55 |
255.58 |
255.89 |
254.94 |
259.62 |
259.72 |
259.68 |
259.68 |
259.52 |
266.71 |
266.58 |
268.09 |
268.16 |
271.02 |
269.58 |
269.58 |
269.24 |
294.89 |
292.77 |
293.39 |
276.17 |
276.90 |
276.78 |
277.03 |
276.63 |
266.89 |
264.94 |
244.26 |
203.73 |
207.37 |
162.15 |
162.68 |
130.20 |
129.54 |
125.42 |
122.54 |
121.35 |
114.21 |
81.65 |
81.65 |
82.11 |
32.17 |
32.17 |
40.68 |
33.66 |
29.29 |
11.79 |
11.64 |
|
|
11.29 |
1.82 |
0.46 |
0.46 |
0.37 |
0.20 |
0.20 |
| Intangible assets |
16.92 |
18.62 |
19.43 |
20.13 |
20.94 |
21.67 |
22.91 |
25.27 |
39.02 |
39.02 |
28.36 |
41.59 |
44.56 |
46.91 |
48.91 |
54.43 |
59.23 |
59.23 |
61.94 |
64.89 |
70.83 |
73.94 |
66.08 |
57.58 |
60.95 |
64.75 |
66.10 |
66.02 |
68.28 |
67.99 |
50.68 |
51.87 |
36.84 |
36.38 |
21.32 |
22.87 |
20.44 |
17.64 |
18.75 |
19.01 |
8.25 |
8.87 |
9.57 |
9.13 |
9.13 |
9.77 |
8.85 |
7.60 |
3.57 |
3.47 |
|
|
2.23 |
2.14 |
0.22 |
0.25 |
0.23 |
0.15 |
0.17 |
| Long-term investments |
656.75 |
649.22 |
618.82 |
571.19 |
566.99 |
556.89 |
547.21 |
534.81 |
424.07 |
429.20 |
456.11 |
451.66 |
453.12 |
436.11 |
418.16 |
446.78 |
443.25 |
476.34 |
461.37 |
454.54 |
437.41 |
425.77 |
398.58 |
373.78 |
350.96 |
362.04 |
330.95 |
254.31 |
241.54 |
4.82 |
31.93 |
29.67 |
28.41 |
164.36 |
160.26 |
149.86 |
152.26 |
154.40 |
157.43 |
142.88 |
120.85 |
|
|
|
48.49 |
|
|
4.45 |
20.83 |
|
|
|
1.80 |
|
|
|
|
|
|
| Other non-current assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total assets |
1,902.44 |
1,879.50 |
1,883.88 |
1,847.09 |
1,806.99 |
1,854.96 |
1,762.71 |
1,785.05 |
1,764.83 |
1,764.83 |
1,820.97 |
1,811.59 |
1,776.80 |
1,753.04 |
1,772.12 |
1,712.54 |
1,695.55 |
1,695.55 |
1,760.57 |
1,725.67 |
1,690.22 |
1,635.27 |
1,433.63 |
1,369.18 |
1,312.99 |
1,319.50 |
1,159.58 |
1,018.85 |
965.08 |
917.94 |
824.77 |
796.66 |
717.12 |
711.43 |
578.82 |
543.71 |
506.81 |
490.87 |
456.40 |
409.97 |
364.45 |
364.67 |
327.76 |
282.06 |
282.06 |
269.99 |
232.34 |
161.19 |
111.55 |
107.06 |
|
|
63.79 |
7.50 |
15.30 |
13.34 |
12.71 |
10.44 |
9.46 |
|
| Accounts payable |
358.55 |
351.52 |
|
371.54 |
28.73 |
340.32 |
322.48 |
339.31 |
339.28 |
18.38 |
315.24 |
275.95 |
275.95 |
103.37 |
271.86 |
271.86 |
271.46 |
107.21 |
281.87 |
265.94 |
260.93 |
224.91 |
73.06 |
164.71 |
161.54 |
165.28 |
35.85 |
119.97 |
51.96 |
114.48 |
104.79 |
97.26 |
0.22 |
11.89 |
12.24 |
7.67 |
20.17 |
6.37 |
37.21 |
5.06 |
8.33 |
3.93 |
23.61 |
3.32 |
20.60 |
21.24 |
17.40 |
2.56 |
2.05 |
|
|
|
0.18 |
0.15 |
0.02 |
0.02 |
0.02 |
0.01 |
0.02 |
| Short-term debt |
28.12 |
24.67 |
26.29 |
24.58 |
26.55 |
21.45 |
32.72 |
29.91 |
29.91 |
34.87 |
26.35 |
8.19 |
8.24 |
17.93 |
11.57 |
11.60 |
8.84 |
13.84 |
7.91 |
18.85 |
13.44 |
15.05 |
4.90 |
4.54 |
5.15 |
4.22 |
-19.21 |
23.02 |
22.47 |
22.81 |
9.02 |
13.69 |
6.03 |
6.45 |
-11.99 |
16.46 |
14.90 |
13.68 |
5.52 |
4.68 |
4.30 |
2.95 |
1.44 |
2.27 |
2.27 |
19.14 |
14.35 |
13.07 |
10.36 |
10.08 |
|
|
5.45 |
|
1.29 |
0.82 |
0.09 |
|
|
| Current portion of long-term debt |
28.22 |
24.66 |
26.29 |
24.58 |
22.56 |
21.45 |
32.72 |
29.91 |
29.00 |
26.35 |
8.19 |
8.24 |
12.27 |
11.57 |
11.60 |
13.55 |
8.84 |
7.91 |
18.85 |
17.01 |
13.44 |
15.05 |
4.90 |
4.54 |
5.15 |
4.22 |
24.16 |
23.02 |
22.47 |
0.33 |
|
|
19.99 |
129.33 |
8.67 |
93.32 |
8.95 |
90.83 |
88.10 |
79.19 |
57.57 |
|
|
|
52.59 |
|
|
2.58 |
41.08 |
|
|
|
33.10 |
|
|
|
|
|
|
| Deferred revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other current liabilities |
10.83 |
11.49 |
340.77 |
371.62 |
312.29 |
421.50 |
322.74 |
339.28 |
18.38 |
377.57 |
411.38 |
286.60 |
363.49 |
251.51 |
293.67 |
82.64 |
21.75 |
240.99 |
93.93 |
80.45 |
25.49 |
89.79 |
158.61 |
56.51 |
23.20 |
196.36 |
120.09 |
144.60 |
115.56 |
138.62 |
41.93 |
38.99 |
91.64 |
92.68 |
50.94 |
64.76 |
50.83 |
50.77 |
21.55 |
35.97 |
36.62 |
28.50 |
16.63 |
21.55 |
15.88 |
20.44 |
13.84 |
26.56 |
23.00 |
30.25 |
|
|
18.55 |
1.45 |
1.22 |
4.76 |
2.07 |
4.13 |
4.04 |
| Long-term debt |
231.77 |
238.09 |
255.31 |
207.51 |
208.14 |
210.08 |
169.54 |
178.03 |
141.78 |
139.57 |
158.56 |
157.31 |
149.09 |
148.26 |
149.84 |
138.46 |
132.50 |
131.73 |
132.91 |
133.60 |
135.72 |
102.65 |
116.89 |
120.89 |
120.28 |
118.17 |
121.52 |
116.37 |
111.83 |
2.39 |
18.81 |
18.66 |
19.03 |
18.89 |
11.33 |
11.34 |
11.16 |
11.11 |
12.38 |
11.21 |
8.29 |
8.27 |
8.30 |
8.14 |
8.16 |
8.07 |
8.07 |
7.90 |
4.94 |
|
|
|
4.45 |
|
|
|
|
|
|
| Capital lease obligations |
21.73 |
|
|
|
17.41 |
|
|
|
34.84 |
|
|
|
34.22 |
|
|
|
35.25 |
|
|
|
32.29 |
|
22.01 |
|
21.86 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other non-current liabilities |
5.84 |
23.79 |
21.35 |
21.17 |
2.81 |
32.77 |
31.37 |
32.19 |
1.43 |
32.58 |
31.71 |
30.78 |
30.38 |
31.31 |
31.55 |
31.81 |
31.88 |
32.44 |
31.41 |
30.63 |
30.75 |
30.35 |
22.01 |
23.01 |
1.32 |
25.94 |
22.70 |
23.20 |
2.32 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total liabilities |
780.37 |
772.86 |
772.10 |
753.77 |
715.21 |
760.17 |
704.83 |
731.69 |
652.23 |
652.23 |
678.54 |
641.54 |
629.76 |
630.12 |
662.34 |
630.07 |
613.36 |
613.36 |
640.41 |
617.36 |
606.58 |
552.91 |
452.40 |
440.70 |
433.33 |
460.18 |
431.84 |
380.89 |
349.67 |
357.02 |
323.42 |
320.91 |
280.69 |
284.46 |
210.83 |
200.07 |
182.69 |
184.85 |
163.33 |
151.30 |
114.56 |
117.13 |
103.84 |
98.07 |
97.41 |
120.54 |
102.89 |
99.46 |
70.85 |
72.93 |
|
|
52.83 |
2.03 |
7.78 |
6.36 |
6.90 |
4.61 |
4.44 |
|
| Common stock and paid-in capital |
351.19 |
357.05 |
365.71 |
366.13 |
364.94 |
348.81 |
360.31 |
373.29 |
388.65 |
388.65 |
393.57 |
399.42 |
395.87 |
390.63 |
390.68 |
401.62 |
384.92 |
384.92 |
392.67 |
393.10 |
382.55 |
375.88 |
375.48 |
355.18 |
349.11 |
340.92 |
251.39 |
241.80 |
234.37 |
228.04 |
213.71 |
203.97 |
193.47 |
185.08 |
181.30 |
175.35 |
170.24 |
165.72 |
165.93 |
152.26 |
138.24 |
139.38 |
127.90 |
127.17 |
127.17 |
114.96 |
108.45 |
43.81 |
38.44 |
35.03 |
0.00 |
10.96 |
29.58 |
3.17 |
7.42 |
6.88 |
5.75 |
5.79 |
4.98 |
| Retained earnings |
705.74 |
683.26 |
666.78 |
647.54 |
646.47 |
652.32 |
593.61 |
564.74 |
597.90 |
597.90 |
617.02 |
635.66 |
617.64 |
599.03 |
585.27 |
546.32 |
563.56 |
563.56 |
581.63 |
569.72 |
554.92 |
561.18 |
481.92 |
453.53 |
406.29 |
403.20 |
351.41 |
279.24 |
257.89 |
232.85 |
207.85 |
189.12 |
172.35 |
164.88 |
140.87 |
123.27 |
108.56 |
97.97 |
80.48 |
72.99 |
78.75 |
75.62 |
63.12 |
55.70 |
55.70 |
22.14 |
16.21 |
13.32 |
1.18 |
-1.92 |
|
|
-19.15 |
1.83 |
|
|
|
|
|
| Common shares outstanding |
2,404 |
2,414 |
2,396 |
2,394 |
2,394 |
2,400 |
2,449 |
2,449 |
2,434 |
2,540 |
2,540 |
2,566 |
2,576 |
2,610 |
2,614 |
2,646 |
2,709 |
2,675 |
2,715 |
2,724 |
2,719 |
2,753 |
2,745 |
2,741 |
2,728 |
2,674 |
2,637 |
2,634 |
2,625 |
2,614 |
2,628 |
2,627 |
2,619 |
2,615 |
2,607 |
2,599 |
2,581 |
2,571 |
2,566 |
2,568 |
2,546 |
2,550 |
2,564 |
2,588 |
2,588 |
2,588 |
2,438 |
2,384 |
2,368 |
2,343 |
2,317 |
2,384 |
2,287 |
2,287 |
2,287 |
2,287 |
2,287 |
2,287 |
2,287 |
|
Mar-26 |
Mar-25 |
Mar-24 |
Mar-23 |
Mar-22 |
Mar-21 |
Mar-20 |
Mar-19 |
Mar-18 |
Mar-17 |
Mar-16 |
Mar-15 |
Mar-14 |
Mar-13 |
Mar-12 |
Mar-11 |
Mar-10 |
Mar-09 |
Mar-08 |
Mar-07 |
| Net income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Depreciation, depletion and amortization |
47.12 |
31.10 |
45.28 |
46.94 |
39.46 |
47.91 |
43.30 |
36.94 |
20.64 |
14.49 |
6.74 |
4.41 |
1.68 |
0.92 |
0.86 |
0.86 |
0.13 |
0.08 |
0.06 |
0.05 |
| Stock-based compensation |
11.18 |
15.58 |
18.55 |
30.83 |
23.97 |
50.12 |
31.74 |
37.49 |
20.08 |
16.00 |
16.08 |
13.03 |
2.84 |
1.26 |
1.25 |
0.34 |
0.24 |
0.19 |
0.15 |
0.11 |
| Change in inventory |
|
|
|
|
|
|
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
|
|
|
|
| Other working capital changes |
17.92 |
118.14 |
120.18 |
121.98 |
79.33 |
133.76 |
110.16 |
76.58 |
77.33 |
51.54 |
34.99 |
24.56 |
23.59 |
13.00 |
7.15 |
8.06 |
1.88 |
1.31 |
1.20 |
0.56 |
| Capital expenditures |
-126.94 |
-86.66 |
-33.18 |
-34.35 |
-53.31 |
-43.19 |
-46.54 |
-49.65 |
-28.14 |
-17.92 |
-11.03 |
-7.69 |
-4.84 |
-2.46 |
-2.14 |
-2.14 |
-0.41 |
-0.27 |
-0.14 |
-0.10 |
| Others incl. marketable securities changes |
59.60 |
-119.94 |
6.91 |
-101.15 |
-145.28 |
-201.01 |
-68.75 |
-92.73 |
-49.92 |
-61.03 |
-33.24 |
-45.67 |
-28.63 |
2.99 |
2.02 |
2.02 |
-0.81 |
-2.84 |
0.04 |
-0.70 |
| Dividend payout |
-33.73 |
-29.31 |
-18.08 |
-22.79 |
0.00 |
-38.41 |
|
-12.12 |
0.00 |
-96.68 |
-28.97 |
-0.10 |
-0.21 |
-0.10 |
-1.06 |
|
-0.89 |
|
-0.20 |
-0.20 |
| Common stock repurchases |
-7.64 |
-87.36 |
-89.43 |
-74.75 |
-61.23 |
-0.77 |
91.51 |
-10.87 |
0.40 |
-13.46 |
-20.13 |
-0.39 |
-0.16 |
-39.39 |
-0.42 |
-0.42 |
-0.07 |
-0.08 |
-0.11 |
|
| Net Debt Issuance |
20.80 |
59.54 |
2.71 |
31.92 |
-3.22 |
69.27 |
-14.38 |
6.89 |
17.74 |
142.22 |
32.93 |
87.84 |
9.87 |
38.11 |
1.94 |
0.88 |
0.00 |
0.00 |
2.94 |
0.00 |
|
| Change in cash |
-11.70 |
-98.91 |
52.93 |
-1.37 |
-120.28 |
17.67 |
147.04 |
-7.48 |
58.13 |
35.15 |
-2.63 |
75.98 |
4.13 |
14.33 |
9.61 |
9.61 |
0.06 |
-1.60 |
3.93 |
-0.26 |
| 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 |
Mar-12 |
Dec-11 |
Sep-11 |
Jun-11 |
| Net income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Depreciation, depletion and amortization |
11.26 |
11.34 |
9.01 |
7.58 |
9.98 |
9.41 |
8.26 |
7.95 |
8.96 |
20.88 |
8.86 |
9.16 |
9.16 |
12.20 |
9.88 |
9.45 |
10.39 |
9.38 |
9.71 |
3.42 |
3.07 |
10.30 |
9.20 |
8.62 |
9.83 |
0.00 |
0.00 |
3.07 |
3.20 |
0.15 |
0.90 |
2.10 |
1.33 |
4.58 |
6.31 |
3.59 |
14.19 |
2.61 |
1.30 |
1.25 |
6.98 |
1.28 |
1.30 |
1.43 |
4.46 |
0.61 |
0.60 |
0.66 |
1.61 |
0.12 |
0.35 |
0.28 |
0.89 |
|
|
|
|
| Stock-based compensation |
|
|
3.33 |
3.55 |
3.44 |
|
|
|
7.12 |
6.22 |
6.83 |
-1.63 |
-1.63 |
8.77 |
7.79 |
23.97 |
23.97 |
23.97 |
9.78 |
50.12 |
50.12 |
9.08 |
24.69 |
31.74 |
8.65 |
7.83 |
8.15 |
7.12 |
6.96 |
6.96 |
7.04 |
6.26 |
6.26 |
5.12 |
5.68 |
4.02 |
3.74 |
3.74 |
4.25 |
3.69 |
4.37 |
4.37 |
3.16 |
4.00 |
4.00 |
4.31 |
3.01 |
1.07 |
0.93 |
0.66 |
0.86 |
0.40 |
0.23 |
|
|
|
|
| Change in inventory |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other working capital changes |
-1.51 |
23.88 |
-2.24 |
9.22 |
12.50 |
62.21 |
22.86 |
25.82 |
8.39 |
49.62 |
18.57 |
37.78 |
23.87 |
60.07 |
29.45 |
0.45 |
-41.40 |
47.02 |
16.34 |
-29.35 |
-19.59 |
83.83 |
20.41 |
9.74 |
-15.83 |
88.67 |
39.18 |
24.43 |
8.39 |
57.79 |
23.47 |
27.76 |
6.60 |
45.48 |
18.52 |
17.70 |
-7.18 |
31.06 |
11.66 |
10.01 |
-6.27 |
31.60 |
12.42 |
4.98 |
-2.68 |
14.48 |
2.26 |
8.45 |
-0.74 |
14.14 |
3.31 |
4.46 |
1.21 |
1.47 |
0.00 |
0.00 |
0.00 |
| Capital expenditures |
-27.85 |
-28.46 |
-31.50 |
-38.07 |
-53.74 |
-2.04 |
-17.26 |
-12.14 |
-24.25 |
-3.64 |
-2.02 |
-6.93 |
-34.33 |
-15.56 |
-12.11 |
-11.84 |
-11.50 |
-13.35 |
-15.94 |
-12.52 |
-7.69 |
-5.84 |
-14.28 |
-13.64 |
-32.55 |
-32.99 |
-21.05 |
-8.78 |
-3.15 |
-0.21 |
-1.80 |
-1.68 |
-4.75 |
-10.42 |
-1.84 |
-0.53 |
-2.55 |
-7.30 |
-6.84 |
-3.26 |
-1.68 |
0.00 |
-3.18 |
0.00 |
-1.24 |
-7.71 |
-0.77 |
-1.31 |
-0.77 |
-1.60 |
-1.14 |
-1.60 |
-0.40 |
-0.34 |
0.00 |
0.00 |
0.00 |
| Others incl. marketable securities changes |
36.53 |
3.25 |
-38.15 |
56.11 |
-3.58 |
-92.79 |
0.94 |
-23.83 |
40.08 |
-2.61 |
-46.95 |
19.52 |
-101.18 |
-53.40 |
3.96 |
-15.76 |
-75.75 |
-20.44 |
-13.84 |
-35.26 |
-20.01 |
-73.87 |
-54.77 |
-54.09 |
-5.65 |
0.40 |
-0.30 |
-12.36 |
-147.91 |
-0.44 |
-2.79 |
-9.07 |
1.60 |
-14.06 |
-23.84 |
-13.38 |
-75.81 |
-0.85 |
1.12 |
-58.21 |
-41.15 |
-6.61 |
-1.26 |
-15.59 |
-52.21 |
2.89 |
-31.79 |
-0.37 |
-32.23 |
-3.94 |
-4.58 |
-9.33 |
0.49 |
0.34 |
0.00 |
0.00 |
0.00 |
| Dividend payout |
|
|
-33.31 |
|
-0.02 |
-0.04 |
-28.87 |
|
-17.95 |
-17.95 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
-0.02 |
|
|
|
-0.02 |
|
|
|
-0.02 |
-0.10 |
-0.02 |
|
-0.03 |
|
-0.10 |
-36.75 |
-0.02 |
|
|
|
|
| Common stock repurchases |
|
|
-1.80 |
-5.84 |
-4.58 |
-9.19 |
-30.19 |
-42.70 |
-88.75 |
-34.01 |
|
-22.15 |
-74.75 |
-24.46 |
-24.46 |
-61.23 |
-61.23 |
-61.23 |
|
-0.77 |
-0.77 |
|
|
|
|
0.00 |
0.00 |
0.00 |
-10.87 |
0.00 |
-1.53 |
0.00 |
0.06 |
0.40 |
0.06 |
0.06 |
14.61 |
14.61 |
-13.18 |
|
0.69 |
|
-17.38 |
|
61.83 |
-0.27 |
-0.21 |
-0.06 |
1.64 |
|
-0.04 |
-5.16 |
|
|
|
|
|
| Net Debt Issuance |
-14.60 |
-13.38 |
46.01 |
3.15 |
20.85 |
6.55 |
10.36 |
23.03 |
56.33 |
30.64 |
-7.04 |
12.83 |
65.43 |
2.79 |
12.99 |
40.20 |
50.61 |
42.53 |
-23.67 |
31.04 |
-10.70 |
-5.69 |
10.11 |
-4.61 |
7.62 |
61.29 |
2.11 |
4.49 |
11.59 |
-8.92 |
-1.95 |
4.28 |
-4.67 |
33.88 |
-0.47 |
-8.95 |
-12.10 |
-15.32 |
23.01 |
21.31 |
-1.66 |
-1.50 |
26.76 |
1.11 |
-60.78 |
4.88 |
63.09 |
19.15 |
-1.29 |
4.23 |
2.44 |
44.44 |
-1.39 |
0.08 |
0.00 |
0.00 |
0.00 |
|
| Change in cash |
3.84 |
-3.37 |
-48.65 |
35.70 |
-15.16 |
-25.89 |
-33.91 |
-21.86 |
-10.05 |
49.15 |
-21.76 |
48.58 |
-113.42 |
-9.57 |
27.49 |
-14.76 |
-104.91 |
27.88 |
-17.61 |
6.68 |
-5.57 |
17.81 |
-4.65 |
-22.24 |
-27.93 |
125.20 |
28.08 |
17.97 |
-131.79 |
55.33 |
23.33 |
29.65 |
6.42 |
64.97 |
4.41 |
2.51 |
-65.14 |
28.56 |
21.32 |
-25.20 |
-38.74 |
29.15 |
21.82 |
-4.08 |
-46.65 |
19.10 |
36.17 |
27.59 |
-30.88 |
13.61 |
1.10 |
-3.28 |
1.01 |
1.55 |
0.00 |
0.00 |
0.00 |
| Change in exchange rate |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|