VALERO ENERGY CORP/TX

	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	122.69	129.88	144.77	176.38	113.98	64.91	108.32	117.03	93.98	75.66	87.80	130.84	138.07	139.25	125.99	82.23	68.14	119.11	95.33	91.83
Cost of revenue	117.32	125.12	131.88	159.63	110.90	65.70	103.60	111.49	89.49	71.32	80.74	124.22	133.35	133.53	121.74	74.46	65.27	111.98	85.66	81.27
Gross profit	5.37	4.76	12.89	16.75	3.08	-0.79	4.73	5.54	4.50	4.34	7.07	6.63	4.72	5.72	4.25	7.78	2.87	7.13	9.67	10.57
Total operating expenses +	1.06	1.01	1.03	1.06	0.95	0.79	0.89	0.97	0.90	0.72	0.71	0.72	0.76	0.70	0.57	5.90	2.70	6.57	2.75	2.56
Selling, general and administrative	1.04	0.96	1.00	0.93	0.87	0.76	0.87	0.93	0.84	0.72	0.71	0.72	0.76	0.70	0.57	0.53	0.57	0.56	0.60	0.60
Research and development								0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Other operating expenses	0.02	0.04	0.03	0.13	0.09	0.04	0.02	0.05	0.06	0.00	0.00	0.00	0.00	0.00	0.00	5.37	2.13	6.01	2.15	1.96
Operating income	4.31	3.76	11.86	15.69	2.13	-1.58	3.84	4.57	3.60	3.57	6.36	5.90	3.96	4.01	3.68	1.88	-0.06	0.56	6.92	8.01
Non-operating income (net)	-1.31	-0.06	-0.09	-0.38	-0.59	-0.43	-0.35	-0.34	-0.39	-0.39	-0.39	-0.35	0.02	-0.30	-0.36	-0.38	-0.39	-0.23	-0.19	0.18
Income before tax	3.01	3.70	11.77	15.31	1.54	-2.01	3.49	4.23	3.21	3.18	5.97	5.55	3.98	3.71	3.32	1.50	-0.45	0.34	6.73	8.19
Income tax expense	0.76	0.69	2.62	3.43	0.26	-0.90	0.70	0.88	-0.95	0.77	1.87	1.78	1.25	1.63	1.23	0.58	-0.10	1.47	2.16	2.73
Net income	2.35	2.77	8.84	11.53	0.93	-1.43	2.42	3.12	4.07	2.29	3.99	3.63	2.72	2.08	2.09	0.32	-1.98	-1.13	5.23	5.46

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	32.38	31.73	32.17	29.89	30.26	30.76	32.88	34.49	31.76	35.41	38.40	34.51	36.44	41.75	44.45	51.64	38.54	35.90	29.52	27.75	20.81	16.60	15.81	10.40	22.10	27.88	27.25	28.93	24.26	28.73	30.85	31.02	26.44	26.39	23.56	22.25	21.77	20.71	19.65	19.58	15.71	18.78	22.58	25.12	21.33	27.86	34.41	34.91	33.66	34.43	36.14	34.03	33.47	34.70	34.73	34.66	35.17	34.67	33.71	31.29	26.31	18.61	22.21	21.78	19.64	16.91	19.49	17.93	13.82	18.57	35.96	36.64	27.95	29.28	23.49	24.00	19.50	19.79	24.32	26.78	20.94
Cost of revenue	29.50	28.47	30.41	28.67	29.76	30.14	32.13	33.06	29.79	33.55	34.65	31.54	32.14	37.08	40.44	45.17	36.93	34.01	28.61	27.05	21.23	16.85	16.22	8.44	24.20	25.89	26.14	27.82	23.74	27.20	29.41	29.49	25.39	25.28	21.95	21.21	21.05	19.88	18.57	18.14	13.70	17.93	20.26	22.86	19.69	25.85	32.56	33.66	32.15	32.69	35.44	32.99	32.24	32.86	32.90	33.13	34.64	34.38	31.18	29.47	25.57	18.27	20.94	20.17	19.05	16.22	19.03	17.56	12.63	16.71	33.69	34.81	26.78	27.08	21.85	20.30	17.28	17.66	21.35	23.25	19.01
Gross profit	2.88	3.26	1.77	1.22	0.50	0.62	0.74	1.43	1.97	1.86	3.76	2.97	4.30	4.66	4.01	6.47	1.61	1.90	0.91	0.70	-0.42	-0.24	-0.41	1.96	-2.10	1.99	1.11	1.11	0.52	1.53	1.44	1.52	1.05	1.11	1.61	1.05	0.73	0.83	1.08	1.45	2.02	0.85	2.32	2.26	1.64	2.01	1.85	1.26	1.51	1.74	0.70	1.04	1.24	1.83	1.83	1.53	0.53	0.30	2.53	1.83	0.74	0.34	1.27	1.61	0.60	0.69	0.46	0.37	1.20	1.86	2.28	1.83	1.16	2.20	1.65	3.70	2.22	2.13	2.97	3.53	1.93
Total operating expenses +	1.15	1.69	0.26	0.22	1.40	0.27	0.24	0.21	0.29	0.31	0.26	0.21	0.25	0.37	0.22	0.25	0.22	0.30	0.21	0.19	0.25	0.23	0.21	0.17	0.18	0.25	0.23	0.20	0.21	0.23	0.22	0.27	0.25	0.26	0.27	0.18	0.19	0.21	0.19	0.16	1.19	0.21	0.18	0.18	0.15	0.21	0.18	0.17	0.16	0.18	0.17	0.23	0.18	0.19	0.17	0.17	0.16	0.13	0.55	0.54	0.50	-0.08	0.70	0.69	0.63	0.59	0.74	0.68	0.69	4.77	0.44	0.68	0.69	1.32	0.48	0.51	0.45	0.65	0.64	0.67	0.60
Selling, general and administrative	0.29	0.32	0.25	0.22	0.26	0.27	0.23	0.20	0.26	0.30	0.25	0.21	0.24	0.34	0.21	0.23	0.21	0.29	0.20	0.18	0.21	0.22	0.19	0.17	0.18	0.24	0.22	0.20	0.21	0.23	0.21	0.25	0.24	0.24	0.23	0.18	0.19	0.21	0.19	0.16	0.16	0.21	0.18	0.18	0.15	0.21	0.18	0.17	0.16	0.18	0.17	0.23	0.18	0.19	0.17	0.17	0.16	0.13	0.14	0.15	0.13	0.16	0.14	0.13	0.10	0.14	0.17	0.12	0.15	0.56	0.17	0.12	0.14	0.64	0.14	0.18	0.15	0.56	0.14	0.17	0.15
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
Other operating expenses	0.86	1.37	0.02	0.00	1.14	0.00	0.00	0.00	0.03	0.02	0.01	0.00	0.01	0.03	0.01	0.02	0.02	0.02	0.02	0.01	0.04	0.01	0.03	0.00	0.00	0.01	0.01	0.00	0.00	0.00	0.01	0.02	0.01	0.02	0.04	0.00	0.00	0.00	0.00	0.00	1.03	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.41	0.39	0.37	-0.24	0.56	0.55	0.53	0.45	0.57	0.56	0.55	4.21	0.27	0.56	0.56	0.68	0.34	0.33	0.31	0.09	0.50	0.50	0.45
Operating income	1.73	1.58	1.51	1.00	-0.90	0.35	0.51	1.22	1.68	1.55	3.50	2.76	4.04	4.30	3.79	6.22	1.38	1.59	0.69	0.51	-0.67	-0.47	-0.62	1.79	-2.28	1.74	0.88	0.91	0.31	1.30	1.22	1.25	0.80	0.85	1.34	0.87	0.54	0.62	0.89	1.23	0.83	0.65	2.14	2.08	1.50	1.80	1.67	1.09	1.35	1.56	0.53	0.81	1.06	1.58	1.31	1.36	-0.24	0.17	1.98	1.29	0.24	0.42	0.57	0.92	-0.03	0.45	-0.69	-0.32	0.51	-2.91	1.84	1.16	0.47	0.88	1.17	3.19	1.77	1.48	2.33	2.86	1.33
Non-operating income (net)	-0.01	-0.05	-0.05	-0.06	-0.02	-0.03	-0.02	-0.02	0.00	0.00	-0.03	-0.04	-0.02	-0.05	-0.06	-0.11	-0.17	-0.32	-0.12	-0.05	-0.10	-0.13	-0.10	-0.12	-0.09	-0.08	-0.08	-0.10	-0.09	-0.07	-0.07	-0.13	-0.07	-0.09	-0.10	-0.10	-0.10	-0.09	-0.10	-0.10	-0.10	-0.10	-0.11	-0.11	-0.08	-0.09	-0.09	-0.09	-0.09	0.24	-0.09	-0.07	-0.07	-0.06	-0.07	-0.08	-0.09	-0.07	-0.09	-0.10	-0.10	-0.05	-0.10	-0.12	-0.12	-0.08	-0.12	-0.11	-0.08	-0.04	-0.05	-0.07	-0.08	-0.09	0.02	-0.08	-0.05	0.16	0.11	-0.04	-0.05
Income before tax	1.72	1.52	1.46	0.94	-0.92	0.32	0.49	1.20	1.68	1.55	3.48	2.72	4.03	4.25	3.73	6.11	1.22	1.28	0.57	0.46	-0.77	-0.60	-0.72	1.67	-2.37	1.66	0.80	0.81	0.22	1.23	1.15	1.12	0.73	0.77	1.24	0.77	0.43	0.53	0.79	1.13	0.73	0.55	2.03	1.97	1.42	1.70	1.58	1.00	1.27	1.80	0.45	0.74	0.99	1.52	1.24	1.28	-0.34	0.09	1.89	1.19	0.14	0.37	0.47	0.81	-0.15	0.36	-0.81	-0.42	0.43	-2.94	1.80	1.09	0.40	0.80	1.19	3.12	1.71	1.64	2.44	2.82	1.29
Income tax expense	0.40	0.36	0.39	0.28	-0.27	-0.03	0.10	0.28	0.35	0.33	0.81	0.60	0.88	1.02	0.82	1.34	0.25	0.17	0.07	0.17	-0.15	-0.29	-0.34	0.34	-0.62	0.33	0.17	0.16	0.05	0.21	0.28	0.25	0.15	-1.64	0.38	0.20	0.11	0.11	0.14	0.29	0.22	0.16	0.66	0.61	0.45	0.48	0.52	0.34	0.43	0.52	0.12	0.28	0.34	0.52	0.56	0.45	0.10	0.05	0.69	0.45	0.04	0.17	0.18	0.28	-0.05	0.14	-0.19	-0.17	0.12	0.33	0.64	0.36	0.13	0.23	0.34	1.06	0.57	0.53	0.84	0.93	0.44
Net income	1.26	1.13	1.10	0.71	-0.60	0.28	0.36	0.88	1.25	1.20	2.62	1.94	3.07	3.11	2.82	4.69	0.91	1.01	0.46	0.16	-0.70	-0.36	-0.46	1.25	-1.85	1.06	0.61	0.61	0.14	0.95	0.86	0.85	0.47	2.37	0.84	0.55	0.31	0.37	0.61	0.81	0.50	0.30	1.38	1.35	0.96	1.16	1.06	0.59	0.83	1.29	0.31	0.47	0.65	1.01	0.67	0.83	-0.43	0.05	1.20	0.74	0.10	-0.44	0.29	0.58	-0.11	-1.41	-0.63	-0.25	0.31	-3.28	1.15	0.73	0.26	1.17	1.07	2.05	0.95	1.11	1.60	1.90	0.85

about 5 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 +	4.69	4.66	5.54	4.86	4.12	3.31	2.58	2.98	5.85	4.82	4.11	3.69	4.29	1.72	1.02	3.33	0.95	1.07	2.50	1.62
Cash and cash equivalents	4.69	4.66	5.42	4.86	4.12	3.31	2.58	2.98	5.85	4.82	4.11	3.69	4.29	1.72	1.02	3.33	0.83	0.94	2.46	1.59
Short-term investments			0.11						0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.12	0.13	0.03	0.03
Accounts receivable, net	9.88	10.71	12.53	11.92	10.38	6.11	8.90	7.35	6.92	5.90	4.68	5.98	8.82	8.34	8.92	4.93	4.66	2.90	7.69	4.42
Inventories	7.59	7.76	7.58	6.75	6.27	6.04	7.01	6.53	6.38	5.71	5.90	6.62	5.76	5.97	5.62	4.95	4.86	4.64	4.18	4.43
Other current assets	1.05	0.61	0.69	17.38	14.90	0.38	0.39	0.82	0.16	0.37	0.20	0.33	0.40	0.43	0.41	0.31	0.85	0.80	0.45	1.85
Total current assets	23.21	23.74	26.22	24.13	21.17	15.84	18.97	17.68	19.31	16.80	14.81	16.61	19.28	16.46	15.97	13.52	10.92	9.45	14.79	10.76
Total non-current assets +	34.78	36.41	36.84	36.85	36.72	35.93	34.90	32.48	30.85	29.37	29.37	28.94	27.98	28.02	26.81	24.10	24.71	24.97	27.93	26.99
Property, plant and equipment, net	28.69	30.41	31.35	32.09	32.13	31.59	29.26	28.85	27.48	26.47	26.70	26.74	25.71	26.30	25.18	22.67	23.01	23.21	21.71	21.10
Goodwill	0.26	0.26	0.26	0.26	0.26	0.26	0.26	0.26	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00		4.06	4.21
Intangible assets	0.12	0.15	0.18	0.20	0.22	0.25	0.28	0.31	0.14	0.15	0.16	0.15	0.16	0.21	0.23	0.22	0.23	0.22	0.29	0.30
Long-term investments	0.68	0.70	0.71	0.72	0.73	0.97	2.27	0.54	0.53	0.20	0.20	0.08
Other non-current assets
Total assets	57.99	60.14	63.06	60.98	57.89	51.77	53.86	50.16	50.16	46.17	44.34	45.55	47.26	44.48	42.78	37.62	35.63	34.42	42.72	37.75

Total current liabilities +	14.11	15.50	16.80	17.46	16.85	9.28	13.16	10.72	11.07	8.33	7.19	9.98	13.12	11.93	12.71	8.78	7.80	6.21	11.91	8.82
Accounts payable	10.14	12.09	12.57	12.73	12.50	6.08	10.21	8.59	8.35	6.36	4.91	6.76	9.93	9.35	9.47	6.44	5.76	4.45	9.60	6.84
Short-term debt	1.37	1.12	1.77	1.42	1.58	1.01	0.83	0.24	0.12	0.12	0.13	0.61	0.30	0.59	1.01	0.82	0.24	0.31	0.39	0.48
Current portion of long-term debt	0.95	0.74	1.20	0.86	1.11	0.72	0.49	0.24	0.12	0.12	0.13	0.61
Deferred revenue
Other current liabilities	2.54	0.67	0.84	3.18	2.70	0.65	0.56	0.60	0.71	0.69	0.55	0.97	0.77	0.97	0.84	0.85	0.99	0.86	1.93	1.54
Total non-current liabilities +	17.27	17.13	17.73	18.05	21.22	22.85	18.17	16.70	16.19	16.99	15.63	14.33	14.19	14.45	13.63	13.81	13.11	12.59	12.30	10.33
Long-term debt	9.67	9.72	8.02	8.38	10.84	13.95	9.18	8.87	8.75	7.89	7.21	5.78	6.26	6.46	6.73	7.52	7.16	6.26	6.47	4.66
Capital lease obligations	1.08	1.08	3.42	2.39	1.92	1.17	1.29
Other non-current liabilities	0.44	0.43	0.24	2.31	3.40	3.62	3.89	2.87	2.73	1.74	1.61	1.94	1.33	2.13	1.88	1.77	1.88
Total liabilities	31.38	32.62	34.53	35.51	38.07	32.13	31.33	27.42	27.26	25.32	22.99	24.31	27.31	26.38	26.34	22.60	20.90	18.80	24.22	19.15

Total stockholders' equity +	23.73	24.51	26.35	25.47	19.82	18.80	21.80	21.67	21.99	20.02	20.53	20.68	19.46	18.03	16.42	15.03	14.73	15.62	18.51	18.61
Common stock and paid-in capital	-24.23	-22.50	-19.28	-12.78	-8.46	-10.15	-10.17	-9.38	-7.21	-6.34	-4.66	-1.37	0.49	1.00	1.11	1.64	1.55	0.14	1.59	6.65
Retained earnings	47.96	47.02	45.63	38.25	28.28	28.95	31.97	31.04	29.20	26.37	25.19	22.05	18.97	17.03	15.31	13.39	13.18	15.48	16.91	11.95
Common shares outstanding	309	322	353	396	407	407	413	428	444	464	500	530	548	556	569	568	541	524	579	632

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 +	5.73	4.69	4.76	4.56	4.63	4.66	5.18	5.25	5.01	5.54	5.98	5.28	5.75	4.86	3.97	5.39	2.64	4.12	3.50	3.57	2.25	3.31	4.05	2.32	1.52	2.58	2.14	2.03	2.78	2.98	3.55	4.45	4.66	5.85	5.18	5.21	4.46	4.82	5.95	4.93	3.78	4.11	5.30	5.76	4.87	3.69	4.19	3.48	3.65	4.29	1.91	2.40	1.86	1.72	2.55	1.30	1.56	1.02	2.83	4.11	4.13	3.33	2.35	2.01	2.02	0.95	1.75	1.76	1.85	1.07	2.89	1.74	1.47	2.50	3.14	2.37	1.73	1.62	1.03	0.94	0.44
Cash and cash equivalents	5.73	4.69	4.76	4.54	4.63	4.66	5.18	5.25	4.92	5.42	5.83	5.08	5.52	4.86	3.97	5.39	2.64	4.12	3.50	3.57	2.25	3.31	4.05	2.32	1.52	2.58	2.14	2.03	2.78	2.98	3.55	4.45	4.66	5.85	5.18	5.21	4.46	4.82	5.95	4.93	3.78	4.11	5.30	5.76	4.87	3.69	4.19	3.48	3.65	4.29	1.91	2.40	1.86	1.72	2.55	1.30	1.56	1.02	2.83	4.11	4.13	3.33	2.35	2.00	1.89	0.83	1.61	1.62	1.72	0.94	2.77	1.64	1.43	2.46	3.11	2.34	1.70	1.59	1.03	0.94	0.44
Short-term investments				0.03					0.10	0.11	0.15	0.20	0.22																		0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.01	0.13	0.12	0.14	0.14	0.14	0.13	0.12	0.10	0.04	0.03	0.03	0.03	0.03	0.03
Accounts receivable, net	13.41	9.88	10.33	11.07	11.24	10.71	11.07	13.15	12.15	12.53	12.57	10.89	9.69	11.92	11.58	14.44	13.08	10.38	8.63	9.13	9.01	6.11	5.60	4.15	5.39	8.90	7.99	9.05	8.29	7.35	8.25	7.54	6.81	6.92	5.96	4.57	5.10	5.90	4.72	4.93	4.69	4.68	4.31	5.79	2.45	5.98	6.79	6.74	7.78	8.54	7.76	7.54	7.75	8.17	7.49	6.91	7.64	8.71	7.51	6.15	6.17	4.93	4.34	4.20	4.01	4.67	4.00	4.24	3.24	3.09	6.58	7.72	6.01	7.69	6.46	4.69	4.17	4.42	3.67	4.23	3.12
Inventories	7.56	7.59	7.39	7.54	7.12	7.76	7.05	8.03	7.91	7.58	7.51	6.96	7.46	6.75	6.63	7.15	7.17	6.27	6.23	6.10	5.88	6.04	5.36	5.42	3.68	7.01	6.38	6.28	6.55	6.53	7.50	6.42	6.56	6.38	6.14	5.67	6.03	5.71	5.98	6.14	6.06	5.90	6.56	6.62	6.67	6.62	6.86	6.53	7.11	5.76	7.06	6.45	6.94	5.97	5.79	5.44	6.15	5.62	5.16	3.99	4.34	4.95	4.80	4.77	4.72	4.86	4.58	4.56	4.67	4.64	4.86	4.90	4.64	4.18	4.62	4.58	4.84	4.43	4.67	4.63	4.38
Other current assets	1.13	1.05	1.01	0.66	0.60	0.61	0.67	0.70	0.70	0.69	19.06	16.73	15.88	17.38	16.07	0.43	16.14	14.90	0.44	0.57	0.44	0.38	0.42	0.87	0.88	0.39	0.53	0.45	0.86	0.82	0.59	0.54	0.23	0.16	0.17	0.28	0.32	0.37	0.23	0.19	0.34	0.20	0.27	0.30	0.28	0.33	0.36	0.40	0.39	0.40	0.38	0.38	0.66	0.43	0.44	0.38	0.48	0.41	0.36	0.45	0.41	0.31	0.38	0.38	0.70	0.85	0.68	0.75	0.84	0.80	0.62	0.98	0.43	0.45	0.47	1.96	0.29	1.85	0.36	0.38	0.25
Total current assets	27.83	23.21	23.50	23.80	23.59	23.74	23.98	27.12	25.67	26.22	26.58	23.70	23.34	24.13	22.70	27.41	23.31	21.17	18.79	19.37	17.59	15.84	15.42	12.76	11.47	18.97	17.03	17.81	18.48	17.68	19.89	18.95	18.26	19.31	17.44	15.73	15.91	16.80	16.88	16.18	14.86	14.81	16.83	18.49	16.79	16.61	19.67	18.45	19.03	19.28	18.59	16.77	17.21	16.46	16.27	14.03	15.82	15.97	15.87	14.69	15.06	13.52	11.88	11.35	11.32	10.92	10.87	11.17	10.47	9.45	14.83	15.25	12.51	14.79	14.65	13.57	11.00	10.76	9.73	10.17	8.18
Total non-current assets +	34.32	34.78	35.11	35.63	35.59	36.41	36.41	36.50	36.90	36.84	36.60	36.97	36.84	36.85	36.63	36.94	37.09	36.72	35.90	36.08	36.02	35.93	36.31	36.34	36.28	34.90	34.20	34.21	33.62	32.48	32.00	31.73	31.12	30.85	30.55	30.24	30.14	29.37	29.39	29.27	29.40	29.37	29.00	29.11	28.95	28.94	28.79	28.56	28.07	27.98	27.70	27.41	28.30	28.02	27.53	27.16	26.81	26.81	25.81	24.84	24.54	24.10	25.40	25.13	25.15	24.71	25.94	26.05	25.31	24.97	28.98	28.40	28.16	27.93	27.21	26.78	27.19	26.99	26.91	26.35	25.12
Property, plant and equipment, net		27.62	27.74	28.24	28.55	29.31	29.68				30.25	30.57	30.78	32.09	30.51	30.75	30.88	32.13	30.44	30.46	30.38	31.59	30.73	30.65	30.53	29.26	28.89	28.78	28.41	28.85	28.43	28.18	27.73	27.48	27.27	27.05	26.99	26.47	26.52	26.59	26.75	26.70	26.69	26.73	26.60	26.74	26.45	26.12	25.77	25.71	25.64	25.39	26.40	26.30	25.87	25.52	25.16	25.18	24.22	23.21	22.90	22.67	23.59	23.36	23.34	23.01	24.23	24.28	23.53	23.21	22.74	22.28	21.98	21.71	21.22	20.79	21.29	21.10	20.56	19.99	18.42
Goodwill		0.26				0.26				0.26				0.26				0.26				0.26				0.26				0.26	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00			4.06	4.04	4.06	4.06	4.06	4.09	4.21	4.21	4.26	4.31	4.92
Intangible assets		0.12				0.15				0.18				0.20				0.22				0.25				0.28				0.31	0.00	0.00	0.00	0.14	0.00	0.00	0.00	0.15	0.00	0.00	0.00	0.16	0.00	0.00	0.00	0.15	0.00	0.00	0.00	0.16	0.16	0.16	0.20	0.21	0.22	0.22	0.23	0.23	0.25	0.22	0.23	0.22	0.22	0.22	0.23	0.23	0.23	0.22	0.21	0.22	0.25	0.27	0.28	0.29	0.30	0.29	0.29	0.30	0.31	0.29	0.29
Long-term investments		0.68				0.70				0.71				0.72				0.73				0.97				2.27		0.33	0.30	0.54				0.53				0.20				0.20				0.08
Other non-current assets
Total assets	62.14	57.99	58.62	59.43	59.18	60.14	60.38	63.62	62.57	63.06	63.18	60.67	60.18	60.98	59.33	64.35	60.40	57.89	54.69	55.46	53.61	51.77	51.73	49.10	47.75	53.86	51.23	52.02	52.10	50.16	51.89	50.68	41.19	50.16	47.99	45.97	46.05	46.17	46.27	45.45	44.26	44.34	45.83	47.60	45.74	45.55	48.46	47.01	47.10	47.26	46.29	44.18	45.50	44.48	43.79	41.19	42.63	42.78	41.68	39.53	39.59	37.62	37.28	36.48	36.47	35.63	36.81	37.22	35.78	34.42	43.81	43.66	40.67	42.72	41.86	40.35	38.19	37.75	36.64	36.52	33.30

Total current liabilities +	17.65	14.11	14.73	14.68	15.14	15.50	15.30	18.32	16.15	16.80	17.59	14.95	15.37	17.46	17.24	21.97	19.79	16.85	14.31	14.21	12.31	9.28	8.12	7.30	8.73	13.16	12.13	12.55	12.91	10.72	12.48	11.34	10.75	11.07	9.13	7.68	7.90	8.33	8.22	8.65	6.78	7.19	8.29	9.87	8.63	9.98	13.46	12.52	12.93	13.12	13.67	12.04	12.71	11.93	12.25	10.80	13.08	12.71	11.68	10.23	10.41	8.78	8.21	7.91	8.10	7.80	7.76	7.32	6.24	6.21	11.77	12.85	10.16	11.91	10.24	9.47	9.03	8.82	8.04	9.11	7.44
Accounts payable	13.40	10.14	10.69	11.50	11.98	12.09	11.52	14.57	12.46	12.57	13.34	10.83	10.50	12.73	13.00	16.64	15.24	12.50	9.82	10.17	9.11	6.08	5.24	4.65	5.91	10.21	9.50	10.14	10.01	8.59	10.22	8.96	7.97	8.35	6.68	5.46	6.04	6.36	5.37	5.94	4.98	4.91	5.68	7.32	6.01	6.76	9.94	9.36	9.62	9.93	11.00	9.51	9.82	9.35	9.29	8.00	9.94	9.47	8.52	7.64	8.65	6.44	6.10	5.86	5.99	5.83	5.76	5.84	4.54	4.32	9.92	10.96	8.64	9.60	8.15	7.35	6.97	6.84	6.14	6.90	6.17
Short-term debt	1.03	1.37	0.89	0.38	0.54	1.12	1.02	1.00	0.85	1.77	1.33	1.19	1.26	1.42	1.01	1.02	1.30	1.58	1.16	1.04	0.73	1.01	0.64	0.59	0.89	0.83	0.40	0.32	1.11	0.24	0.20	0.18	0.87	0.12	0.12	0.12	0.12	0.12	1.06	0.86	0.13	0.13	0.13	0.15	0.20	0.61	0.60	0.60	0.70	0.30	0.30	0.30	0.41	0.59	0.59	0.58	1.14	1.01	0.87	0.86	0.31	0.82	0.52	0.52	0.64	0.24	0.21	0.14	0.31	0.31	0.21	0.21	0.00	0.39	0.06	0.07	0.30	0.48	0.24	0.28	0.00
Current portion of long-term debt	1.03	0.95	0.89	0.38	0.54	0.74	1.02	1.00	0.85	1.20	1.33	1.19	1.26	0.86	1.01	1.02	1.30	1.11	1.16	1.04	0.73	0.72	0.64	0.59	0.89	0.49	0.40	0.32	1.11	0.24	0.20	0.18	0.87	0.12	0.12	8.49	0.12	0.12	1.06	0.86	0.13	0.13				0.61
Deferred revenue
Other current liabilities	3.22	2.54	3.14	1.29	1.15	0.67	1.19	1.07	1.10	0.84	1.50	1.44	3.56	3.18	-1.71	1.11	3.25	2.70	1.54	1.29	1.09	0.65	0.93	0.86	0.87	0.56	0.88	0.76	0.77	0.60	0.55	0.64	0.59	0.71	0.82	0.96	0.71	0.69	0.63	0.44	0.42	0.55	0.98	0.84	0.83	0.97	1.00	0.86	0.80	0.77	0.98	0.90	1.15	0.97	0.80	0.82	0.67	0.84	1.11	1.02	0.87	0.85	0.96	0.73	0.85	0.93	1.06	0.75	0.88	0.98	1.64	1.67	1.52	1.93	2.04	2.05	1.77	1.54	1.66	1.93	1.27
Total non-current liabilities +	17.56	17.27	17.14	17.81	17.72	17.13	17.08	17.05	17.60	17.73	17.53	17.73	17.75	18.05	18.38	19.64	20.21	21.22	21.79	22.54	22.58	22.85	23.59	21.17	19.33	18.17	17.51	17.64	17.40	16.70	16.45	16.53	15.70	16.19	17.63	17.53	17.50	16.99	16.91	15.40	15.99	15.63	15.67	15.73	15.77	14.33	13.93	13.77	13.77	14.19	14.24	14.12	14.38	14.45	14.16	13.77	13.57	13.63	13.33	13.30	13.96	13.81	13.66	13.51	13.70	13.11	13.16	13.49	13.74	12.59	12.32	12.13	12.28	12.30	12.65	12.77	10.42	10.33	10.56	10.65	10.46
Long-term debt	10.47	9.67	9.69	10.27	10.31	9.72	9.79	9.75	10.04	8.02	10.11	10.13	10.17	8.38	10.57	11.86	11.87	10.84	13.07	13.64	13.93	13.95	12.41	12.09	10.57	9.18	9.17	9.17	9.01	8.87	8.88	8.88	8.09	8.75	8.36	8.37	8.37	7.89	7.89	6.65	7.21	7.25	7.25	7.20	7.22	5.78	5.78	5.78	5.86	6.26	6.26	6.26	6.46	6.46	6.46	6.46	6.46	6.73	6.78	6.76	7.52	7.52	7.51	7.51	7.72	7.16	7.16	7.23	7.26	6.26	6.26	6.26	6.47	6.47	6.85	6.86	4.65	4.66	4.90	4.91	5.14
Capital lease obligations		1.08				1.08				3.42	2.29	2.34	2.39	2.39	1.94		1.97	1.92				1.17				1.29
Other non-current liabilities	2.37	0.44	2.43	2.50	2.46	0.43	2.03	2.08	2.30	0.24	2.19	2.21	2.29	2.31	2.87	2.99	3.37	3.40	3.61	3.76	3.62	3.62	3.72	3.77	3.85	3.89	3.42	3.57	3.53	2.87	2.85	2.90	2.90	2.73	1.91	1.91	1.93	1.74	1.65	1.47	1.59	1.61	1.76	1.89	1.92	1.94	1.55	1.33	1.29	1.33	1.67	1.70	1.78	2.13	1.93	1.90	1.90	1.88	1.61	1.74	1.75	1.77	1.72	1.73	1.86	1.88	2.12	2.15
Total liabilities	35.21	31.38	31.87	32.49	32.86	32.62	32.38	35.37	33.75	34.53	35.12	32.67	33.11	35.51	35.61	41.61	39.99	38.07	36.10	36.75	34.89	32.13	31.72	28.47	28.06	31.33	29.64	30.19	30.32	27.42	28.93	27.87	18.26	27.26	26.76	25.21	25.40	25.32	25.14	24.05	22.76	22.99	23.96	25.59	24.40	24.31	27.39	26.29	26.69	27.31	27.91	26.15	27.08	26.38	26.41	24.57	26.64	26.34	25.01	23.53	24.37	22.60	21.88	21.43	21.80	20.90	20.92	20.81	19.97	18.80	24.09	24.98	22.44	24.22	22.89	22.24	19.46	19.15	18.60	19.76	17.91

Total stockholders' equity +	23.87	23.73	23.75	24.08	23.49	24.51	25.25	25.44	26.06	26.35	25.98	25.85	24.98	23.56	23.72	20.97	18.82	18.43	17.48	17.65	17.80	18.80	19.22	19.85	18.84	21.80	21.11	21.35	21.31	21.67	21.91	21.77	21.88	21.99	20.37	19.92	19.83	20.02	20.34	20.58	20.66	20.53	21.32	21.45	20.77	20.68	20.55	20.21	19.92	19.46	18.27	17.92	18.34	18.03	17.33	16.58	15.96	16.42	16.65	15.98	15.22	15.03	15.40	15.05	14.67	14.73	15.89	16.41	15.80	15.62	19.71	18.68	18.23	18.51	18.97	18.12	18.73	18.61	17.82	16.76	15.40
Common stock and paid-in capital	-24.99	-24.23	-23.42	-22.35	-22.58	-22.50	-21.82	-21.61	-20.46	-19.28	-18.80	-16.66	-15.96	-14.69	-11.80	-12.11	-9.96	-9.85	-10.20	-9.96	-10.05	-10.15	-10.49	-10.73	-10.88	-10.17	-10.18	-9.70	-9.50	-9.38	-8.52	-8.15	-7.54	-7.21	-6.77	-6.68	-6.54	-6.34	-5.93	-5.36	-4.75	-4.66	-3.81	-2.50	-2.03	-1.37	-0.48	0.09	0.25	0.49	0.47	0.33	0.77	1.00	1.21	1.04	1.17	1.11	1.31	1.81	1.77	1.64	1.55	1.46	1.63	1.55	1.22	1.02	0.09	0.14	0.88	0.92	1.12	1.59	2.56	2.91	5.71	6.65	6.93	7.43	7.91
Retained earnings	48.86	47.96	47.17	46.43	46.07	47.02	47.07	47.05	46.52	45.63	44.77	42.51	40.94	38.25	35.51	33.08	28.79	28.28	27.67	27.61	27.85	28.95	29.71	30.58	29.72	31.97	31.28	31.05	30.81	31.04	30.43	29.92	29.42	29.20	27.14	26.60	26.37	26.37	26.27	25.93	25.40	25.19	25.13	23.95	22.80	22.05	21.03	20.12	19.67	18.97	17.80	17.59	17.58	17.03	16.12	15.54	14.79	15.31	15.35	14.17	13.46	13.39	13.86	13.59	13.04	13.18	14.67	15.38	15.72	15.48	18.84	17.77	17.11	16.91	16.41	15.20	13.02	11.95	10.89	9.33	7.48
Common shares outstanding	298	303	309	312	314	316	318	324	331	338	349	358	369	381	390	404	408	408	408	407	407	407	407	407	408	410	413	417	418	422	427	431	432	437	441	446	451	453	460	470	471	481	494	508	516	521	530	534	536	542	545	548	556	556	556	555	551	560	569	574	573	573	568	567	562	562	561	525	519	519	529	534	541	541	564	578	615	615	628	636	644

about 5 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 +	5.83	6.68	9.23	0.66	0.44	1.02	0.32	4.37	5.48	4.82	5.61	4.24	5.56	5.27	4.04	3.05	1.82	2.99	5.26	6.31
Net income
Depreciation, depletion and amortization	3.16	2.77	2.70	2.47	2.41	2.35	2.26	2.07	1.99	1.89	1.84	1.69	1.72	1.57	1.53	1.47	1.53	1.48	1.38	1.16
Stock-based compensation		0.10	0.11	0.10	-3.57	-1.40	-5.27	0.09	0.08	0.07	0.06	0.06	0.06	0.06	0.06	0.05	0.07	0.06	0.10	0.11
Change in inventory	0.36	-0.29	-0.68	-0.67	-0.25	1.01	-0.39	-0.20	-0.52	0.77	-0.22	-1.01	-0.01	-0.28	0.64	-0.41	-0.08	-0.71	-0.25	-0.41
Other working capital changes	2.31	4.10	7.11	-1.24	1.85	-0.94	3.72	2.41	3.94	2.09	3.93	3.51	3.79	3.92	1.80	1.93	0.31	2.16	4.03	5.45
Cash flow from investing +	-1.85	-1.98	-1.87	-2.81	-2.16	-2.43	-3.00	-3.93	-2.38	-2.01	-2.49	-2.84	-2.81	-3.35	-5.30	-1.41	-3.29	-2.86	-0.58	-2.97
Capital expenditures	-0.80	-0.91	-0.91	-1.68	-1.67	-1.79	-2.00	-2.07	-1.38	-1.28	-1.62	-2.15	-2.12	-2.93	-2.36	-1.73	-2.33	-2.79	-2.26	-3.19
Others incl. marketable securities changes	-1.05	-1.07	-0.95	-1.12	-0.49	-0.64	-1.00	-1.86	-1.00	-0.73	-0.87	-0.69	-0.69	-0.42	-2.94	0.33	-0.97	-0.07	1.68	0.22
Cash flow from financing +	-4.18	-5.05	-6.94	-8.85	-2.85	2.08	-3.00	-3.17	-2.27	-2.01	-2.55	-1.93	-0.16	-1.23	-1.07	0.82	1.29	-1.61	-3.83	-2.19
Dividend payout	-1.41	-1.38	-1.45	-1.56	-1.60	-1.60	-1.49	-1.37	-1.24	-1.11	-0.85	-0.57	-0.46	-0.36	-0.17	-0.11	-0.32	-0.30	-0.27	-0.18
Common stock repurchases	-2.60	-2.88	-5.14	-4.58	-0.03	-0.16	-1.73	-1.71	-1.37	-1.34	-2.84	-1.30	-0.93	-0.28	-0.35	-0.01	0.00	-0.96	-5.79	-2.02
Net Debt Issuance	-0.18	-0.79	-0.35	-2.71	-1.22	3.83	0.22	-0.09	0.34	0.44	1.14	-0.07	1.23	-0.59	-0.55	0.94	1.62	-0.35	2.23	0.02

Change in cash	-0.20	-0.35	0.42	-10.99	-4.57	0.67	-5.68	-2.87	1.03	0.70	0.43	-0.60	2.57	0.70	-2.31	2.51	-0.12	-1.48	0.85	1.15
Change in exchange rate								-0.14	0.21	-0.10	-0.15	-0.07	-0.02	0.01	0.02	0.05	0.07

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 +	1.39	2.06	1.88	0.94	0.95	1.07	1.30	2.47	1.85	1.24	3.31	1.51	3.17	4.10	2.05	5.85	0.59	2.45	1.45	2.01	-0.05	0.10	0.17	0.74	-0.05	1.71	1.43	1.52	0.88	1.68	0.50	2.06	0.14	1.66	1.04	1.80	0.99	1.00	0.86	2.32	0.64	0.49	1.36	2.33	1.43	1.00	1.87	1.13	0.24	2.53	0.22	1.27	1.55	0.16	2.11	1.29	1.70	-0.29	1.37	0.90	2.06	0.42	0.85	0.79	0.98	-0.12	0.53	0.63	0.78	-0.49	1.68	1.17	0.63	1.25	-0.35	2.47	1.89	1.22	1.27	2.08	1.74
Net income
Depreciation, depletion and amortization	0.84	0.82	0.84	0.81	0.69	0.70	0.69	0.70	0.70	0.69	0.68	0.67	0.66	0.63	0.63	0.60	0.61	0.60	0.64	0.59	0.58	0.58	0.61	0.58	0.58	0.57	0.57	0.57	0.55	0.53	0.52	0.52	0.50	0.49	0.50	0.50	0.50	0.47	0.47	0.47	0.49	0.49	0.48	0.43	0.44	0.43	0.43	0.41	0.42	0.44	0.45	0.41	0.43	0.40	0.40	0.39	0.38	0.39	0.39	0.39	0.37	0.38	0.37	0.37	0.36	0.37	0.39	0.39	0.38	0.37	0.37	0.37	0.37	0.36	0.34	0.34	0.33	0.31	0.29	0.29	0.26
Stock-based compensation										0.11				0.10				0.09	-1.14	-0.06	0.28	0.08				0.09	-1.24		-0.70	0.09	-1.35	-1.37		0.08				0.07		-0.40	-0.29	0.06				0.06				0.03	0.01	0.01	0.01	0.03	0.01	0.01	0.01	0.02	0.01	0.01	0.01	0.02	0.01	0.01	0.01	0.03	0.01	0.01	0.01	0.06	-0.31		0.01	0.10	-0.83		0.03	0.11	-0.13	0.00	0.02
Change in inventory	-0.02	0.69	0.11	-0.69	0.69	-0.86	1.08	-0.15	-0.36	0.04	-0.65	0.57	-0.64	0.03	0.35	-0.12	-0.94	-0.02	-0.19	-0.22	0.18	-0.57	0.44	0.51	0.63	-0.51	-0.15	0.25	0.03	0.94	-1.09	0.08	-0.13	-0.23	-0.41	0.41	-0.29	0.21	0.14	0.28	0.15	0.79	-0.03	0.15	-0.17	0.15	-0.44	0.64	-1.36	1.32	-0.51	0.25	-1.07	-0.17	-0.31	0.67	-0.47	-0.25	-0.09	0.36	0.62	-0.49	-0.02	-0.07	0.17	-0.28	0.03	0.22	-0.05	0.14	0.02	-0.40	-0.47	0.45	-0.06	-0.24	-0.40	0.22
Other working capital changes	0.57	0.55	0.93	0.82	-0.43	1.23	-0.47	1.92	1.51	0.41	3.27	0.28	3.15	3.33	1.06	5.36	0.92	1.79	2.13	1.70	-1.09	0.01	-0.89	-0.35	-1.26	1.56	2.25	0.70	0.99	0.12	2.42	2.83	-0.23	1.32	0.95	0.88	0.78	0.25	0.26	1.97	0.30	-0.86	0.91	1.76	1.16	0.36	1.88	0.09	1.18	0.74	0.28	0.60	2.18	-0.10	2.02	0.23	1.78	-0.46	1.06	0.14	1.06	0.51	0.49	0.48	0.45	-0.24	0.11	0.00	0.44	-1.05	1.59	1.20	0.72	0.35	0.20	2.36	1.92	0.58	1.11	1.79	1.46
Cash flow from investing +	-0.40	-0.42	-0.38	-0.41	-0.64	-0.54	-0.41	-0.39	-0.55	-0.48	-1.38	-0.53	-0.55	-2.81	-0.61	-0.62	-0.84	-0.75	-0.58	-0.26	-0.58	-0.57	-0.51	-0.58	-0.76	-0.81	-0.64	-0.81	-0.75	-1.16	-0.64	-1.38	-0.75	-0.64	-0.57	-0.46	-0.71	-0.62	-0.45	-0.45	-0.48	-0.81	-0.47	-0.50	-0.71	-0.86	-0.62	-0.81	-0.56	-0.54	-0.59	-0.82	-0.86	-0.78	-0.83	-0.87	-0.87	-1.48	-2.33	-0.71	-0.78	0.26	-0.50	-0.30	-0.86	-0.61	-0.51	-1.27	-0.91	-1.05	-0.39	-0.70	-0.72	-0.85	1.72	-0.73	-0.72	-0.46	-0.48	-1.02	-1.01
Capital expenditures	-0.16	-0.25	-0.18	-0.25	-0.25	-0.30	-0.21	-0.42	-0.66	-0.54	-0.22	-0.17	-0.27	-0.42	-0.46	-0.42	-0.38	-0.51	-0.46	-0.36	-0.34	-0.51	-0.41	-0.44	-0.44	-0.59	-0.44	-0.51	-0.46	-0.82	-0.44	-0.43	-0.38	-0.47	-0.34	-0.29	-0.28	-0.37	-0.30	-0.29	-0.32	-0.43	-0.36	-0.37	-0.46	-0.70	-0.50	-0.57	-0.39	-0.43	-0.48	-0.63	-0.58	-0.80	-0.45	-0.80	-0.88	-0.77	-0.62	-0.23	-0.74	-0.09	-0.85	-0.40	-0.38	-0.51	-0.47	-0.62	-0.74	-0.94	-0.67	-0.64	-0.54	-0.71	-0.51	-0.49	-0.55	-0.86	-0.74	-0.81	-0.78
Others incl. marketable securities changes	-0.24	-0.17	-0.20	-0.16	-0.39	-0.24	-0.20	0.03	0.11	0.06	-1.16	-0.36	-0.28	-2.39	-0.15	-0.20	-0.46	-0.24	-0.11	0.10	-0.24	-0.07	-0.11	-0.14	-0.32	-0.22	-0.20	-0.30	-0.28	-0.35	-0.20	-0.95	-0.37	-0.18	-0.23	-0.17	-0.44	-0.26	-0.15	-0.16	-0.17	-0.38	-0.11	-0.13	-0.26	-0.16	-0.12	-0.24	-0.17	-0.11	-0.11	-0.19	-0.28	0.02	-0.39	-0.07	0.01	-0.71	-1.71	-0.48	-0.05	0.35	0.35	0.10	-0.47	-0.10	-0.04	-0.65	-0.17	-0.11	0.28	-0.06	-0.18	-0.14	2.23	-0.24	-0.17	0.40	0.26	-0.21	-0.24
Cash flow from financing +	0.12	-1.75	-1.20	-0.85	-0.38	-0.78	-1.07	-1.55	-1.73	-1.30	-2.13	-1.52	-2.00	-2.58	-2.63	-2.41	-1.23	-1.11	-0.87	-0.43	-0.44	-0.39	2.04	0.63	-0.20	-0.52	-0.65	-1.45	-0.38	-0.99	-0.78	-0.83	-0.57	-0.33	-0.62	-0.68	-0.65	-1.43	0.66	-0.69	-0.54	-0.82	-1.30	-0.96	0.53	-0.61	-0.49	-0.52	-0.31	0.40	-0.15	0.11	-0.52	-0.19	-0.05	-0.67	-0.32	-0.06	-0.27	-0.22	-0.51	0.27	-0.03	-0.34	0.92	-0.05	-0.09	0.51	0.91	-0.27	-0.15	-0.25	-0.94	-1.05	-0.60	-1.12	-1.06	-0.19	-0.70	-0.57	-0.73
Dividend payout	-0.36	-0.34	-0.35	-0.35	-0.36	-0.34	-0.34	-0.35	-0.36	-0.35	-0.36	-0.37	-0.38	-0.38	-0.39	-0.40	-0.40	-0.40	-0.40	-0.40	-0.40	-0.40	-0.40	-0.40	-0.40	-0.37	-0.37	-0.38	-0.38	-0.34	-0.34	-0.35	-0.35	-0.31	-0.31	-0.31	-0.32	-0.27	-0.28	-0.28	-0.28	-0.24	-0.20	-0.20	-0.21	-0.15	-0.15	-0.14	-0.13	-0.12	-0.12	-0.11	-0.11	-0.10	-0.10	-0.08	-0.08	-0.08	-0.03	-0.03	-0.03	-0.03	-0.03	-0.03	-0.03	-0.09	-0.08	-0.08	-0.08	-0.08	-0.08	-0.08	-0.06	-0.07	-0.07	-0.07	-0.07	-0.05	-0.05	-0.05	-0.04
Common stock repurchases	-0.57	-1.06	-0.92	-0.37	-0.27	-0.26	-0.56	-1.03	-1.02	-0.96	-1.79	-0.94	-1.45	-1.81	-0.88	-1.75	-0.14	-0.01	-0.02	0.00	-0.01	-0.01	-0.15	-0.15	-0.15	-0.22	-0.31	-0.21	-0.99	-0.63	-0.43	-0.33	-0.32	-0.42	-0.29	-0.35	-0.31	-0.17	-0.50	-0.40	-0.27	-0.77	-1.08	-0.67	-0.33	-0.50	-0.34	-0.23	-0.23	-0.34	-0.03	-0.26	-0.30	-0.13	0.00	-0.04	-0.11	-0.08	-0.27	0.02	0.02	-0.01	1.24	-2.47	0.00	0.00	-1.00	0.00	1.00	-0.18	-0.07	-0.18	-0.52	-1.04	-0.57	-3.28	-0.90	-0.20	-0.63	-0.60	-0.59
Net Debt Issuance	1.06	-0.34	0.07	-0.13	0.25	-0.19	-0.17	-0.17	-0.36	0.01	0.02	-0.21	-0.17	-0.40	-1.36	-0.27	-0.68	-0.69	-0.46	-0.03	-0.03	0.02	2.58	1.18	0.35	0.07	0.03	-0.86	0.98	-0.02	0.00	-0.16	0.09	0.40	-0.02	-0.02	-0.02	-0.99	1.44	-0.01	0.00	0.19	-0.02	-0.09	1.06	0.03	0.00	-0.15	0.05	0.85	0.01	0.47	-0.11	0.04	0.04	-0.55	-0.13	0.10	0.03	-0.21	-0.51	0.31	-1.24	2.16	0.95	0.04	1.00	0.59	-0.01	-0.01	0.01	0.01	-0.36	0.06	0.03	2.22	-0.08	0.06	-0.02	0.08	-0.10

Change in cash	1.11	-0.11	0.30	-0.33	-0.07	-0.26	-0.19	0.53	-0.44	-0.54	-0.20	-0.54	0.62	-1.29	-1.19	2.81	-1.48	0.60	0.00	1.33	-1.07	-0.87	1.69	0.78	-1.00	0.37	0.15	-0.74	-0.25	-0.57	-0.90	-0.21	-1.19	0.67	-0.03	0.74	-0.35	-1.13	1.02	1.15	-0.34	-1.19	-0.46	0.89	1.18	-0.50	0.71	-0.17	-0.65	2.38	-0.49	0.54	0.13	-0.83	1.24	-0.25	0.54	-1.81	-1.28	-0.03	0.80	0.98	0.35	0.11	1.06	-0.78	-0.06	-0.13	0.79	-1.80	1.14	0.22	-1.03	-0.64	0.77	0.61	0.10	0.57	0.09	0.50	0.00
Change in exchange rate																														-0.10	0.02	-0.06	-0.01	-0.02	0.11	0.08	0.03	-0.08	-0.04	-0.03	0.05	-0.05	-0.07	0.02	-0.07	-0.03	-0.05	0.02	-0.02	0.00	0.02	-0.01	-0.03	-0.02	0.01		0.02	0.03	-0.05	0.01	0.04	0.03	0.03	-0.03	0.02

about 5 hours ago

Ask a follow up

VALERO ENERGY CORP/TX

Income Statement - VALERO ENERGY CORP/TX (VLO)

Income Statement - VALERO ENERGY CORP/TX (VLO)

Balance Sheet - VALERO ENERGY CORP/TX (VLO)

Balance Sheet - VALERO ENERGY CORP/TX (VLO)

Cash Flow - VALERO ENERGY CORP/TX (VLO)

Cash Flow - VALERO ENERGY CORP/TX (VLO)