Ferguson Enterprises Inc. /DE/
|
Jul-25 |
Jul-24 |
Jul-23 |
Jul-22 |
Jul-21 |
Jul-20 |
Jul-19 |
Jul-18 |
Jul-17 |
Jul-16 |
Jul-15 |
Jul-14 |
Jul-13 |
Jul-12 |
Jul-11 |
Jul-10 |
Jul-09 |
Jul-08 |
Jul-07 |
Jul-06 |
| Total revenue |
30.76 |
29.64 |
29.73 |
28.57 |
22.79 |
19.94 |
22.01 |
20.75 |
19.28 |
16.58 |
20.80 |
20.75 |
20.05 |
21.08 |
22.25 |
20.73 |
24.13 |
29.38 |
33.01 |
26.45 |
| Cost of revenue |
21.33 |
20.58 |
20.71 |
19.81 |
15.81 |
13.96 |
15.55 |
14.71 |
13.70 |
11.84 |
14.98 |
14.98 |
14.48 |
15.28 |
16.04 |
15.00 |
17.48 |
21.08 |
23.81 |
19.10 |
| Gross profit |
9.44 |
9.05 |
9.03 |
8.76 |
6.98 |
5.98 |
6.46 |
6.04 |
5.58 |
4.75 |
5.82 |
5.76 |
5.57 |
5.81 |
6.21 |
5.59 |
6.64 |
8.29 |
9.20 |
7.35 |
| Selling, general and administrative |
6.38 |
6.07 |
5.92 |
5.64 |
4.73 |
4.33 |
|
|
|
|
|
|
|
|
|
3.19 |
3.58 |
4.06 |
4.55 |
3.27 |
| Research and development |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other operating expenses |
0.45 |
0.34 |
0.45 |
0.30 |
0.30 |
0.28 |
5.06 |
4.68 |
4.11 |
3.81 |
4.95 |
4.57 |
4.81 |
5.47 |
5.46 |
2.21 |
4.07 |
3.14 |
3.12 |
2.53 |
| Operating income |
2.61 |
2.65 |
2.66 |
2.82 |
1.95 |
1.37 |
1.40 |
1.36 |
1.48 |
0.94 |
0.87 |
1.19 |
0.76 |
0.33 |
0.75 |
-0.31 |
-1.01 |
1.10 |
1.53 |
1.56 |
| Non-operating income (net) |
-0.18 |
-0.19 |
-0.20 |
-0.11 |
-0.09 |
-0.10 |
-0.08 |
-0.17 |
-0.06 |
-0.05 |
-0.07 |
-0.05 |
-0.05 |
-0.02 |
-0.11 |
-0.21 |
-0.27 |
-0.31 |
-0.24 |
-0.12 |
| Income before tax |
2.42 |
2.46 |
2.46 |
2.71 |
1.86 |
1.27 |
1.32 |
1.19 |
1.42 |
0.89 |
0.79 |
1.14 |
0.70 |
0.31 |
0.64 |
-0.51 |
-1.28 |
0.79 |
1.29 |
1.44 |
| Income tax expense |
0.57 |
0.73 |
0.58 |
0.61 |
0.23 |
0.30 |
0.26 |
0.35 |
0.37 |
0.28 |
0.29 |
0.33 |
0.27 |
0.22 |
0.18 |
0.06 |
-0.06 |
0.31 |
0.33 |
0.43 |
| Net income |
1.86 |
1.74 |
1.89 |
2.12 |
1.47 |
0.96 |
1.11 |
1.27 |
0.92 |
0.87 |
0.33 |
0.85 |
0.44 |
0.09 |
0.44 |
-0.53 |
-1.72 |
0.15 |
0.96 |
1.00 |
Show Quarterly Income Statement
|
Apr-26 |
Jan-26 |
Oct-25 |
Jul-25 |
Apr-25 |
Jan-25 |
Oct-24 |
Jul-24 |
Apr-24 |
Jan-24 |
Oct-23 |
Jul-23 |
Apr-23 |
Jan-23 |
Oct-22 |
Jul-22 |
Apr-22 |
Jan-22 |
Oct-21 |
Jul-21 |
Apr-21 |
Jan-21 |
Oct-20 |
Jul-20 |
Apr-20 |
Jan-20 |
Oct-19 |
Jul-19 |
Apr-19 |
Jan-19 |
Oct-18 |
Jul-18 |
Apr-18 |
Jan-18 |
Oct-17 |
Jul-17 |
Apr-17 |
Jan-17 |
Oct-16 |
Jul-16 |
Apr-16 |
Jan-16 |
Oct-15 |
Jan-15 |
Oct-14 |
Jul-14 |
Apr-14 |
Jan-14 |
Oct-13 |
Jul-13 |
Apr-13 |
Jan-13 |
Oct-12 |
| Total revenue |
7.47 |
7.50 |
8.17 |
8.50 |
7.62 |
6.87 |
7.77 |
7.95 |
7.31 |
6.67 |
7.71 |
7.84 |
7.14 |
6.83 |
7.93 |
7.97 |
7.28 |
6.51 |
6.80 |
6.57 |
5.92 |
4.94 |
5.37 |
5.02 |
5.02 |
4.95 |
4.95 |
3.30 |
5.58 |
5.42 |
5.42 |
5.36 |
5.36 |
5.01 |
5.01 |
4.95 |
4.95 |
4.69 |
4.69 |
3.82 |
4.21 |
4.81 |
5.25 |
4.84 |
5.15 |
4.90 |
5.58 |
4.99 |
4.87 |
5.22 |
5.35 |
4.97 |
5.06 |
| Cost of revenue |
5.15 |
5.29 |
5.66 |
5.80 |
5.26 |
4.83 |
5.43 |
5.49 |
5.08 |
4.64 |
5.38 |
5.44 |
5.00 |
4.76 |
5.51 |
5.54 |
5.08 |
4.52 |
4.68 |
4.51 |
4.09 |
3.44 |
3.78 |
3.53 |
3.53 |
3.45 |
3.45 |
2.22 |
3.95 |
3.83 |
3.83 |
3.80 |
3.80 |
3.54 |
3.54 |
3.52 |
3.52 |
3.33 |
3.33 |
2.71 |
2.99 |
3.45 |
3.76 |
3.49 |
3.72 |
3.54 |
4.02 |
3.60 |
3.51 |
3.77 |
3.86 |
3.59 |
3.65 |
| Gross profit |
2.32 |
2.21 |
2.51 |
2.69 |
2.36 |
2.04 |
2.34 |
2.46 |
2.23 |
2.03 |
2.33 |
2.40 |
2.14 |
2.06 |
2.42 |
2.44 |
2.21 |
1.99 |
2.13 |
2.06 |
1.83 |
1.50 |
1.59 |
1.50 |
1.50 |
1.49 |
1.49 |
1.08 |
1.63 |
1.60 |
1.60 |
1.56 |
1.56 |
1.47 |
1.47 |
1.43 |
1.43 |
1.37 |
1.37 |
1.11 |
1.22 |
1.36 |
1.49 |
1.35 |
1.44 |
1.35 |
1.56 |
1.39 |
1.36 |
1.45 |
1.49 |
1.38 |
1.40 |
| Selling, general and administrative |
1.61 |
1.61 |
1.64 |
1.66 |
1.59 |
1.54 |
1.59 |
1.56 |
1.52 |
1.47 |
1.51 |
1.54 |
1.44 |
1.43 |
1.51 |
1.54 |
1.42 |
1.36 |
1.31 |
1.31 |
1.22 |
|
1.07 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Research and development |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other operating expenses |
0.10 |
0.00 |
0.09 |
0.11 |
0.16 |
0.09 |
0.09 |
0.09 |
0.09 |
0.08 |
0.08 |
0.08 |
0.21 |
0.08 |
0.08 |
0.08 |
0.08 |
0.07 |
0.07 |
0.00 |
0.08 |
1.18 |
0.07 |
1.21 |
1.13 |
1.13 |
1.13 |
0.76 |
1.29 |
1.24 |
1.24 |
1.19 |
1.19 |
1.16 |
1.16 |
0.98 |
0.98 |
1.07 |
1.07 |
0.89 |
0.98 |
1.09 |
1.19 |
1.26 |
1.34 |
1.05 |
1.23 |
1.12 |
1.10 |
1.23 |
1.26 |
1.22 |
1.24 |
| Operating income |
0.61 |
0.60 |
0.77 |
0.93 |
0.61 |
0.41 |
0.67 |
0.81 |
0.63 |
0.48 |
0.74 |
0.78 |
0.50 |
0.55 |
0.83 |
0.81 |
0.71 |
0.56 |
0.74 |
0.75 |
0.52 |
0.32 |
0.45 |
0.29 |
0.36 |
0.36 |
0.36 |
0.32 |
0.35 |
0.35 |
0.38 |
0.37 |
0.37 |
0.31 |
0.31 |
0.45 |
0.45 |
0.29 |
0.29 |
0.22 |
0.24 |
0.27 |
0.30 |
0.09 |
0.10 |
0.31 |
0.34 |
0.27 |
0.26 |
0.28 |
0.29 |
0.23 |
0.23 |
| Non-operating income (net) |
-0.05 |
-0.06 |
-0.06 |
-0.05 |
-0.05 |
-0.04 |
-0.04 |
-0.05 |
-0.04 |
-0.04 |
-0.05 |
-0.05 |
-0.05 |
-0.05 |
-0.04 |
-0.04 |
-0.02 |
-0.02 |
-0.03 |
-0.07 |
-0.03 |
-0.02 |
-0.03 |
0.02 |
-0.03 |
-0.05 |
-0.05 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.07 |
-0.07 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.02 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.08 |
-0.08 |
-0.08 |
-0.08 |
| Income before tax |
0.56 |
0.53 |
0.71 |
0.87 |
0.56 |
0.37 |
0.62 |
0.76 |
0.58 |
0.43 |
0.69 |
0.73 |
0.45 |
0.50 |
0.79 |
0.78 |
0.69 |
0.53 |
0.71 |
0.68 |
0.49 |
0.30 |
0.42 |
0.31 |
0.33 |
0.31 |
0.31 |
0.30 |
0.32 |
0.34 |
0.36 |
0.29 |
0.29 |
0.30 |
0.30 |
0.43 |
0.43 |
0.28 |
0.28 |
0.20 |
0.23 |
0.26 |
0.28 |
0.08 |
0.08 |
0.29 |
0.32 |
0.26 |
0.25 |
0.20 |
0.21 |
0.15 |
0.16 |
| Income tax expense |
0.15 |
0.15 |
0.14 |
0.17 |
0.15 |
0.09 |
0.15 |
0.31 |
0.14 |
0.11 |
0.17 |
0.15 |
0.11 |
0.12 |
0.20 |
0.19 |
0.14 |
0.10 |
0.18 |
-0.01 |
0.12 |
0.02 |
0.11 |
0.06 |
0.07 |
0.09 |
0.09 |
0.06 |
0.06 |
0.07 |
0.07 |
0.09 |
0.09 |
0.08 |
0.08 |
0.11 |
0.11 |
0.08 |
0.08 |
0.07 |
0.08 |
0.07 |
0.08 |
0.07 |
0.07 |
0.09 |
0.09 |
0.07 |
0.07 |
0.08 |
0.08 |
0.05 |
0.06 |
| Net income |
0.41 |
0.39 |
0.57 |
0.70 |
0.41 |
0.28 |
0.47 |
0.45 |
0.44 |
0.32 |
0.52 |
0.58 |
0.34 |
0.37 |
0.60 |
0.58 |
0.55 |
0.44 |
0.56 |
0.71 |
0.37 |
0.09 |
0.34 |
0.25 |
0.25 |
0.23 |
0.23 |
0.24 |
0.26 |
0.29 |
0.27 |
0.40 |
0.20 |
0.23 |
0.22 |
0.32 |
0.32 |
0.14 |
0.14 |
0.26 |
0.29 |
0.19 |
0.21 |
-0.04 |
-0.05 |
0.23 |
0.23 |
0.19 |
0.18 |
0.12 |
0.12 |
0.10 |
0.10 |
|
Jul-25 |
Jul-24 |
Jul-23 |
Jul-22 |
Jul-21 |
Jul-20 |
Jul-19 |
Jul-18 |
Jul-17 |
Jul-16 |
Jul-15 |
Jul-14 |
Jul-13 |
Jul-12 |
Jul-11 |
Jul-10 |
Jul-09 |
Jul-08 |
Jul-07 |
Jul-06 |
| Cash and cash equivalents |
0.67 |
0.57 |
0.67 |
0.77 |
1.34 |
2.12 |
1.13 |
0.83 |
2.52 |
1.25 |
1.72 |
0.41 |
0.51 |
1.27 |
0.66 |
1.04 |
1.05 |
0.64 |
0.50 |
0.78 |
| Short-term investments |
|
|
|
|
|
0.01 |
0.01 |
-0.35 |
0.01 |
0.01 |
0.02 |
0.02 |
0.02 |
0.02 |
0.01 |
0.02 |
0.26 |
0.01 |
0.01 |
0.01 |
| Accounts receivable, net |
3.96 |
3.60 |
3.60 |
3.61 |
2.79 |
2.57 |
2.72 |
2.76 |
2.46 |
2.62 |
2.57 |
2.99 |
2.34 |
2.52 |
2.88 |
2.63 |
3.38 |
5.45 |
5.15 |
4.44 |
| Inventories |
4.49 |
4.19 |
3.90 |
4.33 |
3.27 |
2.88 |
2.82 |
2.52 |
2.40 |
2.67 |
2.63 |
2.77 |
2.62 |
2.52 |
2.62 |
2.53 |
2.69 |
4.02 |
4.21 |
3.65 |
| Other current assets |
1.02 |
1.05 |
0.91 |
4.45 |
0.74 |
0.51 |
0.51 |
0.50 |
2.03 |
0.36 |
0.73 |
0.41 |
0.86 |
0.54 |
1.33 |
0.59 |
0.41 |
0.62 |
1.23 |
1.12 |
| Total current assets |
10.15 |
9.41 |
9.08 |
9.55 |
8.13 |
8.08 |
7.20 |
6.60 |
9.42 |
6.91 |
7.68 |
6.59 |
6.36 |
6.88 |
7.49 |
6.79 |
7.80 |
10.76 |
11.11 |
10.01 |
| Property, plant and equipment, net |
|
|
3.07 |
1.38 |
2.41 |
2.50 |
1.35 |
1.09 |
1.07 |
|
|
|
|
|
|
|
|
|
|
|
| Goodwill |
2.46 |
2.36 |
2.24 |
2.05 |
1.83 |
1.72 |
1.66 |
1.41 |
1.17 |
1.19 |
1.27 |
1.54 |
1.45 |
1.35 |
2.03 |
2.11 |
3.65 |
3.96 |
3.85 |
2.19 |
| Intangible assets |
0.73 |
0.75 |
0.78 |
0.78 |
0.55 |
0.52 |
0.42 |
0.31 |
0.24 |
0.27 |
0.30 |
0.48 |
0.45 |
0.47 |
0.64 |
0.73 |
0.07 |
1.67 |
1.61 |
0.62 |
| Long-term investments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other non-current assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total assets |
17.73 |
16.57 |
15.99 |
15.66 |
13.71 |
13.46 |
11.39 |
10.15 |
12.49 |
10.77 |
11.67 |
11.41 |
10.73 |
11.22 |
12.93 |
12.69 |
15.14 |
20.42 |
20.29 |
15.09 |
|
| Accounts payable |
3.58 |
3.41 |
3.41 |
3.61 |
3.03 |
2.86 |
2.89 |
2.60 |
2.34 |
2.82 |
2.85 |
3.01 |
2.93 |
2.70 |
2.90 |
3.08 |
3.09 |
4.59 |
4.41 |
3.16 |
| Short-term debt |
0.85 |
0.55 |
0.42 |
0.90 |
0.26 |
0.81 |
0.05 |
0.39 |
2.15 |
0.93 |
1.57 |
0.28 |
0.08 |
0.18 |
0.34 |
0.50 |
0.36 |
1.05 |
1.69 |
0.98 |
| Current portion of long-term debt |
0.40 |
0.15 |
0.06 |
0.25 |
0.18 |
0.53 |
0.05 |
0.38 |
2.14 |
|
|
|
|
|
|
|
|
|
|
|
| Deferred revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other current liabilities |
1.60 |
1.26 |
1.60 |
1.30 |
1.14 |
0.79 |
1.47 |
0.84 |
1.88 |
0.81 |
1.04 |
0.99 |
-0.04 |
0.99 |
1.05 |
1.34 |
1.54 |
1.43 |
1.43 |
1.29 |
| Long-term debt |
3.75 |
3.77 |
3.71 |
3.68 |
2.53 |
2.64 |
2.29 |
1.52 |
1.09 |
|
|
|
|
|
|
|
|
|
|
|
| Capital lease obligations |
1.81 |
1.59 |
1.13 |
1.52 |
1.09 |
1.36 |
0.01 |
0.01 |
0.01 |
|
|
|
|
|
|
|
|
|
|
|
| Other non-current liabilities |
0.75 |
0.77 |
0.69 |
1.52 |
0.63 |
0.00 |
|
|
0.00 |
|
|
|
|
|
|
|
|
|
|
|
| Total liabilities |
11.90 |
10.96 |
10.96 |
11.00 |
8.71 |
9.09 |
7.04 |
6.09 |
8.02 |
6.94 |
7.61 |
6.53 |
6.08 |
6.29 |
7.39 |
7.89 |
9.50 |
13.76 |
13.27 |
10.25 |
|
| Common stock and paid-in capital |
-0.94 |
-3.97 |
-3.52 |
-2.93 |
-1.05 |
-1.18 |
-0.97 |
-1.91 |
-0.14 |
-0.18 |
-0.18 |
0.18 |
0.54 |
0.35 |
0.55 |
2.54 |
2.54 |
1.97 |
1.90 |
0.73 |
| Retained earnings |
6.78 |
9.59 |
8.56 |
7.59 |
6.05 |
5.55 |
5.32 |
5.97 |
4.68 |
4.02 |
4.24 |
4.70 |
4.11 |
4.58 |
4.99 |
2.26 |
3.06 |
4.69 |
5.12 |
4.11 |
| Common shares outstanding |
199 |
204 |
207 |
210 |
225 |
227 |
232 |
248 |
240 |
242 |
247 |
253 |
264 |
262 |
250 |
247 |
184 |
575 |
567 |
524 |
Show Quarterly Balance Sheet
|
Apr-26 |
Jan-26 |
Oct-25 |
Jul-25 |
Apr-25 |
Jan-25 |
Oct-24 |
Jul-24 |
Apr-24 |
Jan-24 |
Oct-23 |
Jul-23 |
Apr-23 |
Jan-23 |
Oct-22 |
Jul-22 |
Apr-22 |
Jan-22 |
Oct-21 |
Jul-21 |
Apr-21 |
Jan-21 |
Oct-20 |
Jul-20 |
Apr-20 |
Jan-20 |
Oct-19 |
Jul-19 |
Apr-19 |
Jan-19 |
Oct-18 |
Jul-18 |
Apr-18 |
Jan-18 |
Oct-17 |
Jul-17 |
Apr-17 |
Jan-17 |
Oct-16 |
Jul-16 |
Apr-16 |
Jan-16 |
Oct-15 |
Jul-15 |
Apr-15 |
Jan-15 |
Oct-14 |
Jul-14 |
Apr-14 |
Jan-14 |
Oct-13 |
Jul-13 |
Apr-13 |
Jan-13 |
Oct-12 |
Jul-12 |
Jul-11 |
Jan-11 |
Jul-10 |
Jan-10 |
Jul-09 |
Jan-09 |
Jul-08 |
Jan-08 |
Jul-07 |
Jan-07 |
Jul-06 |
Jan-06 |
Jul-05 |
Jan-05 |
Jul-04 |
Jan-04 |
Jul-03 |
Jan-03 |
Jul-02 |
Jan-02 |
Jul-01 |
Jan-01 |
Jul-00 |
Jan-00 |
| Cash and cash equivalents |
0.82 |
0.56 |
0.53 |
0.67 |
0.56 |
0.82 |
0.65 |
0.57 |
0.76 |
0.70 |
0.81 |
0.67 |
0.68 |
0.60 |
0.64 |
0.77 |
1.16 |
0.83 |
2.17 |
1.34 |
|
1.72 |
2.12 |
2.12 |
2.12 |
0.78 |
0.78 |
1.13 |
1.13 |
0.70 |
0.70 |
0.83 |
0.83 |
2.31 |
2.31 |
2.43 |
2.53 |
1.08 |
1.06 |
1.16 |
1.38 |
1.73 |
1.88 |
1.72 |
1.70 |
0.47 |
0.50 |
0.40 |
0.41 |
0.56 |
0.54 |
0.51 |
0.53 |
0.50 |
0.51 |
1.28 |
0.66 |
0.60 |
1.04 |
0.66 |
1.06 |
0.64 |
0.64 |
0.43 |
0.50 |
0.56 |
0.78 |
0.78 |
0.67 |
0.46 |
0.53 |
|
0.35 |
|
0.32 |
|
0.35 |
|
0.19 |
|
| Short-term investments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.02 |
4.23 |
0.01 |
|
0.01 |
0.01 |
0.01 |
0.01 |
|
|
-1.93 |
|
-0.39 |
|
0.01 |
0.01 |
0.01 |
|
0.00 |
|
0.01 |
|
0.02 |
0.02 |
0.02 |
|
0.02 |
0.02 |
0.02 |
|
0.02 |
0.02 |
0.00 |
|
0.01 |
|
|
0.02 |
|
0.26 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
|
0.01 |
|
0.01 |
|
0.02 |
|
0.01 |
|
| Accounts receivable, net |
3.67 |
3.31 |
3.81 |
3.96 |
3.75 |
3.20 |
3.64 |
3.60 |
3.53 |
3.09 |
3.60 |
3.60 |
3.38 |
3.17 |
3.61 |
3.61 |
3.43 |
2.93 |
3.07 |
2.79 |
3.28 |
2.58 |
2.62 |
2.57 |
2.57 |
2.97 |
2.97 |
2.72 |
2.72 |
2.97 |
2.97 |
2.76 |
2.61 |
2.78 |
2.78 |
2.34 |
2.34 |
2.80 |
2.72 |
2.51 |
2.77 |
2.73 |
2.98 |
2.57 |
2.53 |
2.74 |
2.91 |
2.77 |
2.76 |
2.94 |
2.87 |
2.34 |
2.71 |
2.94 |
2.99 |
2.52 |
2.88 |
2.95 |
2.63 |
2.91 |
3.38 |
4.21 |
5.45 |
5.91 |
5.15 |
5.83 |
4.44 |
0.56 |
3.64 |
0.01 |
3.81 |
|
0.28 |
|
0.27 |
|
1.69 |
|
1.53 |
|
| Inventories |
4.68 |
4.59 |
4.61 |
4.49 |
4.55 |
4.27 |
4.39 |
4.19 |
4.12 |
3.97 |
4.11 |
3.90 |
4.09 |
4.17 |
4.23 |
4.33 |
4.11 |
3.78 |
3.66 |
3.27 |
3.43 |
3.01 |
3.01 |
2.88 |
2.88 |
2.97 |
2.97 |
2.82 |
2.82 |
2.92 |
2.92 |
2.52 |
2.52 |
2.59 |
2.59 |
2.40 |
2.40 |
2.71 |
2.64 |
2.67 |
2.95 |
2.68 |
2.91 |
2.63 |
2.59 |
2.60 |
2.76 |
2.77 |
2.77 |
2.78 |
2.70 |
2.62 |
2.68 |
2.72 |
2.78 |
2.52 |
2.62 |
2.73 |
2.53 |
2.70 |
2.71 |
3.13 |
4.02 |
4.26 |
4.21 |
4.09 |
3.65 |
3.37 |
2.99 |
2.99 |
2.74 |
2.37 |
2.10 |
1.70 |
1.64 |
1.45 |
1.56 |
1.41 |
1.47 |
1.43 |
| Other current assets |
1.00 |
1.08 |
1.08 |
1.02 |
0.92 |
0.94 |
0.94 |
1.05 |
0.91 |
0.85 |
0.96 |
0.91 |
0.76 |
0.83 |
0.90 |
4.45 |
0.82 |
0.80 |
0.78 |
0.74 |
0.01 |
0.05 |
-2.12 |
0.51 |
0.51 |
0.04 |
0.04 |
0.51 |
0.51 |
0.07 |
0.07 |
0.50 |
0.65 |
1.59 |
1.59 |
2.24 |
2.14 |
0.19 |
0.20 |
0.57 |
0.56 |
0.31 |
0.32 |
0.75 |
0.73 |
0.55 |
0.58 |
0.65 |
0.63 |
0.08 |
0.07 |
0.86 |
0.56 |
0.13 |
0.14 |
0.54 |
1.33 |
0.34 |
0.59 |
0.20 |
0.45 |
0.06 |
0.65 |
0.14 |
1.25 |
0.09 |
1.13 |
4.13 |
0.70 |
3.86 |
0.11 |
2.65 |
2.87 |
2.02 |
2.15 |
1.75 |
0.55 |
1.64 |
0.46 |
1.65 |
| Total current assets |
10.17 |
9.54 |
10.03 |
10.15 |
9.78 |
9.23 |
9.63 |
9.41 |
9.31 |
8.62 |
9.47 |
9.08 |
8.91 |
8.77 |
9.38 |
9.55 |
9.53 |
8.33 |
9.67 |
8.13 |
8.10 |
7.36 |
2.12 |
8.08 |
8.08 |
6.76 |
6.76 |
7.20 |
7.20 |
6.65 |
6.65 |
6.60 |
6.60 |
9.27 |
9.27 |
9.42 |
9.42 |
6.78 |
6.63 |
6.91 |
7.66 |
7.45 |
8.08 |
7.68 |
7.57 |
6.36 |
6.76 |
6.59 |
6.58 |
6.35 |
6.18 |
6.36 |
6.49 |
6.29 |
6.41 |
6.88 |
7.49 |
6.61 |
6.79 |
6.47 |
7.86 |
8.06 |
10.76 |
10.75 |
11.11 |
10.58 |
10.01 |
8.85 |
8.02 |
7.34 |
7.20 |
5.02 |
5.61 |
3.72 |
4.39 |
3.19 |
4.17 |
3.05 |
3.66 |
3.08 |
| Property, plant and equipment, net |
|
|
|
|
|
|
|
|
|
|
3.15 |
3.07 |
1.54 |
1.48 |
2.64 |
1.38 |
2.51 |
2.47 |
2.42 |
2.20 |
2.20 |
2.22 |
2.22 |
2.50 |
2.50 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Goodwill |
2.48 |
2.47 |
2.46 |
2.46 |
2.43 |
2.36 |
2.36 |
2.36 |
2.33 |
2.26 |
2.24 |
2.24 |
2.09 |
2.09 |
2.04 |
2.05 |
1.94 |
1.92 |
1.88 |
1.83 |
|
1.80 |
|
1.72 |
1.72 |
1.69 |
1.69 |
1.66 |
1.66 |
1.63 |
1.63 |
1.41 |
1.41 |
1.25 |
1.25 |
1.17 |
1.17 |
1.22 |
1.19 |
1.19 |
1.32 |
1.29 |
1.40 |
1.27 |
1.25 |
1.22 |
1.30 |
1.54 |
1.54 |
1.46 |
1.42 |
1.45 |
1.48 |
1.48 |
1.51 |
1.35 |
|
|
2.11 |
2.39 |
3.65 |
2.34 |
3.96 |
3.97 |
3.85 |
3.74 |
2.19 |
1.79 |
1.43 |
|
|
|
|
|
|
|
|
|
|
|
| Intangible assets |
0.65 |
0.65 |
0.70 |
0.73 |
0.75 |
0.70 |
0.72 |
0.75 |
0.77 |
0.76 |
0.76 |
0.78 |
0.66 |
0.80 |
0.76 |
0.78 |
0.63 |
0.63 |
0.63 |
0.55 |
|
0.48 |
|
0.52 |
0.52 |
0.45 |
0.45 |
0.42 |
0.42 |
0.44 |
0.44 |
0.31 |
0.31 |
0.26 |
0.26 |
0.24 |
0.24 |
0.28 |
0.27 |
0.27 |
0.30 |
0.29 |
0.32 |
0.30 |
0.30 |
0.28 |
0.30 |
0.48 |
0.48 |
0.43 |
0.42 |
0.45 |
0.46 |
0.49 |
0.50 |
0.47 |
2.67 |
2.95 |
0.73 |
0.85 |
0.07 |
1.16 |
1.67 |
1.70 |
1.61 |
1.58 |
0.62 |
0.41 |
0.23 |
1.48 |
1.21 |
1.20 |
1.11 |
0.82 |
0.79 |
0.66 |
0.68 |
0.47 |
0.42 |
0.39 |
| Long-term investments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other non-current assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total assets |
17.79 |
17.15 |
17.69 |
17.73 |
17.27 |
16.53 |
16.86 |
16.57 |
16.46 |
15.69 |
16.42 |
15.99 |
15.36 |
15.22 |
15.53 |
15.66 |
15.31 |
14.10 |
15.31 |
13.71 |
|
12.48 |
|
13.46 |
13.46 |
12.58 |
12.58 |
11.39 |
11.39 |
10.75 |
10.75 |
10.15 |
10.15 |
12.68 |
12.68 |
12.49 |
12.56 |
10.62 |
10.37 |
10.77 |
11.93 |
11.40 |
12.37 |
11.67 |
11.50 |
10.24 |
10.87 |
11.41 |
11.40 |
10.94 |
10.65 |
10.73 |
10.96 |
10.79 |
11.01 |
11.22 |
12.93 |
12.30 |
12.69 |
12.81 |
15.14 |
14.91 |
20.42 |
20.28 |
20.29 |
19.35 |
15.09 |
12.95 |
11.40 |
10.49 |
9.72 |
7.47 |
7.87 |
5.49 |
6.09 |
4.70 |
5.69 |
4.34 |
4.87 |
4.21 |
|
| Accounts payable |
3.68 |
3.12 |
3.47 |
3.58 |
3.78 |
3.03 |
3.43 |
3.41 |
3.64 |
2.99 |
3.56 |
3.41 |
3.30 |
3.16 |
3.34 |
3.61 |
3.63 |
3.06 |
3.21 |
3.03 |
3.23 |
3.12 |
3.12 |
2.86 |
2.86 |
3.12 |
3.12 |
2.89 |
2.89 |
3.03 |
3.03 |
2.60 |
2.60 |
2.85 |
2.85 |
2.34 |
2.34 |
3.17 |
3.10 |
2.82 |
3.10 |
2.95 |
3.20 |
2.85 |
2.81 |
2.94 |
3.12 |
2.95 |
2.95 |
3.22 |
3.14 |
2.95 |
2.89 |
3.09 |
3.16 |
2.71 |
2.90 |
3.32 |
3.08 |
3.50 |
3.09 |
3.94 |
4.07 |
5.13 |
4.02 |
4.69 |
2.81 |
3.33 |
2.23 |
2.93 |
2.03 |
|
1.83 |
|
1.21 |
|
1.03 |
1.23 |
0.94 |
1.31 |
| Short-term debt |
0.61 |
|
0.46 |
0.85 |
0.83 |
0.82 |
0.96 |
0.55 |
0.53 |
0.53 |
0.43 |
0.42 |
0.40 |
0.39 |
0.40 |
0.90 |
0.63 |
0.62 |
0.62 |
0.26 |
|
0.48 |
|
0.81 |
0.81 |
0.99 |
0.99 |
0.05 |
0.05 |
0.30 |
0.30 |
0.39 |
0.39 |
2.18 |
2.18 |
2.15 |
2.15 |
1.25 |
1.22 |
0.93 |
1.03 |
1.37 |
1.49 |
1.57 |
1.54 |
0.46 |
0.49 |
0.28 |
0.28 |
0.64 |
0.62 |
0.10 |
0.08 |
0.14 |
|
0.18 |
0.34 |
0.23 |
0.50 |
0.66 |
0.36 |
0.67 |
1.05 |
1.56 |
1.70 |
1.12 |
0.98 |
1.80 |
1.24 |
1.29 |
1.04 |
1.73 |
0.62 |
0.94 |
0.66 |
0.89 |
0.70 |
0.83 |
0.57 |
0.80 |
| Current portion of long-term debt |
|
0.15 |
0.00 |
0.40 |
0.40 |
0.40 |
0.55 |
0.15 |
0.15 |
0.15 |
0.06 |
0.06 |
0.06 |
0.06 |
0.00 |
0.25 |
0.30 |
0.30 |
|
0.18 |
|
0.22 |
|
0.53 |
|
0.72 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Deferred revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other current liabilities |
1.41 |
2.01 |
1.41 |
1.60 |
1.37 |
1.21 |
1.35 |
1.26 |
1.36 |
1.27 |
1.55 |
1.60 |
1.43 |
1.37 |
1.76 |
1.30 |
1.86 |
1.33 |
3.19 |
1.14 |
0.44 |
0.07 |
0.34 |
0.79 |
1.08 |
0.09 |
0.33 |
0.88 |
1.24 |
0.10 |
0.28 |
0.74 |
1.03 |
0.92 |
1.08 |
1.76 |
2.00 |
0.13 |
0.24 |
0.69 |
1.06 |
0.34 |
0.49 |
0.92 |
1.13 |
0.41 |
0.58 |
0.91 |
1.16 |
0.19 |
0.25 |
-0.18 |
1.30 |
0.19 |
0.49 |
0.88 |
1.07 |
0.21 |
1.35 |
0.25 |
1.54 |
0.27 |
1.97 |
0.12 |
1.82 |
0.14 |
1.64 |
0.11 |
1.27 |
0.05 |
1.06 |
2.12 |
0.86 |
1.52 |
0.67 |
1.29 |
0.66 |
0.00 |
0.60 |
|
| Long-term debt |
|
3.98 |
4.12 |
3.75 |
3.70 |
3.95 |
3.45 |
3.77 |
3.52 |
3.60 |
3.66 |
3.71 |
3.84 |
3.94 |
3.76 |
3.68 |
3.22 |
2.75 |
2.27 |
2.53 |
|
2.63 |
|
2.64 |
|
2.02 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital lease obligations |
|
1.95 |
1.90 |
1.81 |
1.73 |
1.67 |
1.24 |
1.59 |
1.54 |
1.17 |
1.17 |
1.13 |
1.00 |
0.96 |
0.90 |
1.52 |
1.17 |
1.15 |
0.80 |
1.09 |
|
1.15 |
|
1.36 |
|
1.45 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other non-current liabilities |
|
0.75 |
0.74 |
0.75 |
0.76 |
0.78 |
0.78 |
0.77 |
0.73 |
0.72 |
0.69 |
0.69 |
0.68 |
1.64 |
0.65 |
1.52 |
0.62 |
0.67 |
0.69 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total liabilities |
11.92 |
11.30 |
11.64 |
11.90 |
11.73 |
11.04 |
11.20 |
10.96 |
10.94 |
10.27 |
11.06 |
10.96 |
10.64 |
10.49 |
10.40 |
11.00 |
10.80 |
9.26 |
10.16 |
8.71 |
|
7.99 |
-4.37 |
9.09 |
9.09 |
8.48 |
8.48 |
7.04 |
7.04 |
6.46 |
6.46 |
6.09 |
6.09 |
8.13 |
8.13 |
7.97 |
8.02 |
6.76 |
6.60 |
6.94 |
7.68 |
7.52 |
8.16 |
7.61 |
7.49 |
6.51 |
6.91 |
6.53 |
6.52 |
6.41 |
6.24 |
6.08 |
6.21 |
6.48 |
6.61 |
6.29 |
7.39 |
7.07 |
7.89 |
7.67 |
9.50 |
10.42 |
13.76 |
13.42 |
13.27 |
12.97 |
10.25 |
8.56 |
7.36 |
6.82 |
6.26 |
4.26 |
5.01 |
2.78 |
3.59 |
2.42 |
3.56 |
2.30 |
2.89 |
2.32 |
|
| Common stock and paid-in capital |
-1.53 |
-1.55 |
-1.06 |
-0.94 |
-0.71 |
-0.51 |
-0.23 |
-3.97 |
-3.78 |
-3.60 |
-3.50 |
-3.52 |
-3.41 |
-3.22 |
4.53 |
-2.93 |
-3.09 |
-1.80 |
-1.49 |
-1.05 |
-6.16 |
-1.00 |
-1.12 |
-1.18 |
-1.18 |
-1.09 |
-1.09 |
-0.97 |
-0.97 |
-1.92 |
-1.92 |
-1.91 |
-1.91 |
-1.69 |
-1.69 |
-1.45 |
-1.45 |
0.01 |
0.01 |
-0.18 |
-0.18 |
-0.12 |
-0.13 |
-0.18 |
-0.18 |
0.03 |
0.02 |
0.18 |
0.18 |
0.28 |
0.26 |
0.52 |
0.53 |
0.40 |
0.42 |
0.46 |
0.68 |
0.60 |
2.66 |
2.71 |
2.71 |
2.38 |
2.11 |
2.06 |
1.89 |
1.84 |
0.72 |
0.85 |
0.83 |
0.64 |
0.63 |
3.21 |
0.52 |
2.72 |
0.49 |
2.27 |
0.44 |
2.04 |
0.45 |
1.89 |
| Retained earnings |
7.40 |
7.40 |
7.12 |
6.78 |
6.24 |
6.00 |
5.89 |
9.59 |
9.30 |
9.02 |
8.86 |
8.56 |
8.13 |
7.95 |
0.60 |
7.59 |
7.59 |
6.65 |
6.65 |
6.05 |
6.16 |
5.49 |
5.49 |
5.55 |
5.55 |
5.19 |
5.19 |
5.32 |
5.32 |
6.21 |
6.21 |
5.97 |
5.97 |
6.25 |
6.25 |
6.00 |
6.00 |
3.87 |
3.76 |
4.02 |
4.43 |
3.97 |
4.33 |
4.24 |
4.17 |
3.70 |
3.94 |
4.70 |
4.70 |
4.25 |
4.15 |
4.13 |
4.22 |
3.92 |
3.98 |
4.46 |
4.86 |
4.63 |
2.14 |
2.43 |
2.93 |
2.11 |
4.55 |
4.80 |
5.13 |
4.55 |
4.12 |
3.53 |
3.21 |
3.04 |
2.83 |
|
2.34 |
|
2.01 |
|
1.70 |
|
1.53 |
|
| Common shares outstanding |
195 |
196 |
197 |
199 |
199 |
200 |
201 |
202 |
203 |
204 |
205 |
205 |
206 |
208 |
208 |
210 |
218 |
221 |
223 |
223 |
225 |
226 |
226 |
227 |
227 |
227 |
227 |
232 |
232 |
232 |
232 |
231 |
231 |
238 |
238 |
240 |
240 |
240 |
239 |
241 |
241 |
242 |
242 |
244 |
|
247 |
247 |
250 |
250 |
256 |
256 |
250 |
250 |
261 |
261 |
261 |
256 |
252 |
249 |
|
216 |
|
380 |
|
545 |
|
545 |
|
522 |
|
519 |
|
509 |
|
506 |
|
506 |
|
505 |
|
|
Jul-25 |
Jul-24 |
Jul-23 |
Jul-22 |
Jul-21 |
Jul-20 |
Jul-19 |
Jul-18 |
Jul-17 |
Jul-16 |
Jul-15 |
Jul-14 |
Jul-13 |
Jul-12 |
Jul-11 |
Jul-10 |
Jul-09 |
Jul-08 |
Jul-07 |
Jul-06 |
| Net income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Depreciation, depletion and amortization |
0.37 |
0.34 |
0.32 |
0.30 |
0.56 |
0.60 |
0.29 |
0.25 |
0.44 |
0.38 |
0.65 |
0.26 |
0.34 |
0.85 |
0.37 |
1.01 |
2.08 |
1.09 |
0.64 |
0.35 |
| Stock-based compensation |
0.03 |
0.05 |
0.05 |
0.06 |
0.07 |
0.03 |
0.03 |
0.04 |
0.03 |
0.03 |
0.03 |
0.04 |
0.03 |
0.03 |
0.00 |
0.01 |
0.02 |
0.01 |
0.04 |
0.04 |
| Change in inventory |
-0.27 |
-0.25 |
0.61 |
-0.93 |
-0.83 |
0.02 |
-0.17 |
-0.10 |
-0.12 |
-0.05 |
-0.18 |
-0.12 |
-0.07 |
-0.09 |
-0.27 |
0.02 |
0.81 |
0.44 |
0.18 |
-0.32 |
| Other working capital changes |
1.78 |
1.74 |
1.74 |
1.72 |
1.73 |
1.22 |
1.14 |
0.86 |
0.60 |
0.68 |
0.56 |
0.58 |
0.33 |
0.23 |
-0.44 |
0.10 |
-1.31 |
0.52 |
1.12 |
0.92 |
| Capital expenditures |
-0.31 |
-0.37 |
-0.44 |
-0.29 |
-0.25 |
-0.30 |
-0.42 |
-0.30 |
-0.23 |
-0.29 |
-0.36 |
-0.34 |
-0.21 |
-0.21 |
-0.15 |
-0.13 |
-0.26 |
-0.63 |
-0.81 |
-0.65 |
| Others incl. marketable securities changes |
-0.24 |
-0.23 |
-0.61 |
-0.63 |
0.12 |
-0.27 |
-0.37 |
1.00 |
0.02 |
-0.06 |
-0.03 |
-0.21 |
-0.10 |
0.43 |
0.29 |
0.40 |
0.00 |
-0.20 |
-2.47 |
-1.39 |
| Dividend payout |
-0.49 |
-0.78 |
-0.71 |
-0.54 |
-1.04 |
-0.33 |
-0.45 |
-1.36 |
-0.33 |
-0.31 |
-0.35 |
-0.83 |
-0.79 |
-0.22 |
-0.07 |
|
|
-0.43 |
-0.40 |
-0.29 |
| Common stock repurchases |
-0.95 |
-0.63 |
-0.91 |
-1.55 |
-0.40 |
-0.45 |
-0.19 |
-0.72 |
-0.01 |
-0.46 |
-0.39 |
-0.04 |
-0.17 |
|
|
|
-0.01 |
|
-0.05 |
-0.05 |
| Net Debt Issuance |
0.15 |
0.11 |
-0.19 |
1.34 |
-0.65 |
0.29 |
0.76 |
0.22 |
-0.14 |
0.05 |
0.32 |
0.45 |
-0.06 |
-0.19 |
-0.14 |
-1.58 |
-0.86 |
-0.53 |
1.45 |
2.03 |
|
| Change in cash |
0.08 |
-0.04 |
-0.14 |
-0.52 |
-0.67 |
0.81 |
0.64 |
-0.12 |
0.27 |
-0.03 |
0.26 |
-0.21 |
-0.70 |
0.82 |
-0.41 |
-0.17 |
0.46 |
0.27 |
-0.30 |
0.65 |
Show Quarterly Cash Flow
|
Apr-26 |
Jan-26 |
Oct-25 |
Jul-25 |
Apr-25 |
Jan-25 |
Oct-24 |
Jul-24 |
Apr-24 |
Jan-24 |
Oct-23 |
Jul-23 |
Apr-23 |
Jan-23 |
Oct-22 |
Jul-22 |
Apr-22 |
Jan-22 |
Oct-21 |
Jul-21 |
Apr-21 |
Jan-21 |
Oct-20 |
Jul-20 |
Apr-20 |
Jan-20 |
Oct-19 |
Jul-19 |
Apr-19 |
Jan-19 |
Oct-18 |
Jul-18 |
Apr-18 |
Jan-18 |
Oct-17 |
Jul-17 |
Apr-17 |
Jan-17 |
Oct-16 |
Jul-16 |
Apr-16 |
Jan-16 |
Oct-15 |
Apr-15 |
Jan-15 |
Oct-14 |
Jul-14 |
Apr-14 |
Jan-14 |
Oct-13 |
Jul-13 |
Apr-13 |
Jan-13 |
Oct-12 |
| Net income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Depreciation, depletion and amortization |
0.10 |
0.10 |
0.09 |
0.10 |
0.09 |
0.09 |
0.09 |
0.09 |
0.09 |
0.08 |
0.08 |
0.08 |
0.08 |
0.08 |
0.08 |
0.08 |
0.08 |
0.07 |
0.07 |
0.07 |
-0.06 |
0.07 |
0.07 |
0.13 |
0.13 |
0.13 |
0.13 |
0.07 |
0.05 |
0.07 |
0.07 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.07 |
0.07 |
|
|
0.06 |
0.06 |
|
0.06 |
0.07 |
0.04 |
0.06 |
0.06 |
0.06 |
0.02 |
0.02 |
0.10 |
0.10 |
| Stock-based compensation |
0.02 |
0.02 |
0.06 |
0.01 |
0.01 |
0.00 |
0.01 |
0.01 |
0.02 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.02 |
0.02 |
0.03 |
0.02 |
0.01 |
0.01 |
0.00 |
0.01 |
0.01 |
0.00 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.00 |
0.00 |
0.01 |
0.01 |
|
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
| Change in inventory |
-0.09 |
0.24 |
-0.12 |
0.05 |
-0.23 |
0.11 |
-0.20 |
-0.06 |
-0.14 |
0.17 |
-0.22 |
0.29 |
0.08 |
0.14 |
0.09 |
-0.12 |
-0.35 |
-0.08 |
-0.39 |
-0.26 |
-0.10 |
-0.20 |
-0.19 |
-0.22 |
-0.22 |
-0.05 |
-0.05 |
0.04 |
0.04 |
-0.13 |
-0.13 |
0.02 |
0.02 |
-0.07 |
-0.07 |
-0.01 |
-0.01 |
-0.05 |
-0.05 |
|
|
-0.03 |
-0.04 |
|
-0.08 |
-0.08 |
0.00 |
0.00 |
-0.05 |
-0.05 |
0.02 |
0.02 |
-0.06 |
-0.06 |
| Other working capital changes |
0.75 |
-0.85 |
0.39 |
0.39 |
0.83 |
0.14 |
0.45 |
0.33 |
0.69 |
0.05 |
0.68 |
0.54 |
0.46 |
0.44 |
0.31 |
0.50 |
0.71 |
0.22 |
0.28 |
0.75 |
0.58 |
0.25 |
0.31 |
0.32 |
0.32 |
0.11 |
0.11 |
0.47 |
0.49 |
0.11 |
0.11 |
0.31 |
0.31 |
0.14 |
0.14 |
0.34 |
0.34 |
0.07 |
0.07 |
0.00 |
0.00 |
0.03 |
0.03 |
0.00 |
0.03 |
0.03 |
0.35 |
0.34 |
-0.03 |
-0.03 |
0.44 |
0.45 |
-0.23 |
-0.24 |
| Capital expenditures |
-0.09 |
-0.05 |
-0.12 |
-0.07 |
-0.08 |
-0.08 |
-0.08 |
-0.11 |
-0.07 |
-0.10 |
-0.09 |
-0.08 |
-0.12 |
-0.15 |
-0.10 |
-0.10 |
-0.07 |
-0.07 |
-0.05 |
-0.06 |
-0.05 |
-0.07 |
-0.06 |
-0.05 |
-0.05 |
-0.07 |
-0.07 |
-0.08 |
-0.08 |
-0.12 |
-0.12 |
-0.06 |
-0.06 |
-0.07 |
-0.07 |
-0.06 |
-0.06 |
-0.04 |
-0.04 |
0.00 |
0.00 |
-0.07 |
-0.07 |
0.00 |
-0.08 |
-0.08 |
-0.09 |
-0.09 |
-0.06 |
-0.06 |
-0.06 |
-0.06 |
-0.04 |
-0.04 |
| Others incl. marketable securities changes |
0.00 |
0.35 |
-0.01 |
-0.01 |
-0.20 |
-0.01 |
-0.02 |
-0.07 |
-0.12 |
-0.03 |
-0.01 |
-0.43 |
0.00 |
-0.17 |
-0.01 |
-0.36 |
-0.03 |
-0.19 |
-0.03 |
-0.02 |
-0.04 |
0.17 |
0.01 |
0.09 |
0.09 |
-0.08 |
-0.08 |
-0.02 |
-0.02 |
-0.18 |
-0.18 |
0.55 |
0.55 |
-0.07 |
-0.07 |
0.15 |
0.15 |
-0.15 |
-0.15 |
0.00 |
0.00 |
-0.03 |
-0.03 |
0.00 |
0.00 |
0.00 |
-0.11 |
-0.11 |
-0.01 |
-0.01 |
0.00 |
0.00 |
-0.06 |
-0.06 |
| Dividend payout |
-0.17 |
0.00 |
-0.16 |
-0.17 |
-0.17 |
-0.15 |
-0.16 |
-0.32 |
-0.16 |
-0.16 |
-0.15 |
-0.15 |
-0.15 |
-0.41 |
-0.40 |
-0.17 |
0.00 |
-0.36 |
-0.36 |
-0.58 |
-0.36 |
-0.46 |
-0.09 |
-0.23 |
-0.23 |
-0.16 |
-0.16 |
-0.07 |
-0.07 |
-0.15 |
-0.15 |
-0.56 |
-0.56 |
-0.12 |
-0.12 |
-0.06 |
-0.06 |
-0.10 |
-0.10 |
|
|
-0.11 |
-0.12 |
|
-0.11 |
-0.12 |
-0.06 |
-0.06 |
-0.34 |
-0.33 |
-0.04 |
-0.05 |
-0.09 |
-0.09 |
| Common stock repurchases |
-0.24 |
0.35 |
-0.21 |
-0.19 |
-0.25 |
-0.25 |
-0.26 |
-0.21 |
-0.17 |
-0.14 |
-0.11 |
-0.12 |
-0.22 |
-0.20 |
-0.37 |
-0.63 |
-0.50 |
-0.37 |
-0.14 |
-0.26 |
-0.14 |
|
0.00 |
|
|
-0.19 |
-0.19 |
-0.08 |
-0.08 |
-0.02 |
-0.02 |
-0.17 |
-0.17 |
-0.18 |
-0.18 |
|
|
0.00 |
0.00 |
|
|
-0.12 |
-0.14 |
|
-0.17 |
-0.18 |
|
|
-0.02 |
-0.02 |
|
|
-0.09 |
-0.09 |
| Net Debt Issuance |
0.00 |
-0.20 |
-0.08 |
0.04 |
-0.27 |
0.33 |
0.20 |
0.21 |
-0.07 |
0.01 |
-0.05 |
-0.14 |
-0.11 |
0.22 |
0.25 |
0.43 |
0.49 |
-0.56 |
1.43 |
-1.62 |
1.67 |
-1.26 |
1.04 |
-0.22 |
-0.22 |
0.01 |
0.01 |
0.01 |
0.01 |
0.38 |
0.38 |
-0.14 |
-0.14 |
0.25 |
0.25 |
-0.30 |
-0.30 |
0.23 |
0.23 |
0.00 |
0.00 |
0.25 |
0.28 |
0.00 |
0.41 |
0.43 |
-0.24 |
-0.24 |
0.45 |
0.44 |
-0.33 |
-0.34 |
0.04 |
0.05 |
|
| Change in cash |
0.27 |
-0.06 |
-0.15 |
0.15 |
-0.27 |
0.17 |
0.03 |
-0.14 |
0.06 |
-0.11 |
0.15 |
-0.01 |
0.03 |
-0.04 |
-0.13 |
-0.36 |
0.34 |
-1.33 |
0.84 |
-1.95 |
1.54 |
-1.48 |
1.10 |
-0.18 |
-0.18 |
-0.30 |
-0.30 |
0.35 |
0.35 |
-0.03 |
-0.03 |
0.01 |
0.01 |
-0.07 |
-0.07 |
0.11 |
0.11 |
0.03 |
0.03 |
0.00 |
0.00 |
-0.01 |
-0.02 |
0.00 |
0.07 |
0.07 |
-0.10 |
-0.10 |
-0.01 |
-0.01 |
0.05 |
0.05 |
-0.41 |
-0.42 |