PPL Corp

	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	9.04	8.46	8.31	7.90	5.78	5.47	5.60	7.79	7.45	7.52	7.67	7.85	7.26	12.13	12.74	8.52	7.45	8.01	6.50	6.13
Cost of revenue	5.51	5.07	5.04	5.02	3.07	2.69	2.94	3.53	3.25	3.35	3.66	3.75	3.56	7.67	8.35	5.86	3.70	4.99	1.63	0.76
Gross profit	3.53	3.39	3.28	2.89	2.71	2.79	2.66	4.26	4.20	4.16	4.01	4.11	3.70	4.47	4.39	2.66	3.75	3.02	4.87	5.37
Total operating expenses +	1.40	1.65	1.65	1.51	1.29	1.20	1.14	1.41	1.30	1.23	1.18	1.24	1.14	1.44	1.29	0.79	2.85	1.23	3.19	3.86
Selling, general and administrative			0.04	0.05	0.02	0.00	0.01	0.26	0.17	0.11	0.11	0.00	0.00	0.00	0.00	0.00	0.00
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	1.40	1.65	1.61	1.47	1.27	1.20	1.13	1.15	1.13	1.12	1.07	1.24	1.14	1.44	1.29	0.79	2.85	1.23	3.19	3.86
Operating income	2.13	1.74	1.63	1.37	1.42	1.59	1.53	2.85	2.90	2.94	2.83	2.87	2.56	3.03	3.10	1.87	0.90	1.79	1.68	1.51
Non-operating income (net)	-0.66	-0.62	-0.71	-0.46	-0.90	-0.63	-0.61	-0.57	-0.99	-0.39	-0.76	-0.74	-0.83	-1.02	-0.90	-0.63	-0.36	-0.44	-0.38	-0.39
Income before tax	1.47	1.12	0.92	0.92	0.52	0.95	0.92	2.29	1.91	2.55	2.07	2.13	1.73	2.01	2.20	1.24	0.54	1.36	1.30	1.12
Income tax expense	0.29	0.23	0.18	0.20	0.50	0.31	0.18	0.46	0.78	0.65	0.47	0.69	0.36	0.52	0.69	0.26	0.11	0.43	0.27	0.27
Net income	1.18	0.89	0.74	0.76	-1.48	1.47	1.75	1.83	1.13	1.90	0.68	1.74	1.13	1.53	1.50	0.94	0.41	0.93	1.31	0.83

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	2.78	2.27	2.24	2.03	2.50	2.21	2.07	1.88	2.30	2.03	2.04	1.82	2.42	2.29	2.13	1.70	1.78	1.49	1.51	1.29	1.50	1.93	1.40	1.26	1.44	1.95	1.93	1.80	2.08	1.94	1.87	1.85	2.13	1.93	1.85	1.73	1.95	1.83	1.89	1.79	2.01	1.78	1.88	1.78	2.23	4.02	1.88	1.85	1.19	2.85	3.07	3.45	2.46	3.22	2.40	2.55	4.11	4.22	3.12	2.49	2.91	1.86	2.18	1.47	3.01	1.73	1.78	1.67	2.34	2.51	2.97	1.01	1.53	1.62	1.77	1.57	1.55	1.72	1.59	1.50	1.65
Cost of revenue	1.92	1.69	1.24	1.19	1.39	1.41	1.23	1.08	1.36	1.23	1.19	1.12	1.49	1.54	1.38	1.09	1.00	0.85	0.76	0.70	0.76	0.82	0.66	0.62	0.72	0.87	0.82	0.79	0.93	0.93	0.83	0.84	0.92	0.79	0.78	0.75	0.88	0.81	0.80	0.76	0.88	0.88	0.89	0.85	1.04	2.64	0.88	0.86	0.07	1.73	1.86	2.32	1.38	4.47	1.37	1.62	2.71	2.19	1.14	0.74	1.13	0.46	1.01	0.55	1.80	1.17	1.20	1.03	1.38	1.25	2.26	0.32	0.48	0.40	0.49	0.40	0.36	0.53	0.52	0.44	0.46
Gross profit	0.86	0.59	1.00	0.83	1.11	0.80	0.84	0.80	0.95	0.80	0.85	0.71	0.92	0.75	0.75	0.60	0.79	0.63	0.76	0.59	0.73	1.11	0.74	0.64	0.72	1.08	1.11	1.02	1.15	1.01	1.04	1.01	1.20	1.13	1.06	0.97	1.08	1.02	1.09	1.03	1.13	0.90	0.99	0.93	1.19	1.38	1.00	0.99	1.12	1.12	1.22	1.13	1.07	-1.25	1.03	0.93	1.41	2.03	1.98	1.75	1.78	1.41	1.17	0.92	1.20	0.56	0.59	0.64	0.97	1.26	0.71	0.69	1.04	1.22	1.28	1.18	1.19	1.20	1.07	1.06	1.19
Total operating expenses +	0.12	0.11	0.43	0.43	0.44	0.43	0.41	0.41	0.40	0.41	0.41	0.40	0.42	0.41	0.41	0.36	0.33	0.33	0.33	0.32	0.32	0.41	0.30	0.29	0.30	0.39	0.38	0.38	0.36	0.36	0.35	0.35	0.35	0.34	0.33	0.32	0.32	0.31	0.31	0.31	0.31	0.28	0.31	0.29	0.30	0.40	0.31	0.31	0.40	1.09	0.37	0.37	0.38	-2.07	0.37	0.36	0.36	1.09	1.21	1.16	0.98	0.76	0.65	0.70	0.73	0.30	0.42	0.54	0.55	0.71	0.33	0.31	0.56	0.83	0.76	0.80	0.80	0.83	0.71	0.70	0.72
Selling, general and administrative						0.02		0.02	0.01	0.01	0.01	0.00	0.02	0.02	0.01	0.01	0.01	0.00	0.01	0.01	0.00	0.06	0.00	0.00	0.00	0.08	0.08	0.08	0.08	0.06	0.06	0.07	0.07	0.17	0.04	0.04	0.04	0.11	0.00	0.00	0.00	0.11	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	0.11	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
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	0.12	0.11	0.43	0.43	0.44	0.40	0.41	0.40	0.40	0.40	0.40	0.40	0.41	0.39	0.41	0.35	0.32	0.32	0.32	0.31	0.32	0.35	0.30	0.29	0.30	0.31	0.31	0.30	0.28	0.29	0.29	0.28	0.28	0.17	0.29	0.27	0.28	0.19	0.31	0.31	0.31	0.17	0.31	0.29	0.30	0.40	0.31	0.31	0.40	1.09	0.37	0.37	0.38	-2.07	0.37	0.36	0.36	1.09	1.21	1.16	0.98	0.76	0.65	0.70	0.73	0.30	0.31	0.54	0.55	0.71	0.33	0.31	0.56	0.83	0.76	0.80	0.80	0.83	0.71	0.70	0.72
Operating income	0.74	0.48	0.57	0.41	0.68	0.38	0.43	0.39	0.55	0.39	0.44	0.31	0.50	0.34	0.34	0.24	0.45	0.31	0.43	0.27	0.42	0.70	0.44	0.35	0.42	0.69	0.73	0.64	0.78	0.66	0.69	0.66	0.85	0.79	0.74	0.66	0.76	0.71	0.79	0.73	0.82	0.62	0.69	0.64	0.89	0.98	0.69	0.68	0.72	0.03	0.85	0.76	0.69	0.82	0.66	0.57	1.05	0.93	0.77	0.60	0.81	0.64	0.52	0.23	0.48	0.26	0.17	0.10	0.41	0.55	0.38	0.39	0.48	0.40	0.52	0.38	0.39	0.37	0.36	0.36	0.47
Non-operating income (net)	-0.18	-0.15	-0.17	-0.18	-0.16	-0.16	-0.16	-0.15	-0.16	-0.26	-0.15	-0.16	-0.13	-0.13	-0.13	-0.09	-0.11	-0.12	-0.17	-0.46	-0.15	-0.34	-0.16	-0.15	-0.16	-0.25	-0.13	-0.12	-0.19	-0.15	-0.14	0.00	-0.28	-0.25	-0.27	-0.29	-0.23	-0.11	-0.17	-0.05	-0.16	-0.18	-0.15	-0.32	-0.12	-0.17	-0.08	-0.28	-0.29	-0.29	-0.36	-0.25	-0.13	-0.28	-0.29	-0.21	-0.25	-0.21	-0.21	-0.30	-0.18	-0.19	-0.20	-0.13	-0.10	-0.09	-0.10	-0.11	-0.07	-0.11	-0.12	-0.10	-0.10	-0.08	-0.10	-0.10	-0.10	-0.13	-0.10	-0.09	-0.10
Income before tax	0.56	0.33	0.40	0.23	0.52	0.22	0.27	0.24	0.39	0.13	0.29	0.15	0.36	0.20	0.22	0.15	0.35	0.19	0.26	-0.19	0.26	0.37	0.28	0.19	0.27	0.45	0.59	0.53	0.59	0.51	0.55	0.66	0.57	0.54	0.47	0.37	0.53	0.60	0.61	0.68	0.66	0.44	0.54	0.32	0.77	0.81	0.61	0.40	0.44	-0.26	0.49	0.51	0.56	0.54	0.37	0.37	0.80	0.72	0.56	0.30	0.63	0.45	0.33	0.09	0.37	0.17	0.08	0.00	0.34	0.44	0.27	0.28	0.38	0.32	0.43	0.28	0.29	0.23	0.26	0.27	0.37
Income tax expense	0.11	0.06	0.08	0.05	0.10	0.04	0.06	0.05	0.08	0.01	0.06	0.03	0.08	0.05	0.04	0.03	0.07	0.05	0.05	0.35	0.06	0.08	0.17	0.04	0.06	0.08	0.12	0.08	0.13	0.10	0.10	0.14	0.12	0.46	0.12	0.08	0.13	0.14	0.14	0.19	0.18	0.03	0.14	0.07	0.22	0.26	0.20	0.17	0.11	-0.16	0.08	0.11	0.15	0.18	0.02	0.09	0.26	0.26	0.11	0.10	0.22	0.11	0.02	0.01	0.13	0.03	0.03	-0.03	0.10	0.16	0.06	0.09	0.13	0.08	0.09	0.03	0.07	0.06	0.04	0.08	0.10
Net income	0.45	0.27	0.32	0.18	0.41	0.18	0.21	0.19	0.31	0.11	0.23	0.11	0.29	0.19	0.17	0.12	0.27	0.13	0.21	0.02	-1.84	0.29	0.28	0.34	0.55	0.36	0.48	0.44	0.47	0.42	0.45	0.52	0.45	0.08	0.36	0.29	0.40	0.47	0.47	0.48	0.48	0.40	0.39	-0.76	0.65	0.70	0.50	0.23	0.32	-0.10	0.41	0.41	0.41	0.36	0.36	0.27	0.54	0.45	0.44	0.20	0.40	0.36	0.25	0.09	0.25	0.15	0.02	-0.01	0.24	0.28	0.20	0.19	0.26	0.44	0.33	0.35	0.20	0.18	0.23	0.18	0.28

about 9 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 +	1.09	0.31	0.33	0.36	3.57	0.54	0.96	0.73	0.53	0.40	0.98	1.52	1.18	0.96	1.22	1.09	0.91	1.25	0.94	0.65
Cash and cash equivalents	1.09	0.31	0.33	0.36	3.57	0.44	0.82	0.62	0.49	0.34	0.84	1.40	1.10	0.90	1.20	0.93	0.80	1.10	0.63	0.79
Short-term investments						0.09	0.15	0.11	0.05	0.06	0.14	0.12	0.08	0.05	0.02	0.16	0.11	0.15	0.31	-0.14
Accounts receivable, net	1.78	1.45	1.65	1.45	0.89	0.90	1.30	1.16	1.22	1.15	1.13	1.25	1.76	1.60	1.66	1.53	1.06	1.13	1.19	1.06
Inventories	0.55	0.51	0.51	0.44	0.32	0.30	0.33	0.30	0.32	0.36	0.36	0.38	0.70	0.67	0.65	0.64	0.36	0.34	0.32	0.38
Other current assets	0.51	0.62	0.45	0.58	0.22	19.25	0.32	0.35	0.27	0.22	0.33	2.87	1.51	2.06	2.90	2.93	2.53	1.66	1.03	1.40
Total current assets	3.93	2.88	2.93	2.82	5.01	20.90	2.77	2.43	2.29	2.07	2.65	6.03	5.15	5.07	6.43	6.19	4.75	4.38	3.17	3.63
Total non-current assets +	41.31	38.19	36.30	35.01	28.22	27.22	42.91	40.96	39.19	36.25	36.66	42.71	41.11	38.57	36.22	26.65	17.41	17.02	16.80	16.12
Property, plant and equipment, net	3.44	2.39	1.99	30.24	25.47	38.89	36.48	34.46	33.09	30.07	1.32	34.60	33.09	30.03	27.27	20.86	13.17	12.42	12.61	12.07
Goodwill	2.25	2.25	2.25	2.25	0.72	0.72	3.20	3.16	3.26	3.06	3.55	4.01	4.23	4.16	4.11	1.76	0.81	1.36	0.06	1.52
Intangible assets	0.33	0.31	0.31	0.31	0.34	0.35	0.74	0.72	0.70	0.70	0.68	0.93	0.95	0.93	1.07	0.97	0.62	1.13	1.26	1.06
Long-term investments						0.05	0.15	0.23	0.22	0.34			1.24
Other non-current assets
Total assets	45.24	41.07	39.24	37.84	33.22	48.12	45.68	43.40	41.48	38.32	39.30	48.86	46.26	43.63	42.65	32.84	22.17	21.41	19.97	19.75

Total current liabilities +	4.55	3.33	3.34	3.79	2.32	15.06	4.90	4.56	4.02	3.84	3.88	7.44	4.91	5.63	5.26	5.21	4.18	4.32	2.88	3.35
Accounts payable	1.56	1.20	1.10	1.20	0.68	0.75	0.96	0.99	0.92	0.82	0.81	1.00	1.31	1.25	1.15	1.03	0.62	0.77	0.72	0.67
Short-term debt	1.36	0.85	0.99	1.34	0.54	2.24	2.32	1.96	1.43	1.44	1.40	1.84	1.02	1.40	0.58	1.20	0.64	1.38	0.77	1.15
Current portion of long-term debt	1.36	0.85	0.99	1.34	0.54	3.24	2.32	1.96	1.43	1.44	0.51	1.10
Deferred revenue
Other current liabilities	1.44	1.18	1.11	1.13	1.01	11.68	1.26	1.25	1.27	1.20	1.25	4.07	2.47	2.88	3.46	2.86	2.89	2.15	1.39	1.41
Total non-current liabilities +	25.82	23.66	21.96	20.13	17.18	19.69	27.79	27.18	26.70	24.58	25.51	27.54	28.88	27.51	26.30	19.15	12.17	12.04	11.53	11.28
Long-term debt	17.99	15.95	14.61	12.89	10.67	21.55	20.72	20.07	19.85	17.81	18.56	18.86	20.59	18.73	17.99	12.16	7.14	7.15	6.89	6.73
Capital lease obligations
Other non-current liabilities	0.48	0.45	0.39	4.23	3.36	3.65	3.98	4.31	4.39	2.88			4.36
Total liabilities	30.36	26.99	25.30	23.92	19.50	34.74	32.69	31.74	30.72	28.42	29.38	35.24	33.79	33.14	31.61	24.36	16.35	16.31	14.40	14.57

Total stockholders' equity +	14.88	14.08	13.93	13.92	13.72	13.37	12.99	11.66	10.76	9.90	9.92	13.63	12.47	10.48	10.78	8.21	5.50	5.08	5.56	5.12
Common stock and paid-in capital	11.67	11.24	11.22	11.23	11.15	8.06	7.86	7.06	6.89	6.07	6.97	7.17	6.76	5.00	6.03	4.13	1.75	1.20	2.11	2.50
Retained earnings	3.21	2.84	2.71	2.68	2.57	5.32	5.13	4.59	3.87	3.83	2.95	6.46	5.71	5.48	4.74	4.08	3.75	3.88	3.45	2.63
Common shares outstanding	745	740	738	737	765	769	737	709	687	680	673	666	663	582	551	432	376	375	384	363

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 +	1.25	1.09	1.12	0.29	0.31	0.31	0.54	0.28	0.28	0.33	0.35	0.33	0.46	0.36	0.30	0.34	4.25	3.57	4.77	7.63	0.42	0.44	0.75	1.28	0.92	0.82	0.67	0.41	0.52	0.62	0.85	0.86	0.63	0.49	0.68	0.47	0.41	0.34	0.42	0.49	0.81	0.84	0.98	0.85	1.47	1.52	1.46	1.60	1.26	1.18	1.34	0.84	0.88	0.96	1.03	1.08	1.28	1.22	1.53	1.31	1.28	1.09	4.89	4.54	1.96	0.91	0.85	1.10	0.78	1.25	0.76	1.53	1.15	0.94	1.02	1.27	1.42	0.65	0.60	0.40	0.37
Cash and cash equivalents	1.25	1.09	1.12	0.29	0.31	0.31	0.54	0.28	0.28	0.33	0.35	0.33	0.46	0.36	0.30	0.34	4.25	3.57	4.77	7.63	0.42	0.44	0.75	1.28	0.92	0.82	0.67	0.41	0.52	0.62	0.84	0.85	0.63	0.49	0.68	0.47	0.41	0.34	0.42	0.49	0.81	0.84	0.98	0.85	1.34	1.40	1.19	1.27	1.26	1.10	1.29	0.71	0.85	0.90	0.95	0.98	1.10	1.20	1.51	1.27	1.25	0.93	4.85	4.51	1.72	0.80	0.70	0.97	0.63	1.10	0.35	0.96	0.77	0.63	0.57	0.74	0.97	0.79	0.80	0.47	0.34
Short-term investments																															0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.14	0.12	0.27	0.33	0.01	0.08	0.05	0.13	0.02	0.05	0.09	0.10	0.17	0.02	0.02	0.04	0.03	0.16	0.03	0.03	0.24	0.11	0.15	0.13	0.15	0.15	0.41	0.58	0.38	0.31	0.44	0.53	0.45	-0.14	-0.20	-0.07	0.03
Accounts receivable, net	1.84	1.78	1.46	1.54	1.59	1.45	1.26	1.29	1.37	1.65	1.35	1.30	1.48	1.45	1.13	1.12	0.90	0.89	0.81	0.82	0.86	0.90	1.12	1.05	1.16	1.30	1.06	1.09	1.21	1.16	1.10	1.13	1.25	1.22	1.02	1.04	1.13	1.15	1.08	1.11	1.15	1.13	1.13	1.17	1.73	1.25	1.59	1.66	1.98	1.76	1.51	1.58	1.64	1.60	1.53	1.57	1.58	1.66	1.54	1.49	1.40	1.53	0.55	1.21	1.34	1.06	1.10	0.96	1.10	1.13	1.09	1.31	1.10	1.19	0.99	0.99	0.96	1.06	0.96	1.02	1.06
Inventories	0.54	0.55	0.52	0.50	0.48	0.51	0.52	0.50	0.48	0.51	0.49	0.47	0.43	0.44	0.42	0.33	0.28	0.32	0.30	0.27	0.26	0.30	0.35	0.33	0.32	0.33	0.30	0.29	0.27	0.30	0.30	0.29	0.28	0.32	0.32	0.32	0.31	0.36	0.35	0.34	0.33	0.36	0.32	0.32	0.69	0.38	0.76	0.65	0.61	0.70	0.69	0.64	0.62	0.67	0.66	0.72	0.67	0.65	0.63	0.65	0.62	0.64	0.34	0.38	0.34	0.36	0.36	0.38	0.35	0.34	0.32	0.33	0.31	0.32	0.32	0.35	0.31	0.38	0.37	0.37	0.37
Other current assets	0.70	0.51	0.54	0.59	0.72	0.62	0.66	0.72	0.91	0.45	0.57	0.62	0.67	0.58	0.87	0.52	0.28	0.22	0.26	0.31	18.79	19.25	0.47	0.60	0.56	0.32	0.51	0.45	0.43	0.35	0.31	0.33	0.33	0.27	0.31	0.34	0.38	0.22	0.26	0.42	0.42	0.33	0.55	0.54	1.82	2.87	2.22	1.96	2.24	1.51	1.66	2.04	2.16	2.06	0.17	2.88	3.71	2.90	1.71	1.96	2.49	2.93	4.34	2.51	3.82	2.53	2.14	2.48	2.22	1.66	1.59	3.10	1.81	1.03	2.07	1.99	2.38	1.40	1.19	1.18	1.07
Total current assets	4.32	3.93	3.63	2.92	3.10	2.88	2.97	2.80	3.04	2.93	2.75	2.73	3.04	2.82	2.72	2.30	5.71	5.01	6.14	9.02	20.33	20.90	2.70	3.27	2.96	2.77	2.53	2.23	2.43	2.43	2.55	2.60	2.49	2.29	2.33	2.17	2.23	2.07	2.10	2.36	2.71	2.65	2.99	2.87	5.70	6.03	5.76	5.54	6.09	5.15	4.97	4.78	4.99	5.07	5.23	6.15	7.06	6.43	5.41	5.36	5.75	6.19	9.19	8.60	7.22	4.75	4.30	4.80	4.45	4.38	3.35	5.69	3.99	3.17	3.96	4.08	4.61	3.63	3.31	3.04	2.83
Total non-current assets +	41.98	41.31	40.31	39.44	38.71	38.19	37.50	37.04	36.59	36.30	35.88	35.57	35.26	35.01	34.66	34.76	28.39	28.22	28.03	27.74	27.45	27.22	45.23	43.25	43.37	42.91	42.03	41.97	42.14	40.96	40.50	40.23	39.90	39.19	38.43	37.80	36.81	36.25	35.94	37.17	36.00	36.66	36.26	35.37	43.22	42.71	42.43	42.66	41.88	41.11	40.02	38.97	38.35	38.57	38.01	37.36	37.02	36.22	35.54	35.17	26.99	26.65	17.54	17.31	17.71	17.41	17.65	17.62	17.34	17.02	17.16	18.22	17.07	16.80	15.87	15.93	15.50	16.12	15.55	15.30	15.06
Property, plant and equipment, net		3.44	3.51	3.09	2.70	2.39	2.13				1.85	30.76	30.46	30.24	29.89	29.91	25.65	25.47	25.21	24.95	24.70	38.89	38.32	36.79	36.84	36.48	35.11	35.13	35.31	34.46	34.02	33.82	33.74	33.09	31.82	31.23	30.41	30.07	29.97	30.79	29.83	30.38	29.96	29.22	34.96	34.60	34.40	34.43	33.77	33.09	31.59	30.60	29.98	30.03	29.05	28.27	27.71	27.27	26.92	26.61	21.18	20.86	12.91	13.05	13.06	13.17	12.88	12.68	12.28	12.42	12.70	12.84	12.66	12.61	12.12	11.98	11.72	12.07	11.55	11.23	11.03
Goodwill	2.25	2.25	2.25	2.25	2.25	2.25	2.25	2.25	2.25	2.25	2.25	2.25	2.25	2.25	2.24	2.30	0.72	0.72	0.72	0.72	0.72	0.72	3.28	3.09	3.18	3.20	3.05	3.14	3.26	3.16	3.24	3.31	3.30	3.26	3.13	3.14	3.05	3.06	3.18	3.46	3.34	3.55	3.61	3.59	3.96	4.01	4.19	4.30	4.30	4.23	4.05	3.99	4.00	4.16	4.13	4.04	4.16	4.11	4.20	4.19	1.79	1.76	1.36	0.72	0.75	0.81	0.81	0.80	0.72	1.36	0.06	0.06	0.06	0.06	0.14	0.32	0.14	1.52	1.46	1.46	1.41
Intangible assets	0.33	0.33	0.31	0.31	0.31	0.31	0.31	0.31	0.30	0.31	0.31	0.31	0.31	0.31	0.32	0.34	0.34	0.34	0.34	0.35	0.35	0.35	0.76	0.73	0.75	0.74	0.71	0.71	0.73	0.72	0.70	0.69	0.70	0.70	0.67	0.66	0.64	0.70	0.69	0.71	0.67	0.68	0.67	0.66	0.92	0.93	0.94	0.95	0.94	0.95	0.93	0.91	0.91	0.93	0.91	0.91	1.06	1.07	1.07	1.08	0.96	0.97	1.36	0.60	0.61	0.62	0.62	0.62	0.61	1.13	2.95	1.45	1.25	1.26	1.14	0.99	1.18	1.06	0.96	1.02	1.06
Long-term investments																						0.05	0.05	0.08	0.17	0.15	0.21	0.21	0.17	0.23	0.21	0.19	0.12	0.22	0.27	0.25	0.28	0.34	0.19	0.29	0.25				1.44		1.31	1.37	1.26	1.24	1.40	1.42
Other non-current assets
Total assets	46.30	45.24	43.94	42.36	41.81	41.07	40.47	39.84	39.63	39.24	38.63	38.30	38.30	37.84	37.38	37.06	34.11	33.22	34.17	36.76	47.78	48.12	47.92	46.52	46.33	45.68	44.56	44.20	44.57	43.40	43.04	42.83	42.39	41.48	40.76	39.96	39.03	38.32	38.04	39.53	38.71	39.30	39.25	38.24	48.92	48.86	48.19	48.19	47.97	46.26	44.99	43.75	43.34	43.63	43.24	43.51	44.08	42.65	40.96	40.54	32.74	32.84	26.73	25.91	24.94	22.17	21.94	22.41	21.79	21.41	20.51	23.90	21.06	19.97	19.83	20.01	20.11	19.75	18.86	18.34	17.89

Total current liabilities +	4.31	4.55	4.69	4.98	3.83	3.33	2.31	2.52	2.38	3.34	2.88	2.51	2.48	3.79	3.32	3.73	3.03	2.32	2.34	4.17	15.62	15.06	5.44	5.17	5.32	4.90	3.84	4.06	4.06	4.56	4.38	4.45	4.24	4.02	4.15	4.35	4.26	3.84	3.41	3.41	4.07	3.88	4.47	4.51	7.22	7.44	5.41	5.16	6.38	4.91	4.95	5.54	5.65	5.63	4.89	5.32	5.89	5.26	4.54	4.59	4.90	5.21	4.35	4.20	5.79	4.18	3.79	4.52	4.61	4.32	3.51	5.46	3.56	2.88	3.02	3.04	3.26	3.35	3.30	2.97	3.18
Accounts payable	1.40	1.56	1.19	1.14	1.10	1.20	0.92	0.98	0.90	1.10	1.18	0.98	1.13	1.20	0.97	0.99	0.69	0.68	0.64	0.68	0.66	0.75	0.86	0.80	0.83	0.96	0.85	0.83	0.82	0.99	0.81	0.80	0.84	0.92	0.84	0.75	0.70	0.82	0.74	0.73	0.71	0.81	0.81	0.90	1.13	1.00	1.21	1.18	1.35	1.31	1.08	1.11	1.07	1.25	1.07	1.04	1.03	1.15	1.12	1.25	0.94	1.03	0.73	0.73	0.80	0.62	0.57	0.59	0.66	0.77	0.66	0.83	0.66	0.72	0.54	0.53	0.59	0.67	0.54	0.51	0.53
Short-term debt	1.21	1.36	2.05	2.51	1.35	0.85	0.00	0.39	0.29	0.99	0.38	0.33	0.10	1.34	0.77	1.49	1.46	0.54	0.47	2.20	2.52	2.24	2.89	2.89	2.87	2.32	1.39	1.77	1.63	1.96	1.88	2.07	1.71	1.43	1.66	2.17	2.08	1.44	1.08	1.08	1.75	1.40	2.02	2.10	3.13	1.84	1.33	1.11	1.88	1.02	1.25	1.96	1.81	1.40	0.84	0.90	0.67	0.58	0.93	0.93	1.38	1.20	0.18	0.47	0.59	0.64	0.62	1.10	1.08	1.38	0.20	0.67	0.84	0.77	0.66	0.84	1.09	1.15	1.22	0.98	1.16
Current portion of long-term debt	1.21	1.36	2.05	2.51	1.35	0.85	0.00	0.39	0.29	0.99	0.38	0.33	0.10	1.34	0.77	1.49	1.46	0.54	0.47	2.20	2.52	3.24	2.89	2.89	2.87	2.32	1.39	1.77	1.63	0.53	0.33	0.21	0.25	0.35	0.46	20.67	20.15	0.52	1.08	1.08	1.75	0.51				1.10
Deferred revenue
Other current liabilities	1.69	1.63	1.45	1.20	1.24	1.18	1.26	1.04	1.10	1.11	1.21	1.10	1.16	1.13	1.45	1.15	0.80	1.01	1.09	1.03	12.40	11.68	1.29	1.14	1.26	1.26	1.25	1.09	1.24	1.25	1.30	1.17	1.28	1.27	1.25	1.06	1.12	1.20	1.17	1.18	1.21	1.25	1.21	1.07	2.69	4.07	2.59	2.74	2.91	2.47	2.45	2.33	2.63	2.88	2.88	3.29	4.06	3.46	2.38	2.30	2.44	2.86	4.03	2.92	4.34	2.89	2.55	2.81	2.74	2.15	2.65	3.96	2.06	1.39	1.82	1.59	1.58	1.41	1.54	1.49	1.49
Total non-current liabilities +	26.98	25.82	24.84	23.10	23.69	23.66	24.07	23.26	23.20	21.96	21.74	21.83	21.79	20.13	20.18	19.46	17.21	17.18	17.25	17.64	20.60	19.69	28.80	28.31	27.77	27.79	28.82	28.16	28.33	27.18	26.88	27.14	26.97	26.70	25.92	25.12	24.67	24.58	24.65	25.80	24.88	25.51	24.56	23.79	27.67	27.54	28.80	29.30	28.88	28.88	27.68	27.25	27.15	27.51	27.12	27.21	26.66	26.30	25.30	25.03	19.04	19.15	13.79	13.51	12.93	12.17	12.21	12.06	11.62	12.00	11.42	13.26	11.92	11.53	11.64	11.60	11.58	11.28	10.17	10.18	9.94
Long-term debt	19.02	17.99	16.94	15.29	15.94	15.95	16.50	15.76	15.75	14.61	14.48	14.48	14.48	12.89	12.98	12.15	10.67	10.67	10.67	11.10	13.72	21.55	21.24	21.10	20.67	20.72	21.55	20.97	21.11	20.07	19.92	20.22	20.21	19.85	19.11	18.40	17.96	17.81	18.07	18.95	18.07	18.56	17.75	17.10	18.77	18.86	20.52	20.82	20.51	20.59	19.09	18.88	18.88	18.73	18.71	18.70	18.08	17.99	17.68	17.53	12.25	12.16	8.84	8.71	7.65	7.14	7.25	7.22	6.78	7.15	6.71	7.02	7.07	6.89	7.17	6.84	6.93	6.73	6.11	6.01	5.95
Capital lease obligations
Other non-current liabilities	0.56	0.48	0.47	0.43	0.45	0.45	0.43	0.41	0.40	0.39	0.37	7.35	7.31	4.23	7.20	7.31	6.54	3.36	6.59	3.46	3.52	3.65	3.98	3.93	3.88	3.98	4.19	4.21	4.28	4.31	4.24	4.29	4.20	4.39	2.58	2.60	2.66	2.88	2.77	3.10	3.25		3.08	3.15	4.27		3.86	4.22	4.27	4.36	4.81	4.67
Total liabilities	31.29	30.36	29.53	28.08	27.51	26.99	26.38	25.77	25.57	25.30	24.62	24.34	24.27	23.92	23.49	23.19	20.24	19.50	19.60	21.81	36.23	34.74	34.24	33.48	33.09	32.69	32.66	32.22	32.40	31.74	31.26	31.59	31.21	30.72	30.07	29.47	28.93	28.42	28.06	29.20	28.95	29.38	29.02	28.30	34.89	35.24	34.22	34.46	35.26	33.79	32.63	32.79	32.80	33.14	32.01	32.53	32.55	31.55	29.84	29.62	23.94	24.36	18.14	17.71	18.72	16.35	16.01	16.57	16.23	16.31	14.90	18.70	15.45	14.40	14.64	14.61	14.81	14.57	13.41	13.09	13.06

Total stockholders' equity +	15.02	14.88	14.41	14.29	14.30	14.08	14.09	14.07	14.06	13.93	14.01	13.96	14.03	13.92	13.88	13.87	13.87	13.72	14.58	14.95	11.55	13.37	13.69	13.04	13.24	12.99	11.90	11.98	12.17	11.66	11.78	11.24	11.18	10.76	10.69	10.49	10.11	9.90	9.98	10.33	9.76	9.92	10.22	9.94	14.04	13.63	13.97	13.74	12.72	12.47	12.34	10.94	10.52	10.48	11.21	10.96	11.27	10.83	10.85	10.65	8.53	8.21	8.32	7.94	5.89	5.50	5.62	5.52	5.24	5.08	5.58	5.18	5.58	5.56	5.16	5.37	5.27	5.12	5.39	5.19	4.77
Common stock and paid-in capital	11.58	11.67	11.27	11.26	11.25	11.24	11.24	11.24	11.23	11.22	11.24	11.24	11.25	11.23	11.22	11.22	11.17	11.15	11.83	12.10	8.40	8.06	8.34	7.66	7.88	7.86	6.82	7.08	7.41	7.06	7.36	6.97	7.14	6.89	6.63	6.51	6.15	6.07	6.35	6.92	6.58	6.97	7.43	7.29	7.18	7.17	7.96	7.97	6.93	6.76	6.30	5.07	4.85	5.00	5.88	5.77	6.14	6.03	6.30	6.35	4.22	4.13	4.43	4.12	2.03	1.75	1.89	1.68	1.26	1.20	1.86	1.54	2.00	2.11	2.02	2.43	2.56	2.50	2.84	2.76	2.42
Retained earnings	3.44	3.21	3.14	3.03	3.05	2.84	2.85	2.83	2.83	2.71	2.78	2.72	2.79	2.68	2.66	2.65	2.70	2.57	2.74	2.85	3.16	5.32	5.35	5.38	5.36	5.13	5.08	4.90	4.76	4.59	4.42	4.27	4.04	3.87	4.07	3.98	3.96	3.83	3.62	3.41	3.19	2.95	2.79	2.65	6.86	6.46	6.02	5.77	5.79	5.71	6.04	5.86	5.68	5.48	5.34	5.19	5.13	4.80	4.55	4.31	4.31	4.08	3.90	3.82	3.87	3.75	3.73	3.84	3.97	3.88	3.73	3.65	3.58	3.45	3.14	2.94	2.71	2.63	2.55	2.43	2.36
Common shares outstanding	757	745	744	743	741	741	740	740	739	739	738	738	738	738	737	737	736	748	770	769	769	770	770	769	769	755	731	731	730	727	711	701	695	691	689	686	683	682	680	681	679	677	674	671	669	667	666	666	664	630	664	665	657	584	583	581	580	579	578	562	484	484	483	382	378	378	377	376	375	375	375	375	375	371	385	390	390	383	390	385	384

about 9 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 +	2.63	2.34	1.76	1.73	2.27	2.75	2.43	2.82	2.46	2.89	2.58	3.40	2.86	2.72	2.51	2.03	1.85	1.59	1.57	1.76
Net income
Depreciation, depletion and amortization	1.42	1.36	1.34	1.23	1.12	1.36	1.28	1.17	1.11	1.01	0.94	0.99	0.91	1.29	1.22	0.78	0.86	0.46	0.89	0.76
Stock-based compensation	0.05	0.05	0.03	0.04	1.12	0.03	0.04	0.03	0.04	0.03	0.03	0.06	0.03	0.05	-0.75	0.34	0.69	0.38	-0.03
Change in inventory	-0.03	0.00	-0.06	-0.09	0.03	-0.02	-0.03	0.02	0.04	0.00	0.02	-0.13	-0.01	-0.02	0.23	-0.13	-0.02	-0.04	0.03	-0.03
Other working capital changes	1.18	0.94	0.45	0.55	0.00	1.38	1.14	1.61	1.28	1.86	1.58	2.49	1.93	1.40	1.81	1.05	0.32	0.78	0.69	1.03
Cash flow from investing +	-4.00	-2.82	-2.38	-5.65	7.96	-3.26	-3.08	-3.36	-3.16	-2.93	-3.59	-3.33	-4.30	-3.12	-7.95	-8.23	-0.88	-1.63	-0.61	-1.62
Capital expenditures	-4.03	-2.81	-2.39	-2.16	-1.97	-3.25	-3.08	-3.24	-3.13	-2.92	-3.53	-3.67	-4.21	-3.11	-2.49	-1.60	-1.23	-1.42	-1.69	-1.39
Others incl. marketable securities changes	0.03	-0.01	0.01	-3.50	9.93	-0.01	0.00	-0.12	-0.03	-0.01	-0.06	0.35	-0.08	-0.02	-5.47	-6.63	0.35	-0.21	1.07	-0.22
Cash flow from financing +	2.12	0.44	0.65	0.71	-7.39	0.39	0.84	0.69	0.82	-0.44	0.07	0.58	1.63	0.05	5.77	6.31	-1.27	0.72	-1.33	0.10
Dividend payout	-0.79	-0.75	-0.70	-0.79	-1.28	-1.28	-1.19	-1.13	-1.07	-1.03	-1.00	-0.97	-0.88	-0.83	-0.75	-0.57	-0.52	-0.49	-0.46	-0.41
Common stock repurchases	0.40		0.00	-0.72	-1.00	2.67	1.19	1.42	1.63	1.37	1.92	1.07	-0.07	-0.25	5.62	-0.05	-0.06	-0.04	-0.71
Net Debt Issuance	2.52	1.18	1.35	2.22	-5.11	-1.01	0.84	0.40	0.27	-0.78	-0.84	0.48	2.58	1.13	0.89	6.93	-0.69	1.25	-0.16	0.50

Change in cash	0.75	-0.04	0.03	-3.22	2.84	-0.13	0.18	0.15	0.14	-0.50	-0.94	0.66	0.20	-0.36	0.32	0.11	-0.30	0.68	-0.37	0.24
Change in exchange rate									0.02	-0.03			0.01

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 +	0.56	0.55	0.97	0.60	0.51	0.51	0.78	0.77	0.28	0.11	0.81	0.41	0.43	0.22	0.53	0.48	0.50	0.29	0.46	0.86	0.66	0.50	0.95	0.61	0.69	0.54	0.82	0.60	0.47	0.61	0.89	0.76	0.57	0.71	0.96	0.66	0.14	0.66	1.06	0.61	0.56	0.55	0.72	0.64	0.67	0.78	1.05	0.65	0.93	0.63	1.28	0.70	0.24	0.67	1.15	0.22	0.73	0.66	1.03	0.62	0.20	0.34	1.12	-0.23	0.80	0.61	0.68	0.26	0.31	0.43	0.23	0.51	0.42	0.68	0.28	0.33	0.29	0.50	0.56	0.40	0.30
Net income
Depreciation, depletion and amortization	0.39	0.37	0.36	0.35	0.34	0.34	0.34	0.34	0.34	0.33	0.34	0.34	0.33	0.33	0.33	0.30	0.28	0.28	0.26	0.30	0.28	0.35	0.28	0.27	0.26	0.33	0.34	0.31	0.31	0.30	0.30	0.29	0.29	0.29	0.28	0.27	0.27	0.26	0.25	0.25	0.25	0.24	0.25	0.23	0.23	0.37	0.25	0.13	0.37	0.36	0.34	0.34	0.35	0.33	0.33	0.30	0.32	0.34	0.31	0.32	0.26	0.18	0.20	0.18	0.16	0.13	0.22	0.30	0.11	0.50	0.12	0.12	0.11	0.66	-0.10	0.21	0.23	0.20	-0.15	0.19	0.19
Stock-based compensation	0.02				0.02					0.01	0.00	-0.04		0.01		0.01	0.01	0.03	0.07	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.00	0.02	0.01	0.01	0.00	0.02	0.01	0.01	0.01	0.01	0.01	-0.01	0.02	0.01	0.01	0.00	-0.01	0.03	0.01	0.18	0.02	0.03	0.01	0.01	-0.22	-0.40	-0.27	0.07	-0.15	-0.90	-0.44	0.40	-0.01	0.05	-0.63	0.31	0.20	0.12	-0.13			0.13	-0.08			0.08	-0.02			0.02
Change in inventory	0.02	-0.03	-0.01	-0.02	0.04	0.01	-0.01	-0.03	0.03	-0.02	-0.01	-0.04	0.01	-0.02	-0.09	-0.02	0.04	-0.02	-0.04	0.00	0.04	-0.01	-0.01	-0.01	0.01	-0.04	-0.01	-0.01	0.03	-0.01	-0.01	-0.01	0.04	0.01	-0.01	0.00	0.04	-0.08	-0.01	0.00	0.03	-0.15	0.30	-0.34	0.08	-0.07	-0.11	-0.04	0.10	-0.28	-0.04	-0.03	0.06	-0.16	0.22	-0.15	0.07	0.11	0.08	0.06	-0.03	-0.41	0.25	-0.07	-0.08	0.05	0.15	-0.03	-0.01	-0.02	-0.01	-0.03	0.03	-0.01	0.01	-0.04	0.06	-0.01	0.01	-0.01	-0.02
Other working capital changes	0.12	0.21	0.62	0.27	0.12	0.17	0.46	0.45	-0.09	-0.22	0.48	0.15	0.09	-0.11	0.30	0.19	0.17	0.00	0.16	0.55	0.34	0.14	0.68	0.34	0.42	0.23	0.49	0.29	0.12	0.32	0.59	0.48	0.22	0.41	0.68	0.39	-0.19	0.48	0.82	0.36	0.27	0.45	0.19	0.72	0.36	0.47	0.90	0.58	0.44	0.55	0.80	0.38	-0.19	0.50	0.59	0.29	0.74	0.48	0.58	0.39	0.87	1.00	0.27	-0.32	0.67	1.06	-0.01	-0.21	0.10	0.09	0.12	0.42	0.15	0.10	0.37	0.16	-0.08	0.33	0.70	0.22	0.12
Cash flow from investing +	-1.05	-1.14	-1.15	-0.93	-0.78	-0.87	-0.68	-0.67	-0.59	-0.64	-1.74	-0.59	-0.50	-0.47	-0.50	-4.26	-0.43	-0.51	-0.51	9.71	-0.74	-0.90	-0.79	-0.74	-0.83	-0.89	-0.72	-0.76	-0.72	-0.90	-0.82	-0.90	-0.75	-0.99	-0.78	-0.71	-0.68	-0.85	-0.72	-0.69	-0.66	-0.98	-0.89	-0.73	-0.99	-0.36	-0.87	-0.92	-1.18	-1.51	-0.95	-0.94	-0.90	-1.01	-0.76	-0.64	-0.71	-0.91	-0.74	-6.40	0.10	-7.39	-0.38	-0.15	-0.31	-0.29	-0.35	-0.09	-0.15	-0.28	-0.13	-0.75	-0.46	-0.03	-0.26	-0.24	-0.30	-0.80	-0.15	-0.24	-0.16
Capital expenditures	-1.06	-1.16	-1.15	-0.93	-0.79	-0.86	-0.68	-0.67	-0.60	-0.65	-0.65	-0.59	-0.50	-0.64	-0.51	-0.58	-0.43	-0.51	-0.49	-0.50	-0.47	-0.58	-0.53	-0.54	-0.62	-0.89	-0.72	-0.75	-0.73	-0.89	-0.82	-0.78	-0.75	-0.98	-0.78	-0.70	-0.68	-0.85	-0.73	-0.70	-0.66	-0.94	-0.89	-0.74	-0.96	-1.23	-1.05	-1.01	-0.89	-1.54	-0.97	-0.97	-0.83	-1.03	-0.77	-0.63	-0.68	-0.80	-0.68	-0.58	-0.43	-0.65	-0.38	-0.36	-0.31	-0.43	-0.32	-0.27	-0.30	-0.49	-0.35	-0.58	-0.33	-0.80	-0.19	-0.35	-0.34	-0.54	-0.38	-0.28	-0.20
Others incl. marketable securities changes	0.01	0.02	0.00	0.00	0.01	-0.01	0.00	0.00	0.01	0.01	-1.09	0.00	0.00	0.17	0.00	-3.67	0.00	0.00	-0.01	10.21	-0.26	-0.32	-0.25	-0.20	-0.22	0.00	0.01	-0.01	0.01	0.00	0.00	-0.12	0.00	-0.01	0.00	-0.01	0.00	-0.01	0.01	0.01	0.00	-0.04	0.00	0.01	-0.03	0.88	0.18	0.09	-0.29	0.03	0.02	0.03	-0.07	0.02	0.01	-0.02	-0.03	-0.11	-0.06	-5.82	0.53	-6.74	0.00	0.21	-0.01	0.14	-0.04	0.18	0.15	0.21	0.22	-0.17	-0.13	0.77	-0.06	0.11	0.04	-0.26	0.23	0.04	0.04
Cash flow from financing +	0.65	0.56	0.98	0.31	0.27	0.12	0.16	-0.09	0.25	0.56	-0.14	0.05	0.18	0.30	-0.06	-0.13	0.60	-0.97	-2.81	-3.53	-0.07	0.35	-0.71	0.51	0.24	0.47	0.17	0.06	0.14	0.07	-0.08	0.36	0.33	0.09	0.03	0.10	0.61	0.12	-0.41	-0.27	0.12	0.25	0.30	-0.39	-0.10	0.16	-0.25	0.28	0.39	0.67	0.26	0.09	0.62	0.29	-0.43	0.32	-0.12	-0.04	-0.04	5.83	0.01	3.12	-0.41	3.17	0.43	-0.21	-0.61	0.17	-0.63	0.61	-0.21	0.22	0.11	-0.72	-0.31	-0.51	0.22	0.29	0.19	-0.03	-0.36
Dividend payout	-0.20	-0.20	-0.20	-0.20	-0.19	-0.19	-0.19	-0.19	-0.18	-0.18	-0.18	-0.18	-0.17	-0.17	-0.17	-0.15	-0.31	-0.32	-0.32	-0.32	-0.32	-0.32	-0.32	-0.32	-0.32	-0.30	-0.30	-0.30	-0.30	-0.29	-0.29	-0.29	-0.27	-0.27	-0.27	-0.27	-0.26	-0.26	-0.26	-0.26	-0.26	-0.25	-0.25	-0.25	-0.25	-0.25	-0.25	-0.24	-0.23	-0.23	-0.22	-0.22	-0.21	-0.21	-0.21	-0.21	-0.20	-0.20	-0.20	-0.17	-0.17	-0.17	-0.13	-0.13	-0.13	-0.13	-0.13	-0.13	-0.13	-0.13	-0.13	-0.13	-0.11	-0.81	-1.05	-0.12	-0.11	-0.11	-0.10	-0.11	-0.10
Common stock repurchases		0.40												0.00	0.00			-0.72	-0.28	-0.02	0.63	0.86	0.53	0.01	0.02	-0.24	0.01	0.01	0.02	0.02	-0.29	0.05	0.10	0.27	0.10	0.34	0.07	0.40	0.02	0.38	0.58	-0.07	0.06	0.05	0.13	-0.07	0.29	1.02	0.00	-0.03	-0.05	0.00	0.87	0.52	0.00	0.00	0.00	0.70	0.00	0.00	0.00	-0.04	0.00	1.10	0.60	-0.04	0.00	0.30					-0.04	-0.71	-0.49
Net Debt Issuance	0.86	0.36	1.18	0.51	0.46	0.31	0.35	0.10	0.43	0.74	0.04	0.22	0.35	0.47	0.11	0.01	0.91	0.07	-2.21	-3.19	-0.38	-0.19	-0.92	0.81	0.54	1.02	0.45	0.34	0.42	0.34	0.50	0.60	0.50	0.09	0.20	0.04	0.79	-0.02	-0.17	-0.39	-0.21	0.58	0.49	-0.19	0.02	0.49	-0.30	-0.50	0.63	0.93	0.52	0.31	-0.04	-0.03	-0.22	0.53	0.08	-0.53	0.16	6.00	0.18	3.33	-0.28	2.20	-0.04	-0.04	-0.48	0.01	-0.50	0.73	-0.08	0.34	0.26	0.80	1.22	-0.39	0.33	0.40	0.29	0.07	-0.26

Change in cash	0.17	-0.03	0.80	-0.02	0.00	-0.24	0.26	0.00	-0.06	0.03	-1.07	-0.13	0.10	0.05	-0.03	-3.91	0.68	-1.20	-2.86	7.04	-0.14	-0.05	-0.55	0.37	0.10	0.13	0.27	-0.11	-0.11	-0.21	-0.01	0.23	0.14	-0.19	0.21	0.06	0.07	-0.08	-0.08	-0.32	-0.02	-0.18	0.14	-0.49	-0.42	0.58	-0.08	0.01	0.15	-0.21	0.58	-0.14	-0.03	-0.05	-0.05	-0.11	-0.11	-0.29	0.25	0.06	0.31	-3.93	0.33	2.79	0.92	0.11	-0.28	0.34	-0.47	0.76	-0.12	-0.03	0.07	-0.08	-0.29	-0.42	0.21	-0.01	0.60	0.13	-0.22
Change in exchange rate																																		0.01		0.00	0.00	0.00	-0.01	0.02	-0.03		0.00	-0.01	0.00		0.00	0.00	0.01

about 9 hours ago

Ask a follow up

PPL Corp

Income Statement - PPL Corp (PPL)

Income Statement - PPL Corp (PPL)

Balance Sheet - PPL Corp (PPL)

Balance Sheet - PPL Corp (PPL)

Cash Flow - PPL Corp (PPL)

Cash Flow - PPL Corp (PPL)