BRAZILIAN ELECTRIC POWER CO
|
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 |
41.28 |
40.18 |
37.16 |
34.07 |
34.63 |
25.40 |
29.04 |
26.21 |
29.44 |
50.40 |
32.18 |
30.14 |
23.84 |
28.01 |
29.21 |
26.83 |
24.83 |
28.97 |
25.16 |
21.98 |
| Cost of revenue |
5.04 |
5.95 |
5.52 |
4.83 |
4.17 |
3.31 |
6.78 |
5.54 |
9.46 |
8.94 |
16.99 |
16.33 |
12.12 |
10.45 |
9.25 |
8.87 |
4.70 |
7.95 |
5.68 |
4.34 |
| Gross profit |
36.25 |
34.23 |
31.63 |
29.24 |
30.46 |
22.09 |
22.26 |
20.68 |
19.98 |
41.46 |
15.19 |
13.81 |
11.72 |
17.56 |
19.96 |
17.96 |
20.13 |
21.02 |
19.48 |
17.64 |
| Selling, general and administrative |
3.69 |
3.98 |
4.78 |
5.89 |
4.34 |
4.19 |
8.28 |
7.80 |
8.91 |
7.81 |
9.50 |
8.87 |
9.65 |
8.34 |
9.00 |
8.46 |
1.81 |
1.72 |
7.09 |
6.55 |
| Research and development |
|
|
|
|
|
|
|
0.21 |
0.22 |
|
|
|
|
|
|
|
|
|
|
|
| Other operating expenses |
19.27 |
17.69 |
15.98 |
17.04 |
16.34 |
11.69 |
5.39 |
-3.70 |
7.32 |
16.81 |
16.16 |
8.78 |
7.45 |
8.86 |
7.14 |
5.76 |
18.32 |
13.08 |
8.10 |
4.72 |
| Operating income |
13.29 |
12.56 |
10.87 |
6.31 |
9.78 |
6.21 |
8.60 |
16.36 |
3.53 |
16.83 |
-10.47 |
-3.84 |
-5.38 |
0.36 |
3.82 |
3.74 |
3.81 |
6.22 |
4.30 |
6.38 |
| Non-operating income (net) |
-20.27 |
-1.94 |
-9.14 |
-2.97 |
1.28 |
0.44 |
-1.38 |
0.86 |
-0.57 |
1.98 |
-0.74 |
-0.61 |
0.55 |
-7.63 |
0.72 |
0.31 |
-6.32 |
5.16 |
-2.84 |
-4.86 |
| Income before tax |
-6.98 |
10.62 |
1.73 |
3.35 |
11.06 |
6.64 |
7.22 |
17.22 |
2.96 |
18.82 |
-11.21 |
-4.46 |
-4.82 |
-7.27 |
4.54 |
4.05 |
-2.51 |
11.39 |
1.45 |
1.53 |
| Income tax expense |
-13.54 |
0.24 |
-3.00 |
0.70 |
5.26 |
0.38 |
-0.63 |
2.56 |
1.51 |
8.51 |
0.71 |
1.70 |
1.37 |
-0.49 |
0.78 |
1.49 |
-0.73 |
3.54 |
0.81 |
0.57 |
| Net income |
6.56 |
10.38 |
4.55 |
3.64 |
5.65 |
6.39 |
11.20 |
14.47 |
-1.76 |
3.43 |
-11.41 |
-6.23 |
-6.19 |
-6.74 |
3.73 |
2.25 |
-1.63 |
7.99 |
0.66 |
1.03 |
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 |
| Total revenue |
12.47 |
10.67 |
10.00 |
10.20 |
10.41 |
12.03 |
11.04 |
8.40 |
8.72 |
9.92 |
8.78 |
9.25 |
9.21 |
9.17 |
8.20 |
9.48 |
8.17 |
10.54 |
9.96 |
7.96 |
8.21 |
3.60 |
7.43 |
10.45 |
7.60 |
7.34 |
7.29 |
6.64 |
6.47 |
-3.13 |
7.22 |
12.30 |
6.08 |
11.03 |
8.89 |
8.99 |
8.86 |
12.29 |
8.61 |
33.09 |
6.76 |
7.86 |
7.90 |
8.23 |
8.60 |
9.67 |
6.59 |
6.87 |
7.01 |
6.01 |
6.02 |
6.00 |
5.81 |
9.68 |
8.38 |
7.72 |
6.79 |
8.84 |
7.10 |
5.70 |
7.14 |
4.99 |
8.47 |
7.67 |
5.62 |
5.36 |
8.49 |
5.16 |
6.09 |
9.20 |
7.68 |
6.50 |
6.86 |
| Cost of revenue |
5.16 |
-11.81 |
5.92 |
5.32 |
5.61 |
-9.01 |
5.79 |
4.66 |
4.50 |
-7.62 |
4.72 |
4.41 |
4.01 |
5.10 |
4.64 |
3.49 |
3.20 |
4.06 |
0.87 |
3.38 |
2.94 |
2.94 |
1.83 |
0.15 |
3.04 |
2.05 |
1.87 |
1.57 |
1.29 |
-4.05 |
1.74 |
4.10 |
1.10 |
4.78 |
3.93 |
3.24 |
3.42 |
5.59 |
3.79 |
3.39 |
3.44 |
3.47 |
4.30 |
4.98 |
4.25 |
5.55 |
4.47 |
3.41 |
2.90 |
2.85 |
3.02 |
3.15 |
3.09 |
6.86 |
2.00 |
0.86 |
2.05 |
1.07 |
1.25 |
1.24 |
1.87 |
-5.69 |
4.95 |
4.37 |
1.34 |
-0.55 |
1.53 |
1.81 |
3.18 |
1.79 |
1.63 |
2.18 |
3.71 |
| Gross profit |
7.31 |
22.47 |
4.08 |
4.88 |
4.81 |
21.03 |
5.25 |
3.73 |
4.22 |
17.54 |
4.07 |
4.83 |
5.19 |
4.07 |
3.56 |
5.99 |
4.96 |
6.48 |
9.09 |
4.58 |
5.27 |
0.66 |
5.60 |
10.30 |
4.56 |
5.29 |
5.42 |
5.07 |
5.18 |
0.92 |
5.48 |
8.20 |
4.98 |
6.24 |
4.96 |
5.74 |
5.44 |
6.70 |
4.82 |
29.70 |
3.32 |
4.39 |
3.61 |
3.25 |
4.35 |
4.12 |
2.12 |
3.46 |
4.11 |
3.16 |
3.00 |
2.85 |
2.71 |
2.81 |
6.39 |
6.87 |
4.74 |
7.78 |
5.84 |
4.46 |
5.27 |
10.68 |
3.52 |
3.29 |
4.28 |
5.91 |
6.16 |
5.16 |
2.91 |
7.41 |
3.96 |
6.50 |
3.15 |
| Selling, general and administrative |
|
|
7.93 |
1.26 |
0.13 |
0.18 |
1.42 |
1.05 |
1.33 |
1.07 |
0.94 |
0.03 |
0.22 |
0.98 |
0.48 |
0.22 |
0.73 |
0.38 |
0.86 |
0.80 |
0.90 |
2.14 |
1.63 |
2.31 |
0.89 |
2.86 |
1.73 |
1.86 |
1.82 |
0.79 |
0.41 |
2.44 |
1.97 |
3.13 |
2.43 |
3.04 |
2.24 |
3.84 |
2.47 |
2.33 |
2.09 |
2.90 |
2.66 |
2.18 |
2.10 |
2.67 |
2.14 |
2.21 |
1.86 |
3.16 |
2.48 |
2.11 |
1.91 |
1.22 |
0.47 |
5.47 |
1.87 |
4.75 |
3.67 |
2.72 |
2.22 |
5.10 |
0.31 |
0.33 |
2.71 |
|
|
|
0.40 |
|
|
|
|
| Research and development |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.24 |
0.24 |
|
|
0.21 |
0.21 |
|
|
|
|
|
|
0.21 |
0.21 |
0.21 |
|
|
|
|
|
|
0.14 |
|
|
0.20 |
0.20 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other operating expenses |
1.72 |
7.89 |
4.58 |
-0.87 |
2.05 |
18.23 |
-0.37 |
-0.07 |
-0.16 |
16.71 |
1.08 |
-0.19 |
1.48 |
3.10 |
2.36 |
3.44 |
2.17 |
4.98 |
4.83 |
1.30 |
1.40 |
1.79 |
2.86 |
1.73 |
0.58 |
-0.26 |
1.83 |
2.40 |
0.96 |
-9.57 |
5.83 |
1.08 |
1.29 |
5.65 |
0.42 |
0.60 |
1.09 |
8.51 |
0.36 |
4.81 |
3.89 |
7.76 |
4.67 |
1.99 |
1.37 |
4.30 |
2.09 |
1.22 |
0.85 |
3.48 |
1.36 |
1.28 |
1.13 |
3.89 |
14.89 |
-9.44 |
1.28 |
2.13 |
1.62 |
1.20 |
1.07 |
5.57 |
1.69 |
1.58 |
1.23 |
5.91 |
6.72 |
5.87 |
1.88 |
6.49 |
2.76 |
3.94 |
1.51 |
| Operating income |
5.59 |
14.59 |
-8.42 |
4.50 |
2.62 |
2.62 |
4.20 |
2.75 |
3.04 |
-0.25 |
2.05 |
4.99 |
3.49 |
-0.01 |
0.73 |
2.34 |
2.07 |
1.12 |
3.40 |
2.47 |
2.97 |
-3.28 |
1.11 |
6.26 |
2.85 |
2.46 |
1.86 |
0.80 |
2.18 |
9.49 |
-0.76 |
4.68 |
1.72 |
-2.53 |
2.12 |
2.09 |
1.90 |
-5.86 |
0.86 |
22.56 |
-2.66 |
-6.27 |
-3.72 |
-0.92 |
0.88 |
-2.98 |
-2.12 |
0.03 |
1.21 |
-3.67 |
-0.84 |
-0.54 |
-0.33 |
-2.30 |
-8.97 |
10.84 |
1.59 |
0.90 |
0.40 |
0.55 |
1.98 |
0.50 |
2.02 |
1.38 |
0.34 |
1.40 |
0.24 |
-2.53 |
0.63 |
0.92 |
3.29 |
0.37 |
1.64 |
| Non-operating income (net) |
-2.58 |
-13.63 |
3.20 |
-6.93 |
-2.91 |
-1.56 |
4.18 |
-2.21 |
-2.41 |
-2.12 |
-1.28 |
-2.52 |
-2.64 |
-1.15 |
-0.94 |
-0.95 |
1.34 |
-0.29 |
0.63 |
0.88 |
-0.15 |
2.91 |
-0.61 |
-5.03 |
-1.03 |
-1.06 |
-0.39 |
0.51 |
0.01 |
1.51 |
-0.53 |
-0.43 |
1.43 |
-1.67 |
-1.28 |
-1.57 |
0.73 |
-1.15 |
0.44 |
-0.86 |
-1.16 |
-1.34 |
-0.19 |
-0.27 |
0.63 |
0.01 |
-0.74 |
0.04 |
0.14 |
-0.61 |
0.14 |
0.60 |
0.31 |
-10.22 |
10.37 |
-9.01 |
0.25 |
-0.42 |
1.55 |
-0.30 |
-0.11 |
0.19 |
-0.32 |
0.11 |
0.33 |
-1.85 |
0.00 |
0.00 |
-0.40 |
5.45 |
-0.63 |
-0.62 |
-0.90 |
| Income before tax |
3.01 |
0.96 |
-5.22 |
-2.43 |
-0.29 |
1.06 |
8.38 |
0.54 |
0.64 |
-2.37 |
0.77 |
2.47 |
0.85 |
-1.16 |
-0.22 |
1.39 |
3.40 |
0.83 |
4.03 |
3.35 |
2.82 |
-0.37 |
0.50 |
1.22 |
1.82 |
1.40 |
1.47 |
1.32 |
2.19 |
11.00 |
-1.29 |
4.26 |
3.15 |
-4.20 |
0.84 |
0.53 |
2.63 |
-7.00 |
1.30 |
21.70 |
-3.82 |
-7.61 |
-3.92 |
-1.19 |
1.51 |
-2.97 |
-2.86 |
0.07 |
1.35 |
-4.28 |
-0.69 |
0.06 |
-0.01 |
-12.52 |
1.40 |
1.83 |
1.85 |
0.47 |
1.95 |
0.25 |
1.87 |
0.69 |
1.69 |
1.50 |
0.66 |
-0.46 |
0.24 |
-2.53 |
0.23 |
6.37 |
2.66 |
-0.25 |
0.74 |
| Income tax expense |
0.43 |
-12.73 |
0.23 |
-1.10 |
0.06 |
-0.05 |
1.19 |
-1.20 |
0.31 |
-3.26 |
-0.71 |
0.52 |
0.45 |
-0.67 |
-0.22 |
0.85 |
0.77 |
0.18 |
3.07 |
0.82 |
1.21 |
-1.76 |
0.41 |
1.32 |
0.59 |
-3.47 |
0.75 |
1.02 |
0.62 |
0.02 |
0.33 |
1.42 |
0.76 |
-0.20 |
0.29 |
0.18 |
1.25 |
-0.90 |
0.43 |
8.91 |
0.07 |
-0.21 |
0.31 |
0.21 |
0.40 |
1.34 |
-0.12 |
0.17 |
0.30 |
1.29 |
0.17 |
-0.10 |
0.02 |
-1.96 |
0.40 |
0.48 |
0.39 |
-0.07 |
0.53 |
-0.26 |
0.58 |
0.15 |
0.50 |
0.49 |
0.35 |
-1.56 |
-0.17 |
-0.37 |
0.11 |
1.99 |
0.88 |
0.16 |
0.39 |
| Net income |
2.58 |
13.69 |
-5.45 |
-1.32 |
-0.35 |
1.11 |
7.20 |
1.74 |
0.33 |
0.89 |
1.15 |
2.10 |
0.49 |
-0.46 |
-0.01 |
1.50 |
2.72 |
0.60 |
0.96 |
2.53 |
1.61 |
1.38 |
0.06 |
3.68 |
1.23 |
3.08 |
0.65 |
5.56 |
1.40 |
12.03 |
-1.62 |
2.82 |
0.46 |
-4.00 |
0.54 |
0.31 |
1.39 |
-6.10 |
0.86 |
12.72 |
-3.90 |
-7.29 |
-4.01 |
-1.36 |
1.26 |
-4.37 |
-2.74 |
-0.10 |
1.03 |
-5.50 |
-0.92 |
0.16 |
-0.04 |
-10.50 |
1.00 |
1.35 |
1.27 |
0.56 |
1.56 |
0.33 |
1.28 |
-0.29 |
0.80 |
1.00 |
0.16 |
-0.10 |
0.45 |
-2.09 |
0.10 |
5.47 |
2.11 |
0.14 |
0.84 |
|
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 |
| Cash and cash equivalents |
16.42 |
26.57 |
13.05 |
10.74 |
0.19 |
0.29 |
0.34 |
0.58 |
0.79 |
0.50 |
1.39 |
1.41 |
3.60 |
2.50 |
3.11 |
9.22 |
8.18 |
5.59 |
7.65 |
5.46 |
| Short-term investments |
11.13 |
8.95 |
5.92 |
12.19 |
15.48 |
13.67 |
18.24 |
13.85 |
14.15 |
8.02 |
7.81 |
7.17 |
7.26 |
6.67 |
12.30 |
7.06 |
7.66 |
7.44 |
5.25 |
3.18 |
| Accounts receivable, net |
20.27 |
21.37 |
22.80 |
19.65 |
17.16 |
23.89 |
12.91 |
11.84 |
10.32 |
9.92 |
9.83 |
9.08 |
10.61 |
10.71 |
9.91 |
6.97 |
7.12 |
8.20 |
7.72 |
3.99 |
| Inventories |
0.42 |
0.44 |
0.43 |
0.43 |
1.12 |
0.94 |
1.01 |
0.89 |
0.94 |
1.00 |
1.03 |
0.85 |
0.96 |
0.81 |
0.74 |
2.06 |
0.87 |
0.77 |
0.65 |
0.52 |
| Other current assets |
3.85 |
7.11 |
5.71 |
6.61 |
5.80 |
6.04 |
8.99 |
19.81 |
11.15 |
9.84 |
9.37 |
12.05 |
16.65 |
21.18 |
7.91 |
9.33 |
4.50 |
3.89 |
3.68 |
5.44 |
| Total current assets |
52.09 |
64.45 |
47.90 |
49.62 |
39.74 |
44.82 |
41.49 |
46.97 |
37.36 |
29.27 |
29.44 |
30.55 |
39.08 |
41.87 |
33.97 |
32.57 |
28.33 |
25.89 |
19.69 |
15.42 |
| Property, plant and equipment, net |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Goodwill |
|
|
|
0.09 |
0.16 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Intangible assets |
76.63 |
78.17 |
79.87 |
79.98 |
4.83 |
0.79 |
0.66 |
0.65 |
0.75 |
0.76 |
0.94 |
1.37 |
0.79 |
1.20 |
1.29 |
2.26 |
1.84 |
4.31 |
0.47 |
0.41 |
| Long-term investments |
49.74 |
32.12 |
33.64 |
34.40 |
32.70 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other non-current assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total assets |
279.69 |
289.87 |
267.06 |
270.22 |
188.30 |
178.97 |
178.62 |
181.71 |
172.98 |
170.50 |
149.49 |
144.48 |
138.59 |
142.65 |
139.40 |
146.90 |
147.01 |
153.22 |
131.65 |
122.09 |
|
| Accounts payable |
3.92 |
2.76 |
2.96 |
3.52 |
4.03 |
3.90 |
3.10 |
3.36 |
10.44 |
9.66 |
10.13 |
7.49 |
7.74 |
6.42 |
5.49 |
3.11 |
1.77 |
1.93 |
1.90 |
1.98 |
| Short-term debt |
15.76 |
15.27 |
13.09 |
9.04 |
9.66 |
12.68 |
7.95 |
12.27 |
6.26 |
6.03 |
4.77 |
5.38 |
2.06 |
1.41 |
1.80 |
2.10 |
1.55 |
2.93 |
2.34 |
2.10 |
| Current portion of long-term debt |
15.68 |
15.24 |
13.04 |
8.81 |
9.45 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Deferred revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other current liabilities |
10.28 |
12.47 |
9.95 |
11.11 |
7.93 |
8.25 |
11.34 |
17.04 |
14.16 |
12.88 |
10.41 |
4.73 |
14.46 |
15.67 |
12.40 |
14.83 |
10.65 |
5.93 |
14.00 |
4.67 |
| Long-term debt |
61.09 |
62.81 |
48.57 |
51.58 |
35.78 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital lease obligations |
0.49 |
0.18 |
0.22 |
0.75 |
0.90 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other non-current liabilities |
41.46 |
40.93 |
39.18 |
36.70 |
1.69 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total liabilities |
161.18 |
167.87 |
154.59 |
159.19 |
111.89 |
105.22 |
107.46 |
126.03 |
130.22 |
126.43 |
107.91 |
90.82 |
77.02 |
74.58 |
62.19 |
76.37 |
77.21 |
83.48 |
64.02 |
43.76 |
|
| Common stock and paid-in capital |
118.43 |
76.42 |
112.33 |
110.50 |
76.12 |
67.91 |
70.50 |
55.47 |
41.63 |
56.54 |
53.92 |
56.85 |
57.05 |
55.08 |
58.27 |
52.97 |
54.39 |
52.22 |
53.19 |
77.56 |
| Retained earnings |
|
45.44 |
|
|
|
5.57 |
0.20 |
-0.30 |
0.71 |
-12.34 |
-12.34 |
-3.20 |
4.33 |
12.79 |
18.57 |
17.33 |
15.22 |
17.22 |
14.05 |
0.03 |
| Common shares outstanding |
2,248 |
2,250 |
2,271 |
1,993 |
1,594 |
1,554 |
1,580 |
1,352 |
1,352 |
1,369 |
1,353 |
1,353 |
1,353 |
1,353 |
1,353 |
1,135 |
1,133 |
1,133 |
1,130 |
1,130 |
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 |
| Cash and cash equivalents |
12.54 |
16.42 |
18.50 |
22.53 |
22.66 |
26.57 |
21.68 |
17.94 |
11.49 |
13.05 |
21.01 |
11.43 |
11.62 |
10.74 |
4.12 |
2.43 |
0.15 |
0.19 |
1.88 |
0.92 |
0.29 |
0.29 |
0.31 |
0.37 |
0.51 |
0.34 |
0.45 |
4.37 |
0.93 |
0.58 |
0.88 |
0.77 |
0.01 |
0.79 |
1.06 |
1.23 |
0.98 |
0.50 |
0.78 |
1.03 |
1.80 |
1.39 |
2.14 |
1.31 |
1.84 |
1.41 |
1.99 |
2.01 |
4.19 |
3.60 |
3.10 |
3.37 |
4.55 |
2.50 |
4.15 |
3.94 |
4.45 |
3.11 |
4.90 |
8.94 |
9.76 |
9.22 |
14.00 |
13.15 |
12.46 |
8.18 |
14.51 |
12.15 |
13.04 |
5.59 |
|
|
|
| Short-term investments |
15.14 |
11.13 |
9.75 |
6.86 |
7.62 |
8.95 |
6.70 |
8.22 |
5.83 |
5.92 |
10.27 |
7.20 |
8.53 |
12.19 |
12.64 |
13.07 |
15.31 |
15.48 |
18.82 |
19.37 |
14.36 |
13.67 |
19.57 |
22.50 |
11.46 |
18.24 |
14.11 |
15.14 |
12.63 |
13.85 |
13.24 |
13.76 |
4.47 |
14.15 |
14.47 |
12.93 |
10.18 |
8.02 |
6.13 |
6.24 |
6.05 |
7.81 |
8.87 |
10.26 |
9.24 |
7.17 |
7.14 |
7.55 |
6.52 |
7.26 |
7.84 |
7.64 |
9.46 |
6.67 |
8.55 |
7.93 |
13.17 |
12.30 |
7.28 |
3.56 |
6.24 |
7.06 |
0.22 |
0.21 |
0.31 |
7.66 |
0.14 |
0.14 |
0.23 |
7.44 |
|
|
|
| Accounts receivable, net |
19.53 |
20.27 |
19.49 |
17.43 |
20.01 |
21.37 |
20.39 |
20.39 |
20.76 |
21.82 |
22.18 |
18.35 |
19.78 |
18.43 |
18.78 |
17.37 |
16.96 |
16.39 |
16.02 |
21.08 |
20.30 |
23.89 |
16.69 |
14.97 |
13.97 |
12.91 |
13.99 |
12.67 |
12.38 |
11.84 |
11.64 |
9.60 |
9.20 |
10.32 |
10.30 |
10.88 |
9.52 |
9.92 |
9.26 |
9.38 |
9.17 |
9.83 |
10.57 |
9.54 |
9.67 |
9.08 |
8.64 |
7.65 |
9.50 |
10.61 |
8.09 |
3.68 |
8.16 |
10.71 |
8.65 |
4.40 |
8.29 |
9.91 |
5.46 |
3.16 |
3.98 |
6.97 |
7.83 |
7.46 |
7.42 |
7.12 |
1.38 |
6.32 |
6.16 |
8.20 |
|
|
|
| Inventories |
0.42 |
0.42 |
0.39 |
0.39 |
0.45 |
0.44 |
0.47 |
0.47 |
0.45 |
0.43 |
0.45 |
0.47 |
0.45 |
0.43 |
0.49 |
0.39 |
1.16 |
1.12 |
1.02 |
0.96 |
0.51 |
0.94 |
0.94 |
1.03 |
1.01 |
1.01 |
0.94 |
0.90 |
0.91 |
0.89 |
0.73 |
0.93 |
0.00 |
0.94 |
1.04 |
1.04 |
0.99 |
1.00 |
0.98 |
1.00 |
0.99 |
1.03 |
0.95 |
0.97 |
0.87 |
0.85 |
1.03 |
1.01 |
1.02 |
0.96 |
0.91 |
0.50 |
0.89 |
0.81 |
0.39 |
0.42 |
0.39 |
0.74 |
0.97 |
0.65 |
0.67 |
2.10 |
0.83 |
0.88 |
0.85 |
0.87 |
0.81 |
0.76 |
1.26 |
0.77 |
|
|
|
| Other current assets |
8.05 |
3.85 |
4.23 |
2.78 |
6.64 |
7.11 |
5.83 |
7.62 |
6.69 |
6.69 |
4.12 |
6.31 |
8.14 |
7.83 |
7.49 |
6.84 |
7.83 |
6.57 |
7.47 |
7.78 |
8.30 |
6.04 |
9.02 |
8.64 |
15.78 |
8.99 |
9.33 |
8.96 |
17.78 |
19.81 |
20.11 |
16.23 |
3.09 |
11.15 |
5.14 |
4.47 |
5.52 |
9.84 |
9.54 |
9.63 |
10.63 |
9.37 |
7.91 |
9.05 |
12.83 |
12.05 |
11.69 |
8.63 |
8.09 |
16.65 |
17.68 |
22.06 |
17.24 |
21.18 |
13.15 |
18.56 |
10.36 |
7.91 |
12.26 |
14.06 |
14.08 |
9.33 |
7.36 |
6.28 |
5.90 |
4.50 |
10.37 |
5.30 |
4.94 |
3.89 |
|
|
|
| Total current assets |
55.25 |
52.09 |
52.37 |
49.99 |
57.38 |
64.45 |
55.08 |
54.65 |
45.23 |
47.90 |
58.04 |
43.75 |
48.52 |
49.62 |
43.52 |
40.10 |
41.40 |
39.74 |
45.21 |
50.10 |
43.76 |
44.82 |
46.52 |
47.52 |
42.73 |
41.49 |
38.82 |
42.04 |
44.64 |
46.97 |
46.60 |
41.29 |
16.77 |
37.36 |
32.01 |
30.54 |
27.19 |
29.27 |
26.70 |
27.27 |
28.64 |
29.44 |
30.44 |
31.13 |
34.45 |
30.55 |
30.49 |
26.85 |
29.33 |
39.08 |
37.61 |
37.25 |
40.31 |
41.87 |
34.89 |
35.24 |
36.66 |
33.97 |
30.87 |
30.36 |
34.74 |
32.57 |
30.24 |
27.98 |
26.94 |
28.33 |
27.20 |
24.68 |
25.63 |
25.89 |
|
|
|
| Property, plant and equipment, net |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Goodwill |
|
|
|
|
|
|
|
|
|
|
0.14 |
0.15 |
0.22 |
0.09 |
0.09 |
0.01 |
0.16 |
0.16 |
-3.15 |
-3.11 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-50.31 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Intangible assets |
76.03 |
76.63 |
76.95 |
77.26 |
77.52 |
78.17 |
78.56 |
78.88 |
79.43 |
81.25 |
78.94 |
79.10 |
79.40 |
82.11 |
80.18 |
79.43 |
4.80 |
4.83 |
5.05 |
0.67 |
0.66 |
0.79 |
0.64 |
0.63 |
31.34 |
0.66 |
0.63 |
0.63 |
0.79 |
0.65 |
0.61 |
0.71 |
0.69 |
0.75 |
0.67 |
0.74 |
0.74 |
0.76 |
0.96 |
0.91 |
0.98 |
0.94 |
1.14 |
1.16 |
1.32 |
1.37 |
0.78 |
0.71 |
0.76 |
0.79 |
1.11 |
25.09 |
1.15 |
1.20 |
2.36 |
2.98 |
2.92 |
1.29 |
2.37 |
2.17 |
2.18 |
2.26 |
77.48 |
0.54 |
0.54 |
1.84 |
0.51 |
0.50 |
0.38 |
4.31 |
|
|
|
| Long-term investments |
23.31 |
49.74 |
25.01 |
38.18 |
38.31 |
32.12 |
38.74 |
38.64 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other non-current assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total assets |
279.91 |
279.69 |
266.50 |
274.96 |
282.02 |
289.87 |
279.80 |
273.76 |
264.38 |
267.06 |
276.81 |
263.46 |
267.83 |
270.22 |
266.51 |
245.25 |
189.05 |
188.30 |
193.26 |
181.08 |
177.37 |
178.97 |
181.58 |
184.10 |
178.69 |
178.62 |
177.21 |
181.90 |
179.67 |
181.71 |
177.69 |
176.95 |
116.61 |
172.98 |
171.35 |
170.56 |
168.07 |
170.50 |
175.12 |
173.05 |
149.03 |
149.49 |
152.67 |
150.90 |
152.43 |
144.48 |
149.25 |
141.80 |
141.47 |
138.59 |
140.51 |
140.74 |
141.38 |
142.65 |
170.79 |
167.77 |
164.77 |
139.40 |
152.94 |
146.30 |
149.75 |
146.90 |
136.37 |
133.47 |
131.46 |
147.01 |
130.88 |
129.39 |
137.28 |
153.22 |
|
|
|
|
| Accounts payable |
2.01 |
3.92 |
2.79 |
2.18 |
2.34 |
2.76 |
2.00 |
1.66 |
1.85 |
2.96 |
2.51 |
2.02 |
2.46 |
3.52 |
3.10 |
2.26 |
3.20 |
4.03 |
3.51 |
2.73 |
2.92 |
3.90 |
2.58 |
2.87 |
3.01 |
3.10 |
2.49 |
2.92 |
2.84 |
3.36 |
7.68 |
7.62 |
0.44 |
10.44 |
11.66 |
10.38 |
9.54 |
9.66 |
11.83 |
11.71 |
10.57 |
10.13 |
9.26 |
9.19 |
8.70 |
7.49 |
13.00 |
11.57 |
9.04 |
7.74 |
6.79 |
6.20 |
5.39 |
6.42 |
6.91 |
|
|
5.49 |
|
|
|
|
5.38 |
4.37 |
3.81 |
|
|
0.07 |
|
1.93 |
|
|
|
| Short-term debt |
11.23 |
15.76 |
13.43 |
13.73 |
11.14 |
15.27 |
15.20 |
12.60 |
17.35 |
13.09 |
19.30 |
16.45 |
8.69 |
9.04 |
8.58 |
7.79 |
9.63 |
9.66 |
12.17 |
11.45 |
10.90 |
12.68 |
9.11 |
9.06 |
8.26 |
7.95 |
7.68 |
11.41 |
11.58 |
12.27 |
9.57 |
5.25 |
3.45 |
6.26 |
6.07 |
5.93 |
6.42 |
6.03 |
5.69 |
5.24 |
4.84 |
4.77 |
6.01 |
6.06 |
5.93 |
5.38 |
4.05 |
3.38 |
2.76 |
2.06 |
1.70 |
1.20 |
1.37 |
1.41 |
7.02 |
6.36 |
5.48 |
1.80 |
4.14 |
2.43 |
2.19 |
2.10 |
1.04 |
1.09 |
0.97 |
1.55 |
1.05 |
1.09 |
1.39 |
2.93 |
|
|
|
| Current portion of long-term debt |
13.21 |
15.68 |
13.35 |
13.68 |
11.12 |
15.24 |
15.17 |
12.57 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Deferred revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other current liabilities |
12.98 |
10.28 |
11.09 |
10.00 |
10.60 |
12.47 |
8.83 |
8.90 |
9.53 |
9.95 |
8.02 |
11.37 |
10.33 |
10.96 |
10.55 |
14.24 |
9.10 |
7.93 |
8.85 |
9.44 |
8.40 |
8.25 |
7.62 |
10.14 |
13.35 |
11.34 |
9.28 |
9.48 |
14.85 |
17.04 |
19.26 |
17.12 |
4.76 |
14.16 |
6.85 |
8.34 |
7.80 |
12.88 |
11.16 |
11.51 |
11.34 |
10.41 |
4.86 |
4.92 |
5.57 |
4.73 |
8.02 |
5.36 |
6.34 |
14.46 |
13.04 |
15.60 |
15.81 |
15.67 |
16.08 |
22.24 |
19.89 |
12.40 |
15.32 |
12.65 |
16.15 |
14.83 |
7.43 |
7.58 |
5.93 |
10.53 |
8.38 |
9.80 |
11.50 |
5.93 |
|
|
|
| Long-term debt |
62.38 |
61.09 |
59.63 |
59.35 |
62.16 |
62.81 |
57.11 |
62.03 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital lease obligations |
0.64 |
0.49 |
0.49 |
0.45 |
0.17 |
0.18 |
0.19 |
0.18 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other non-current liabilities |
42.01 |
41.46 |
40.21 |
40.82 |
42.24 |
40.93 |
39.75 |
38.57 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total liabilities |
158.72 |
161.18 |
157.16 |
156.21 |
160.44 |
167.87 |
158.41 |
159.53 |
151.67 |
154.59 |
163.63 |
152.00 |
156.81 |
159.19 |
154.66 |
138.23 |
109.93 |
111.89 |
116.82 |
105.56 |
104.30 |
105.22 |
105.21 |
107.80 |
107.16 |
107.46 |
113.67 |
119.11 |
122.23 |
126.03 |
133.97 |
131.53 |
72.40 |
130.22 |
124.52 |
124.33 |
122.20 |
126.43 |
123.80 |
122.27 |
111.23 |
107.91 |
100.42 |
94.35 |
94.43 |
90.82 |
90.68 |
80.64 |
79.83 |
77.02 |
74.81 |
74.07 |
74.37 |
74.58 |
90.99 |
88.74 |
86.31 |
62.19 |
75.21 |
70.02 |
72.75 |
76.37 |
57.16 |
55.19 |
54.28 |
77.21 |
45.55 |
44.83 |
50.94 |
83.48 |
|
|
|
|
| Common stock and paid-in capital |
106.70 |
118.43 |
116.41 |
120.38 |
121.85 |
76.42 |
74.46 |
112.02 |
112.25 |
104.55 |
109.04 |
109.21 |
110.39 |
99.72 |
106.82 |
99.99 |
75.90 |
70.58 |
71.12 |
71.16 |
71.21 |
67.91 |
70.73 |
70.52 |
46.85 |
70.50 |
55.67 |
55.64 |
55.61 |
55.47 |
42.09 |
42.21 |
42.91 |
41.02 |
44.28 |
44.23 |
44.22 |
41.18 |
42.09 |
42.11 |
54.22 |
54.27 |
56.45 |
56.51 |
56.57 |
56.54 |
60.11 |
60.02 |
60.45 |
57.05 |
66.28 |
55.49 |
66.83 |
56.08 |
34.97 |
60.21 |
33.57 |
58.27 |
34.86 |
33.40 |
33.90 |
52.97 |
57.41 |
57.30 |
57.19 |
54.39 |
57.01 |
54.77 |
56.94 |
52.22 |
0.00 |
0.00 |
0.00 |
| Retained earnings |
14.45 |
|
-7.12 |
-1.68 |
-0.35 |
45.44 |
46.79 |
2.08 |
0.34 |
7.78 |
4.07 |
2.20 |
0.50 |
10.79 |
4.67 |
6.73 |
2.91 |
5.54 |
5.01 |
4.09 |
1.61 |
5.57 |
5.14 |
5.29 |
24.20 |
0.20 |
7.38 |
6.67 |
1.35 |
-0.30 |
1.23 |
2.80 |
1.30 |
1.32 |
2.27 |
1.73 |
1.40 |
3.02 |
9.71 |
8.83 |
-16.08 |
-12.34 |
-4.09 |
-0.08 |
1.26 |
-3.20 |
-1.82 |
0.92 |
0.99 |
4.33 |
-0.78 |
10.97 |
-0.04 |
11.80 |
44.62 |
18.57 |
44.62 |
18.57 |
42.64 |
42.65 |
42.85 |
17.33 |
21.55 |
20.75 |
19.78 |
15.22 |
28.11 |
29.59 |
29.17 |
17.22 |
|
|
|
| Common shares outstanding |
2,266 |
2,248 |
2,247 |
2,248 |
2,248 |
2,248 |
2,275 |
2,334 |
2,334 |
2,263 |
2,305 |
2,319 |
2,301 |
1,993 |
1,569 |
1,569 |
1,569 |
1,569 |
1,569 |
1,569 |
1,569 |
1,569 |
1,569 |
1,569 |
1,569 |
1,569 |
1,569 |
1,569 |
1,353 |
1,335 |
1,335 |
1,335 |
1,467 |
1,592 |
1,592 |
1,592 |
1,354 |
1,354 |
1,354 |
1,354 |
1,354 |
1,354 |
1,354 |
1,354 |
1,350 |
1,350 |
1,350 |
1,350 |
1,361 |
1,351 |
1,351 |
1,351 |
1,194 |
1,194 |
1,194 |
1,194 |
1,133 |
1,349 |
1,349 |
1,349 |
1,127 |
1,127 |
1,127 |
1,127 |
962 |
1,137 |
1,137 |
1,097 |
1,127 |
1,133 |
1,133 |
1,130 |
1,130 |
|
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 |
| Net income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Depreciation, depletion and amortization |
4.58 |
3.99 |
3.62 |
2.69 |
1.44 |
1.26 |
1.81 |
1.70 |
1.52 |
1.56 |
1.84 |
1.78 |
1.51 |
1.70 |
1.72 |
1.59 |
3.48 |
3.81 |
2.85 |
3.36 |
| Stock-based compensation |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Change in inventory |
|
|
|
0.00 |
-0.30 |
0.04 |
-0.13 |
0.06 |
-0.19 |
-0.07 |
-0.10 |
-0.02 |
-0.18 |
-0.11 |
0.21 |
-0.05 |
-0.10 |
-0.12 |
-0.08 |
-0.08 |
| Other working capital changes |
9.93 |
8.40 |
4.61 |
2.51 |
5.83 |
3.83 |
-0.90 |
2.60 |
-0.64 |
-1.06 |
4.77 |
3.43 |
8.00 |
11.76 |
2.35 |
6.70 |
2.68 |
6.37 |
12.66 |
5.48 |
| Capital expenditures |
-2.51 |
-3.53 |
-4.12 |
-33.62 |
-1.19 |
-1.06 |
-2.02 |
-1.26 |
-1.24 |
-1.68 |
-4.52 |
-2.92 |
-2.30 |
-3.86 |
-8.16 |
-6.62 |
-5.18 |
-4.12 |
-3.23 |
-3.07 |
| Others incl. marketable securities changes |
-3.06 |
-5.13 |
4.95 |
8.90 |
0.19 |
1.43 |
4.42 |
1.68 |
2.79 |
-3.45 |
-4.49 |
-7.72 |
-5.86 |
-7.00 |
-2.75 |
-1.12 |
-0.14 |
4.82 |
-0.89 |
-0.69 |
| Dividend payout |
-12.19 |
-1.31 |
-0.86 |
-1.49 |
-3.75 |
-2.59 |
-1.18 |
-0.06 |
-0.38 |
-0.01 |
-0.02 |
-0.81 |
-4.19 |
-4.98 |
-4.06 |
-3.14 |
-1.13 |
-1.22 |
-0.46 |
-0.41 |
| Common stock repurchases |
-0.04 |
-0.12 |
-1.97 |
0.00 |
0.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net Debt Issuance |
-6.87 |
11.22 |
-3.92 |
31.56 |
-2.31 |
-2.96 |
-2.21 |
-4.95 |
-1.56 |
2.82 |
2.16 |
4.07 |
4.11 |
1.88 |
6.42 |
3.24 |
2.98 |
-7.32 |
-8.42 |
-3.27 |
|
| Change in cash |
-10.15 |
13.53 |
2.31 |
10.55 |
-0.09 |
-0.05 |
-0.21 |
-0.24 |
0.30 |
-1.88 |
-0.36 |
-2.19 |
1.10 |
-0.61 |
-4.26 |
0.60 |
2.59 |
2.21 |
2.43 |
1.31 |
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 |
| Net income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Depreciation, depletion and amortization |
1.23 |
1.18 |
1.16 |
1.13 |
1.11 |
1.03 |
0.99 |
0.97 |
1.00 |
0.90 |
0.92 |
0.89 |
0.90 |
0.88 |
0.81 |
0.35 |
0.50 |
0.67 |
0.50 |
0.45 |
0.46 |
0.46 |
0.47 |
0.46 |
0.47 |
0.50 |
0.44 |
0.44 |
0.43 |
0.26 |
0.49 |
0.48 |
0.42 |
0.37 |
0.47 |
0.46 |
0.46 |
0.52 |
0.44 |
0.45 |
0.43 |
0.49 |
0.42 |
0.46 |
0.46 |
0.61 |
0.39 |
0.39 |
0.38 |
0.42 |
0.37 |
0.37 |
0.34 |
0.45 |
0.44 |
0.44 |
0.42 |
-1.25 |
2.14 |
0.41 |
0.43 |
-0.22 |
0.60 |
0.64 |
0.61 |
1.67 |
0.60 |
0.61 |
0.60 |
2.02 |
0.56 |
0.58 |
0.57 |
| Stock-based compensation |
|
|
0.01 |
|
|
|
|
0.02 |
0.00 |
0.04 |
0.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Change in inventory |
|
|
|
|
|
|
|
|
|
-1.32 |
-0.11 |
0.46 |
0.05 |
0.05 |
-0.01 |
-0.12 |
0.08 |
-0.11 |
-0.32 |
0.08 |
0.04 |
-0.14 |
-0.15 |
0.07 |
-0.14 |
-0.23 |
0.03 |
0.08 |
-0.01 |
0.02 |
0.01 |
-0.16 |
0.16 |
0.05 |
-0.21 |
-0.04 |
0.10 |
-0.27 |
0.13 |
0.01 |
0.08 |
-0.07 |
0.04 |
-0.09 |
0.02 |
0.01 |
-0.02 |
0.00 |
-0.01 |
-0.13 |
-0.02 |
-0.04 |
0.01 |
0.07 |
-0.05 |
-0.09 |
-0.14 |
0.01 |
-0.04 |
0.02 |
0.03 |
|
0.04 |
-0.02 |
0.01 |
|
|
0.00 |
-0.01 |
|
|
|
|
| Other working capital changes |
1.48 |
2.04 |
3.05 |
2.81 |
2.03 |
4.43 |
2.59 |
1.06 |
0.29 |
1.98 |
2.31 |
1.05 |
0.09 |
2.89 |
1.32 |
1.42 |
1.12 |
5.23 |
0.08 |
-1.48 |
2.77 |
1.45 |
2.38 |
-0.69 |
-0.45 |
-2.73 |
3.05 |
-1.30 |
-0.78 |
0.12 |
1.54 |
0.80 |
-0.05 |
-0.18 |
0.98 |
0.83 |
-1.15 |
-1.23 |
0.35 |
-0.78 |
1.77 |
1.48 |
2.73 |
0.44 |
0.59 |
2.25 |
-0.04 |
-0.12 |
1.61 |
1.22 |
1.81 |
1.64 |
3.34 |
3.89 |
2.19 |
5.32 |
0.61 |
2.08 |
-5.93 |
5.66 |
2.20 |
3.27 |
2.96 |
0.16 |
1.00 |
3.51 |
0.11 |
-1.81 |
0.78 |
4.69 |
4.79 |
2.00 |
0.05 |
| Capital expenditures |
-0.41 |
-0.95 |
-0.72 |
-0.57 |
-0.26 |
-1.45 |
-0.42 |
-0.93 |
-0.72 |
-1.84 |
-0.93 |
-0.64 |
-0.71 |
-0.52 |
-4.63 |
-28.20 |
-0.12 |
-1.18 |
-0.66 |
-0.55 |
-0.31 |
-1.50 |
-0.39 |
-0.31 |
-0.19 |
-0.99 |
-0.58 |
-0.24 |
-0.20 |
-0.56 |
-0.28 |
-0.20 |
-0.19 |
-0.39 |
-0.35 |
-0.32 |
-0.24 |
-0.33 |
-0.33 |
-0.53 |
-0.58 |
-1.22 |
-1.49 |
-0.70 |
-1.10 |
-1.37 |
-0.44 |
-1.01 |
-0.38 |
-0.98 |
-0.24 |
-0.61 |
-0.47 |
-4.30 |
-2.95 |
-1.76 |
-0.41 |
-0.93 |
-3.72 |
-1.21 |
-2.30 |
-3.30 |
-1.35 |
-1.15 |
-0.81 |
-1.71 |
-1.45 |
-1.10 |
-0.92 |
-2.25 |
-1.01 |
-1.07 |
-0.83 |
| Others incl. marketable securities changes |
-4.30 |
-2.56 |
-2.89 |
1.63 |
0.76 |
-3.89 |
2.55 |
-3.16 |
-0.63 |
1.93 |
-2.68 |
2.01 |
3.74 |
-31.09 |
6.42 |
29.31 |
0.01 |
-0.60 |
0.69 |
1.54 |
1.05 |
1.60 |
1.17 |
1.25 |
0.82 |
1.59 |
0.88 |
1.50 |
1.32 |
1.47 |
0.03 |
-0.17 |
0.56 |
1.28 |
-0.30 |
-0.43 |
0.82 |
-0.64 |
0.06 |
-1.82 |
-1.30 |
-1.61 |
-1.55 |
0.12 |
-1.44 |
-3.95 |
-1.60 |
-0.82 |
-1.35 |
-1.61 |
-1.96 |
-1.46 |
-0.83 |
-0.27 |
-0.04 |
-0.46 |
-0.81 |
-3.49 |
0.57 |
-0.67 |
-0.69 |
1.18 |
-1.59 |
0.37 |
-0.48 |
-3.44 |
0.84 |
2.28 |
0.18 |
1.78 |
-3.51 |
-0.26 |
1.23 |
| Dividend payout |
0.00 |
|
-3.99 |
-1.80 |
-2.19 |
-0.13 |
-0.12 |
-1.29 |
0.00 |
-0.86 |
|
-0.77 |
0.00 |
-0.68 |
-0.80 |
-0.01 |
0.00 |
-0.91 |
-0.52 |
-0.01 |
-2.31 |
0.00 |
-2.52 |
-0.07 |
-1.17 |
-1.17 |
0.00 |
-0.01 |
0.00 |
-0.05 |
0.00 |
-0.01 |
-0.37 |
-0.37 |
-0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.02 |
0.00 |
0.00 |
0.00 |
-0.81 |
0.00 |
-0.04 |
-0.82 |
-3.33 |
0.00 |
-0.02 |
-0.19 |
|
0.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Common stock repurchases |
0.00 |
0.00 |
-0.04 |
-0.10 |
-0.05 |
-0.05 |
-0.07 |
-1.97 |
-0.14 |
-0.14 |
-0.39 |
-1.29 |
-0.15 |
-29.97 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net Debt Issuance |
-1.82 |
-1.78 |
-0.60 |
-3.24 |
-5.30 |
4.95 |
-1.79 |
11.76 |
-1.35 |
-8.64 |
10.44 |
-1.91 |
-3.05 |
65.06 |
-1.42 |
-0.47 |
-1.64 |
-4.79 |
1.19 |
0.60 |
-1.69 |
-1.89 |
-1.02 |
-0.85 |
0.84 |
2.92 |
-7.73 |
2.96 |
-0.37 |
-1.58 |
-1.68 |
-0.59 |
-0.71 |
-0.84 |
-0.75 |
-0.24 |
0.30 |
1.85 |
-0.89 |
1.91 |
0.00 |
0.18 |
0.68 |
-0.73 |
1.91 |
1.87 |
1.70 |
0.17 |
0.33 |
1.62 |
0.58 |
2.24 |
-0.34 |
1.65 |
0.96 |
-3.96 |
0.14 |
3.65 |
2.94 |
-5.04 |
0.88 |
1.08 |
0.19 |
0.70 |
-1.87 |
0.89 |
2.25 |
-0.87 |
-0.42 |
-4.52 |
1.34 |
-0.77 |
-0.02 |
|
| Change in cash |
-3.81 |
-2.08 |
-4.03 |
-0.13 |
-3.91 |
4.89 |
3.73 |
6.45 |
-1.55 |
-7.96 |
9.58 |
-0.19 |
0.88 |
6.62 |
1.69 |
2.27 |
-0.04 |
-1.69 |
0.96 |
0.63 |
0.01 |
-0.02 |
-0.06 |
-0.14 |
0.18 |
-0.11 |
-3.92 |
3.44 |
0.39 |
-0.32 |
0.11 |
0.17 |
-0.19 |
-0.09 |
-0.17 |
0.26 |
0.30 |
-0.10 |
-0.25 |
-0.77 |
0.41 |
-0.74 |
0.83 |
-0.53 |
0.43 |
-0.58 |
-0.02 |
-2.18 |
0.59 |
0.50 |
-0.27 |
-1.18 |
2.05 |
1.47 |
0.37 |
-0.51 |
-0.19 |
0.06 |
-4.03 |
-0.83 |
0.54 |
2.00 |
0.85 |
0.69 |
-1.54 |
0.91 |
2.35 |
-0.88 |
0.21 |
1.72 |
2.17 |
0.48 |
1.01 |