DEVON ENERGY CORP/DE

	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	17.19	15.94	15.26	19.17	12.21	4.83	6.22	8.90	6.50	10.30	13.15	19.57	10.40	9.50	11.45	9.94	7.63	13.86	11.36	9.77
Cost of revenue	12.80	11.23	9.89	10.80	8.53	4.44	5.51	6.70	5.36	9.43	12.92	10.67	4.79	4.47	4.39	3.29	2.69	3.46	3.06	2.66
Gross profit	4.39	4.71	5.37	8.37	3.68	0.39	0.71	2.19	1.14	0.87	0.22	8.90	5.60	5.03	7.06	6.65	4.94	10.40	8.31	7.11
Total operating expenses +	0.54	0.53	0.43	0.45	0.43	0.39	0.55	0.70	0.99	3.77	20.95	4.20	5.04	4.96	2.43	2.63	2.69	14.18	3.79	3.05
Selling, general and administrative	0.49	0.50	0.41	0.40	0.39	0.34	0.48	0.57	0.65	0.87	1.19	0.85	0.62	0.69	0.59	0.56	0.65	0.65	0.51	0.40
Research and development									0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Other operating expenses	0.04	0.03	0.02	0.05	0.04	0.05	0.08	0.13	0.35	2.90	19.76	3.35	4.42	4.26	1.84	2.07	2.04	13.52	3.27	2.66
Operating income	3.86	4.18	4.94	7.92	3.25	-0.59	0.16	1.49	0.15	-2.90	-20.73	4.70	0.57	0.07	4.63	4.02	2.25	-3.78	4.52	4.05
Non-operating income (net)	-0.39	-0.47	-0.32	-0.15	-0.35	-2.50	-0.27	-0.55	-0.11	1.58	0.87	-0.64	-0.42	-0.39	-0.34	-0.45	-6.78	-0.38	-0.30	-0.48
Income before tax	3.47	3.71	4.62	7.78	2.90	-3.09	-0.11	0.94	0.04	-1.32	-19.86	4.06	0.15	-0.32	4.29	3.57	-4.53	-4.16	4.22	3.57
Income tax expense	0.79	0.77	0.84	1.74	0.07	-0.55	-0.03	0.23	0.01	0.14	-6.21	2.37	0.17	-0.13	2.16	1.24	-1.77	-1.12	1.08	0.94
Net income	2.64	2.89	3.75	6.02	2.81	-2.68	-0.36	3.06	0.90	-1.06	-12.90	1.61	-0.02	-0.21	4.70	4.55	-2.48	-2.15	3.61	2.85

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	3.81	4.12	4.33	4.28	4.45	4.40	4.02	3.92	3.60	4.15	3.84	3.45	3.82	4.30	5.43	5.63	3.81	4.27	3.47	2.42	2.05	1.28	1.07	0.39	2.09	1.22	1.75	1.81	1.08	3.71	2.16	1.92	2.20	3.98	1.93	2.17	3.55	2.81	2.88	2.49	2.13	2.89	3.60	3.39	3.27	6.00	5.34	4.51	3.73	2.61	2.71	3.09	1.97	3.10	1.87	2.56	2.50	2.69	2.76	2.80	2.32	1.32	2.14	2.19	2.60	1.80	1.85	1.82	1.90	2.71	5.98	3.55	2.98	3.20	2.76	2.93	2.47	2.52	2.50	2.35	2.50
Cost of revenue	3.35	3.14	3.23	3.17	3.26	3.25	2.71	2.66	2.61	2.50	2.57	2.41	2.41	2.57	2.84	2.96	2.43	2.45	2.30	2.01	1.77	1.19	1.05	0.90	0.72	3.23	1.36	1.38	0.64	0.98	0.76	0.75	0.94	4.92	0.82	0.82	2.80	2.04	1.94	1.90	1.69	2.20	2.47	2.79	2.48	2.74	2.76	2.98	2.18	1.60	1.19	1.18	1.18	1.67	1.03	0.89	1.01	0.91	0.99	0.91	0.76	0.76	0.75	0.72	0.81	0.45	0.66	0.64	0.66	0.86	1.04	1.05	0.89	1.73	0.46	0.78	0.70	1.64	0.36	0.63	0.67
Gross profit	0.46	0.98	1.10	1.11	1.19	1.15	1.32	1.25	0.99	1.64	1.27	1.05	1.41	1.73	2.59	2.67	1.38	1.83	1.17	0.40	0.28	0.09	0.02	-0.51	1.37	-2.00	0.39	0.42	0.44	2.73	1.40	1.17	1.26	-0.94	1.12	1.34	0.75	0.77	0.94	0.59	0.44	0.69	1.13	0.60	0.79	3.25	2.57	1.53	1.54	1.02	1.53	1.91	0.79	1.43	0.84	1.67	1.49	1.78	1.77	1.90	1.56	0.56	1.39	1.47	1.79	1.35	1.19	1.18	1.24	1.85	4.94	2.50	2.09	1.47	2.31	2.15	1.77	0.88	2.14	1.72	1.83
Total operating expenses +	0.15	0.14	0.12	0.13	0.14	0.21	0.12	0.12	0.12	0.12	0.09	0.10	0.11	0.14	0.10	0.10	0.10	0.13	0.11	0.10	0.12	0.09	0.11	0.09	0.79	-2.00	0.13	0.12	0.89	1.37	1.35	1.35	1.12	-0.37	0.79	0.80	0.05	0.14	-0.52	2.09	3.94	6.12	6.57	4.96	6.28	2.79	0.80	-0.25	0.85	0.42	0.79	0.81	2.65	0.41	0.77	0.79	0.78	1.00	0.07	0.39	0.91	-0.56	0.48	0.68	0.13	6.82	0.72	0.88	7.29	11.68	1.20	1.24	0.15	0.15	1.27	0.92	-0.17	0.04	1.14	0.72	0.67
Selling, general and administrative	0.13	0.14	0.11	0.11	0.13	0.16	0.11	0.11	0.11	0.11	0.10	0.09	0.11	0.12	0.10	0.08	0.09	0.10	0.10	0.09	0.11	0.08	0.08	0.08	0.10	0.12	0.11	0.11	0.14	0.15	0.13	0.14	0.20	0.37	0.17	0.18	0.23	0.16	0.14	0.15	0.19	0.19	0.20	0.21	0.25	0.25	0.20	0.19	0.21	0.16	0.14	0.17	0.15	0.20	0.15	0.18	0.17	0.59	0.14	0.14	0.13	0.56	0.13	0.13	0.14	0.65	0.14	0.18	0.17	0.65	0.15	0.18	0.15	0.51	0.13	0.11	0.12	0.40	0.10	0.09	0.09
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	0.03	0.01	0.01	0.02	0.01	0.05	0.00	0.00	0.01	0.01	-0.01	0.01	0.00	0.02	0.01	0.02	0.01	0.03	0.01	0.01	0.01	0.00	0.04	0.01	0.69	-2.12	0.02	0.01	0.75	1.22	1.22	1.21	0.92	-0.75	0.62	0.62	-0.19	-0.03	-0.67	1.94	3.75	5.92	6.38	4.75	6.03	2.54	0.60	-0.44	0.64	0.27	0.65	0.64	2.50	0.21	0.62	0.61	0.62	0.42	-0.06	0.25	0.78	-1.12	0.35	0.55	0.00	6.17	0.58	0.70	7.13	11.03	1.05	1.06	0.00	-0.36	1.14	0.80	-0.29	-0.36	1.04	0.63	0.58
Operating income	0.31	0.84	0.98	0.98	1.05	0.94	1.20	1.14	0.87	1.52	1.17	0.94	1.30	1.59	2.49	2.57	1.28	1.70	1.06	0.30	0.17	0.00	-0.10	-0.60	0.58	0.00	0.26	0.30	-0.45	1.36	0.05	-0.17	0.14	-0.57	0.33	0.54	0.71	0.64	1.47	-1.50	-3.50	-5.43	-5.44	-4.36	-5.50	0.46	1.77	1.77	0.69	0.59	0.73	1.10	-1.86	1.02	0.07	0.88	0.71	0.78	1.70	1.51	0.65	1.12	0.91	0.78	1.66	-5.47	0.47	0.30	-6.06	-9.83	3.74	1.26	1.94	1.32	1.04	1.23	1.94	0.84	1.00	1.00	1.16
Non-operating income (net)	-0.15	-0.09	-0.07	0.18	-0.41	-0.10	-0.14	-0.10	-0.10	-0.09	-0.10	-0.05	-0.08	-0.03	-0.02	-0.07	-0.02	-0.04	-0.10	0.01	-0.20	-0.11	-0.10	-0.08	-2.68	-0.08	-0.07	-0.08	-0.04	0.12	-0.06	-0.31	-0.38	0.13	-0.12	-0.34	-0.38	-0.26	-0.29	-0.25	-0.19	-0.12	-0.18	-0.12	-0.13	-0.17	-0.12	-0.22	-0.13	-0.12	-0.09	-0.10	-0.11	-1.52	-1.23	-0.14	-0.10	0.02	-0.16	-0.13	-0.07	-0.45	-0.21	-0.17	-0.07	6.15	0.00	0.00	-0.11	-0.09	0.00	0.00	-1.05	-0.04	-0.08	-0.08	-1.10	-0.02	-0.08	-0.14	-0.08
Income before tax	0.17	0.75	0.91	1.16	0.65	0.84	1.06	1.04	0.77	1.43	1.07	0.90	1.22	1.55	2.47	2.50	1.26	1.66	0.96	0.30	-0.03	-0.11	-0.19	-0.68	-2.11	-0.08	0.19	0.22	-0.50	1.48	-0.02	-0.48	-0.25	-0.43	0.21	0.21	0.33	0.38	1.18	-1.75	-3.69	-5.54	-5.62	-4.48	-5.62	0.29	1.65	1.55	0.56	0.48	0.64	1.00	-1.96	-0.50	-1.16	0.73	0.61	0.79	1.54	1.38	0.58	0.67	0.70	0.61	1.59	0.68	0.47	0.30	-6.16	-9.92	3.74	1.26	0.89	1.27	0.96	1.15	0.84	0.82	0.91	0.87	1.08
Income tax expense	0.05	0.19	0.22	0.24	0.14	0.19	0.24	0.19	0.16	0.27	0.15	0.20	0.22	0.35	0.57	0.56	0.27	0.15	0.12	0.04	-0.25	-0.04	-0.09	0.00	-0.42	-0.05	0.05	0.07	-0.12	0.34	-0.17	0.01	-0.03	-0.23	0.01	-0.01	0.01	0.06	0.17	-0.18	-0.22	-0.63	-1.71	-1.69	-2.04	0.67	0.61	0.85	0.23	0.27	0.21	0.31	-0.62	-0.14	-0.44	0.26	0.20	0.27	0.50	1.19	0.19	0.19	0.27	0.26	0.51	0.28	0.09	0.11	-2.28	-3.09	1.23	0.67	0.24	0.17	0.32	0.33	0.26	0.26	0.26	0.10	0.36
Net income	0.12	0.56	0.69	0.90	0.49	0.64	0.81	0.84	0.60	1.15	0.91	0.69	1.00	1.20	1.89	1.93	0.99	1.51	0.84	0.26	0.21	-0.10	-0.09	-0.67	-1.82	-0.64	0.11	0.50	-0.32	1.15	2.54	-0.43	-0.20	-0.32	0.19	0.22	0.30	0.33	0.99	-1.57	-3.06	-4.53	-3.51	-2.82	-3.60	-0.41	1.02	0.68	0.32	0.21	0.43	0.68	-1.34	-0.36	-0.72	0.48	0.39	0.51	1.04	2.74	0.42	0.56	2.09	0.71	1.19	0.67	0.50	0.31	-3.96	-6.82	2.62	1.30	0.75	1.32	0.74	0.90	0.65	0.58	0.71	0.86	0.70

about 10 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 +	1.43	0.85	0.88	1.45	2.27	2.24	1.46	2.41	2.64	1.96	2.31	1.48	6.07	6.98	7.06	3.01	0.86	0.20	1.74	1.27
Cash and cash equivalents	1.43	0.85	0.88	1.45	2.27	2.24	1.46	2.41	2.64	1.96	2.31	1.48	6.07	4.64	5.56	2.87	0.65	0.20	1.36	0.69
Short-term investments									0.00	0.00	0.00	0.00	0.00	2.34	1.50	0.15	0.21		0.37	0.57
Accounts receivable, net	1.79	1.97	1.57	1.77	1.63	0.78	0.83	0.80	0.96	1.36	1.11	2.48	1.52	1.25	1.38	1.20	1.21	1.92	1.81	1.39
Inventories	0.34	0.29	0.25	0.20	0.11		1.28	0.20	0.00	0.19	0.04	1.99	0.00	0.11	0.10	0.56	0.18	0.20	0.15	0.10
Other current assets	0.44	0.32	0.46	0.47	0.35	0.25	0.28	1.21	1.16	0.26	0.61	2.54	0.33	0.64	0.73	1.34	1.14	0.71	0.22	0.62
Total current assets	4.01	3.43	3.16	3.89	4.25	3.26	3.85	4.44	4.79	3.77	4.03	6.50	8.01	8.97	9.31	5.56	2.99	2.68	3.91	3.21
Total non-current assets +	27.59	27.06	21.33	19.83	16.78	6.65	9.87	15.13	25.45	22.14	25.51	44.14	34.87	34.36	31.81	27.37	26.69	29.22	37.54	31.85
Property, plant and equipment, net	25.72	25.31	19.60	18.11	15.01	5.39	8.59	13.94	21.17	16.19	19.07	36.30	28.45	27.32	24.91	20.51	20.02	22.97	28.08	24.60
Goodwill	0.75	0.75	0.75	0.75	0.75	0.75	0.75	0.75	0.84	3.96	5.03	6.30	5.86	6.08	6.01	6.08	5.93	5.51	6.17	5.71
Intangible assets									1.50	1.62	0.69	0.53	5.86	6.08	6.01	6.08	5.93	5.58	6.17	5.71
Long-term investments	0.73	0.73	0.67	0.44	0.40	0.01					0.00
Other non-current assets
Total assets	31.60	30.49	24.49	23.72	21.03	9.91	13.72	19.57	30.24	25.91	29.53	50.64	42.88	43.33	41.12	32.93	29.69	31.91	41.46	35.06

Total current liabilities +	4.09	3.31	2.95	3.11	3.09	1.44	1.93	2.23	3.32	2.62	3.30	5.94	6.66	6.00	6.74	4.58	3.80	3.14	3.66	4.65
Accounts payable	2.28	0.81	0.76	0.86	0.50	0.24	0.43	0.53	1.38	0.64	0.91	1.40	1.23	1.45	1.47	1.41	1.14	1.61	1.36	1.15
Short-term debt	1.00	0.49	0.48	0.25	0.03	0.01	0.02	0.16	0.12	10.20	0.98	1.43	4.07	3.19	3.81	1.81	1.53	0.32	1.00	2.21
Current portion of long-term debt	1.00	0.49	0.48	0.25				0.16	0.12	10.20	0.35	0.50
Deferred revenue
Other current liabilities	0.81	2.02	1.71	2.00	2.59	1.20	1.50	1.52	1.67	1.97	1.41	3.10	1.36	1.36	1.46	1.36	1.14	1.17	1.20	1.09
Total non-current liabilities +	11.99	12.48	9.32	9.32	8.54	5.45	5.87	8.15	12.82	12.92	15.25	18.36	15.72	16.05	12.95	9.09	10.31	11.71	15.79	12.98
Long-term debt	7.39	8.40	5.67	6.19	6.73	4.54	4.54	5.79	10.29	10.15	12.14	9.83	7.96	8.46	5.97	3.82	5.85	5.66	6.92	5.57
Capital lease obligations	0.20	0.32	0.30	0.26	0.25	0.25	0.24
Other non-current liabilities	0.91	0.84	0.88	0.90	1.52	0.91	0.99	1.49	1.70	2.12	2.22	2.29	2.97	2.90	2.22	2.52	2.57
Total liabilities	16.07	15.79	12.27	12.43	11.63	6.89	7.80	10.38	16.14	15.54	18.54	24.30	22.38	22.05	19.69	13.67	14.12	14.85	19.45	17.62

Total stockholders' equity +	15.53	14.50	12.06	11.17	9.40	3.02	5.92	9.19	9.25	10.38	7.05	21.54	20.50	21.28	21.43	19.25	15.57	17.06	22.01	17.44
Common stock and paid-in capital	5.33	6.33	5.87	6.87	7.71	2.81	2.77	5.54	8.55	12.02	5.27	4.91	5.09	5.50	5.12	7.37	7.96	6.68	9.19	8.33
Retained earnings	10.20	8.17	6.20	4.30	1.69	0.21	3.15	3.65	0.70	-1.65	1.78	16.63	15.41	15.78	16.31	11.88	7.61	10.38	12.81	9.11
Common shares outstanding	629	623	642	653	665	377	401	502	528	513	412	411	406	404	418	441	446	439	450	448

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 +	1.82	1.43	1.28	1.76	1.23	0.85	1.39	1.17	1.15	0.88	0.09	-0.30	0.76	1.45	1.19	3.46	2.63	2.27	2.32	1.54	1.68	2.24	1.71	1.47	1.53	1.46	1.38	3.47	1.33	2.41	3.12	1.46	1.43	2.64	2.78	2.37	2.12	1.96	2.39	1.72	1.64	2.31	1.79	1.73	1.86	1.48	3.41	1.71	2.03	6.07	4.32	4.23	6.50	6.98	7.50	7.05	7.11	7.06	6.85	6.72	2.95	3.01	3.61	2.17	1.46	0.86	1.04	0.87	0.40	0.20	1.19	1.84	1.90	1.74	1.73	1.36	0.89	1.27	1.32	1.36	2.23
Cash and cash equivalents	1.82	1.43	1.28	1.76	1.23	0.85	0.68	1.17	1.15	0.88	0.76	0.37	0.76	1.45	1.19	3.46	2.63	2.27	2.32	1.54	1.68	2.24	1.71	1.47	1.53	1.46	1.38	3.47	1.33	2.41	3.10	1.46	1.42	2.64	2.78	2.37	2.12	1.96	2.39	1.72	1.64	2.31	1.79	1.73	1.86	1.48	3.41	1.71	2.03	6.07	4.32	3.36	5.28	4.64	5.34	6.10	5.83	5.56	5.62	3.35	1.31	2.87	3.61	2.17	0.72	0.65	0.91	0.65	0.40	0.20	1.19	1.84	1.88	1.36	1.39	1.04	0.62	0.69	1.20	1.03	1.49
Short-term investments							0.72				-0.67	-0.67							0.00	0.00	0.00										0.02	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	0.87	1.23	2.34	2.16	0.94	1.28	1.50	1.23	3.37	1.64	0.15	0.00	0.00	0.73	0.21	0.13	0.23			0.00	0.00	0.02	0.37	0.34	0.32	0.28	0.57	0.12	0.33	0.73
Accounts receivable, net	2.25	1.79	1.84	1.85	2.04	1.97	1.78	1.59	1.67	1.57	1.85	1.52	1.62	1.77	2.06	2.35	2.00	1.63	1.60	1.23	1.26	0.78	0.49	0.52	0.59	0.83	0.79	0.84	1.04	0.80	1.23	1.14	1.70	0.96	1.46	1.25	1.32	1.36	1.09	1.17	1.02	1.11	1.32	1.60	1.66	1.96	2.01	2.30	2.58	1.46	1.52	1.54	1.37	1.25	1.11	1.01	1.11	1.38	1.43	1.45	1.27	1.20	1.03	1.21	1.30	1.21	1.14	1.32	1.22	1.75	1.71	2.46	2.09	1.81	1.44	1.38	1.36	1.39	1.32	1.40	1.32
Inventories	0.32	0.34	0.36	0.33	0.33	0.29	0.29	0.26	0.23	0.25	0.23	0.20	0.21	0.20				0.11					0.92	0.94	0.94	1.28	0.30	0.50		0.20		10.76	0.00	0.00	0.00	0.00	0.00	0.19	0.72	0.73	0.05	0.04	0.69	0.92	1.71	1.99	0.00	0.00	0.00	0.00	0.00	-0.01	-0.01	0.11	0.19	0.22	0.12	0.10	0.03	0.14	0.53	0.56	0.14	0.14	0.18	0.18	0.28	0.28	0.24	0.20	0.22	0.78	0.33	0.15			0.07	0.10	0.07	0.09	0.07
Other current assets	0.38	0.44	0.39	0.38	0.30	0.32	0.48	0.34	0.35	0.46	0.37	0.51	0.60	0.47	0.76	0.55	0.35	0.35	0.31	0.31	0.53	0.25	1.28	1.39	1.93	0.28	0.68	0.86	0.34	1.21	0.43	11.22	0.52	1.16	0.38	0.47	0.34	0.26	0.97	1.09	0.27	0.61	1.19	1.39	2.29	2.54	0.56	0.39	0.41	0.33	0.48	0.59	0.53	0.64	0.82	1.17	0.86	0.73	1.33	0.40	1.38	1.34	1.31	1.67	1.73	1.14	0.38	0.36	0.65	0.71	0.52	1.14	0.67	0.22	0.52	0.43	0.49	0.62	0.30	0.28	0.25
Total current assets	4.76	4.01	3.87	4.32	3.91	3.43	3.23	3.36	3.40	3.16	3.21	2.61	3.19	3.89	4.01	6.35	4.97	4.25	4.23	3.08	3.47	3.26	3.48	3.38	4.06	3.85	2.85	5.17	2.70	4.44	4.76	13.82	3.64	4.79	4.62	4.09	3.78	3.77	4.45	3.98	2.95	4.03	4.30	4.73	5.81	6.50	5.97	4.39	5.02	8.01	6.32	6.36	8.40	8.97	9.43	9.22	9.08	9.31	9.61	8.91	5.60	5.56	5.95	5.05	3.75	2.99	2.61	2.58	2.38	2.68	3.42	5.43	4.66	3.91	3.68	3.17	2.74	3.21	2.94	3.05	3.79
Total non-current assets +	27.78	27.59	27.35	27.07	27.02	27.06	27.03	21.80	21.58	21.33	21.03	20.75	20.23	19.83	19.55	16.84	16.81	16.78	16.83	16.99	16.99	6.65	6.85	6.98	7.09	9.87	11.55	11.48	15.37	15.13	15.42	15.34	25.68	25.45	22.94	22.73	22.36	22.14	22.36	23.26	25.69	25.51	30.05	35.88	39.54	44.14	44.87	46.72	47.75	34.87	34.53	33.66	33.18	34.36	34.12	34.25	33.53	31.81	30.26	29.63	28.95	27.37	25.91	24.92	26.93	26.69	25.53	24.48	23.35	29.22	39.24	38.35	38.33	37.54	36.59	34.87	33.24	31.85	31.30	30.47	26.97
Property, plant and equipment, net		25.72	25.54	25.30	25.21	25.31	25.27				19.29	19.03	18.52	18.11	17.79	15.11	15.07	15.24	15.32	15.44	15.27	5.39	5.56	5.69	5.78	8.59	10.18	10.04	13.86	13.94	14.20	14.12	21.38	21.17	17.08	16.82	16.42	16.19	16.17	16.82	19.26	19.07	22.78	27.82	31.46	36.30	35.17	37.00	37.43	28.45	27.96	26.93	26.38	27.32	27.15	27.24	26.56	24.91	23.28	22.52	21.99	20.51	19.07	18.18	20.22	20.02	18.87	18.09	17.22	22.97	31.45	30.18	28.93	28.08	26.99	25.65	24.41	24.60	24.10	23.32	20.02
Goodwill	0.75	0.75	0.75	0.75	0.75	0.75	0.75	0.75	0.75	0.75	0.75	0.75	0.75	0.75	0.75	0.75	0.75	0.75	0.75	0.75	0.75	0.75	0.75	0.75	0.75	0.75	0.84	0.84	0.84	0.75	0.84	0.84	2.38	0.84	3.96	3.96	3.96	3.96	3.96	4.16	4.16	5.03	5.78	6.35	6.33	6.30	8.31	8.41	9.16	5.86	5.95	5.92	6.02	6.08	6.11	6.01	6.07	6.01	5.95	6.18	6.15	6.08	5.98	5.89	6.02	5.93	5.93	5.71	5.51	5.51	5.97	6.08	6.05	6.17	6.15	5.96	5.74	5.71	5.82	5.82	5.70
Intangible assets							0.75	-0.75																							0.84	0.84	1.47	1.50	1.59	1.57	1.60	1.62	1.65	1.67	1.70	0.69	0.60	0.84	0.88	0.53	8.31	8.41	9.58	5.86	5.95	5.92	6.02	6.08	6.11	6.01	6.07	6.01	5.95	6.18	6.15	6.08	5.98	5.89	6.02	5.93	5.93	5.71	5.51	5.58	5.97	6.08	6.05	6.17	6.15	5.96	5.74	5.71	5.82	5.82	5.71
Long-term investments	0.72	0.73	0.68	0.64	0.71	0.73	0.72	0.70	0.71	0.67	0.67	0.68	0.47	0.44	0.43	0.42	0.42	0.40	0.39	0.40	0.40																					0.00
Other non-current assets
Total assets	32.54	31.60	31.22	31.39	30.93	30.49	30.26	25.16	24.98	24.49	24.24	23.36	23.42	23.72	23.56	23.19	21.78	21.03	21.06	20.07	20.46	9.91	10.33	10.36	11.14	13.72	14.39	16.65	18.08	19.57	20.17	29.16	29.32	30.24	27.56	26.81	26.13	25.91	26.81	27.24	28.64	29.53	34.35	40.61	45.34	50.64	50.84	51.12	52.77	42.88	40.85	40.02	41.58	43.33	43.55	43.47	42.61	41.12	39.87	38.54	34.55	32.93	31.86	29.97	30.68	29.69	28.14	27.06	25.72	31.91	42.66	43.78	42.99	41.46	40.27	38.03	35.98	35.06	34.23	33.52	30.77

Total current liabilities +	4.73	4.09	4.04	3.54	3.62	3.31	2.91	3.02	3.27	2.95	3.33	2.67	2.93	3.11	3.46	4.09	3.75	3.09	3.51	3.07	2.95	1.44	1.71	1.45	1.55	1.93	1.66	3.47	1.97	2.23	3.22	8.38	3.48	3.32	2.83	2.53	2.47	2.62	2.85	2.93	2.60	3.30	3.50	4.00	5.56	5.94	5.99	4.68	7.58	6.66	4.78	4.87	6.80	6.00	5.50	4.96	6.26	6.74	6.03	4.48	5.75	4.58	4.45	3.40	3.11	3.80	3.44	3.49	3.23	3.14	3.06	6.03	5.00	3.66	4.77	4.42	4.44	4.65	3.83	4.20	2.93
Accounts payable	0.98	2.28	0.93	0.89	0.92	0.81	1.00	0.75	0.88	0.76	0.81	0.84	0.94	0.86	0.76	0.67	0.58	0.50	0.54	0.49	0.56	0.24	0.42	0.31	0.44	0.43	0.51	0.52	0.60	0.53	0.78	0.77	0.86	0.63	0.80	0.69	0.64	0.64	0.53	0.55	0.64	0.91	0.94	1.04	1.34	1.40	1.34	1.53	1.58	1.23	1.27	1.20	1.41	1.45	1.49	1.51	1.08	1.47	1.51	1.37	1.35	1.41	1.19	1.13	1.20	1.14	1.11	1.07	1.26	1.61	1.56	1.53	1.44	1.36	1.27	1.14	1.24	1.15	1.66	1.63	1.64
Short-term debt	1.00	1.00	1.00	0.49	0.49	0.49	0.11	0.48	0.48	0.48	0.49	0.24	0.25	0.25	0.26	0.03	0.02	1.17	0.03	0.03	0.23	0.16	0.01	0.01	0.01	0.39	0.02	0.05	0.07	0.16	0.26	0.28	0.35	0.12	0.02	0.00	10.42	0.26	0.35	0.35	0.35	0.98	0.50	0.67	1.45	1.43	1.90	0.48	3.79	4.07	2.11	2.19	4.20	3.19	2.78	2.15	4.12	3.81	3.29	1.96	3.00	1.81	1.81	0.05	0.33	1.53	1.55	1.51	1.07	0.32	0.41	2.13	1.45	1.00	2.08	2.02	1.86	2.21	1.44	2.10	0.67
Current portion of long-term debt	1.00	1.00	1.00	0.49	0.49	0.49		0.48	0.48	0.48	0.49	0.24	0.25	0.25	0.26						0.23								0.07	0.16	0.26	0.28	0.38	0.18	0.02	10.62	10.42	10.20	0.35	0.35	0.35	0.35				0.50
Deferred revenue
Other current liabilities	2.76	0.81	2.11	2.17	2.21	2.02	1.91	1.79	1.72	1.71	2.03	1.58	1.75	2.00	2.44	3.40	3.16	1.13	2.94	2.55	2.16	1.20	1.29	1.14	1.11	0.77	1.15	2.95	0.52	1.52	2.17	7.28	2.12	2.42	1.82	1.84	1.83	1.07	1.97	2.03	1.61	1.41	2.06	2.29	2.78	3.10	2.10	2.68	2.21	1.36	1.40	1.47	1.19	1.36	1.23	1.30	1.06	1.46	1.23	1.16	1.40	1.36	1.45	1.46	1.58	1.14	0.79	0.91	0.90	1.17	0.54	2.08	2.11	1.20	1.24	1.08	1.16	1.09	0.45	0.32	0.21
Total non-current liabilities +	12.38	11.99	11.83	12.56	12.54	12.48	12.88	9.42	9.37	9.32	9.13	9.54	9.39	9.32	9.09	8.87	8.59	8.54	8.49	8.46	9.03	5.45	5.47	5.55	5.55	5.87	6.19	6.19	8.25	8.15	8.05	7.93	12.11	12.82	12.79	12.95	12.74	12.92	13.90	15.40	15.53	15.25	14.93	16.46	16.76	18.36	18.08	20.38	20.14	15.72	15.45	15.09	15.07	16.05	16.27	16.28	14.39	12.95	12.73	12.63	9.57	9.09	8.76	9.74	10.61	10.31	10.05	9.88	9.55	11.71	14.31	14.32	15.59	15.79	14.67	13.93	13.38	12.98	13.19	12.83	12.54
Long-term debt	7.39	7.39	7.39	8.39	8.40	8.40	8.88	5.67	5.67	5.67	5.68	6.17	6.43	6.19	6.46	6.46	6.72	6.73	6.49	6.50	7.30	4.54	4.54	4.54	4.54	4.54	4.54	4.56	6.08	5.79	5.79	5.79	9.63	10.29	10.38	10.56	10.38	10.15	11.00	12.36	12.20	12.14	11.40	11.38	10.30	9.83	10.16	11.88	11.74	7.96	7.96	7.96	7.96	8.46	8.46	8.46	6.72	5.97	5.97	5.97	3.80	3.82	3.82	5.57	5.85	5.85	5.85	5.85	5.85	5.66	4.84	4.83	6.37	6.92	5.87	5.57	5.57	5.57	5.96	5.96	5.95
Capital lease obligations	0.21	0.20	0.16	0.11	0.08	0.32	0.33	0.32	0.30	0.30	0.29	0.30	0.26	0.26	0.26	0.26	0.25	0.25	0.26	0.26	0.26	0.25	0.25	0.25	0.25	0.24	0.24	0.26	0.37
Other non-current liabilities	0.94	0.91	0.96	1.01	1.04	0.84	0.82	0.83	0.84	0.88	0.85	0.86	1.41	0.90	1.44	0.95	1.42	1.52	1.28	1.25	1.72	0.91	0.93	1.01	1.01	0.99	1.13	1.15	1.40	1.49	1.72	1.71	1.71	1.70	1.75	1.74	1.71	2.12	2.27	2.48	2.60	2.22	2.20	2.17	2.30	2.29	2.27	2.57	3.15	2.97	2.99	2.94	2.97	2.90	2.87	2.74	2.70	2.22	1.96	2.31	2.57	2.52	2.54	2.45	2.77	2.57	2.49	2.45
Total liabilities	17.12	16.07	15.87	16.10	16.16	15.79	15.79	12.43	12.64	12.27	12.46	12.21	12.32	12.43	12.55	12.97	12.34	11.63	12.00	11.53	11.97	6.89	7.18	7.00	7.10	7.80	7.85	9.66	10.22	10.38	11.27	16.31	15.59	16.14	15.63	15.48	15.21	15.54	16.75	18.33	18.13	18.54	18.43	20.46	22.32	24.30	24.07	25.06	27.72	22.38	20.23	19.95	21.87	22.05	21.77	21.25	20.65	19.69	18.76	17.11	15.32	13.67	13.21	13.14	13.72	14.12	13.49	13.38	12.78	14.85	17.37	20.35	20.59	19.45	19.44	18.35	17.82	17.62	17.02	17.03	15.46

Total stockholders' equity +	15.43	15.53	15.35	15.06	14.55	14.50	14.28	12.55	12.17	12.06	11.64	11.02	10.98	11.17	10.87	10.09	9.30	9.26	8.92	8.40	8.35	2.89	3.02	3.23	3.92	5.80	6.54	6.99	7.86	9.19	8.90	8.01	8.91	9.25	7.13	6.90	6.47	5.93	5.84	4.85	6.41	7.05	11.55	15.32	18.00	21.54	22.18	21.47	20.49	20.50	20.61	20.07	19.71	21.28	21.78	22.23	21.96	21.43	21.10	21.43	19.23	19.25	18.65	16.83	16.96	15.57	14.65	13.68	12.94	17.06	25.29	23.43	22.40	22.01	20.83	19.69	18.16	17.44	17.22	16.49	15.30
Common stock and paid-in capital	5.26	5.33	5.56	5.81	6.04	6.33	6.61	5.42	5.66	5.87	6.10	6.08	6.27	6.87	6.89	6.98	7.29	7.57	8.17	8.16	8.14	2.68	2.67	2.64	2.62	2.65	2.73	3.26	4.58	5.54	6.39	8.01	8.43	8.55	7.56	7.56	7.55	7.57	7.82	7.82	7.81	5.27	5.14	5.31	5.06	4.91	5.04	5.25	4.85	5.09	5.32	5.11	5.35	5.50	5.56	5.21	5.34	5.12	5.23	6.53	7.00	7.37	7.26	7.46	8.22	7.96	7.64	7.09	6.60	6.68	8.03	8.72	8.91	9.19	9.27	8.79	8.10	8.33	8.63	8.56	8.18
Retained earnings	10.17	10.20	9.79	9.25	8.51	8.17	7.67	7.13	6.51	6.20	5.54	4.94	4.71	4.30	3.98	3.11	2.01	1.69	0.75	0.24	0.22	0.21	0.35	0.59	1.30	3.15	3.81	3.74	3.28	3.65	2.51	0.01	0.47	0.70	-0.43	-0.66	-1.08	-1.65	-1.98	-2.97	-1.40	1.78	6.41	10.02	12.93	16.63	17.14	16.22	15.64	15.41	15.29	14.95	14.36	15.78	16.22	17.02	16.62	16.31	15.87	14.90	12.23	11.88	11.39	9.37	8.73	7.61	7.02	6.59	6.35	10.38	17.27	14.72	13.49	12.81	11.56	10.89	10.06	9.11	8.59	7.93	7.13
Common shares outstanding	622	622	636	636	645	623	623	628	632	638	638	639	647	655	656	660	665	673	679	679	656	383	377	377	377	385	399	417	434	462	494	524	518	528	529	529	528	527	527	524	479	413	411	411	410	409	411	411	408	407	403	403	406	405	400	405	401	400	411	423	425	423	436	446	448	447	446	441	439	444	441	446	449	445	450	450	450	444	447	446	449

about 10 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 +	6.71	6.60	6.54	8.53	4.90	1.35	2.07	2.70	2.91	1.75	5.38	5.98	5.44	4.96	6.22	5.48	4.74	9.41	6.65	5.99
Net income
Depreciation, depletion and amortization	3.60	3.26	2.58	2.22	3.56	3.88	1.95	0.00	2.07	1.79	3.13	3.32	2.78	2.81	2.25	1.93	2.11	3.51	2.86	2.44
Stock-based compensation	0.10	0.10	0.09	0.09	0.10	0.09	0.12	0.16	0.20	0.19	0.24	0.16	0.10	0.12	0.01	0.02	0.01	0.06	0.04	0.04
Change in inventory				-0.15	-0.54	-0.24	0.06		0.18	0.34	-0.75	-0.06	0.26	-0.13	0.12	-0.06	-0.05		-0.29	-0.23
Other working capital changes	3.02	3.25	3.87	6.37	1.78	-2.38	-0.05	2.54	0.46	-0.58	2.76	2.56	2.30	2.15	3.84	3.59	2.67	5.84	4.04	3.75
Cash flow from investing +	-3.39	-7.33	-3.94	-5.12	-1.57	-1.13	-1.55	1.06	-2.21	-0.87	-6.32	-8.18	-4.00	-7.53	-5.65	-0.11	-5.35	-5.02	-5.55	-7.49
Capital expenditures	-3.59	-7.45	-3.95	-5.13	-2.01	-1.16	-1.94	-2.51	-2.81	-3.97	-6.42	-13.45	-6.76	-8.23	-7.53	-6.48	-4.88	-9.38	-6.16	-7.55
Others incl. marketable securities changes	0.20	0.12	0.01	0.00	0.43	0.03	0.39	3.56	0.60	3.10	0.09	5.27	2.76	0.70	1.89	6.36	-0.48	4.36	0.61	0.06
Cash flow from financing +	-2.73	0.71	-3.18	-4.21	-3.29	-0.31	-3.64	-4.20	0.01	-1.16	1.85	-2.35	0.02	1.63	1.69	-3.10	1.20	-3.41	-0.37	0.59
Dividend payout	-0.62	-0.94	-1.86	-3.38	-1.32	-0.26	-0.14	-0.15	-0.13	-0.22	-0.40	-0.39	-0.35	-0.32	-0.28	-0.28	-0.28	-0.29	-0.26	-0.21
Common stock repurchases	-1.05	-1.06	-0.98	-0.72	-0.59	-0.04	-1.85	-2.96	-0.05	2.15	4.78	5.43	0.00	0.03	-2.33	-1.17	0.04	-0.82	-0.33	-0.25
Net Debt Issuance	-1.06	2.70	-0.35	-0.12	-1.39	-0.01	-1.65	-1.10	0.18	-3.09	-2.53	-7.40	0.37	1.93	4.30	-1.66	1.44	-2.30	0.21	1.06

Change in cash	0.59	-0.03	-0.58	-0.81	0.03	-0.08	-3.12	-0.44	0.71	-0.35	0.83	-4.59	1.43	-0.92	2.27	2.28	0.63	0.98	0.73	-0.91
Change in exchange rate					0.00				0.01	-0.06	-0.08	-0.03	-0.03	0.02	0.00	0.02	0.04

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 +	1.66	1.57	1.69	1.55	1.94	1.66	1.66	1.55	1.74	1.75	1.73	1.41	1.68	1.91	2.10	2.68	1.84	1.62	1.60	1.09	0.59	0.38	0.47	0.11	0.40	0.57	0.50	0.62	0.38	0.54	0.85	0.51	0.80	0.73	0.78	0.81	0.83	0.54	0.73	0.34	0.15	1.08	1.55	1.10	1.65	0.96	1.56	2.05	1.41	1.44	1.60	1.40	1.00	1.14	1.36	1.43	1.03	2.01	1.40	1.55	1.26	1.24	1.34	1.40	1.50	1.45	1.22	1.03	1.05	1.23	3.00	2.93	2.26	1.54	1.76	1.83	1.52	1.11	2.06	1.30	1.52
Net income
Depreciation, depletion and amortization	0.90	0.89	0.88	0.91	0.03	0.97	0.02	0.77	0.72	0.65	0.00	0.00	0.00	1.70	0.00	0.53	0.49	2.16	0.00	0.00	0.00	0.30	0.00	0.30	0.00	1.50	0.00	0.00	0.00	0.00	0.00	0.00	0.00	2.07	0.40	0.38	0.38	1.79	0.39	0.48	0.54	3.13	0.74	0.81	0.93	3.32	0.86	0.85	0.74	2.78	0.72	0.70	0.70	2.81	0.74	0.68	0.68	2.25	0.57	0.55	0.51	1.93	0.46	0.49	0.49	2.11	0.00	0.00	0.67	1.04	0.85	0.82	0.79	0.78	0.76	0.69	0.63	0.65	0.65	0.60	0.55
Stock-based compensation	0.00	0.02	0.02	0.02	0.03	0.02	0.02	0.03	0.02	0.02	0.02	0.03	0.02	0.02	0.02	0.02	0.02	0.02	0.02	0.02	0.04	0.02	0.03	0.02	0.02	0.02	0.02	0.02	0.05	0.03	0.03	0.06	0.04	0.05	0.03	0.04	0.05	0.03	-1.08	0.04	0.11	0.05	0.04		0.10	0.03	0.04	0.05	0.04	-0.02		0.07	0.05	0.12			0.00	0.01			0.01	0.02			0.00	0.01			0.00	0.06	-1.69	1.69	0.03	0.04		0.00	0.01	0.04	0.15	-0.09	0.00
Change in inventory										0.06	-0.19	-0.03	0.17	0.32	0.31			0.42			-0.66	0.16	0.12		-0.35	0.12	-0.06	-0.08	0.19	-0.21	0.05	0.11	0.08	0.19	0.17	-0.13	-0.05	0.25	-0.05	0.17	-0.03	-0.17	-0.24	0.05	-0.39	-0.20	-0.05	-0.25	0.44	0.10	-0.06	0.24	0.04	0.22	0.07	-0.34	-0.38	0.55	-0.25	0.08	-0.16	-0.26	-0.67	0.50	0.10	1.17	-0.12	-0.03	-0.10				-0.09	-0.38			0.08	-0.46			-0.06
Other working capital changes	0.76	0.66	0.79	0.61	1.89	0.67	1.62	0.75	0.99	1.01	1.90	1.41	1.49	-0.13	1.77	2.13	1.33	-0.99	1.58	1.07	1.21	-0.10	0.32	-0.21	0.72	-1.07	0.53	0.67	0.14	0.71	0.77	0.34	0.68	-1.59	0.18	0.51	0.46	-1.53	1.45	-0.36	-0.48	-1.92	1.01	0.24	1.01	-2.18	0.71	1.40	0.19	-1.42	0.94	0.39	0.21	-2.01	0.55	1.09	0.72	-0.81	1.09	0.92	0.90	-0.44	1.55	0.40	0.90	-1.84	1.33	1.06	0.47	0.12	3.84	0.42	1.52	1.11	1.00	1.14	0.80	0.89	1.26	0.78	1.03
Cash flow from investing +	-1.03	-1.01	-1.02	-0.60	-0.80	-1.04	-4.35	-1.02	-0.92	-0.90	-3.03	-2.14	-1.03	-0.83	-3.10	-0.67	-0.53	-0.52	-0.47	-0.45	-0.13	0.10	-0.20	-0.13	-0.41	-0.37	-0.53	2.07	-0.25	-0.30	2.42	-0.27	-0.79	-0.71	-0.53	-0.66	-0.54	0.53	1.29	-0.34	-2.36	-1.59	-1.17	-1.45	-2.12	-2.26	0.56	0.80	-7.28	-1.52	-0.50	-1.20	-0.78	-2.11	-2.64	-0.96	-1.81	-2.20	0.35	-0.43	-3.37	-1.76	0.29	1.44	-0.09	-1.20	-0.96	-1.16	-2.03	-2.91	-2.01	1.49	-1.59	-1.04	-1.59	-1.66	-1.27	-1.94	-1.21	-2.99	-1.35
Capital expenditures	-1.03	-0.93	-0.87	-0.96	-0.94	-1.04	-4.48	-1.03	-0.90	-0.92	-0.91	-1.10	-1.03	-0.82	-3.09	-0.67	-0.54	-0.52	-0.48	-0.51	-0.50	-0.22	-0.20	-0.31	-0.43	-0.41	-0.54	-0.51	-0.56	-0.62	-0.62	-0.61	-0.84	-0.81	-0.74	-0.73	-0.77	-0.67	-0.42	-0.50	-2.38	-1.66	-1.19	-1.45	-2.12	-2.26	-1.70	-2.00	-7.52	-1.54	-1.65	-1.64	-1.93	-2.00	-1.96	-2.18	-2.09	-2.02	-1.80	-1.89	-1.83	-1.68	-1.57	-1.97	-1.25	-0.70	-0.98	-1.18	-2.02	-3.20	-2.31	-2.01	-1.86	-1.68	-1.49	-1.51	-1.48	-1.41	-1.43	-3.40	-1.32
Others incl. marketable securities changes	0.00	-0.08	-0.15	0.36	0.14	0.00	0.13	0.01	-0.02	0.02	-2.13	-1.04	-0.01	-0.01	-0.01	0.00	0.01	0.00	0.01	0.06	0.37	0.32	0.00	0.17	0.02	0.04	0.01	2.57	0.31	0.32	3.04	0.34	0.05	0.09	0.21	0.08	0.23	1.20	1.71	0.17	0.02	0.06	0.02	0.00	0.01	0.00	2.26	2.80	0.24	0.02	1.15	0.45	1.14	-0.11	-0.68	1.22	0.28	-0.18	2.15	1.47	-1.55	-0.07	1.86	3.42	1.16	-0.51	0.02	0.02	-0.01	0.29	0.30	3.49	0.28	0.64	-0.10	-0.15	0.22	-0.53	0.22	0.41	-0.04
Cash flow from financing +	-0.25	-0.41	-1.15	-0.42	-0.75	-0.45	2.19	-0.51	-0.54	-0.74	-0.55	-0.70	-1.21	-0.94	-1.14	-1.17	-0.96	-1.15	-0.34	-0.98	-0.82	-0.13	-0.05	-0.04	-0.09	-0.02	-2.17	-0.23	-1.22	-0.90	-1.69	-0.40	-1.21	-0.12	0.16	0.09	-0.12	-1.43	-1.35	0.10	1.51	1.05	-0.30	0.21	0.89	-0.62	-0.39	-3.19	1.84	1.85	-0.17	-2.09	0.43	0.27	0.53	-0.22	1.05	0.12	0.56	0.50	0.52	-0.21	-0.56	-1.08	-1.25	-0.16	-0.02	0.37	1.01	0.94	-1.46	-2.73	-0.17	-0.24	0.12	0.14	-0.38	0.36	-0.68	1.20	-0.28
Dividend payout	-0.16	-0.15	-0.15	-0.16	-0.16	-0.14	-0.27	-0.22	-0.30	-0.49	-0.31	-0.46	-0.60	-0.88	-1.01	-0.83	-0.67	-0.55	-0.33	-0.23	-0.20	-0.14	-0.04	-0.04	-0.03	-0.03	-0.04	-0.04	-0.03	-0.04	-0.04	-0.04	-0.03	-0.03	-0.03	-0.03	-0.03	-0.03	-0.03	-0.03	-0.13	-0.10	-0.10	-0.10	-0.10	-0.10	-0.10	-0.10	-0.09	-0.09	-0.09	-0.09	-0.08	-0.08	-0.08	-0.08	-0.08	-0.07	-0.07	-0.07	-0.07	-0.07	-0.07	-0.07	-0.07	-0.07	-0.07	-0.07	-0.07	-0.07	-0.07	-0.07	-0.07	-0.07	-0.06	-0.07	-0.06	-0.05	-0.05	-0.05	-0.05
Common stock repurchases	-0.07	-0.25	-0.25	-0.25	-0.30	-0.30	-0.30	-0.26	-0.21	-0.23	-0.75	-0.23	-0.52	-0.06	-0.13	-0.32	-0.21	-0.59	0.00	-0.01	-0.03	0.00	0.00	0.00	-0.04	-0.10	-0.56	-0.19	-1.00	-0.76	-1.70	-0.43	-0.07	0.17	0.00	0.98	0.81	0.48	0.82	0.45	0.40	2.07	0.28	2.10	0.97	2.12	0.45	0.45	-0.09	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.02	-0.35	-0.70	-0.58	-0.71	-0.67	-0.50	-0.42	0.01	0.09	0.00	0.00		0.15	-0.41	-0.34	-0.06	-0.19	-0.12					0.00	-0.25
Net Debt Issuance	-0.03	-0.01	-0.75	-0.02	-0.29	-0.01	2.76	-0.03	-0.04	-0.01	0.50	-0.01	-0.10	-0.01	-0.01	-0.02	-0.08	-0.01	-0.01	-0.74	-0.59	0.01	0.00	0.00	-0.02	0.11	-1.57	0.00	-0.19	-0.10	0.05	0.07	-1.11	-0.25	0.19	-0.86	-0.91	-1.88	-2.13	-0.32	1.24	-0.92	-0.48	-1.79	0.02	-2.63	-0.74	-3.54	2.02	1.94	-0.08	-2.00	0.51	0.35	0.60	-0.14	1.11	0.53	1.32	1.15	1.29	0.53	0.00	-0.59	-1.19	-0.18	0.05	0.44	1.08	0.86	-0.98	-2.31	-0.03	0.02	0.30	0.20	-0.32	0.41	-0.63	1.26	0.02

Change in cash	0.38	0.16	-0.48	0.52	0.39	0.17	-0.49	0.02	0.28	0.11	-1.86	-1.43	-0.57	0.14	-2.14	0.84	0.35	-0.06	0.79	-0.34	-0.36	0.34	0.22	-0.07	-0.09	0.18	-2.19	2.46	-1.09	-0.66	1.59	-0.17	-1.20	-0.11	0.42	0.24	0.16	-0.43	0.66	0.09	-0.68	0.52	0.06	-0.13	0.38	-1.93	1.70	-0.32	-4.04	1.75	0.96	-1.91	0.64	-0.70	-0.76	0.27	0.27	-0.06	2.27	1.64	-1.57	-0.71	1.08	1.73	0.17	0.09	0.23	0.24	0.03	-0.74	-0.48	1.70	0.51	0.26	0.29	0.31	-0.13	-0.47	0.17	-0.49	-0.11
Change in exchange rate																	0.00	0.00		0.00	0.00													-0.01	0.02		-0.01	-0.07	-0.01	-0.01	0.03	-0.01	-0.02	0.00	-0.05	-0.01	-0.03	0.02	-0.01	-0.02	0.03	-0.02	-0.01	-0.01	-0.01	0.03	0.01	0.01	-0.04	0.01	0.02	0.01	0.01	-0.03	0.02

about 10 hours ago

Ask a follow up

DEVON ENERGY CORP/DE

Income Statement - DEVON ENERGY CORP/DE (DVN)

Income Statement - DEVON ENERGY CORP/DE (DVN)

Balance Sheet - DEVON ENERGY CORP/DE (DVN)

Balance Sheet - DEVON ENERGY CORP/DE (DVN)

Cash Flow - DEVON ENERGY CORP/DE (DVN)

Cash Flow - DEVON ENERGY CORP/DE (DVN)