INTERNATIONAL PAPER CO /NEW/

	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	24.90	18.62	18.92	21.16	19.36	17.57	18.32	23.31	21.74	19.50	20.68	23.62	23.48	21.85	26.03	25.18	23.37	24.83	21.89	22.00
Cost of revenue	17.55	13.38	15.06	15.14	13.83	13.39	12.67	15.56	14.80	13.42	14.31	16.25	16.28	15.29	18.96	18.48	15.22	18.74	16.06	16.25
Gross profit	7.35	5.24	3.86	6.02	5.53	4.18	5.65	7.75	6.94	6.08	6.36	7.36	7.20	6.57	7.07	6.70	8.15	6.09	5.83	5.75
Total operating expenses +	10.17	4.77	2.67	4.26	4.07	2.78	3.90	4.79	4.57	3.97	4.11	4.90	5.09	4.78	4.76	4.90	4.87	4.76	4.12	4.30
Selling, general and administrative	2.15	1.84	0.94	1.29	1.39	1.35	1.45	1.72	1.62	1.46	1.54	1.79	1.80	1.67	1.89	1.93	3.21	3.23	1.83	1.85
Research and development							0.03	0.03	0.03	0.73	0.03	0.02	0.02	0.01	0.01	0.01	0.01	0.02	0.02	0.05
Other operating expenses	8.03	2.93	1.73	2.97	2.68	1.42	2.43	3.04	2.92	1.79	2.55	3.09	3.27	3.09	2.86	2.95	1.65	1.51	2.27	2.40
Operating income	-2.82	0.48	1.19	1.75	1.47	1.40	1.74	2.96	2.37	2.10	2.25	2.46	2.11	1.79	2.32	1.80	3.28	1.33	1.71	1.45
Non-operating income (net)	-0.53	-0.33	-0.83	-0.25	-0.47	-1.00	-0.57	-0.85	-1.35	-1.11	-1.00	-1.79	-0.92	-0.76	-0.72	-0.87	-2.13	-2.43	-0.08	1.72
Income before tax	-3.35	0.14	0.36	1.51	1.00	0.41	1.17	2.12	1.03	0.99	1.25	0.67	1.19	1.03	1.60	0.93	1.15	-1.10	1.63	3.17
Income tax expense	-0.53	-0.42	0.06	-0.24	0.19	0.18	0.48	0.45	-1.09	0.19	0.42	0.12	-0.50	0.31	0.31	0.22	0.47	0.16	0.42	1.89
Net income	-3.52	0.56	0.30	1.50	1.75	0.23	1.23	2.01	2.14	0.90	0.94	0.56	1.40	0.79	1.32	0.69	0.66	-1.28	1.17	1.05

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	5.97	6.01	6.22	6.77	5.90	4.58	4.69	4.73	4.62	4.60	4.61	4.68	5.02	5.13	5.40	5.39	5.24	2.67	4.91	4.77	4.59	5.24	5.12	4.87	5.35	5.50	5.57	5.67	5.64	5.95	5.90	5.83	5.62	4.55	5.52	5.38	5.13	5.38	5.27	5.32	5.11	5.44	5.69	5.71	5.52	5.94	6.05	5.90	5.72	7.25	5.98	7.34	7.09	7.08	7.03	7.08	6.66	6.37	6.63	6.65	6.39	6.53	6.72	6.12	5.81	5.98	5.92	5.80	5.67	6.55	6.81	5.81	5.67	5.84	5.54	5.29	5.22	3.89	5.43	5.72	5.53
Cost of revenue	4.73	4.12	4.29	4.88	4.26	3.25	3.34	3.36	3.42	3.97	3.60	3.60	3.88	3.67	3.83	3.81	3.84	2.15	3.42	3.40	3.35	3.66	3.86	3.73	4.06	3.67	3.77	3.90	3.93	3.80	3.89	3.92	3.95	3.23	3.71	3.75	3.64	3.81	3.62	4.11	3.61	3.77	3.89	3.97	3.84	4.11	4.06	4.06	4.03	5.28	4.05	5.41	5.22	5.19	5.14	5.27	4.98	4.66	4.79	4.88	4.63	4.77	4.76	4.49	4.46	3.95	3.76	3.78	3.73	5.02	5.15	4.31	4.26	4.24	4.09	3.88	3.85	2.74	3.91	4.27	4.17
Gross profit	1.24	1.88	1.94	1.89	1.64	1.33	1.34	1.37	1.20	0.63	1.01	1.08	1.14	1.47	1.57	1.58	1.40	0.52	1.49	1.37	1.25	1.58	1.27	1.14	1.30	1.83	1.80	1.77	1.71	2.15	2.01	1.91	1.67	1.32	1.80	1.63	1.49	1.57	1.64	1.21	1.50	1.68	1.80	1.75	1.67	1.84	2.00	1.84	1.69	1.97	1.93	1.92	1.87	1.88	1.89	1.81	1.67	1.71	1.84	1.77	1.76	1.76	1.96	1.63	1.34	2.03	2.16	2.02	1.94	1.52	1.65	1.50	1.41	1.60	1.46	1.41	1.37	1.15	1.52	1.45	1.36
Total operating expenses +	1.06	4.45	2.36	1.69	1.68	1.40	1.17	1.13	1.07	0.37	0.71	0.75	0.84	1.05	1.11	1.05	1.06	0.47	1.02	1.05	0.94	1.19	0.78	0.74	0.87	1.22	1.15	1.15	1.16	1.23	1.18	1.23	1.16	0.96	1.15	1.13	1.10	1.15	1.09	1.07	1.02	1.12	1.12	1.14	1.13	1.24	1.26	1.22	1.19	1.39	1.32	1.41	1.42	1.41	1.35	1.33	1.26	0.92	1.20	1.22	1.21	1.27	1.26	1.21	1.15	1.19	1.25	1.25	1.17	1.26	1.31	1.11	1.09	1.09	1.03	1.01	1.00	0.85	1.07	1.07	1.12
Selling, general and administrative	0.51	0.55	0.49	0.58	0.53	0.52	0.51	0.45	0.36	0.07	0.29	0.34	0.38	0.32	0.34	0.30	0.34	0.13	0.34	0.40	0.30	0.41	0.36	0.33	0.42	0.45	0.39	0.40	0.41	0.45	0.41	0.45	0.42	0.38	0.40	0.39	0.39	0.43	0.38	0.39	0.38	0.42	0.42	0.40	0.41	0.46	0.47	0.44	0.43	0.55	0.47	0.52	0.57	0.58	0.53	0.47	0.51	0.78	0.83	0.85	0.49	0.87	0.84	0.47	0.74	0.81	0.83	0.51	0.78	0.83	0.51	0.46	0.47	0.50	0.46	0.44	0.44	0.42	0.47	0.46	0.47
Research and development																														0.03	0.00	0.00	0.00	0.03	0.00	0.00	0.00	0.02	0.00	0.00	0.00	0.03	0.00	0.00	0.00	0.02	0.00	0.00	0.00	0.02	0.00	0.00	0.00	0.01	0.00	0.00	0.00	0.01	0.00	0.00	0.00	0.01	0.00	0.00	0.00	0.01	0.00	0.00	0.00	0.02	0.00	0.00	0.00	0.02	0.00	0.00	0.00	0.05	0.00	0.00	0.00
Other operating expenses	0.55	3.90	1.87	1.11	1.15	0.88	0.66	0.68	0.71	0.30	0.42	0.42	0.46	0.74	0.77	0.75	0.72	0.34	0.68	0.65	0.64	0.78	0.42	0.41	0.45	0.78	0.76	0.75	0.75	0.75	0.78	0.78	0.74	0.56	0.75	0.73	0.71	0.70	0.71	0.68	0.65	0.68	0.70	0.74	0.72	0.76	0.80	0.78	0.76	0.82	0.85	0.89	0.85	0.82	0.83	0.86	0.75	0.12	0.37	0.37	0.72	0.39	0.42	0.74	0.42	0.37	0.43	0.74	0.39	0.41	0.80	0.65	0.61	0.56	0.57	0.57	0.56	0.38	0.61	0.61	0.65
Operating income	0.17	-2.57	-0.43	0.21	-0.04	-0.07	0.18	0.25	0.13	0.26	0.30	0.33	0.30	0.42	0.47	0.54	0.34	0.05	0.47	0.32	0.31	0.39	0.49	0.40	0.43	0.61	0.65	0.62	0.55	0.93	0.83	0.69	0.52	0.35	0.66	0.51	0.39	0.42	0.56	0.14	0.48	0.56	0.68	0.60	0.54	0.60	0.73	0.62	0.50	0.59	0.61	0.51	0.45	0.47	0.53	0.48	0.41	0.79	0.64	0.55	0.56	0.49	0.70	0.42	0.19	0.83	0.91	0.77	0.77	0.26	0.35	0.39	0.32	0.51	0.43	0.40	0.37	0.31	0.45	0.38	0.23
Non-operating income (net)	-0.08	-0.09	-0.25	-0.09	-0.10	-0.15	-0.10	-0.04	-0.04	-0.61	-0.07	-0.07	-0.08	-0.35	-0.15	-0.03	0.03	-0.73	0.02	0.03	0.05	-0.27	-0.23	-0.07	-0.48	-0.18	-0.17	-0.20	-0.02	-0.47	-0.19	-0.13	-0.07	-0.16	-0.16	-0.51	-0.13	-0.10	-0.14	-0.11	-0.10	-0.26	-0.37	-0.28	-0.10	-0.43	-0.25	-0.43	-0.68	-0.75	-0.19	-0.19	-0.23	-0.18	-0.18	-0.30	-0.15	-0.38	-0.26	-0.20	-0.12	-0.13	-0.13	-0.29	-0.37	-1.25	-0.32	-0.28	-0.27	-2.19	-0.08	-0.06	-0.11	-0.08	-0.11	-0.11	0.24	3.60	0.14	-0.28	-1.46
Income before tax	0.09	-2.65	-0.68	0.12	-0.14	-0.23	0.08	0.21	0.08	-0.35	0.23	0.26	0.22	0.07	0.31	0.51	0.36	-0.68	0.49	0.36	0.36	0.12	0.25	0.33	-0.05	0.43	0.48	0.41	0.53	0.46	0.65	0.56	0.45	0.19	0.50	0.00	0.27	0.33	0.42	0.03	0.38	0.30	0.32	0.33	0.44	0.17	0.48	0.19	-0.17	-0.16	0.42	0.33	0.22	0.30	0.35	0.18	0.26	0.42	0.38	0.35	0.43	0.37	0.57	0.13	-0.18	-0.42	0.59	0.49	0.49	-1.92	0.27	0.33	0.21	0.44	0.32	0.29	0.61	3.91	0.59	0.10	-1.22
Income tax expense	0.02	-0.29	-0.25	0.04	-0.03	-0.08	-0.07	-0.29	0.03	-0.06	0.04	0.03	0.05	0.15	-0.58	0.10	0.10	-0.16	0.06	0.05	0.09	-0.03	0.05	0.07	0.09	0.26	0.14	0.13	0.11	0.14	0.08	0.13	0.09	-1.23	0.14	-0.09	0.07	0.11	0.11	-0.01	0.04	0.12	0.11	0.11	0.13	0.03	0.15	0.02	-0.08	-0.59	0.04	0.09	-0.07	0.07	0.13	0.06	0.07	0.15	-0.08	0.12	0.12	0.05	0.17	0.03	-0.02	-0.32	0.21	0.35	0.23	-0.11	0.12	0.10	0.06	0.09	0.09	0.09	0.14	1.66	0.20	0.03	-0.02
Net income	0.06	-2.38	-1.10	0.08	-0.11	-0.15	0.15	0.50	0.06	-0.28	0.19	0.22	0.17	-0.32	0.95	0.51	0.36	0.11	0.86	0.43	0.35	0.15	0.20	0.27	-0.14	0.17	0.34	0.29	0.42	0.32	0.56	0.41	0.73	1.46	0.40	0.08	0.21	0.22	0.31	0.04	0.33	0.18	0.22	0.23	0.31	0.13	0.36	0.16	-0.10	0.44	0.38	0.26	0.32	0.24	0.24	0.13	0.19	0.26	0.47	0.22	0.35	0.32	0.40	0.09	-0.16	-0.10	0.37	0.14	0.26	-1.79	0.15	0.23	0.13	0.33	0.22	0.19	0.43	1.97	0.22	0.08	-1.24

about 11 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 +	1.15	1.17	1.11	1.61	1.54	5.32	0.51	0.99	1.68	1.79	1.79	3.36	3.20	2.24	3.99	2.07	1.89	1.14	0.91	1.62
Cash and cash equivalents	1.15	1.17	1.11	0.80	1.30	0.47	0.51	0.59	1.02	1.03	1.05	1.88	1.80	1.30	3.99	2.07	1.89	1.14	0.91	1.62
Short-term investments				0.80	0.25	4.85		0.40	0.66	0.76	0.74	1.48	1.40	0.93	0.00	0.00	0.00
Accounts receivable, net	4.43	3.36	3.49	3.77	3.61	2.96	3.67	3.92	3.29	2.85	2.68	3.08	3.76	3.56	3.49	3.04	2.70	3.29	3.15	2.70
Inventories	2.01	1.78	1.89	1.94	1.81	1.63	2.21	2.24	2.31	2.23	2.23	2.42	2.83	2.73	2.32	2.35	2.18	2.50	2.07	1.91
Other current assets	2.52	0.11	0.11	0.26	0.13	1.33	0.25	0.25	1.66	0.55	0.52	0.57	0.64	1.31	0.66	0.57	0.79	0.43	0.61	2.40
Total current assets	10.11	6.42	6.61	6.77	7.10	11.24	6.64	7.00	8.28	6.67	6.48	7.96	9.03	8.91	10.46	8.03	7.55	7.36	6.74	8.64
Total non-current assets +	27.86	16.38	16.65	17.17	18.15	20.48	26.83	26.58	25.63	26.42	24.15	20.73	22.50	23.25	16.56	17.34	18.00	19.55	17.42	15.40
Property, plant and equipment, net	15.14	10.09	10.60	10.86	10.82	12.22	13.40	13.47	13.71	14.45	12.35	13.24	14.23	14.57	12.48	12.00	12.69	14.80	10.91	9.25
Goodwill	5.33	3.04	3.04	3.04	3.13	3.12	3.35	3.37	3.41	3.36	3.34	3.77	3.99	4.32	2.35	2.31	2.29	2.03	3.65	2.93
Intangible assets	4.04	0.15	0.18	0.22	0.27	0.30	0.37	0.39	0.48	0.55	0.40	0.54	0.65	0.87	2.67	2.57	2.54	2.03	3.65	2.93
Long-term investments	2.35	2.49	2.48	2.48	3.03	1.18	1.72	1.65	0.39	0.36	0.23	0.25		0.89	0.63	1.09	1.08
Other non-current assets
Total assets	37.96	22.80	23.26	23.94	25.24	31.72	33.47	33.58	33.90	33.09	30.62	28.68	31.53	32.15	27.02	25.37	25.55	26.91	24.16	24.03

Total current liabilities +	7.90	4.26	3.96	5.00	4.14	8.28	8.65	4.69	5.10	4.07	3.92	4.91	5.13	5.00	4.74	4.50	4.01	4.76	3.84	4.64
Accounts payable	6.41	2.32	2.44	2.71	2.61	2.04	2.42	2.41	2.46	2.20	2.08	2.66	2.90	2.78	2.50	2.56	2.06	2.12	2.15	1.91
Short-term debt	0.99	0.19	0.14	0.76	0.20	4.25	4.39	0.64	0.31	0.24	0.43	0.74	0.66	0.44	0.72	0.31	0.30	0.83	0.27	0.69
Current portion of long-term debt	0.99	0.19	0.14	0.76	0.20	4.25	4.39	0.64	0.31	0.24	0.42	0.32
Deferred revenue
Other current liabilities	0.50	1.75	1.38	1.53	1.34	2.00	1.84	1.64	2.33	1.63	1.42	1.50	1.57	1.78	1.52	1.63	1.65	1.81	1.43	2.04
Total non-current liabilities +	15.24	10.37	10.95	10.44	12.02	15.57	17.11	21.50	22.26	24.91	22.75	18.51	18.12	20.52	15.30	13.78	15.28	17.76	11.42	11.22
Long-term debt	8.84	5.37	5.46	4.82	5.38	10.16	11.68	16.31	17.14	17.36	15.18	10.68	8.83	11.73	9.19	8.36	8.73	11.25	6.35	6.53
Capital lease obligations	0.49	0.29	0.31	0.28	0.24	0.32	0.30
Other non-current liabilities	3.57	3.27	3.21	3.18	1.10	2.35	2.49	2.59	2.83	4.18	4.35	4.77		5.76	3.61	2.63	4.13
Total liabilities	23.14	14.63	14.91	15.44	16.16	23.85	25.75	26.19	27.36	28.99	26.68	23.42	23.24	25.52	20.03	18.28	19.29	22.51	15.26	15.86

Total stockholders' equity +	14.83	8.17	8.36	8.50	9.08	7.85	7.71	7.36	6.52	4.34	3.92	5.12	8.11	6.30	6.65	6.83	6.02	4.17	8.67	7.96
Common stock and paid-in capital	9.94	-1.22	-1.14	-1.36	0.05	-0.22	-0.70	-0.10	0.34	-0.48	-0.73	0.71	3.66	2.64	3.29	4.42	4.07	2.74	4.30	4.23
Retained earnings	4.89	9.39	9.49	9.86	9.03	8.07	8.41	7.47	6.18	4.82	4.65	4.41	4.45	3.66	3.36	2.42	1.95	1.43	4.38	3.74
Common shares outstanding	528	354	349	367	392	396	399	414	418	416	421	432	448	440	437	434	428	421	433	489

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 +	1.24	1.15	1.00	1.14	1.16	1.17	1.16	1.05	1.07	1.11	-1.16	-1.56	0.64	1.61	1.02	0.98	1.32	1.54	4.24	5.56	5.64	5.32	5.53	0.85	1.24	0.51	0.70	0.79	0.64	0.99	1.65	1.78	1.86	1.68	1.66	1.79	1.73	1.79	4.66	2.13	2.03	1.79	5.95	2.79	2.81	3.36	2.96	2.18	2.35	3.20	3.49	2.06	1.46	2.24	1.28	1.23	1.29	3.99	2.72	2.40	2.05	2.07	1.43	1.87	1.75	1.89	1.65	1.65	0.96	1.14	0.77	3.98	0.88	0.91	1.70	1.68	2.39	1.62	0.74	0.27	0.71
Cash and cash equivalents	1.24	1.15	1.00	1.14	1.16	1.17	1.16	1.05	1.07	1.11	1.15	0.75	0.64	0.80	0.51	0.83	1.03	1.30	2.12	0.71	0.79	0.47	0.68	0.85	1.24	0.51	0.70	0.79	0.64	0.59	1.03	1.07	1.14	1.02	1.00	1.04	1.00	1.03	2.56	1.25	1.16	1.05	1.10	1.59	1.58	1.88	1.72	1.29	1.34	1.80	1.95	1.21	0.93	1.30	1.28	1.23	1.29	3.99	2.72	2.40	2.05	2.07	1.43	1.87	1.75	1.89	1.65	1.65	0.96	1.14	0.77	3.98	0.88	0.91	1.70	1.68	2.39	1.62	0.74	0.27	0.71
Short-term investments											-2.31	-2.30		0.80	0.51	0.15	0.29	0.25	2.12	4.85	4.85	4.85	4.85							0.40	0.63	0.71	0.72	0.66	0.66	0.75	0.73	0.76	2.10	0.87	0.88	0.74	4.85	1.20	1.23	1.48	1.25	0.89	1.01	1.40	1.55	0.86	0.53	0.93	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
Accounts receivable, net	4.02	4.43	4.78	5.22	5.01	3.36	3.55	3.63	3.48	3.49	3.55	3.63	3.73	3.77	3.97	3.97	3.85	3.61	3.98	4.02	3.78	2.96	3.42	3.46	3.65	3.67	3.69	3.88	3.90	3.92	3.96	3.91	3.80	3.29	3.34	3.28	3.08	2.85	2.81	2.84	2.64	2.68	2.83	3.14	3.07	3.08	3.29	3.97	3.93	3.76	4.02	3.95	3.87	3.56	3.70	3.60	3.80	3.49	3.83	3.96	3.43	3.04	3.31	3.03	2.87	2.70	3.08	3.31	3.46	3.29	3.86	3.28	3.21	3.15	3.08	3.00	2.92	2.70	3.05	2.99	2.92
Inventories	1.90	2.01	2.18	2.66	2.59	1.78	1.80	1.73	1.77	1.89	1.93	1.91	1.94	1.94	1.98	1.90	1.75	1.81	2.05	1.83	1.83	1.63	2.01	2.01	2.00	2.21	2.19	2.22	2.30	2.24	2.13	2.05	2.06	2.31	2.47	2.36	2.39	2.23	2.22	2.17	2.22	2.23	2.34	2.42	2.44	2.42	2.49	2.80	2.81	2.83	2.84	2.75	2.79	2.73	2.67	2.65	2.75	2.32	2.33	2.41	2.39	2.35	2.34	2.21	2.15	2.18	2.28	2.21	2.34	2.50	2.77	2.22	2.15	2.07	2.03	2.01	2.01	1.91	2.31	2.33	2.32
Other current assets	1.42	2.52	2.51	0.49	0.53	0.11	0.14	0.15	0.14	0.11	0.15	0.19	0.31	0.26	0.17	0.20	0.26	0.13	1.75	0.82	0.92	1.33	0.33	0.28	0.33	0.25	0.47	0.50	0.22	0.25	0.20	0.24	0.26	1.66	0.41	0.55	0.25	0.55	0.51	0.62	0.78	0.52	1.63	0.57	0.57	0.57	0.64	0.69	0.65	0.64	0.66	1.37	1.39	1.31	0.23	0.23	0.24	0.66	1.06	0.65	0.62	0.57	0.73	0.61	0.79	0.79	0.51	0.37	0.39	0.43	0.49	0.54	0.48	0.61	0.69	0.73	0.75	2.40	0.69	2.13	2.15
Total current assets	8.58	10.11	10.46	9.50	9.29	6.42	6.64	6.56	6.46	6.61	6.78	6.48	6.62	6.77	6.62	7.05	7.18	7.10	9.90	12.23	12.17	11.24	11.29	6.60	7.22	6.64	7.05	7.39	7.06	7.00	7.32	7.27	7.26	8.28	7.21	7.24	6.72	6.67	8.10	6.87	6.79	6.48	12.75	7.73	7.66	7.96	8.14	8.75	8.73	9.03	9.48	9.27	8.98	8.91	8.99	9.28	9.21	10.46	9.94	9.42	8.49	8.03	7.81	7.73	7.55	7.55	7.52	7.55	7.14	7.36	7.89	10.02	6.71	6.74	7.51	7.42	8.08	8.64	6.78	7.72	8.10
Total non-current assets +	27.85	27.86	30.10	32.88	31.88	16.38	16.52	16.51	16.57	16.65	17.17	17.21	17.16	17.17	18.24	18.24	17.97	18.15	19.58	19.22	19.31	20.48	20.55	25.92	26.00	26.83	26.80	26.96	27.12	26.58	26.49	26.52	26.77	25.63	26.60	26.64	26.58	26.42	24.50	24.52	24.25	24.15	19.23	20.45	20.31	20.73	21.26	22.05	21.96	22.50	23.14	23.28	23.72	23.25	23.57	23.81	24.64	16.54	15.90	16.63	17.11	17.34	17.28	17.32	17.59	18.00	19.16	19.10	19.08	19.55	22.28	17.95	17.64	17.42	16.21	15.73	15.79	15.40	17.91	18.43	18.54
Property, plant and equipment, net		15.14	15.18	17.59	16.72	10.09	10.40				10.89	10.92	10.45	10.86	10.61	10.62	10.34	10.82	12.07	12.28	11.67	12.22	12.41	12.88	13.00	13.40	13.22	13.37	13.47	13.47	13.48	13.59	13.79	13.71	14.53	14.49	14.52	14.45	12.65	12.68	12.44	12.35	12.19	13.01	12.92	13.24	13.44	13.80	13.77	14.23	14.28	14.42	14.77	14.57	14.54	14.57	15.84	12.48	12.08	12.62	11.95	12.00	12.03	12.01	12.24	12.69	13.70	14.46	14.40	14.80	15.47	11.27	11.07	10.91	10.58	10.40	10.63	9.25	10.35	10.73	12.46
Goodwill	5.30	5.33	7.68	7.53	7.24	3.04	3.04	3.04	3.04	3.04	3.04	3.04	3.04	3.04	3.12	3.12	3.13	3.13	3.27	3.32	3.24	3.12	3.30	3.30	3.30	3.35	3.41	3.44	3.39	3.37	3.37	3.38	3.41	3.41	3.42	3.41	3.40	3.36	3.36	3.37	3.35	3.34	3.47	3.69	3.68	3.77	3.93	4.01	4.00	3.99	4.51	4.44	4.53	4.32	4.41	4.23	4.22	2.35	2.24	2.34	2.32	2.31	2.29	2.28	2.27	2.29	2.29	2.25	2.11	2.03	3.88	3.72	3.66	3.65	3.65	3.53	3.25	2.93	3.66	3.86	3.84
Intangible assets	4.06	4.04	4.17	4.41	4.59	0.15	0.16	0.16	0.17	0.18	0.19	0.20	0.21	0.22	0.23	0.24	0.26	0.27	0.29	0.29	0.30	0.30	0.33	0.34	0.35	0.37	0.36	0.37	0.38	0.39	0.41	0.44	0.47	0.48	0.49	0.52	0.54	0.55	0.35	0.36	0.37	0.40	0.41	0.50	0.51	0.54	0.58	0.63	0.64	0.65	0.69	0.96	0.98	0.87	5.14	5.02	4.53	2.67	2.46	2.60	2.58	2.57	2.29	2.25	2.27	2.54	2.29	2.24	2.11	2.03	3.88	3.72	3.66	3.65	3.65	3.53	3.25	2.93	3.66	3.86	0.31
Long-term investments	2.35	2.35	2.35	2.34	2.34	2.49	2.49	2.48	2.48	2.48	2.49	2.49	0.19	2.48	0.93	3.21	0.61	3.03	2.98	2.89	2.97	1.18	3.35	1.41	1.37	1.72	1.65	1.65	1.77	1.65	1.62	1.54	1.49	0.39	0.34	0.33	0.31	0.36	0.33	0.28	0.29	0.23	0.26	0.34	0.27	0.25	0.53	0.73	0.66	0.73	0.76	0.73	0.81	0.89	0.87	0.76	0.87	0.63	0.71	0.68	1.10	1.09	1.07	1.10	1.08	1.08	1.10
Other non-current assets
Total assets	36.43	37.96	40.57	42.38	41.17	22.80	23.16	23.06	23.03	23.26	23.95	23.68	23.77	23.94	24.87	25.28	25.16	25.24	29.47	31.45	31.48	31.72	31.84	32.52	33.22	33.47	33.85	34.35	34.18	33.58	33.80	33.80	34.03	33.90	33.81	33.88	33.30	33.09	32.60	31.39	31.04	30.62	31.98	28.18	27.97	28.68	29.40	30.80	30.70	31.53	32.61	32.55	32.70	32.15	32.56	33.09	33.85	26.99	25.83	26.04	25.60	25.37	25.09	25.05	25.14	25.55	26.68	26.65	26.22	26.91	30.17	27.97	24.36	24.16	23.72	23.15	23.87	24.03	24.69	26.15	26.64

Total current liabilities +	7.07	7.90	7.97	7.12	6.99	4.26	4.35	4.11	3.85	3.96	3.88	4.07	4.27	5.00	4.81	4.35	4.14	4.14	4.70	8.64	8.39	8.28	8.48	8.33	9.34	8.65	4.73	5.05	4.95	4.69	4.60	4.62	4.47	5.10	4.87	5.00	4.27	4.07	3.54	4.08	4.10	3.92	9.55	5.10	4.78	4.91	4.87	5.39	5.03	5.13	5.40	5.68	5.26	5.00	5.00	5.23	5.03	4.74	4.75	4.82	4.50	4.50	4.52	4.17	4.08	4.01	4.32	3.95	4.35	4.76	4.96	4.34	4.15	3.84	4.03	3.89	3.91	4.64	5.04	5.59	4.79
Accounts payable	6.15	6.41	6.56	4.34	4.22	2.32	2.44	2.35	2.32	2.44	2.36	2.39	2.54	2.71	2.67	2.68	2.66	2.61	2.70	2.57	2.35	2.04	2.23	2.21	2.38	2.42	2.35	2.50	2.52	2.41	2.51	2.48	2.53	2.46	2.41	2.36	2.38	2.20	2.03	2.02	2.07	2.08	2.10	2.74	2.68	2.66	2.62	2.92	2.95	2.90	2.90	2.93	2.90	2.78	2.69	2.70	2.78	2.50	2.49	2.58	2.54	2.56	2.56	2.31	2.22	2.06	2.07	1.98	1.92	2.12	2.53	2.26	2.18	2.15	2.07	1.99	1.91	1.91	2.00	2.00	1.95
Short-term debt	0.92	0.99	0.97	0.23	0.44	0.19	0.26	0.26	0.14	0.14	0.12	0.25	0.37	0.76	0.62	0.29	0.20	0.20	0.23	4.34	4.25	4.25	4.40	4.25	4.88	4.39	0.40	0.68	0.81	0.64	0.56	0.68	0.59	0.31	0.96	0.82	0.45	0.24	0.08	0.63	0.55	0.43	4.97	0.91	0.66	0.74	0.72	0.95	0.56	0.66	0.78	1.07	0.73	0.44	0.41	0.84	0.74	0.72	0.64	0.61	0.38	0.31	0.31	0.36	0.36	0.30	0.37	0.39	0.54	0.83	0.80	0.76	0.73	0.27	0.59	0.53	0.54	0.69	1.40	1.77	0.89
Current portion of long-term debt	0.92	0.99	0.97	0.23	0.44	0.19	0.26	0.26	0.14	0.14	0.12	0.25	0.37	0.76	0.62	0.29	0.20	0.20	0.23	4.34	4.25	4.25	4.40	4.25	4.88	4.39	0.40	0.68	0.81	0.64	0.16	0.14	0.21	0.31	0.51	11.22	0.45	0.24	0.08	0.63	0.55	0.42				0.32
Deferred revenue
Other current liabilities	0.01	0.50	0.44	2.56	2.32	1.75	1.66	1.51	1.39	1.38	1.40	1.43	1.36	1.53	1.52	1.38	1.29	1.34	1.76	1.73	1.79	2.00	1.85	1.87	2.08	1.84	1.98	1.88	1.63	1.64	1.54	1.46	1.34	2.33	1.50	1.82	1.43	1.63	1.43	1.44	1.48	1.42	2.48	1.45	1.43	1.50	1.53	1.52	1.51	1.57	1.71	1.68	1.63	1.78	0.06	0.06	0.05	1.52	1.61	1.64	1.58	1.63	1.65	1.50	1.51	1.65	1.88	1.58	1.90	1.81	1.62	1.32	1.23	1.43	1.37	1.37	1.45	2.04	1.64	1.81	1.95
Total non-current liabilities +	14.55	15.24	15.28	16.64	16.09	10.37	10.18	10.35	10.92	10.95	11.19	11.21	11.12	10.44	10.57	11.89	12.13	12.02	15.15	14.46	15.32	15.57	16.27	17.13	17.01	17.11	21.66	21.80	21.76	21.50	22.14	22.31	22.30	22.26	24.01	24.31	24.44	24.91	24.83	23.26	22.69	22.75	17.96	18.05	18.19	18.51	17.56	17.72	17.92	18.12	19.67	19.84	20.31	20.52	20.22	20.77	21.32	15.30	13.43	13.25	13.52	13.78	13.93	14.94	15.01	15.28	16.48	17.62	17.49	17.76	16.21	13.89	10.98	11.42	11.51	11.42	11.80	11.22	13.60	13.27	14.58
Long-term debt	8.18	8.84	8.99	9.69	9.18	5.37	5.31	5.33	5.45	5.46	5.55	5.57	5.47	4.82	4.77	7.38	7.57	5.38	10.34	9.17	10.05	10.16	8.44	11.52	2.09	11.68	16.26	16.35	16.27	16.31	17.00	17.10	17.05	17.14	17.66	16.68	17.11	17.36	17.11	15.10	15.10	15.18	10.94	11.07	10.51	10.68	11.04	11.04	10.91	10.87	10.94	11.10	11.53	11.73	12.08	12.62	13.05	9.19	7.80	7.88	8.16	8.36	8.43	8.57	8.60	8.73	9.25	10.53	10.96	11.25	11.23	8.92	6.04	6.35	6.19	6.22	6.36	6.53	9.05	9.04	10.56
Capital lease obligations	0.45	0.49	0.45	0.48	0.48	0.29	0.30	0.30	0.31	0.31	0.32	0.30	0.29	0.28	0.25	0.25	0.24	0.24	0.26	0.26	0.28	0.32	0.29	0.29	0.29	0.30	0.29	0.28	0.28
Other non-current liabilities	3.54	3.57	3.49	3.45	3.46	3.27	3.25	3.22	3.20	3.21	3.20	3.18	1.51	3.18	1.64	1.09	1.68	1.10	1.17	1.13	2.24	2.35	2.72	2.66	2.41	2.49	2.47	2.54	2.58	2.59	2.63	2.71	2.77	2.83	2.84	4.13	4.15	4.18	4.45	4.91	4.31	4.35	3.83	3.90	4.68	4.77	2.92	3.09	3.30	3.32	5.38	5.61	5.67	5.76	4.35	4.24	4.25	3.61	2.91	2.56	2.56	2.63	2.75	4.01	4.02	4.13	4.71
Total liabilities	21.63	23.14	23.25	23.76	23.08	14.63	14.53	14.47	14.77	14.91	15.07	15.28	15.38	15.44	15.38	16.24	16.27	16.16	19.85	23.09	23.71	23.85	24.74	25.46	26.35	25.75	26.39	26.85	26.71	26.19	26.75	26.93	26.77	27.36	28.88	29.31	28.71	28.99	28.37	27.35	26.78	26.68	27.51	23.15	22.96	23.42	22.43	23.11	22.95	23.24	25.07	25.52	25.56	25.52	25.22	25.99	26.36	20.03	18.17	18.08	18.02	18.28	18.45	19.11	19.09	19.29	20.80	21.57	21.84	22.51	21.17	18.23	15.12	15.26	15.54	15.31	15.71	15.86	18.63	18.85	19.37

Total stockholders' equity +	14.81	14.83	17.32	18.62	18.09	8.17	8.63	8.60	8.26	8.36	8.88	8.40	8.39	8.50	9.49	9.04	8.89	9.08	9.62	8.35	7.76	7.85	7.09	7.06	6.86	7.71	7.44	7.48	7.45	7.36	7.04	6.84	7.25	6.52	4.91	4.55	4.58	4.34	4.21	4.02	4.23	3.92	4.35	4.89	4.86	5.12	6.82	7.52	7.57	8.11	7.23	6.71	6.78	6.30	7.01	6.68	7.06	6.62	7.40	7.71	7.32	6.83	6.39	5.69	5.82	6.02	5.65	4.84	4.14	4.17	8.77	9.50	9.00	8.67	7.96	7.60	7.93	7.96	5.87	7.10	7.05
Common stock and paid-in capital	10.11	9.94	9.80	9.75	9.05	-1.22	-1.08	-1.12	-1.13	-1.14	-1.06	-1.53	-1.48	-1.36	-0.85	-0.51	-0.33	0.05	0.52	-0.09	-0.46	-0.22	-1.03	-1.07	-1.21	-0.70	-1.01	-0.82	-0.77	-0.10	-0.31	-0.14	0.46	0.34	0.00	-0.17	-0.26	-0.48	-0.58	-0.63	-0.57	-0.73	-0.31	0.29	0.31	0.71	2.37	3.29	3.38	3.66	3.02	2.74	2.93	2.64	3.45	3.24	3.64	3.29	4.21	4.92	4.65	4.42	4.23	3.88	4.05	4.07	3.58	3.14	2.57	2.74	4.21	4.99	4.60	4.30	3.80	3.56	3.96	4.23	4.00	5.30	5.24
Retained earnings	4.70	4.89	7.52	8.87	9.04	9.39	9.71	9.72	9.39	9.49	9.94	9.94	9.87	9.86	10.34	9.56	9.22	9.03	9.10	8.44	8.21	8.07	8.12	8.12	8.06	8.41	8.45	8.30	8.21	7.47	7.35	6.99	6.78	6.18	4.92	4.72	4.83	4.82	4.79	4.66	4.80	4.65	4.66	4.60	4.55	4.41	4.45	4.24	4.19	4.45	4.21	3.97	3.84	3.66	3.56	3.44	3.42	3.33	3.19	2.79	2.68	2.42	2.15	1.81	1.77	1.95	2.06	1.70	1.58	1.43	4.56	4.52	4.40	4.38	4.15	4.04	3.96	3.74	1.88	1.80	1.81
Common shares outstanding	532	528	528	533	438	347	353	353	349	346	348	347	353	354	360	371	379	387	393	397	395	396	395	393	393	396	395	398	403	407	411	418	418	418	417	421	416	416	415	415	414	416	418	422	424	425	429	435	452	445	450	449	446	442	440	438	439	437	435	431	434	433	434	433	429	426	429	425	423	423	426	423	423	421	426	431	448	445	485	487	486

about 11 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 +	1.70	1.68	1.83	2.17	2.03	3.06	3.61	3.23	1.76	2.48	2.58	3.08	3.03	2.97	2.68	1.63	4.66	2.67	1.89	1.22
Net income
Depreciation, depletion and amortization	2.88	1.31	1.47	1.04	1.21	1.29	1.31	1.33	1.34	1.12	1.29	1.41	1.55	1.49	1.33	1.46	1.47	1.35	1.09	1.16
Stock-based compensation		0.08	0.06	0.12	-0.88	0.55	0.32	0.14	0.15	0.12	0.11	0.12	0.14	0.12	0.08	-0.47	1.67	1.95	-0.19	-1.95
Change in inventory	0.16	0.01	0.07	-0.16	-0.26	0.04	0.00	-0.24	-0.09	0.01	-0.13	-0.10	-0.11	-0.03	-0.06	-0.19	0.32	0.05	-0.08	-0.04
Other working capital changes	-1.34	0.28	0.23	1.17	1.97	1.19	1.98	2.00	0.35	1.22	1.31	1.66	1.46	1.39	1.32	0.83	1.19	-0.68	1.07	2.06
Cash flow from investing +	-1.02	-0.81	-0.67	-0.61	6.05	-0.27	-1.30	-1.57	-1.39	-3.50	-1.74	-0.86	-0.83	-4.86	-1.49	-0.83	-0.59	-7.20	-0.45	1.03
Capital expenditures	-1.86	-0.92	-1.14	-0.93	-0.55	-0.75	-1.28	-1.57	-1.39	-1.35	-1.49	-1.37	-1.20	-1.38	-1.16	-0.78	-0.53	-1.00	-1.29	-1.01
Others incl. marketable securities changes	0.83	0.11	0.47	0.32	6.60	0.48	-0.02	0.00	0.00	-2.15	-0.25	0.51	0.37	-3.48	-0.33	-0.06	-0.06	-6.20	0.84	2.04
Cash flow from financing +	-0.71	-0.78	-0.87	-2.05	-7.38	-2.70	-2.39	-2.05	-0.40	0.98	-1.60	-2.09	-1.69	-0.80	0.74	-0.59	-3.38	4.86	-2.25	-2.30
Dividend payout	-0.98	-0.64	-0.64	-0.67	-0.91	-0.81	-0.80	-0.79	-0.77	-0.73	-0.69	-0.62	-0.55	-0.48	-0.43	-0.18	-0.14	-0.43	-0.44	-0.49
Common stock repurchases	-0.07	-0.02	-0.22	-1.28	-0.84	-0.04	-0.54	-0.73	-0.05	-0.13	-0.61	-1.06	-0.51	-0.04	-0.03	-0.03	-0.01	-0.05	-1.22	-1.43
Net Debt Issuance	0.33	-0.11	-0.01	-0.10	-5.63	-1.85	-1.06	-0.53	0.42	1.85	-0.31	-0.40	-0.62	-0.28	1.20	-0.39	-3.23	5.33	-0.59	-0.39

Change in cash	-0.03	0.10	0.30	-0.49	0.70	0.09	-0.08	-0.43	-0.02	-0.02	-0.83	0.08	0.50	-2.69	1.92	0.18	0.75	0.33	-0.81	-0.05
Change in exchange rate					-0.01	-0.01	0.00	-0.04	0.02	0.02	-0.07	-0.05	-0.01	-0.01	-0.01	-0.03	0.06

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 +	0.61	0.91	0.61	0.48	-0.29	0.40	0.52	0.37	0.40	0.49	0.47	0.53	0.35	0.76	0.44	0.39	0.59	0.11	0.65	0.77	0.51	0.79	0.74	0.89	0.65	0.93	0.88	1.07	0.73	0.82	0.94	0.80	0.66	1.19	-0.71	0.65	0.63	0.91	0.34	0.61	0.62	0.99	0.84	0.12	0.64	1.14	0.93	0.53	0.47	1.04	0.71	0.75	0.53	0.71	0.88	0.79	0.58	0.64	0.88	0.65	0.51	1.04	-0.21	0.64	0.16	1.09	1.38	1.40	0.79	0.71	0.95	0.58	0.43	0.54	0.72	0.38	0.25	-0.42	0.77	0.63	0.25
Net income
Depreciation, depletion and amortization	0.49	0.73	1.10	0.48	0.57	0.30	0.27	0.26	0.28	0.70	0.26	0.24	0.24	0.25	0.26	0.27	0.26	0.28	0.32	0.35	0.27	0.33	0.32	0.31	0.32	0.34	0.33	0.32	0.32	0.34	0.34	0.33	0.33	0.35	0.33	0.33	0.35	0.33	0.31	0.30	0.28	0.33	0.33	0.32	0.32	0.36	0.36	0.36	0.35	0.37	0.38	0.40	0.38	0.37	0.38	0.37	0.36	0.00	0.34	0.34	0.34	0.00	0.00	0.36	0.37	0.00	0.00		0.34	-0.97	0.37	0.31	0.29	-0.81	0.28	0.27	0.26	0.21	0.29	0.33	0.32
Stock-based compensation						-0.04	0.03	0.03	0.01	0.03	0.06	0.02	0.03	0.03	0.03	0.01	0.07	0.03	0.04	0.05	0.01	0.02	0.02	0.01	0.03	0.04	0.03	0.04	0.03	0.03	0.04	0.04	0.03	0.03	0.04	0.04	0.04	0.02	0.03	0.04	0.03	0.03	0.03	0.03	0.03	0.04	0.03	0.04	0.01	0.03	0.04	0.03	0.04	0.05	0.09	0.16	-0.02		0.35	0.68	-0.30			0.09	0.28				0.17	1.81	0.13	0.00	0.01	0.03	0.04	0.04	-0.31	-3.52	0.02	1.46	0.09
Change in inventory	0.06	0.21	-0.08	0.01	0.02	-0.04	-0.06	0.04	0.08	0.01	-0.03	0.04	0.05	0.06	-0.08	-0.16	0.03	-0.13	-0.24	0.02	0.09	-0.04	0.01	0.01	0.06	0.01	-0.06	0.07	-0.02	-0.12	-0.09	-0.05	0.02	-0.02	-0.09	0.04	-0.02	0.02	-0.05	0.06	-0.01	0.09	-0.16	0.02	-0.08	0.02	-0.13	0.01	0.00	0.01	-0.09	0.02	-0.05	-0.05	-0.01	-0.01	0.04	0.03	-0.08	-0.01	0.01	-0.01	-0.07	-0.06	-0.05	0.05	-0.05	0.16	0.15	0.15	-0.01	-0.06	-0.03	0.01	0.03	0.01	-0.13	-0.01	-0.01	-0.04	0.02
Other working capital changes	0.06	-0.04	-0.41	-0.01	-0.88	0.17	0.29	0.04	0.03	-0.24	0.17	0.23	0.02	0.43	0.23	0.28	0.23	-0.07	0.53	0.36	0.14	0.47	0.39	0.57	0.24	0.54	0.58	0.64	0.41	0.57	0.67	0.48	0.29	0.83	-0.99	0.24	0.26	0.54	0.05	0.21	0.32	0.54	0.64	-0.26	0.36	0.73	0.67	0.12	0.11	0.63	0.38	0.31	0.16	0.35	0.42	0.27	0.20	0.61	0.27	-0.36	0.47	1.05	-0.14	0.25	-0.44	1.03	1.43	1.23	0.13	-0.29	0.46	0.33	0.17	1.30	0.37	0.06	0.43	2.91	0.47	-1.13	-0.18
Cash flow from investing +	0.57	-0.55	-0.44	-0.28	0.24	-0.17	-0.19	-0.20	-0.25	-0.31	-0.36	-0.60	-0.34	-0.61	-0.08	-0.04	-0.18	-0.13	5.60	0.33	0.26	-0.07	0.13	-0.30	-0.04	-0.31	-0.28	-0.42	-0.29	-0.26	-0.35	-0.48	-0.49	-0.38	-0.28	-0.33	-0.40	-2.53	-0.28	-0.33	-0.36	-0.54	-0.46	-0.36	-0.38	-0.30	0.14	-0.33	-0.37	-0.34	0.56	-0.26	-0.79	-0.38	0.10	-0.43	-4.15	-0.59	-0.34	-0.25	-0.31	-0.22	-0.15	-0.31	-0.15	-0.15	-0.12	-0.13	-0.19	-0.23	-6.32	-0.31	-0.34	-0.94	-0.58	-0.25	1.33	-0.07	1.67	-0.27	-0.30
Capital expenditures	-0.52	-0.65	-0.46	-0.42	-0.33	-0.26	-0.21	-0.20	-0.25	-0.31	-0.23	-0.27	-0.34	-0.32	-0.24	-0.19	-0.19	-0.20	-0.13	-0.13	-0.09	-0.09	-0.12	-0.25	-0.29	-0.36	-0.29	-0.34	-0.29	-0.29	-0.36	-0.44	-0.49	-0.46	-0.27	-0.29	-0.37	-0.45	-0.27	-0.33	-0.31	-0.49	-0.33	-0.35	-0.32	-0.41	-0.33	-0.36	-0.28	-0.44	-0.27	-0.27	-0.22	-0.38	-0.30	-0.42	-0.29	-0.43	-0.32	-0.23	-0.18	-0.32	-0.18	-0.15	-0.12	-0.17	-0.11	-0.13	-0.13	-0.27	-0.25	-0.27	-0.22	-0.48	-0.33	-0.30	-0.18	-0.21	-0.30	-0.33	-0.17
Others incl. marketable securities changes	1.08	0.10	0.02	0.15	0.57	0.09	0.02	0.00	0.00	-0.01	-0.13	-0.34	0.00	-0.29	0.16	0.15	0.01	0.07	5.72	0.46	0.35	0.03	0.25	-0.05	0.25	0.06	0.01	-0.09	0.00	0.03	0.01	-0.04	0.00	0.07	-0.01	-0.04	-0.03	-2.08	-0.01	0.00	-0.06	-0.05	-0.14	-0.01	-0.06	0.10	0.47	0.03	-0.09	0.10	0.84	0.01	-0.57	0.01	0.39	-0.01	-3.87	-0.16	-0.03	-0.02	-0.13	0.10	0.03	-0.16	-0.03	0.02	-0.01	0.00	-0.07	0.05	-6.07	-0.04	-0.13	-0.46	-0.25	0.05	1.50	0.14	1.97	0.06	-0.13
Cash flow from financing +	-1.02	-0.15	-0.30	-0.27	0.02	-0.19	-0.22	-0.17	-0.19	-0.22	-0.31	-0.23	-0.11	-0.16	-0.67	-0.64	-0.58	-2.30	-3.36	-1.21	-0.50	-0.84	-1.04	-0.98	0.17	-0.84	-0.67	-0.49	-0.39	-1.00	-0.64	-0.35	-0.06	-0.78	0.93	-0.27	-0.28	0.10	1.23	-0.19	-0.16	-0.64	-0.67	0.26	-0.55	-0.64	-0.63	-0.25	-0.56	-0.84	-0.54	-0.20	-0.11	-0.32	-0.94	-0.39	0.85	1.23	-0.13	-0.08	-0.28	-0.17	-0.13	-0.14	-0.15	-0.70	-1.30	-0.62	-0.76	-0.04	2.23	2.81	-0.14	-0.40	-0.16	-0.86	-0.83	1.36	-1.97	-0.80	-0.89
Dividend payout	-0.25	-0.24	-0.25	-0.24	-0.24	-0.16	-0.16	-0.16	-0.16	-0.16	-0.16	-0.16	-0.16	-0.16	-0.17	-0.17	-0.17	-0.31	-0.20	-0.20	-0.20	-0.20	-0.20	-0.20	-0.20	-0.20	-0.20	-0.20	-0.20	-0.20	-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	-0.17	-0.15	-0.15	-0.15	-0.15	-0.13	-0.13	-0.13	-0.13	-0.12	-0.11	-0.12	-0.12	-0.12	-0.12	-0.08	-0.06	-0.05	-0.06	-0.01	-0.13	-0.01	-0.01	-0.11	-0.11	-0.10	-0.11	-0.11	-0.11	-0.11	-0.11	-0.11	-0.11	-0.13	-0.12	-0.12
Common stock repurchases	-0.03	0.00	0.00	0.00	-0.06	0.00	-0.02	0.00	-0.02	0.00	-0.22	-0.04	-0.18	-0.19	-0.27	-0.40	-0.43	-0.41	-0.21	-0.06	-0.16	0.04	0.00	-0.04	-0.04	-0.54	-0.08	-0.23	-0.23	-0.20	-0.20	-0.30	-0.03	0.00	0.00	0.00	-0.05	0.00	0.00	0.00	-0.13	-0.10	-0.15	-0.21	-0.14	-0.17	-0.21	-0.30	-0.39	-0.44	-0.02	-0.03	-0.05	0.14	0.13	0.02	-0.04	0.00	0.00	0.00	-0.03	0.00	0.00	0.00	-0.03	0.00	0.00		-0.01				-0.05	-0.10	-0.05	-0.68	-0.40	-0.05	-1.39	0.54	-0.04
Net Debt Issuance	-0.74	0.09	-0.06	-0.03	0.33	-0.03	-0.04	-0.01	-0.01	-0.06	0.07	-0.03	0.23	0.20	-0.23	-0.08	0.02	-1.58	-2.95	-0.95	-0.15	-0.68	-0.84	-0.74	0.41	-0.11	-0.40	-0.06	0.04	-0.60	-0.24	0.14	0.17	-0.58	1.12	-0.08	-0.05	0.29	1.41	-0.01	0.15	-0.36	-0.36	0.64	-0.24	-0.30	-0.27	0.20	-0.02	-0.24	-0.39	-0.03	0.08	-0.33	-0.95	-0.30	1.00	1.35	-0.01	0.04	-0.17	-0.12	-0.07	-0.09	-0.11	-0.57	-1.29	-0.61	-0.64	0.06	2.33	2.92	0.02	-0.20	0.00	-0.08	-0.32	1.52	-0.46	-1.21	-0.73

Change in cash	0.16	0.21	-0.14	-0.07	-0.03	0.04	0.11	-0.01	-0.04	-0.04	-0.20	-0.31	-0.10	-0.01	-0.31	-0.29	-0.18	-2.33	2.87	-0.09	0.25	-0.09	-0.17	-0.39	0.74	-0.21	-0.09	0.17	0.05	-0.44	-0.05	-0.07	0.12	0.02	-0.05	0.05	-0.04	-1.53	1.31	0.09	0.12	-0.20	-0.34	0.01	-0.31	0.16	0.43	-0.05	-0.46	-0.14	0.73	0.28	-0.37	0.03	0.05	-0.06	-2.71	1.27	0.32	0.35	-0.02	0.64	-0.44	0.12	-0.14	0.24	-0.04	0.65	-0.16	0.44	-3.15	3.08	-0.05	-0.81	-0.02	-0.73	0.75	0.87	0.47	-0.44	-0.94
Change in exchange rate																		0.00	-0.01	0.03	-0.02	0.03	0.00	0.00	-0.04	0.02	-0.02	0.01	0.00	0.00	-0.01	-0.04	0.01	-0.01	0.01	0.00	0.02	-0.02	0.01		0.03	-0.01	-0.05	0.01	-0.02	-0.04	-0.02	0.01	0.00	-0.01	-0.01		0.00	0.01	0.01	-0.04	0.02	0.00	-0.08	0.03	0.05	-0.01	0.05	-0.07	0.00

about 11 hours ago

Ask a follow up

INTERNATIONAL PAPER CO /NEW/

Income Statement - INTERNATIONAL PAPER CO /NEW/ (IP)

Income Statement - INTERNATIONAL PAPER CO /NEW/ (IP)

Balance Sheet - INTERNATIONAL PAPER CO /NEW/ (IP)

Balance Sheet - INTERNATIONAL PAPER CO /NEW/ (IP)

Cash Flow - INTERNATIONAL PAPER CO /NEW/ (IP)

Cash Flow - INTERNATIONAL PAPER CO /NEW/ (IP)