HUNTINGTON INGALLS INDUSTRIES, INC.
|
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 |
| Total revenue |
12.48 |
11.54 |
11.45 |
10.68 |
9.52 |
9.36 |
8.90 |
8.18 |
7.44 |
7.07 |
7.02 |
6.96 |
6.82 |
6.71 |
6.58 |
6.72 |
6.29 |
| Cost of revenue |
10.90 |
10.09 |
9.81 |
9.24 |
8.16 |
7.69 |
7.37 |
6.39 |
6.02 |
5.61 |
5.52 |
5.54 |
5.58 |
5.63 |
5.55 |
5.83 |
5.26 |
| Gross profit |
1.59 |
1.45 |
1.65 |
1.44 |
1.37 |
1.67 |
1.53 |
1.79 |
1.42 |
1.46 |
1.50 |
1.42 |
1.24 |
1.08 |
1.02 |
0.89 |
1.04 |
| Selling, general and administrative |
0.98 |
0.97 |
1.02 |
0.92 |
0.90 |
0.90 |
0.79 |
0.87 |
0.57 |
0.62 |
0.67 |
0.73 |
0.74 |
0.74 |
0.62 |
0.67 |
0.64 |
| Research and development |
|
0.03 |
0.04 |
0.04 |
0.03 |
0.03 |
0.02 |
0.03 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
| Other operating expenses |
0.00 |
-0.09 |
-0.19 |
-0.09 |
-0.08 |
-0.03 |
-0.02 |
-0.03 |
0.17 |
-0.02 |
-0.07 |
-0.08 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.66 |
| Operating income |
0.61 |
0.54 |
0.78 |
0.57 |
0.51 |
0.77 |
0.74 |
0.92 |
0.87 |
0.84 |
0.91 |
0.75 |
0.50 |
0.34 |
0.40 |
0.26 |
0.21 |
| Non-operating income (net) |
0.17 |
0.11 |
0.07 |
0.15 |
0.11 |
0.04 |
-0.06 |
0.05 |
-0.10 |
-0.05 |
-0.28 |
-0.24 |
-0.10 |
-0.10 |
-0.39 |
-0.06 |
-0.04 |
| Income before tax |
0.78 |
0.64 |
0.85 |
0.72 |
0.62 |
0.81 |
0.68 |
0.97 |
0.77 |
0.78 |
0.63 |
0.51 |
0.39 |
0.24 |
0.01 |
0.20 |
0.18 |
| Income tax expense |
0.17 |
0.09 |
0.17 |
0.14 |
0.08 |
0.11 |
0.13 |
0.14 |
0.29 |
0.21 |
0.23 |
0.17 |
0.13 |
0.10 |
0.10 |
0.07 |
0.05 |
| Net income |
0.61 |
0.55 |
0.68 |
0.58 |
0.54 |
0.70 |
0.55 |
0.84 |
0.48 |
0.57 |
0.40 |
0.34 |
0.26 |
0.15 |
-0.09 |
0.13 |
0.12 |
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 |
| Total revenue |
3.10 |
3.48 |
3.19 |
3.08 |
2.73 |
3.00 |
2.75 |
2.98 |
2.81 |
3.18 |
2.82 |
2.79 |
2.67 |
2.81 |
2.63 |
2.66 |
2.58 |
2.68 |
2.34 |
2.23 |
2.28 |
2.76 |
2.31 |
2.03 |
2.26 |
2.41 |
2.22 |
2.19 |
2.08 |
2.20 |
2.08 |
2.02 |
1.87 |
2.00 |
1.86 |
1.86 |
1.72 |
1.92 |
1.68 |
1.70 |
1.76 |
1.91 |
1.80 |
1.75 |
1.57 |
1.93 |
1.72 |
1.72 |
1.59 |
1.94 |
1.64 |
1.68 |
1.56 |
1.82 |
1.60 |
1.72 |
1.57 |
1.74 |
1.59 |
1.56 |
1.68 |
1.74 |
1.67 |
1.61 |
1.71 |
1.68 |
1.66 |
1.54 |
1.41 |
| Cost of revenue |
2.69 |
3.07 |
2.80 |
2.69 |
2.34 |
2.68 |
2.43 |
2.55 |
2.43 |
2.69 |
2.40 |
2.40 |
2.32 |
2.47 |
2.26 |
2.27 |
2.23 |
2.30 |
2.01 |
1.91 |
1.94 |
2.21 |
1.88 |
1.76 |
1.84 |
1.98 |
1.80 |
1.83 |
1.75 |
1.73 |
1.59 |
1.57 |
1.50 |
1.60 |
1.50 |
1.49 |
1.43 |
1.48 |
1.37 |
1.33 |
1.43 |
1.55 |
1.46 |
1.25 |
1.27 |
1.52 |
1.36 |
1.37 |
1.29 |
1.57 |
1.33 |
1.38 |
1.30 |
1.49 |
1.37 |
1.44 |
1.34 |
1.47 |
1.33 |
1.30 |
1.45 |
1.46 |
1.43 |
1.47 |
1.47 |
1.62 |
1.57 |
1.55 |
1.34 |
| Gross profit |
0.41 |
0.40 |
0.39 |
0.40 |
0.39 |
0.32 |
0.32 |
0.43 |
0.38 |
0.49 |
0.42 |
0.39 |
0.35 |
0.34 |
0.36 |
0.39 |
0.35 |
0.37 |
0.33 |
0.32 |
0.34 |
0.55 |
0.44 |
0.26 |
0.42 |
0.43 |
0.42 |
0.35 |
0.33 |
0.47 |
0.49 |
0.45 |
0.38 |
0.40 |
0.37 |
0.37 |
0.29 |
0.44 |
0.32 |
0.37 |
0.34 |
0.36 |
0.34 |
0.50 |
0.31 |
0.41 |
0.35 |
0.35 |
0.31 |
0.37 |
0.30 |
0.30 |
0.26 |
0.33 |
0.22 |
0.28 |
0.23 |
0.27 |
0.26 |
0.26 |
0.23 |
0.28 |
0.24 |
0.14 |
0.24 |
1.04 |
0.00 |
0.00 |
0.00 |
| Selling, general and administrative |
0.26 |
0.25 |
0.25 |
0.24 |
0.25 |
0.23 |
0.25 |
0.26 |
0.23 |
0.31 |
0.25 |
0.24 |
0.22 |
0.24 |
0.24 |
0.23 |
0.22 |
0.26 |
0.23 |
0.20 |
0.21 |
0.26 |
0.22 |
0.21 |
0.21 |
0.22 |
0.21 |
0.18 |
0.17 |
0.26 |
0.21 |
0.21 |
0.19 |
0.17 |
0.14 |
0.13 |
0.13 |
0.19 |
0.15 |
0.15 |
0.14 |
0.20 |
0.15 |
0.17 |
0.15 |
0.22 |
0.19 |
0.17 |
0.15 |
0.20 |
0.19 |
0.19 |
0.17 |
0.23 |
0.16 |
0.18 |
0.15 |
0.15 |
0.15 |
0.17 |
0.15 |
0.20 |
0.16 |
0.16 |
0.15 |
0.64 |
0.00 |
0.00 |
0.00 |
| Research and development |
|
|
|
|
|
0.03 |
|
|
|
0.04 |
|
|
|
0.04 |
|
|
|
0.03 |
|
|
|
0.03 |
|
|
|
0.02 |
|
|
|
0.03 |
0.00 |
0.00 |
0.00 |
0.02 |
0.00 |
0.00 |
0.00 |
0.02 |
0.00 |
0.00 |
0.00 |
0.02 |
0.00 |
0.00 |
0.00 |
0.02 |
0.00 |
0.00 |
0.00 |
0.02 |
0.00 |
0.00 |
0.00 |
0.02 |
0.00 |
0.00 |
0.00 |
0.02 |
0.00 |
0.00 |
0.00 |
0.02 |
0.00 |
0.00 |
0.00 |
0.02 |
0.00 |
0.00 |
0.00 |
| Other operating expenses |
-0.01 |
0.00 |
-0.01 |
0.00 |
-0.01 |
-0.05 |
-0.01 |
-0.01 |
-0.01 |
-0.17 |
-0.01 |
-0.01 |
-0.01 |
-0.04 |
0.00 |
0.00 |
0.00 |
-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 |
0.03 |
0.05 |
0.05 |
0.00 |
-0.02 |
0.00 |
0.00 |
0.00 |
-0.02 |
0.00 |
0.00 |
0.00 |
-0.02 |
0.00 |
0.00 |
0.00 |
-0.02 |
0.00 |
0.00 |
0.00 |
-0.02 |
0.00 |
0.00 |
0.00 |
-0.02 |
0.00 |
0.00 |
0.00 |
-0.02 |
0.00 |
0.00 |
0.00 |
-0.66 |
0.00 |
0.00 |
0.00 |
| Operating income |
0.16 |
0.16 |
0.16 |
0.15 |
0.16 |
0.11 |
0.08 |
0.19 |
0.15 |
0.31 |
0.17 |
0.16 |
0.14 |
0.10 |
0.12 |
0.16 |
0.13 |
0.11 |
0.11 |
0.12 |
0.14 |
0.29 |
0.22 |
0.05 |
0.21 |
0.21 |
0.21 |
0.17 |
0.16 |
0.21 |
0.28 |
0.24 |
0.19 |
0.23 |
0.23 |
0.24 |
0.16 |
0.25 |
0.17 |
0.22 |
0.20 |
0.14 |
0.20 |
0.27 |
0.16 |
0.14 |
0.17 |
0.18 |
0.16 |
0.17 |
0.13 |
0.12 |
0.10 |
0.11 |
0.07 |
0.11 |
0.08 |
0.12 |
-0.19 |
0.09 |
0.09 |
0.10 |
0.08 |
-0.02 |
0.09 |
0.07 |
0.08 |
-0.07 |
0.07 |
| Non-operating income (net) |
0.03 |
0.04 |
0.04 |
0.03 |
0.03 |
0.02 |
0.03 |
0.03 |
0.03 |
0.02 |
0.02 |
0.01 |
0.02 |
0.06 |
0.04 |
0.06 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.01 |
0.01 |
0.02 |
0.01 |
-0.04 |
-0.01 |
-0.01 |
-0.01 |
0.01 |
0.01 |
0.02 |
0.01 |
-0.04 |
-0.01 |
-0.02 |
-0.02 |
0.00 |
-0.01 |
-0.02 |
-0.02 |
-0.06 |
-0.03 |
-0.03 |
-0.02 |
-0.07 |
-0.03 |
-0.03 |
-0.03 |
-0.03 |
-0.03 |
-0.03 |
-0.03 |
-0.03 |
-0.03 |
-0.03 |
-0.03 |
-0.03 |
-0.03 |
-0.03 |
-0.02 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
0.00 |
-0.01 |
0.01 |
-0.01 |
| Income before tax |
0.19 |
0.20 |
0.20 |
0.19 |
0.19 |
0.13 |
0.11 |
0.22 |
0.18 |
0.33 |
0.19 |
0.17 |
0.16 |
0.16 |
0.16 |
0.22 |
0.18 |
0.15 |
0.14 |
0.16 |
0.17 |
0.30 |
0.23 |
0.07 |
0.22 |
0.17 |
0.20 |
0.16 |
0.15 |
0.22 |
0.30 |
0.26 |
0.20 |
0.19 |
0.22 |
0.22 |
0.15 |
0.25 |
0.16 |
0.20 |
0.18 |
0.08 |
0.18 |
0.24 |
0.13 |
0.08 |
0.14 |
0.15 |
0.13 |
0.14 |
0.10 |
0.09 |
0.07 |
0.08 |
0.04 |
0.08 |
0.05 |
0.10 |
-0.22 |
0.06 |
0.07 |
0.09 |
0.07 |
-0.03 |
0.08 |
0.06 |
0.07 |
-0.06 |
0.06 |
| Income tax expense |
0.04 |
0.04 |
0.06 |
0.04 |
0.04 |
0.01 |
0.01 |
0.04 |
0.03 |
0.06 |
0.04 |
0.04 |
0.03 |
0.04 |
0.02 |
0.04 |
0.04 |
0.03 |
-0.01 |
0.03 |
0.03 |
0.05 |
0.00 |
0.01 |
0.04 |
0.02 |
0.04 |
0.04 |
0.03 |
0.01 |
0.07 |
0.02 |
0.04 |
0.12 |
0.07 |
0.07 |
0.03 |
0.05 |
0.05 |
0.07 |
0.04 |
0.03 |
0.06 |
0.09 |
0.05 |
0.03 |
0.05 |
0.05 |
0.04 |
0.05 |
0.03 |
0.03 |
0.02 |
0.03 |
0.02 |
0.03 |
0.02 |
0.03 |
0.03 |
0.02 |
0.03 |
0.03 |
0.03 |
-0.02 |
0.04 |
0.02 |
0.02 |
-0.02 |
0.02 |
| Net income |
0.15 |
0.16 |
0.15 |
0.15 |
0.15 |
0.12 |
0.10 |
0.17 |
0.15 |
0.27 |
0.15 |
0.13 |
0.13 |
0.12 |
0.14 |
0.18 |
0.14 |
0.12 |
0.15 |
0.13 |
0.15 |
0.25 |
0.22 |
0.05 |
0.17 |
0.15 |
0.15 |
0.13 |
0.12 |
0.21 |
0.23 |
0.24 |
0.16 |
0.06 |
0.15 |
0.15 |
0.12 |
0.20 |
0.11 |
0.13 |
0.14 |
0.05 |
0.11 |
0.16 |
0.09 |
0.05 |
0.10 |
0.10 |
0.09 |
0.09 |
0.07 |
0.06 |
0.04 |
0.05 |
0.01 |
0.05 |
0.03 |
0.07 |
-0.25 |
0.04 |
0.05 |
0.06 |
0.04 |
-0.01 |
0.04 |
0.04 |
0.05 |
-0.04 |
0.04 |
|
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 |
| Cash and cash equivalents |
0.77 |
0.83 |
0.43 |
0.47 |
0.63 |
0.51 |
0.08 |
0.24 |
0.70 |
0.72 |
0.89 |
0.99 |
1.04 |
1.06 |
0.92 |
|
|
|
| Short-term investments |
|
|
|
|
|
|
|
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
| Accounts receivable, net |
2.38 |
2.10 |
2.18 |
2.05 |
1.95 |
1.62 |
1.46 |
1.26 |
1.19 |
1.16 |
1.07 |
1.04 |
1.12 |
0.91 |
0.71 |
0.73 |
|
|
| Inventories |
0.22 |
0.21 |
0.19 |
0.18 |
0.16 |
0.14 |
0.14 |
0.13 |
0.18 |
0.21 |
0.29 |
0.34 |
0.31 |
0.29 |
0.38 |
0.29 |
0.30 |
|
| Other current assets |
0.08 |
0.09 |
0.08 |
0.05 |
0.05 |
0.18 |
0.12 |
0.12 |
0.12 |
0.05 |
0.03 |
0.05 |
0.20 |
0.23 |
0.26 |
0.29 |
0.34 |
|
| Total current assets |
3.45 |
3.23 |
2.88 |
2.75 |
2.79 |
2.44 |
1.79 |
1.75 |
2.20 |
2.14 |
2.28 |
2.55 |
2.68 |
2.48 |
2.27 |
1.31 |
|
|
| Property, plant and equipment, net |
3.99 |
3.69 |
3.56 |
3.20 |
3.11 |
2.98 |
2.83 |
2.52 |
2.22 |
1.99 |
1.83 |
1.79 |
1.90 |
2.03 |
2.03 |
2.00 |
1.98 |
|
| Goodwill |
2.65 |
2.62 |
2.62 |
2.62 |
2.63 |
1.62 |
1.37 |
1.26 |
1.22 |
1.23 |
0.96 |
1.03 |
0.88 |
0.88 |
0.84 |
1.13 |
1.13 |
|
| Intangible assets |
0.69 |
0.78 |
0.89 |
1.02 |
1.16 |
0.51 |
0.49 |
0.49 |
0.51 |
0.55 |
0.50 |
0.55 |
0.53 |
0.55 |
0.57 |
0.59 |
1.74 |
|
| Long-term investments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other non-current assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total assets |
12.75 |
12.14 |
11.22 |
10.86 |
10.63 |
8.16 |
7.03 |
6.38 |
6.37 |
6.35 |
6.02 |
6.27 |
6.23 |
6.39 |
6.00 |
5.20 |
5.04 |
|
|
| Accounts payable |
0.56 |
0.60 |
0.55 |
0.64 |
0.60 |
0.46 |
0.50 |
0.56 |
0.38 |
0.32 |
0.32 |
0.27 |
0.34 |
0.38 |
0.38 |
0.27 |
0.31 |
|
| Short-term debt |
0.00 |
0.50 |
0.23 |
0.40 |
0.75 |
0.65 |
0.62 |
0.60 |
0.63 |
0.61 |
0.59 |
0.11 |
0.08 |
0.05 |
0.03 |
0.72 |
|
|
| Current portion of long-term debt |
|
0.50 |
0.23 |
0.40 |
|
|
|
|
1.28 |
1.28 |
1.27 |
0.11 |
|
|
|
|
|
|
| Deferred revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other current liabilities |
2.49 |
1.12 |
1.18 |
1.09 |
0.42 |
0.53 |
0.40 |
0.33 |
0.24 |
0.26 |
0.25 |
0.86 |
0.86 |
0.82 |
0.86 |
1.24 |
1.10 |
|
| Long-term debt |
2.70 |
2.70 |
2.21 |
2.51 |
3.30 |
1.69 |
1.29 |
1.28 |
1.28 |
1.28 |
1.27 |
1.59 |
1.70 |
1.78 |
1.83 |
0.11 |
0.28 |
|
| Capital lease obligations |
0.22 |
0.21 |
0.23 |
0.25 |
0.19 |
0.16 |
0.16 |
|
|
|
|
|
|
|
|
|
|
|
| Other non-current liabilities |
0.34 |
0.41 |
0.38 |
1.55 |
1.78 |
2.34 |
2.27 |
1.76 |
1.95 |
2.08 |
1.99 |
2.00 |
1.53 |
2.56 |
1.93 |
|
|
|
| Total liabilities |
7.68 |
7.48 |
7.12 |
7.37 |
7.82 |
6.26 |
5.44 |
4.87 |
4.62 |
4.70 |
4.53 |
4.90 |
4.70 |
5.73 |
5.13 |
3.79 |
3.60 |
|
|
| Common stock and paid-in capital |
-0.41 |
-0.43 |
-0.66 |
-0.79 |
-1.08 |
-1.63 |
-1.42 |
-1.09 |
0.07 |
0.33 |
0.64 |
0.84 |
1.29 |
0.67 |
1.01 |
1.42 |
1.44 |
0.00 |
| Retained earnings |
5.49 |
5.10 |
4.76 |
4.28 |
3.89 |
3.53 |
3.01 |
2.61 |
1.69 |
1.32 |
0.85 |
0.53 |
0.24 |
0.00 |
-0.14 |
|
|
|
| Common shares outstanding |
39 |
39 |
40 |
40 |
40 |
41 |
41 |
44 |
46 |
47 |
48 |
49 |
50 |
50 |
49 |
49 |
49 |
49 |
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 |
| Cash and cash equivalents |
0.22 |
0.77 |
0.31 |
0.34 |
0.17 |
0.83 |
0.01 |
0.01 |
0.01 |
0.43 |
0.11 |
0.31 |
0.32 |
0.47 |
0.12 |
0.38 |
0.33 |
0.63 |
0.56 |
0.35 |
0.41 |
0.51 |
0.74 |
0.63 |
0.03 |
0.08 |
0.03 |
0.03 |
0.05 |
0.24 |
0.07 |
0.40 |
0.53 |
0.70 |
0.50 |
0.55 |
0.61 |
0.72 |
0.96 |
0.85 |
0.79 |
0.89 |
0.67 |
0.96 |
0.90 |
0.99 |
0.77 |
0.59 |
0.74 |
1.04 |
0.90 |
0.62 |
0.65 |
1.06 |
0.77 |
0.67 |
0.55 |
0.92 |
0.54 |
0.38 |
0.23 |
|
|
|
|
|
| Short-term investments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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 |
|
|
|
|
|
|
| Accounts receivable, net |
0.41 |
2.38 |
2.47 |
2.34 |
2.56 |
2.10 |
2.32 |
2.60 |
2.52 |
2.18 |
2.18 |
2.24 |
2.17 |
2.05 |
2.47 |
2.18 |
2.19 |
1.95 |
2.03 |
1.77 |
1.83 |
1.62 |
1.79 |
1.73 |
1.74 |
1.46 |
1.71 |
1.82 |
1.63 |
1.26 |
1.51 |
1.44 |
1.41 |
1.19 |
1.20 |
1.20 |
1.18 |
1.16 |
1.05 |
1.02 |
1.09 |
1.07 |
1.28 |
1.24 |
1.22 |
1.04 |
1.14 |
1.22 |
1.30 |
1.12 |
1.06 |
1.10 |
1.20 |
0.91 |
0.88 |
0.88 |
0.95 |
0.71 |
0.78 |
0.90 |
0.90 |
|
|
|
|
|
| Inventories |
0.23 |
0.22 |
0.22 |
0.22 |
0.22 |
0.21 |
0.21 |
0.20 |
0.20 |
0.19 |
0.19 |
0.19 |
0.19 |
0.18 |
0.17 |
0.20 |
0.19 |
0.16 |
0.14 |
0.14 |
0.14 |
0.14 |
0.15 |
0.16 |
0.15 |
0.14 |
0.14 |
0.13 |
0.13 |
0.13 |
0.18 |
0.17 |
0.19 |
0.18 |
0.18 |
0.20 |
0.23 |
0.21 |
0.27 |
0.28 |
0.28 |
0.29 |
0.31 |
0.32 |
0.34 |
0.34 |
0.27 |
0.29 |
0.32 |
0.31 |
0.34 |
0.32 |
0.31 |
0.29 |
0.33 |
0.36 |
0.38 |
0.38 |
0.46 |
0.39 |
0.37 |
0.29 |
|
|
|
0.30 |
| Other current assets |
2.37 |
0.08 |
0.30 |
0.07 |
0.11 |
0.09 |
0.09 |
0.11 |
0.11 |
0.08 |
0.11 |
0.08 |
0.08 |
0.05 |
0.06 |
0.07 |
0.08 |
0.05 |
0.07 |
0.06 |
0.07 |
0.05 |
0.04 |
0.04 |
0.22 |
0.02 |
0.15 |
0.15 |
0.12 |
0.12 |
0.10 |
0.14 |
0.09 |
0.12 |
0.06 |
0.08 |
0.05 |
0.05 |
0.07 |
0.04 |
0.04 |
0.03 |
0.04 |
0.17 |
0.17 |
0.05 |
0.20 |
0.23 |
0.19 |
0.20 |
0.24 |
0.22 |
0.23 |
0.23 |
0.25 |
0.26 |
0.27 |
0.26 |
0.30 |
0.33 |
0.34 |
0.29 |
|
|
|
0.34 |
| Total current assets |
3.22 |
3.45 |
3.08 |
2.97 |
3.04 |
3.23 |
2.63 |
2.91 |
2.83 |
2.88 |
2.59 |
2.82 |
2.75 |
2.75 |
2.82 |
2.82 |
2.79 |
2.79 |
2.79 |
2.32 |
2.44 |
2.44 |
2.88 |
2.74 |
2.14 |
1.79 |
2.03 |
2.12 |
1.92 |
1.75 |
1.86 |
2.15 |
2.21 |
2.20 |
1.94 |
2.03 |
2.06 |
2.14 |
2.34 |
2.20 |
2.20 |
2.28 |
2.42 |
2.69 |
2.63 |
2.55 |
2.38 |
2.33 |
2.54 |
2.68 |
2.53 |
2.27 |
2.39 |
2.48 |
2.23 |
2.17 |
2.16 |
2.27 |
2.08 |
1.99 |
1.83 |
|
|
|
|
|
| Property, plant and equipment, net |
|
3.99 |
3.90 |
3.82 |
3.78 |
3.69 |
3.63 |
|
|
|
3.45 |
3.20 |
3.18 |
3.20 |
3.14 |
3.10 |
3.09 |
3.11 |
3.04 |
3.21 |
2.99 |
2.98 |
2.91 |
2.88 |
2.85 |
2.83 |
2.70 |
2.63 |
2.57 |
2.52 |
2.33 |
2.26 |
2.22 |
2.22 |
2.09 |
2.03 |
1.99 |
1.99 |
1.84 |
1.81 |
1.81 |
1.83 |
1.75 |
1.76 |
1.77 |
1.79 |
1.85 |
1.85 |
1.86 |
1.90 |
1.96 |
1.99 |
2.00 |
2.03 |
1.99 |
1.99 |
2.01 |
2.03 |
1.98 |
1.99 |
2.01 |
2.00 |
|
|
|
1.98 |
| Goodwill |
2.65 |
2.65 |
2.65 |
2.65 |
2.65 |
2.62 |
2.62 |
2.62 |
2.62 |
2.62 |
2.62 |
2.62 |
2.62 |
2.62 |
2.62 |
2.63 |
2.63 |
2.63 |
2.68 |
1.60 |
1.60 |
1.62 |
1.58 |
1.58 |
1.65 |
1.37 |
1.40 |
1.40 |
1.40 |
1.26 |
1.22 |
1.22 |
1.22 |
1.22 |
1.22 |
1.22 |
1.23 |
1.23 |
0.96 |
0.96 |
0.96 |
0.96 |
0.97 |
0.97 |
1.03 |
1.03 |
1.09 |
1.09 |
0.92 |
0.88 |
0.88 |
0.88 |
0.88 |
0.88 |
0.84 |
0.84 |
0.84 |
0.84 |
0.83 |
1.13 |
1.13 |
1.13 |
|
|
|
1.13 |
| Intangible assets |
0.67 |
0.69 |
0.72 |
0.75 |
0.76 |
0.78 |
0.81 |
0.84 |
0.86 |
0.89 |
0.92 |
0.96 |
0.99 |
1.02 |
1.05 |
1.09 |
1.12 |
1.16 |
1.19 |
0.50 |
0.51 |
0.51 |
0.53 |
0.54 |
0.48 |
0.49 |
0.51 |
0.52 |
0.53 |
0.49 |
0.48 |
0.49 |
0.50 |
0.51 |
0.52 |
0.53 |
0.54 |
0.55 |
0.48 |
0.49 |
0.49 |
0.50 |
0.53 |
0.53 |
0.54 |
0.55 |
0.55 |
0.56 |
0.53 |
0.53 |
0.53 |
0.54 |
0.54 |
0.55 |
0.55 |
0.56 |
0.56 |
0.57 |
0.57 |
0.58 |
0.58 |
1.72 |
|
|
|
1.74 |
| Long-term investments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other non-current assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total assets |
12.53 |
12.75 |
12.31 |
12.10 |
12.10 |
12.14 |
11.08 |
11.31 |
11.17 |
11.22 |
10.62 |
10.86 |
10.85 |
10.86 |
10.62 |
10.59 |
10.56 |
10.63 |
10.40 |
8.13 |
8.21 |
8.16 |
8.45 |
8.23 |
7.62 |
7.03 |
7.18 |
7.23 |
7.00 |
6.38 |
6.20 |
6.38 |
6.38 |
6.37 |
6.17 |
6.19 |
6.23 |
6.35 |
6.01 |
5.86 |
5.90 |
6.02 |
6.04 |
6.31 |
6.32 |
6.27 |
6.13 |
6.08 |
6.11 |
6.23 |
6.28 |
6.05 |
6.25 |
6.39 |
5.86 |
5.81 |
5.82 |
6.00 |
5.72 |
5.94 |
5.81 |
5.20 |
|
|
|
5.04 |
|
| Accounts payable |
0.69 |
0.56 |
0.68 |
0.65 |
0.60 |
0.60 |
0.58 |
0.65 |
0.61 |
0.55 |
0.54 |
0.52 |
0.51 |
0.64 |
0.54 |
0.53 |
0.54 |
0.60 |
0.51 |
0.35 |
0.40 |
0.46 |
0.43 |
0.44 |
0.54 |
0.50 |
0.62 |
0.62 |
0.62 |
0.56 |
0.41 |
0.38 |
0.34 |
0.38 |
0.32 |
0.33 |
0.33 |
0.32 |
0.29 |
0.25 |
0.25 |
0.32 |
0.30 |
0.27 |
0.31 |
0.27 |
0.27 |
0.30 |
0.26 |
0.34 |
0.29 |
0.29 |
0.25 |
0.38 |
0.29 |
0.31 |
0.29 |
0.38 |
0.29 |
0.26 |
0.25 |
0.27 |
|
|
|
0.31 |
| Short-term debt |
|
0.00 |
0.00 |
0.00 |
0.50 |
0.50 |
0.90 |
0.94 |
0.20 |
0.23 |
0.26 |
0.48 |
0.40 |
0.40 |
0.40 |
0.00 |
0.00 |
0.75 |
0.73 |
0.67 |
0.66 |
0.65 |
0.68 |
0.66 |
0.09 |
0.62 |
0.66 |
0.64 |
0.62 |
0.60 |
0.64 |
0.64 |
0.64 |
0.63 |
0.63 |
0.61 |
0.57 |
0.61 |
0.58 |
0.57 |
0.56 |
0.59 |
0.59 |
0.37 |
0.11 |
0.11 |
0.09 |
0.09 |
0.08 |
0.08 |
0.07 |
0.05 |
0.04 |
0.05 |
0.04 |
0.04 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
|
|
|
|
|
| Current portion of long-term debt |
|
|
|
0.00 |
0.50 |
0.50 |
0.90 |
0.94 |
0.20 |
0.23 |
0.26 |
0.48 |
0.40 |
0.40 |
0.40 |
|
|
|
|
|
|
|
|
|
0.09 |
|
|
|
|
|
|
1.28 |
1.28 |
1.28 |
1.28 |
1.28 |
1.28 |
1.28 |
|
|
|
1.27 |
|
|
|
0.11 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Deferred revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other current liabilities |
1.19 |
2.49 |
2.02 |
1.13 |
1.10 |
1.12 |
1.12 |
1.08 |
1.20 |
1.18 |
1.15 |
1.09 |
1.15 |
1.09 |
1.19 |
1.16 |
1.19 |
0.42 |
0.53 |
0.45 |
0.53 |
0.53 |
0.52 |
0.44 |
1.07 |
0.40 |
0.33 |
0.31 |
0.36 |
0.33 |
0.32 |
0.28 |
0.29 |
0.24 |
0.24 |
0.22 |
0.28 |
0.26 |
0.26 |
0.22 |
0.27 |
0.25 |
0.27 |
0.83 |
0.84 |
0.86 |
0.82 |
0.83 |
0.82 |
0.86 |
0.84 |
0.77 |
0.78 |
0.82 |
0.90 |
0.87 |
0.93 |
0.86 |
0.89 |
0.90 |
0.78 |
1.24 |
|
|
|
1.10 |
| Long-term debt |
2.70 |
2.70 |
2.70 |
2.70 |
2.70 |
2.70 |
1.71 |
1.72 |
2.24 |
2.21 |
2.21 |
2.40 |
2.50 |
2.51 |
2.61 |
3.10 |
3.20 |
3.30 |
3.32 |
1.69 |
1.69 |
1.69 |
2.28 |
2.28 |
1.67 |
1.29 |
1.55 |
1.70 |
1.50 |
1.28 |
1.28 |
1.28 |
1.28 |
1.28 |
1.28 |
1.28 |
1.28 |
1.28 |
1.28 |
1.28 |
1.28 |
1.27 |
1.31 |
1.31 |
1.59 |
1.59 |
1.65 |
1.68 |
1.70 |
1.70 |
1.74 |
1.77 |
1.78 |
1.78 |
1.79 |
1.81 |
1.82 |
1.83 |
1.84 |
1.84 |
1.85 |
0.11 |
|
|
|
0.28 |
| Capital lease obligations |
0.23 |
0.22 |
0.23 |
0.21 |
0.20 |
0.21 |
0.21 |
0.22 |
0.22 |
0.23 |
0.21 |
0.22 |
0.23 |
0.25 |
0.20 |
0.18 |
0.19 |
0.19 |
0.20 |
0.17 |
0.16 |
0.16 |
0.15 |
0.15 |
0.15 |
0.16 |
0.17 |
0.18 |
0.18 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other non-current liabilities |
0.34 |
0.34 |
0.41 |
0.41 |
0.41 |
0.41 |
0.41 |
0.39 |
0.39 |
0.38 |
0.38 |
1.53 |
1.53 |
1.55 |
1.80 |
1.79 |
1.82 |
1.78 |
2.29 |
0.32 |
2.26 |
2.34 |
2.05 |
2.17 |
2.23 |
2.27 |
1.98 |
2.00 |
1.98 |
1.76 |
1.46 |
1.89 |
1.92 |
1.95 |
1.90 |
2.01 |
2.04 |
2.08 |
1.85 |
1.83 |
1.95 |
1.99 |
1.95 |
1.93 |
2.02 |
2.00 |
1.46 |
1.45 |
1.51 |
1.53 |
2.20 |
2.19 |
2.59 |
2.56 |
1.79 |
1.79 |
1.83 |
1.93 |
1.40 |
1.39 |
|
|
|
|
|
|
| Total liabilities |
7.39 |
7.68 |
7.33 |
7.22 |
7.33 |
7.48 |
6.88 |
7.13 |
7.04 |
7.12 |
6.89 |
7.21 |
7.29 |
7.37 |
7.57 |
7.63 |
7.74 |
7.82 |
8.21 |
6.07 |
6.24 |
6.26 |
6.57 |
6.56 |
5.97 |
5.44 |
5.48 |
5.60 |
5.44 |
4.87 |
4.37 |
4.68 |
4.66 |
4.62 |
4.46 |
4.54 |
4.60 |
4.70 |
4.36 |
4.25 |
4.38 |
4.53 |
4.55 |
4.83 |
4.94 |
4.90 |
4.46 |
4.51 |
4.55 |
4.70 |
5.34 |
5.17 |
5.54 |
5.73 |
4.83 |
4.82 |
4.91 |
5.13 |
4.56 |
4.53 |
4.44 |
3.79 |
|
|
|
3.60 |
|
| Common stock and paid-in capital |
-0.43 |
-0.41 |
-0.40 |
-0.41 |
-0.42 |
-0.43 |
-0.82 |
-0.80 |
-0.73 |
-0.66 |
-0.80 |
-0.79 |
-0.79 |
-0.79 |
-1.16 |
-1.16 |
-1.16 |
-1.08 |
-1.63 |
-1.65 |
-1.66 |
-1.63 |
-1.45 |
-1.47 |
-1.50 |
-1.42 |
-1.20 |
-1.16 |
-1.13 |
-1.09 |
-0.61 |
-0.54 |
-0.31 |
0.07 |
0.06 |
0.12 |
0.22 |
0.33 |
0.50 |
0.54 |
0.56 |
0.64 |
0.67 |
0.76 |
0.79 |
0.84 |
1.17 |
1.16 |
1.25 |
1.29 |
0.78 |
0.78 |
0.67 |
0.67 |
1.08 |
1.05 |
1.03 |
1.01 |
1.37 |
1.37 |
1.36 |
1.42 |
0.00 |
0.00 |
0.00 |
1.44 |
| Retained earnings |
5.58 |
5.49 |
5.38 |
5.29 |
5.19 |
5.10 |
5.03 |
4.98 |
4.86 |
4.76 |
4.53 |
4.43 |
4.35 |
4.28 |
4.20 |
4.11 |
3.98 |
3.89 |
3.82 |
3.72 |
3.64 |
3.53 |
3.33 |
3.15 |
3.14 |
3.01 |
2.90 |
2.78 |
2.69 |
2.61 |
2.43 |
2.24 |
2.03 |
1.69 |
1.66 |
1.53 |
1.41 |
1.32 |
1.15 |
1.07 |
0.96 |
0.85 |
0.82 |
0.73 |
0.59 |
0.53 |
0.49 |
0.41 |
0.32 |
0.24 |
0.16 |
0.09 |
0.04 |
0.00 |
-0.05 |
-0.06 |
-0.11 |
-0.14 |
-0.21 |
0.04 |
0.00 |
|
|
|
|
|
| Common shares outstanding |
39 |
39 |
39 |
39 |
39 |
39 |
40 |
40 |
40 |
40 |
40 |
40 |
40 |
40 |
40 |
40 |
40 |
40 |
40 |
40 |
40 |
41 |
41 |
41 |
41 |
41 |
41 |
42 |
41 |
41 |
43 |
44 |
45 |
45 |
46 |
46 |
46 |
46 |
47 |
48 |
47 |
47 |
48 |
49 |
49 |
48 |
49 |
49 |
50 |
49 |
51 |
51 |
50 |
50 |
50 |
50 |
50 |
49 |
49 |
50 |
49 |
49 |
49 |
49 |
41 |
|
|
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 |
| Net income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Depreciation, depletion and amortization |
0.33 |
0.33 |
0.35 |
0.36 |
0.29 |
0.25 |
0.23 |
0.20 |
0.21 |
0.19 |
0.18 |
0.19 |
0.23 |
0.18 |
0.18 |
0.18 |
|
| Stock-based compensation |
0.05 |
0.02 |
0.03 |
0.04 |
0.03 |
0.02 |
0.03 |
0.04 |
0.03 |
0.04 |
0.04 |
0.03 |
0.04 |
0.04 |
0.04 |
|
|
| Change in inventory |
-0.01 |
-0.02 |
0.00 |
-0.02 |
-0.03 |
0.01 |
-0.01 |
0.04 |
0.02 |
0.08 |
0.05 |
0.05 |
0.05 |
0.12 |
-0.09 |
0.01 |
|
| Other working capital changes |
0.82 |
0.07 |
0.59 |
0.39 |
0.46 |
0.81 |
0.65 |
0.64 |
0.56 |
0.53 |
0.55 |
0.44 |
-0.09 |
-0.01 |
0.39 |
0.17 |
0.00 |
| Capital expenditures |
-0.40 |
-0.37 |
-0.29 |
-0.28 |
-0.33 |
-0.35 |
-0.53 |
-0.46 |
-0.38 |
-0.29 |
-0.19 |
-0.17 |
-0.14 |
-0.16 |
-0.20 |
-0.19 |
-0.18 |
| Others incl. marketable securities changes |
-0.12 |
0.02 |
0.06 |
0.02 |
-1.62 |
-0.41 |
-0.10 |
-0.01 |
0.03 |
-0.37 |
0.05 |
-0.27 |
0.06 |
0.00 |
0.00 |
0.00 |
0.18 |
| Dividend payout |
-0.21 |
-0.21 |
-0.20 |
-0.19 |
-0.19 |
-0.17 |
-0.15 |
-0.13 |
-0.12 |
-0.10 |
-0.08 |
-0.05 |
-0.03 |
-0.01 |
-1.43 |
|
|
| Common stock repurchases |
0.00 |
-0.16 |
-0.08 |
-0.05 |
-0.10 |
-0.08 |
-0.26 |
-0.74 |
-0.29 |
-0.19 |
-0.23 |
-0.14 |
-0.12 |
0.00 |
0.00 |
|
|
| Net Debt Issuance |
-0.52 |
0.72 |
-0.50 |
-0.41 |
1.60 |
0.36 |
-0.02 |
-0.03 |
-0.08 |
-0.05 |
-0.47 |
-0.15 |
-0.03 |
-0.02 |
2.01 |
-0.17 |
0.27 |
|
| Change in cash |
-0.06 |
0.40 |
-0.04 |
-0.16 |
0.12 |
0.44 |
-0.17 |
-0.46 |
-0.02 |
-0.17 |
-0.10 |
-0.05 |
-0.01 |
0.14 |
0.92 |
0.00 |
0.27 |
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 |
Mar-09 |
| Net income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Depreciation, depletion and amortization |
0.08 |
0.09 |
0.08 |
0.08 |
0.08 |
0.08 |
0.08 |
0.08 |
0.08 |
0.09 |
0.09 |
0.09 |
0.09 |
0.10 |
0.09 |
0.09 |
0.09 |
0.09 |
0.07 |
0.06 |
0.07 |
0.07 |
0.06 |
0.06 |
0.06 |
0.07 |
0.06 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.04 |
0.05 |
0.04 |
0.05 |
0.05 |
0.06 |
0.08 |
0.06 |
0.04 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.04 |
0.05 |
0.05 |
0.05 |
|
|
|
| Stock-based compensation |
0.02 |
0.01 |
0.01 |
0.01 |
0.02 |
0.01 |
0.01 |
-0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.00 |
0.01 |
0.01 |
0.00 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.02 |
0.00 |
0.01 |
0.01 |
0.01 |
0.01 |
0.02 |
0.01 |
0.01 |
0.01 |
0.02 |
0.01 |
0.01 |
0.01 |
0.02 |
0.01 |
|
0.03 |
|
|
|
|
|
|
|
| Change in inventory |
-0.01 |
0.00 |
-0.01 |
0.00 |
-0.01 |
0.00 |
-0.01 |
0.00 |
-0.01 |
0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
0.02 |
-0.01 |
-0.03 |
-0.02 |
0.00 |
0.00 |
-0.01 |
0.02 |
0.01 |
-0.01 |
-0.01 |
0.00 |
-0.01 |
0.00 |
0.00 |
0.04 |
-0.01 |
0.01 |
-0.01 |
-0.02 |
0.01 |
0.03 |
-0.02 |
0.06 |
0.01 |
0.00 |
0.00 |
0.02 |
0.01 |
0.02 |
0.00 |
0.01 |
0.02 |
0.02 |
0.00 |
0.15 |
-0.08 |
-0.01 |
-0.02 |
0.06 |
0.03 |
0.02 |
0.01 |
0.09 |
-0.06 |
0.00 |
-0.11 |
0.02 |
-0.02 |
0.04 |
-0.04 |
|
|
|
| Other working capital changes |
-0.48 |
0.55 |
0.03 |
0.73 |
-0.49 |
0.30 |
0.13 |
-0.08 |
-0.28 |
0.46 |
0.25 |
-0.01 |
-0.10 |
0.51 |
-0.14 |
0.18 |
-0.15 |
0.18 |
0.27 |
0.03 |
-0.03 |
0.51 |
0.15 |
0.14 |
0.01 |
0.49 |
0.31 |
-0.11 |
-0.04 |
0.56 |
-0.15 |
0.16 |
0.07 |
0.40 |
0.03 |
0.10 |
0.06 |
0.23 |
0.19 |
0.11 |
0.00 |
0.33 |
0.19 |
0.09 |
-0.06 |
0.34 |
0.18 |
0.20 |
-0.28 |
0.05 |
0.29 |
-0.02 |
-0.40 |
0.25 |
0.05 |
0.08 |
-0.39 |
0.32 |
0.24 |
0.14 |
-0.33 |
0.15 |
0.14 |
0.01 |
-0.13 |
0.00 |
0.00 |
0.00 |
| Capital expenditures |
-0.07 |
-0.13 |
-0.16 |
-0.10 |
-0.07 |
-0.11 |
-0.17 |
-0.09 |
-0.08 |
-0.13 |
-0.05 |
-0.07 |
-0.04 |
-0.11 |
-0.08 |
-0.06 |
-0.04 |
-0.12 |
-0.08 |
-0.07 |
-0.06 |
-0.13 |
-0.07 |
-0.08 |
-0.07 |
-0.18 |
-0.12 |
-0.12 |
-0.11 |
-0.17 |
-0.12 |
-0.10 |
-0.08 |
-0.15 |
-0.09 |
-0.08 |
-0.06 |
-0.14 |
-0.06 |
-0.05 |
-0.04 |
-0.10 |
-0.04 |
-0.03 |
-0.02 |
-0.07 |
-0.04 |
-0.03 |
-0.02 |
-0.05 |
-0.03 |
-0.03 |
-0.03 |
-0.07 |
-0.04 |
-0.03 |
-0.03 |
-0.08 |
-0.04 |
-0.02 |
-0.06 |
-0.10 |
-0.04 |
-0.03 |
-0.03 |
-0.18 |
0.00 |
0.00 |
| Others incl. marketable securities changes |
0.00 |
0.00 |
0.07 |
0.00 |
-0.13 |
0.00 |
0.09 |
0.00 |
0.00 |
0.00 |
-0.06 |
0.06 |
-0.02 |
0.02 |
0.00 |
0.00 |
0.00 |
0.00 |
-1.63 |
-0.01 |
0.01 |
-0.04 |
0.00 |
0.00 |
-0.37 |
0.02 |
0.01 |
0.03 |
-0.16 |
-0.04 |
0.01 |
0.01 |
0.01 |
0.02 |
0.01 |
0.00 |
0.00 |
-0.37 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.02 |
0.03 |
0.00 |
0.00 |
-0.23 |
-0.05 |
0.00 |
0.06 |
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 |
0.18 |
0.00 |
0.00 |
| Dividend payout |
-0.05 |
-0.05 |
-0.05 |
-0.05 |
-0.05 |
-0.05 |
-0.05 |
-0.05 |
-0.05 |
-0.05 |
-0.05 |
-0.05 |
-0.05 |
-0.05 |
-0.05 |
-0.05 |
-0.05 |
-0.05 |
-0.05 |
-0.05 |
-0.05 |
-0.05 |
-0.04 |
-0.04 |
-0.04 |
-0.04 |
-0.04 |
-0.04 |
-0.04 |
-0.04 |
-0.03 |
-0.03 |
-0.03 |
-0.03 |
-0.03 |
-0.03 |
-0.03 |
-0.03 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
0.00 |
0.00 |
0.00 |
-1.43 |
-1.43 |
-1.43 |
-1.43 |
|
|
|
|
|
|
|
| Common stock repurchases |
-0.04 |
0.00 |
0.00 |
0.00 |
-0.01 |
0.16 |
-0.04 |
-0.07 |
-0.06 |
-0.04 |
-0.02 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.02 |
-0.01 |
-0.01 |
-0.02 |
-0.02 |
-0.05 |
0.08 |
-0.08 |
-0.08 |
-0.08 |
-0.06 |
-0.07 |
-0.05 |
-0.08 |
-0.23 |
-0.10 |
-0.24 |
-0.17 |
-0.04 |
-0.04 |
-0.14 |
-0.07 |
-0.04 |
-0.07 |
-0.04 |
-0.04 |
-0.04 |
-0.10 |
-0.06 |
-0.03 |
-0.03 |
-0.01 |
-0.09 |
-0.01 |
-0.07 |
-0.03 |
-0.03 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
|
|
|
|
| Net Debt Issuance |
0.00 |
0.00 |
0.00 |
-0.50 |
0.00 |
0.43 |
-0.05 |
0.22 |
-0.03 |
-0.03 |
-0.43 |
-0.02 |
-0.02 |
-0.10 |
-0.10 |
-0.10 |
-0.11 |
-0.03 |
1.63 |
0.00 |
-0.01 |
-0.70 |
0.08 |
0.60 |
0.46 |
-0.26 |
-0.15 |
0.20 |
0.19 |
0.00 |
0.00 |
0.00 |
-0.03 |
-0.03 |
0.00 |
0.00 |
-0.06 |
0.00 |
0.00 |
0.00 |
-0.05 |
-0.02 |
-0.39 |
-0.02 |
-0.04 |
-0.06 |
-0.02 |
-0.06 |
0.00 |
-0.01 |
0.00 |
0.00 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
1.41 |
1.39 |
1.42 |
2.08 |
-0.12 |
-0.14 |
-0.07 |
0.15 |
0.27 |
0.00 |
0.00 |
|
| Change in cash |
-0.56 |
0.46 |
-0.03 |
0.18 |
-0.66 |
0.82 |
0.00 |
0.00 |
-0.42 |
0.32 |
-0.27 |
-0.01 |
-0.15 |
0.35 |
-0.26 |
0.05 |
-0.30 |
0.07 |
0.21 |
-0.06 |
-0.11 |
-0.23 |
0.11 |
0.60 |
-0.05 |
0.04 |
0.00 |
-0.02 |
-0.19 |
0.17 |
-0.33 |
-0.13 |
-0.17 |
0.20 |
-0.05 |
-0.06 |
-0.11 |
-0.24 |
0.11 |
0.06 |
-0.10 |
0.22 |
-0.29 |
0.06 |
-0.09 |
0.22 |
0.18 |
-0.15 |
-0.30 |
0.15 |
0.27 |
-0.03 |
-0.41 |
0.29 |
0.10 |
0.12 |
-0.36 |
0.38 |
0.16 |
0.16 |
0.23 |
0.00 |
0.00 |
0.00 |
0.00 |
0.27 |
0.00 |
0.00 |