ALCON INC

	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15
Total revenue	10.40	9.91	9.46	8.72	8.29	6.83	7.51	7.15	6.79	6.60	6.52
Cost of revenue	4.66	4.40	4.21	3.97	3.64	3.89	3.85	3.96	3.59	3.49	3.39
Gross profit	5.75	5.51	5.25	4.75	4.65	2.94	3.66	3.19	3.20	3.11	3.12
Total operating expenses +	4.39	4.10	4.21	4.08	4.07	3.42	3.85	3.44	3.28	3.10	2.72
Selling, general and administrative	3.45	3.25	3.21	3.07	3.06	2.69	2.85	2.80	2.60	2.53
Research and development	0.99	0.88	0.86	0.70	0.84	0.67	0.66	0.59	0.58	0.50	0.44
Other operating expenses	-0.05	-0.03	0.14	0.31	0.17	0.06	0.35	0.05	0.10	0.08	2.28
Operating income	1.36	1.41	1.04	0.67	0.58	-0.48	-0.19	-0.25	-0.08	0.01	0.40
Non-operating income (net)	-0.20	-0.16	-0.21	-0.21	-0.16	-0.15	-0.15	-0.05	-0.05	-0.12	-0.06
Income before tax	1.16	1.26	0.83	0.46	0.42	-0.64	-0.33	-0.30	-0.13	-0.11	0.34
Income tax expense	0.18	0.24	-0.14	0.13	0.04	-0.10	0.32	-0.07	-0.38	0.06	0.04
Net income	0.98	1.02	0.97	0.34	0.38	-0.53	-0.66	-0.23	0.26	-0.17	0.30

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	Dec-16	Dec-15
Total revenue	2.65	2.72	2.61	2.60	2.47	2.50	2.45	2.50	2.46	2.35	2.33	2.42	2.35	2.17	2.14	2.22	2.19	2.15	2.10	2.11	1.93	1.94	1.84	1.21	1.84	1.91	1.87	1.90	1.82	1.81	1.76	1.82	1.80	1.78	14.10	7.13
Cost of revenue	1.16	1.25	1.16	1.21	1.09	1.12	1.08	1.12	1.08	1.06	1.04	1.06	1.05	1.00	0.97	1.01	0.98	0.94	0.91	0.89	0.90	1.07	0.99	0.87	0.97	1.00	0.92	0.96	0.97	0.91	1.19	0.94	0.91	0.94	-7.31	3.75
Gross profit	1.50	1.47	1.46	1.39	1.38	1.39	1.37	1.37	1.38	1.29	1.29	1.36	1.31	1.17	1.17	1.20	1.21	1.21	1.20	1.22	1.03	0.88	0.85	0.35	0.87	0.92	0.95	0.95	0.85	0.88	0.57	0.88	0.87	0.82	-6.88	3.43
Total operating expenses +	1.08	1.16	1.13	1.14	0.92	0.99	1.04	1.06	1.01	1.08	1.00	1.09	1.04	1.15	0.96	1.00	0.96	1.02	1.18	0.99	0.88	0.73	0.98	0.81	0.90	0.98	0.97	1.00	0.90	0.95	0.85	0.84	0.84	0.88	-12.40	6.31
Selling, general and administrative	0.88	0.90	0.87	0.87	0.81	0.80	0.81	0.84	0.80	0.79	0.80	0.83	0.79	0.76	0.76	0.80	0.74	0.81	0.78	0.79	0.70	0.73	0.69	0.59	0.67	0.71	0.72	0.76	0.66	0.73	0.69	0.72			4.48	2.35
Research and development	0.24	0.27	0.25	0.25	0.22	0.23	0.23	0.22	0.20	0.24	0.20	0.22	0.20	0.24	0.16	0.18	0.17	0.22	0.32	0.18	0.17	0.16	0.22	0.16	0.14	0.16	0.18	0.17	0.15	0.17	0.13	0.15	0.14	0.15	0.89	0.46
Other operating expenses	-0.04	-0.01	0.01	0.03	-0.12	-0.04	0.01	0.00	0.01	0.05	0.00	0.04	0.05	0.15	0.04	0.02	0.06	0.00	0.08	0.03	0.02	-0.15	0.08	0.06	0.09	0.10	0.07	0.07	0.10	0.05	0.03	-0.03	0.69	0.73	-17.77	3.51
Operating income	0.41	0.31	0.33	0.25	0.47	0.40	0.33	0.32	0.37	0.21	0.29	0.27	0.27	0.02	0.21	0.20	0.25	0.18	0.02	0.23	0.15	0.14	-0.13	-0.47	-0.03	-0.07	-0.02	-0.05	-0.05	-0.08	-0.28	0.04	0.07	-0.06	-1.43	0.54
Non-operating income (net)	-0.18	-0.05	-0.05	-0.05	-0.05	-0.05	-0.04	-0.04	-0.03	-0.04	-0.06	-0.06	-0.06	-0.05	-0.06	-0.05	-0.05	-0.04	-0.04	-0.04	-0.04	-0.04	-0.04	-0.04	-0.04	-0.04	-0.05	-0.04	-0.02	-0.01	-0.01	-0.01	-0.01	-0.01	0.26	-0.18
Income before tax	0.24	0.26	0.28	0.20	0.41	0.35	0.29	0.28	0.34	0.17	0.24	0.21	0.21	-0.03	0.15	0.15	0.20	0.14	-0.02	0.19	0.11	0.10	-0.17	-0.50	-0.07	-0.11	-0.06	-0.10	-0.07	-0.09	-0.30	0.02	0.06	-0.07	-1.17	0.35
Income tax expense	0.05	0.05	0.05	0.02	0.06	0.07	0.03	0.06	0.09	-0.26	0.03	0.04	0.04	0.07	0.03	0.00	0.03	0.00	-0.03	0.04	0.03	0.01	-0.02	-0.08	-0.01	-0.02	0.00	0.29	0.04	-0.04	-0.09	0.01	0.02	-0.40	-0.07	0.04
Net income	0.19	0.22	0.24	0.18	0.35	0.28	0.26	0.22	0.25	0.43	0.20	0.17	0.17	-0.10	0.12	0.15	0.17	0.14	0.00	0.15	0.08	0.10	-0.15	-0.42	-0.06	-0.09	-0.07	-0.39	-0.11	-0.07	-0.21	0.02	0.03	0.33	-1.09	0.31

about 2 months 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
Total cash and short-term investments +	1.61	1.83	1.10	0.80	1.58	1.57	0.86	0.26	0.17	0.16	0.29
Cash and cash equivalents	1.53	1.68	1.09	0.98	1.58	1.56	0.82	0.23	0.17	0.16	0.29
Short-term investments	0.08	0.15	0.01	-0.18	0.00	0.01	0.03	0.03
Accounts receivable, net	1.94	2.08	1.89	1.99	1.59	1.47	1.51	1.41	1.52	1.40	1.40
Inventories	2.39	2.27	2.32	2.11	1.90	1.64	1.51	1.44	1.30	1.21	1.15
Other current assets	0.51	0.13	0.34	0.12	0.32	0.31	0.36	0.30	0.29	0.25	0.14
Total current assets	6.45	6.31	5.65	5.19	5.39	4.99	4.24	3.40	3.29	3.02	2.97
Total non-current assets +	25.11	24.04	23.97	24.02	22.61	22.61	23.42	23.66	24.10	24.72	25.23
Property, plant and equipment, net				4.42	4.08	3.78	3.44	2.88	2.56	2.29
Goodwill	9.26	8.95	8.93	8.97	8.91	8.91	8.91	8.90	8.90	8.89	8.86
Intangible assets	9.01	8.59	9.06	9.69	8.77	9.10	10.23	10.68	11.54	12.37	12.95
Long-term investments		0.75	0.32	0.11	0.05	0.04	0.06	0.05	0.05
Other non-current assets
Total assets	31.56	30.35	29.61	29.21	28.00	27.60	27.66	27.06	27.39	27.74	28.20

Total current liabilities +	3.05	2.28	2.40	2.74	2.47	2.26	2.30	1.89	1.78	1.67	1.64
Accounts payable	0.93	0.77	0.81	0.86	0.90	0.88	0.83	0.66	0.67	0.61	0.49
Short-term debt	0.66	0.17	0.12	0.17	0.17	0.24	0.32	0.05	0.07	0.17	0.23
Current portion of long-term debt		0.10	0.14	0.10	0.11	0.16	0.25	1.74	0.07
Deferred revenue
Other current liabilities	1.47	1.10	1.21	1.30	1.01	0.77	0.86	0.88	0.74	0.66	0.69
Total non-current liabilities +	6.47	6.52	6.59	6.75	6.27	6.52	6.05	2.53	2.58	3.06	2.92
Long-term debt		4.54	4.59	4.54	3.97	3.95	3.22	1.83
Capital lease obligations	0.51	0.50	0.41	0.43	0.41	0.39	0.34		0.08
Other non-current liabilities	6.63	0.13	0.17	0.23	0.17	0.24	0.31	1.53	0.19
Total liabilities	9.52	8.79	8.99	9.53	8.74	8.78	8.35	4.42	4.36	4.73	4.57

Total stockholders' equity +	22.03	21.55	20.62	19.68	19.26	18.82	19.30	22.64	23.03	23.01	23.64
Common stock and paid-in capital	22.03	21.55	20.62	19.68	-0.10	-0.08	19.85	-0.01	0.09	-0.15	-0.17
Retained earnings					19.36	18.90	-0.55	22.65	22.94	23.17	23.81
Common shares outstanding	496	498	497	494	493	489	488	489	489	489	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	Dec-16	Dec-15
Total cash and short-term investments +	1.67	1.61	1.50	1.41	1.41	1.83	1.99	1.37	1.15	1.10	1.05	0.66	0.89	0.80	1.18	1.03	0.96	1.58	1.57	1.37	1.57	1.57	1.43	1.34	0.78	0.86	0.82	0.72	0.26	0.26	0.14	0.00	0.17	0.17	0.16	0.29
Cash and cash equivalents	1.59	1.53	1.50	1.41	1.41	1.68	1.57	1.37	1.14	1.09	1.05	0.66	0.89	0.98	1.18	1.03	0.96	1.58	1.57	1.37	1.56	1.56	1.41	1.32	0.76	0.82	0.79	0.72	-0.26	0.23	0.14		-0.17	0.17	0.16	0.29
Short-term investments	0.08	0.08	0.00	0.00	0.00	0.15	0.42	0.00	0.01	0.01	0.00	0.00		-0.18				0.00	0.00	0.01	0.01	0.01	0.02	0.01	0.02	0.03	0.03		0.52	0.03			0.34
Accounts receivable, net	2.02	1.94	1.94	2.02	1.86	2.08	1.74	2.06	2.01	1.89	1.96	2.03	2.01	1.78	1.66	1.71	1.70	1.59	1.55	1.65	1.52	1.47	1.47	1.37	1.56	1.51	1.50	1.54		1.41	1.30			1.52	1.52	1.42
Inventories	2.45	2.39	2.43	2.39	2.34	2.27	2.38	2.33	2.32	2.32	2.32	2.27	2.22	2.11	2.01	1.99	1.95	1.90	1.87	1.81	1.68	1.64	1.65	1.66	1.53	1.51	1.51	1.49		1.44	1.45			1.30	1.21	1.15
Other current assets	0.52	0.51	0.46	0.49	0.46	0.13	0.21	0.22	0.23	0.34	0.21	0.24	0.21	0.33	0.31	0.29	0.28	0.32	0.31	0.20	0.20	0.31	0.23	0.27	0.25	0.36	0.39	0.39		0.30	0.43			0.29	0.08	0.08
Total current assets	6.66	6.45	6.33	6.31	6.07	6.31	6.32	5.99	5.70	5.65	5.54	5.20	5.32	5.19	5.16	5.02	4.89	5.39	5.29	5.02	4.97	4.99	4.78	4.63	4.13	4.24	4.22	4.14	0.26	3.40	3.32		0.17	3.29	3.02	2.97
Total non-current assets +	25.14	25.11	25.16	25.08	24.94	24.04	24.04	23.73	23.86	23.96	23.80	23.99	23.91	24.02	22.63	22.71	22.90	22.61	22.51	22.73	22.40	22.61	22.63	22.85	23.07	23.42	23.42	23.63	-0.26	23.66	23.16		-0.17	24.10
Property, plant and equipment, net											4.49	4.47		4.42	4.10	4.11	4.11	4.08	3.86	3.80	3.75	3.78	3.57	3.48	3.42	3.44	3.21								2.29	2.15
Goodwill	9.31	9.26	9.25	9.18	9.18	8.95	8.95	8.93	8.93	8.92	8.92	8.96	8.95	8.97	8.91	8.91	8.91	8.91	8.91	8.91	8.91	8.91	8.91	8.91	8.91	8.91	8.91	8.91		8.90	8.90			8.90	8.89	8.86
Intangible assets	8.93	9.01	9.16	9.20	9.38	8.59	8.71	8.76	8.92	9.06	9.21	9.37	9.52	9.69	8.74	8.81	9.01	8.77	8.90	9.19	8.93	9.10	9.39	9.69	9.96	10.23	10.48	10.72		10.68	10.53			11.36	12.37	12.95
Long-term investments	0.80		0.74	0.76	0.50	0.75		0.41	0.39	0.32				0.11	0.09	0.07	0.05	0.05	0.22	0.22	0.22	0.04	0.21	0.23	0.27	0.06									0.01	0.01
Other non-current assets
Total assets	31.79	31.56	31.49	31.39	31.01	30.35	30.36	29.72	29.57	29.60	29.35	29.18	29.23	29.21	27.80	27.73	27.79	28.00	27.80	27.75	27.37	27.60	27.41	27.48	27.20	27.66	27.63	27.77		27.06	26.48			27.39	27.74	28.20

Total current liabilities +	3.02	3.05	2.99	2.42	2.25	2.28	2.46	2.34	2.27	2.40	2.50	2.40	2.59	2.74	2.33	2.32	2.25	2.47	2.38	2.20	1.97	2.26	2.09	2.08	2.13	2.30	2.25	3.82		1.89	1.82			1.78	1.67	1.64
Accounts payable	0.92	0.93	0.89	0.90	0.84	0.77	0.85	0.87	0.82	0.81	0.89	0.90	0.85	0.86	0.85	0.93	0.85	0.90	0.88	0.89	0.81	0.88	0.82	0.78	0.83	0.83	0.80	0.88		0.66	0.77			0.67	0.61	0.49
Short-term debt	0.66	0.66	0.65	0.15	0.17	0.17	0.19	0.21	0.19	0.13	0.20	0.17	0.18	0.17	0.15	0.15	0.21	0.17	0.20	0.20	0.20	0.24	0.24	0.30	0.36	0.32	0.31	1.82		0.05	0.12			0.11
Current portion of long-term debt	0.57		0.57	0.07	0.10	0.10		0.14	0.14	0.14				0.10	0.08	0.09	0.12	0.11	0.13	0.13	0.13	0.16	0.17	0.23	0.30	0.25
Deferred revenue
Other current liabilities	1.44	1.47	1.44	1.17	1.11	1.10	1.42	1.08	0.98	1.26	1.13	1.02	1.16	1.30	-0.22	-0.22	-0.19	1.01	-0.21	-0.16	-0.12	0.77	-0.13	-0.13	0.83	0.86	1.14	1.11		0.88	0.94			1.00	0.44	0.45
Total non-current liabilities +	6.52	6.47	6.44	6.83	6.74	6.52	6.52	6.44	6.47	6.59	6.71	6.86	6.82	6.75	5.82	5.87	6.06	6.27	6.33	6.48	6.49	6.52	6.67	6.63	5.89	6.05	6.00	4.50		2.53	2.38			2.58
Long-term debt	4.16		4.16	4.66	4.60	4.54		4.55	4.55	4.59				4.54	3.85	3.88	3.92	3.97	3.98	3.99	3.98	3.95	3.93	3.91	3.16	3.22	3.22
Capital lease obligations	0.53	0.51	0.51	0.52	0.50	0.50		0.40	0.40	0.41				0.43	0.40	0.41	0.41	0.41	0.39	0.39	0.40	0.39	0.37	0.36	0.33	0.34
Other non-current liabilities		6.63		0.87	0.00	0.13		0.76	0.77	0.17				0.23				0.17				0.24				0.31
Total liabilities	9.54	9.52	9.43	9.26	8.99	8.79	8.97	8.78	8.74	8.99	9.21	9.26	9.41	9.53	8.15	8.19	8.30	8.74	8.71	8.69	8.46	8.78	8.76	8.71	8.03	8.35	8.25	8.32		4.42	4.20			4.36	4.73	4.57

Total stockholders' equity +	22.25	22.03	22.06	22.11	22.00	21.55	21.39	20.93	20.83	20.62	20.14	19.92	19.82	19.68	19.65	19.54	19.49	19.26	19.09	19.06	18.91	18.82	18.66	18.77	19.17	19.30	19.39	19.45	22.64	22.64	22.28		23.03	23.03	23.01	23.64
Common stock and paid-in capital	22.25	22.03	22.06	22.11	22.00	21.55	21.39	20.93	20.83	20.62	20.14	19.92	19.82	19.68	19.65	19.54	19.49	-0.10	-0.08	-0.07	-0.08	-0.08	-0.14	-0.15	-0.14	19.85	19.84	19.84	22.64	22.64	0.04	0.00	23.03	0.09	-0.15	-0.17
Retained earnings																		19.36	19.18	19.13	18.99	18.90	18.79	18.92	19.31	-0.55	-0.46	-0.39			22.24			22.94	23.17	23.81
Common shares outstanding	490	492	496	498	498	498	498	497	497	493	496	496	496	492	495	494	494	494	494	493	493	492	489	489	489	488	488	488	489	488	488	488	488	489

about 2 months 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
Operating cash flow +	2.27	2.08	1.39	1.22	1.35	0.82	0.92	1.14	1.22	1.25	1.32
Net income
Depreciation, depletion and amortization	1.19	1.23	1.22	1.12	1.22	1.62	1.43	1.62	1.31	1.29	1.26
Stock-based compensation	0.16	0.15	0.14	0.14	0.14	0.11	0.08	0.09	0.07	0.05	0.07
Change in inventory	-0.16	-0.05	-0.29	-0.22	-0.33	-0.16	-0.11	-0.15	-0.09	-0.06	-0.05
Other working capital changes	1.07	0.75	0.31	0.17	0.31	-0.75	-0.48	-0.43	-0.07	-0.03	0.05
Cash flow from investing +	-1.34	-1.17	-1.09	-1.87	-1.20	-0.57	-1.01	-1.00	-0.68	-0.84	-0.52
Capital expenditures	-0.54	-0.67	-0.85	-0.75	-1.18	-0.57	-0.68	-0.71	-0.50	-0.51	-0.49
Others incl. marketable securities changes	-0.80	-0.50	-0.24	-1.12	-0.02	-0.01	-0.34	-0.29	-0.18	-0.34	-0.03
Cash flow from financing +	-1.12	-0.32	-0.21	-0.01	-0.12	0.47	0.66	-0.08	-0.54	-0.44	-0.80
Dividend payout	-0.17	-0.13	-0.12	-0.10	-0.05	-0.05	-0.05	-0.05
Common stock repurchases	-0.72	-0.05	-0.05	-0.05	-0.02	-0.02
Net Debt Issuance	-0.23	-0.15	-0.05	0.14	-0.05	0.54	0.71	-0.02	-0.54	-0.44	-0.80

Change in cash	-0.19	0.59	0.08	-0.66	0.02	0.72	0.57	0.06	0.00	-0.03	0.00

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	Dec-16	Dec-15
Operating cash flow +	0.41	0.66	0.70	0.51	0.38	0.46	0.72	0.53	0.34	0.48	0.50	0.33	0.09	0.35	0.40	0.40	0.07	0.39	0.42	0.39	0.16	0.44	0.33	0.03	0.03	0.35	0.27	0.27	0.03	0.23	0.36	0.28	0.28	0.46	1.25	1.37
Net income
Depreciation, depletion and amortization	0.28	0.19	0.33	0.22	0.31	0.30	0.32	0.31	0.30	0.33	0.30	0.30	0.30	0.28	0.26	0.32	0.26	0.26	0.43	0.25	0.28	0.42	0.42	0.41	0.38	0.35	0.38	0.35	0.34	-0.07	0.69	0.32	0.32	0.25	1.26	1.26
Stock-based compensation	0.05	-0.12	0.04	0.04	0.04			0.03	0.04	0.05	0.04	0.03	0.04	0.04	0.03	0.04	0.03	0.04	0.03	0.04	0.03	0.03	0.03	0.03	0.03	0.03	0.03	0.03	-0.03	0.09				0.07
Change in inventory	-0.07	0.18	-0.07	-0.04	-0.07	0.04	-0.02	-0.04	-0.03	0.01	-0.08	-0.08	-0.12	-0.03	-0.07	-0.08	-0.04	-0.06	-0.09	-0.12	-0.06	0.02	0.02	-0.12	-0.07	0.00	-0.05	-0.04	-0.02	0.01	-0.06	-0.05	-0.05	-0.09	-0.06	-0.05
Other working capital changes	0.16	0.41	0.39	0.29	0.10	0.12	0.42	0.23	0.03	0.09	0.24	0.07	-0.13	0.06	0.18	0.12	-0.19	0.15	0.04	0.22	-0.09	-0.02	-0.14	-0.29	-0.30	-0.03	-0.09	-0.07	-0.27	0.20	-0.27	0.01	0.01	0.23	0.05	0.17
Cash flow from investing +	-0.21	-0.30	-0.30	-0.15	-0.58	-0.33	-0.48	-0.13	-0.22	-0.40	-0.14	-0.41	-0.16	-0.85	-0.25	-0.16	-0.60	-0.35	-0.20	-0.51	-0.13	-0.24	-0.13	-0.10	-0.10	-0.29	-0.16	-0.14	-0.42	-0.54	-0.19	-0.14	-0.14	-0.32	-0.84	-0.54
Capital expenditures	-0.14	-0.17	-0.16	-0.10	-0.11	-0.15	-0.11	-0.12	-0.14	-0.37	-0.14	-0.12	-0.10	-0.26	-0.23	-0.13	-0.13	-0.35	-0.20	-0.51	-0.12	-0.24	-0.13	-0.10	-0.10	-0.27	-0.14	-0.13	-0.14	-0.21	-0.14	-0.09	-0.09	-0.20	-0.44	-0.45
Others incl. marketable securities changes	-0.08	-0.13	-0.14	-0.05	-0.47	-0.18	-0.37	-0.01	-0.08	-0.03	0.00	-0.30	-0.05	-0.60	-0.02	-0.03	-0.47	-0.01	0.00	0.00	-0.01	0.00	-0.01	0.00	0.00	-0.02	-0.02	-0.01	-0.29	-0.33	-0.05	-0.05	-0.05	-0.12	-0.40	-0.09
Cash flow from financing +	-0.13	-0.33	-0.28	-0.38	-0.10	-0.01	-0.07	-0.17	-0.07	-0.06	0.01	-0.15	-0.02	0.28	-0.01	-0.19	-0.09	-0.03	-0.01	-0.07	0.00	-0.06	-0.11	0.62	0.02	-0.04	-0.04	0.08	0.67	0.41	-0.19	-0.15	-0.15	-0.12	-0.44	-0.83
Dividend payout		0.00	-0.01	-0.17		0.00	-0.01	-0.13		0.00	0.00	-0.12	-0.12	0.00	0.00	-0.10	-0.10	0.00	0.00	-0.05	-0.05	-0.05	-0.05
Common stock repurchases	-0.07	-0.31	-0.25	-0.13	-0.03	0.00	0.00	-0.01	-0.03	0.00	0.00	-0.02	-0.03	0.00	0.00	-0.02	-0.03	-0.02
Net Debt Issuance	-0.06	-0.02	-0.03	-0.09	-0.06	0.00	-0.06	-0.03	-0.03	-0.06	0.02	-0.01	0.12	0.28	-0.01	-0.07	0.04	-0.01	-0.01	-0.02	0.05	0.00	-0.06	0.62	0.02	-0.04	-0.04	0.08	0.67	0.41	-0.19	-0.15	-0.15	-0.12	-0.44	-0.83

Change in cash	0.07	0.03	0.11	-0.03	-0.29	0.12	0.17	0.23	0.06	0.02	0.38	-0.23	-0.09	-0.23	0.14	0.06	-0.63	0.00	0.20	-0.20	0.02	0.14	0.08	0.55	-0.06	0.01	0.07	0.22	0.27	0.09	-0.01	-0.01	-0.01	0.02	-0.03	0.00