MARSH & MCLENNAN COMPANIES, 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 |
Dec-08 |
Dec-07 |
Dec-06 |
| Total revenue |
26.98 |
24.46 |
22.74 |
20.72 |
19.82 |
17.22 |
16.65 |
14.95 |
14.02 |
13.21 |
12.89 |
12.95 |
12.26 |
11.92 |
11.53 |
10.55 |
9.83 |
10.73 |
11.18 |
11.92 |
| Cost of revenue |
15.58 |
14.00 |
13.10 |
12.07 |
11.43 |
10.13 |
9.73 |
8.61 |
8.09 |
7.69 |
7.33 |
7.52 |
7.23 |
7.13 |
6.97 |
6.47 |
|
|
|
7.11 |
| Gross profit |
11.40 |
10.46 |
9.64 |
8.65 |
8.40 |
7.10 |
6.92 |
6.35 |
5.94 |
5.52 |
5.56 |
5.44 |
5.04 |
4.79 |
4.56 |
4.09 |
9.83 |
10.73 |
11.18 |
4.81 |
| Selling, general and administrative |
|
|
|
|
|
|
9.73 |
8.61 |
8.09 |
7.69 |
7.33 |
7.52 |
7.23 |
7.13 |
6.97 |
6.47 |
6.18 |
6.83 |
|
|
| Research and development |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other operating expenses |
5.18 |
4.65 |
4.36 |
4.37 |
4.08 |
4.03 |
-5.49 |
-5.02 |
-4.80 |
-4.61 |
-4.19 |
-4.38 |
-4.27 |
-4.17 |
-4.05 |
-3.32 |
2.87 |
3.22 |
10.33 |
3.35 |
| Operating income |
6.22 |
5.82 |
5.28 |
4.28 |
4.31 |
3.07 |
2.68 |
2.76 |
2.66 |
2.43 |
2.42 |
2.30 |
2.08 |
1.83 |
1.64 |
0.94 |
0.78 |
0.68 |
0.85 |
0.95 |
| Non-operating income (net) |
-0.68 |
-0.34 |
-0.26 |
-0.20 |
-0.10 |
-0.27 |
-0.24 |
-0.52 |
-0.01 |
0.05 |
-0.11 |
-0.24 |
-0.10 |
-0.13 |
-0.23 |
-0.17 |
-0.23 |
-0.19 |
0.00 |
0.27 |
| Income before tax |
5.54 |
5.48 |
5.03 |
4.08 |
4.21 |
2.79 |
2.44 |
2.24 |
2.64 |
2.48 |
2.31 |
2.06 |
1.97 |
1.70 |
1.40 |
0.77 |
0.55 |
0.49 |
0.85 |
1.22 |
| Income tax expense |
1.31 |
1.36 |
1.22 |
1.00 |
1.03 |
0.75 |
0.67 |
0.57 |
1.13 |
0.69 |
0.67 |
0.59 |
0.59 |
0.49 |
0.42 |
0.20 |
0.02 |
0.11 |
0.30 |
0.39 |
| Net income |
4.16 |
4.06 |
3.76 |
3.05 |
3.14 |
2.02 |
1.74 |
1.65 |
1.49 |
1.77 |
1.60 |
1.47 |
1.36 |
1.18 |
0.99 |
0.86 |
0.23 |
-0.07 |
2.48 |
0.99 |
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 |
7.60 |
6.60 |
6.35 |
6.97 |
7.06 |
6.07 |
5.70 |
6.22 |
6.47 |
5.55 |
5.38 |
5.88 |
5.92 |
5.02 |
4.77 |
5.38 |
5.55 |
5.14 |
4.58 |
5.02 |
5.08 |
4.42 |
3.97 |
4.19 |
4.65 |
4.26 |
3.97 |
4.35 |
4.07 |
3.71 |
3.50 |
3.73 |
4.00 |
3.69 |
3.34 |
3.50 |
3.50 |
3.36 |
3.14 |
3.38 |
3.34 |
3.34 |
3.12 |
3.23 |
3.22 |
3.25 |
3.14 |
3.30 |
3.26 |
3.12 |
2.93 |
3.09 |
3.13 |
3.00 |
2.85 |
3.03 |
3.05 |
2.91 |
2.81 |
2.93 |
2.88 |
2.79 |
2.52 |
2.61 |
2.64 |
2.73 |
2.35 |
2.47 |
2.61 |
2.66 |
2.84 |
3.03 |
3.04 |
2.93 |
2.72 |
2.82 |
2.81 |
3.03 |
2.88 |
2.98 |
2.67 |
| Cost of revenue |
4.13 |
3.94 |
3.89 |
3.90 |
3.85 |
3.63 |
3.44 |
3.45 |
3.47 |
3.27 |
3.29 |
3.34 |
3.21 |
3.04 |
2.92 |
3.01 |
3.10 |
2.91 |
2.85 |
2.86 |
2.81 |
2.65 |
2.50 |
2.43 |
2.56 |
2.48 |
2.44 |
2.54 |
2.28 |
2.16 |
2.08 |
2.14 |
2.22 |
2.10 |
1.97 |
2.00 |
2.01 |
1.92 |
1.82 |
1.87 |
1.85 |
1.90 |
1.88 |
1.83 |
1.73 |
1.90 |
1.90 |
1.88 |
1.84 |
1.83 |
1.82 |
1.77 |
1.80 |
7.13 |
1.76 |
1.78 |
1.80 |
|
|
|
|
|
|
|
|
|
|
1.53 |
1.57 |
|
|
|
|
|
|
|
|
1.82 |
1.74 |
1.80 |
|
| Gross profit |
3.47 |
2.66 |
2.46 |
3.08 |
3.21 |
2.44 |
2.26 |
2.77 |
3.00 |
2.29 |
2.10 |
2.54 |
2.72 |
1.98 |
1.85 |
2.37 |
2.45 |
2.23 |
1.73 |
2.16 |
2.28 |
1.77 |
1.47 |
1.76 |
2.10 |
1.79 |
1.53 |
1.81 |
1.79 |
1.55 |
1.42 |
1.60 |
1.78 |
1.59 |
1.37 |
1.50 |
1.50 |
1.45 |
1.32 |
1.50 |
1.48 |
1.44 |
1.24 |
1.40 |
1.49 |
1.35 |
1.24 |
1.42 |
1.43 |
1.28 |
1.11 |
1.32 |
1.32 |
-4.13 |
1.09 |
1.25 |
1.26 |
2.91 |
2.81 |
2.93 |
2.88 |
2.79 |
2.52 |
2.61 |
2.64 |
2.73 |
2.35 |
0.94 |
1.04 |
2.66 |
2.84 |
3.03 |
3.04 |
2.93 |
2.72 |
2.82 |
2.81 |
1.21 |
1.14 |
1.18 |
2.67 |
| Selling, general and administrative |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2.56 |
2.48 |
2.44 |
2.54 |
2.28 |
2.16 |
2.08 |
2.14 |
2.22 |
2.10 |
1.97 |
2.00 |
2.01 |
1.92 |
1.82 |
1.87 |
1.85 |
1.90 |
1.88 |
1.83 |
1.73 |
1.90 |
1.90 |
1.88 |
1.84 |
1.83 |
1.82 |
1.77 |
1.80 |
1.80 |
1.76 |
1.78 |
1.80 |
1.77 |
1.75 |
1.73 |
1.72 |
1.69 |
1.59 |
1.61 |
1.58 |
1.70 |
1.53 |
1.53 |
1.57 |
|
|
1.88 |
1.83 |
|
|
|
|
|
|
|
|
| Research and development |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other operating expenses |
1.71 |
1.44 |
1.29 |
1.25 |
1.21 |
1.30 |
1.15 |
1.13 |
1.08 |
1.18 |
1.10 |
1.08 |
0.99 |
1.30 |
1.06 |
1.01 |
1.00 |
1.25 |
0.99 |
0.93 |
0.92 |
1.20 |
0.93 |
0.88 |
-1.53 |
-1.28 |
-1.37 |
-1.41 |
-1.43 |
-1.24 |
-1.20 |
-1.23 |
-1.36 |
-1.20 |
-1.13 |
-1.20 |
-1.26 |
-1.11 |
-1.07 |
-1.09 |
-1.11 |
-1.06 |
-1.10 |
-1.06 |
-0.98 |
-1.08 |
-1.11 |
-1.10 |
-1.09 |
-1.04 |
-1.12 |
-1.02 |
-1.09 |
-6.34 |
-1.05 |
-1.04 |
-1.07 |
0.75 |
0.74 |
0.74 |
0.69 |
0.77 |
0.70 |
1.04 |
0.64 |
1.04 |
0.63 |
-0.88 |
-0.86 |
2.56 |
2.77 |
0.97 |
1.30 |
2.76 |
2.52 |
2.55 |
2.43 |
0.81 |
0.82 |
0.84 |
2.34 |
| Operating income |
1.75 |
1.22 |
1.17 |
1.83 |
2.01 |
1.14 |
1.11 |
1.64 |
1.93 |
1.10 |
1.00 |
1.46 |
1.73 |
0.68 |
0.79 |
1.36 |
1.45 |
0.99 |
0.74 |
1.23 |
1.36 |
0.57 |
0.54 |
0.89 |
1.07 |
0.59 |
0.47 |
0.68 |
0.94 |
0.62 |
0.54 |
0.69 |
0.91 |
0.69 |
0.54 |
0.70 |
0.75 |
0.63 |
0.57 |
0.73 |
0.73 |
0.59 |
0.46 |
0.63 |
0.74 |
0.54 |
0.45 |
0.65 |
0.67 |
0.49 |
0.40 |
0.58 |
0.61 |
0.41 |
0.38 |
0.52 |
0.53 |
0.39 |
0.31 |
0.47 |
0.47 |
0.33 |
0.24 |
-0.05 |
0.43 |
-0.01 |
0.20 |
0.29 |
0.32 |
0.10 |
0.07 |
0.18 |
-0.09 |
0.17 |
0.19 |
0.27 |
0.39 |
0.40 |
0.24 |
0.34 |
0.34 |
| Non-operating income (net) |
-0.17 |
-0.16 |
-0.16 |
-0.18 |
-0.18 |
-0.13 |
-0.07 |
-0.08 |
-0.05 |
-0.06 |
-0.07 |
-0.07 |
-0.06 |
-0.07 |
-0.06 |
-0.05 |
-0.02 |
-0.03 |
-0.02 |
-0.02 |
-0.04 |
-0.03 |
-0.08 |
-0.10 |
-0.06 |
-0.06 |
-0.05 |
-0.13 |
0.01 |
-0.40 |
-0.16 |
0.03 |
0.01 |
-0.04 |
0.00 |
0.01 |
0.00 |
-0.05 |
-0.05 |
-0.05 |
-0.05 |
-0.04 |
0.00 |
-0.03 |
-0.03 |
-0.17 |
-0.01 |
-0.04 |
-0.02 |
-0.05 |
-0.02 |
-0.01 |
-0.02 |
-0.04 |
-0.04 |
-0.04 |
-0.02 |
-0.05 |
-0.11 |
-0.05 |
-0.03 |
-0.03 |
-0.06 |
-0.04 |
-0.05 |
-0.03 |
-0.03 |
-0.09 |
-0.07 |
-0.03 |
-0.07 |
-0.06 |
-0.03 |
-0.03 |
-0.04 |
-0.06 |
-0.05 |
-0.05 |
0.02 |
-0.07 |
-0.06 |
| Income before tax |
1.58 |
1.06 |
1.01 |
1.65 |
1.83 |
1.01 |
1.04 |
1.57 |
1.87 |
1.05 |
0.93 |
1.38 |
1.66 |
0.61 |
0.73 |
1.31 |
1.42 |
0.96 |
0.72 |
1.21 |
1.32 |
0.54 |
0.46 |
0.79 |
1.01 |
0.53 |
0.41 |
0.55 |
0.94 |
0.22 |
0.39 |
0.72 |
0.92 |
0.64 |
0.54 |
0.71 |
0.75 |
0.59 |
0.53 |
0.68 |
0.69 |
0.55 |
0.46 |
0.60 |
0.70 |
0.37 |
0.43 |
0.61 |
0.65 |
0.44 |
0.38 |
0.56 |
0.59 |
0.37 |
0.34 |
0.48 |
0.51 |
0.34 |
0.20 |
0.42 |
0.45 |
0.30 |
0.18 |
-0.09 |
0.38 |
-0.04 |
0.16 |
0.20 |
0.26 |
0.07 |
0.00 |
0.12 |
-0.12 |
0.14 |
0.16 |
0.21 |
0.34 |
0.35 |
0.26 |
0.27 |
0.27 |
| Income tax expense |
0.40 |
0.22 |
0.25 |
0.42 |
0.42 |
0.21 |
0.28 |
0.43 |
0.45 |
0.28 |
0.19 |
0.34 |
0.41 |
0.14 |
0.18 |
0.33 |
0.34 |
0.15 |
0.17 |
0.38 |
0.32 |
0.16 |
0.14 |
0.21 |
0.24 |
0.14 |
0.11 |
0.21 |
0.22 |
0.07 |
0.11 |
0.18 |
0.22 |
0.61 |
0.14 |
0.20 |
0.18 |
0.15 |
0.14 |
0.20 |
0.20 |
0.17 |
0.13 |
0.17 |
0.21 |
0.10 |
0.13 |
0.17 |
0.19 |
0.13 |
0.12 |
0.16 |
0.18 |
0.11 |
0.09 |
0.14 |
0.15 |
0.10 |
0.07 |
0.13 |
0.13 |
0.11 |
0.06 |
-0.06 |
0.10 |
-0.05 |
-0.05 |
0.04 |
0.08 |
-0.01 |
-0.02 |
0.07 |
0.09 |
0.04 |
0.08 |
0.07 |
0.11 |
0.12 |
0.08 |
0.10 |
0.07 |
| Net income |
1.15 |
0.82 |
0.75 |
1.21 |
1.38 |
0.79 |
0.75 |
1.13 |
1.40 |
0.76 |
0.73 |
1.04 |
1.24 |
0.47 |
0.55 |
0.97 |
1.07 |
0.80 |
0.54 |
0.82 |
0.98 |
0.37 |
0.32 |
0.57 |
0.75 |
0.39 |
0.30 |
0.33 |
0.72 |
0.15 |
0.28 |
0.53 |
0.69 |
0.03 |
0.39 |
0.50 |
0.57 |
0.44 |
0.38 |
0.47 |
0.48 |
0.38 |
0.32 |
0.42 |
0.48 |
0.29 |
0.30 |
0.43 |
0.44 |
0.30 |
0.25 |
0.39 |
0.41 |
0.26 |
0.24 |
0.33 |
0.35 |
0.26 |
0.13 |
0.28 |
0.33 |
0.20 |
0.17 |
0.24 |
0.25 |
0.02 |
0.22 |
-0.19 |
0.18 |
0.08 |
-0.01 |
0.07 |
-0.21 |
0.09 |
1.95 |
0.18 |
0.27 |
0.23 |
0.18 |
0.17 |
0.42 |
|
Dec-25 |
Dec-24 |
Dec-23 |
Dec-22 |
Dec-21 |
Dec-20 |
Dec-19 |
Dec-18 |
Dec-17 |
Dec-16 |
Dec-15 |
Dec-14 |
Dec-13 |
Dec-12 |
Dec-11 |
Dec-10 |
Dec-09 |
Dec-08 |
Dec-07 |
Dec-06 |
| Cash and cash equivalents |
2.69 |
2.40 |
3.36 |
1.44 |
1.75 |
2.09 |
1.16 |
1.07 |
1.21 |
1.03 |
1.37 |
1.96 |
2.30 |
2.30 |
2.11 |
1.89 |
1.78 |
1.69 |
2.13 |
2.09 |
| Short-term investments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accounts receivable, net |
7.67 |
7.16 |
6.42 |
5.85 |
5.59 |
5.33 |
5.24 |
4.32 |
4.13 |
3.64 |
3.16 |
3.38 |
3.31 |
3.06 |
2.91 |
3.04 |
2.72 |
2.76 |
2.87 |
2.72 |
| Inventories |
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
-0.01 |
|
|
|
|
|
|
| Other current assets |
12.84 |
12.56 |
11.97 |
11.67 |
0.93 |
0.70 |
0.68 |
0.55 |
0.22 |
0.22 |
0.51 |
0.69 |
0.69 |
0.67 |
0.63 |
0.35 |
0.36 |
0.34 |
0.45 |
1.03 |
| Total current assets |
23.20 |
22.12 |
21.75 |
18.96 |
8.26 |
8.12 |
7.07 |
5.93 |
5.56 |
4.88 |
5.04 |
6.02 |
6.25 |
6.02 |
5.65 |
5.28 |
4.87 |
4.78 |
5.45 |
5.83 |
| Property, plant and equipment, net |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Goodwill |
24.34 |
23.31 |
17.23 |
16.25 |
16.32 |
15.52 |
14.67 |
9.60 |
9.09 |
8.37 |
7.89 |
7.24 |
6.89 |
6.79 |
6.56 |
3.04 |
2.72 |
7.16 |
7.76 |
7.78 |
| Intangible assets |
5.21 |
4.82 |
2.63 |
3.03 |
2.81 |
2.70 |
2.77 |
1.44 |
1.27 |
1.13 |
1.04 |
0.69 |
0.47 |
0.47 |
0.40 |
|
|
|
|
|
| Long-term investments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other non-current assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total assets |
58.71 |
56.48 |
48.03 |
44.11 |
34.39 |
33.03 |
31.32 |
21.58 |
20.43 |
18.19 |
18.22 |
17.84 |
16.93 |
16.31 |
15.45 |
15.31 |
15.32 |
15.21 |
17.36 |
18.14 |
|
| Accounts payable |
3.65 |
3.40 |
3.40 |
3.28 |
3.17 |
3.05 |
2.75 |
2.23 |
2.08 |
1.97 |
1.89 |
1.88 |
1.86 |
1.72 |
2.02 |
1.74 |
1.75 |
1.69 |
1.67 |
2.48 |
| Short-term debt |
1.60 |
0.84 |
1.93 |
0.58 |
0.35 |
0.86 |
1.56 |
0.31 |
0.26 |
0.31 |
0.01 |
0.01 |
0.33 |
0.26 |
0.26 |
0.01 |
0.56 |
0.41 |
0.26 |
1.11 |
| Current portion of long-term debt |
1.27 |
0.52 |
1.62 |
0.27 |
0.02 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Deferred revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other current liabilities |
15.81 |
14.90 |
14.14 |
13.76 |
2.94 |
2.44 |
2.20 |
2.22 |
1.72 |
1.66 |
1.66 |
3.24 |
2.98 |
1.47 |
1.40 |
1.29 |
1.41 |
1.22 |
1.47 |
2.12 |
| Long-term debt |
18.32 |
19.43 |
11.84 |
11.23 |
10.93 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital lease obligations |
1.86 |
1.92 |
1.97 |
1.98 |
2.21 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other non-current liabilities |
1.70 |
1.57 |
1.58 |
1.72 |
2.07 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total liabilities |
43.40 |
42.95 |
35.66 |
33.37 |
23.17 |
23.79 |
23.41 |
13.99 |
12.99 |
11.92 |
11.61 |
10.66 |
9.01 |
9.68 |
9.51 |
8.90 |
9.47 |
9.48 |
9.54 |
12.32 |
|
| Common stock and paid-in capital |
-12.67 |
-11.96 |
-10.57 |
-9.78 |
-7.38 |
-7.17 |
-7.41 |
-6.84 |
-5.78 |
-6.20 |
-4.79 |
-3.28 |
-1.55 |
-2.09 |
-2.07 |
-1.07 |
-1.21 |
-1.52 |
0.09 |
0.13 |
| Retained earnings |
27.77 |
25.31 |
22.76 |
20.30 |
18.39 |
16.27 |
15.20 |
14.35 |
13.14 |
12.39 |
11.30 |
10.34 |
9.45 |
8.63 |
7.95 |
7.44 |
7.03 |
7.24 |
7.73 |
5.69 |
| Common shares outstanding |
490 |
496 |
499 |
505 |
513 |
512 |
511 |
511 |
519 |
524 |
536 |
553 |
558 |
552 |
551 |
544 |
524 |
515 |
546 |
557 |
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 |
| Cash and cash equivalents |
1.61 |
2.69 |
2.51 |
1.68 |
1.60 |
2.40 |
1.80 |
1.65 |
1.45 |
3.36 |
2.90 |
1.17 |
1.01 |
1.44 |
0.80 |
0.91 |
0.77 |
1.75 |
1.40 |
0.89 |
1.12 |
2.09 |
2.39 |
1.71 |
1.48 |
1.16 |
1.21 |
1.29 |
1.12 |
1.07 |
0.95 |
1.04 |
1.17 |
1.21 |
1.08 |
0.97 |
0.93 |
1.03 |
1.39 |
0.97 |
0.92 |
1.37 |
1.33 |
0.93 |
1.10 |
1.96 |
2.65 |
2.01 |
1.38 |
2.30 |
2.17 |
1.23 |
1.26 |
2.30 |
2.04 |
1.50 |
1.41 |
2.11 |
1.71 |
1.66 |
1.33 |
1.89 |
1.70 |
1.48 |
1.17 |
1.78 |
1.81 |
1.29 |
1.41 |
1.69 |
1.46 |
1.17 |
1.29 |
2.13 |
2.82 |
1.12 |
1.20 |
2.09 |
1.68 |
1.38 |
1.58 |
| Short-term investments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accounts receivable, net |
8.43 |
7.67 |
7.91 |
8.46 |
7.87 |
7.16 |
7.42 |
7.74 |
7.22 |
6.42 |
6.52 |
6.99 |
6.70 |
5.85 |
5.82 |
6.29 |
5.96 |
5.59 |
5.62 |
5.84 |
5.60 |
5.33 |
5.24 |
5.65 |
5.56 |
5.24 |
5.20 |
5.28 |
4.46 |
4.32 |
4.48 |
4.60 |
4.56 |
4.13 |
3.91 |
3.98 |
3.80 |
3.64 |
3.60 |
3.43 |
3.33 |
3.16 |
3.22 |
3.36 |
3.10 |
3.10 |
3.24 |
3.41 |
3.16 |
3.03 |
3.08 |
3.13 |
2.97 |
2.81 |
3.06 |
3.10 |
3.01 |
2.91 |
2.93 |
3.11 |
3.21 |
3.04 |
3.06 |
3.22 |
2.94 |
2.72 |
2.71 |
2.85 |
2.75 |
2.76 |
2.91 |
3.14 |
3.07 |
2.87 |
3.00 |
3.03 |
2.90 |
2.72 |
2.80 |
2.92 |
2.84 |
| Inventories |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6.36 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
0.00 |
0.00 |
0.00 |
-0.01 |
-0.01 |
-0.01 |
|
|
|
0.38 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other current assets |
13.20 |
12.84 |
13.28 |
13.20 |
12.99 |
12.56 |
13.07 |
12.63 |
12.63 |
11.97 |
12.86 |
12.65 |
1.41 |
11.67 |
0.95 |
0.97 |
1.05 |
0.93 |
0.86 |
0.85 |
0.83 |
0.70 |
0.69 |
0.74 |
0.71 |
0.68 |
0.65 |
0.95 |
0.74 |
0.55 |
0.54 |
0.54 |
0.54 |
0.22 |
0.23 |
0.23 |
0.26 |
0.22 |
0.22 |
0.52 |
0.55 |
0.51 |
0.97 |
1.01 |
0.98 |
0.97 |
0.97 |
1.00 |
1.02 |
0.97 |
0.92 |
0.86 |
0.87 |
0.85 |
0.55 |
0.59 |
0.62 |
0.25 |
0.39 |
0.42 |
0.39 |
0.35 |
0.30 |
0.48 |
0.49 |
0.43 |
0.35 |
0.35 |
0.35 |
0.34 |
0.43 |
0.45 |
0.42 |
0.45 |
0.33 |
1.86 |
1.90 |
1.03 |
0.37 |
0.41 |
0.41 |
| Total current assets |
23.24 |
23.20 |
23.70 |
23.33 |
22.46 |
22.12 |
22.29 |
22.02 |
21.30 |
21.75 |
22.28 |
20.80 |
9.11 |
18.96 |
7.57 |
8.17 |
7.79 |
8.26 |
7.88 |
7.57 |
7.55 |
8.12 |
8.31 |
8.10 |
7.75 |
7.07 |
7.06 |
7.53 |
12.68 |
5.93 |
5.97 |
6.18 |
6.27 |
5.56 |
5.22 |
5.18 |
4.98 |
4.88 |
5.21 |
4.93 |
4.80 |
5.04 |
5.53 |
5.30 |
5.18 |
6.02 |
6.85 |
6.41 |
5.56 |
6.25 |
6.16 |
5.21 |
5.10 |
6.02 |
5.65 |
5.20 |
5.04 |
5.65 |
5.03 |
5.19 |
4.94 |
5.28 |
5.05 |
5.17 |
4.59 |
4.93 |
4.88 |
4.49 |
4.51 |
4.78 |
4.81 |
4.76 |
4.78 |
5.45 |
6.15 |
6.01 |
6.00 |
5.83 |
4.85 |
4.70 |
4.82 |
| Property, plant and equipment, net |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Goodwill |
24.27 |
24.34 |
23.95 |
23.92 |
23.54 |
23.31 |
18.24 |
17.52 |
17.31 |
17.23 |
16.66 |
16.62 |
16.30 |
16.25 |
15.58 |
15.96 |
16.25 |
16.32 |
15.65 |
15.78 |
15.46 |
15.52 |
15.03 |
14.80 |
14.41 |
14.67 |
14.29 |
14.48 |
9.74 |
9.60 |
9.44 |
9.18 |
9.19 |
9.09 |
9.10 |
8.82 |
8.77 |
8.37 |
7.98 |
7.95 |
7.95 |
7.89 |
7.51 |
7.38 |
7.16 |
7.24 |
7.18 |
7.23 |
7.16 |
6.89 |
6.87 |
6.80 |
6.75 |
6.79 |
6.68 |
6.64 |
6.68 |
6.56 |
6.54 |
6.60 |
6.56 |
3.04 |
3.06 |
6.16 |
6.80 |
2.72 |
6.70 |
2.85 |
2.75 |
7.16 |
7.34 |
7.38 |
7.46 |
7.76 |
7.76 |
7.61 |
7.59 |
7.78 |
0.46 |
7.82 |
|
| Intangible assets |
4.61 |
5.21 |
4.67 |
4.77 |
4.74 |
4.82 |
2.72 |
2.64 |
2.63 |
2.63 |
2.50 |
2.51 |
2.45 |
3.03 |
2.40 |
2.54 |
2.72 |
2.81 |
2.59 |
2.72 |
2.60 |
2.70 |
2.71 |
2.76 |
2.66 |
2.77 |
2.87 |
3.08 |
1.46 |
1.44 |
1.33 |
1.23 |
1.26 |
1.27 |
1.32 |
1.23 |
1.29 |
1.13 |
0.91 |
0.96 |
1.04 |
1.04 |
0.84 |
0.77 |
0.67 |
0.69 |
0.64 |
0.64 |
0.64 |
0.47 |
0.49 |
0.48 |
0.45 |
0.47 |
0.43 |
0.44 |
0.45 |
0.40 |
0.39 |
0.41 |
0.44 |
|
|
0.34 |
0.45 |
|
0.34 |
|
|
|
|
|
|
|
|
|
|
|
7.38 |
|
7.79 |
| Long-term investments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other non-current assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total assets |
58.55 |
58.71 |
58.78 |
58.56 |
57.02 |
56.48 |
49.86 |
48.59 |
47.57 |
48.03 |
48.00 |
46.57 |
34.36 |
44.11 |
32.02 |
33.44 |
33.69 |
34.39 |
32.98 |
32.95 |
32.27 |
33.03 |
32.76 |
32.17 |
31.39 |
31.32 |
31.10 |
32.12 |
30.14 |
21.58 |
21.13 |
21.16 |
21.38 |
20.43 |
19.69 |
19.44 |
18.97 |
18.19 |
18.36 |
18.08 |
18.13 |
18.22 |
17.76 |
17.41 |
16.83 |
17.84 |
18.06 |
17.59 |
16.58 |
16.93 |
16.98 |
15.84 |
15.54 |
16.31 |
15.74 |
15.20 |
15.01 |
15.45 |
15.12 |
15.45 |
15.07 |
15.31 |
14.90 |
15.62 |
14.96 |
15.34 |
15.34 |
14.92 |
14.86 |
15.21 |
16.03 |
16.43 |
16.47 |
17.36 |
17.54 |
17.19 |
17.23 |
18.14 |
17.82 |
17.44 |
17.52 |
|
| Accounts payable |
4.18 |
3.65 |
3.36 |
3.43 |
3.45 |
3.40 |
3.10 |
3.21 |
3.38 |
3.40 |
3.14 |
3.14 |
3.41 |
3.28 |
2.90 |
3.03 |
3.08 |
3.17 |
2.83 |
2.83 |
2.94 |
3.05 |
2.66 |
2.67 |
2.61 |
2.75 |
2.48 |
2.60 |
2.24 |
2.23 |
2.29 |
2.25 |
2.34 |
2.08 |
2.00 |
2.03 |
2.03 |
1.97 |
1.86 |
1.87 |
1.88 |
1.89 |
1.76 |
1.75 |
1.70 |
1.88 |
1.80 |
1.85 |
1.90 |
1.86 |
1.83 |
1.79 |
1.81 |
1.72 |
1.74 |
1.76 |
1.87 |
2.02 |
1.82 |
1.88 |
1.80 |
1.74 |
1.78 |
2.27 |
1.87 |
1.75 |
1.70 |
1.71 |
1.67 |
1.69 |
1.69 |
1.79 |
1.77 |
1.67 |
1.60 |
2.52 |
2.48 |
2.48 |
1.88 |
1.70 |
1.62 |
| Short-term debt |
2.03 |
1.60 |
1.60 |
1.10 |
1.99 |
0.84 |
0.83 |
1.57 |
1.48 |
1.93 |
2.17 |
2.68 |
2.42 |
0.58 |
1.27 |
1.63 |
1.52 |
0.35 |
0.86 |
0.86 |
1.36 |
0.86 |
1.55 |
1.55 |
2.74 |
1.56 |
1.48 |
2.01 |
1.85 |
0.31 |
0.64 |
0.44 |
0.51 |
0.26 |
0.01 |
0.16 |
0.41 |
0.31 |
0.26 |
0.26 |
0.27 |
0.01 |
0.06 |
0.11 |
0.06 |
0.01 |
0.64 |
0.33 |
0.43 |
0.33 |
0.58 |
0.01 |
0.01 |
0.26 |
0.26 |
0.26 |
0.26 |
0.26 |
0.26 |
0.26 |
0.26 |
0.01 |
0.01 |
0.56 |
0.56 |
0.56 |
0.56 |
0.01 |
0.41 |
0.41 |
0.41 |
0.41 |
0.01 |
0.26 |
0.26 |
1.34 |
1.05 |
1.11 |
1.22 |
0.70 |
0.88 |
| Current portion of long-term debt |
1.70 |
1.27 |
1.26 |
0.77 |
1.67 |
0.52 |
0.52 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Deferred revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other current liabilities |
-4.75 |
15.44 |
15.53 |
14.24 |
13.78 |
14.90 |
15.11 |
13.58 |
13.35 |
14.14 |
14.81 |
13.59 |
1.74 |
13.76 |
2.69 |
1.91 |
1.67 |
2.94 |
2.64 |
1.78 |
1.46 |
2.44 |
2.00 |
1.35 |
1.25 |
2.20 |
1.99 |
1.61 |
1.39 |
2.22 |
1.62 |
1.32 |
1.01 |
1.72 |
1.57 |
1.27 |
0.94 |
1.66 |
1.49 |
1.19 |
0.89 |
1.66 |
1.48 |
1.14 |
0.86 |
3.24 |
1.49 |
1.14 |
0.84 |
2.98 |
1.33 |
1.00 |
0.87 |
1.47 |
1.35 |
1.04 |
0.82 |
1.40 |
1.23 |
0.99 |
0.78 |
1.29 |
-1.78 |
1.01 |
0.75 |
1.41 |
1.14 |
0.93 |
0.70 |
1.22 |
1.22 |
1.03 |
1.02 |
1.47 |
1.35 |
1.41 |
1.34 |
2.12 |
1.56 |
1.43 |
1.35 |
| Long-term debt |
18.90 |
18.32 |
18.32 |
18.96 |
18.86 |
19.43 |
12.33 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital lease obligations |
1.85 |
1.86 |
1.85 |
1.88 |
1.89 |
1.92 |
1.93 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other non-current liabilities |
1.67 |
1.70 |
1.70 |
1.86 |
1.72 |
1.57 |
1.73 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total liabilities |
43.75 |
43.40 |
43.42 |
42.58 |
42.75 |
42.95 |
35.98 |
35.03 |
34.95 |
35.66 |
36.41 |
34.43 |
23.16 |
33.37 |
22.23 |
22.52 |
22.53 |
23.17 |
23.09 |
22.69 |
22.68 |
23.79 |
23.93 |
23.78 |
23.94 |
23.41 |
23.30 |
23.78 |
22.15 |
13.99 |
13.59 |
13.36 |
13.36 |
12.99 |
12.56 |
12.37 |
12.35 |
11.92 |
11.60 |
11.37 |
11.36 |
11.61 |
11.38 |
10.54 |
9.97 |
10.66 |
10.07 |
9.36 |
8.53 |
9.01 |
9.86 |
8.99 |
8.82 |
9.68 |
9.16 |
8.86 |
8.75 |
9.51 |
8.66 |
8.67 |
8.39 |
8.90 |
8.49 |
9.58 |
8.95 |
9.47 |
9.30 |
9.16 |
9.17 |
9.48 |
9.11 |
8.90 |
8.95 |
9.54 |
10.62 |
11.53 |
11.28 |
12.32 |
11.61 |
11.42 |
11.78 |
|
| Common stock and paid-in capital |
-13.47 |
-12.67 |
-11.80 |
-11.32 |
-11.82 |
-11.96 |
-10.83 |
-11.21 |
-11.03 |
-10.57 |
-10.60 |
-10.02 |
-10.00 |
-9.78 |
-10.27 |
-9.19 |
-7.98 |
-7.38 |
-7.86 |
-7.49 |
-7.35 |
-7.17 |
-7.31 |
-7.83 |
-8.20 |
-7.41 |
-7.19 |
-6.68 |
-6.73 |
-6.84 |
-6.74 |
-6.42 |
-5.87 |
-5.78 |
-6.07 |
-5.92 |
-6.07 |
-6.20 |
-5.28 |
-5.13 |
-4.78 |
-4.79 |
-4.68 |
-3.99 |
-3.74 |
-3.28 |
-2.21 |
-1.75 |
-1.66 |
-1.55 |
-2.11 |
-2.26 |
-2.15 |
-2.09 |
-1.86 |
-1.98 |
-1.86 |
-2.07 |
-1.29 |
-0.96 |
-0.90 |
-1.07 |
-0.82 |
-1.19 |
-1.09 |
-1.21 |
-1.01 |
-1.17 |
-1.54 |
-1.52 |
-0.24 |
0.26 |
0.21 |
0.09 |
-0.73 |
-0.15 |
0.21 |
0.13 |
0.74 |
0.63 |
0.43 |
| Retained earnings |
28.04 |
27.77 |
26.95 |
27.09 |
25.88 |
25.31 |
24.52 |
24.58 |
23.46 |
22.76 |
22.01 |
21.98 |
20.95 |
20.30 |
19.84 |
19.88 |
18.92 |
18.39 |
17.59 |
17.60 |
16.78 |
16.27 |
15.90 |
16.06 |
15.49 |
15.20 |
14.81 |
14.74 |
14.64 |
14.35 |
14.20 |
14.13 |
13.81 |
13.14 |
13.11 |
12.92 |
12.61 |
12.39 |
11.95 |
11.75 |
11.46 |
11.30 |
10.93 |
10.77 |
10.52 |
10.34 |
10.04 |
9.90 |
9.62 |
9.45 |
9.15 |
9.04 |
8.79 |
8.63 |
8.37 |
8.26 |
8.05 |
7.95 |
7.70 |
7.69 |
7.53 |
7.44 |
7.24 |
7.19 |
7.06 |
7.03 |
7.01 |
6.90 |
7.20 |
7.24 |
7.16 |
7.27 |
7.31 |
7.73 |
7.65 |
5.80 |
5.73 |
5.69 |
5.47 |
5.39 |
5.31 |
| Common shares outstanding |
486 |
490 |
494 |
495 |
495 |
496 |
496 |
496 |
497 |
498 |
499 |
499 |
500 |
501 |
503 |
506 |
509 |
511 |
513 |
513 |
514 |
513 |
512 |
511 |
510 |
510 |
511 |
512 |
511 |
509 |
510 |
512 |
514 |
517 |
519 |
520 |
522 |
521 |
523 |
525 |
526 |
527 |
533 |
541 |
545 |
548 |
551 |
556 |
556 |
557 |
558 |
559 |
557 |
554 |
552 |
553 |
551 |
542 |
549 |
555 |
552 |
544 |
548 |
545 |
536 |
533 |
526 |
523 |
515 |
515 |
523 |
512 |
519 |
519 |
540 |
558 |
562 |
553 |
554 |
555 |
555 |
|
Dec-25 |
Dec-24 |
Dec-23 |
Dec-22 |
Dec-21 |
Dec-20 |
Dec-19 |
Dec-18 |
Dec-17 |
Dec-16 |
Dec-15 |
Dec-14 |
Dec-13 |
Dec-12 |
Dec-11 |
Dec-10 |
Dec-09 |
Dec-08 |
Dec-07 |
Dec-06 |
| Net income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Depreciation, depletion and amortization |
0.91 |
0.75 |
0.71 |
0.72 |
0.75 |
0.74 |
0.65 |
0.49 |
0.48 |
0.44 |
0.42 |
0.39 |
0.36 |
0.35 |
0.33 |
0.36 |
0.37 |
0.40 |
0.44 |
0.49 |
| Stock-based compensation |
0.39 |
0.37 |
0.36 |
0.37 |
0.35 |
0.29 |
0.25 |
0.19 |
0.15 |
0.11 |
0.09 |
0.09 |
0.02 |
0.03 |
0.02 |
0.02 |
0.01 |
0.03 |
|
|
| Change in inventory |
|
|
|
|
0.25 |
0.08 |
0.13 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other working capital changes |
3.99 |
3.19 |
3.18 |
2.38 |
2.17 |
2.28 |
1.33 |
1.74 |
1.26 |
1.46 |
1.38 |
1.63 |
0.97 |
0.95 |
1.35 |
0.35 |
0.26 |
0.50 |
-0.67 |
0.39 |
| Capital expenditures |
-0.29 |
-0.32 |
-0.42 |
-0.47 |
-0.41 |
-0.35 |
-0.42 |
-0.31 |
-0.30 |
-0.25 |
-0.33 |
-0.37 |
-0.40 |
-0.32 |
-0.28 |
-0.27 |
-0.31 |
-0.39 |
-0.38 |
-0.31 |
| Others incl. marketable securities changes |
-0.55 |
-8.51 |
-1.00 |
-0.38 |
-0.76 |
-0.45 |
-3.97 |
-0.78 |
-0.65 |
-0.80 |
-0.94 |
-0.85 |
-0.05 |
-0.26 |
-0.18 |
0.81 |
0.07 |
0.04 |
3.22 |
0.17 |
| Dividend payout |
-1.70 |
-1.51 |
-1.30 |
-1.14 |
-1.03 |
-0.94 |
-0.88 |
-0.81 |
-0.74 |
-0.68 |
-0.63 |
-0.58 |
-0.53 |
-0.50 |
-0.48 |
-0.45 |
-0.43 |
-0.41 |
-0.41 |
-0.37 |
| Common stock repurchases |
-2.01 |
-0.90 |
-1.15 |
-1.95 |
-1.16 |
|
-0.57 |
-0.74 |
-0.95 |
-0.84 |
-1.45 |
-0.86 |
-0.63 |
-0.33 |
-0.45 |
-0.15 |
|
|
-1.30 |
|
| Net Debt Issuance |
-0.92 |
6.87 |
1.33 |
2.04 |
0.89 |
0.02 |
5.79 |
0.24 |
0.68 |
0.45 |
1.18 |
0.49 |
0.33 |
0.19 |
-0.07 |
-0.53 |
-0.03 |
-0.13 |
-0.93 |
-0.39 |
|
| Change in cash |
-0.19 |
-0.06 |
1.72 |
1.57 |
1.06 |
1.66 |
2.30 |
0.03 |
-0.07 |
-0.12 |
-0.28 |
-0.07 |
0.06 |
0.11 |
0.24 |
0.13 |
-0.06 |
0.05 |
-0.03 |
-0.02 |
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 |
| Net income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Depreciation, depletion and amortization |
0.23 |
0.18 |
0.22 |
0.28 |
0.23 |
0.20 |
0.18 |
0.18 |
0.19 |
0.19 |
0.18 |
0.18 |
0.17 |
0.20 |
0.17 |
0.17 |
0.18 |
0.18 |
0.18 |
0.19 |
0.20 |
0.19 |
0.19 |
0.18 |
0.18 |
0.17 |
0.02 |
0.27 |
0.19 |
0.12 |
0.12 |
0.12 |
0.13 |
0.13 |
0.12 |
0.12 |
0.12 |
0.11 |
0.11 |
0.11 |
0.11 |
0.11 |
0.11 |
0.10 |
0.10 |
0.10 |
0.10 |
0.09 |
0.10 |
0.09 |
0.09 |
0.09 |
0.09 |
0.10 |
0.09 |
0.08 |
0.08 |
0.08 |
0.09 |
0.08 |
0.08 |
0.08 |
0.08 |
0.09 |
0.10 |
0.09 |
0.09 |
0.09 |
0.09 |
0.10 |
0.10 |
0.10 |
0.10 |
0.10 |
0.10 |
0.12 |
0.12 |
0.15 |
0.11 |
0.11 |
0.12 |
| Stock-based compensation |
0.14 |
0.07 |
0.10 |
0.12 |
0.11 |
0.09 |
0.09 |
0.09 |
0.10 |
0.09 |
0.08 |
0.09 |
0.10 |
0.08 |
0.09 |
0.09 |
0.11 |
0.09 |
0.09 |
0.10 |
0.08 |
0.07 |
0.07 |
0.08 |
0.07 |
0.07 |
0.07 |
0.06 |
0.06 |
0.05 |
0.05 |
0.05 |
0.05 |
0.04 |
0.04 |
0.03 |
0.04 |
0.03 |
0.03 |
0.03 |
0.03 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.03 |
0.00 |
0.00 |
0.01 |
0.01 |
0.00 |
0.00 |
0.01 |
0.01 |
0.01 |
0.00 |
0.01 |
0.01 |
0.00 |
0.00 |
0.01 |
0.01 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Change in inventory |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other working capital changes |
-1.05 |
1.91 |
1.76 |
1.27 |
-0.96 |
1.67 |
1.64 |
0.95 |
-1.07 |
1.51 |
1.55 |
1.21 |
-1.09 |
1.22 |
1.13 |
1.03 |
-0.99 |
1.18 |
1.06 |
0.87 |
-0.68 |
1.12 |
1.16 |
0.96 |
-0.89 |
0.84 |
0.96 |
0.19 |
-0.53 |
0.94 |
0.74 |
0.61 |
-0.54 |
0.59 |
0.64 |
0.59 |
-0.56 |
0.76 |
0.75 |
0.67 |
-0.72 |
0.78 |
0.75 |
0.51 |
-0.66 |
0.85 |
0.76 |
0.53 |
-0.51 |
0.67 |
0.65 |
0.34 |
-0.69 |
0.47 |
0.59 |
0.48 |
-0.60 |
0.62 |
0.58 |
0.62 |
-0.47 |
0.59 |
-0.31 |
0.43 |
-0.35 |
0.15 |
0.55 |
0.12 |
-0.54 |
0.54 |
0.42 |
-0.01 |
-0.52 |
-0.41 |
0.13 |
0.10 |
-0.50 |
0.60 |
0.40 |
0.03 |
-0.64 |
| Capital expenditures |
-0.06 |
-0.11 |
-0.07 |
-0.06 |
-0.06 |
-0.08 |
-0.07 |
-0.08 |
-0.09 |
-0.12 |
-0.11 |
-0.10 |
-0.08 |
-0.10 |
-0.13 |
-0.12 |
-0.12 |
-0.14 |
-0.12 |
-0.08 |
-0.07 |
-0.07 |
-0.08 |
-0.08 |
-0.12 |
-0.14 |
-0.12 |
-0.09 |
-0.07 |
-0.09 |
-0.09 |
-0.08 |
-0.06 |
-0.09 |
-0.07 |
-0.08 |
-0.06 |
-0.08 |
-0.06 |
-0.06 |
-0.05 |
-0.08 |
-0.07 |
-0.09 |
-0.09 |
-0.08 |
-0.08 |
-0.10 |
-0.10 |
-0.11 |
-0.10 |
-0.10 |
-0.09 |
-0.07 |
-0.10 |
-0.10 |
-0.05 |
-0.08 |
-0.06 |
-0.08 |
-0.07 |
-0.08 |
-0.05 |
-0.06 |
-0.08 |
-0.10 |
-0.07 |
-0.07 |
-0.07 |
-0.05 |
-0.11 |
-0.10 |
-0.12 |
-0.12 |
-0.10 |
-0.08 |
-0.09 |
-0.14 |
-0.04 |
-0.06 |
-0.07 |
| Others incl. marketable securities changes |
-0.04 |
-0.42 |
-0.16 |
-0.06 |
0.08 |
-7.57 |
-0.32 |
-0.34 |
-0.28 |
-0.35 |
-0.33 |
-0.03 |
-0.28 |
-0.38 |
0.02 |
0.02 |
-0.04 |
-0.44 |
-0.04 |
-0.29 |
0.00 |
-0.10 |
0.00 |
-0.24 |
-0.13 |
-0.03 |
0.05 |
-5.16 |
-0.11 |
-0.25 |
-0.39 |
-0.13 |
-0.01 |
-0.01 |
-0.25 |
0.01 |
-0.40 |
-0.72 |
-0.01 |
0.00 |
-0.08 |
-0.45 |
-0.14 |
-0.25 |
-0.10 |
-0.32 |
-0.15 |
-0.06 |
-0.32 |
-0.03 |
-0.01 |
-0.10 |
0.10 |
-0.14 |
0.02 |
-0.07 |
-0.07 |
-0.11 |
0.01 |
0.02 |
-0.10 |
-0.20 |
1.02 |
0.05 |
-0.06 |
-0.03 |
0.01 |
0.08 |
0.01 |
0.05 |
-0.01 |
-0.02 |
0.00 |
-0.04 |
3.25 |
0.04 |
-0.03 |
-0.07 |
-0.01 |
-0.03 |
0.28 |
| Dividend payout |
-0.44 |
-0.44 |
-0.45 |
-0.41 |
-0.41 |
-0.40 |
-0.40 |
-0.35 |
-0.35 |
-0.35 |
-0.35 |
-0.30 |
-0.30 |
-0.30 |
-0.29 |
-0.28 |
-0.27 |
-0.26 |
-0.27 |
-0.24 |
-0.24 |
-0.23 |
-0.24 |
-0.23 |
-0.23 |
-0.24 |
-0.23 |
-0.21 |
-0.21 |
-0.21 |
-0.21 |
-0.19 |
-0.19 |
-0.20 |
-0.19 |
-0.18 |
-0.18 |
-0.18 |
-0.18 |
-0.17 |
-0.16 |
-0.16 |
-0.17 |
-0.15 |
-0.15 |
-0.15 |
-0.15 |
-0.14 |
-0.14 |
-0.14 |
-0.14 |
-0.13 |
-0.13 |
-0.13 |
-0.13 |
-0.12 |
-0.12 |
-0.12 |
-0.12 |
-0.12 |
-0.12 |
-0.12 |
-0.11 |
-0.11 |
-0.11 |
-0.11 |
-0.12 |
-0.11 |
-0.10 |
-0.10 |
-0.10 |
-0.10 |
-0.10 |
-0.10 |
-0.10 |
-0.11 |
-0.11 |
-0.09 |
-0.09 |
-0.09 |
-0.09 |
| Common stock repurchases |
-0.76 |
-0.86 |
-0.41 |
-0.30 |
-0.30 |
0.18 |
-0.30 |
-0.47 |
-0.30 |
-0.11 |
-0.30 |
-0.44 |
-0.30 |
-0.16 |
-0.51 |
-0.65 |
-0.63 |
-0.43 |
-0.30 |
-0.33 |
-0.21 |
0.00 |
-0.02 |
0.00 |
-0.11 |
-0.19 |
-0.20 |
-0.10 |
-0.09 |
-0.01 |
-0.18 |
-0.25 |
-0.31 |
-0.30 |
-0.20 |
-0.20 |
-0.25 |
-0.18 |
-0.22 |
-0.21 |
-0.24 |
-0.08 |
-0.55 |
-0.48 |
-0.35 |
-0.21 |
-0.25 |
-0.26 |
-0.15 |
-0.16 |
-0.16 |
-0.15 |
-0.17 |
-0.06 |
-0.08 |
-0.11 |
-0.08 |
|
-0.13 |
-0.24 |
|
-0.03 |
|
|
|
0.00 |
-0.01 |
0.00 |
-0.02 |
|
|
0.00 |
-0.02 |
|
-0.80 |
|
|
|
|
|
|
| Net Debt Issuance |
1.31 |
-0.74 |
0.10 |
-0.99 |
0.57 |
6.50 |
-0.73 |
0.31 |
0.79 |
-1.88 |
1.65 |
0.19 |
1.37 |
-0.62 |
0.34 |
0.56 |
1.76 |
1.44 |
0.02 |
-0.47 |
-0.01 |
-1.49 |
-0.53 |
-0.48 |
1.68 |
-0.61 |
-0.55 |
-1.19 |
7.12 |
-0.35 |
-0.13 |
-0.08 |
0.79 |
0.01 |
-0.15 |
-0.31 |
1.12 |
0.07 |
-0.01 |
-0.25 |
0.64 |
-0.04 |
0.57 |
0.07 |
0.57 |
-0.73 |
0.53 |
0.52 |
0.17 |
-0.19 |
0.54 |
0.05 |
-0.07 |
0.07 |
0.04 |
0.01 |
0.06 |
0.01 |
-0.17 |
0.01 |
-0.01 |
-0.05 |
-0.55 |
0.00 |
-0.05 |
0.00 |
0.01 |
-0.39 |
0.38 |
0.01 |
0.06 |
0.02 |
-0.19 |
0.01 |
-1.04 |
-0.19 |
-0.22 |
-0.06 |
-0.13 |
-0.15 |
-0.04 |
|
| Change in cash |
-0.68 |
-0.41 |
1.10 |
-0.15 |
-0.73 |
0.59 |
0.08 |
0.28 |
-1.01 |
-1.03 |
2.36 |
0.81 |
-0.41 |
-0.06 |
0.81 |
0.83 |
-0.01 |
1.62 |
0.62 |
-0.25 |
-0.93 |
-0.50 |
0.56 |
0.18 |
0.46 |
-0.13 |
-0.01 |
-6.23 |
6.36 |
0.21 |
-0.08 |
0.04 |
-0.14 |
0.18 |
-0.07 |
-0.02 |
-0.16 |
-0.19 |
0.41 |
0.13 |
-0.46 |
0.11 |
0.52 |
-0.26 |
-0.65 |
-0.53 |
0.77 |
0.60 |
-0.91 |
0.14 |
0.88 |
0.00 |
-0.95 |
0.25 |
0.44 |
0.19 |
-0.76 |
0.41 |
0.19 |
0.31 |
-0.67 |
0.19 |
0.08 |
0.40 |
-0.55 |
0.01 |
0.47 |
-0.28 |
-0.25 |
0.55 |
0.36 |
-0.10 |
-0.85 |
-0.55 |
1.45 |
-0.11 |
-0.82 |
0.38 |
0.24 |
-0.20 |
-0.44 |