Pacific Airport Group

	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	32.53	26.78	33.22	27.38	19.01	11.87	0.84	14.12	12.37	11.11	8.11	5.55	5.23	4.94	4.94	4.37	3.27	3.49	3.48	2.94
Cost of revenue	7.46	6.11	13.82	12.84	9.64	7.77	0.43	6.54	5.81	5.57	4.04	2.63	1.57	2.46	2.02	0.96	0.87	1.07	0.96	0.08
Gross profit	25.06	20.67	19.41	14.54	9.38	4.10	0.42	7.58	6.56	5.54	4.07	2.92	3.66	2.49	2.92	3.41	2.40	2.42	2.51	2.94
Total operating expenses +	7.48	5.62	4.27	0.76	0.53	0.28	0.46	0.34	0.27	0.30	0.21	0.19	1.29	0.37	1.27	1.85	1.10	0.97	4.10	0.00
Selling, general and administrative	23.91	0.22	0.15	0.09	0.51	0.46	1.78	1.49	1.30	1.07	0.72	0.01	0.01	0.01	0.14	0.13	0.11	0.01	0.01	0.01
Research and development							0.00	0.00	0.00	0.00	0.00
Other operating expenses	-16.43	5.41	4.12	0.66	0.02	-0.18	-1.32	-1.15	-1.03	-0.76	-0.51	0.18	1.28	0.36	1.14	1.72	0.99	0.96	4.09	-0.01
Operating income	17.58	15.05	15.14	13.81	8.86	3.82	0.42	7.24	6.28	5.23	4.09	2.77	2.37	2.11	1.64	1.56	1.29	1.45	-1.59	2.94
Non-operating income (net)	-3.47	-2.93	-2.38	-1.54	-1.03	-1.43	-0.03	-0.24	-0.11	-0.61	-0.47	-0.01	-0.05	-0.01	0.05	0.04	0.05	0.22	3.27	-1.67
Income before tax	14.11	12.12	12.76	12.28	7.83	2.39	0.38	7.01	6.17	4.62	3.62	2.76	2.32	2.10	1.70	1.60	1.34	1.67	1.68	1.27
Income tax expense	4.11	3.24	3.07	3.09	1.79	0.47	0.10	1.87	1.44	1.27	0.85	0.51	0.08	0.33	0.21	0.10	0.14	0.13	0.28	-0.37
Net income	10.00	8.61	9.54	9.01	6.00	1.97	0.28	5.14	4.73	3.35	2.73	2.24	2.25	1.77	1.48	1.50	1.20	1.54	-1.40	1.64

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	11.37	1.01	9.58	10.88	11.06	2.80	8.23	7.26	8.49	9.13	7.39	8.36	8.34	8.01	6.75	6.61	6.01	5.13	5.29	4.90	3.64	2.27	3.07	1.49	4.97	0.24	4.32	3.66	3.68	3.74	3.53	3.44	3.07	3.07	3.03	3.10	2.76	2.76	2.85	2.73	2.76	1.78	2.16	2.14	1.74	1.33	1.37	1.41	1.43	1.34	1.32	1.27	1.30	1.21	1.26	1.22	1.25	1.26	1.23	1.21	1.24	1.57	0.94	0.92	0.94	0.83	0.79	0.75	0.89	0.01	0.06	0.09	0.09	0.08	0.08	0.08	0.07	0.08	0.07	0.06	0.06
Cost of revenue	5.08	7.46	4.24	5.12	5.08	-4.07	3.72	2.88	3.57	4.91	2.87	4.18	4.03	4.15	3.07	2.91	2.71	2.43	2.57	2.47	2.30	1.06	2.43	1.84	2.49	0.14	2.20	1.55	1.49	1.81	1.68	1.59	1.55	1.55	1.42	0.06	1.26	1.26	1.46	1.44	1.42	0.82	1.09	1.09	0.85	2.63	0.67	0.68	1.57	1.57	0.73	0.71	2.46	2.46	0.04	0.03	0.04	1.29	0.26	0.25	0.23	0.25	0.25	0.24	0.23	0.22	0.19	0.24	0.21	0.01	0.02	0.03	0.02	0.02	0.02	0.02	0.02	0.02	0.02	0.02	0.02
Gross profit	6.29	-6.45	5.33	5.76	5.98	6.86	4.51	4.38	4.92	4.23	4.53	4.18	4.31	3.85	3.69	3.70	3.30	2.70	2.72	2.42	1.34	1.21	0.64	-0.36	2.48	0.10	2.11	2.11	2.19	1.93	1.85	1.85	1.52	1.52	1.61	3.10	1.51	1.51	1.39	1.29	1.35	0.96	1.07	1.05	0.89	-1.30	1.37	1.41	1.43	-0.23	1.32	1.27	1.30	-1.24	1.26	1.22	1.25	-0.03	0.97	0.96	1.01	1.32	0.68	0.69	0.72	0.61	0.60	0.51	0.68	0.17	0.00	0.00	0.00	0.23	0.00	0.00	0.00	0.19	0.00	0.00	0.00
Total operating expenses +	1.25	-10.61	1.18	1.18	1.28	3.02	0.79	0.87	0.94	0.79	0.88	0.23	0.22	0.20	0.19	0.19	0.16	0.16	0.14	0.14	0.09	0.08	0.05	0.01	0.14	0.13	0.11	0.11	0.11	0.07	0.07	0.10	0.01	0.01	0.09	1.39	0.09	0.09	0.08	0.07	0.07	0.25	-0.11	0.06	0.06	-1.92	0.72	0.72	0.68	-0.84	0.73	0.71	0.70	-1.76	0.72	0.70	0.72	-0.48	0.59	0.59	0.58	1.85	0.05	0.31	0.29	0.28	0.28	0.27	0.28	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Selling, general and administrative	18.13	18.13	0.31	6.31	6.38	12.79	4.52	3.76	4.51		3.75	4.40	9.23	4.36	3.26	3.10	7.71	2.46	2.72	2.61	6.96	1.10	2.49	1.85	5.59	2.62	2.32	1.66	5.03	0.00	1.78	1.69	4.53	0.00	1.51	1.50	4.53	0.00	1.54	1.51	3.40	0.00	1.15	1.15	1.10	0.00	0.72	0.72	0.68	0.00	0.73	0.71	0.70	0.00	0.72	0.70	0.72	0.00	0.03	0.03	0.03	0.00	0.03	0.03	0.03	0.08	0.03	0.02	0.03	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Research and development																										0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Other operating expenses	-16.89	-28.74	0.88	-5.13	-5.11	-9.77	-3.73	-2.89	-3.57	0.79	-2.87	-4.17	-9.01	-4.15	-3.07	-2.91	-7.55	-2.30	-2.58	-2.47	-6.88	-1.02	-2.44	-1.85	-5.44	-2.49	-2.21	-1.55	-4.92	0.07	-1.71	-1.59	-4.52	0.01	-1.42	-0.10	-4.45	0.08	-1.46	-1.45	-3.33	0.25	-1.26	-1.09	-1.04	-1.92	0.00	0.00	-0.01	-0.85	0.00	0.00	0.00	-1.76	0.00	0.00	0.00	-0.49	0.55	0.56	0.55	1.84	0.02	0.28	0.26	0.20	0.25	0.24	0.25	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Operating income	5.04	4.16	4.15	4.58	4.70	3.83	3.72	3.51	3.99	3.45	3.65	3.96	4.08	3.65	3.50	3.52	3.14	2.70	2.58	2.29	1.25	1.21	0.59	-0.37	2.34	0.10	2.00	2.00	2.08	1.86	1.78	1.76	1.51	1.51	1.52	1.61	1.42	1.42	1.32	1.22	1.28	0.93	1.18	1.02	0.86	0.67	0.65	0.69	0.75	0.62	0.59	0.56	0.61	0.52	0.54	0.53	0.53	0.45	0.39	0.37	0.43	-0.52	0.63	0.38	0.42	0.45	0.32	0.25	0.40	0.08	0.02	0.04	0.05	0.04	0.04	0.04	0.04	0.03	0.03	0.02	0.03
Non-operating income (net)	-0.71	-1.14	-0.66	-0.73	-0.93	-0.62	-1.06	-0.66	-0.59	-0.65	-0.54	-0.51	-0.67	-0.75	-0.23	-0.29	-0.27	-0.32	-0.21	-0.41	-0.08	-0.83	-0.24	-0.31	-0.02	-0.01	-0.17	-0.24	-0.08	-0.13	-0.13	-0.03	-0.25	-0.25	-0.10	0.04	-0.17	-0.17	-0.11	-0.28	-0.05	0.01	-0.42	-0.08	-0.01	-0.01	-0.01	-0.01	0.01	0.01	0.00	-0.02	-0.04	0.00	-0.02	0.03	-0.10	0.02	0.03	0.00	0.01	0.91	-0.24	0.01	0.00	-0.10	0.02	-0.05	0.05	-0.07	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Income before tax	4.33	3.01	3.49	3.84	3.77	3.22	2.66	2.85	3.39	2.80	3.11	3.45	3.40	2.90	3.27	3.23	2.87	2.38	2.37	1.88	1.18	0.38	0.35	-0.68	2.33	0.09	1.83	1.77	2.00	1.73	1.65	1.73	1.27	1.27	1.42	1.65	1.25	1.25	1.21	0.94	1.23	0.94	0.76	0.94	0.85	0.66	0.65	0.68	0.77	0.63	0.59	0.54	0.57	0.51	0.53	0.56	0.42	0.47	0.42	0.37	0.43	0.39	0.40	0.39	0.43	0.35	0.34	0.20	0.45	0.01	0.03	0.04	0.05	0.04	0.04	0.04	0.04	0.03	0.03	0.03	0.03
Income tax expense	1.02	1.22	0.79	1.19	0.91	1.05	0.68	0.59	0.92	0.55	0.73	0.96	0.84	1.07	0.61	0.87	0.54	0.60	0.59	0.46	0.14	0.05	-0.01	-0.10	0.52	0.02	0.47	0.50	0.60	0.54	0.33	0.54	0.30	0.30	0.34	0.52	0.27	0.27	0.37	0.35	0.27	0.14	0.13	0.37	0.18	0.03	0.11	0.25	0.12	-0.27	0.12	0.19	0.03	-0.01	0.06	0.21	0.08	-0.08	0.08	0.19	0.04	-0.25	0.07	0.21	-0.13	0.02	0.02	0.05	0.05	0.00	-0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.02	0.01	0.01	0.01
Net income	3.31	2.15	2.70	2.66	2.86	2.08	1.98	2.25	2.47	2.11	2.38	2.49	2.57	1.66	2.66	2.36	2.33	1.76	1.78	1.42	1.04	0.35	0.35	-0.58	1.81	0.07	1.36	1.26	1.40	1.20	1.32	1.19	0.88	0.96	1.08	1.11	0.90	0.98	0.84	0.58	0.96	0.76	0.64	0.57	0.67	0.63	0.53	0.43	0.65	0.90	0.47	0.35	0.54	0.53	0.47	0.35	0.42	0.55	0.34	0.19	0.40	0.64	0.32	0.18	0.56	0.33	0.31	0.15	0.41	0.01	0.03	0.03	0.04	0.05	0.03	0.03	0.03	0.03	0.02	0.01	0.02

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	Dec-14	Dec-13	Dec-12	Dec-11	Dec-10	Dec-09	Dec-08	Dec-07	Dec-06
Total cash and short-term investments +	10.45	13.47	10.06	12.37	13.33	14.44	0.40	6.15	7.73	5.19	3.00	1.60	2.58	2.10	2.39	2.58	2.10	1.53	1.45	0.83
Cash and cash equivalents	10.45	13.47	10.06	12.37	13.33	14.44	0.40	6.15	7.73	5.19	3.00	1.60	2.17	1.66	2.12	2.35	1.82	1.51	1.43	0.82
Short-term investments		0.00					0.00	0.00	0.00	0.00	0.00		0.41	0.43	0.28	0.23	0.28	0.02	0.02	0.01
Accounts receivable, net	3.49	2.70	3.50	3.03	2.99	2.34	0.09	1.62	1.20	0.75	0.33	0.46	0.29	0.36	0.47	0.44	0.72	0.95	0.64	0.40
Inventories						0.00	0.00	0.00	0.00	0.00	0.00	0.00	-0.41	-0.43
Other current assets	1.28	1.29	0.15	0.11	0.08	0.06	0.01	0.42	0.31	0.36	0.06	0.00	0.00	0.00	0.00	0.00	0.00	0.28	0.25	0.12
Total current assets	15.22	17.46	13.71	15.51	16.40	16.85	0.50	7.84	8.98	6.00	3.39	2.06	2.87	2.46	2.87	3.02	2.82	2.73	2.31	1.33
Total non-current assets +	72.92	64.20	53.74	44.99	38.93	34.52	1.71	31.71	30.54	30.05	28.09	22.22	22.36	22.07	26.53	25.87	25.56	25.41	25.21	24.00
Property, plant and equipment, net		4.85	4.60	26.81	3.09	2.15	1.94	1.95	1.66	1.63	9.10	0.41	0.45	0.45	0.40	0.37	0.30	0.27	0.29	0.22
Goodwill			0.00				0.00	0.00	0.00	0.00	0.00							2.28
Intangible assets	55.76	49.70	39.24	31.06	28.39	25.69	1.28	23.82	23.20	22.87	21.18	16.48	16.69	16.86	2.02	1.55	19.77	1.47	0.64	1.91
Long-term investments							0.00	0.00	0.01	0.02	0.00	0.00
Other non-current assets
Total assets	88.14	81.65	67.44	60.51	55.32	51.36	2.20	39.55	39.52	36.05	31.47	24.29	25.23	24.53	29.39	28.89	28.38	28.14	27.53	25.33

Total current liabilities +	16.64	20.45	12.09	6.92	9.36	5.26	0.25	2.17	2.30	1.94	4.66	1.58	1.21	1.13	1.06	0.90	0.61	0.67	0.60	0.24
Accounts payable	4.23	3.24	1.92	1.98	2.85	1.01	0.04	0.87	0.81	0.88	0.46	0.23	0.25	0.31	0.41	0.34	0.28	0.37	0.34	0.11
Short-term debt		14.00	7.84	2.27	3.98	2.67	0.12	0.01	0.14	0.08	3.53	0.98	0.64	0.56	0.41	0.27	0.19	0.13	0.09	0.26
Current portion of long-term debt	9.02	13.98	7.83	2.26	3.96	2.66	2.20	0.00	0.14	0.08	0.00	0.98	1.85
Deferred revenue
Other current liabilities	16.64	1.29	1.39	1.16	0.76	1.09	-0.07	0.44	0.53	0.34	0.26	0.16	0.17	0.15	0.15	0.10	0.05	0.12	0.15	0.07
Total non-current liabilities +	46.66	36.58	34.41	33.76	25.53	23.25	0.86	15.61	15.15	11.71	4.66	1.42	1.81	1.95	1.99	1.31	0.99	0.73	0.56	0.05
Long-term debt	43.97	34.01	32.74	32.09	23.90	21.70	14.24	13.54	13.11	9.73	2.98	0.05	0.09	0.11	0.12	0.08	0.07	0.05	0.05
Capital lease obligations	0.10	0.04	0.05	0.06	0.06	0.03	0.04	0.05	0.00	0.00	0.00
Other non-current liabilities	1.24	1.14	1.02	0.92	0.79	0.70	1.14	1.13	1.08	0.94	0.00
Total liabilities	63.30	57.03	46.50	40.68	34.89	28.51	1.11	17.78	17.44	13.65	9.32	3.00	3.02	3.08	3.05	2.22	1.60	1.40	1.16	0.30

Total stockholders' equity +	22.47	22.35	19.78	18.64	19.29	21.79	1.04	20.71	21.03	21.33	21.27	21.29	22.21	21.45	26.34	26.67	26.78	26.74	26.36	25.04
Common stock and paid-in capital	3.54	4.47	10.99	9.45	5.36	9.88	0.51	11.16	12.03	13.77	14.64	15.07	16.45	16.28	24.85	25.17	25.58	24.65	24.57	23.92
Retained earnings	18.93	17.88	8.79	9.19	13.93	11.91	0.53	9.55	9.00	7.56	6.64	6.21	5.77	5.17	1.49	1.50	1.20	2.09	1.79	1.12
Common shares outstanding	51	51	51	51	52	53	53	53	53	53	53	53	53	53	54	56	56	56	56	56

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 +	23.19	10.45	0.64	9.70	16.23	13.47	15.83	0.69	0.69	10.06	14.45	14.92	12.37	12.37	16.16	13.49	13.33	13.33	10.65	15.50	14.73	14.44	15.22	15.75	7.50	0.40	9.12	10.22	6.15	6.15	7.14	8.28	7.73	7.73	6.14	6.66	5.19	5.19	5.31	4.11	4.89	3.00	3.15	3.25	3.19	1.60	1.19	0.88	3.20	2.58	2.64	2.09	2.56	2.10	2.92	2.32	2.66	2.39	2.21	2.09	2.40	2.58	2.83	3.07	2.10	2.10	0.16	0.14	0.17	0.13	0.00	0.00	0.00	0.15	0.00	0.00	1.48	0.09	0.00	0.00	0.00
Cash and cash equivalents	23.19	10.45	0.64	9.70	16.23	13.47	15.83	0.69	0.69	10.06	14.45	14.92	12.37	12.37	16.16	13.49	13.33	13.33	10.65	15.50	14.73	14.44	15.22	15.75	7.50	0.40	9.12	10.22	6.15	6.15	7.14	8.28	7.73	7.73	6.14	6.66	5.19	5.19	5.31	4.11	4.89	3.00	3.15	3.25	3.19	1.60	1.19	0.88	2.79	2.17	2.23	1.62	2.09	1.66	2.55	2.02	2.29	2.12	1.96	1.87	2.17	2.35	2.59	2.83	1.82	1.82	0.14	0.13	0.15	0.11				0.13			1.48	0.08
Short-term investments						0.00																				0.00	0.00	0.00	0.00	0.00	0.00	0.00																	0.41	0.41	0.41	0.47	0.47	0.43	0.37	0.30	0.37	0.28	0.25	0.23	0.23	0.23	0.24	0.24	0.28	0.28	0.02	0.02	0.02	0.02				0.02				0.01
Accounts receivable, net	3.41	3.49	0.24	3.15	3.33	2.70	2.37	0.19	0.24	2.25	2.06	2.16	2.37	3.03	1.87	1.96	1.72	2.99	1.42	1.56	1.32	2.34	1.34	1.06	1.48	0.09	1.03	1.09	1.40	1.62	0.99	1.07	1.00	1.20	0.80	0.72	0.61	0.75	0.66	0.50	0.60	0.33	0.47	0.52	0.48	0.46	0.45	0.46	0.65	0.29	0.35	0.37	0.44	0.36	0.60	0.48	0.50	0.47	0.21	0.25	0.31	0.44	0.24	0.39	0.45	0.72											-0.03
Inventories			0.00	0.00	0.00		0.01				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		-0.14	0.00	-0.41		-0.13	0.00	-0.43
Other current assets	1.23	1.28	1.30	1.15	1.20	1.29	1.33	0.00	0.00	1.40	1.33	0.76	0.77	0.11	0.75	0.70	1.34	0.08	1.20	1.22	1.16	0.06	0.96	0.82	0.39	0.01	0.37	0.38	0.29	0.42	0.35	0.22	0.25	0.31	0.21	0.22	0.20	0.36	0.23	0.18	0.18	0.06	0.23	0.20	0.14	0.00	0.14	0.09	0.00	0.00	0.13	0.08	0.00	0.00	-0.23	0.01	0.01	0.00	0.11	0.11	0.10	0.00	0.18	0.21	0.26	0.00	0.03	0.03	0.03	0.00	0.03	0.04	0.02	0.00	0.02	0.03	0.02	0.00	0.00	0.00	0.01
Total current assets	27.82	15.22	0.88	14.00	20.75	17.46	19.52	0.88	0.94	13.71	17.84	17.85	15.51	15.51	18.78	16.15	16.40	16.40	13.27	18.27	17.21	16.85	17.51	17.63	9.37	0.50	10.52	11.69	7.84	7.84	8.48	9.56	8.98	8.98	7.15	7.60	6.00	6.00	6.20	4.80	5.66	3.39	3.84	3.98	3.82	2.06	1.64	1.35	3.44	2.87	3.00	2.46	3.00	2.46	3.29	2.80	3.16	2.87	2.54	2.45	2.81	3.02	3.25	3.67	2.82	2.82											1.44
Total non-current assets +	72.70	72.92	3.65	64.18	63.48	64.20	59.71	3.13	3.24	53.74	50.76	48.79	44.99	44.99	42.69	40.50	38.93	38.93	35.83	34.95	34.72	34.52	34.67	34.16	32.21	1.71	31.89	31.22	31.71	31.71	30.69	30.84	30.54	30.54	29.68	29.38	30.05	30.05	28.92	28.70	28.28	28.09	27.62	26.88	22.23	22.22	22.14	22.21	22.36	22.36	21.91	22.00	22.09	22.07	21.81	21.80	21.86	26.53	26.05	25.95	25.91	25.87	25.41	25.37	25.56	25.56
Property, plant and equipment, net			45.65	42.74	42.55	42.62	39.33				33.05	31.18	28.90	26.81	9.51	7.92	8.53	3.09	2.54	17.18	5.11	2.15	15.95	2.03	1.95	1.94	13.89	13.18	1.93	0.00	0.65	0.08	0.65	0.60	0.61	0.60	0.57	0.53	0.51	0.52	0.54	0.53	0.51	0.54	0.40	0.41	0.44	0.46	0.45	0.45	0.44	0.45	0.47	0.45	0.44	0.41	0.43	0.40	0.36	0.40	0.38	0.37	0.33	0.32		0.30	0.28	0.29	0.26	0.27	0.31	0.32	0.30	0.29	0.24	0.23	0.22	0.22	0.19	0.18	0.18
Goodwill																										0.00	0.00	0.00	0.00	0.00	0.00	0.00
Intangible assets	41.45	55.76	2.76	49.28	49.45	49.70	43.75	2.27	2.35	38.84	37.25	35.25	31.06	31.06	29.63	28.27	28.39	28.39	26.11	25.65	25.77	25.69	25.93	25.72	23.76	1.28	23.68	23.62	23.82	23.82	23.04	23.33	23.20	23.20	22.51	22.26	22.87	22.87	21.87	21.65	21.18	21.18	21.33	20.62	16.36	16.48	16.56	16.60	16.63	16.69	16.65	16.71	16.74	16.86	0.60	16.91	16.85	2.02	2.04	1.62	16.61	1.55	1.53	1.52	19.77	19.77	1.48	1.52	1.42	1.47	1.86	2.00	1.95	1.91	1.89	1.90	1.88	1.91	1.86	1.79	1.87
Long-term investments																										0.00	0.00	0.00	0.00	0.00	0.01	0.01	0.11	0.12	0.06	0.06	0.09	0.09				0.09				0.00
Other non-current assets
Total assets	100.52	88.14	4.52	77.86	83.91	81.65	79.24	4.01	4.18	67.44	68.61	66.63	60.51	60.51	61.46	56.65	55.32	55.32	49.10	53.22	51.93	51.36	52.19	51.79	41.58	2.20	42.40	42.91	39.55	39.55	39.18	40.41	39.52	39.52	36.83	36.97	36.05	36.05	35.12	33.50	33.94	31.47	31.47	30.86	26.05	24.29	23.77	23.56	25.79	25.23	24.90	24.46	25.08	24.53	25.10	24.61	25.02	29.39	28.59	28.40	28.72	28.89	28.66	29.04	28.38	28.38	2.09	2.12	2.02	2.03	2.54	2.67	2.66	2.52	2.44	2.36	1.44	2.36	2.26	2.14	2.28

Total current liabilities +	18.61	16.64	0.68	14.92	17.60	20.45	20.39	1.24	0.77	12.09	14.62	15.92	6.92	6.92	10.40	10.30	9.36	9.36	4.34	5.39	4.99	5.26	8.43	6.08	4.68	0.25	6.15	8.26	2.17	2.17	3.62	5.68	2.30	2.30	3.51	4.87	1.94	1.94	2.63	3.78	1.64	4.66	2.15	5.99	0.79	1.58	1.25	1.50	1.21	1.21	1.39	1.36	1.07	1.13	2.13	1.33	1.01	1.06	1.05	1.02	0.67	0.90	0.74	1.03	0.61	0.61	0.06	0.06	0.04	0.05	0.07	0.07	0.06	0.05	0.06	0.06	0.23	0.02	0.02	0.02	0.03
Accounts payable		4.23	0.06	1.06	1.27	3.24	1.53	0.05	0.06	1.92	1.02	1.34	1.98	1.98	1.34	1.41	2.85	2.85	0.62	0.62	1.01	1.01	0.66	0.58	0.85	0.04	0.40	0.43	0.87	0.87	0.46	0.44	0.81	0.81	0.47	0.40	0.88	0.88	0.20	0.21	0.44	0.46	0.41	0.22	0.23	0.23	0.26	0.20	0.31	0.25	0.24	0.25	0.26	0.31	0.21	0.29	0.29	0.41			0.40	0.34			0.28	0.28				0.03				0.03			0.11	0.01
Short-term debt			0.50	7.20	13.29	14.00	12.57	0.65	0.56	7.84	7.84	7.15	2.27	2.27	3.08	3.08	3.98	3.98	1.68	3.19	2.67	2.67	6.79	4.39	2.21	0.12	2.20	2.20	0.01	0.01	0.00	0.10	0.14	0.14	0.08	0.07	0.08	0.08	0.08	0.08	3.53	3.53	0.04	3.04	0.98	0.98	0.48	0.50	0.39	0.64	0.50	0.48	0.47	0.56	0.46	0.43	0.41	0.41			0.27	0.27			0.19	0.19
Current portion of long-term debt		9.02				13.98				7.83				2.26				3.96				2.66				2.20	0.00	0.00	0.00	0.00	0.00	0.00	0.09	0.14	0.08	10.63	9.33	0.08				0.24				0.98				1.85
Deferred revenue
Other current liabilities	18.61	16.64	0.12	6.67	3.03	1.29	6.28	-0.01	-0.36	12.09	14.62	15.92	2.56	1.16	10.40	10.30	2.43	0.76	4.34	5.39	4.99	1.09	0.98	6.08	1.47	-0.07	6.15	8.26	1.15	0.44	3.62	5.14	1.23	0.53	3.51	4.40	0.91	0.34	2.63	3.78	1.64	0.26	2.15	5.99	0.79	0.16	0.38	0.66	0.20	0.17	0.54	0.57	0.25	0.15	1.34	0.52	0.26	0.15	1.05	1.02	0.67	0.10	0.74	1.03	0.61	0.05				0.01				0.01			-0.19	0.01
Total non-current liabilities +	53.71	46.66	2.57	42.00	38.98	36.58	37.41	1.74	2.02	34.41	34.90	34.18	33.76	33.76	32.93	29.95	25.53	25.53	25.65	25.57	23.10	23.25	20.59	22.82	16.23	0.86	16.52	16.38	15.61	15.61	15.19	15.25	15.15	15.15	12.54	12.49	11.71	11.71	11.32	9.50	9.11	4.66	8.05	4.67	3.30	1.42	1.87	1.93	1.79	1.81	1.99	1.97	2.02	1.95	2.05	1.95	1.91	1.99	1.74	1.46	1.28	1.31	1.37	1.50	0.99	0.99											0.05
Long-term debt		43.97	44.12	39.17	36.24	34.01	35.38			32.74	33.02	32.36	35.18	32.09	30.90	28.06	28.75	23.90	23.71	23.58	20.87	21.70	18.33	20.18	18.34	14.24	14.42	14.31	0.00	0.00	0.70	0.66	12.79	0.67	10.55	10.55	9.25	0.47				0.18				0.05				0.09				0.11				0.12				0.08				0.07				0.05				0.05
Capital lease obligations		0.10				0.04				0.05				0.06				0.06				0.03				0.04	0.00	0.00	0.00	0.00	0.00	0.00
Other non-current liabilities		1.24				1.14				1.02				0.92				0.79				0.70				1.14	0.00	0.00	0.00	0.00	0.00	0.00
Total liabilities	72.32	63.30	3.25	56.92	56.58	57.03	57.80	2.98	2.79	46.50	49.52	50.10	40.68	40.68	43.33	40.25	34.89	34.89	29.99	30.96	28.10	28.51	29.03	28.90	20.91	1.11	22.67	24.64	17.78	17.78	18.82	20.94	17.44	17.44	16.05	17.37	13.65	13.65	13.96	13.28	10.75	9.32	10.20	10.66	4.09	3.00	3.12	3.43	3.00	3.02	3.38	3.33	3.09	3.08	4.17	3.28	2.91	3.05	2.79	2.48	1.96	2.22	2.11	2.53	1.60	1.60	0.12	0.13	0.11	0.10	0.14	0.15	0.14	0.11	0.12	0.06	0.28	0.03	0.03	0.03	0.03

Total stockholders' equity +	25.70	22.47	1.15	18.68	25.05	22.35	20.19	0.97	1.32	19.78	17.83	15.33	18.64	18.64	16.95	15.28	19.29	19.29	18.00	21.20	22.76	21.79	22.01	21.68	19.63	1.04	18.59	17.17	20.71	20.71	19.35	18.36	21.03	21.03	19.80	18.65	21.33	21.33	20.15	19.24	22.28	21.27	20.30	19.40	21.95	21.29	20.66	20.12	22.79	22.21	21.52	21.13	21.99	21.45	20.93	21.33	22.11	26.34	25.80	25.92	26.77	26.67	26.55	26.51	26.78	26.78	1.96	1.98	1.91	1.93	2.40	2.52	2.52	2.41	2.33	2.29	24.06	2.33	2.23	2.11	2.25
Common stock and paid-in capital	3.82	3.54	0.07	4.28	5.34	4.47	5.31	0.07	0.46	10.99	10.27	10.12	9.45	9.45	9.59	10.54	5.36	5.36	5.86	8.81	9.80	9.88	10.46	10.52	9.69	0.51	10.07	9.99	11.16	11.16	10.97	6.95	12.03	12.03	11.75	7.82	13.77	13.77	13.55	13.46	15.64	14.64	16.39	15.49	15.74	15.07	15.07	15.07	16.38	16.45	16.65	16.72	16.28	16.28	16.28	14.63	16.50	24.85	24.87	25.33	24.86	25.17	25.49	24.78	25.58	25.58	1.81	1.85	1.71	1.76	2.22	2.36	2.29	2.23	2.19	2.19	22.98	2.17	2.10	2.01	2.09
Retained earnings	21.87	18.93	1.08	14.40	19.71	17.88	14.88	0.90	0.85	8.79	7.56	5.22	9.19	9.19	7.36	4.74	13.93	13.93	12.14	12.39	12.96	11.91	11.55	11.17	9.94	0.53	8.52	7.18	9.55	9.55	8.38	11.41	9.00	9.00	8.05	10.83	7.56	7.56	6.60	5.78	6.64	6.64	3.91	3.91	6.21	6.21	5.59	5.05	6.42	5.77	4.87	4.41	5.71	5.17	4.65	6.69	5.61	1.49	0.93	0.59	1.90	1.50	1.06	1.73	1.20	1.20	0.16	0.14	0.20	0.18	0.18	0.16	0.23	0.18	0.13	0.11	1.08	0.16	0.13	0.10	0.16
Common shares outstanding	51	51	51	51	51	51	51	51	58	51	51	51	51	51	51	51	51	51	51	52	52	53	53	53	53	53	53	56	53	53	53	53	561	53	53	527	528	53	53	56	53	53	53	56	53	53	56	56	56	55	53	56	71	62	53	56	56	55	54	55	55	56	56	56	56	56	56	56	56	52	55	56	56	57	56	56	56	56	56	56	57

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	Dec-14	Dec-13	Dec-12	Dec-11	Dec-10	Dec-09	Dec-08	Dec-07	Dec-06
Operating cash flow +	18.25	16.67	13.93	12.52	11.10	3.57	8.16	7.24	6.17	5.76	4.90	3.46	2.96	2.66	2.29	2.58	2.21	1.61	2.02	1.47
Net income
Depreciation, depletion and amortization	3.75	3.06	2.55	2.31	2.05	2.00	1.78	1.57	1.44	1.35	1.16	0.93	0.88	0.83	0.94	0.88	0.83	0.80	0.75	0.72
Stock-based compensation					-1.05	-0.61	-2.09	-2.29	-1.99	-0.81	-0.54	-0.73	-0.58	-0.50
Change in inventory				0.36	-0.44	-0.87	-0.03	0.09	0.01	0.17	0.17	0.53	0.12	-0.05
Other working capital changes	14.50	13.61	11.39	9.84	10.53	3.04	8.51	7.86	6.71	5.05	4.13	2.74	2.54	2.38	1.35	1.70	1.38	0.82	1.27	0.75
Cash flow from investing +	-12.27	-8.78	-11.09	-8.48	-4.97	-3.22	-2.59	-2.55	-1.94	-1.82	-3.67	-0.63	-0.68	-0.98	-1.29	-0.94	-0.54	-0.52	-0.93	-0.64
Capital expenditures	-12.40	-7.84	-10.44	-8.43	-4.95	-3.16	-2.58	-2.50	-1.92	-1.86	-1.13	-0.62	-0.69	-0.98	-0.98	-0.91	-0.54	-0.52	-0.93	-0.63
Others incl. marketable securities changes	0.13	-0.94	-0.65	-0.05	-0.02	-0.06	-0.01	-0.05	-0.01	0.04	-2.54	-0.01	0.01	0.00	-0.31	-0.03	0.00	0.00	0.00	-0.01
Cash flow from financing +	-9.43	-5.02	-4.79	-4.93	-7.35	6.29	-4.23	-6.17	-1.69	-1.77	0.17	-3.40	-1.78	-2.15	-1.22	-1.47	-1.00	-1.01	-0.59	0.00
Dividend payout	-8.51	-7.00	-7.50	-7.31	-6.01	-7.31	-6.02	-5.26	-4.76	-3.89	-3.15	-3.10	-1.21	-1.13	-1.04	-1.00	-1.20	-1.12	-1.17	-0.07
Common stock repurchases	0.00	-7.00	0.00	-2.00	-3.00	0.00	-1.59	-1.25	-1.75	-1.75	-1.41	-0.07	-0.28	-0.87	-0.78	-0.61	-0.01	-0.04
Net Debt Issuance	-0.92	8.99	2.71	4.39	1.66	13.60	3.38	0.34	4.82	3.87	4.73	-0.23	-0.29	-0.15	0.60	0.14	0.21	0.15	0.58	0.07

Change in cash	-3.45	2.87	-1.95	-0.89	-1.23	6.64	1.35	-1.48	2.54	2.18	1.40	-0.57	0.50	-0.47	-0.21	0.18	0.67	0.08	0.50	0.83
Change in exchange rate							0.00	0.00	0.00	0.00	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	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 +	7.57	5.13	4.26	4.38	4.48	4.07	3.64	3.87	4.53	3.05	4.32	2.52	3.34	3.34	3.75	3.27	2.17	3.52	3.23	2.53	1.81	0.78	0.16	-0.95	3.57	1.75	2.39	1.76	2.27	1.85	2.26	1.03	1.28	1.28	1.71	1.30	1.45	1.45	1.55	1.26	1.51	1.15	1.29	1.25	1.03	0.61	1.00	0.72	1.13	0.74	0.89	0.66	0.67	0.72	0.65	0.69	0.60	0.59	0.58	0.56	0.56	0.53	0.54	0.81	0.69	0.63	0.42	0.53	0.63	0.12	0.10	0.05	0.03	0.19	0.13	0.07	0.04	0.14	0.09	0.05	0.03
Net income
Depreciation, depletion and amortization	0.93	0.96	0.94	0.92	0.93	0.92	0.79	0.69	0.66	0.69	0.62	0.62	0.60	0.60	0.59	0.56	0.56	0.52	0.52	0.51	0.50	0.51	0.51	0.51	0.48	0.49	0.44	0.43	0.42	0.41	0.39	0.39	0.39	0.39	0.35	0.35	0.34	0.34	0.34	0.33	0.33	0.25	0.31	0.30	0.23	0.26	0.22	0.22	0.22	0.22	0.22	0.22	0.22	0.21	0.22	0.20	0.20	0.26	0.23	0.23	0.22	0.22	0.21	0.23	0.21	0.21	0.21	0.21	0.20
Stock-based compensation			0.02								-0.76	-1.84					-0.35	-0.35	-0.28	-0.30	-0.44	-0.44	-0.33	-0.20	-0.72	-0.72	-0.37	-0.47	-0.48	-0.48	-0.66	-0.45	-0.23	-0.23	-0.35		-0.19	-0.19	-0.20	-0.02	-0.28	-0.28	0.12	-0.18	-0.21		-0.19
Change in inventory																										0.00	0.00	0.00	0.00	0.00	0.00	0.00
Other working capital changes	6.64	4.17	3.31	3.45	3.54	3.15	2.85	3.18	3.87	2.37	4.46	3.74	2.74	2.74	3.16	2.70	1.96	3.36	2.99	2.32	1.75	0.71	-0.02	-1.25	3.81	1.98	2.32	1.80	2.33	1.93	2.53	1.09	1.13	1.13	1.71	0.95	1.29	1.29	1.41	0.95	1.46	1.18	0.86	1.13	1.01	0.35	0.96	0.50	0.91	0.52	0.67	0.44	0.45	0.51	0.43	0.49	0.40	0.33	0.35	0.32	0.34	0.31	0.33	0.58	0.48	0.42	0.21	0.32	0.43	0.12	0.10	0.05	0.03	0.19	0.13	0.07	0.04	0.14	0.09	0.05	0.03
Cash flow from investing +	-1.87	-5.02	-3.14	-2.42	-1.69	-2.71	-2.26	-2.37	-1.53	-2.80	-8.29	-5.62	-2.86	-2.91	-2.45	-1.98	-1.14	-2.16	-1.11	-0.87	-0.83	-0.90	-1.02	-0.65	-0.65	-0.81	-0.91	-0.41	-0.45	-0.85	-0.54	-0.49	-0.67	-0.53	-0.43	-0.36	-0.61	-0.58	-0.38	-0.33	-0.52	-0.28	-0.38	-2.72	-0.29	-0.16	-0.18	-0.15	-0.15	-0.20	-0.17	-0.15	-0.17	-0.38	-0.19	-0.11	-0.31	-0.37	-0.30	-0.27	-0.35	-0.34	-0.15	-0.14	-0.30	-0.09	-0.11	-0.15	-0.19
Capital expenditures	-1.76	-5.79	-4.22	-0.68	-1.71	-2.62	-2.24	-1.70	-1.41	-2.80	-2.01	-2.76	-2.94	-2.94	-2.40	-1.98	-1.12	-2.15	-1.12	-0.85	-0.83	-0.90	-1.02	-0.61	-0.64	-0.80	-0.93	-0.40	-0.45	-0.81	-0.53	-0.50	-0.53	-0.53	-0.43	-0.35	-0.64	-0.64	-0.38	-0.33	-0.51	-0.33	-0.38	-0.16	-0.28	-0.15	-0.18	-0.14	-0.14	-0.12	-0.20	-0.17	-0.19	-0.35	-0.13	-0.17	-0.33	-0.07	-0.35	-0.27	-0.30	-0.07	-0.15	-0.13	-0.29	-0.04	-0.03	-0.15	-0.19	-0.04	-0.03	-0.01	0.00	-0.09	-0.04	-0.02	-0.01	-0.06	-0.03	-0.02	-0.01
Others incl. marketable securities changes	-0.11	0.78	1.08	-1.74	0.01	-0.10	-0.02	-0.67	-0.13	0.00	-6.28	-2.86	0.07	0.03	-0.05	-0.01	-0.02	-0.01	0.01	-0.03	0.00	0.00	-0.01	-0.04	-0.01	-0.01	0.02	-0.02	0.00	-0.04	-0.01	0.01	-0.13	0.00	0.00	-0.01	0.03	0.05	0.00	0.00	-0.01	0.05	0.00	-2.56	-0.01	-0.01	0.01	-0.01	0.00	-0.07	0.03	0.03	0.02	-0.03	-0.06	0.07	0.02	-0.30	0.05	0.00	-0.05	-0.27	0.00	-0.01	-0.01	-0.05	-0.07	0.00	0.00	0.04	0.03	0.01	0.00	0.09	0.04	0.02	0.01	0.06	0.03	0.02	0.01
Cash flow from financing +	7.10	-2.64	1.15	-8.06	0.12	-4.71	2.26	-0.58	-1.08	-4.94	-2.01	-3.46	-3.73	-3.73	1.24	-5.08	2.63	1.24	-7.02	-0.89	-0.68	-0.52	0.27	6.09	0.44	-2.58	-2.59	-1.75	2.70	-2.01	-2.36	-1.35	0.69	0.69	-1.79	-0.33	-0.91	-0.91	0.03	-1.69	0.90	-1.02	-1.02	1.53	0.86	-0.04	-0.51	-2.48	-0.36	-0.61	-0.11	-0.98	-0.07	-1.23	0.07	-0.85	-0.14	-0.04	-0.19	-0.59	-0.40	-0.42	-0.63	-0.85	0.44	-0.26	-0.06	-0.90	0.23				0.03
Dividend payout	-0.56	-0.56	-4.25	-4.41	0.00	-7.00	-0.07	-0.07	-3.75	-3.75	-1.87	-1.87	-3.64	-3.64	0.00	-3.68	-3.68	-3.68	-4.01	-2.00	0.00	0.00	0.00	0.00	-2.21	-2.21	-2.21	-1.59	-2.00	-2.00	-2.00	-1.25	-1.50	-1.50	-1.50	-1.50	-0.94	-0.94	-1.20	-1.75	-0.68	-0.68	-1.07	-1.41	-1.51	-1.51	-0.40	-1.19	-0.30	-0.30	-0.07	-0.91	-0.28	-0.28	-0.07	-0.85		-0.26	-0.06	-0.78		-0.08	-0.25	-0.75	-0.33	-0.33	-0.06	-0.87		-0.08	-0.08	-0.08		-0.11	-0.08	-0.08		-0.07	-0.07	-0.06
Common stock repurchases		0.00	-4.25			3.50	-3.50			0.00	0.00	0.00	0.00	-2.00	-0.92	-0.58	-0.50	-0.64	-1.15	-0.87	-0.34				-1.59	-1.59	0.00	0.00	-1.25	0.00	0.00	0.00	-1.75						-1.75				-1.41		1.51	1.51		-1.51	-0.07	-0.21	-0.07		-0.87	-0.87				-0.01	-0.46		-0.30	-0.33	-0.28
Net Debt Issuance	7.67	-2.08	9.66	-3.65	0.12	-1.21	5.84	-0.51	2.67	-1.19	-0.14	-1.58	-0.09	1.91	2.17	-0.82	6.81	5.55	-1.85	1.98	-0.34	-0.52	0.27	6.09	4.25	1.22	-0.38	-0.15	5.95	0.00	-0.35	-0.09	3.94	2.19	-0.29	1.18	0.03	0.03	2.98	0.06	1.58	-0.35	1.46	2.94	0.86	-0.04	-0.12	0.22	0.01	-0.10	0.03	-0.08	1.08	-0.08	0.14	0.00	-0.14	0.23	0.33	0.19	-0.09	-0.02	-0.10	-0.10	0.77	0.07	0.00	-0.03	0.23	0.08	0.08	0.08	0.03	0.11	0.08	0.08	0.00	0.07	0.07	0.06	0.00

Change in cash	12.81	-2.53	2.28	-6.10	2.90	-3.35	3.64	0.92	1.93	-4.69	-5.98	-6.56	-3.25	-3.30	2.54	-3.79	3.66	2.60	-4.90	0.77	0.30	-0.64	-0.59	4.50	3.36	-1.65	-1.12	-0.41	4.52	-1.00	-0.64	-0.81	1.31	1.44	-0.51	0.62	-0.07	-0.05	1.20	-0.77	1.89	-0.15	-0.10	0.06	1.60	0.41	0.31	-1.91	0.62	-0.07	0.62	-0.47	0.43	-0.89	0.53	-0.27	0.16	0.17	0.10	-0.30	-0.18	-0.24	-0.24	-0.17	0.83	0.28	0.25	-0.53	0.67	0.12	0.10	0.05	0.06	0.19	0.13	0.07	0.04	0.14	0.09	0.05	0.03
Change in exchange rate																										0.00	0.00	0.00	0.00	0.00	0.00	0.00