Statements - Fundamenty - Všechna data pro vaši analýzu

Nástroje

Akciový screener

Kalendář zisků

Super investoři

Ostatní

Návod

IČ: 19940963

5. května 521, 501 01 Turnov

Zásady GDPR

Podmínky služby

Všechna práva vyhrazena @ 2024, Fundamenty.cz

Proudly created by draftspot.net

Keysight Technologies, Inc.

KEYS

Valuace

Růst

Zdraví

Cena

$ 293.00

-0.30 (-0.14%)

Výsledovka

Rozvaha

Peněžní toky

V miliónech (USD)

Revenue	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011
Total Revenues	5,677.0	5,375.0	4,979.0	5,464.0	5,420.0	4,941.0	4,221.0	4,303.0	3,878.0	3,189.0	2,918.0	2,856.0	2,933.0	2,888.0	3,315.0	3,316.0
Cost of Revenues	2,165.0	2,038.0	1,846.0	1,932.0	1,970.0	1,872.0	1,688.0	1,769.0	1,767.0	1,487.0	1,294.0	1,264.0	1,313.0	1,265.0	1,434.0	1,392.0
Gross Profit	3,512.0	3,337.0	3,133.0	3,532.0	3,450.0	3,069.0	2,533.0	2,534.0	2,111.0	1,702.0	1,624.0	1,592.0	1,620.0	1,623.0	1,881.0	1,924.0

Revenue	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023
Total Revenues	1,600.0	1,419.0	1,352.0	1,306.0	1,298.0	1,287.0	1,217.0	1,216.0	1,259.0	1,311.0
Cost of Revenues	605.0	550.0	518.0	492.0	478.0	485.0	462.0	453.0	446.0	467.0
Gross Profit	995.0	869.0	834.0	814.0	820.0	802.0	755.0	763.0	813.0	844.0

Operating Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011
R&D Expenses	0.0	0.0	0.0	882.0	841.0	811.0	715.0	688.0	624.0	498.0	425.0	387.0	361.0	375.0	377.0	381.0
Selling General & Admin Expenses	0.0	0.0	0.0	1,307.0	1,283.0	1,195.0	1,097.0	1,155.0	1,205.0	1,049.0	818.0	793.0	790.0	752.0	771.0	806.0
Depreciation & Amortization	247.0	275.0	270.0	212.0	253.0	302.0	400.0	392.0	310.0	225.0	134.0	99.0	84.0	77.0	65.0	56.0
Total Operating Expenses	2,606.0	2,391.0	2,300.0	2,174.0	2,116.0	1,989.0	1,768.0	1,823.0	1,796.0	1,463.0	1,218.0	1,161.0	1,151.0	1,127.0	1,148.0	1,187.0
Operating Income	906.0	948.0	833.0	1,358.0	1,334.0	1,080.0	765.0	711.0	-394.0	239.0	406.0	431.0	469.0	496.0	733.0	737.0

Operating Income	TTM	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023
R&D Expenses	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	218.0
Selling General & Admin Expenses	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	313.0
Depreciation & Amortization	38.0	75.0	66.0	68.0	66.0	68.0	64.0	70.0	68.0	49.0
Total Operating Expenses	747.0	652.0	600.0	607.0	602.0	572.0	550.0	586.0	592.0	527.0
Operating Income	248.0	217.0	234.0	207.0	218.0	230.0	205.0	177.0	221.0	317.0

Net Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011
Interest Income	99.0	102.0	81.0	102.0	16.0	3.0	11.0	23.0	12.0	7.0	3.0	1.0	0.0	0.0	0.0	0.0
Interest Expense	105.0	96.0	84.0	78.0	79.0	79.0	78.0	80.0	83.0	80.0	47.0	46.0	3.0	0.0	0.0	0.0
Other Expense	175.0	134.0	32.0	-1.0	-49.0	-70.0	-4.0	4.0	-655.0	13.0	4.0	2.0	9.0	5.0	13.0	12.0
IBT	1,081.0	1,082.0	865.0	1,357.0	1,285.0	1,010.0	761.0	715.0	-411.0	179.0	366.0	388.0	475.0	501.0	746.0	749.0
Income Tax Expense	100.0	213.0	251.0	300.0	161.0	116.0	134.0	94.0	-576.0	77.0	31.0	-125.0	83.0	44.0	-95.0	-38.0
Net Income	958.0	846.0	614.0	1,057.0	1,124.0	894.0	627.0	621.0	165.0	102.0	335.0	513.0	392.0	457.0	841.0	787.0

Net Income	TTM	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023
Interest Income	16.0	31.0	31.0	21.0	19.0	21.0	19.0	18.0	23.0	32.0
Interest Expense	29.0	28.0	28.0	20.0	20.0	23.0	21.0	20.0	20.0	20.0
Other Expense	-50.0	105.0	7.0	113.0	-19.0	18.0	8.0	-2.0	8.0	-41.0
IBT	198.0	322.0	241.0	320.0	199.0	248.0	213.0	175.0	229.0	276.0
Income Tax Expense	-83.0	70.0	50.0	63.0	30.0	321.0	-176.0	49.0	57.0	50.0
Net Income	281.0	229.0	191.0	257.0	169.0	-73.0	389.0	126.0	172.0	226.0

Per Share Data	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011
EPS	$0.00	$0.00	$0.00	$5.94	$6.23	$4.84	$3.35	$3.30	$0.88	$0.57	$1.97	$3.04	$2.35	$2.74	$5.04	$4.72
EPS Diluted	$0.00	$0.00	$0.00	$5.91	$6.18	$4.78	$3.31	$3.25	$0.86	$0.56	$1.95	$3.00	$2.35	$2.74	$5.04	$4.72
Shares Outstanding	172.0	173.0	174.0	178.0	180.0	185.0	187.0	188.0	187.0	180.0	170.0	169.0	167.0	166.8	166.8	166.8
Diluted Shares Outstanding	173.0	173.0	175.0	179.0	182.0	187.0	189.0	191.0	191.0	182.0	172.0	171.0	167.0	166.8	166.8	166.8

Per Share Data	TTM	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023
EPS	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$1.28
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$1.28
Shares Outstanding	172.0	173.0	173.0	172.0	173.0	173.0	174.0	174.0	175.0	176.0
Diluted Shares Outstanding	173.0	173.0	173.0	173.0	174.0	173.0	175.0	175.0	176.0	177.0

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Cash And Equivalents	1,632.0	1,796.0	2,472.0	2,042.0	2,052.0	1,756.0	1,598.0	913.0	818.0	783.0	483.0	810.0	0.0	0.0
Short Term Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Total Cash & ST Investments	1,632.0	1,796.0	2,472.0	2,042.0	2,052.0	1,756.0	1,598.0	913.0	818.0	783.0	483.0	810.0	65.0	70.0
Accounts Receivable	802.0	995.0	900.0	905.0	735.0	606.0	668.0	624.0	547.0	437.0	398.0	380.0	340.0	392.0
Inventory	1,026.0	1,022.0	985.0	858.0	777.0	757.0	705.0	619.0	588.0	474.0	487.0	498.0	502.0	472.0
Other Current Assets	536.0	444.0	242.0	429.0	270.0	255.0	244.0	222.0	224.0	160.0	137.0	79.0	65.0	59.0
Total Current Assets	3,996.0	4,257.0	4,809.0	4,234.0	3,834.0	3,374.0	3,215.0	2,378.0	2,177.0	1,854.0	1,579.0	1,850.0	972.0	993.0

Current Assets	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Cash And Equivalents	2,636.0	3,118.0	2,060.0	1,796.0	1,632.0	1,657.0	1,745.0	2,472.0	2,572.0	2,498.0
Short Term Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Total Cash & ST Investments	2,636.0	3,118.0	2,060.0	1,796.0	1,632.0	1,657.0	1,745.0	2,472.0	2,572.0	2,498.0
Accounts Receivable	692.0	856.0	941.0	995.0	802.0	809.0	808.0	900.0	893.0	864.0
Inventory	1,021.0	1,026.0	1,039.0	1,022.0	1,026.0	1,020.0	1,024.0	985.0	975.0	948.0
Other Current Assets	1,255.0	466.0	416.0	444.0	536.0	482.0	499.0	242.0	230.0	221.0
Total Current Assets	5,604.0	5,466.0	4,456.0	4,257.0	3,996.0	3,968.0	4,076.0	4,809.0	4,902.0	4,764.0

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Net Property, Plant & Equipment	1,010.0	1,008.0	987.0	910.0	877.0	777.0	576.0	555.0	530.0	512.0	518.0	470.0	469.0	493.0
Goodwill	2,391.0	2,388.0	1,640.0	1,582.0	1,628.0	1,537.0	1,209.0	1,171.0	1,882.0	736.0	700.0	392.0	419.0	467.0
Intangible Assets	637.0	607.0	155.0	189.0	272.0	361.0	490.0	645.0	855.0	208.0	246.0	18.0	20.0	28.0
Long-Term Investments	107.0	110.0	81.0	62.0	70.0	61.0	46.0	46.0	63.0	52.0	70.0	63.0	44.0	26.0
Other Long-Term Assets	504.0	521.0	340.0	454.0	389.0	368.0	332.0	279.0	240.0	46.0	100.0	94.0	16.0	18.0
Total Long-Term Assets	5,327.0	5,012.0	3,874.0	3,864.0	3,947.0	3,844.0	3,408.0	3,446.0	3,756.0	1,946.0	1,929.0	1,200.0	1,056.0	1,140.0
Total Assets	9,323.0	9,269.0	8,683.0	8,098.0	7,781.0	7,218.0	6,623.0	5,824.0	5,933.0	3,800.0	3,508.0	3,050.0	2,028.0	2,133.0

Long-Term Assets	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Net Property, Plant & Equipment	990.0	995.0	988.0	1,008.0	1,010.0	1,008.0	1,007.0	987.0	976.0	970.0
Goodwill	2,429.0	2,433.0	2,354.0	2,388.0	2,391.0	2,282.0	2,254.0	1,640.0	1,655.0	1,661.0
Intangible Assets	524.0	556.0	556.0	607.0	637.0	609.0	616.0	155.0	175.0	198.0
Long-Term Investments	157.0	138.0	147.0	110.0	107.0	102.0	90.0	81.0	96.0	82.0
Other Long-Term Assets	555.0	568.0	521.0	521.0	504.0	351.0	355.0	340.0	366.0	364.0
Total Long-Term Assets	5,047.0	5,069.0	4,931.0	5,012.0	5,327.0	5,020.0	4,984.0	3,874.0	3,924.0	3,944.0
Total Assets	10,651.0	10,535.0	9,387.0	9,269.0	9,323.0	8,988.0	9,060.0	8,683.0	8,826.0	8,708.0

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Accounts Payable	280.0	313.0	286.0	348.0	287.0	224.0	253.0	242.0	211.0	189.0	209.0	173.0	131.0	156.0
Short-Term Debt	643.0	43.0	639.0	39.0	41.0	43.0	0.0	499.0	10.0	41.0	59.0	72.0	0.0	0.0
Other Current Liabilities	489.0	420.0	493.0	525.0	503.0	423.0	416.0	387.0	307.0	234.0	252.0	349.0	239.0	239.0
Current Liabilities	1,949.0	1,427.0	2,049.0	1,407.0	1,309.0	1,081.0	1,003.0	1,462.0	819.0	644.0	695.0	769.0	560.0	595.0

Current Liabilities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Accounts Payable	342.0	317.0	289.0	313.0	280.0	268.0	281.0	286.0	289.0	302.0
Short-Term Debt	48.0	46.0	43.0	43.0	643.0	643.0	652.0	679.0	84.0	84.0
Other Current Liabilities	469.0	464.0	452.0	420.0	404.0	443.0	445.0	453.0	366.0	388.0
Current Liabilities	1,560.0	1,614.0	1,509.0	1,427.0	1,949.0	1,994.0	2,116.0	2,049.0	1,338.0	1,422.0

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Long-Term Debt	1,196.0	1,987.0	1,387.0	1,979.0	1,982.0	1,938.0	1,788.0	1,291.0	2,038.0	1,100.0	1,099.0	1,099.0	0.0	0.0
Capital Leases	197.0	240.0	232.0	225.0	232.0	192.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Def. Tax Liability	197.0	0.0	0.0	0.0	167.0	362.0	357.0	224.0	309.0	405.0	295.0	163.0	0.0	0.0
Total Liabilities	4,093.0	4,164.0	4,029.0	3,937.0	3,997.0	3,921.0	3,619.0	3,391.0	3,623.0	2,291.0	2,206.0	2,281.0	783.0	828.0

Long-Term Liabilities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Long-Term Debt	2,716.0	2,719.0	1,977.0	1,987.0	1,393.0	1,396.0	1,406.0	1,387.0	1,980.0	1,981.0
Capital Leases	231.0	233.0	230.0	240.0	240.0	201.0	198.0	232.0	228.0	230.0
Def. Tax Liability	0.0	0.0	0.0	0.0	0.0	0.0	0.0	64.0	62.0	0.0
Total Liabilities	4,981.0	5,058.0	4,200.0	4,164.0	4,093.0	4,085.0	4,243.0	4,029.0	3,929.0	4,003.0

Total Common Equity	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Common Stock	2.0	2.0	2.0	2.0	2.0	2.0	2.0	2.0	2.0	2.0	2.0	2.0	0.0	0.0
Retained Earnings	6,298.0	6,225.0	5,611.0	4,554.0	3,430.0	2,536.0	1,909.0	1,212.0	1,041.0	949.0	614.0	101.0	0.0	0.0
Comprehensive Income	-437.0	-364.0	-466.0	-454.0	-442.0	-599.0	-578.0	-488.0	-457.0	-622.0	-470.0	-336.0	31.0	101.0
Total Common Equity	5,230.0	5,105.0	4,654.0	4,161.0	3,784.0	3,297.0	3,004.0	2,433.0	2,310.0	1,509.0	1,302.0	769.0	1,245.0	1,305.0

Total Common Equity	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Common Stock	2.0	2.0	2.0	2.0	2.0	2.0	2.0	2.0	2.0	2.0
Retained Earnings	6,842.0	6,651.0	6,394.0	6,225.0	6,298.0	5,909.0	5,783.0	5,611.0	5,385.0	5,097.0
Comprehensive Income	-295.0	-293.0	-443.0	-364.0	-437.0	-469.0	-442.0	-466.0	-402.0	-399.0
Total Common Equity	5,670.0	5,477.0	5,187.0	5,105.0	5,230.0	4,903.0	4,817.0	4,654.0	4,897.0	4,705.0

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Total Debt		2,036.0	2,030.0	2,026.0	2,018.0	2,023.0	1,981.0	1,788.0	1,790.0	2,048.0	1,100.0	1,099.0	1,099.0	0.0	0.0
Book Value		5,230.0	5,105.0	4,654.0	4,161.0	3,784.0	3,297.0	3,004.0	2,433.0	2,310.0	1,509.0	1,302.0	769.0	1,245.0	1,305.0

Other		3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Total Debt		0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Book Value		5,670.0	5,477.0	5,187.0	5,105.0	5,230.0	4,903.0	4,817.0	4,654.0	4,897.0	4,705.0

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011
Net Income	913.0	846.0	614.0	1,057.0	1,124.0	894.0	627.0	621.0	165.0	102.0	335.0	513.0	392.0	457.0	841.0	787.0
Depreciation & Amortization	251.0	131.0	126.0	212.0	223.0	293.0	326.0	308.0	310.0	225.0	134.0	99.0	84.0	77.0	65.0	56.0
Stock-Based Compensation	136.0	162.0	137.0	135.0	125.0	103.0	92.0	82.0	59.0	56.0	49.0	55.0	43.0	41.0	38.0	36.0
Change Working Capital	-344.0	77.0	-271.0	-126.0	-404.0	36.0	-57.0	-35.0	80.0	15.0	-119.0	-171.0	-7.0	-46.0	-117.0	-158.0
Change In Accounts Receivable	-53.0	23.0	71.0	14.0	-204.0	-122.0	75.0	-26.0	-89.0	-11.0	-42.0	-20.0	-25.0	44.0	-3.0	-6.0
Change In Accounts Payable	-12.0	26.0	26.0	-62.0	56.0	53.0	-33.0	13.0	22.0	15.0	-8.0	18.0	32.0	-24.0	-23.0	-10.0
Change In Inventories	-73.0	43.0	35.0	-148.0	-125.0	-43.0	-73.0	-92.0	-61.0	-4.0	-22.0	-25.0	-31.0	-53.0	-46.0	-74.0
Other Non-cash Items	587.0	305.0	178.0	133.0	69.0	49.0	-13.0	24.0	730.0	-38.0	16.0	38.0	28.0	23.0	15.0	22.0
Cash from Operations	1,071.0	0.0	0.0	1,408.0	1,144.0	1,322.0	1,016.0	998.0	555.0	313.0	416.0	376.0	563.0	566.0	724.0	751.0

Cash Flow From Operating Activities	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023
Net Income	281.0	229.0	191.0	257.0	169.0	-73.0	389.0	126.0	172.0	226.0
Depreciation & Amortization	105.0	34.0	-37.0	68.0	66.0	68.0	64.0	70.0	68.0	50.0
Stock-Based Compensation	0.0	33.0	31.0	36.0	62.0	26.0	29.0	36.0	48.0	25.0
Change Working Capital	-83.0	-222.0	56.0	125.0	118.0	36.0	-223.0	-114.0	30.0	-37.0
Change In Accounts Receivable	-20.0	-228.0	128.0	70.0	53.0	-96.0	-156.0	-3.0	124.0	-18.0
Change In Accounts Payable	-13.0	-3.0	22.0	23.0	-16.0	30.0	7.0	-12.0	1.0	-8.0
Change In Inventories	-3.0	64.0	-3.0	8.0	-26.0	2.0	-1.0	-8.0	-42.0	-22.0
Other Non-cash Items	139.0	205.0	99.0	28.0	-27.0	302.0	8.0	7.0	4.0	127.0
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	378.0

Cash Flow From Investing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011
Capital Expenditure	-154.0	-128.0	-154.0	-196.0	-185.0	-174.0	-117.0	-120.0	-132.0	-72.0	-91.0	-92.0	-70.0	-69.0	-103.0	-95.0
Acquisitions	-1,131.0	-2,022.0	-681.0	-85.0	-33.0	-178.0	-357.0	-88.0	-11.0	-1,702.0	-10.0	-574.0	-11.0	-1.0	-69.0	-3.0
Investments	-12.0	-93.0	-11.0	-7.0	-33.0	0.0	0.0	0.0	0.0	-1.0	0.0	-7.0	0.0	-15.0	0.0	0.0
Sales of Investment	0.0	9.0	0.0	0.0	216.0	0.0	0.0	7.0	0.0	45.0	0.0	1.0	0.0	0.0	0.0	5.0
Other Investing Activities	12.0	0.0	0.0	0.0	-216.0	-1.0	32.0	5.0	27.0	8.0	11.0	1.0	-1.0	0.0	0.0	5.0
Cash from Investing	-1,277.0	0.0	0.0	-288.0	-251.0	-353.0	-442.0	-196.0	-116.0	-1,722.0	-90.0	-671.0	-82.0	-85.0	-172.0	-88.0

Cash Flow From Investing Activities	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023
Capital Expenditure	-34.0	-128.0	59.0	-27.0	-32.0	-38.0	-33.0	-36.0	-47.0	-38.0
Acquisitions	-16.0	-2,019.0	0.0	-3.0	0.0	-8.0	-117.0	-78.0	-936.0	0.0
Investments	0.0	-93.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-12.0
Sales of Investment	7.0	9.0	0.0	0.0	0.0	0.0	0.0	-11.0	11.0	0.0
Other Investing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	12.0
Cash from Investing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-38.0

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011
Debt Repaid	-24.0	0.0	0.0	0.0	0.0	0.0	-7.0	-500.0	-300.0	-323.0	-1.0	0.0	-37.0	0.0	0.0	0.0
Debt Issued	38.0	2,030.0	4.0	8.0	-5.0	42.0	200.0	498.0	42.0	1,271.0	2.0	1,099.0	1,136.0	0.0	0.0	0.0
Issuance of Common Stock	99.0	0.0	0.0	0.0	63.0	59.0	58.0	67.0	64.0	444.0	43.0	26.0	0.0	0.0	0.0	0.0
Repurchase of Common Stock	-715.0	-377.0	-443.0	-702.0	-849.0	-673.0	-411.0	-159.0	-120.0	0.0	-62.0	0.0	0.0	0.0	0.0	0.0
Dividends Paid	0.0	0.0	0.0	0.0	0.0	0.0	-58.0	-67.0	-40.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Financing Activities	-83.0	0.0	0.0	15.0	-75.0	-57.0	5.0	537.0	61.0	1,319.0	-5.0	-45.0	372.0	-481.0	-552.0	-663.0
Cash from Financing	-723.0	0.0	0.0	-687.0	-861.0	-671.0	-413.0	-122.0	-335.0	1,440.0	-25.0	-19.0	335.0	-481.0	-552.0	-663.0

Cash Flow From Financing Activities	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023
Debt Repaid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Debt Issued	0.0	2,764.0	-1.0	745.0	-10.0	-6.0	-3.0	-19.0	32.0	4.0
Issuance of Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Repurchase of Common Stock	-87.0	-99.0	-50.0	-153.0	-75.0	-154.0	-150.0	-46.0	-93.0	-426.0
Dividends Paid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Financing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-2.0
Cash from Financing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-428.0

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011
Net Change in Cash		-940.0	76.0	-674.0	431.0	-11.0	301.0	167.0	683.0	95.0	35.0	300.0	-327.0	810.0	0.0	0.0	0.0
Closing Cash Balance		1,632.0	1,890.0	1,814.0	2,488.0	2,057.0	2,068.0	1,767.0	1,600.0	913.0	818.0	783.0	483.0	810.0	0.0	0.0	0.0

Cash position		1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023
Net Change in Cash		290.0	-1,522.0	-482.0	1,058.0	263.0	165.0	-25.0	-91.0	-724.0	-100.0
Closing Cash Balance		2,178.0	1,114.0	2,636.0	3,135.0	2,077.0	1,814.0	1,632.0	1,657.0	1,748.0	2,488.0

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011
Free Cash Flow		917.0	1,281.0	898.0	1,212.0	959.0	1,148.0	899.0	878.0	423.0	241.0	325.0	284.0	493.0	497.0	621.0	656.0
Real Free Cash Flow		781.0	1,119.0	761.0	1,077.0	834.0	1,045.0	807.0	796.0	364.0	185.0	276.0	229.0	450.0	456.0	583.0	620.0

Free Cash Flow		1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023
Free Cash Flow		407.0	187.0	381.0	457.0	346.0	321.0	222.0	74.0	281.0	340.0
Real Free Cash Flow		407.0	154.0	350.0	421.0	284.0	295.0	193.0	38.0	233.0	315.0