Doyoumoney

	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
Operating cash flow +	13,642.39	-6,129.30	1,621.94	18,624.12	-1,800.97	3,605.98	1,870.35	9,160.07	-1,979.01	4,905.29	2,462.47	-13,771.26	-12,703.19	-6,515.08	306.59
Net income
Depreciation, depletion and amortization	1,250.61	1,163.80	993.18	929.31	791.90	535.55	505.72	272.55	235.80	252.03	-150.67	209.13	255.81	253.09
Stock-based compensation		27.63	12.95	9.63	6,324.00	6,377.20	5,733.40	5,365.75	5,675.52	5,595.88
Change in inventory							0.00	0.00	0.00	0.00	0.00	0.00
Other working capital changes	12,391.79	-7,320.73	615.82	17,685.18	-8,916.86	-3,306.78	-4,368.77	3,521.77	-7,890.32	-942.63	2,613.14	-13,980.39	-12,958.99	-6,768.16	306.59
Cash flow from investing +	-9,880.60	-34.30	-2,254.14	-6,968.69	-10,666.86	-1,456.43	-8,588.14	-11,071.17	1,883.71	-4,225.61	-22,372.27	-1.04
Capital expenditures	-506.43	-411.98	-393.20	-347.63	-258.14	-264.20	-555.89	-294.74	-358.17	-322.17	-227.35	-140.64	-166.70	-252.47	0.00
Others incl. marketable securities changes	-9,374.17	377.68	-1,860.94	-6,621.07	-10,408.72	-1,192.23	-8,032.25	-10,776.43	2,241.88	-3,903.44	-22,144.93	139.60	166.70	252.47	0.00
Cash flow from financing +	7,685.34	1,245.34	-2,860.18	1,919.79	9,075.70	2,367.24	6,171.01	1,516.77	-61.10	333.06	20,318.63	14,363.93	13,885.22	3,694.60	103.79
Dividend payout	-927.30	-878.33	-978.38	-655.00	-368.36	-505.59	-437.63	-336.64	-336.64	-168.32	-504.95	-853.73	-230.90	-228.13	-201.50
Common stock repurchases	-150.00	-136.70	-158.17	-643.00	-3.76	45.75	-184.16	-255.00	-1,323.40	-310.00	0.00	-37.58
Net Debt Issuance	8,762.63	2,260.37	-1,723.64	3,217.78	9,447.82	2,827.08	6,792.80	2,108.41	1,598.94	811.38	20,823.58	15,255.24	14,116.12	3,922.73	305.29

Change in cash	11,447.12	-4,918.26	-3,492.38	13,575.22	-3,392.13	4,516.79	-546.79	-394.33	-156.39	1,012.73	408.82	591.63	1,182.03	-2,820.48	410.38
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	Sep-13	Jun-13	Mar-13	Sep-12	Jun-05
Operating cash flow +	13,557.89	11,774.10	4,374.94	-2,096.68	-409.97	1,782.62	-2,945.15	-4,746.03	-220.74	6,327.49	5,053.50	-15,429.41	-3,451.52	24,398.43	-580.86	-10,893.80	10,000.77	-230.79	3,448.95	-6,143.10	1,123.96	2,089.05	-995.43	3,530.56	-1,018.21	-183.60	-504.22	-1,996.22	6,228.07	6,228.07	1,605.98	418.70	-8,883.79	-1,756.71	-2,934.69	-4,203.03	-434.02	407.64	2,258.71	-2,858.76	-3,735.84	-5,939.27	-6,871.46	-6,429.10	-5,973.74	-3,967.80	-2,324.99	-10,302.95	4,830.41	-636.99	-3,022.66	904.07	824.26	-25.16
Net income
Depreciation, depletion and amortization	318.03	316.95	314.92	309.30	309.43	305.63	294.01	288.16	275.99	263.90	223.95	223.81	245.98	246.97	232.41	231.03	218.91	207.90	198.99	246.02	138.99	136.84	131.88	128.23	138.61	141.59	137.50	104.34	73.37	73.37	53.98	51.71	47.46	51.35	47.77	48.67	51.15	53.12	51.41	50.61	50.42	64.41	49.99	49.61	46.52	54.69	46.52	52.77	63.32	63.50	72.67	34.96	72.51
Stock-based compensation			22.81		6.12	6.12	9.23	3.53	8.76	8.76	3.63	3.83	3.83	6.05	-2.82	-0.53	1,639.00	1,639.00	1,550.31	1,293.78	1,707.23	1,532.26	1,649.30	1,669.80	1,453.93	1,172.44	1,681.68	1.58	1,471.47	1,471.47
Change in inventory																										0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Other working capital changes	13,239.86	11,457.16	4,037.20	-2,405.98	-725.52	1,470.87	-3,248.39	-5,037.72	-505.49	6,054.84	4,825.91	-15,657.05	-3,701.33	24,145.42	-810.45	-11,124.30	8,142.87	-2,077.69	1,699.65	-7,682.90	-722.25	419.95	-2,776.60	1,732.53	-2,610.74	-1,497.63	-2,323.40	-2,102.14	4,683.24	4,683.24	1,552.00	366.99	-8,931.25	-1,808.06	-2,982.45	-4,251.70	-485.17	354.52	2,207.30	-2,909.38	-3,786.26	-6,003.68	-6,921.45	-6,478.71	-6,020.25	-4,022.49	-2,371.52	-10,355.72	4,767.10	-700.49	-3,095.33	869.11	751.75	-25.16
Cash flow from investing +	-8,590.61	-11,050.26	-2,748.54	3,526.67	391.53	-5,787.62	4,784.31	-1,505.31	2,474.31	-810.96	-1,490.91	47.72	392.21	-3,880.49	-3,225.89	3,097.14	-2,959.46	-5,986.19	-5,203.01	1,499.87	-977.53	-493.45	-161.63	-579.35	-221.99	-1,128.75	-1,074.82	-6,381.36	-107.62	-6,077.33	-2.72	-1.13	-0.66	1.77	-0.19	0.18	445.97
Capital expenditures	-45.35	-270.84	-43.87	-114.37	-77.36	-92.29	-120.76	-121.38	-77.55	-161.76	-31.43	-31.46	-59.25	-113.72	-77.23	-104.06	-52.62	-74.62	-81.61	-47.43	-54.48	-85.45	-64.84	-55.83	-58.08	-262.30	-130.38	-62.97	-67.32	-67.32	-24.76	-21.47	-28.52	-21.23	-65.13	-43.12	-48.28	-25.48	-35.25	-30.30	-39.86	-17.18	-4.87	-40.84	-44.75	-43.89	-37.28	-27.29	-31.32	-43.86	-32.50	-57.18	-59.95	0.00
Others incl. marketable securities changes	-8,545.26	-10,779.42	-2,704.67	3,641.03	468.89	-5,695.32	4,905.08	-1,383.93	2,551.86	-649.19	-1,459.48	79.19	451.46	-3,766.77	-3,148.66	3,201.20	-2,906.84	-5,911.57	-5,121.40	1,547.30	-923.05	-408.00	-96.79	-523.52	-163.92	-866.45	-944.44	-6,318.38	-40.31	-6,010.02	22.04	20.33	27.86	23.00	64.94	43.30	494.25	25.48	35.25	30.30	39.86	17.18	4.87	40.84	44.75	43.89	37.28	27.29	31.32	43.86	32.50	57.18	59.95	0.00
Cash flow from financing +	-10,135.90	8,244.72	-2,812.54	3,945.52	-1,692.37	-3,677.16	6,681.14	-529.64	-1,229.01	-619.25	602.15	6,615.62	-336.82	-6,863.05	2,325.02	3,947.83	2,509.99	2,709.11	1,872.85	3,881.36	612.38	353.73	719.23	-3,059.77	4,354.05	-1,118.50	3,530.05	10,053.38	584.98	584.98	1,600.36	769.68	7,956.73	1,225.78	2,576.42	3,378.49	2,225.71	-337.85	-4.58	2,588.99	1,366.16	7,401.57	8,284.46	7,910.89	9,573.01	2,577.37	1,174.67	6,473.51	-2,857.26	1,480.47	2,107.38	-639.29	-1,240.40	-10.62
Dividend payout	-146.20	-146.20	-146.20	-634.90	-39.51	-133.11	-133.11	-612.11	-35.26	-134.58	-137.31	-745.85	-713.11	-205.75	-109.21	-545.79	-34.55	-211.17	-108.34	-260.02	-43.91	-176.64	-505.59	-505.59	-8.51	-437.63	-437.63	-407.41	0.00	-30.22	-112.79	-306.46	-46.31	-30.18	-98.12	-336.52	-75.38	-33.41	-25.36	-243.54	-75.43	-25.36	-193.68	-392.88	-38.73	-22.72	-7.35	-800.30	-7.35	-7.35	-208.85	-7.35	-7.35	-10.62
Common stock repurchases	-106.12	1.96	-0.14	-129.19	-20.67	0.01	2.27	0.00	-136.71	-11.89	-522.63	-523.65	-23.64	-129.76		-643.00		-3.76	49.19	-52.95		45.75	-0.01	-598.85		575.89	426.18	0.00	72.25	-184.16	0.00	-255.00	0.00	0.52	0.00	-1,133.40	-310.00	-190.00							-37.23			-0.35
Net Debt Issuance	-9,883.58	8,388.96	-2,666.20	4,709.61	-1,632.19	-3,544.06	6,811.98	82.47	-1,057.04	-472.78	1,262.09	7,885.12	399.93	-6,527.55	2,434.23	5,136.62	2,544.54	2,924.04	1,932.00	4,194.32	656.29	484.62	1,224.83	-1,955.34	4,362.57	-1,256.76	3,541.50	10,460.79	512.73	799.37	1,713.15	1,331.14	8,003.03	1,255.43	2,674.54	4,848.41	2,611.09	-114.44	20.79	2,832.53	1,441.59	7,426.93	8,478.14	8,303.77	9,648.97	2,600.09	1,182.02	7,274.15	-2,849.91	1,487.82	2,316.24	-631.94	-1,233.05	0.00

Change in cash	-5,168.61	8,968.56	-1,186.14	5,375.51	-1,710.80	-7,682.15	8,520.30	-6,780.98	1,024.57	4,897.28	4,164.74	-8,766.07	-3,396.12	13,654.89	-1,481.73	-3,848.83	9,551.31	-3,507.86	118.79	-761.86	758.81	1,949.32	-437.82	-108.57	3,113.86	-2,430.85	1,951.01	1,675.80	6,705.43	735.72	3,203.62	1,187.25	-927.73	-529.16	-358.46	-824.37	2,237.66	69.78	2,254.13	-269.77	-2,369.68	1,462.30	1,413.01	1,481.79	3,599.27	-1,390.43	-1,150.32	-3,829.44	1,973.16	843.48	-915.28	264.78	-416.14	-35.78
Change in exchange rate																										0.00	0.00	0.00	0.00	0.00	0.00

about 15 hours ago

Ask a follow up