Doyoumoney

	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18
Operating cash flow +	634.00	500.30	388.30	275.40	29.20	23.40	26.70	25.50
Net income
Depreciation, depletion and amortization	447.00	296.60	214.60	149.10	104.40	84.20	63.20	70.80
Stock-based compensation	82.00	65.50	57.40	49.60	40.80	66.20	-0.20	2.20
Change in inventory		8.30	7.20	2.80	1.80	1.20	-1.70	-1.80
Other working capital changes	105.00	129.90	109.10	73.90	-117.80	-128.20	-34.60	-45.70
Cash flow from investing +	-2,998.00	-691.10	-301.90	-516.80	-196.70	-102.10	-98.80	-41.40
Capital expenditures	-135.00	-189.70	-137.60	-380.00	-85.50	-32.90	-19.90	-9.30
Others incl. marketable securities changes	-2,863.00	-501.40	-164.30	-136.80	-111.20	-69.20	-78.90	-32.10
Cash flow from financing +	2,055.00	929.20	-152.20	-214.60	471.20	1,002.80	71.00	11.30
Dividend payout	-30.00	0.00	0.00	0.00	0.00	-0.50	-0.20	-0.20
Common stock repurchases	-487.00	-145.90	-105.40	-185.90	-19.50	-0.90	-8.50	-0.20
Net Debt Issuance	2,572.00	1,075.10	-46.80	-28.70	490.70	1,004.20	79.70	11.70

Change in cash	-309.00	738.40	-65.80	-456.00	303.70	924.10	-1.10	-4.60

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
Operating cash flow +	134.00	224.00	171.80	141.90	96.60	145.40	182.10	116.10	115.00	105.30	111.70	91.90	79.40	139.50	50.90	47.90	37.10	3.60	20.60	6.70	-1.70	6.40	10.30	-3.00	9.70	-6.40	10.20	12.50	10.40
Net income
Depreciation, depletion and amortization	138.00	137.00	136.90	88.40	85.20	83.50	77.30	69.70	66.10	61.90	55.10	50.00	47.60	47.50	42.60	29.90	29.10	27.60	25.80	25.70	25.30	24.10	24.30	17.90	17.70	16.90	16.10	15.30	14.90
Stock-based compensation	16.00	25.20	15.60	15.20	26.00	14.10	14.30	14.30	22.80	11.00	12.40	13.10	20.90	11.20	12.20	9.30	16.90	13.90	6.30	6.60	14.00	10.00	6.20	50.00	1.60	2.00	2.90	1.30	1.20
Change in inventory						1.30	4.10	2.20	0.70	1.50	3.20	1.80	0.70	-0.30	0.20	1.20	1.70	-1.10	-0.10	2.90	0.10	1.10	-1.00	0.40	-0.30	0.60	-0.30	-2.20	0.20
Other working capital changes	-20.00	61.80	19.30	38.30	-14.60	46.50	86.40	29.90	25.40	30.90	41.00	27.00	10.20	81.10	-4.10	7.50	-10.60	-36.80	-11.40	-28.50	-41.10	-28.80	-19.20	-71.30	-9.30	-25.90	-8.50	-1.90	-5.90
Cash flow from investing +	16.00	-217.00	-2,648.50	-47.20	-85.00	-255.90	-53.70	-341.80	-39.70	-150.80	-43.10	-76.60	-31.40	-33.80	-395.90	-43.20	-43.90	-34.70	-46.50	-38.00	-77.50	-70.20	-15.20	-7.10	-9.60	-10.50	-70.40	-10.80	-7.10
Capital expenditures	-38.00	-37.00	-100.70	-48.90	-51.80	-56.30	-81.40	-41.00	-25.70	-32.30	-43.10	-41.50	-30.20	-33.70	-287.50	-35.30	-23.50	-26.50	-25.90	-17.60	-15.50	-15.40	-10.60	-2.90	-4.00	-5.40	-5.40	-5.70	-3.40
Others incl. marketable securities changes	54.00	-180.00	-2,547.80	1.70	-33.20	-199.60	27.70	-300.80	-14.00	-118.50	0.00	-35.10	-1.20	-0.10	-108.40	-7.90	-20.40	-8.20	-20.60	-20.40	-62.00	-54.80	-4.60	-4.20	-5.60	-5.10	-65.00	-5.10	-3.70
Cash flow from financing +	-401.00	-536.00	965.10	1,706.80	-80.70	-21.40	1,051.40	-71.00	-88.10	-27.90	-9.10	-108.20	-7.00	-3.20	-0.40	-175.30	-35.70	-25.50	614.30	-113.90	-3.70	662.70	89.80	183.90	66.40	8.90	66.70	-2.40	-2.20
Dividend payout	-15.00	-15.00	-14.50		0.00													0.00	0.00		-0.50	-0.50	0.00	-0.90	-0.10	-0.10	0.00	-0.10	0.00
Common stock repurchases	-295.00	-316.00	892.30	-85.30	-62.90	-110.00	-20.00	-15.90	-9.10	-8.60	-4.80	-96.80	-5.30	-2.50	-0.40	-167.20	-18.70	-19.50	-3.40	-113.90	-2.40	-3.90	0.00	-0.40	-0.10	-0.10	0.00	-0.10
Net Debt Issuance	-91.00	-205.00	87.30	1,792.10	-17.80	88.60	1,071.40	-55.10	-79.00	-19.30	-4.30	-11.40	-1.70	-0.70	0.00	-8.10	-17.00	-6.00	617.70	0.00	-0.80	667.10	89.80	185.20	66.60	9.10	66.70	-2.20	-2.20

Change in cash	-251.00	-529.00	-1,511.60	1,801.50	-69.10	-131.90	1,179.80	-296.70	-12.80	-73.40	59.50	-92.90	41.00	102.50	-345.40	-170.60	-42.50	-56.60	588.40	-145.20	-82.90	598.90	84.90	173.80	66.50	-8.00	6.50	-0.70	1.10

1 day ago

Ask a follow up