Doyoumoney

	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-14	Dec-13
Operating cash flow +	638.48	959.03	712.03	689.77	401.39	93.78	134.26	122.78	45.87
Net income
Depreciation, depletion and amortization	743.93	437.70	279.30	234.86	191.31	147.67	153.00	74.77	63.28
Stock-based compensation	55.99	34.92	23.13	16.58	10.59	10.49	10.66	4.02	-22.68
Change in inventory	-1.05	-1.72	2.06	0.50	0.91	-2.86	-0.61	-10.95	8.22
Other working capital changes	-160.39	488.12	407.54	437.83	198.58	-61.53	-28.79	54.93	-2.95	0.00	0.00
Cash flow from investing +	-2,367.26	-1,051.88	-699.31	-582.71	-295.46	-156.10	-235.01	-838.25	-46.57
Capital expenditures	-1,460.10	-1,052.53	-695.73	-485.39	-322.90	-156.92	-244.54	-149.32	-31.66	-0.24	-0.18
Others incl. marketable securities changes	-907.16	0.65	-3.58	-97.32	27.44	0.82	9.53	-688.92	-14.91	0.24	0.18
Cash flow from financing +	1,502.72	641.21	19.56	-143.20	6.53	30.89	266.30	141.57	-6.73	33.50	7.13
Dividend payout	0.00	0.00	0.00	0.00	0.00	0.00	-90.23	-554.98	-6.73
Common stock repurchases	-50.16	-99.85	-5.50	-29.30	0.00	0.00	-90.23	-204.59	0.00
Net Debt Issuance	1,552.88	741.06	25.06	-113.90	6.53	30.89	446.77	901.15	0.00	33.50	7.13

Change in cash	-226.06	548.36	32.28	-36.14	112.46	-31.43	165.55	-573.90	-7.44	33.50	7.13

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	Sep-15	Dec-14	Dec-13
Operating cash flow +	85.67	277.58	303.89	-9.40	66.41	369.49	254.88	281.41	53.25	48.05	117.29	89.28	158.76	158.76	196.06	165.48	112.87	138.85	109.95	115.99	36.60	27.01	19.14	26.63	21.00	46.54	62.86	4.87	19.99	49.89	43.97	31.64	-2.72	-3.29	0.35	0.00
Net income
Depreciation, depletion and amortization	229.73	230.12	210.89	176.94	125.98	140.07	115.17	101.01	82.37	82.77	70.60	62.45	64.37	64.37	66.91	57.98	46.82	46.89	48.68	51.02	44.73	44.88	38.88	30.45	33.47	38.36	45.90	44.27	24.47	17.56	29.45	27.77		63.34
Stock-based compensation	18.79	-37.92	18.40	9.30	10.22	6.29	12.22	9.78	6.64	6.64	4.03	8.21	5.04	5.04	4.60	4.83	2.34	2.49	2.46	2.63	3.01	2.75	2.71	2.46	2.57	3.12	2.78	3.51	1.24	1.47	1.65	0.90
Change in inventory	0.19	3.19	-1.42	6.21	-9.03	-3.91	7.06	-3.65	-1.21	-1.21	1.21	-2.13	4.72	4.72	4.57	3.31	-2.66	1.36	-1.80	-1.76	3.11	-5.20	-0.60	4.02	-1.08	0.28	2.49	-2.12	-1.26	-13.58	0.99	1.64		8.22
Other working capital changes	-163.03	82.19	76.01	-201.85	-60.75	227.05	120.44	174.28	-34.56	-40.16	41.45	20.75	84.63	84.63	119.98	99.36	66.36	88.11	60.61	64.11	-14.25	-15.42	-21.85	-10.30	-13.95	4.78	11.70	-40.80	-4.47	44.44	11.88	1.33	-2.72	-74.85	0.35	0.00	0.00	0.00	0.00
Cash flow from investing +	-427.08	-377.85	-332.73	-1,346.79	-309.89		-329.28	-273.16	-137.06		-160.76	-174.37	-124.03	-158.22	-151.70	-102.92	-169.87	-76.04	-58.91	-80.54	-79.96	-55.85	-23.27	-24.90	-52.08	-46.98	-60.39	-35.07	-92.57	-94.61	-35.94	-707.71		-46.57
Capital expenditures	-338.24	-340.09	-335.46	-496.53	-288.03	-306.49	-328.90	-273.88	-148.40	-148.40	-163.94	-163.32	-133.79	-133.79	-153.79	-100.50	-78.19	-80.16	-77.22	-85.55	-79.97	-55.87	-23.31	-25.05	-52.70	-51.12	-59.81	-40.61	-93.00	-65.16	-35.94	-691.40	0.00	-31.42	0.00	0.00	-0.65	-0.24	-0.18
Others incl. marketable securities changes	-88.84	-37.76	2.73	-850.26	-21.86	306.49	-0.39	0.73	11.34	148.40	3.18	-11.04	9.76	-24.43	2.09	-2.43	-91.68	4.12	18.31	5.00	0.00	0.02	0.04	0.14	0.62	4.15	-0.58	5.53	0.43	-29.44	0.00	-16.31	0.00	-15.15	0.00	0.00	0.65	0.24	0.18
Cash flow from financing +	409.09	316.94	204.97	769.02	211.78	447.66	-1.88	162.54	32.90	38.58	27.43	-29.98	91.97	91.97	-91.87	-12.31	-47.83	-8.13	-23.46	38.98	-0.87	8.83	9.91	12.87	-0.71	-2.21	166.13	23.79	78.58	-15.33	41.13	113.82	1.96	1.89	656.26	0.03	2.50	33.50	7.13
Dividend payout	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	-52.17	-52.17	0.00	0.00	0.00					-6.73
Common stock repurchases	-0.16	-0.16	-50.00	0.00		0.00	-49.86	-49.98		0.00	0.00	0.00	-5.50	-5.50	0.00	-23.80	-23.80					0.00			0.25	-0.76	0.00	-0.25	54.39	-0.69	-1.22	-203.38		0.18	640.59
Net Debt Issuance	409.25	317.10	254.97	769.02	211.78	447.66	47.99	212.52	32.90	38.58	27.43	-29.98	97.47	97.47	-91.87	11.49	-24.02	-8.13	-23.46	38.98	-0.87	8.83	9.91	12.87	51.21	50.72	166.13	24.04	24.19	-14.65	42.34	317.19	1.96	8.45	15.67	0.03	2.50	33.50	7.13

Change in cash	67.69	216.68	176.14	-587.17	-31.70	817.14	-76.28	170.79	-50.92	86.62	-16.04	-115.07	126.70	92.51	-47.51	50.25	-104.83	54.68	27.58	74.43	-44.23	-20.01	5.78	14.59	-31.79	-2.64	168.60	-6.41	6.00	-60.05	49.16	-562.25	-0.75	-47.97	656.61	0.03	2.50	33.50	7.13

1 day ago

Ask a follow up