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
Operating cash flow +	338.50	363.07	441.58	443.85	331.35	220.65	196.65	161.80	124.29	95.08	51.41	16.42	7.13	4.93
Net income
Depreciation, depletion and amortization	189.32	189.86	221.99	233.16	158.31	117.17	105.12	89.15	75.12	55.06	40.65	23.79	9.38	3.83
Stock-based compensation	12.19	8.31	6.68	6.26	5.46	4.28	4.53	3.84	3.76	2.60	3.03	1.47	1.10
Change in inventory									0.00	0.00	0.00
Other working capital changes	136.99	164.90	212.90	204.43	167.58	99.20	87.01	68.81	45.41	37.42	7.73	-8.83	-3.35	1.10
Cash flow from investing +	19.86	425.42	161.11	-584.17	-1,998.05	-509.68	-393.03	-514.49	-409.29	-642.87	-176.91	-232.00	-102.33	2.82
Capital expenditures	-38.69	-20.57	-35.55	-43.73	-28.00	-16.76	-21.46	-19.42	-15.24	-11.95	-4.49	-3.99	-2.39	-0.88
Others incl. marketable securities changes	58.54	445.99	196.65	-540.44	-1,970.05	-492.92	-371.57	-495.07	-394.05	-630.93	-172.42	-228.01	-99.93	3.70
Cash flow from financing +	-385.47	-825.42	-557.19	154.64	1,672.88	286.45	204.29	352.65	286.07	553.69	123.16	213.39	107.15	-8.73
Dividend payout	-195.37	-192.26	-209.93	-209.12	-144.81	-103.24	-86.94	-72.50	-49.97	-26.70	-12.43	-12.57		-0.62
Common stock repurchases	-7.93	-284.70	-310.15	-90.11	2,348.50	929.50	865.62	822.50	927.47	812.50	258.44	372.84
Net Debt Issuance	-182.17	-348.46	-37.11	453.88	-530.81	-539.81	-574.40	-397.35	-591.42	-232.11	-122.86	-146.88	107.15	-8.11

Change in cash	-27.12	-36.94	45.49	14.32	6.17	-2.58	7.91	-0.04	1.07	5.91	-2.34	-2.19	11.96	-0.99

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
Operating cash flow +	87.44	72.81	100.19	79.88	85.63	80.14	105.71	83.22	94.00	93.99	129.40	108.43	109.75	93.90	122.90	116.98	110.07	92.70	94.39	80.19	64.07	53.01	61.96	55.00	50.69	46.57	56.61	47.08	46.40	38.13	49.38	40.43	33.86	29.42	39.33	27.34	28.21	28.15	27.26	21.96	17.71	13.85	16.53	11.38	9.65	5.24	5.24	4.00	1.95	3.59	5.94	1.67	7.60
Net income
Depreciation, depletion and amortization	46.14	46.71	46.89	47.61	48.12	48.15	47.66	46.71	47.33	53.99	55.84	56.71	55.46	57.56	59.63	57.89	58.07	50.85	38.98	36.05	32.42	29.83	28.93	29.31	29.11	27.34	27.60	25.83	24.35	22.92	22.47	22.39	21.37	20.17	18.46	17.80	18.68	16.77	14.32	13.09	10.89	10.46	10.34	9.97	9.88	8.47	6.78	4.70	3.84	10.45	3.17	1.69	4.86
Stock-based compensation	2.42	2.87	3.11	3.14	3.08	2.21	1.91	2.33	1.86	1.65	1.70	1.68	1.65	1.59	1.55	1.58	1.54	1.37	1.45	1.35	1.29	1.17	1.18	1.15	0.77	1.15	1.15	1.11	1.11	1.03	1.02	0.92	0.87	0.92	0.92	0.94	0.98	0.68	0.69	0.63	0.60	0.65	0.65	1.08	0.64	0.47	0.32	0.34	0.34	1.00
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	0.00	0.00	0.00	0.00
Other working capital changes	38.88	23.24	50.19	29.13	34.43	29.78	56.14	34.18	44.82	38.36	71.85	50.05	52.65	34.75	61.72	57.51	50.45	40.47	53.96	42.79	30.36	22.01	31.85	24.54	20.81	18.07	27.86	20.14	20.94	14.18	25.89	17.12	11.62	8.33	19.94	8.60	8.54	10.70	12.26	8.24	6.22	2.74	5.53	0.32	-0.87	-3.71	-1.85	-1.04	-2.23	-7.87	2.77	-0.03	2.74
Cash flow from investing +	-1.44	9.02	-14.72	35.22	-9.67	-45.49	-73.75	-22.75	567.40	237.04	-22.31	-17.45	-36.17	-584.17	-328.09	-161.41	-83.52	-1,012.27	-587.65	-248.74	-149.40	-241.19	-24.60	-32.79	-211.11	-28.66	-46.30	-174.37	-143.71	-53.95	-272.59	-82.84	-105.11	-192.17	-125.32	-67.20	-24.60	-299.77	-212.79	-66.54	-63.77	-38.40	-88.97	-41.09	-8.45	-52.61	-78.63	-93.49	-7.28	-91.64	-29.21	-58.55	-87.76
Capital expenditures	-10.60	-14.20	-12.33	-6.34	-5.82	-5.88	-37.99	-3.85	-5.60	-8.53	-25.33	-9.48	-9.13	-9.07	-13.78	-12.30	-8.58	-8.23	-6.44	-7.64	-5.70	-3.38	-4.48	-3.84	-5.07	-4.67	-12.09	-6.53	-4.33	-4.81	-4.41	-6.26	-3.95	-4.94	-3.06	-4.05	-3.19	-3.00	-4.64	-3.40	-0.91	-1.21	-1.22	-1.01	-1.05	-1.18	-0.90	-1.42	-0.49	-0.82	-0.08	0.00	-1.99
Others incl. marketable securities changes	9.16	23.22	-2.38	41.56	-3.85	-39.61	-35.76	-18.90	573.00	245.57	3.02	-7.97	-27.04	-575.10	-314.32	-149.11	-74.93	-1,004.04	-581.21	-241.10	-143.71	-237.81	-20.12	-28.95	-206.05	-23.99	-34.21	-167.84	-139.37	-49.15	-268.19	-76.59	-101.15	-187.23	-122.26	-63.16	-21.41	-296.78	-208.15	-63.14	-62.86	-37.18	-87.76	-40.08	-7.40	-51.43	-77.73	-92.07	-6.79	-90.81	-29.13	-58.55	-85.77
Cash flow from financing +	-81.27	-86.06	-85.55	-107.33	-106.53	-62.32	-20.57	-82.51	-660.01	-303.99	-93.76	-95.50	-63.94	-77.97	206.99	50.90	-25.28	873.84	540.89	171.71	86.44	188.61	-39.00	-21.99	158.84	-43.84	20.15	127.62	100.37	12.43	219.43	47.75	73.03	160.80	76.80	50.16	-1.69	272.72	187.06	46.03	47.88	24.42	73.18	27.44	-1.88	47.14	68.28	95.30	2.66	73.40	21.23	71.62	92.85
Dividend payout	-49.12	-49.01	-48.92	-48.75	-48.69	-48.59	-47.72	-47.09	-48.86	-50.32	-52.04	-55.15	-52.42	-52.93	-53.36	-53.85	-48.99	-44.10	-39.74	-32.68	-28.29	-27.53	-26.79	-25.90	-23.02	-22.86	-22.25	-22.23	-19.60	-19.58	-18.99	-17.24	-16.69	-16.38	-11.52	-11.51	-10.56	-9.10	-7.88	-5.11	-4.61	-8.98	-11.23	-8.39	-6.29	-5.38	-3.57	-1.92	-1.65	-6.86	-1.60		-0.33
Common stock repurchases	-9.76	3.26	-3.14	-0.13	0.00	-275.20	-275.20	-81.17	-203.53	-27.40	-213.44	-69.31	-69.31	-40.02	-50.09	-0.07	-0.71	1,415.50	387.00	366.00	180.00	514.00	104.50	67.00	244.00	0.64	323.00	354.12	188.50	170.00	214.00	188.50	250.00	387.07	229.90	88.50	222.00	314.00	117.00	302.00	79.50	84.50	152.94	276.36	21.00	54.42			5.00	174.55			143.87
Net Debt Issuance	-22.39	-40.31	-33.49	-58.45	-57.84	261.47	302.34	45.75	-407.62	-226.26	171.72	28.97	57.79	14.98	310.44	104.82	24.42	-497.56	193.63	-161.61	-65.27	-297.85	-116.72	-63.09	-62.14	-21.63	-280.60	-204.28	-68.53	-137.98	24.42	-123.51	-160.28	-209.89	-141.58	-26.83	-213.12	-32.18	77.94	-250.86	-27.01	-51.10	-68.54	-240.53	-16.59	-1.89	71.85	97.23	-0.69	-94.30	22.83	71.62	-50.69

Change in cash	4.73	-4.23	-0.08	7.77	-30.58	-27.67	11.39	-22.04	1.39	27.05	13.33	-4.52	9.64	-568.23	1.80	6.47	1.27	-45.73	47.63	3.17	1.11	0.44	-1.64	0.22	-1.59	-25.93	30.45	0.33	3.06	-3.39	-3.78	5.34	1.78	-1.95	-9.19	10.30	1.91	1.10	1.54	1.45	1.82	-0.12	0.73	-2.27	-0.68	-0.23	-5.10	5.82	-2.67	-14.65	-2.04	14.73	12.69

1 day ago

Ask a follow up