Doyoumoney

	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16
Operating cash flow +	663.28	-3,621.38	1,647.71	1,683.69	3,606.90	56.48	-2,651.78	-2,415.60	-1,283.95	-493.40
Net income
Depreciation, depletion and amortization	894.48	949.39	878.18	800.33	507.37	256.29	163.40	92.30	57.21	42.96
Stock-based compensation	297.02	232.67	251.24	213.08	113.17	31.51	30.79	46.10	138.94	53.06
Change in inventory				-2,873.05	3,989.21	286.77	210.10	131.40	18.51	3.14
Other working capital changes	-528.22	-4,803.45	518.29	3,543.33	-1,002.84	-518.09	-3,056.06	-2,685.40	-1,498.60	-592.56
Cash flow from investing +	-1,725.14	1,587.49	-845.44	-1,871.14	-2,977.20	-5,808.97	-437.56	-2,737.10	-299.67	189.91
Capital expenditures	-691.71	-1,271.76	-1,210.30	-723.25	-1,298.67	-455.10	-399.95	-185.70	-162.27	-43.10
Others incl. marketable securities changes	-1,033.43	2,859.25	364.86	-1,147.90	-1,678.53	-5,353.87	-37.62	-2,551.40	-137.41	233.02
Cash flow from financing +	912.45	5,040.59	-148.80	-2,810.13	1,419.44	7,216.17	3,757.95	4,794.90	2,053.43	377.99
Dividend payout						-7,832.59	0.00	0.00	0.00	0.00
Common stock repurchases	-2,928.36	-1,587.33	-292.75	0.00	-988.82	-76.36	-0.09	-142.44	-280.83	0.00
Net Debt Issuance	3,840.81	6,627.92	143.95	-2,810.13	2,408.26	15,125.12	3,758.04	4,937.34	2,334.25	377.99

Change in cash	-149.41	3,006.69	653.48	-2,997.59	2,049.14	1,463.68	668.60	-357.80	469.80	74.50
Change in exchange rate							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
Operating cash flow +	3,280.75	720.61	-1,045.52	387.60	624.33	-300.80	-131.46	-716.07	-2,473.06	-416.62	63.43	832.50	343.00	343.00	-169.13	714.61	795.17	594.99	1,778.87	1,322.20	-89.16	242.64	-1,669.90	1,121.30	362.46	-663.49	190.19	-1,883.63	-294.85	-2,125.62	83.04	-138.10	-234.90	-507.34	-674.37	-51.12	-51.12	-493.40
Net income
Depreciation, depletion and amortization	233.43	245.21	232.02	270.89	258.40	244.00	263.83	224.22	217.34	221.04	222.96	221.69	214.80	214.80	203.83	196.88	184.86	111.58	213.98	97.40	84.44	71.35	61.60	63.20	60.19	55.69	43.86	34.13	29.72	27.86	24.45	22.72	17.30	17.23	14.30	12.84	12.84	42.96
Stock-based compensation	111.33	42.91	70.11	96.88	87.13	74.30	68.20	64.37	25.78	69.59	61.12	50.41	59.70	59.73	70.24	39.11	37.86	41.23	40.74	29.00	22.15	11.69	12.10	0.60	7.09	7.65	6.13	8.88	8.13	21.28	24.82	55.92	96.42	36.03	17.71	42.60	42.60
Change in inventory												1,429.20	613.80	613.80	-708.50	-1,339.77	-1,438.60	-27.32	2,916.90	-39.00	-113.67	43.29	223.50	114.00	-80.37	107.90	55.57	2.59	35.52	48.12	94.56	-17.65	14.59	-5.97	22.89
Other working capital changes	2,935.98	432.50	-1,347.65	19.84	278.80	-619.10	-463.50	-1,004.67	-2,716.18	-707.26	-220.65	-868.79	-545.30	-545.33	265.30	1,818.39	2,011.05	469.49	-1,392.74	1,234.80	-82.08	116.31	-1,967.10	943.50	375.55	-834.73	84.63	-1,929.23	-368.22	-2,222.87	-60.78	-199.10	-363.22	-554.63	-729.27	-106.56	-106.56	-536.36
Cash flow from investing +	-168.84	-1,079.37	-384.05	-398.63	79.31		-566.81	-66.85	2,700.43	-1,705.43	1,316.44	-508.07	-508.10	-833.10	-276.70	-10.31	-751.07	-253.63	-2,961.44	863.70	-625.87	-122.16	-7,623.90	1,442.60	494.46	-125.04	-298.12	-104.69	90.29	-2,636.86	23.14	-46.94	-76.44	104.10	-223.22	-90.28	-90.28	58.38
Capital expenditures	-180.76	-167.34	-273.80	-318.97	-287.52	-206.00	-298.04	-344.61	-306.65	-243.04	-176.39	-332.19	-155.30	-155.30	-47.03	-216.82	-241.85	-547.71	-87.61	-224.50	-376.54	-49.71	-181.90	-111.30	-112.18	-38.08	-215.18	-80.06	-66.63	-26.32	-42.65	-51.22	-65.53	-57.82	-54.24	-20.43	-20.43	-9.72
Others incl. marketable securities changes	11.92	-912.03	-110.25	-79.66	366.82	206.00	-268.77	277.76	3,007.08	-1,462.38	1,492.83	-175.87	-352.80	-677.80	-229.67	206.51	-509.22	294.08	-2,873.83	1,088.20	-249.33	-72.45	-7,442.00	1,553.90	606.64	-86.96	-82.94	-24.64	156.92	-2,610.54	65.79	4.28	-10.91	161.92	-168.98	-69.85	-69.85	68.10
Cash flow from financing +	-2,086.78	-398.57	1,648.03	-42.98	-268.59	1,996.50	-58.29	517.69	2,584.63	612.09	110.96	15.43	-351.10	-351.10	-991.87	-1,111.13	-356.07	1,115.33	-1,633.12	1,783.30	153.92	115.80	8,708.00	-1,303.30	-304.36	1,510.84	190.31	2,063.16	-6.36	4,877.87	-80.37	4.91	-7.53	893.61	170.54	494.64	494.64	116.19
Dividend payout													-250.00	-250.00		-1,250.00	-1,250.00									0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Common stock repurchases	-521.89	-1,317.10	-465.23	-397.86	-843.41	-608.30	-742.47	-236.53	-236.53	-292.75	-292.75		-53.40	-53.40	-53.40	-53.40	-53.40	-0.02	-0.02	-756.70	-232.08	-0.09	-0.09	-28.80	-47.51	-0.09	-0.09	0.00	-79.21	-79.21	-63.23	0.00	0.00		-280.83
Net Debt Issuance	-1,564.89	918.53	2,113.26	354.88	574.82	2,604.80	684.18	754.22	2,821.16	904.83	403.71	15.43	-47.70	-47.70	-938.47	192.27	947.33	1,115.35	-1,633.09	2,540.00	386.00	115.89	8,708.09	-1,274.50	-256.85	1,510.93	190.40	2,063.16	72.85	4,957.08	-17.14	4.91	-7.53	893.61	451.37	494.64	494.64	116.19

Change in cash	1,025.13	-757.33	218.47	-54.02	435.05	1,695.70	-756.55	-265.23	2,812.00	-1,509.96	1,490.83	339.87	-516.20	-841.20	-1,437.70	-406.84	-311.97	1,456.68	-2,815.69	3,969.20	-561.11	236.28	-585.80	1,260.60	552.56	722.31	82.38	74.83	-210.92	115.40	25.81	-180.13	-318.87	490.37	-727.05	353.24	353.24	-318.84
Change in exchange rate																										0.00	0.00	0.00	0.00	0.00	0.00	0.00

1 day ago

Ask a follow up