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 +	94.72	-677.02	-315.65	-176.48	-18.22	-7.77	-3.32	-8.24	-10.81	10.17	-2.96	4.46	-1.52	-1.26	-0.03
Net income
Depreciation, depletion and amortization	772.77	426.63	179.51	78.71	15.10	3.16	1.08	2.07	1.85	7.46	10.83	5.53	1.04	0.01	0.00
Stock-based compensation	172.30	157.64	32.64	24.60	160.79	1.18	0.93	1.43	1.98	1.95	2.49	1.75	1.85	4.24
Change in inventory									0.34	-0.68	0.00	0.03	0.03	0.00	0.00
Other working capital changes	-850.34	-1,261.29	-527.81	-279.79	-194.11	-12.11	-5.33	-11.73	-14.97	1.44	-16.28	-2.85	-4.44	-5.51	-0.03
Cash flow from investing +	-669.92	-3,229.06	4.60	-390.23	-891.92	-81.29	1.21	-4.16	-0.01	-3.69	-0.06	-7.87	-3.00	-1.86	0.00
Capital expenditures	-407.07	-253.46	-27.61	-41.11	-708.92	-83.39	-0.01	-5.50	-0.01	-3.69	-0.06	-7.87	-3.18	-1.07	0.00
Others incl. marketable securities changes	-262.85	-2,975.60	32.21	-349.12	-183.00	2.10	1.22	1.34	0.00	0.00	0.00	0.00	0.18	-0.79	0.00
Cash flow from financing +	1,627.45	3,952.54	555.86	410.66	1,037.33	229.69	0.25	0.96	20.45	-4.01	0.51	4.89	5.78	5.35	0.01
Dividend payout				-0.08	-4.71	-0.06			0.00	0.00	0.00	-1.27	0.00	0.00	0.00
Common stock repurchases	-46.92	-34.86	-15.75	-0.08	-4.71	0.17	3.06		16.23	4.70	0.02	7.07	5.78	-0.13	0.00
Net Debt Issuance	1,674.37	3,987.40	571.61	410.82	1,046.76	229.58	-2.82	0.96	4.22	-8.71	0.49	-0.91	0.00	5.48	0.01

Change in cash	1,052.25	46.46	244.81	-156.05	127.20	140.63	-1.86	-11.44	9.95	2.44	-2.53	1.47	1.26	2.23	-0.02
Change in exchange rate								0.00	0.32	-0.03	-0.02

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	Dec-12	Sep-12	Jun-12	Mar-12	Dec-11	Sep-11	Jun-11	Mar-11
Operating cash flow +	-247.49	672.70	-199.05	-163.44	-215.49	-313.43	-440.82	21.14	56.08	64.06	-81.62	-51.41	-28.81	-92.24	-43.40	-14.81	-26.06	25.70	14.08	-3.67	-3.08	-1.68	-1.36	-0.61	-0.60	-1.12	-0.73	-0.66	-0.81	-1.98	-0.65	-1.95	-3.65	4.00	-7.69	-2.45	-4.67	-1.04	-1.91	13.01	0.11	-0.04	2.67	-4.45	-1.15	1.22	0.83	0.60	1.80	-0.57	-0.25	-0.46	-0.23	-0.10	-0.51	-0.17	-0.48	0.00	0.00	-0.01	0.00
Net income
Depreciation, depletion and amortization	191.56	285.82	167.31	161.74	157.90	137.03	101.36	107.28	81.60	70.96	53.55	37.28	17.73	13.83	26.29	24.71	18.57	6.89	4.34	2.36	0.75	1.24	0.83	0.55	0.55	0.54	0.18	0.18	0.18	0.62	0.62	0.59	0.24	0.05	0.46	0.64	0.71	1.44	2.03	1.96	2.03	2.32	2.89	3.03	2.60	2.65	1.48	0.94	0.46	0.18	0.39	0.46	0.02	0.01	0.00		0.00
Stock-based compensation	30.51	30.06	38.47	54.66	49.12	54.06	23.34	28.33	51.91	18.74	5.51	4.45	3.95	5.72	3.43	6.18	9.28	8.45	96.62	4.69	51.03	0.15	0.36	0.65	0.02	0.31	0.21	0.13	0.28	0.93	0.04	0.13	0.33		1.34	0.14	0.04		0.48	0.51	0.55	0.53	0.55	0.73	0.69	1.19	0.87	0.38	0.68	1.07	0.96	0.26	0.22	0.12	1.52	0.06	2.54
Change in inventory							409.44	15.25	1.26																-0.07					0.10	0.00	0.00	1.25	0.00	0.00	0.00	-0.74	0.00	0.00	0.00	0.55	0.00	0.00	0.00	-1.92	-2.49	0.00	-0.32	-0.96	-0.32	0.00	0.00	0.00	0.00	0.00		0.00
Other working capital changes	-469.55	356.83	-404.83	-379.84	-422.50	-504.51	-974.95	-129.72	-78.69	-25.64	-140.68	-93.14	-50.49	-111.78	-73.12	-45.70	-53.90	10.36	-86.87	-10.71	-54.87	-3.07	-2.54	-1.81	-1.10	-1.98	-1.12	-0.97	-1.27	-3.63	-1.31	-2.67	-5.48	3.95	-9.49	-3.23	-4.68	-2.48	-4.42	10.54	-3.02	-2.88	-0.76	-8.21	-2.51	-0.13	-1.52	-0.40	1.63	-1.49	-1.60	-1.18	-0.47	-0.23	-2.02	-0.23	-3.02	0.00	0.00	-0.01	0.00
Cash flow from investing +	1,190.29	-46.70	-285.65	-127.16	-209.85	-1,996.80	-537.67	-278.00	-416.59	4.97	33.58	-24.57	-72.03	-22.16	-34.05	-125.10	-209.42	-519.69	-99.32	-33.84	-238.66	-66.16	-10.43	-5.17	0.47	0.30	0.31	0.38	0.22	1.34	0.00	0.55	-6.05	-2.77	2.77	0.00	0.00	-0.13	-2.40	-1.15	0.00	-0.04	0.00	0.02	-0.04	-0.99	-1.77	-5.10	0.00	-2.21	-0.97	-0.62	0.80	0.13	-1.28	-0.39	-0.33
Capital expenditures	-79.52	-164.47	-84.83	-118.92	-38.86	-189.16	-37.99	-17.22	-9.09	-1.80	-2.50	-6.05	-17.27	-21.28	-6.08	-7.22	-6.53	-486.64	-35.83	-41.11	-88.68	-14.61	-12.21	-1.28	0.00	0.00	-0.01	-0.01	-0.01	-0.25	0.00	-0.55	-6.05	0.00	0.00	0.00	0.00	-0.13	-2.40	-1.15	0.00	-0.04	0.00	-0.02	-0.04	-0.99	-1.77	-1.71	-1.71	-1.71	-1.60	-0.35	-0.02	-0.59	-0.15	-0.25	-0.33	0.00	0.00	0.00	0.00
Others incl. marketable securities changes	1,269.81	117.77	-200.82	-8.25	-170.99	-1,807.65	-499.67	-260.78	-407.50	6.77	36.08	-18.52	-54.76	-0.88	-27.98	-117.88	-202.89	-33.06	-63.49	7.27	-149.98	-51.55	1.78	-3.89	0.47	0.30	0.31	0.39	0.23	1.59	0.01	1.09	0.00	-2.77	2.77	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.03	0.00	0.00	0.00	-3.39	1.71	-0.50	0.63	-0.27	0.82	0.72	-1.13	-0.13	0.00	0.00	0.00	0.00	0.00
Cash flow from financing +	-1,108.30	-7.82	1,201.62	203.87	229.78	2,537.75	605.98	336.93	471.89	342.30	21.29	79.06	113.22	162.76	51.90	110.53	85.47	729.67	-0.88	-3.81	312.36	194.56	28.26	6.48	0.39	0.17	0.08	0.08	0.08	0.96	-0.39	0.27	0.12	9.38	7.85	3.05	0.17	4.90	-1.55	-6.12	-1.25	-0.76	-0.75	-3.55	5.57	-0.70	5.59	5.59	0.18	0.53	0.20	5.06	0.79	0.79	-0.31	-0.13	4.69	0.00	0.00	0.00
Dividend payout													-0.08	-24.50	-14.24																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	-1.27	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00		0.00
Common stock repurchases	-7.46	-3.70	-7.69	-15.17		-5.89	-5.85	-6.58	-16.54	-0.28	-15.75	-0.11	-0.08	-0.03	-0.01	-0.04	85.47	1.29		-18.72	312.36	0.17	21.99	6.42	0.17	3.06	0.08				0.00	0.00	0.00	8.52	3.82	2.50	1.40	4.70	0.00	0.00	0.00	0.00	0.00	0.00	0.02	-1.59	6.39	0.14	0.00	0.03	0.70	5.06	0.00	0.74	0.00	-0.13	5.77
Net Debt Issuance	-1,100.84	-4.12	1,209.31	219.04	229.78	2,543.64	611.83	343.50	488.42	342.58	37.04	79.17	113.37	187.28	66.15	110.57	0.00	728.38	-0.88	14.91	0.00	194.39	6.27	0.06	0.21	-2.90	0.00	0.08	0.08	0.96	-0.39	0.27	0.12	0.86	4.04	0.55	-1.23	0.20	-1.55	-6.12	-1.25	-0.76	-0.75	-3.55	5.55	2.16	-0.80	5.45	0.18	0.50	-0.50	0.00	0.79	0.05	-0.31	0.00	-1.08	0.00	0.00	0.00	0.00

Change in cash	-165.50	618.19	716.92	-86.74	-195.56	227.52	-372.50	80.07	111.38	411.32	-26.75	3.08	12.38	48.36	-25.56	-29.38	-150.01	235.67	-86.11	-41.32	70.61	126.71	16.48	0.70	0.26	-0.65	-0.35	-0.20	-0.51	0.32	-1.04	-1.14	-9.58	10.91	2.95	0.60	-4.50	3.70	-5.86	5.74	-1.13	-0.85	1.92	-7.99	4.40	-0.47	4.65	1.09	1.98	-2.25	-1.03	3.97	1.36	0.83	-2.10	-0.69	3.88	0.00	0.00	0.00	0.00
Change in exchange rate																																	0.00	0.30	0.01	0.01	0.00	-0.03	0.00	0.00	0.00	-0.02	0.00	-0.01	0.01

1 day ago

Ask a follow up