Doyoumoney

	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16
Operating cash flow +	587.77	368.23	356.55	83.59	283.86	241.97	777.79	-96.30	168.60	323.95
Net income
Depreciation, depletion and amortization	47.79	42.64	38.05	37.13	36.60	34.49	30.76	31.04	33.63	34.15
Stock-based compensation	39.08	26.59	16.73	21.89	38.52	15.95	23.84	14.89	13.02	9.39
Change in inventory	4.50	102.99	101.28	-236.17	-24.93	119.28	9.68	-45.76	22.07	-23.40
Other working capital changes	496.40	196.02	200.49	260.73	233.68	72.26	713.50	-96.48	99.88	303.82
Cash flow from investing +	-898.76	-22.26	-39.14	-30.12	-39.37	-49.07	483.95	11.33	-57.62	-25.18
Capital expenditures	-21.05	-22.12	-37.38	-28.40	-36.87	-62.39	-37.49	-22.70	-26.46	-28.15
Others incl. marketable securities changes	-877.72	-0.14	-1.75	-1.72	-2.50	13.32	521.43	34.03	-31.15	2.97
Cash flow from financing +	246.80	-240.36	-155.70	-170.91	-304.07	-57.69	-1,252.09	106.33	-119.82	-320.42
Dividend payout	-116.09	-112.06	-108.57	-103.66	-95.08	-54.77	-63.56	-63.56	-63.56	-63.56
Common stock repurchases	-25.00	-85.68	-30.11	-74.19	-77.41	512.50	1,050.00	0.00	0.00	0.00
Net Debt Issuance	387.88	-42.62	-17.01	6.95	-131.57	-515.42	-2,238.54	169.89	-56.26	-256.86

Change in cash	-64.20	105.62	161.71	-117.44	-59.58	141.33	9.64	21.36	-8.84	-21.64
Change in exchange rate						6.11

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
Operating cash flow +	46.26	288.36	64.15	25.68	77.63	81.97	133.59	96.20	56.47	209.02	35.85	124.30	-12.62	70.86	-86.66	24.56	74.83	74.51	89.19	1.78	118.39	112.29	125.26	49.84	-45.42	199.41	-0.38	373.66	206.49	-141.47	310.17	-150.63	-114.37
Net income
Depreciation, depletion and amortization	13.75	16.92	14.70	10.19	9.64	13.58	9.52	10.03	9.51	10.64	9.19	9.09	9.13	9.30	9.01	8.96	9.86	9.92	8.93	8.76	8.99	10.11	9.17	7.83	7.39	7.74	7.00	8.32	7.70	7.37	7.58	7.78	8.31
Stock-based compensation	6.07	-5.02	8.91	6.31	14.46	10.27	2.65	7.90	5.77	7.71	1.99	6.02	1.00	4.13	5.28	6.74	5.73	9.31	8.55	10.23	10.43	6.21	2.58	4.69	2.47	6.05	7.72	3.79	7.69	0.88	8.46	1.81	3.74
Change in inventory	-23.42	192.56	-71.53	-64.96	-51.56	67.72	26.83	9.89	-1.44	107.64	19.22	34.33	-59.90	-144.43	-144.43	-108.84	-70.18	45.72	-7.64	-51.88	-11.13	95.50	3.27	57.08	-36.57	89.22	-9.88	-24.73	-44.93	68.26	-53.29	0.43	-61.15
Other working capital changes	49.86	83.90	112.07	74.14	105.09	-9.60	94.59	68.39	42.64	83.04	5.45	74.86	37.15	201.85	43.48	117.69	129.42	9.56	79.35	34.67	110.10	0.47	110.25	-19.76	-18.70	96.41	-5.21	386.28	236.03	-217.98	347.42	-160.65	-65.27
Cash flow from investing +	3.91	-8.84	-34.50	-850.66	-4.76	-5.80	-5.03	-5.00	-6.43	-7.81	-31.33	-8.25	-11.80	-8.40	-10.11	-6.58	-5.03	-7.42	-10.74	-9.45	-11.76	-11.97	2.07	-16.87	-22.31	-22.97	-2.80	515.04	-5.32	24.31	-6.00	-7.89	0.90
Capital expenditures	-5.96	-6.60	-8.39	-3.33	-4.24	-7.52	-4.44	-3.63	-4.49	-5.81	-10.46	-8.09	-11.95	-7.67	-9.24	-6.49	-5.00	-3.91	-9.87	-1.33	-11.56	-1.70	-9.02	-18.30	-10.42	-10.93	-2.45	-4.00	-5.30	-5.07	-4.59	-6.51	-6.53
Others incl. marketable securities changes	9.87	-2.25	-26.11	-847.33	-0.53	1.72	-0.59	-1.37	-1.94	-2.00	-20.87	-0.16	0.15	-0.73	-0.87	-0.09	-0.03	-3.51	-0.88	-8.13	-0.20	-10.26	11.09	1.43	-11.89	-12.04	-0.35	519.04	-0.02	29.38	-1.40	-1.38	7.43
Cash flow from financing +	-69.49	-255.06	-54.44	594.17	-37.88	-29.60	-73.71	-82.43	-54.61	-57.68	-28.97	-86.07	17.02	-65.75	15.54	-60.75	-59.95	-97.22	-36.32	-47.03	-123.50	-142.78	-101.11	-257.63	443.83	-112.16	-30.37	-915.31	-195.65	123.97	-298.17	163.26	117.27
Dividend payout	-29.34	-29.47	-28.90	-28.89	-28.82	-28.75	-27.57	-27.89	-27.84	-27.86	-26.96	-26.95	-26.81	-26.64	-25.51	-25.48	-26.03	-26.01	-23.05	-23.05	-22.96	-22.89	-31.88	-31.88	-31.88	-31.79	-31.76	-31.76	-31.76		-31.76
Common stock repurchases	-25.00	-25.00	-0.54	-4.50	-4.05	1.77	-41.14	-24.54	-21.77	-27.61	-2.51	0.56	-3.62	0.94	-1.62	-39.90	-33.62	-65.20	-12.22	0.41	-0.41	2.80	-0.95	0.00	-1.86	1.91	-0.51
Net Debt Issuance	-15.15	-200.59	-25.00	627.57	-5.00	-2.62	-5.00	-30.00	-5.00	-2.22	0.50	-59.68	47.44	-40.05	42.67	4.63	-0.30	-6.01	-1.05	-24.39	-100.13	-122.69	-68.29	-225.75	477.57	-82.28	1.91	-883.54	-163.89	123.97	-266.41	163.26	117.27

Change in cash	-19.33	24.45	-24.79	-230.81	34.99	46.57	54.84	8.78	-4.58	143.54	-24.45	29.99	-7.40	-3.30	-81.23	-42.78	9.86	-30.13	42.13	-54.70	-16.88	-42.46	26.21	-224.65	376.11	64.27	-33.55	-26.60	5.52	6.81	6.00	4.75	3.81

1 day ago

Ask a follow up