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 +	222.36	171.16	132.14	76.74	58.40	37.35	89.57	85.40	70.88	54.29	41.26	13.58	12.92	11.68
Net income
Depreciation, depletion and amortization	108.79	104.61	93.04	74.30	60.24	50.25	40.70	29.00	21.70	14.50	10.22	5.81	3.54	2.16
Stock-based compensation	19.50	15.92	14.89	13.33	8.70	5.56	7.60	6.14	5.62	5.35	16.68	0.17	0.09	0.45
Change in inventory	-1.17	-0.61	-1.22	-0.33	-0.96	-0.67	-0.47	-0.49	-0.45	-0.26	-0.01	-0.20	-0.09	-0.04
Other working capital changes	95.23	51.24	25.43	-10.55	-9.57	-17.79	41.74	50.74	44.00	34.69	14.37	7.81	9.38	9.10
Cash flow from investing +	-165.85	-66.08	-132.32	-143.42	-144.89	-69.40	-80.69	-86.60	-61.94	-114.76	-34.51	-28.52	-16.19	-11.04
Capital expenditures	-165.85	-135.50	-146.17	-142.56	-101.50	-69.04	-106.51	-87.53	-61.53	-54.43	-32.12	-28.52	-16.19	-11.04
Others incl. marketable securities changes	0.00	69.42	13.85	-0.87	-43.40	-0.36	25.82	0.92	-0.41	-60.33	-2.40	0.00	0.00	0.00
Cash flow from financing +	-17.10	-9.02	-5.68	-5.20	242.02	141.82	3.46	4.45	0.97	1.23	61.43	4.53	0.31	-2.17
Dividend payout				-1.82	-3.18	-1.82	-7.81	-0.75	-2.38	0.00	-11.13	-27.07
Common stock repurchases			-2.99	-2.24	-3.55	-1.82	-1.40	-0.95	-0.31	3.19	4.00	109.29
Net Debt Issuance	-17.10	-9.02	-2.69	-1.14	248.75	145.46	12.67	6.15	3.66	-1.96	68.55	-77.69	0.31	-2.17

Change in cash	39.41	96.06	-5.87	-71.88	155.54	109.77	12.35	3.24	9.90	-59.24	68.17	-10.40	-2.96	-1.53

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
Operating cash flow +	30.03	63.14	63.00	65.00	31.22	45.08	41.86	53.55	30.67	41.55	28.40	42.37	19.82	22.41	19.17	27.19	7.97	14.66	6.74	27.05	9.95	8.79	10.51	10.51	7.48	16.81	37.15	18.69	17.20	22.61	21.91	21.74	19.13	16.91	20.24	24.05	9.68	13.76	16.09	15.96	8.48	10.32	13.31	12.46	5.18	2.15	3.20	6.82	1.41	2.94	3.73	3.13	3.13	11.68
Net income
Depreciation, depletion and amortization	29.63	26.95	27.59	27.11	27.15	26.37	26.25	26.54	25.96	43.02	23.57	23.13	21.76	19.63	19.04	18.70	17.45	15.92	15.49	14.79	14.04	12.93	12.83	12.46	12.03	11.36	10.58	0.89	17.88	8.10	7.44	6.97	6.50	6.09	5.60	5.26	4.75	4.27	3.72	3.40	3.11	2.95	2.64	2.45	2.19	1.74	1.50	1.33	1.23	1.07	0.90	0.79	0.79
Stock-based compensation	5.16	5.33	4.42	5.21	4.54	4.38	4.16	3.74	3.64	3.67	3.69	3.93	3.80	3.17	3.52	3.45	3.19	2.74	2.32	1.96	1.68	1.50	1.34	1.42	1.30	1.75	1.88	2.18	1.69	1.67	1.64	1.40	1.44	1.80	1.29	1.29	1.25	1.54	1.58	1.21	1.03	1.17	1.17	1.18	13.16	0.04	0.04	0.04	0.04	0.04	0.01	0.02	0.02
Change in inventory	0.57	-0.87	-0.28	-0.72	0.70	-0.87	0.05	-0.12	0.33	-0.80	0.07	-0.28	-0.21	-0.19	-0.04	-0.18	0.07	-0.33	0.04	-0.83	0.15	-0.51	-0.04	-0.43	0.31	-0.44	-0.09	-0.07	0.12	-0.37	-0.14	-0.06	0.08	-0.13	-0.16	-0.07	-0.10	0.02	-0.19	-0.01	-0.08	0.06	-0.13	-0.08	0.13	-0.17	-0.05	0.00	0.02	-0.07	0.02	-0.02	-0.02
Other working capital changes	-5.34	31.73	31.27	33.40	-1.17	15.21	11.41	23.38	0.73	-4.35	1.07	15.59	-5.53	-0.20	-3.35	5.22	-12.74	-3.67	-11.12	11.14	-5.92	-5.14	-3.63	-2.94	-6.15	4.14	24.78	15.69	-2.49	13.21	12.98	13.44	11.12	9.14	13.51	17.57	3.78	7.93	10.98	11.36	4.42	6.13	9.63	8.91	-10.30	0.54	1.70	5.44	0.12	1.89	2.79	2.35	2.35	11.68
Cash flow from investing +	-47.19	-59.15	-39.26	-38.09	-29.35	-34.70	-31.81	-10.88	11.31	-6.06	-40.85	-131.88	46.46	-115.37	-39.76	-27.40	-28.05	-32.72	-24.20	-60.74	-27.23	-42.08	-9.41	-18.55	0.65	-25.81	-25.16	-19.34	-10.37	-27.69	-24.12	-18.94	-15.85	-20.49	-16.10	-17.05	-8.30	-15.43	-72.73	-12.48	-14.13	-9.19	-8.40	-8.37	-8.56	-10.63	-6.53	-9.59	-1.76	-5.84	-5.67	-2.35	-2.35
Capital expenditures	-47.19	-59.15	-39.26	-38.09	-29.35	-34.70	-34.81	-32.94	-33.05	-33.13	-38.28	-40.43	-34.33	-47.76	-39.53	-27.29	-27.97	-32.64	-24.14	-21.55	-23.16	-22.04	-9.37	-18.48	-19.16	-25.60	-24.91	-31.01	-24.99	-27.38	-23.78	-18.65	-17.72	-20.35	-16.19	-11.85	-13.13	-15.17	-12.72	-12.42	-14.13	-6.79	-8.40	-8.37	-8.56	-10.63	-6.53	-9.59	-1.76	-5.84	-5.67	-2.35	-2.35	-11.04
Others incl. marketable securities changes	0.00	0.00	0.00	0.00	0.00	0.00	3.00	22.06	44.36	27.08	-2.57	-91.45	80.79	-67.61	-0.23	-0.11	-0.08	-0.08	-0.06	-39.19	-4.07	-20.05	-0.05	-0.08	19.81	-0.21	-0.26	11.67	14.61	-0.31	-0.34	-0.29	1.87	-0.13	0.09	-5.20	4.83	-0.26	-60.01	-0.06	0.00	-2.40	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	11.04
Cash flow from financing +	-29.30	-1.62	-2.79	-3.03	-9.66	-0.54	-1.03	-1.03	-6.42	-0.86	-1.23	-0.23	-3.37	-0.67	-0.75	-0.71	-3.07	-0.96	-1.22	-1.21	245.40	5.28	-0.20	94.22	42.57	1.59	2.78	-1.52	0.32	0.54	0.63	1.45	1.84	-1.80	0.31	-0.28	2.73	1.04	0.50	-0.97	0.66	-0.10	-0.01	61.54	61.54	5.05	3.60	-1.73	-2.39	0.31
Dividend payout											-0.27	-0.47	-2.51	-0.06	-0.09													-1.56	-0.11	-0.06	-0.02	-0.59	-0.08	-0.01	-0.01	-2.02	-0.36	-0.14	0.00	-1.60	0.00	-11.13	-11.13	-11.13	-11.13	-21.85	-1.40	-1.73	-2.09
Common stock repurchases		0.48	-0.48	-0.85				-0.10	-5.84	-0.05	-0.27	-0.04	-0.03	-0.03	-0.09	-0.01	-2.11	-0.04	-0.11	-0.39	-3.01	-0.04	-0.01	-0.80	-0.97	-0.03	-0.04	-1.34	1.45	0.37	-0.95	2.09	1.48	0.00	0.38	-0.32	4.30	1.12	0.50	0.94	0.63	-0.03	0.03	-4.64	4.00	109.29
Net Debt Issuance	-29.30	-2.10	-2.31	-2.18	-9.66	-0.54	-1.03	-0.93	-0.58	-0.81	-0.69	0.29	-0.83	-0.58	-0.56	-0.70	-0.97	-0.91	-1.11	-0.82	248.41	5.32	-0.19	95.02	43.54	1.62	2.82	1.38	-1.02	0.23	1.60	-0.05	0.44	-1.79	-0.05	2.06	-1.22	0.07	0.00	-0.30	0.03	11.06	11.08	77.30	68.66	-82.39	5.00	0.00	-0.29	0.31	0.00	0.00	0.00	0.00

Change in cash	-46.47	2.37	20.95	23.89	-7.79	9.85	9.03	41.64	35.55	34.63	-13.68	-89.73	62.91	-93.64	-21.33	-0.92	-23.15	-19.01	-18.68	-34.90	228.13	-28.01	0.90	86.18	50.71	-7.41	14.77	-2.16	7.15	-4.55	-1.58	4.26	5.12	-5.38	4.45	6.73	4.10	-0.62	-56.14	2.52	-4.99	1.03	4.90	65.62	58.16	-3.43	0.26	-4.50	-2.74	-2.59	-1.94	0.79	0.79	11.68

1 day ago

Ask a follow up