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	Dec-10	Dec-09
Operating cash flow +	302.33	308.66	295.58	316.49	210.42	495.15	654.83	649.05	569.56	348.68	280.88	209.79	147.05	57.17	15.88	2.45	-0.66
Net income
Depreciation, depletion and amortization	105.82	102.61	132.50	163.38	182.93	203.38	169.18	31.99	36.63	39.53	28.70	13.00	8.20	5.20	2.24	0.80	0.39
Stock-based compensation	25.80	23.20	31.98	44.10	33.38	92.16	135.51	94.20	39.47	22.65	28.55	21.70	19.32	16.08	21.48	35.72	5.34
Change in inventory					-120.07	61.42	151.80	0.05	0.22	0.10	-1.71	24.59	19.77	13.61	6.72	1.94	0.51
Other working capital changes	170.70	182.85	131.10	109.02	114.18	138.19	198.34	522.81	493.24	286.39	225.34	150.50	99.77	22.28	-14.56	-36.02	-6.90
Cash flow from investing +	-456.10	-210.25	420.37	-510.28	789.59	782.54	-2,231.01	-915.16	-618.43	-256.80	-161.44	-637.43	-108.84	-79.87	-84.07	-5.06	-0.66
Capital expenditures	-143.40	-84.50	-82.01	-69.22	-184.88	-161.83	-156.15	-57.11	-63.58	-33.47	-41.71	-32.28	-11.59	-10.06	-7.51	-4.25	-0.90
Others incl. marketable securities changes	-312.70	-125.75	502.39	-441.07	974.47	944.37	-2,074.86	-858.05	-554.85	-223.32	-119.73	-605.15	-97.25	-69.80	-76.55	-0.81	0.24
Cash flow from financing +	-288.32	-707.83	-841.75	-321.91	-723.54	-134.41	1,353.46	605.80	213.29	1.53	-51.93	387.35	-0.94	83.75	76.04	-0.47	10.93
Dividend payout	-155.53	0.00	-84.20	-145.93	-160.14	-64.56
Common stock repurchases	-132.78	-259.43	-273.90	-138.08	-398.64	-106.02	-24.40	-30.00			-160.46					-0.08	-0.83
Net Debt Issuance	-0.01	-448.40	-483.65	-37.91	-164.76	36.17	1,377.86	635.80	213.29	1.53	108.53	387.35	-0.94	83.75	76.04	-0.39	11.76

Change in cash	-442.09	-609.42	-125.79	-515.70	276.47	1,143.27	-222.72	339.69	164.42	93.41	67.51	-40.29	37.27	61.05	7.85	-3.09	9.61

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	Dec-11	Sep-11
Operating cash flow +											31.78	97.79	95.92	172.59	96.85	58.59	2.22				-162.69					4,253.50	4,253.50		143.91	4,260.77	4,260.77		124.11	3,621.80	3,621.80			2,324.49	2,324.49			1,726.79	1,726.79		1,204.70					60.18	60.18		19.76		16.72	9.27	4.68
Net income
Depreciation, depletion and amortization											15.89	15.72	15.86	148.60	13.37	13.47	175.92				1,291.93					1,077.88	1,077.88		108.66	215.98	215.98		29.89	233.55	233.55			268.93	268.93			180.72	180.72		75.05					2.36	2.36		2.37		9.12	0.81	0.55
Stock-based compensation					5.81	5.81	4.92	6.35	6.13	7.25	6.30	9.10	9.34	10.99	9.83	8.75	92.17	92.17	57.35	-58.73	151.09	151.09	188.18	195.15	126.69	943.86	164.51	264.28	27.08	639.55	161.40	219.36	17.93	32.04	3.14	23.47	22.59	145.45	35.52	41.49	53.93	173.53	80.73	11.59	31.84	11.59	36.08	36.49	24.04	4.29	41.84	32.23	18.13	18.13	20.49	4.86	5.50
Change in inventory																					0.00					169.71	169.71			0.32	0.32			1.43	1.43			0.68	0.68			-11.08	-11.08		136.54					13.93	13.93		6.07		3.42	1.15	2.35
Other working capital changes	0.00	0.00	0.00	0.00	-5.81	-5.81	-4.92	-6.35	-6.13	-7.25	9.59	72.97	70.72	13.00	73.65	36.37	-265.87	-92.17	-57.35	58.73	-1,605.70	-151.09	-188.18	-195.15	-126.69	2,062.04	2,841.39	-264.28	8.17	3,404.92	3,883.07	-219.36	76.29	3,354.78	3,383.67	-23.47	-22.59	1,909.42	2,019.35	-41.49	-53.93	1,383.62	1,476.43	-11.59	961.27	-11.59	-36.08	-36.49	-24.04	39.60	2.05	-32.23	-6.81	-18.13	-16.31	2.45	-3.73
Cash flow from investing +														-734.12			-1,070.69				4,547.25					-15,280.91			223.83	-5,670.04			-468.17	-3,884.44				-1,630.06				-894.94			-3,800.98					-84.65			-72.52		4.09	-4.95	-29.04
Capital expenditures	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	-69.02	-69.02	0.00	-70.82	0.00	0.00	0.00	-1,043.64	0.00	0.00	0.00	0.00	-983.39	-983.39	0.00	0.00	-327.13	-327.13	0.00	0.00	-387.16	-387.16	0.00	0.00	-152.22	-152.22	0.00	0.00	-209.67	-209.67	0.00	-168.30	0.00	0.00	0.00	0.00	-4.29	-4.29	0.00	-2.58	0.00	-3.31	-3.40	-1.22
Others incl. marketable securities changes	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	-665.10	69.02	0.00	-999.87	0.00	0.00	0.00	5,590.89	0.00	0.00	0.00	0.00	-14,297.52	983.39	0.00	223.83	-5,342.91	327.13	0.00	-468.17	-3,497.28	387.16	0.00	0.00	-1,477.84	152.22	0.00	0.00	-685.27	209.67	0.00	-3,632.68	0.00	0.00	0.00	0.00	-80.36	4.29	0.00	-69.95	0.00	7.40	-1.55	-27.82
Cash flow from financing +														-205.42	-205.42		-205.42				-205.42					-634.11	-634.11		205.42	-512.43	-512.43		428.70	-83.74	-83.74			-83.74	-83.74			-83.74	-83.74		2,319.02					-0.01	-0.01		83.75			1.45	25.58
Dividend payout
Common stock repurchases
Net Debt Issuance	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	-205.42	-205.42	0.00	-205.42	0.00	0.00	0.00	-205.42	0.00	0.00	0.00	0.00	-634.11	-634.11	0.00	205.42	-512.43	-512.43	0.00	428.70	-83.74	-83.74	0.00	0.00	-83.74	-83.74	0.00	0.00	-83.74	-83.74	0.00	2,319.02	0.00	0.00	0.00	0.00	-0.01	-0.01	0.00	83.75	0.00	0.00	1.45	25.58

Change in cash	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	31.78	97.79	95.92	-766.95	-108.57	58.59	-1,273.89	0.00	0.00	0.00	4,179.13	0.00	0.00	0.00	0.00	-11,661.52	3,619.39	0.00	573.16	-1,921.70	3,748.34	0.00	84.63	-346.37	3,538.06	0.00	0.00	610.69	2,240.75	0.00	0.00	748.11	1,643.05	0.00	-277.25	0.00	0.00	0.00	0.00	-24.48	60.17	0.00	30.98	0.00	20.81	5.77	1.22

1 day ago

Ask a follow up