Doyoumoney

	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19
Operating cash flow +	254.46	212.07	184.54	115.94	187.51	213.80	93.96
Net income
Depreciation, depletion and amortization	57.29	55.86	53.06	57.64	57.82	62.80	63.94
Stock-based compensation	13.39	10.60	9.17	7.95	15.01	1.90	1.56
Change in inventory	11.78	4.33	67.82	-35.12	-89.66	-4.70	5.11
Other working capital changes	172.00	141.28	54.49	85.47	204.35	153.80	23.36
Cash flow from investing +	-103.78	-54.13	-55.38	-92.57	-97.55	-13.00	4.04
Capital expenditures	-28.72	-24.29	-30.99	-29.63	-27.14	-15.60	-26.68
Others incl. marketable securities changes	-75.06	-29.84	-24.39	-62.95	-70.42	2.60	30.72
Cash flow from financing +	-19.27	-136.79	-7.61	-229.24	12.84	-135.10	-65.07
Dividend payout				0.00	-0.04	-275.20	-0.42
Common stock repurchases	-5.05	-0.38	-0.34	-343.35	-9.52	-2.50	-1.01
Net Debt Issuance	-14.22	-136.41	-7.27	114.11	22.40	142.60	-63.64

Change in cash	131.41	21.15	121.55	-205.87	102.79	65.70	32.93

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	Sep-19	Jun-19	Mar-19	Dec-18
Operating cash flow +	-150.64	-28.52	94.62	194.21	-5.85	-63.69	65.92	287.04	-77.20	-32.40	50.42	257.40	-90.88	-27.72	79.99	120.62	-56.94	-9.78	75.76	242.90	-131.64	-12.64	153.64	170.60	-97.80	23.50	23.50	23.50	23.50
Net income
Depreciation, depletion and amortization	14.13	14.45	14.15	13.89	14.80	15.63	14.12	13.26	12.85	10.55	13.69	13.52	13.62	15.27	14.58	13.85	13.94	12.82	15.20	14.60	15.14	15.49	16.11	15.80	15.40	16.00	16.00	16.00	16.00
Stock-based compensation	3.62	3.57	3.50	3.38	2.94	3.30	2.67	2.65	1.98	2.46	2.56	2.10	2.05	2.16	2.16	2.00	1.64	1.70	0.81	1.84	10.63	-0.06	0.66	0.60	0.70
Change in inventory	-18.92	19.84	-1.97	8.88	-14.98	8.53	-10.59	13.47	-7.09	6.11	11.48	40.30	9.93	35.35	-2.52	-39.82	-28.13	-23.63	-39.43	-11.23	-15.36	-9.85	-5.35	17.00	-6.50	1.28	1.28	1.28	1.28
Other working capital changes	-149.48	-66.39	78.93	168.07	-8.61	-91.16	59.73	257.66	-84.95	-51.52	22.70	201.48	-116.48	-80.50	65.77	144.58	-44.39	-0.66	99.18	237.69	-142.06	-18.21	142.21	137.20	-107.40	6.23	6.23	6.23	6.23
Cash flow from investing +	-32.16	-62.73	-27.47	-7.47	-6.11	-0.25	-5.85	-67.14	19.12	-32.77	-6.91	-9.46	-6.24	-7.71	-7.68	-69.68	-7.51	-29.61	-9.47	-5.10	-4.59	-0.23	-3.27	-5.60	-3.90
Capital expenditures	-7.13	-7.31	-7.82	-6.91	-6.11	-6.74	-6.85	-4.77	-5.93	-8.37	-6.92	-9.46	-6.24	-6.09	-7.68	-8.53	-7.33	-7.22	-9.52	-5.10	-5.04	-0.82	-4.08	-6.40	-4.30	-6.68	-6.68	-6.68	-6.68
Others incl. marketable securities changes	-25.03	-55.41	-19.65	-0.57	0.00	6.48	0.99	-62.37	25.05	-24.40	0.01	0.01	0.00	-1.62	0.00	-61.16	-0.18	-22.39	0.04	0.00	0.45	0.59	0.81	0.80	0.40	6.68	6.68	6.68	6.68
Cash flow from financing +	-10.97	-8.35	-2.87	-4.32	-3.74	-10.94	-2.24	-120.53	-3.08	-2.41	-2.32	-84.65	81.77	16.71	-104.85	-58.10	-83.01	7.77	-21.66	1.50	35.66	-128.96	-56.64	-97.00	147.50	-16.28	-16.28	-16.28	-16.28
Dividend payout																		-0.04	-0.04	-2.90	-48.80	-275.05	-0.05	-0.10	-0.10	-0.05	-0.05	-0.05	-0.05
Common stock repurchases	-5.85	-3.91	-0.07	-0.08	-0.99			0.00		-0.12	-0.21	0.00	-0.01	-0.03	-50.16	-212.23	-80.93	1.01	-9.49	-0.80	-0.17	0.00	-0.40	-0.10	-2.00	-0.25	-0.25	-0.25	-0.25
Net Debt Issuance	-5.11	-4.44	-2.80	-4.24	-2.74	-10.94	-2.24	-120.53	-3.08	-2.30	-2.10	-84.65	81.78	16.74	-54.69	154.14	-2.08	6.81	-12.14	5.20	84.63	146.09	-56.19	-96.80	149.60	-15.98	-15.98	-15.98	-15.98

Change in cash	-193.77	-99.59	64.28	182.42	-15.70	-74.89	57.83	99.38	-61.17	-67.58	41.19	163.29	-15.35	-18.72	-32.54	-7.16	-147.45	-31.61	44.63	239.30	-100.58	-141.82	93.72	68.00	45.80	7.23	7.23	7.23	7.23

1 day ago

Ask a follow up