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 +	160.56	154.29	75.94	-43.23	0.65	21.19	16.32	18.58	10.27	12.80	6.74	-8.03	-11.24	-8.72
Net income
Depreciation, depletion and amortization	89.72	73.62	58.52	34.56	30.47	21.13	15.92	14.07	12.69	9.89	7.57	6.42	5.95	4.73
Stock-based compensation	13.88	51.81	24.94	26.09	25.00	10.93	7.83	6.81	4.44	4.19	3.92	1.56	0.98	1.12
Change in inventory	3.82	-15.48	-1.21	-26.17	-16.80	-6.81	-3.34	0.70	-5.01	1.57	0.57	-1.69	-1.84	-0.76
Other working capital changes	53.14	44.35	-6.31	-77.70	-38.02	-4.05	-4.10	-3.00	-1.85	-2.85	-5.32	-14.33	-16.33	-13.80
Cash flow from investing +	-148.18	-187.09	-239.09	-233.36	-322.10	-162.46	-70.63	-16.27	-13.00	-26.69	-35.26	-16.88	-24.64	-26.31
Capital expenditures	-148.18	-187.09	-239.09	-230.07	-322.10	-134.57	-70.63	-16.27	-13.00	-29.95	-32.04	-17.13	-24.64	-26.40
Others incl. marketable securities changes	0.00	0.00	0.00	-3.29	0.00	-27.89	0.00	0.00	0.00	3.26	-3.22	0.25	0.00	0.09
Cash flow from financing +	-3.04	4.57	327.29	336.54	326.99	199.04	56.23	3.07	1.01	9.77	0.29	58.72	36.70	33.76
Dividend payout			-780.77	-1.44		-2.57	-1.30		0.00	0.00	0.00	-18.05
Common stock repurchases			-66.21	-1.44	-4.19	-2.57	-1.30	-0.26	8.28	2.77	0.29	-35.00
Net Debt Issuance	-3.04	4.57	1,174.27	339.42	331.18	204.18	58.82	3.33	-7.27	7.00	0.00	111.77	36.70	33.76

Change in cash	9.34	-28.24	164.14	59.95	5.54	57.78	1.92	5.37	-1.72	-4.12	-28.23	33.81	0.81	-1.26

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 +	40.33	55.11	66.76	33.89	4.81	50.37	56.10	42.41	5.41	36.97	39.20	13.51	-13.74	10.45	8.72	-27.62	-34.79	3.98	-6.27	8.42	-5.49	7.31	18.18	-2.62	-2.50	12.83	13.32	-5.38	-4.46	10.04	5.39	3.37	-0.23	5.14	5.24	-2.18	2.08	5.48	3.88	1.43	2.02	1.77	2.91	0.95	1.11	-4.54	0.96	-4.23	-0.22	-2.55	-3.78	-2.73	-2.18
Net income
Depreciation, depletion and amortization	23.94	23.65	23.64	20.61	21.83	21.37	18.93	17.42	15.90	13.38	16.51	14.44	14.49	10.13	8.88	7.88	8.01	7.98	7.75	7.65	7.09	6.18	5.05	5.44	4.45	4.21	4.06	3.92	3.72	3.65	3.62	3.46	3.33	3.28	3.22	3.15	3.05	2.93	2.72	2.17	2.07	2.03	1.92	1.87	1.75	1.68	1.62	1.54	1.59	2.65	1.38	1.04	0.88
Stock-based compensation	9.14	-1.15	5.22	6.22	8.82	13.95	12.11	19.53	6.22	-0.02	8.09	8.45	8.42	5.68	7.82	6.29	6.30	6.48	5.75	6.69	6.08	3.11	3.35	2.29	2.18	2.13	3.08	1.43	1.20	2.64	1.78	1.30	1.09	1.15	1.13	1.23	0.93	0.73	0.79	1.67	1.01	-1.57	1.83	1.80	1.86	0.84	0.24	0.24	0.24	0.25	0.24	0.19	0.30
Change in inventory	-3.15	-6.00	19.23	-6.45	-2.95	-6.63	-0.17	-0.87	-7.82	-0.43	6.21	1.02	-8.00	6.04	-3.66	-18.97	-9.59	-6.37	-4.70	-2.90	-2.84	-1.69	1.19	-2.72	-3.58	0.76	-0.08	-2.21	-1.80	-0.64	1.58	-0.43	0.19	-1.40	-1.22	-0.10	-2.29	1.15	1.56	0.32	-1.46	0.09	0.97	-0.37	-0.12	-0.43	-1.10	-0.88	0.72	-0.39	-0.79	-0.27	-0.40
Other working capital changes	10.40	38.62	18.68	13.50	-22.88	21.69	25.24	6.33	-8.90	24.05	8.40	-10.40	-28.65	-11.41	-4.32	-22.82	-39.50	-4.11	-15.06	-3.03	-15.82	-0.29	8.60	-7.62	-5.55	5.73	6.26	-8.52	-7.58	4.39	-1.59	-0.97	-4.84	2.12	2.10	-6.46	0.38	0.67	-1.19	-2.73	0.40	1.22	-1.81	-2.35	-2.39	-6.63	0.19	-5.13	-2.77	-5.06	-4.62	-3.69	-2.96	0.00
Cash flow from investing +	67.86	-53.05	-35.20	-33.44	-26.49	-58.26	-34.03	-48.32	-46.47		54.31	-108.58	-107.37	-42.79	-72.56	-58.82	-59.18	-101.26	-103.24	-68.26	-49.33	-24.91	-44.30	-39.01	-54.24	-29.89	-17.85	-12.43	-10.45	-3.59	-3.75	-3.96	-4.97	-2.17	-3.67	-3.90	-3.26	-3.86	-4.85	-8.20	-9.79	-8.99	-3.76	-10.05	-12.46	-3.62	-3.13	-5.60	-4.52	-2.61	-4.33	-7.84	-9.86
Capital expenditures	-27.60	-54.46	-35.20	-7.24	-26.49	-58.26	-34.03	-48.32	-46.47	-77.45	-59.14	-44.47	-58.04	-62.63	-72.57	-38.98	-55.89	-101.26	-103.24	-68.26	-49.33	-34.64	-26.67	-39.01	-34.24	-29.89	-17.85	-12.43	-10.45	-3.59	-3.75	-3.96	-4.97	-2.17	-3.67	-3.90	-3.27	-3.86	-4.85	-8.20	-13.05	-9.49	-7.53	-10.05	-4.96	-3.72	-3.05	-5.60	-4.76	-2.61	-4.33	-7.84	-9.86	-26.40
Others incl. marketable securities changes	95.46	1.41	0.00	-26.21	0.00	0.00	0.00	0.00	0.00	77.45	113.44	-64.12	-49.33	19.84	0.00	-19.84	-3.29	0.00	0.00	0.00	0.00	9.73	-17.62	0.00	-20.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-0.01	0.01	0.00	0.00	0.01	3.26	0.50	3.78	0.00	-7.50	0.09	-0.07	0.00	0.23	0.00	0.00	0.00	0.00	26.40
Cash flow from financing +	-4.78	1.33	-0.65	-0.49	-3.22	1.93	0.83	-0.29	2.09	-0.76	0.55	1.98	325.51	-75.23	-3.19	364.06	50.91	-0.77	0.03	-0.81	328.54	0.67	2.57	-0.13	196.75	19.33	6.98	18.80	11.12	-1.75	0.07	-1.31	6.05	-2.86	-0.18	4.74	-0.70	-1.21	2.75	8.22	0.01	0.00	0.05	0.23	0.01	42.67	2.00	9.55	4.50	6.02	8.68	11.00	11.00	33.76
Dividend payout									-325.84	-325.84	-0.55		-325.28	-0.16	-0.41																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	0.00	0.00
Common stock repurchases							1.44	-1.22	-0.22	-0.54	-0.01	-0.25	-66.21	-0.16	-0.41	-0.89	-0.32	-0.99	-0.28	-1.39	-1.53	-0.93	2.57	-0.99	-0.65	-0.04	0.07	-0.58	-0.67	0.00	2.07	-0.26	0.05	2.67	2.07	2.99	0.55	0.79	1.75	0.22	0.01	0.00	0.05	0.23	0.01	0.00	0.00
Net Debt Issuance	-4.78	1.33	-0.65	-0.49	-3.22	1.93	-0.61	0.93	328.15	325.62	1.12	2.23	717.01	-74.91	-2.38	364.95	51.23	0.22	0.31	0.58	330.07	1.60	0.00	0.86	197.40	19.37	6.91	19.38	11.79	-1.74	-2.00	-1.05	6.00	-5.53	-2.25	1.75	-1.25	-2.00	1.00	8.00	0.00	0.00	0.00	0.00	0.00	42.67	2.00	9.55	4.50	6.02	8.68	11.00	11.00	33.76

Change in cash	103.41	3.38	30.91	-0.05	-24.90	-5.96	22.90	-6.20	-38.98	36.22	94.06	-93.10	204.41	-107.58	-67.04	277.62	-43.06	-98.05	-109.49	-60.64	273.72	-16.94	-23.54	-41.76	140.01	2.27	2.45	0.99	-3.79	4.70	1.72	-1.91	0.86	0.11	1.39	-1.35	-1.88	0.41	1.78	1.45	-7.76	-7.22	-0.80	-8.87	-11.34	34.50	-0.17	-0.28	-0.24	0.86	0.57	0.42	-1.04	33.76

4 days ago

Ask a follow up