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
Operating cash flow +	153.33	206.41	135.97	56.90	103.16	102.08	47.11	60.71	57.19	17.50	27.14	15.64	10.65	16.12	13.61
Net income
Depreciation, depletion and amortization	46.20	43.06	44.12	42.73	40.65	37.29	22.83	22.62	18.70	7.28	6.20	4.19	3.56	2.43	2.09
Stock-based compensation	33.19	41.24	47.28	52.65	38.69	29.18	20.60	13.43	7.41	4.00	3.35	3.27	0.84	1.76
Change in inventory	-5.60	8.56	20.96	-40.31	-31.44	-10.65	-6.49	-8.81	-3.34	-4.07	0.38	-4.33	-1.41	-0.02	-1.10
Other working capital changes	79.54	113.55	23.60	1.83	55.26	46.26	10.17	33.47	34.41	10.29	17.21	12.51	7.66	11.95	12.62
Cash flow from investing +	-358.48	-24.68	-25.97	-68.32	-20.37	-20.27	-73.41	-13.38	-168.80	-11.43	-18.05	-6.29	-18.43	-2.81	-2.30
Capital expenditures	-16.28	-10.13	-14.18	-28.64	-15.42	-20.49	-19.32	-11.02	-10.46	-9.06	-10.35	-6.89	-2.28	-2.32	-1.11
Others incl. marketable securities changes	-342.20	-14.55	-11.79	-39.68	-4.94	0.21	-54.09	-2.36	-158.33	-2.37	-7.70	0.60	-16.16	-0.49	-1.19
Cash flow from financing +	-55.01	346.43	-31.87	-76.32	374.37	52.02	-0.13	2.40	67.30	6.20	76.70	-0.36	-0.56	11.79	-8.97
Dividend payout					-4.48	-11.71		-6.40	-139.00	0.00	-20.00	-7.92		-8.60	-19.89
Common stock repurchases	-41.56	-75.00	-27.30	-78.84	-4.48	-5.15	3.87	0.00	-0.01	-0.01	0.00	-0.01	-0.01	-115.91
Net Debt Issuance	-13.45	421.43	-4.57	2.52	383.32	68.88	-4.00	8.80	206.31	6.21	96.70	7.57	-0.56	136.29	10.93

Change in cash	-260.16	528.16	78.13	-87.74	457.16	133.83	-26.43	49.73	-44.31	12.28	85.79	8.99	-8.34	25.10	2.34

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
Operating cash flow +	50.64	35.93	70.63	22.72	24.06	56.26	77.34	22.96	49.85	39.87	62.83	36.79	-3.52	34.45	10.20	26.22	-13.96	19.96	37.89	24.08	21.23	35.41	18.62	35.15	12.90	23.27	0.98	24.05	-1.19	25.73	19.77	11.68	3.52	18.64	13.81	11.77	12.97	8.69	1.33	0.65	6.92	5.96	13.46	4.25	3.46	9.15	-0.13	0.68	5.94	1.21	1.21	4.27	3.95
Net income
Depreciation, depletion and amortization	12.82	11.65	11.81	11.64	11.11	10.95	11.32	10.25	10.53	11.14	11.20	11.05	10.74	10.80	10.63	10.72	10.59	17.37	10.29	7.79	10.01	7.78	9.41	9.11	8.67	2.20	7.00	6.77	6.87	5.77	6.08	5.51	5.26	5.32	5.31	5.17	3.11	1.86	1.85	1.84	1.73	1.57	1.64	1.60	1.39	1.33	1.11	0.90	0.86	1.29	0.64	0.94	0.68
Stock-based compensation	8.05	6.58	8.22	8.93	9.46	9.57	9.19	11.21	11.27	10.86	11.81	11.93	12.69	14.60	13.15	12.79	12.11	11.33	9.42	10.06	7.89	8.28	7.45	7.10	6.36	5.88	5.04	5.42	4.27	3.76	3.46	3.54	2.67	2.28	1.91	1.92	1.31	1.12	1.09	0.94	0.85	1.15	1.29	0.97	0.56	0.90	0.75	0.83	0.79	0.24	0.24		0.37
Change in inventory	-0.78	-2.12	-1.94	0.32	-1.86	-12.64	4.71	6.10	10.38	18.21	3.27	-0.90	0.38	-3.27	-4.00	-21.88	-11.16	-18.82	2.71	-12.38	-2.95	-3.44	9.03	-13.57	-2.67	-8.50	2.92	1.82	-2.72	-6.08	-2.19	-1.83	1.29	-0.56	-3.35	-2.97	3.55	0.96	-2.05	-1.87	-1.11	3.10	-1.31	-0.38	-1.04	0.47	-1.34	-3.48	0.02	0.03	0.03	-0.93	-0.54
Other working capital changes	30.54	19.82	52.54	1.83	5.35	48.38	52.11	-4.61	17.67	-0.33	36.55	14.71	-27.32	12.31	-9.58	24.60	-25.50	10.08	15.47	18.61	6.28	22.80	-7.26	32.50	0.55	23.69	-13.97	10.05	-9.60	22.29	12.43	4.45	-5.70	11.61	9.94	7.65	4.99	4.75	0.45	-0.26	5.45	0.14	11.84	2.06	2.56	6.45	-0.64	2.43	4.27	-0.35	0.31	4.27	3.45
Cash flow from investing +	2.41	-123.91	-17.02	-177.81	-55.18	-8.13	-7.39	-5.20	-3.96	-4.23	-2.14	-6.65	-12.94	-5.69	-33.50	-26.98	-2.16	-6.47	-1.52	-3.31	-9.07	-32.51	21.54	-2.29	-7.01	-67.53	12.48	4.65	-23.02	-4.06	-3.19	-3.08	-3.05	-5.81	1.02	-6.08	-157.93	-5.95	-3.15	-2.17	-0.17	-4.31	-4.82	-2.18	-6.74	0.54	-4.30	-1.80	-0.73	-2.89	-2.89	-8.69	-3.96
Capital expenditures	-0.91	-0.86	-5.03	-4.90	-6.52	-2.27	-2.81	-2.26	-3.07	-2.60	-2.16	-6.66	-2.76	-0.56	-1.78	-24.13	-2.17	-2.12	-1.56	-3.31	-4.07	-5.46	-3.56	-4.30	-7.02	-8.66	-5.80	-2.75	-2.96	-2.77	-3.19	-3.08	-3.05	-2.81	-1.94	-3.08	-2.64	-2.95	-3.15	-2.03	-2.54	-3.83	-4.51	-1.99	-1.03	-0.74	-3.86	-1.68	-0.61	-0.61	-0.61	-0.54	-0.51
Others incl. marketable securities changes	3.32	-123.05	-11.99	-172.91	-48.66	-5.86	-4.59	-2.94	-0.90	-1.64	0.01	0.02	-10.18	-5.14	-31.71	-2.84	0.02	-4.35	0.04	0.00	-5.00	-27.05	25.10	2.00	0.00	-58.86	18.28	7.40	-20.06	-1.29	0.00	0.00	0.00	-3.00	2.96	-3.00	-155.29	-3.00	0.00	-0.14	2.37	-0.48	-0.32	-0.20	-5.71	1.29	-0.45	-0.12	-0.12	-2.28	-2.28	-8.15	-3.45
Cash flow from financing +	-518.24	-18.11	-11.88	-6.12	-3.48	2.14	-2.48	340.41	6.36	-16.62	-7.16	-8.93	0.84	-27.85	1.36	-27.59	-22.25	-3.18	1.26	-0.26	376.55	3.38	1.19	1.24	46.22	-0.43	0.01	-0.30	0.59	0.15	1.70	0.56	0.00	-1.14	0.90	0.08	67.47	2.84	2.71	-0.17	0.37	0.11	97.08	-20.38	-0.11	-0.20	-0.70	-1.53	2.07	-0.26	-0.26	0.34	-0.38
Dividend payout										-1.82	-1.62	-0.20																		-6.40	0.00	0.00	0.00	-68.85	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-1.01	-20.00	-20.00		-20.00
Common stock repurchases	-20.00	-19.14	-12.25	-5.11	-5.06	-5.06	0.00	-75.00	0.00	-14.44	-6.13	-6.73	1.31	-26.98	-0.37	-28.17	-23.33	-4.48	1.54	0.88	1.99	5.10	2.19	3.06	-5.15	0.57	1.01	0.70	1.59	0.00	2.70	0.00	1.00	0.00	-0.01	0.00	0.00	0.00	0.00	-0.01	0.37	0.00	0.00	0.00		0.00			0.00	0.00	0.00
Net Debt Issuance	-498.24	1.04	0.38	-1.01	1.58	7.20	-2.48	415.41	6.36	-0.36	0.59	-2.00	-0.47	-0.87	1.73	0.58	1.08	1.30	-0.28	-1.14	374.56	-1.72	-1.00	-1.82	51.37	-1.00	-1.00	-1.00	-1.00	6.55	-1.00	0.56	-1.00	67.71	0.90	0.08	67.47	2.83	2.71	-0.16	0.00	1.12	117.08	-0.38	-0.11	19.80	-0.70	-1.53	2.07	-0.26	-0.26	0.34	-0.38

Change in cash	-465.20	-106.09	41.74	-161.21	-34.60	50.28	67.46	358.18	52.25	19.02	53.53	21.21	-15.62	0.90	-21.94	-28.34	-38.37	10.31	37.63	20.51	388.71	6.28	41.35	34.10	52.10	-44.69	13.47	28.41	-23.62	21.82	18.28	9.16	0.47	11.69	15.72	5.77	-77.48	5.58	0.89	-1.68	7.12	1.76	105.72	-18.31	-3.38	9.49	-5.13	-2.65	7.28	-1.94	-1.94	-4.08	-0.38

4 days ago

Ask a follow up