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 +	104.26	-313.32	-180.11	31.28	214.13	222.66	259.00	189.08	136.67	49.10	12.05	12.05	-17.85	-23.11	-22.34
Net income
Depreciation, depletion and amortization	30.51	59.87	57.20	49.68	39.54	31.83	26.90	12.62	7.16	5.52	2.25	2.25	1.98	1.84	1.28
Stock-based compensation	92.55	137.25	149.95	145.54	102.59	67.31	60.35	30.62	17.56	11.63	2.96		1.08	1.08	0.84
Change in inventory	97.23	67.80	-690.85	-341.09	-43.05	-149.66	-22.54	-20.18	-15.69	14.02	-48.51	-48.51	-10.68	-1.16	-9.43
Other working capital changes	-116.03	-578.23	303.60	177.15	115.05	273.17	194.30	166.02	127.64	17.93	55.35	58.31	-10.22	-24.87	-15.03
Cash flow from investing +	379.88	416.29	-268.89	-417.04	-484.21	-236.64	-152.85	-156.61	-85.41	-19.78	-13.94	-13.94	-3.15	-2.78	-2.18
Capital expenditures	-23.47	-108.16	-170.52	-169.34	-149.25	-126.79	-72.56	-38.61	-21.38	-11.63	-11.77	-11.77	-2.99	-1.54	-4.01
Others incl. marketable securities changes	403.35	524.45	-98.37	-247.70	-334.96	-109.85	-80.29	-118.00	-64.03	-8.15	-2.17	-2.17	-0.16	-1.24	1.84
Cash flow from financing +	-348.89	-20.13	-11.96	654.61	-15.18	640.48	-73.02	-7.96	7.24	1.28	136.95	136.95	17.68	19.68	40.42
Dividend payout									0.00		0.00	0.00
Common stock repurchases	0.00	-50.19	-9.26	0.00	-4.28	21.50	9.07	-4.17	7.24	1.28	2.97	156.20	10.71
Net Debt Issuance	-348.89	30.07	-2.70	654.61	-10.90	618.98	-82.09	-3.79	0.00	0.00	133.98	-19.25	6.97	19.68	40.42

Change in cash	135.25	82.84	-460.96	268.85	-297.06	603.25	36.14	24.60	58.48	30.60	135.07	135.00	-3.32	-6.21	15.90
Change in exchange rate					-11.80	-23.26	3.01	0.09	-0.02			-0.07

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
Operating cash flow +	24.43	52.63	25.61	-7.80	33.82	12.34	-63.87	-44.77	-217.02	-139.91	40.59	-88.71	7.92	111.30	5.56	77.42	-162.99	89.58	61.78	38.69	24.08	27.23	28.37	59.31	107.75	83.07	68.70	50.78	56.45	46.87	34.34	43.89	63.98	45.78	33.54	31.63	25.67	24.73	24.37	18.04	15.34	13.10	5.95	15.69	-13.04	9.67	-0.26	-4.96	-4.93	-4.18	-3.78
Net income
Depreciation, depletion and amortization	5.94	0.61	7.20	4.23	12.00	12.65	16.79	15.44	14.99	15.18	15.29	13.26	13.46	12.36	13.17	12.48	11.66	10.56	10.10	9.60	9.28	8.38	8.20	7.94	7.33	6.85	7.00	7.20	5.84	4.22	3.35	2.62	2.43	2.22	1.80	1.61	1.52	1.47	1.29	1.18	0.99	0.91	0.76	0.61	0.54	0.56	0.54	0.53	0.50	0.49	0.46
Stock-based compensation	19.85	19.97	21.89	19.26	31.43	24.43	36.64	38.57	37.61	34.93	36.82	38.97	39.24	38.61	35.75	37.07	34.11	29.20	26.19	24.05	23.15	24.32	16.26	13.96	12.77	21.67	17.61	11.37	9.70	8.69	7.95	7.13	6.85	5.38	4.54	4.03	3.61	3.50	3.10	2.40	2.63	2.23	1.83	1.21	0.97	0.46	0.32	0.29	0.28	0.26	0.26
Change in inventory	-38.34	-20.65	-7.25	112.84	12.29	51.94	74.62	47.05	-105.81	-253.05	-191.61	-104.67	-141.52	-152.51	-95.23	-42.03	-51.32	-73.73	17.45	21.61	-8.38	-27.66	-27.77	-65.23	-29.00	-38.29	14.02	0.76	0.96	-2.06	0.83	-3.60	-15.35	-20.70	-6.15	4.70	6.45	0.90	13.12	4.09	2.01	-7.50	-5.96	-9.44	-16.94	-17.82	-4.31	-0.28	-5.15	-3.89	-1.37
Other working capital changes	36.97	52.69	3.77	-144.13	-21.89	-76.69	-191.91	-145.83	-163.80	63.04	180.08	-36.27	96.75	212.84	51.86	69.89	-157.43	123.55	8.05	-16.57	0.03	22.20	31.69	102.64	116.65	92.84	30.06	31.45	39.94	36.02	22.21	37.74	70.05	58.87	33.35	21.28	14.08	18.86	6.86	10.36	9.71	17.46	9.31	23.31	2.39	26.46	3.19	-5.50	-0.56	-1.03	-3.13	0.00
Cash flow from investing +	-20.44	8.10	235.59	68.59	67.60	97.53	75.53	94.22	149.01	-80.71	-43.73	-76.67	-67.78	-36.53	-54.58	-310.80	-15.13	-86.25	-61.96	-182.42	-153.58	-237.34	-26.18	46.80	-19.92	-94.46	-6.18	-35.18	-17.05	-32.06	-56.63	-62.22	-2.26	-35.69	1.21	-39.93	-10.44	-11.26	-8.49	-28.33	-38.47	-55.07	-3.97	-3.69	-5.28	-4.01	-0.96	-0.89	-0.80	-1.03	-0.43
Capital expenditures	-3.70	-9.29	-2.81	-1.26	-10.11	-12.26	-47.37	-32.19	-26.35	-40.50	-46.55	-45.74	-38.34	-44.26	-33.20	-48.67	-43.21	-55.12	-28.87	-40.72	-24.55	-36.24	-36.85	-26.65	-27.05	-32.88	-17.44	-11.62	-10.62	-8.56	-8.67	-10.06	-11.33	-8.18	-5.59	-5.74	-1.87	-7.21	-3.82	-4.15	-5.91	-2.34	-4.09	-3.51	-5.12	-2.13	-1.00	-0.73	-0.81	-1.00	-0.45	-1.54
Others incl. marketable securities changes	-16.74	17.39	238.40	69.85	77.71	109.79	122.90	126.40	175.36	-40.21	2.82	-30.94	-29.44	7.73	-21.38	-262.13	28.08	-31.14	-33.09	-141.69	-129.04	-201.10	10.67	73.45	7.13	-61.57	11.26	-23.55	-6.43	-23.50	-47.97	-52.16	9.06	-27.51	6.80	-34.20	-8.57	-4.05	-4.67	-24.18	-32.56	-52.73	0.12	-0.18	-0.16	-1.88	0.04	-0.17	0.01	-0.03	0.02	1.54
Cash flow from financing +	1.99	0.65	-342.93	-0.37	-6.24	-0.26	30.81	0.30	-50.99	-0.65	-1.16	-4.92	-5.22	7.47	-1.27	-3.93	652.34	4.25	1.77	-19.14	-2.06	3.17	628.32	5.68	3.32	-4.71	-0.92	-64.76	-2.63	-15.87	0.32	2.99	4.61	3.45	1.67	1.75	0.37	1.01	0.27	0.14	1.17	1.46	0.02	-2.50	129.80	-16.55	26.21	4.12	7.62	4.32	1.61	19.68
Dividend payout										-5.85		-5.85			-0.50																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		0.00	0.00	0.00	0.00	0.12	-0.30	-0.02	-50.00	0.01	-0.46	-4.35	-4.54		-2.37	-4.62		2.27	1.92	-4.20	-6.72				3.31	4.13	1.18	3.46	0.31	-12.08	0.32	2.99	4.61	0.00	1.67	1.75	0.37	1.00	0.27	0.00	0.00	0.00	0.02	-2.50				-7.12			0.70
Net Debt Issuance	1.99	0.65	-342.93	-0.37	-6.24	-0.38	31.11	0.32	-0.99	5.19	-0.71	5.27	-0.68	7.47	1.60	0.69	652.34	1.98	-0.15	-14.95	4.66	3.17	628.32	5.68	0.01	-8.84	-2.10	-68.21	-2.94	-3.79	0.00	0.00	0.00	3.45	0.00	0.00	0.00	0.01	0.00	0.14	1.17	1.46	0.00	0.00	129.80	-16.55	26.21	11.23	7.62	4.32	0.91	19.68

Change in cash	5.98	61.38	-81.73	60.42	95.18	109.61	42.48	49.75	-119.00	-221.27	-4.31	-170.30	-65.08	82.24	-50.29	-237.31	472.68	3.50	2.48	-161.05	-141.99	-206.94	630.51	111.79	91.14	-23.44	70.77	-49.90	38.72	-1.70	-21.64	-14.93	66.31	13.54	36.50	-6.48	15.25	14.48	15.98	-10.15	-21.96	-40.51	1.98	9.50	111.48	-10.90	24.99	-1.74	1.89	-0.88	-2.59	19.68
Change in exchange rate																	-1.53	-4.08	0.88	1.83	-10.43					-7.34	9.17	-0.76	1.94	-0.65	0.33	0.42	-0.02		0.08	0.08	-0.35		-0.17				-0.02

4 days ago

Ask a follow up