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 +	153.54	133.75	107.97	117.40	97.65	78.90	58.14	50.99	40.71	24.81	15.05	11.04	20.18	14.94
Net income
Depreciation, depletion and amortization	14.99	16.95	18.40	21.93	13.86	10.69	7.31	6.28	7.07	5.13	3.32	3.85	3.41	2.42
Stock-based compensation	7.34	6.64	6.44	7.02	7.31	5.70	5.04	4.90	3.06	1.61	1.20	0.96	0.71	0.51
Change in inventory			5.24	0.28	2.38	2.20	1.97	1.86	1.78	1.28	1.00	0.93	0.83	0.71
Other working capital changes	131.21	110.16	77.90	88.17	74.11	60.32	43.82	37.95	28.80	16.78	9.53	5.30	15.24	11.30
Cash flow from investing +	-230.75	-288.44	591.46	-516.36	-370.60	-208.70	-63.15	-77.07	-150.95	51.44	-21.63	-90.96	76.40	-86.88
Capital expenditures	-4.09	-16.52	-18.20	-12.23	-12.79	-10.79	-4.39	-4.26	-2.02	-4.05	-1.18	-5.77	-3.03	-1.94
Others incl. marketable securities changes	-226.66	-271.92	609.66	-504.13	-357.81	-197.91	-58.76	-72.81	-148.94	55.49	-20.45	-85.19	79.43	-84.94
Cash flow from financing +	201.40	199.30	-362.73	-41.60	65.38	750.60	-62.45	120.68	136.07	-30.76	21.49	1.65	-31.60	61.81
Dividend payout	-18.66	-16.55	-11.12	0.00	-314.33	-1,182.94	-49.26	-143.15	-0.63	-0.63	-0.21	-0.24	-1.22	-1.22
Common stock repurchases	-89.29	-10.14	-1.52	-61.50	-62.58	-42.09	-28.46	-22.75	-15.01	-17.40	-16.58	-5.77	-0.09	-1.33
Net Debt Issuance	309.35	225.99	-350.09	19.90	442.29	1,975.62	15.27	286.58	151.71	-12.73	38.29	7.66	-30.29	64.36

Change in cash	124.19	44.62	336.71	-440.57	-207.57	620.80	-67.47	94.59	25.83	45.48	14.91	-78.27	64.98	-10.13

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	Jun-12	Mar-12
Operating cash flow +	16.27	26.98	45.86	38.91	41.79	33.39	39.65	37.34	23.48	37.77	21.84	32.83	15.54	30.05	38.01	27.40	21.94	45.39	9.25	4.80	38.21	14.63	44.08	8.03	12.17	21.63	17.39	8.82	10.30	10.44	20.54	11.96	8.06	10.76	14.53	8.53	6.90	13.02	6.24	3.51	2.04	-3.25	6.05	10.81	1.44	0.71	5.76	5.42	-0.86	4.81	3.81	5.43	6.14	0.00	0.78	10.07	4.10
Net income
Depreciation, depletion and amortization	2.22	4.01	3.60	3.52	3.86	3.35	4.36	4.45	4.80	5.24	3.89	5.08	4.20	4.94	5.19	5.04	6.77	4.56	4.10	2.49	2.72	3.12	2.61	2.80	2.16	2.05	2.07	2.09	1.11	1.64	1.52	1.38	1.74	0.03	3.36	2.08	1.60	0.91	1.06	2.67	0.50	0.24	0.86	1.14	1.08	1.06	1.00	0.97	0.83	0.26	1.16	1.35	0.64	0.59	0.59	0.63	0.61
Stock-based compensation	6.80	2.06	1.69	2.12	1.46	1.52	1.52	2.22	1.38	1.61	1.40	2.01	1.42	1.73	1.33	2.15	1.80	2.09	1.83	2.06	1.34	1.48	1.26	1.66	1.30	1.40	1.14	1.39	1.11	1.29	1.30	1.09	1.22	1.19	0.95	0.54	0.38	0.49	0.36	0.36	0.41	0.30	0.31	0.30	0.29	0.50	0.15	0.15	0.15	0.23	0.14	0.14	0.20	0.14	0.14	0.17	0.07
Change in inventory										-3.38	-2.75	-4.27	15.64	-0.93	-4.64	7.36	0.93	0.72	0.57	0.56	0.53	0.55	0.59	0.53	0.53	0.54	0.49	0.48	0.46	0.49	0.46	0.47	0.44	0.46	0.46	0.45	0.40	0.40	0.32	0.31	0.25	0.25	0.25	0.26	0.24	0.25	0.25	0.22	0.21	0.22	0.22	0.21	0.17	0.19	0.19	0.18	0.15
Other working capital changes	7.25	20.91	40.57	33.26	36.46	28.52	33.77	30.67	17.30	34.30	19.30	30.02	-5.72	24.31	36.13	12.85	12.44	38.03	2.75	-0.30	33.63	9.47	39.62	3.04	8.19	17.65	13.69	4.86	7.62	7.02	17.26	9.02	4.65	9.08	9.76	5.46	4.51	11.22	4.51	0.17	0.88	-4.03	4.62	9.11	-0.17	-1.09	4.36	4.08	-2.06	4.10	2.28	3.72	5.13	-0.92	-0.14	9.09	3.27
Cash flow from investing +	65.83	45.39	-38.11	-99.83	-138.20	-70.75	-40.96	-127.70	-49.03	-78.73	670.19	92.69	488.80	-134.52	-169.64	-283.13	70.92	-637.65	324.64	24.58	-82.17	109.66	-19.24	-201.92	-97.20	13.85	-56.43	3.93	-24.51	-8.78	-25.73	-27.24	-15.33	-33.94	-36.26	-6.01	-74.74	-22.33	-13.26	99.57	-12.54	7.18	-48.21	17.10	2.30	-45.01	-14.72	-29.45	-1.78	29.07	10.06	33.71	3.57	-6.30	-25.69	-36.59	-18.29
Capital expenditures	-1.19	-3.09	0.00	-0.54	-0.46	-5.32	-4.93	-2.95	-3.33	-3.10	-2.54	-6.92	-5.65	-4.27	-1.79	-4.22	-1.95	-5.90	-3.20	-3.21	-0.49	-1.08	-3.47	-1.28	-4.96	-0.86	-0.39	-0.77	-2.37	-1.29	-2.16	-0.41	-0.40	-0.78	-1.06	-1.90	-0.34	-0.25	-0.80	-2.07	-0.93	-0.35	-0.33	-0.09	-0.41	-1.65	-3.34	-0.26	-0.51	-0.92	-0.87	-0.77	-0.48	-0.22	-0.09	-0.09	-1.55
Others incl. marketable securities changes	67.02	48.48	-38.10	-99.29	-137.74	-65.44	-36.03	-124.75	-45.70	-75.63	672.73	99.61	494.45	-130.25	-167.84	-278.91	72.87	-631.75	327.84	27.79	-81.68	110.75	-15.77	-200.64	-92.24	14.72	-56.03	4.70	-22.14	-7.49	-23.57	-26.82	-14.93	-33.16	-35.20	-4.12	-74.39	-22.08	-12.46	101.64	-11.61	7.53	-47.88	17.19	2.71	-43.35	-11.38	-29.19	-1.27	29.98	10.93	34.48	4.04	-6.08	-25.61	-36.51	-16.75
Cash flow from financing +	-126.88	113.91	43.56	-88.62	132.54	145.43	20.77	71.47	-38.36	-13.49	-69.87	265.51	-544.88	-179.09	388.89	40.83	-292.23	-163.06	224.31	27.17	-23.05	-175.00	6.04	774.62	144.94	2.61	28.08	-12.59	-80.55	86.71	62.28	-313.67	285.36	82.01	6.19	64.85	-16.98	34.05	9.53	-99.40	25.06	45.06	18.02	-28.98	-12.61	45.78	-9.41	-46.37	11.64	63.60	-0.51	-30.57	-64.12	60.76	12.98	24.65	-36.57
Dividend payout	-6.90	-4.78	-4.73	-4.86	-4.30	-4.35	-4.24	-4.20	-3.76	-3.72	-3.70	-3.70	-3.70	-3.70	-3.70							-196.67	-33.86	-787.41	-164.99	-74.57	-49.01			-90.76	-66.88	-308.59	-294.11	-0.63				-56.52	-0.49	-0.11	-0.03	0.00	-0.09	-0.06	-0.06	-0.06	-0.06	-0.06	-0.06	-0.31	-0.31	-0.31	-0.31	-0.31	-0.31	-0.31	-0.31
Common stock repurchases	-22.40	-1.36	-24.52	-37.36	-26.05	-10.14	9.05	-0.16		0.00	-0.47	-1.52	0.33	-0.79	0.19	-6.28	-54.43	-28.14	-17.29	-12.52	-4.63	-13.14	-13.75	0.00	-15.20	-8.73	-0.94	-13.11	-5.68	-5.54	-4.55	-4.59	-8.06	-7.55	-3.57	-3.82	-0.08	-2.16	-2.77	-0.25	-0.03	-0.10	-0.48	-2.17	-1.62	-1.77	-1.49	-2.09	-0.41	-0.03		-0.04	-0.02	0.00	-0.52	-0.81
Net Debt Issuance	-97.59	120.04	72.81	-46.40	162.89	159.92	15.96	75.83	-34.61	-9.77	-65.70	270.73	-541.52	-174.60	392.41	47.10	-237.80	-134.91	241.60	39.70	-18.43	34.82	53.64	1,562.04	325.13	85.90	78.03	0.52	-74.87	183.01	133.71	-0.49	587.53	90.19	9.76	68.67	-16.90	92.72	12.79	-99.04	25.12	45.16	18.60	-26.75	-10.92	47.61	-7.85	-44.21	12.11	63.94	-0.21	-30.22	-63.80	61.06	13.80	25.77	-36.27

Change in cash	-44.78	186.28	51.32	-149.54	36.13	108.06	19.45	-18.89	-63.91	-54.45	622.16	391.03	-40.54	-283.56	257.27	-214.91	-199.37	-755.31	558.20	56.55	-67.01	-50.71	30.88	580.72	59.90	38.09	-10.95	0.16	-94.77	88.37	57.09	-328.95	278.08	58.83	-15.54	67.36	-84.82	24.73	2.51	3.68	14.56	48.98	-24.13	-1.08	-8.86	1.49	-18.37	-70.40	9.01	97.48	13.35	8.56	-54.42	54.45	-11.94	-1.87	-50.77

4 days ago

Ask a follow up