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 +	331.20	128.60	205.10	313.40	293.30	352.40	275.70	252.00	174.30	127.90	73.00	143.00	137.00	126.00
Net income
Depreciation, depletion and amortization	106.40	108.30	122.80	108.80	109.90	100.20	85.00	57.00	40.40	38.80	35.00	33.00	33.00	32.00
Stock-based compensation	1.40	11.90	10.60	16.10	12.30	8.40	12.30	12.50	10.10	4.70	2.30	1.40	1.00	1.00
Change in inventory	40.20	86.20	-75.60	-63.70	-55.80	22.30	0.50	-26.90	-6.60	-2.20	-25.00	-29.00	-20.00	-8.00
Other working capital changes	183.20	-77.80	147.30	252.20	226.90	221.50	177.90	209.40	130.40	86.60	60.70	137.60	123.00	101.00
Cash flow from investing +	-57.50	-79.50	-77.30	-551.90	-138.60	-110.60	-658.30	-414.40	-58.60	-126.40	-90.00	-102.00	-64.00	-47.00
Capital expenditures	-57.70	-77.60	-109.80	-142.50	-103.80	-105.90	-114.80	-93.90	-52.60	-56.70	-102.00	-101.00	-63.00	-40.00
Others incl. marketable securities changes	0.20	-1.90	32.50	-409.40	-34.80	-4.70	-543.50	-320.50	-6.00	-69.70	12.00	-1.00	-1.00	-7.00
Cash flow from financing +	-252.20	-70.20	-99.90	48.10	-133.10	-50.20	369.20	153.70	-57.80	-3.40	27.00	-31.00	-79.00	-77.00
Dividend payout				-4.10	-4.70	-3.60	-4.10	-15.30	0.00	-448.50	-3.40
Common stock repurchases	-56.30	-3.10	-92.10	-145.20	-109.40	-88.00	-6.40	-47.40	-6.60	-0.30	29.10	0.50
Net Debt Issuance	-195.90	-67.10	-7.80	197.40	-19.00	41.40	379.70	216.40	-51.20	445.40	1.30	-31.50	-79.00	-77.00

Change in cash	21.50	-21.10	27.90	-190.40	21.60	191.60	-13.40	-10.10	57.40	-1.50	10.00	10.00	-6.00	2.00
Change in exchange rate								-1.40	-0.50	0.40

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
Operating cash flow +	-2.00	97.10	129.70	79.00	25.40	64.50	46.50	29.70	-12.10	44.60	105.20	48.40	5.30	98.20	100.10	90.50	24.30	76.00	100.10	65.80	51.10	153.30	90.00	48.90	60.20	85.50	118.70	79.50	-8.00	86.30	94.60	61.40	9.70	40.70	80.90	46.20	6.50	53.30	37.90	37.70	-1.00	39.00	23.00	27.90	-16.90	41.00	61.00	20.50	20.50
Net income
Depreciation, depletion and amortization	22.70	27.80	28.00	25.60	24.90	25.20	26.20	27.30	29.60	25.10	30.60	30.40	31.10	30.20	25.70	25.80	27.10	28.20	27.60	27.10	27.00	26.70	25.10	24.10	24.30	23.60	21.50	21.40	18.50	14.90	14.70	15.90	11.50	10.00	10.00	10.10	10.30	10.40	10.10	9.30	9.00	10.00	8.00	8.50	8.50	9.00	8.00	8.00	8.00
Stock-based compensation	4.80	0.80	5.30	4.40	4.10	2.10	3.10	2.40	4.30	2.30	-0.60	4.90	4.00	5.00	4.40	3.70	3.00	2.50	3.10	4.20	2.50	4.10	1.10	2.40	0.80	1.30	3.60	3.30	4.10	2.40	3.60	3.40	3.10	2.70	2.50	2.50	2.40	1.70	2.20	0.80	0.10	0.50	0.40	0.70	-1.20		1.00	0.50	0.50
Change in inventory	-24.50	16.00	6.40	31.00	-13.20	28.40	56.30	24.20	-22.70	42.50	-23.40	-46.60	-48.10	-0.40	-10.60	-22.30	-30.40	-16.60	-10.80	-9.10	-15.70	17.20	22.60	12.30	-25.90	0.10	8.60	6.80	-15.00	3.40	-1.30	-5.90	-23.10	-5.20	1.00	5.90	-8.30	-0.30	2.10	15.90	-19.90	-4.40	-4.20	-5.10	-10.40	-29.00
Other working capital changes	-5.00	52.50	90.00	18.00	9.60	8.80	-39.10	-24.20	-23.30	-25.30	98.60	59.70	18.30	63.40	80.60	83.30	24.60	61.90	80.20	43.60	37.30	105.30	41.20	10.10	61.00	60.50	85.00	48.00	-15.60	65.60	77.60	48.00	18.20	33.20	67.40	27.70	2.10	41.50	23.50	11.70	9.80	32.90	18.80	23.80	-13.80	61.00	52.00	12.00	12.00
Cash flow from investing +	106.30	-15.10	-28.10	-2.80	-11.50	-28.00	-17.40	-17.80	-16.30	-21.00	-32.30	-22.80	2.50	-409.20	-86.10	-28.40	-30.20	-57.20	-26.20	-39.90	-17.30	-32.20	-41.00	-17.20	-20.20	-35.90	-23.10	-30.00	-569.30	-38.80	-27.50	-20.70	-327.40	-16.60	-14.50	-11.20	-16.30	-19.70	-15.40	-80.00	-11.30	-27.00	-26.00	-18.70	-18.30	-43.00	-29.00	-15.00	-15.00
Capital expenditures	-10.30	-23.60	-11.90	-12.20	-10.00	-24.90	-18.00	-18.10	-16.60	-29.20	-33.50	-21.70	-25.40	-49.20	-36.10	-29.60	-27.60	-37.40	-25.50	-23.90	-17.00	-31.10	-40.30	-15.00	-19.50	-35.00	-22.10	-29.60	-28.10	-38.00	-25.50	-17.10	-13.30	-16.40	-14.40	-11.10	-10.70	-19.40	-15.10	-10.90	-11.30	-38.00	-27.00	-18.70	-18.30	-42.00	-29.00	-15.00	-15.00
Others incl. marketable securities changes	116.60	8.50	-16.20	9.40	-1.50	-3.10	0.60	0.30	0.30	8.20	1.20	-1.10	27.90	-360.00	-50.00	1.20	-2.60	-19.80	-0.70	-16.00	-0.30	-1.10	-0.70	-2.20	-0.70	-0.90	-1.00	-0.40	-541.20	-0.80	-2.00	-3.60	-314.10	-0.20	-0.10	-0.10	-5.60	-0.30	-0.30	-69.10	0.00	11.00	1.00	0.00	0.00	-1.00	0.00	0.00	0.00
Cash flow from financing +	-61.80	-83.40	-94.80	-63.00	-11.00	-97.60	-6.30	10.30	23.40	-6.50	-53.30	-34.50	-5.60	313.00	-71.60	-147.00	-46.30	-12.80	-36.70	-31.50	-52.10	-65.00	-31.10	-157.30	203.20	-64.40	-71.20	-34.60	539.40	-26.20	-92.00	-13.00	284.90	-7.90	-34.80	-25.10	10.00	-31.40	-50.30	75.40	2.90	-9.00	14.00	-10.50	32.50	-4.00	-19.00	-4.00	-4.00
Dividend payout											-0.40	-1.40	-2.60	-1.30	-0.90																-15.30	0.00	0.00	0.00	0.00	0.00	0.00	-448.50	-448.50	-448.50	0.00	-3.40
Common stock repurchases	-52.30	-31.10	-25.20	-25.20	0.00	0.00	2.80	-0.20	-2.60	92.40	-0.30	-58.70	-33.40	-6.00	-49.30	-49.50	-40.40	-9.10	-32.20	-28.70	-39.40	-55.60	0.50	0.10	-32.40	6.40	-3.10	1.30	-3.30	-29.30	-9.00	-6.00	-3.10	-4.00	-1.90	-0.70	-0.50	-0.30	-1.90	46.80	2.90	29.10				0.50
Net Debt Issuance	-9.50	-52.30	-69.60	-37.80	-11.00	-97.60	-9.10	10.50	26.00	-98.90	-52.60	25.60	30.40	320.30	-21.40	-97.50	-5.90	-3.70	-4.50	-2.80	-12.70	-9.40	-31.60	-157.40	235.60	-70.80	-68.10	-35.90	542.70	3.10	-67.70	-7.00	288.00	-3.90	-32.90	-24.40	10.50	417.40	400.10	477.10	0.00	-34.70	14.00	-10.50	32.50	-4.50	-19.00	-4.00	-4.00

Change in cash	42.50	-1.40	6.80	13.20	2.90	-61.10	22.80	22.20	-5.00	17.10	19.60	-8.90	2.20	2.00	-57.60	-84.90	-52.20	6.00	37.20	-4.50	-20.00	56.10	14.80	-125.10	246.10	-14.80	22.20	14.90	-38.00	20.00	-25.20	28.00	-32.90	16.20	29.40	10.10	0.50	2.20	-28.70	33.10	-9.30	3.00	11.00	-1.30	-2.70	-6.00	13.00	1.50	1.50
Change in exchange rate																				1.10	-1.70		-3.10	0.50	2.90		-2.20		-0.10	-1.30	-0.30	0.30	-0.10		-2.20	0.20	0.30		-0.90		0.10

4 days ago

Ask a follow up