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
Operating cash flow +	192.60	55.80	68.30	116.80	-11.50	145.50	-138.50	192.90	225.50	137.70	253.60	154.10
Net income
Depreciation, depletion and amortization	16.60	18.50	17.30	18.60	22.20	22.10	23.80	21.10	18.30	12.00	7.10	6.20
Stock-based compensation
Change in inventory
Other working capital changes	176.00	37.30	51.00	98.20	-33.70	123.40	-162.30	171.80	207.20	125.70	246.50	147.90
Cash flow from investing +	-38.00	-50.10	-43.90	-13.00	1,039.10	366.70	9.00	19.60	-31.00	-284.20	-155.70	-13.10
Capital expenditures	-11.90	-9.90	-13.80	-16.10	-15.10	-25.90	-33.90	-21.70	-13.70	-13.50	-13.00	-7.60
Others incl. marketable securities changes	-26.10	-40.20	-30.10	3.10	1,054.20	392.60	42.90	41.30	-17.30	-270.70	-142.70	-5.50
Cash flow from financing +	-129.20	-54.40	1.80	-233.70	-1,179.60	-229.10	-95.00	-67.40	-96.40	112.90	-230.60	-152.50
Dividend payout	-1.50	-1.50	-2.00	-1.20	-2.90	-10.90	-36.00	-42.50	-38.80	-38.50	-38.70
Common stock repurchases	-48.80	-96.70	-3.30	-103.20	-1,121.70	-46.00	-239.80	-71.20	-74.10	-98.60
Net Debt Issuance	-78.90	43.80	7.10	-129.30	-55.00	-172.20	180.80	46.30	16.50	250.00	-191.90	-152.50

Change in cash	25.40	-48.70	26.20	-129.90	-152.00	283.10	-224.50	145.10	98.10	-33.60	-132.70	-11.50

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
Operating cash flow +	-42.80	9.10	-23.90	61.60	-48.80	-19.10	69.60	45.70	-40.40	42.70	21.20	39.30	-34.90	53.50	33.40	44.30	-14.40	-26.60	-30.30	65.70	-20.30	-1.50	30.00	95.50	-33.50	45.10	81.00	27.90	-292.50	50.10	52.40	125.50	-35.10	54.10	111.30	77.20	-17.10	79.10	24.10	62.60	-28.10	65.50	55.50	149.50	-16.90	32.20	139.80	17.50	-35.40	106.70	341.30
Net income
Depreciation, depletion and amortization	3.60	4.10	4.10	4.20	4.20	4.40	4.50	5.00	4.60	4.60	4.50	4.40	3.80	3.70	4.30	5.30	5.30	5.40	5.50	5.80	5.50	7.00	4.90	5.10	5.10	6.70	6.00	5.70	5.40	5.60	5.30	5.20	5.00	4.90	4.80	4.50	4.10	3.70	3.80	2.30	2.20	2.00	1.80	1.70	1.60	1.70	1.50	1.60	1.40	1.30	1.20
Stock-based compensation					0.60		9.30	7.90
Change in inventory
Other working capital changes	-46.40	5.00	-28.00	57.40	-53.60	-23.50	55.80	32.80	-45.00	38.10	16.70	34.90	-38.70	49.80	29.10	39.00	-19.70	-32.00	-35.80	59.90	-25.80	-8.50	25.10	90.40	-38.60	38.40	75.00	22.20	-297.90	44.50	47.10	120.30	-40.10	49.20	106.50	72.70	-21.20	75.40	20.30	60.30	-30.30	63.50	53.70	147.80	-18.50	30.50	138.30	15.90	-36.80	105.40	340.10
Cash flow from investing +	-7.90	55.60	-50.20	-2.70	11.80	-1.80	-29.50	-17.40	-1.40	-20.20	-13.00	-5.10	-5.60	-3.70	-2.90	-2.40	-4.00	27.00	288.20	721.10	2.80	330.10	-69.20	7.80	1.30	17.80	1.50	-5.90	-4.40	1.00	-31.40	-24.90	74.90	-6.40	-68.90	2.20	42.10	-8.10	-263.20	-4.30	-8.60	-51.10	-0.50	-3.90	-100.20	26.50	-75.50	78.80	-42.90	-135.50	-218.90
Capital expenditures	-3.90	-3.70	-2.80	-2.90	-2.50	-2.50	-2.40	-2.60	-2.40	-3.10	-2.80	-3.40	-4.50	-3.40	-4.50	-4.20	-4.00	-4.00	-3.70	-3.90	-3.50	-4.70	-6.00	-9.20	-6.00	-7.20	-9.60	-9.80	-7.30	-7.20	-6.50	-4.60	-3.40	-3.70	-3.30	-2.80	-3.90	-4.00	-3.80	-3.20	-2.50	-4.10	-3.00	-3.10	-2.80	-3.00	-1.70	-1.80	-1.10	-3.80	-4.30
Others incl. marketable securities changes	-4.00	59.30	-47.40	0.20	14.30	0.70	-27.10	-14.80	1.00	-17.10	-10.20	-1.70	-1.10	-0.30	1.60	1.80	0.00	31.00	291.90	725.00	6.30	334.80	-63.20	17.00	7.30	25.00	11.10	3.90	2.90	8.20	-24.90	-20.30	78.30	-2.70	-65.60	5.00	46.00	-4.10	-259.40	-1.10	-6.10	-47.00	2.50	-0.80	-97.40	29.50	-73.80	80.60	-41.80	-131.70	-214.60
Cash flow from financing +	76.20	-79.10	118.90	-88.50	61.60	48.60	-42.40	-58.00	-2.60	-18.30	-17.80	-48.00	85.90	-29.00	-21.30	-38.50	-144.90	-1,172.40	-29.30	-56.70	78.80	-68.40	57.80	-109.20	42.40	-66.60	-61.10	-3.80	36.50	-27.10	18.90	-8.70	-50.50	18.00	9.00	-114.20	-9.20	-120.00	325.30	-63.60	-28.80	-5.30	-106.40	-91.90	-27.00	-66.40	-6.60	-51.20	-28.30	-127.60	-62.70
Dividend payout	-3.60	-0.40	-0.30	-0.40	-0.40	-0.30	-0.40	-0.40	-0.40	-0.30	-0.50	-0.40	-0.80		-0.30	-0.50	-0.40	-0.50	-0.70	-0.80	-0.90	-0.90	-0.70	-0.80	-8.50	-8.60	-8.80	-9.20	-9.40	-10.60	-10.60	-11.30	-10.00	-9.80	-9.80	-10.00	-9.20	-9.60	-9.70	-9.60	-9.60	-9.80	-9.70	-9.60	-9.60
Common stock repurchases	-4.70	0.00	-5.00	-26.00	-17.80	-1.80	-5.40	-20.60	-74.30	-3.30	0.00						-103.20	-1,121.70				-10.70		-18.20	-17.10	-27.20	-25.40	-3.30	-183.90	-9.10	-34.60	-24.90	-2.60	-0.30	-0.40	-73.40		-86.40		-9.40	-2.80
Net Debt Issuance	84.50	-78.70	124.20	-62.10	79.80	50.70	-36.60	-37.00	72.10	-14.70	-17.30	-47.60	86.70	-29.00	-21.00	-38.00	-41.30	-50.20	-28.60	-55.90	79.70	-56.80	58.50	-90.20	68.00	-30.80	-26.90	8.70	229.80	-7.40	64.10	27.50	-37.90	28.10	19.20	-30.80	0.00	-24.00	335.00	-44.60	-16.40	4.50	-96.70	-82.30	-17.40	-66.40	-6.60	-51.20	-28.30	-127.60	-62.70

Change in cash	25.50	-14.40	44.80	-29.60	24.60	27.70	-2.30	-29.70	-44.40	4.20	-9.60	-13.80	45.40	20.80	9.20	3.40	-163.30	-1,172.00	228.60	730.10	61.30	260.20	18.60	-5.90	10.20	-3.70	21.40	18.20	-260.40	24.00	39.90	91.90	-10.70	65.70	51.40	-34.80	15.80	-49.00	86.20	-5.30	-65.50	9.10	-51.40	53.70	-144.10	-7.70	57.70	45.10	-106.60	-156.40	59.70

4 days ago

Ask a follow up