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	Dec-10
Operating cash flow +	87.02	133.92	180.60	106.71	79.74	111.94	183.21	200.43	11.99	338.43	-38.31	208.67	475.08	-116.01	340.30	-231.27
Net income
Depreciation, depletion and amortization	30.70	30.63	28.12	30.91	35.91	36.85	37.15	40.22	39.55	39.34	38.81	29.10	22.37	3.64	1.04	0.41
Stock-based compensation	20.33	18.83	18.58	31.58	15.30	42.73	21.78	8.83	18.97	17.64	13.79	14.45	2.88	2.41	0.15	0.17
Change in inventory									0.00		0.00	0.00	337.87		324.62
Other working capital changes	35.99	84.47	133.91	44.22	28.53	32.37	124.28	151.38	-46.53	281.45	-90.91	165.12	111.96	-122.06	14.49	-231.86
Cash flow from investing +	-1,607.26	932.76	793.50	81.59	-651.46	1,542.27	-126.59	-342.87	-306.64	36.28	34.65	-2,369.46	-1,081.87	288.11	-330.38	-423.72
Capital expenditures	0.00	-6.50	-4.37	-6.95	-4.87	-6.10	-7.59	-7.78	-5.64	-10.64	-8.38	-5.19	-289.38	-0.35	-1.32	-0.34
Others incl. marketable securities changes	-1,607.26	939.26	797.88	88.54	-646.59	1,548.37	-119.00	-335.08	-301.00	46.92	43.03	-2,364.27	-792.48	288.46	-329.06	-423.38
Cash flow from financing +	227.04	-796.59	-557.77	-150.24	-91.02	-725.67	200.68	58.20	387.91	-448.08	22.00	2,158.27	640.35	-211.27	-12.56	568.72
Dividend payout	-117.41	-117.71	-116.42	-107.01	-100.55	-118.89	-144.53	-122.77	-100.08	-67.17	-39.93	-0.37	-93.64	-73.16	-43.98	-42.95
Common stock repurchases	-11.75	-6.53	-2.48	-7.92	-9.01	-3.04	-0.64	-0.86	-2.59	-4.65	-0.99	7,123.74
Net Debt Issuance	356.21	-672.34	-438.87	-35.32	18.54	-603.75	345.84	181.83	490.57	-376.26	62.93	-4,965.10	733.99	-138.11	31.42	611.66

Change in cash	-1,293.20	270.10	416.34	38.06	-662.74	928.54	257.30	-84.23	93.26	-73.37	18.34	-2.52	33.56	-39.17	-2.64	-86.27

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	Dec-11
Operating cash flow +	-7.99	45.36	26.34	44.05	-28.73	-60.12	169.01	45.41	-20.38	58.40	78.12	-67.32	111.41	54.49	38.27	43.98	-30.04	53.88	35.61	33.84	-43.59	23.93	44.56	84.55	-41.09	118.96	-68.30	154.58	-22.03	251.77	-224.95	238.72	-65.12	797.30	-293.08	219.88	-243.18	547.88	-142.64	-179.50	182.16	-165.54	206.19	-168.86	168.93	-158.04	-65.56	137.32	294.96	-297.55	529.94	85.12	150.30	-437.18			340.30
Net income
Depreciation, depletion and amortization	8.76	8.15	7.92	7.70	6.93	7.05	7.72	7.98	7.87	7.33	6.69	7.02	7.08	7.46	7.43	7.12	8.90	9.03	8.84	8.98	9.06	8.92	9.28	9.29	9.35	8.83	8.56	9.68	10.08	9.61	10.07	10.10	10.44	10.67	10.33	9.98	8.57	10.67	9.58	9.32	9.78	9.78	8.56	10.35	10.13	7.29	7.02	7.21	7.58	10.76	5.41	3.08	3.12	2.02
Stock-based compensation	14.16	3.07	3.05	3.00	11.22	2.24	3.18	3.12	10.30	3.20	3.21	3.05	9.12	3.80	3.74	3.64	20.41	3.43	3.07	3.53	5.28	21.77	4.22	2.71	14.03	3.44	3.58	3.47	11.29	2.16	2.16	2.11	2.40	8.48	1.72	1.51	7.25	4.95	4.58	4.65	3.46	2.45	4.13	4.08	3.14	4.15	3.75	4.23	2.33	0.69	0.62	1.10	0.47	0.61
Change in inventory																															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	0.00	0.00	337.87	679.67						324.62
Other working capital changes	-30.90	34.14	15.37	33.35	-46.88	-69.41	158.11	34.31	-38.54	47.86	68.22	-77.39	95.21	43.23	27.10	33.22	-59.35	41.42	23.70	21.34	-57.92	-6.76	31.05	72.54	-64.47	106.69	-80.44	141.43	-43.41	240.00	-237.18	226.52	-77.96	778.14	-305.12	208.39	-259.00	532.27	-156.80	-193.47	168.92	-177.76	193.50	-183.29	155.66	-169.48	-76.33	125.88	285.06	-646.86	-155.76	80.95	146.70	-439.81	0.00	0.00	15.68
Cash flow from investing +	-450.87	-536.49	-291.41	-405.57	-373.78	199.09	146.95	249.59	337.14	190.84	79.40	335.00	188.26	289.69	44.91	-81.07	-171.94	-718.78	-242.98	-378.44	688.74	851.79	257.17	910.77	-477.47	159.17	-236.38	90.76	-140.14	-22.83	160.44	-298.37	-182.11	-361.14	69.17	-275.58	229.58	101.25	-69.27	-69.65	22.66	10.10	-230.75	363.29	-172.61	-964.59	-770.93	-420.79	-213.15	-668.18	-454.65	9.67	38.55	-12.26
Capital expenditures	0.00	0.00	-1.51	-0.64	-0.87	-1.65	-1.83	-0.46	-1.37	-1.73	-1.14	-0.87	-0.63	-1.29	-1.80	-3.11	-0.75	-2.00	-1.25	-0.35	-1.27	0.00	-50.66	-0.77	-3.98	-3.99	-1.90	-0.80	-0.91	-2.96	-1.53	-1.41	-1.88	-1.70	-1.14	-2.05	-0.75	-3.83	-3.56	-1.21	-2.04	-6.37	-0.62	-0.95	-0.44	-110.74	-1.35	-0.41	-0.22	-131.28	-158.10	0.00	0.00	-0.30	0.00	0.00	-5.19
Others incl. marketable securities changes	-450.87	-536.49	-289.90	-404.94	-372.91	200.74	148.78	250.04	338.51	192.58	80.54	335.87	188.89	290.98	46.71	-77.96	-171.19	-716.78	-241.73	-378.09	690.01	851.79	307.83	911.55	-473.48	163.16	-234.48	91.56	-139.23	-19.87	161.97	-296.96	-180.22	-359.44	70.31	-273.52	230.33	105.08	-65.70	-68.45	24.70	16.47	-230.14	364.25	-172.17	-853.85	-769.58	-420.39	-212.93	-536.90	-296.54	9.67	38.55	-11.95	0.00	0.00	5.19
Cash flow from financing +	457.59	481.06	179.66	-23.47	-410.20	-492.15	175.77	-320.00	-160.21	-41.13	-163.62	-154.76	-198.26	-41.76	-8.93	-175.21	75.65	442.92	-234.78	178.22	-477.37	-509.17	-257.99	-743.54	785.03	-44.14	211.00	-155.14	188.96	-215.40	54.68	41.22	177.70	-350.85	165.80	94.17	41.18	-664.22	175.01	271.68	-230.55	82.86	103.23	-175.01	10.93	1,111.01	839.36	252.98	-45.08	981.94	-58.65	-83.01	-199.93	242.81
Dividend payout	-30.53	-28.83	-28.84	-29.00	-30.74	-28.90	-28.91	-28.98	-30.92	-28.69	-28.69	-28.69	-30.36	-28.56	-27.37	-24.94	-26.14	-24.66	-24.82	-24.82	-26.25	-23.74	-21.42	-36.40	-37.34	-0.22	-36.07	-36.09	-72.15	0.00	-31.55	-31.50	-59.72	-0.62	-25.54	-25.54	-48.37	-67.17	-17.32	-16.82	-33.02	-39.93	-14.70	-25.24	0.00	-0.37	-0.37	-0.37	-0.37	-4.47	-32.07	-25.30	-31.80	-23.87			-43.98
Common stock repurchases	-13.39	-1.28	-1.54	-6.62	-2.32	-4.48	-1.19	-0.21	-0.65	2.48	-0.20	-0.02	-2.29	-1.76	-1.50	-4.04	-0.61	-0.10	-7.60	-1.10	-0.22	-8.32	-0.90	-0.48	-1.21	-1.14	-0.02	-0.64	-7.99	-0.02	-14.16	-0.11	-0.73	-2.59	0.00	-23.75	-13.26	4.65	0.01	-0.01	-4.65	-1.01	-1.09	-0.01	-3.78	20.23	-0.13	259.04	-20.23
Net Debt Issuance	501.52	511.16	210.04	12.15	-377.15	-458.77	205.88	-290.81	-128.65	-14.92	-134.73	-126.06	-165.62	-11.44	19.94	-146.22	102.40	467.68	-202.36	204.14	-450.91	-477.12	-235.68	-706.66	823.58	-42.78	247.09	-118.41	269.09	-215.38	100.39	72.83	238.15	-347.64	191.34	143.47	102.80	-601.70	192.33	288.51	-192.88	123.80	119.02	-149.76	14.71	1,091.15	839.85	-5.69	-24.48	986.40	-26.57	-57.71	-168.13	266.68	0.00	0.00	43.98

Change in cash	-1.27	-10.07	-85.42	-385.00	-812.71	-353.18	491.73	-25.01	156.55	208.11	-6.10	112.92	101.41	302.42	74.25	-212.29	-126.32	-221.99	-442.16	-166.37	167.78	366.55	43.73	251.78	266.48	233.99	-93.68	90.20	26.78	13.54	-9.83	-18.42	-69.52	85.31	-58.11	38.48	27.58	-15.08	-36.90	22.53	-25.74	-72.58	78.66	19.42	7.24	-11.62	2.87	-30.50	36.72	16.21	16.64	11.78	-11.08	-206.62	0.00	0.00	340.30

4 days ago

Ask a follow up