Doyoumoney

	Jan-26	Jan-25	Jan-24	Jan-23	Jan-22	Jan-21	Jan-20	Jan-19	Jan-18
Operating cash flow +	114.86	117.89	71.97	16.98	-6.02	10.10	-0.17	-5.61	-11.84
Net income
Depreciation, depletion and amortization	13.12	20.60	40.72	17.43	8.36	5.27	2.34	1.69	1.35
Stock-based compensation	97.80	126.21	127.15	109.91	70.03	43.23	27.21	19.08	18.15
Change in inventory						-6.91	1.56	-0.98	-2.60
Other working capital changes	3.93	-28.92	-95.90	-110.36	-84.41	-31.49	-31.27	-25.40	-28.74
Cash flow from investing +	-18.28	-19.97	-30.53	-86.17	17.38	-49.32	-232.07	-4.12	-0.82
Capital expenditures	-2.94	-9.48	-7.55	-8.47	-6.81	-4.85	-5.17	-4.12	-0.82
Others incl. marketable securities changes	-15.34	-10.49	-22.98	-77.69	24.19	-44.47	-226.90	0.00	0.00
Cash flow from financing +	-206.42	-116.14	51.60	-6.41	-0.74	254.37	225.94	93.60	45.43
Dividend payout			-224.11		-23.59	-246.16	-0.50
Common stock repurchases	-134.92	-100.10	-50.00	-28.68	-23.59	-8.21	-0.02	94.04	45.61
Net Debt Issuance	-71.51	-16.03	325.71	22.26	46.44	508.73	226.46	-0.45	-0.18

Change in cash	-109.84	-18.22	93.05	-75.60	10.62	215.14	-6.30	83.87	32.77

Show Quarterly Cash Flow

	Apr-26	Jan-26	Oct-25	Jul-25	Apr-25	Jan-25	Oct-24	Jul-24	Apr-24	Jan-24	Oct-23	Jul-23	Apr-23	Jan-23	Oct-22	Jul-22	Apr-22	Jan-22	Oct-21	Jul-21	Apr-21	Jan-21	Oct-20	Jul-20	Apr-20	Jan-20	Oct-19	Jul-19	Apr-19	Jan-19	Oct-18	Jul-18	Apr-18	Jan-18
Operating cash flow +	44.28	25.41	24.80	33.97	30.67	31.40	22.48	35.37	28.65	22.16	16.92	10.75	22.15	17.57	-0.45	2.84	-2.99	1.35	2.65	-11.60	1.58	3.39	4.84	2.05	-0.19	1.80	3.43	2.16	-7.57	0.63	2.81	-4.74	-4.31	-3.01
Net income
Depreciation, depletion and amortization	3.06	3.04	3.00	3.12	3.96	5.08	10.63	10.46	5.29	10.42	5.03	5.27	4.73	4.65	4.50	4.69	3.59	2.20	2.13	2.06	1.97	1.92	1.31	1.02	1.02	0.66	0.63	0.58	0.47	0.44	0.46	0.41	0.38	0.37
Stock-based compensation	17.96	23.52	22.58	25.96	25.75	29.13	31.77	32.37	32.94	32.24	31.83	35.54	27.55	23.43	31.44	30.13	24.91	22.17	17.78	16.48	13.61	11.50	13.46	9.97	8.31	7.81	7.35	7.23	4.81	3.22	10.18	2.53	3.16	2.29
Change in inventory										2.45	-1.99	-0.46						0.67	-2.86	-1.12	-0.78	-2.57	-1.23	0.18	-3.29	3.96	-1.42	0.53	-1.51	-0.66	4.30	-1.94	-2.68
Other working capital changes	23.26	-1.15	-0.77	4.89	0.96	-2.81	-19.92	-7.46	-9.59	-22.96	-17.94	-29.60	-10.12	-10.51	-36.39	-31.97	-31.49	-23.69	-14.41	-29.01	-13.23	-7.45	-8.70	-9.12	-6.22	-10.63	-3.12	-6.18	-11.34	-2.36	-12.12	-5.74	-5.17	-5.68
Cash flow from investing +	-5.07	-11.23	1.81	-7.18	-1.68	-10.25	-3.10	-3.80	-2.82	-37.40	10.89	-12.58	8.56	-5.89	-7.22	-2.70	-70.36	-11.78	5.09	36.68	-12.62	-3.36	-45.49	-14.29	13.82	-59.39	-135.97	-35.53	-1.19	-0.82	-2.65	-0.27	-0.38	-0.19
Capital expenditures	-0.97	-0.88	-0.74	-0.87	-1.68	-2.81	-2.63	-2.49	-1.55	-2.54	-1.69	-2.01	-1.31	-0.15	-1.80	-1.83	-2.85	-2.73	-0.87	-1.28	-1.93	-1.12	-0.33	-0.69	-2.71	-1.98	-1.17	-0.83	-1.19	-0.82	-2.65	-0.27	-0.38	-0.19
Others incl. marketable securities changes	-4.11	-10.35	2.56	-6.30	0.00	-7.43	-0.47	-1.31	-1.27	-34.86	12.57	-10.56	9.87	-5.75	-5.42	-0.87	-67.51	-9.04	5.96	37.95	-10.69	-2.24	-45.16	-13.60	16.53	-57.40	-134.80	-34.70	0.00	0.00	0.00	0.00	0.00	0.00
Cash flow from financing +	-67.61	-101.04	-42.35	-59.09	-3.96	-2.82	-78.52	-28.54	-6.26	-2.06	54.16	3.57	-4.07	-0.33	-7.97	4.47	-2.58	0.48	-2.53	3.41	-2.10	2.48	0.66	249.43	1.80	5.21	2.57	-0.75	218.92	-0.23	91.00	2.53	0.30	0.49
Dividend payout										-0.97	-0.97
Common stock repurchases	-65.46	-98.78	-36.14	8.43	3.60	-2.58	-70.31	-27.21		-6.63	-50.00	-7.17	-8.82	-6.49	-9.86	-6.15	-6.17	-4.97	-7.62	-6.07	-4.93	-3.87	-2.59	-1.70	-0.05	0.00	0.00	-0.01					-0.01
Net Debt Issuance	-2.15	-2.26	-6.21	-67.51	-7.56	-0.23	-8.21	-1.33	-6.26	5.54	105.13	10.74	4.75	6.16	1.90	10.62	3.59	5.44	5.09	9.49	2.83	6.35	3.25	251.13	1.84	5.21	2.57	-0.74	218.92	-0.23	91.00	2.53	0.31	0.49

Change in cash	-28.40	-86.86	-15.73	-32.29	25.03	18.34	-59.15	3.03	19.57	-17.31	81.96	1.75	26.65	11.35	-15.63	4.61	-75.93	-9.95	5.21	28.49	-13.13	2.51	-39.98	237.18	15.43	-52.38	-129.97	-34.12	210.16	-0.42	91.16	-2.48	-4.39	-2.71

4 days ago

Ask a follow up