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
Operating cash flow +	158.24	536.47	620.07	124.49	-119.72	-272.99	-493.93	6.29	-287.53	-221.95	-334.68	-261.51	-44.18	-28.26	-10.92
Net income
Depreciation, depletion and amortization	30.40	23.28	21.27	20.78	21.37	21.69	19.97	16.39	10.28	4.26	3.44	2.16	1.46	0.67	0.33
Stock-based compensation	26.21	26.21	17.88	20.35	16.95	14.74	11.75	9.18	7.50	12.07	1.43	3.41	0.19	0.33	0.34
Change in inventory									0.00	0.00	0.00
Other working capital changes	101.63	486.98	580.93	83.36	-158.03	-309.42	-525.64	-19.27	-305.31	-238.28	-339.54	-267.07	-45.82	-29.26	-11.60
Cash flow from investing +	-1,904.19	-2,079.10	-1,774.92	-1,442.34	-149.80	-2,607.47	-673.16	-845.36	-535.02	-320.07	59.58	18.47	-20.54	-12.64	-44.37
Capital expenditures	-14.76	-49.31	-46.84	-43.75	-3.08	-20.99	-37.20	-111.32	-124.14	-10.89	-30.45	-14.35	-7.73	-14.19	-5.20
Others incl. marketable securities changes	-1,889.43	-2,029.79	-1,728.08	-1,398.59	-146.72	-2,586.48	-635.97	-734.04	-410.88	-309.18	90.03	32.81	-12.81	1.55	-39.17
Cash flow from financing +	2,002.05	1,568.89	1,320.76	1,530.75	154.95	2,977.38	1,073.81	863.10	879.81	677.42	347.81	235.70	57.79	57.53	56.85
Dividend payout	-8.54	-5.41	-5.33	-5.27	-5.19	-4.91	-4.83	-4.81	-3.78	-2.74	-2.73	-43.85	-11.92	-12.19	-7.01
Common stock repurchases	99.24	2.31	-11.23	3.19	-0.95	3.59	0.95	-4.27	816.66	-12.22	-14.57	75.41	-0.44	-1.19
Net Debt Issuance	1,911.35	1,571.99	1,337.31	1,532.83	161.09	2,978.70	1,077.69	872.18	66.93	692.38	365.11	204.14	70.15	70.91	63.86

Change in cash	256.10	26.26	165.90	212.89	-114.57	96.92	-93.28	24.04	57.26	135.40	72.71	-7.34	-6.93	16.64	1.56

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	Dec-12
Operating cash flow +	87.38	79.69	-234.59	208.17	104.98	170.69	191.01	83.88	90.89	170.25	-13.40	136.48	158.46	26.16	20.66	-78.77	156.44	29.39	-15.18	-82.21	-36.82	19.15	-213.83	21.39	-91.46	-141.12	-102.02	-145.12	-107.79	-132.45	155.75	24.32	-36.10	-31.30	-73.75	-74.78	-107.70	-47.49	-4.05	-76.53	-93.89	-69.02	-87.48	-128.37	-49.97	-108.42	-60.98	-64.90	-27.21
Net income
Depreciation, depletion and amortization	6.94	9.97	6.67	6.78	6.97	6.65	6.31	5.34	4.98	5.33	1.19	5.25	5.19	5.15	5.07	5.15	5.41	5.47	5.33	5.30	5.27	5.14	5.35	5.57	5.62	5.66	5.20	5.07	4.03	4.38	4.19	4.04	3.79	3.26	2.96	2.35	1.71	1.06	1.09	1.04	1.07	1.52	0.90	0.59	0.43	0.55	0.63	0.52	0.47
Stock-based compensation	6.88	6.70	5.90	6.95	6.67	6.49	6.61	6.79	6.31	5.17	0.54	6.31	6.17	5.27	5.04	5.08	4.95	4.10	3.71	4.12	5.01	5.24	3.26	3.34	2.91	3.03	2.94	2.92	2.86	2.12	2.49	2.22	2.35	1.80	2.01	1.89	1.80	4.43	4.06	2.92	0.66	0.62	0.50	0.19	0.13	0.16	0.01	0.06	3.17
Change in inventory																															139.60	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							0.23
Other working capital changes	73.56	63.03	-247.17	194.44	91.34	157.54	178.09	71.74	79.61	159.74	-15.12	124.92	147.09	15.73	10.54	-89.00	146.08	19.81	-24.22	-91.63	-47.10	8.77	-222.43	12.47	-99.99	-149.81	-110.17	-153.10	-114.68	-138.95	9.48	18.07	-42.24	-36.36	-78.73	-79.02	-111.21	-52.98	-9.20	-80.49	-95.61	-71.16	-88.87	-129.14	-50.53	-109.13	-61.62	-65.48	-30.85	0.00	-0.23
Cash flow from investing +	-273.40	-497.46	-322.41	-485.06	-599.26	-586.22	-828.60	-385.58	-278.70	-388.50	-1,386.43	-244.92	-592.85	-539.13	-446.39	-203.62	-253.21	-212.76	65.76	138.75	-156.45	-89.63	-357.47	-1,989.32	-179.28	-91.18	-129.62	-149.32	-300.93	-143.33	-132.40	-154.30	-420.56	-180.63	-90.77	-130.49	-133.13	-151.39	-77.45	-99.48	8.24	13.78	-24.23	37.47	32.72	19.63	-36.60	56.50	-21.06
Capital expenditures	-2.05	-9.30	-1.74	-1.43	-2.29	-4.02	-6.41	-17.21	-21.68	-21.61	-1.58	-6.56	-10.41	-8.12	-7.40	-8.20	-20.04	-1.42	-0.35	-0.56	-0.67	-19.68	-0.12	-0.46	-0.74	-7.19	-2.18	-14.51	-13.32	-23.49	-26.61	-19.53	-41.69	-52.72	-7.94	-25.82	-37.66	-9.70	-0.76	-0.18	-0.25	-1.16	-6.23	-19.79	-3.28	-3.04	-2.70	-8.18	-0.43	-7.73	-14.19
Others incl. marketable securities changes	-271.36	-488.16	-320.67	-483.64	-596.97	-582.21	-822.19	-368.38	-257.02	-366.89	-1,384.85	-238.36	-582.45	-531.01	-438.99	-195.42	-233.17	-211.34	66.10	139.31	-155.77	-69.96	-357.35	-1,988.86	-178.55	-83.99	-127.44	-134.81	-287.61	-119.84	-105.78	-134.76	-378.88	-127.91	-82.83	-104.67	-95.47	-141.69	-76.69	-99.29	8.49	14.94	-18.00	57.26	36.00	22.67	-33.90	64.67	-20.63	7.73	14.19
Cash flow from financing +	137.25	390.23	786.69	195.38	629.75	357.75	688.72	319.76	202.66	266.02	20.24	453.39	480.95	526.24	196.92	406.80	400.79	40.09	-142.37	-253.26	510.49	-245.95	-142.10	2,903.78	461.65	207.39	297.30	186.70	377.76	224.03	-47.73	-5.03	689.35	246.29	218.06	253.76	161.70	81.40	261.48	124.95	209.60	27.97	110.10	174.82	34.92	80.06	81.81	15.24	58.59	57.79	57.42
Dividend payout	-3.48	-3.47	-2.33	-1.37	-1.37	-1.36	-1.35	-1.35	-1.35	-1.34	-2.67	-1.33	-1.33	-1.32	-1.32	-1.32	-1.31	-1.31	-1.30	-1.30	-1.28	-1.26	-1.22	-1.22	-1.21	-1.21	-1.21	-1.21	-1.21	-1.21	-1.20	-1.20	-1.20	-1.20	-1.20	-0.69	-0.69	-0.69	-0.68	-0.34	-1.03	-0.51	-2.22	-0.86	-1.36	-5.57	-30.19	-3.20	-4.89	-11.92	-12.31
Common stock repurchases	-3.99	99.24	98.76	1.55	0.76	2.31	4.43	-4.09	-0.34	-0.69	-1.69	0.30	1.00	0.47	-0.69	-6.16	-1.99	-0.95	1.07	0.95	1.51	-2.82	-0.63	-2.66	-10.82	-0.07	-0.87	-7.27	-1.93	-4.26	-0.01	0.56	0.86	113.10	113.45	0.27	0.43	-4.96	0.04	-7.26	0.05	87.17	87.17	0.00		0.11
Net Debt Issuance	144.72	294.46	690.26	195.21	630.36	356.80	685.65	325.21	204.34	268.04	24.60	454.42	481.28	527.09	198.93	414.27	404.09	42.35	-142.13	-252.91	510.26	-241.87	-140.25	2,907.66	473.68	208.67	299.38	195.17	380.90	229.49	-46.52	-4.39	689.69	134.39	105.81	254.18	161.97	87.04	262.12	132.55	210.57	-58.69	25.15	175.68	36.28	85.51	112.00	18.44	63.48	69.71	69.73

Change in cash	-48.77	-27.54	229.69	-81.51	135.46	-57.79	51.14	18.06	14.85	47.77	-1,379.58	344.95	46.55	13.27	-228.82	124.42	304.02	-143.28	-91.79	-196.72	317.22	-316.43	-713.40	935.84	190.91	-24.91	65.66	-107.74	-30.96	-51.74	-24.38	-135.01	232.68	34.36	53.53	48.49	-79.12	-117.48	179.98	-51.05	123.95	-27.27	-1.61	83.92	17.66	-8.74	-15.77	6.84	10.32	57.79	57.42

4 days ago

Ask a follow up