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 +	66.65	62.46	170.06	228.85	296.39	371.68	375.62	466.30	486.70	527.36	422.36	412.02	481.09	299.99
Net income
Depreciation, depletion and amortization	148.77	138.61	195.76	203.73	219.91	234.08	266.24	249.16	247.39	252.46	235.74	247.32	243.81	244.65
Stock-based compensation	4.15	17.56	33.02	67.43	73.72	12.50	16.04	29.51	2.86	5.77	5.37	9.66	13.52	1.20
Change in inventory
Other working capital changes	-86.27	-93.70	-58.72	-42.31	2.76	125.10	93.34	187.64	236.46	269.13	181.26	155.05	223.76	54.14
Cash flow from investing +	-760.61	-1,091.56	212.05	0.07	-272.86	-92.99	-39.61	-103.31	-164.61	-286.10	-193.87	-95.16	-78.88	-170.25
Capital expenditures	-764.50	-64.86	-56.19	-64.58	-35.78	-16.33	-35.94	-103.31	-146.60	-243.81	-193.86	-95.29	-79.95	-170.16
Others incl. marketable securities changes	3.89	-1,026.70	268.24	64.65	-237.08	-76.66	-3.67	0.00	-18.01	-42.29	-0.01	0.13	1.08	-0.09
Cash flow from financing +	671.81	-170.20	-355.74	-104.87	605.24	-450.24	-40.32	-114.21	-588.81	-139.77	-80.58	-136.79	-291.95	-220.91
Dividend payout			0.00	0.00	-0.01	-0.01	-0.02	-0.02	-0.01	-0.01	-0.01	-0.02	-0.01
Common stock repurchases		-7.73	-3.20		-0.02				-506.14					-797.98
Net Debt Issuance	671.81	-162.47	-352.54	-104.87	605.27	-450.23	-40.30	-114.19	-82.67	-139.76	-80.57	-136.77	-291.94	577.08

Change in cash	-22.14	-1,199.29	26.37	124.06	628.77	-171.55	295.69	248.78	-266.73	101.50	147.92	180.08	110.26	-91.17

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
Operating cash flow +	3.63	-30.18	-11.35	-30.67	138.92	-1.69	-2.24	-9.19	76.67	13.07	53.67	39.70	62.65	67.83	91.84	25.74	43.44	48.34	95.56	53.44	99.05	72.75	152.48	38.70	108.51	75.43	104.08	77.80	118.31	122.56	123.20	94.34	126.19	109.68	125.09	121.53	130.40	111.23	150.64	100.93	164.56	101.39	144.58	98.15	78.24	100.53	132.58	98.45	80.46	99.02	127.44	133.51	119.55	12.32	128.73
Net income
Depreciation, depletion and amortization	30.82	37.02	37.48	37.55	36.81	29.90	35.04	34.45	39.22	45.77	50.22	50.04	49.74	50.47	50.03	50.24	53.01	54.46	54.65	56.32	54.48	54.36	59.89	59.92	59.92	60.43	68.84	69.03	67.96	66.28	61.90	60.55	60.43	60.69	61.28	62.71	62.71	63.07	63.16	63.34	62.90	59.11	58.49	58.55	59.59	61.85	61.72	61.81	61.95	62.42	62.46	60.86	58.07	61.73	63.63
Stock-based compensation	3.13	-4.47	3.02	2.35	3.24	3.05	3.06	6.01	5.43	6.95	7.06	10.05	8.96	11.97	12.60	18.69	24.17	23.55	23.59	24.88	1.71	5.34	2.28	2.29	2.60	5.49	3.44	3.46	3.65	25.77	0.72	2.63	0.38	0.38	0.79	0.79	0.90	0.89	1.40	1.50	1.75	1.49	0.25	1.60	1.92	1.38	2.40	2.40	2.94	3.65	5.00	4.80	0.04	0.30	0.30
Change in inventory
Other working capital changes	-30.32	-62.74	-51.85	-70.57	98.88	-34.65	-40.35	-49.65	32.02	-39.65	-3.61	-20.38	3.95	5.40	29.22	-43.19	-33.73	-29.67	17.32	-27.76	42.86	13.06	90.31	-23.51	46.00	9.52	31.80	5.32	46.70	30.51	60.58	31.16	65.39	48.61	63.03	58.03	66.79	47.28	86.09	36.09	99.92	40.79	85.84	38.00	16.73	37.31	68.45	34.25	15.57	32.96	59.98	67.85	61.44	-49.71	64.80
Cash flow from investing +	-118.86	-221.13	-127.20	-182.16	-230.56	-557.43	-314.10	-199.99	-19.93	-52.52	331.20	-41.79	-24.96	-18.27	-13.03	-15.22	46.60	-150.61	-32.28	-69.93	-20.04	-14.92	-68.05	-8.48	-1.54	-2.77	-5.63	-13.83	-17.38	-18.21	-26.95	-29.69	-28.46	-21.68	-57.58	-37.87	-47.48	-72.63	-73.42	-44.66	-95.40	-122.38	-8.58	-37.12	-25.79	-30.32	-28.21	-24.14	-12.49	-30.43	-10.87	-7.67	-29.91	-5.51	-37.86
Capital expenditures	-117.99	-220.27	-127.46	-35.20	-34.74	-16.87	-16.21	-12.50	-19.28	-16.10	-54.39	-20.16	-12.44	-9.28	-6.09	-7.77	-9.63	-10.66	-13.59	-8.23	-3.30	-14.92	-68.03	-8.48	-1.54	-2.69	-3.01	-1.43	-4.88	-8.06	-21.61	-29.40	-24.32	-19.50	-54.41	-32.42	-40.28	-72.44	-68.06	-39.15	-64.16	-122.38	-8.58	-37.11	-25.79	-30.21	-28.52	-24.07	-12.49	-30.49	-10.87	-7.68	-30.91	-5.54	-37.72
Others incl. marketable securities changes	-0.87	-0.86	0.25	-146.95	-195.81	-540.56	-297.89	-187.49	-0.65	-36.42	385.59	-21.63	-12.52	-8.99	-6.95	-7.46	56.23	-139.95	-18.69	-61.70	-16.75	0.00	-0.03	0.00	-0.01	-0.08	-2.62	-12.40	-12.50	-10.15	-5.34	-0.29	-4.14	-2.19	-3.17	-5.45	-7.21	-0.19	-5.35	-5.51	-31.24	0.00	0.00	-0.01	0.00	-0.11	0.31	-0.08	0.00	0.06	0.00	0.01	1.00	0.03	-0.14
Cash flow from financing +	120.69	283.65	64.06	-8.09	332.51	-12.12	-22.29	-133.52	-3.47	-30.39	-161.05	-161.16	-2.05	-16.68	5.55	-81.66	-12.07	-0.97	-2.15	610.70	-2.34	-429.07	-7.73	-8.94	-4.50	-8.61	-10.61	-10.67	-10.42	-10.19	-9.95	-19.98	-74.08	-10.06	-9.43	-10.18	-559.14	-57.62	-28.65	-26.57	-26.93	-20.48	-20.32	-19.83	-19.95	-79.74	-18.77	-19.10	-19.18	-13.70	-12.30	-254.36	-11.60	31.29	-76.60
Dividend payout											-2.69	-0.01	-0.01	-0.01				-0.01	-0.01	-0.01	-0.01	-0.01	0.00	0.00	0.00	-0.01	-0.01	-0.01	-0.01					-0.01				-0.01				-0.01				-0.01			-0.01				-0.01
Common stock repurchases			-0.12	-1.54	-6.79	-2.34		-3.28	-2.12	-0.48	-2.72	-2.72																									-506.14																		-70.34
Net Debt Issuance	120.69	283.65	64.18	-6.55	339.30	-9.78	-22.29	-130.24	-1.36	-29.91	-155.64	-158.44	-2.05	-16.68	5.55	-81.66	-12.07	-0.96	-2.14	610.71	-2.33	-429.06	-7.72	-8.94	-4.50	-8.60	-10.61	-10.67	-10.41	-10.19	-9.95	-19.98	-74.08	-10.05	-9.43	-10.18	-53.01	-57.61	-28.65	-26.57	-26.93	-20.47	-20.32	-19.83	-19.95	-79.73	-18.77	-19.10	-19.17	-13.70	-12.30	-254.36	-11.59	31.29	-6.25

Change in cash	5.46	32.34	-74.49	-220.91	240.87	-571.24	-338.63	-342.70	53.27	-69.84	223.81	-163.25	35.64	32.88	84.36	-71.15	77.97	-103.24	61.13	594.21	76.67	-371.24	76.70	21.28	102.47	64.05	87.84	53.30	90.50	94.16	86.30	44.67	23.65	77.94	58.09	73.48	-476.23	-19.01	48.57	29.71	42.23	-41.46	115.68	41.20	32.51	-9.53	85.60	55.21	48.80	54.90	104.27	-128.52	78.05	38.11	14.27

4 days ago

Ask a follow up