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 +	120.45	66.99	8.00	289.37	96.44	55.37	48.16	94.00	85.01	47.05	30.71	11.65	10.10	1.88	-0.11	-0.04
Net income
Depreciation, depletion and amortization									0.00	0.00	0.00	0.00	0.00	0.00
Stock-based compensation	0.91	0.55	1.20	0.69	0.77	0.24	0.29	0.49	0.54	0.61	0.43	0.14
Change in inventory			1.27					0.00	0.00	0.00	0.00	0.00	0.00	0.00
Other working capital changes	119.54	66.44	5.54	288.69	95.67	55.13	47.87	93.51	84.47	46.44	30.27	11.50	10.10	1.88	-0.11	-0.04
Cash flow from investing +	-5,376.04	-1,415.49	-441.06	2,440.82	-3,016.80	-199.34	-354.81	380.02	-802.51	-911.53	-645.01	-1,193.42	-249.82	-60.85	-31.38	-25.90
Capital expenditures	0.00	0.00	0.00	0.00	0.00	-63.20	0.00	0.00	0.00	0.00	-3.75	0.00	0.00	0.00	0.00	0.00
Others incl. marketable securities changes	-5,376.04	-1,415.49	-441.06	2,440.82	-3,016.80	-136.15	-354.81	380.02	-802.51	-911.53	-641.26	-1,193.42	-249.82	-60.85	-31.38	-25.90
Cash flow from financing +	5,645.10	1,483.26	396.13	-2,943.42	3,071.30	164.82	459.04	-594.47	869.78	888.95	583.34	1,266.75	245.35	59.62	32.19	27.14
Dividend payout	-178.86	-92.50	-80.75	-93.49	-90.98	-53.65	-53.31	-59.31	-67.90	-36.77	-38.75	-22.64	-4.66	0.00
Common stock repurchases	-7.38	-3.46	-9.76	-24.84	-0.30	-0.07	-3.02	-26.42	197.61	118.33	-10.85	0.00	-6.32	-2.67
Net Debt Issuance	5,831.35	1,579.22	486.64	-2,825.08	3,162.58	218.53	515.37	-508.73	740.08	807.39	632.94	1,289.39	256.33	62.29	32.19	27.14

Change in cash	389.51	134.76	-36.93	-213.22	150.94	20.85	152.39	-120.45	152.29	24.47	-30.97	84.97	5.63	0.65	0.70	1.20

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	Mar-12	Dec-11	Sep-11	Jun-11	Mar-11
Operating cash flow +	48.62	48.26	27.97	18.44	25.78	17.51	-14.82	19.29	45.01	-40.82	35.49	15.97	-2.63	-1.29	105.99	70.49	114.17	35.26	22.54	13.89	24.76	24.49	18.82	19.16	-7.10	23.78	8.81	17.17	-1.60	-1.07	17.66	35.86	41.55	41.39	19.72	6.28	17.62	32.97	16.89	9.08	-11.90	28.32	-7.94	12.75	-2.43	3.27	8.75	-0.46	0.09	2.58	-0.29	8.74	-0.93	0.20	0.49	0.63	0.56	0.40	-0.41	-0.18	0.08
Net income
Depreciation, depletion and amortization																															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	0.00	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Stock-based compensation	1.31	0.17	0.19	0.19	-0.24	0.22	0.23	0.24	-0.14	0.26	0.29	0.24	0.41	0.13	0.15	0.24	0.16	0.16	0.18	0.17	0.26	0.08	0.05	0.06	0.06	0.07	0.07	0.07	0.08	0.08	0.09	0.24	0.08	0.08	0.21	0.12	0.24	0.11	0.11	0.12	0.27	0.07	0.07	0.08	0.22	0.02	0.06	0.06
Change in inventory										7.90																				-1.38	-5.06	6.48	-0.03	4.77	0.00	-4.18	1.40	2.72	0.00	0.31	-0.85	0.00	0.00	0.00	0.00	0.37	0.00	0.00	0.03	-0.03	0.00		-0.24	0.03			-0.02
Other working capital changes	47.30	48.08	27.79	18.25	26.02	17.30	-15.06	19.05	45.15	-48.98	35.20	15.72	-3.04	-1.42	105.85	70.25	114.01	35.10	22.35	13.72	24.50	24.42	18.77	19.10	-7.16	23.71	8.74	17.10	-1.68	0.23	22.64	29.14	41.50	36.54	19.51	10.35	15.97	30.14	16.78	8.65	-11.32	28.26	-8.01	12.67	-2.65	2.88	8.69	-0.52	0.06	2.60	-0.29	8.74	-0.69	0.16	0.49	0.63	0.58	0.40	-0.41	-0.18	0.08
Cash flow from investing +	-802.24	-2,235.73	-1,322.57	-291.24	-1,526.51	181.97	-877.74	-680.55	-39.17	710.65	-1,151.72	-413.03	-448.89	-290.63	540.64	516.76	1,674.05	-1,173.73	-779.09	-401.63	-662.35	-309.08	-117.57	-336.41	563.72	433.69	-513.58	-457.78	182.86	259.91	150.24	160.51	-190.64	145.53	-470.66	-222.23	-255.15	-629.27	-240.84	-126.75	76.21	-70.72	64.28	-601.12	-42.38	-187.58	-499.55	-149.87	-356.43	-17.70	10.31	3.97	-246.39	-49.48	-4.66	23.29	-30.00	-4.17	-23.56	-0.18	-3.48
Capital expenditures	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	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	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	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	0.00
Others incl. marketable securities changes	-802.24	-2,235.73	-1,322.57	-291.24	-1,526.51	181.97	-877.74	-680.55	-39.17	710.65	-1,151.72	-413.03	-448.89	-290.63	540.64	516.76	1,674.05	-1,173.73	-779.09	-401.63	-662.35	-309.08	-117.57	-336.41	563.72	433.69	-513.58	-457.78	182.86	259.91	150.24	160.51	-190.64	145.53	-470.66	-222.23	-255.15	-629.27	-240.84	-126.75	76.21	-70.72	64.28	-601.12	-42.38	-187.58	-499.55	-149.87	-356.43	-17.70	10.31	3.97	-246.39	-49.48	-4.66	23.29	-30.00	-4.17	-23.56	-0.18	-3.48
Cash flow from financing +	789.20	2,294.82	1,455.48	329.03	1,565.77	-198.15	969.27	714.65	-2.51	-747.76	283.19	460.44	400.26	248.19	-649.06	-731.33	-1,811.22	1,113.67	852.08	438.87	666.68	336.74	110.07	351.83	-633.83	-381.03	525.89	478.77	-164.60	-327.89	-141.60	-191.36	66.38	-121.50	412.57	322.88	255.83	558.91	267.35	118.66	-55.98	32.52	-89.70	610.74	29.78	222.42	512.54	140.04	391.74	15.40	-8.43	-9.06	247.45	47.37	5.75	-23.16	29.66	3.87	23.95	1.47	2.89
Dividend payout	-67.17	-57.89	-47.95	-40.35	-32.68	-28.44	-25.27	-20.23	-18.56	-20.99	-22.46	-18.89	-18.42	-16.97	-21.55	-23.97	-31.01	-31.97	-24.09	-18.90	-16.03	-13.58	-12.06	-12.59	-15.42	-15.15	-13.89	-12.51	-11.76	-12.40	-13.54	-14.25	-19.12	-19.95	-19.05	-15.03	-13.87	-7.91	-10.44	-9.27	-9.15	-9.15	-9.42	-10.94	-9.24	-8.10	-6.11	-4.99	-3.45	-1.50	-1.35	-1.35	-0.45	0.00
Common stock repurchases	-0.66	-0.02	-0.02	-7.28	-0.07	-0.02	-0.52	-0.02	-2.90	-5.47	-0.01	-0.31	-3.97	-20.01	-2.39	-2.23	-0.21	115.10	398.66	0.00	-0.30	0.00	0.00	-0.07	19.45	-0.01	55.32	0.01	-3.02	-18.74	0.00	-7.68	0.00	74.75	0.00	110.06	12.79	187.50	47.12	0.00	0.00	-1.34	-9.51	0.00	16.18	0.00	0.00	0.00	0.00	0.00	0.00		35.40	0.00
Net Debt Issuance	857.02	2,352.73	1,503.44	376.65	1,598.52	-169.70	995.06	734.90	18.96	-721.30	305.66	479.64	422.65	285.16	-625.12	-705.13	-1,780.00	1,030.54	477.51	457.77	683.00	350.32	122.13	364.49	-637.86	-365.87	484.45	491.28	-149.81	-296.75	-128.05	-169.43	85.49	-176.29	431.62	227.85	256.90	379.32	230.68	127.93	-46.82	43.01	-70.77	621.68	22.84	230.52	518.65	145.03	395.19	16.90	-7.08	-7.71	212.50	47.37	5.75	-23.16	29.66	3.87	23.95	1.47	2.89

Change in cash	35.57	107.35	160.88	56.24	65.04	1.34	76.71	53.39	3.33	-77.93	-833.04	63.38	-51.26	-43.73	-2.42	-144.07	-23.00	-24.80	95.53	51.13	29.09	52.16	11.32	34.58	-77.21	76.44	21.12	38.16	16.67	-69.06	26.31	5.01	-82.71	65.42	-38.37	106.94	18.30	-37.39	43.41	1.00	8.33	-9.87	-33.37	22.37	-15.03	38.11	21.74	-10.28	35.40	0.27	1.58	3.65	0.13	-1.92	1.58	0.76	0.22	0.10	-0.01	1.12	-0.51

4 days ago

Ask a follow up