Doyoumoney

	Jan-26	Jan-25	Jan-24	Jan-23	Jan-22	Jan-21	Jan-20	Jan-19	Jan-18
Operating cash flow +	78.81	32.38	-32.38	-90.12	-74.71	2.89	0.83	-2.13	-11.14
Net income
Depreciation, depletion and amortization	31.45	27.89	29.49	25.30	21.30	15.91	13.92	11.59	9.64
Stock-based compensation	67.45	66.98	71.70	58.78	36.14	13.49	6.18	1.45	0.81
Change in inventory						2.62	3.37	-2.45	1.65
Other working capital changes	-20.09	-62.48	-133.57	-174.20	-132.16	-29.13	-22.64	-12.72	-23.24
Cash flow from investing +	-161.88	-24.09	-39.67	-26.20	-65.23	-25.09	-12.32	-11.02	-11.97
Capital expenditures	-11.10	-24.09	-25.10	-26.20	-30.81	-18.58	-12.32	-9.83	-11.97
Others incl. marketable securities changes	-150.78	0.00	-14.57	0.00	-34.42	-6.51	0.00	-1.19	0.00
Cash flow from financing +	72.85	-11.49	-17.12	-20.80	234.97	150.66	100.27	4.19	31.29
Dividend payout			-12.18		0.00	-4.97	-14.96	-14.96	-14.96
Common stock repurchases	1.45	1.01	-12.18	-19.38	-9.00	-4.97	31.69	0.36	32.61
Net Debt Issuance	71.40	-12.50	7.24	-1.42	243.96	160.59	83.54	18.79	13.63

Change in cash	-10.21	-3.19	-89.16	-137.13	95.03	128.47	88.77	-8.96	8.18

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
Operating cash flow +	22.07	33.66	15.47	14.84	14.85	16.26	5.79	11.06	-0.87	-2.83	-6.31	-9.33	-13.66	-15.90	-20.75	-19.84	-33.63	-37.98	-24.53	-6.73	-5.47	4.08	-0.67	-2.42	1.90	1.27	-3.03	0.55	2.03	-3.80	0.72	1.87	-0.92
Net income
Depreciation, depletion and amortization	9.95	9.69	7.48	7.41	6.88	6.82	7.09	7.30	6.87	8.45	7.46	6.78	6.99	6.92	6.68	5.82	5.88	5.84	5.23	5.28	4.95	4.25	3.99	4.04	3.62	3.66	3.48	3.42	3.37	3.17	3.00	2.74	2.68
Stock-based compensation	13.55	18.04	15.96	16.23	17.23	17.16	16.53	16.45	16.84	17.86	17.96	18.65	17.14	15.28	14.78	14.56	14.15	10.17	12.93	7.27	5.77	3.87	3.32	3.43	2.87	2.35	1.77	1.47	0.60	0.50	0.45	0.25	0.25
Change in inventory										-2.16	-1.29	3.45						0.79	-10.17	2.97	-4.82	2.00	3.15	-5.51	2.98	3.21	0.48	-2.04	1.71	-2.43	0.86	-0.11	-0.77
Other working capital changes	-1.44	5.94	-7.97	-8.80	-9.25	-7.73	-17.83	-12.69	-24.58	-26.99	-30.44	-38.21	-37.79	-38.10	-42.21	-40.22	-53.67	-54.78	-32.52	-22.25	-11.37	-6.04	-11.13	-4.38	-7.57	-7.94	-8.76	-2.29	-3.65	-5.03	-3.59	-1.01	-3.09
Cash flow from investing +	4.80	-142.62	-6.67	-5.20	-7.39	-7.06	-4.18	-7.40	-5.45	-8.16	-15.72	-9.72	-6.08	-6.60	-6.73	-5.85	-7.02	-40.67	-14.51	-3.15	-6.90	-13.98	-3.71	-4.32	-3.08	-3.17	-3.52	-2.91	-2.72	-3.88	-2.28	-2.93	-1.93
Capital expenditures	-4.31	-2.56	-3.27	-1.77	-7.39	-7.06	-0.62	-7.40	-5.45	-7.86	-5.31	-5.84	-6.08	-6.60	-6.73	-5.85	-7.02	-6.25	-14.51	-3.15	-6.90	-7.47	-3.71	-4.32	-3.08	-3.17	-3.52	-2.91	-2.72	-2.69	-2.28	-2.93	-1.93
Others incl. marketable securities changes	9.11	-140.06	-3.40	-3.44	0.00	0.00	-3.57	0.00	0.00	-0.29	-10.41	-3.87	0.00	0.00	0.00	0.00	0.00	-34.42	0.00	0.00	0.00	-6.51	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-1.19	0.00	0.00	0.00
Cash flow from financing +	-24.24	76.51	-0.67	-2.15	-0.84	-6.63	-1.65	-1.38	-1.67	-4.86	-2.28	-3.04	-7.18	-10.01	-3.66	-2.77	-3.97	-7.93	-0.43	-0.94	244.27	-25.43	174.29	0.69	1.11	0.82	-2.11	96.49	5.06	6.61	-0.26	-1.47	-0.69
Dividend payout											-1.17	-1.32						-1.36			-1.36	0.00	0.00			-14.95	0.00	-14.96	-14.96		-14.96	-14.96	-14.96
Common stock repurchases	-1.10	1.45	1.08	0.24	0.13	1.01	0.58	0.00	0.00	12.18	-1.45	-3.78	-6.95	9.52	-3.21	-2.00	-4.31	3.55	-1.59	-0.82	-1.15	0.87	177.28	-0.87	1.74	-0.37	0.37	130.86	0.04				0.00
Net Debt Issuance	-23.15	75.05	-1.75	-2.39	-0.97	-7.64	-2.23	-1.38	-1.67	-17.04	0.34	2.05	-0.23	-19.53	-0.45	-0.76	0.34	-10.12	1.16	-0.13	246.77	-26.30	-2.99	1.56	-0.63	16.14	-2.47	-19.41	19.98	6.61	14.69	13.49	14.26

Change in cash	2.63	-32.45	8.13	7.48	6.62	2.57	-0.05	2.28	-7.99	-15.85	-24.31	-22.09	-26.92	-32.51	-31.14	-28.46	-44.62	-86.58	-39.46	-10.83	231.90	-35.34	169.92	-6.05	-0.06	-1.07	-8.66	94.14	4.37	-1.07	-1.82	-2.53	-3.55

4 days ago

Ask a follow up