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 +	-135.12	-202.19	85.11	24.49	-16.85	-5.00	64.37	-79.76	-33.68	94.62	26.67	-21.35	-5.45	-11.05	-1.09
Net income
Depreciation, depletion and amortization	10.51	12.11	11.50	8.80	7.49	5.79	4.30	3.25	2.03	1.47	1.11	0.88	0.71	0.53	0.61
Stock-based compensation	43.23	53.28	53.76	48.91	36.98	31.62	31.85	20.55	13.65	7.85	4.87	1.86	0.20	0.03	-0.06
Change in inventory					1.40	-5.88	3.48	-1.36	-5.64	0.83	-0.54	0.79	0.22	0.37	0.13
Other working capital changes	-188.86	-267.58	19.86	-33.23	-62.72	-36.54	24.75	-102.19	-43.72	84.48	21.23	-24.88	-6.59	-11.98	-1.77
Cash flow from investing +	139.99	-7.87		-119.73	-46.25	100.19	-50.97	-164.77	31.95	-213.65	-185.11	-2.28	-1.28	-1.16	-1.29
Capital expenditures	-3.15	-6.10	-21.25	-43.40	-15.98	-13.77	-11.04	-9.15	-7.28	-3.01	-3.68	-2.29	-1.29	-1.26	-1.42
Others incl. marketable securities changes	143.14	-1.78	21.25	-76.32	-30.27	113.96	-39.93	-155.62	39.23	-210.64	-181.43	0.00	0.02	0.10	0.13
Cash flow from financing +	8.23	197.15	26.18	5.70	43.04	18.04	10.66	254.24	3.73	120.97	116.38	0.31	82.39	-0.01	-0.01
Dividend payout									0.00	0.00	0.00	0.00
Common stock repurchases	1.29	1.98	1.98	2.09	1.84	1.43	1.39	0.94	3.73	0.55	0.62	0.32
Net Debt Issuance	6.94	195.18	24.21	3.61	41.20	16.62	9.27	253.31	0.00	120.43	115.76	-0.01	82.39	-0.01	-0.01

Change in cash	13.10	-12.91	111.29	-89.54	-20.06	113.23	24.07	9.72	2.00	1.94	-42.06	-23.33	75.66	-12.23	-2.38

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 +	-67.63	-51.71	-30.82	-36.37	-16.22	-55.58	-26.02	-67.35	-55.26	18.17	-27.28	-38.20	-30.61	-24.43	-1.17	44.27	5.82	61.79	-39.02	-9.65	-29.97	17.08	-3.87	-27.68	9.46	-19.58	-6.48	109.16	-18.73	-16.78	-10.31	-28.42	-24.25	-6.67	-3.51	-12.79	-10.72	-15.79	134.07	-9.37	-14.30	-3.85	39.52	-6.92	-2.09	-5.86	-4.72	-5.77	-4.99	-4.15	-4.11	1.16	1.65	-3.91	-2.63
Net income
Depreciation, depletion and amortization	2.57	2.58	2.59	2.65	2.69	2.99	3.05	3.02	3.04	3.23	3.14	2.89	2.25	2.16	2.24	2.22	2.18	2.11	1.99	1.75	1.64	1.53	1.45	1.44	1.37	1.23	1.07	1.01	1.00	0.88	0.82	0.82	0.73	0.61	0.56	0.45	0.41	0.47	0.37	0.35	0.28	0.35	0.27	0.25	0.24	0.26	0.14	0.17	0.32	0.28	0.13	0.16	0.14	0.11	0.11
Stock-based compensation	9.56	10.19	10.09	10.74	12.21	12.33	12.34	17.19	11.42	14.70	12.90	13.56	12.60	12.75	12.76	12.60	10.81	10.39	8.94	9.35	8.29	8.56	8.32	8.23	6.51	7.18	9.51	9.30	5.86	5.08	6.12	4.88	4.47	3.44	3.60	3.45	3.16	1.99	1.87	2.03	1.96	1.48	1.09	1.19	1.11	0.75	0.47	0.36	0.28	0.14	0.04	0.01	0.01	0.01	0.01
Change in inventory										-9.59	6.19	3.40						-5.19	-0.70	15.57	-8.28	-5.82	-0.29	1.65	-1.42	17.47	-9.47	-1.54	-2.98	5.60	-0.35	-4.40	-2.22	0.97	0.96	-5.45	-2.13	0.76	1.30	0.66	-1.89	-0.78	1.11	-0.07	-0.81	0.48	0.67	-0.34	-0.03	1.68		0.03	-0.57	0.47
Other working capital changes	-79.76	-64.47	-43.50	-49.76	-31.13	-70.90	-41.41	-87.56	-69.71	9.83	-49.51	-58.04	-45.46	-39.34	-16.17	29.44	-7.17	54.48	-49.26	-36.33	-31.62	12.82	-13.34	-39.01	2.99	-45.45	-7.59	100.38	-22.60	-28.34	-16.90	-29.72	-27.23	-11.69	-8.63	-11.25	-12.15	-19.00	130.54	-12.41	-14.66	-4.90	37.05	-8.30	-2.63	-7.35	-6.00	-5.97	-5.56	-6.25	-4.29	0.97	2.07	-4.50	-2.75
Cash flow from investing +	26.68	71.17	14.67	40.48	11.94	57.25	-163.46	66.02	32.32	-202.63	45.33	-1.41	48.14	24.55	3.13	-75.64	-71.76	7.86	-38.85	-53.31	38.05	78.78	-50.56	59.41	12.57	15.73	22.06	-102.43	13.67	6.87	5.86	-190.17	12.67	8.94	4.93	9.35	8.73	-104.27	-127.67	8.62	9.66	-41.69	6.93	-101.29	-49.06	-0.59	-0.57	-0.68	-0.45	-0.01	-0.38	-0.34	-0.55	-0.27	-0.37
Capital expenditures	-0.61	-1.14	-0.18	-0.38	-1.44	-2.68	-2.12	-3.65	-1.06	-0.98	-3.42	-4.94	-11.19	-10.90	-14.87	-14.65	-3.00	-6.32	-3.77	-3.54	-2.02	-4.24	-5.37	-1.55	-2.61	-3.66	-3.34	-2.57	-1.47	-3.42	-1.43	-1.56	-2.74	-1.92	-3.01	-1.15	-1.20	-0.57	-1.19	-0.59	-0.66	-0.73	-0.91	-0.88	-1.15	-0.59	-0.57	-0.68	-0.45	-0.01	-0.39	-0.34	-0.56	-0.34	-0.40
Others incl. marketable securities changes	27.29	72.31	14.85	40.86	13.39	59.94	-161.34	69.66	33.38	-201.65	48.75	3.53	59.33	35.45	17.99	-60.99	-68.76	14.18	-35.08	-49.77	40.07	83.01	-45.19	60.96	15.18	19.39	25.40	-99.87	15.14	10.29	7.29	-188.61	15.41	10.86	7.94	10.50	9.92	-103.70	-126.48	9.22	10.32	-40.96	7.85	-100.41	-47.91	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.01	0.06	0.03
Cash flow from financing +	0.95	6.32	0.00	0.66	2.97	10.17	187.74	1.07	0.19	185.52	0.36	1.92	0.92	1.17	1.29	2.51	0.73	32.63	3.23	1.84	5.34	9.59	2.99	4.00	1.47	2.97	3.05	3.97	0.67	1.17	4.15	2.31	246.62	0.62	0.99	1.10	1.03	119.80	0.50	0.47	0.20	0.39	0.11	0.33	115.55	0.18	0.00	0.13	0.00	72.51	2.37	7.51	0.00		-0.01
Dividend payout																															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	-0.32	0.00	0.00	0.00
Common stock repurchases		-0.03	0.66	0.66		0.93	0.93			1.98		1.92	0.92	2.09	1.29	2.51	0.73	32.63	3.23	1.84	5.34	9.59	2.99	4.00	1.47	2.97	3.05	3.97	0.67	0.94	4.15	2.31	246.62	0.94	0.99	1.10	1.03	0.55	0.50	0.47	0.20	0.62	0.11	0.33	115.55	0.31	0.00	0.13	0.00
Net Debt Issuance	0.95	6.36	-0.66	0.00	2.97	9.24	186.81	1.07	0.19	183.54	0.36	0.00	0.00	-0.92	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	0.23	0.00	0.00	0.00	-0.32	0.00	0.00	0.00	119.26	0.00	0.00	0.00	-0.24	0.00	0.00	0.00	0.19	0.00	0.00	0.00	72.51	2.37	7.51	0.00	0.00	-0.01

Change in cash	-40.00	25.78	-16.15	4.77	-1.30	11.85	-1.74	-0.26	-22.75	1.06	18.40	-37.68	18.45	1.29	3.24	-28.86	-65.21	102.28	-74.64	-61.12	13.42	105.45	-51.44	35.73	23.50	-0.88	18.63	10.70	-4.39	-8.75	-0.30	-216.28	235.04	2.89	2.41	-2.34	-0.97	-0.26	6.91	-0.27	-4.44	-45.15	46.57	-107.88	64.40	-6.27	-5.30	-6.32	-5.44	68.35	-2.13	8.34	1.10	-4.18	-3.00

4 days ago

Ask a follow up