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 +	238.54	-11.54	-27.00	-186.99	-207.86	-250.40	-238.20	-112.87	-201.05	-98.99	-168.86	-175.16	-120.96	-119.11	-83.43
Net income
Depreciation, depletion and amortization	5.64	3.62	4.26	7.02	8.60	9.06	6.21	3.17	4.03	3.12	2.99	2.66	2.65	3.25	3.84
Stock-based compensation	18.48	21.39	25.37	39.73	62.06	62.98	60.45	51.31	49.15	41.17	54.05	43.23	22.48	21.32
Change in inventory			-8.54		-26.39	-22.53	1.44	-1.63	-7.30	-3.18	1.03	-6.63	-3.10	-4.82	1.71
Other working capital changes	214.42	-36.54	-48.08	-233.75	-252.13	-299.92	-306.30	-165.72	-246.92	-140.10	-226.93	-214.42	-142.99	-138.86	-88.98
Cash flow from investing +	-105.28	12.28	-32.70	1,154.01	124.49	10.72	-83.05	176.71	-56.33	-148.24	111.04	-106.25	-2.63	-2.43	-3.05
Capital expenditures	-0.04	-0.33	-2.49	-0.57	-3.41	-6.62	-3.18	-7.24	-2.41	-2.14	-2.65	-3.11	-2.73	-2.59	-3.63
Others incl. marketable securities changes	-105.24	12.62	-30.21	1,154.58	127.90	17.34	-79.88	183.95	-53.93	-146.10	113.69	-103.14	0.10	0.16	0.58
Cash flow from financing +	-3.25	-2.50	-198.93	-758.81	91.86	263.09	1.29	225.20	1.66	479.23	81.31	370.62	123.59	121.54	86.48
Dividend payout				-0.80		-385.06			0.00	0.00	0.00	0.00
Common stock repurchases	-4.03	-3.10	-199.55	-132.28	-9.06	-9.75	-3.17	-9.81	-8.56	-3.87	-0.76	-0.18	82.14
Net Debt Issuance	0.79	0.61	0.62	-625.72	100.92	657.90	4.46	235.01	10.22	483.10	82.07	370.80	41.45	121.54	86.48

Change in cash	130.01	-1.75	-258.63	208.21	8.50	23.40	-319.96	289.04	-255.73	232.00	23.49	89.22	0.00	0.00	0.00

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	Mar-12
Operating cash flow +	73.28	-6.06	-6.51	208.07	43.04	-0.90	-5.20	-4.42	-1.02	-0.85	-2.49	-12.44	-11.22	-124.06	-22.14	-14.73	-26.07	-42.43	-45.45	-50.11	-69.87	-64.93	-77.03	-53.35	-55.10	-64.35	-44.62	-48.03	-81.19	-52.18	-48.98	-61.54	49.83	-44.20	-62.30	-44.53	-50.03	-28.11	-12.43	-32.14	-26.31	-33.75	-31.98	-46.61	-56.51	-42.54	-36.38	-51.44	-44.80	-35.19	-32.94	-24.35	-28.49	-22.71	-24.82
Net income
Depreciation, depletion and amortization	1.44	0.43	0.64	0.93	1.05	0.70	0.76	0.98	1.18	1.42	0.94	0.92	0.98	2.03	1.77	1.91	1.32	2.39	2.61	2.42	2.29	1.13	1.98	2.57	2.35	1.11	1.92	1.51	1.67	0.86	0.62	0.79	0.90	1.02	0.95	0.98	1.08	1.18	0.79	0.45	0.70	0.70	1.11	0.60	0.59	0.17	1.08	0.69	0.73	0.69	0.56	0.70	0.70	0.74	0.78
Stock-based compensation	4.50	4.48	4.58	4.54	4.88	5.83	4.96	5.38	5.23	5.82	6.26	6.26	7.02	6.95	8.53	9.71	14.55	16.92	14.37	14.94	15.83	15.55	15.56	16.59	15.28	23.91	13.02	11.30	12.22	11.71	11.75	13.86	14.00	17.79	10.69	10.40	10.27	10.04	9.90	9.90	11.33	11.51	12.25	14.66	15.63	14.42	9.35	6.76	12.70	5.16	5.59	6.21	5.52	5.17	5.24
Change in inventory										-4.79	1.26	3.53						1.10	0.52	-15.90	-12.12	-5.01	-4.46	-4.52	-8.54	13.32	-2.21	-2.55	-7.12	-1.08	-0.20	0.02	-0.37	-4.34	-2.47	-0.64	0.14	-1.34	-2.00	0.02	0.13	0.91	-0.24	0.40	-0.04	-0.21	-2.06	-3.74	-0.62	-0.26	-0.31	-0.05	-2.48	-0.26	-0.27
Other working capital changes	67.34	-10.97	-11.72	202.60	37.11	-7.42	-10.92	-10.77	-7.43	-3.31	-10.95	-23.15	-19.22	-133.03	-32.43	-26.35	-41.94	-62.85	-62.95	-51.57	-75.87	-76.60	-90.12	-67.98	-64.18	-102.69	-57.35	-58.29	-87.97	-63.67	-61.14	-76.20	35.30	-58.68	-71.47	-55.26	-61.52	-37.98	-21.12	-42.52	-38.47	-46.87	-45.10	-62.27	-72.69	-56.92	-44.74	-55.15	-57.62	-40.78	-38.78	-31.20	-32.23	-28.36	-30.57	0.00
Cash flow from investing +	52.59	0.59	-100.25	-36.26	30.63	15.69	-17.40	-3.03	17.03	-0.68	-0.02	11.05	-43.05	39.16	1,075.41	7.52	31.92	10.82	-35.79	35.77	113.70	52.40	66.54	-176.59	68.40	14.06	-23.66	-1.30	-72.16	99.39	46.65	41.96	-11.29	41.25	14.76	11.18	-123.52	-46.21	-49.84	-68.58	16.39	-34.50	62.09	41.30	42.15	9.68	-109.86	-4.46	-1.62	-1.07	-0.24	-0.69	-0.64	-0.26	-0.47
Capital expenditures	0.00	-0.01	0.00	-0.03	0.00	-0.19	-0.02	-0.04	-0.09	-0.68	-0.02	-0.85	-0.94	-0.27	-0.06	-0.11	-0.25	-0.44	-1.04	-0.16	-1.77	-1.24	-2.05	-2.37	-0.95	-1.30	-0.08	-0.58	-1.22	-1.50	-1.88	-1.09	-2.77	-0.26	-0.83	-0.74	-0.59	-0.40	-0.41	-0.64	-0.68	-0.61	-0.67	-0.71	-0.66	-0.77	-0.46	-0.26	-1.62	-1.07	-0.24	-0.69	-0.74	-0.26	-0.57	0.00
Others incl. marketable securities changes	52.59	0.60	-100.25	-36.22	30.63	15.88	-17.38	-3.00	17.12	0.00	0.00	11.90	-42.11	39.43	1,075.47	7.63	32.17	11.27	-34.75	35.92	115.46	53.65	68.59	-174.22	69.36	15.36	-23.58	-0.72	-70.94	100.89	48.52	43.06	-8.52	41.51	15.59	11.91	-122.94	-45.81	-49.43	-67.94	17.07	-33.90	62.76	42.01	42.81	10.45	-109.40	-4.20	0.00	0.00	0.00	0.00	0.10	0.00	0.10	0.00
Cash flow from financing +	-5.58	-1.49	-0.40	-0.50	-0.85	-0.37	-0.37	-0.04	-1.72	-30.61	-31.40	-80.68	-56.24	-35.47	-722.03	0.14	-1.45	0.15	-2.29	105.29	-11.29	0.74	-0.96	1.87	261.43	-1.54	-0.13	4.40	-1.43	229.60	-0.32	-2.40	-1.68	0.63	-0.79	3.03	-1.22	332.46	0.48	120.27	26.02	53.84	-0.08	1.51	26.04	-0.16	0.26	324.10	46.42	36.25	33.17	25.04	29.13	22.97	25.28
Dividend payout														-0.80				-118.91				-386.73			-380.20						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
Common stock repurchases	-5.82	-1.98	-0.68	-0.50	-0.87	-0.53	-0.40	-0.46	-1.72	-30.78	-31.40	-81.13	-56.24	-35.79	-94.70	-0.35	-1.45	-0.46	-2.29	-0.73	-5.59	-0.81	-0.99	-1.14	-6.80	-0.43	-0.56	-0.49	-1.69	-1.36	-1.55	-5.19	-1.72	-1.24	-1.16	-2.13	-4.03	-1.02	-0.63	-0.44	-1.78	-0.76	-0.05	0.10	-0.10	-0.05	-0.13	324.10	46.42	82.14
Net Debt Issuance	0.24	0.49	0.28	0.00	0.02	0.16	0.03	0.42	0.00	0.17	0.00	0.45	0.00	1.12	-627.33	0.49	0.00	119.51	0.00	106.01	-5.70	388.29	0.02	3.02	648.44	-1.11	0.43	4.90	0.25	230.96	1.23	2.79	0.04	1.87	0.37	5.16	2.82	333.48	1.11	120.71	27.80	54.60	-0.03	1.41	26.14	-0.11	0.39	0.00	0.00	-45.89	33.17	25.04	29.13	22.97	25.28	0.00

Change in cash	120.30	-6.97	-107.15	171.31	72.82	14.42	-22.97	-7.49	14.29	-32.14	-33.91	-82.07	-110.51	-120.37	331.25	-7.08	4.41	-31.46	-83.53	90.94	32.54	-11.78	-11.46	-228.06	274.73	-51.84	-68.41	-44.92	-154.79	276.82	-2.65	-21.98	36.85	-2.32	-48.33	-30.32	-174.76	258.14	-61.79	19.56	16.10	-14.41	30.02	-3.81	11.68	-33.01	-145.97	268.20	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00

4 days ago

Ask a follow up