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
Operating cash flow +	59.84	42.21	42.40	38.80	30.08	15.59	16.31	10.11	3.98	6.32	1.57	0.44
Net income
Depreciation, depletion and amortization	1.22	3.29	2.54	2.55	2.24	1.62	1.29	0.80	0.41	0.17	0.24	0.33
Stock-based compensation	4.95	3.84	3.22	2.44	1.97	1.54	1.10	1.50	0.55	0.39	0.14	0.07
Change in inventory									0.00
Other working capital changes	53.67	35.09	36.65	33.80	25.88	12.43	13.93	7.81	3.01	5.77	1.19	0.04
Cash flow from investing +	-362.09	-308.27	-215.40	-221.50	-170.49	-135.44	-97.31	-142.74	-108.79	-65.57	-60.97	-35.84
Capital expenditures	-3.16	-3.15	-3.00	-1.24	-2.94	-3.14	-2.06	-1.25	-0.19	-2.67	-0.09	-0.21
Others incl. marketable securities changes	-358.93	-305.12	-212.40	-220.27	-167.55	-132.31	-95.25	-141.49	-108.60	-62.91	-60.88	-35.63
Cash flow from financing +	411.81	227.17	174.09	197.67	224.38	123.23	112.25	120.12	104.90	69.09	20.66	91.70
Dividend payout	-5.86	-4.85	-3.72	-2.15	-2.15	-0.40	-2.15		0.00
Common stock repurchases	0.00	0.00	-0.29	0.33	0.03	-0.57	0.05	0.38	27.28	0.00	9.76	6.78
Net Debt Issuance	417.67	232.02	178.10	199.49	226.50	124.20	114.35	119.74	77.61	69.09	10.90	84.92

Change in cash	109.56	-38.88	1.09	14.97	83.97	3.38	31.24	-12.52	0.08	9.84	-38.74	56.30

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
Operating cash flow +	19.51	16.79	16.75	10.49	15.81	11.69	10.53	7.22	12.78	16.52	10.77	0.44	14.67	8.44	11.82	7.31	11.15	7.39	6.37	3.04	13.28	-1.29	3.05	6.11	7.72	3.33	11.86	0.16	0.57	2.07	4.51	0.28	2.56	0.99	0.14	2.46	0.39	5.27	0.35	-0.13	0.83	0.49	0.49	0.29	0.29
Net income
Depreciation, depletion and amortization	0.99	2.32	0.94	0.92	0.91	0.82	0.77	0.95	0.75	0.64	0.63	0.65	0.62	0.75	0.60	0.60	0.60	0.56	0.55	0.61	0.53	0.44	0.43	0.38	0.38	0.25	0.49	0.22	0.20	0.12	0.10	0.10	0.10	0.10	0.10	0.10	0.10	0.03	0.06	0.03	0.04	0.06	0.06	0.06	0.06
Stock-based compensation	2.04	1.37	1.30	1.19	1.09	0.97	0.93	0.96	0.97	0.84	0.80	0.79	0.79	0.62	0.69	0.58	0.56	0.50	0.48	0.49	0.49	0.38	0.38	0.39	0.39	0.29	0.27	0.27	0.27	0.20	0.88	0.22	0.20	0.13	0.13	0.15	0.14	0.14	0.10	0.08	0.08	0.06	0.06	0.01	0.01
Change in inventory																															0.00	0.00	0.00	0.00	0.00	0.00
Other working capital changes	16.48	13.11	14.51	8.38	13.81	9.89	8.83	5.31	11.07	15.05	9.34	-1.00	13.26	7.07	10.54	6.14	9.98	6.33	5.34	1.94	12.27	-2.11	2.24	5.34	6.95	2.80	11.10	-0.33	0.10	1.75	3.53	-0.04	2.26	0.75	-0.09	2.21	0.15	5.10	0.19	-0.24	0.71	0.38	0.38	0.22	0.22
Cash flow from investing +	-71.19	-199.62	-35.05	-113.83	-13.59	-134.56	-64.12	-64.40	-45.18	-94.62	-19.14	-91.67	-9.98	-66.40	-16.18	-66.11	-72.81	-47.84	-76.25	-0.21	-46.19	-102.74	-27.47	10.92	-16.16	-39.31	-11.68	-18.16	-27.78	-27.39	-47.25	-30.70	-36.71	-42.93	-32.11	-10.46	-23.29	-10.31	-30.95	-18.39	-5.92	-18.77	-18.77	-11.71	-11.71
Capital expenditures	-0.18	-5.26	-1.38	-1.76	-1.75	-0.78	-0.78	-0.66	-0.93	-0.79	-0.74	-0.62	-0.85	-0.12	-0.37	-0.35	-0.40	-0.68	-0.65	-0.76	-0.86	-1.37	-0.53	-0.66	-0.59	-0.10	-1.12	-0.11	-0.33	-0.20	-0.22	-0.13	-0.02	-0.02	-0.01	-0.09	-0.07	-0.52	-0.80	-0.68	-0.67	-0.03	-0.03	-0.01	-0.01
Others incl. marketable securities changes	-71.01	-194.36	-33.67	-112.07	-11.84	-133.79	-63.34	-63.74	-44.26	-93.83	-18.39	-91.05	-9.13	-66.28	-15.81	-65.76	-72.42	-47.16	-75.60	0.55	-45.33	-101.38	-26.94	11.58	-15.57	-39.21	-10.55	-18.05	-27.44	-27.20	-47.03	-30.57	-36.70	-42.91	-32.10	-10.37	-23.22	-9.79	-30.15	-17.71	-5.25	-18.74	-18.74	-11.70	-11.70
Cash flow from financing +	38.01	177.96	96.09	93.27	44.49	101.54	48.52	51.67	25.44	122.66	22.81	-6.37	34.99	39.96	31.29	65.05	61.45	51.37	62.38	55.01	55.62	58.62	20.58	27.01	17.01	36.11	21.34	8.24	46.56	16.05	55.07	15.38	33.61	53.57	23.56	15.27	12.50	17.47	19.83	34.79	-3.00	8.60	8.60	1.73	1.73
Dividend payout	-1.66	-1.64	-1.42	-1.40	-1.40	-1.32	-1.17	-1.17	-1.18	-1.13	-0.85	-0.96	-0.78	-0.69	-0.69	-0.69	-0.73	-0.73	-0.73												0.00	0.00	0.00	0.00	0.00	0.00
Common stock repurchases						0.00	0.30	0.00	-0.30	124.71	0.11	-0.02	-0.27	0.16	0.13	0.17	-0.06	0.01		0.01	0.57	0.57	0.00	-0.08	-0.49	0.05	0.05	0.05		0.38	0.00	0.00	0.38	0.00	0.00	0.00	0.00	0.00				9.76
Net Debt Issuance	39.67	179.59	97.51	94.68	45.89	102.86	49.39	52.84	26.92	-0.92	23.55	-5.38	36.03	40.50	31.84	65.57	62.24	52.09	63.11	55.00	55.05	58.05	20.58	27.10	17.50	36.06	21.29	8.19	46.56	15.67	55.07	15.38	33.24	53.57	23.56	15.27	12.50	17.47	19.83	34.79	-3.00	-1.16	8.60	1.73	1.73

Change in cash	-13.67	-4.87	77.79	-10.07	46.71	-21.33	-5.07	-5.51	-6.97	44.56	14.45	-97.60	39.68	-18.00	26.93	6.26	-0.22	10.92	-7.50	57.84	22.71	-45.41	-3.84	44.05	8.57	0.13	21.52	-9.76	19.35	-9.28	12.34	-15.04	-0.54	11.63	-8.41	7.27	-10.41	12.42	-10.78	16.28	-8.09	-9.68	-9.68	-9.69	-9.69

5 days ago

Ask a follow up