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 +	91.50	87.78	117.08	161.32	95.47	104.48	72.33	89.75	88.96	79.44	64.49	28.53	29.62	9.62	11.56	30.89
Net income
Depreciation, depletion and amortization	89.59	75.98	77.16	80.63	77.85	68.74	55.03	66.55	57.47	54.41	48.23	32.98	20.96	14.59	12.15	13.54
Stock-based compensation	1.85	1.51	3.03	2.29	1.31	0.17	1.25	0.48	1.93	3.93	5.12	11.96	3.16
Change in inventory	1.74	-2.67	-5.04	-0.87	-10.31	-0.78	7.24	0.36	0.86	4.96	9.86	3.24	-2.09	1.05	0.11	0.08
Other working capital changes	-1.69	12.97	41.93	79.27	26.61	36.35	8.81	22.36	28.70	16.14	1.28	-19.64	7.58	-6.02	-0.70	17.27
Cash flow from investing +	68.44	-16.31	-28.18	-46.40	-298.69	-19.55	-15.51	-6.78	-60.11	-96.91	-311.52	-156.15	-47.02	-69.15	-18.88	14.52
Capital expenditures	-35.73	-26.32	-34.63	-30.35	-41.86	-37.06	-24.61	-13.72	-12.49	-20.78	-1.32	-13.97	-6.96	-1.52	-2.77	-2.40
Others incl. marketable securities changes	104.17	10.01	6.45	-16.05	-256.83	17.51	9.10	6.94	-47.63	-76.13	-310.20	-142.18	-40.06	-67.62	-16.10	16.92
Cash flow from financing +	-160.18	-73.08	-99.97	-106.51	210.36	-86.20	-58.23	-83.68	-26.30	17.62	233.05	138.67	16.74	63.14	6.41	-42.74
Dividend payout	-80.29	-79.85	-79.71	-79.63	-79.55	-77.75	-72.34	-75.56	-83.76	-80.01	-64.57	-41.44	-26.00	-43.40	-18.79	-23.99
Common stock repurchases				-24.43				121.80	0.33	-3.25	-3.60	54.07	91.37	0.00		-1.04
Net Debt Issuance	-79.89	6.77	-20.25	-2.46	289.91	-8.45	14.11	-129.92	57.14	100.89	301.22	126.05	-48.63	106.54	25.20	-17.71

Change in cash	-0.24	-1.61	-11.06	8.41	7.14	-1.27	-1.41	-0.71	2.55	0.16	-13.98	11.06	-0.65	3.61	-0.91	2.67

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 +	27.88	29.43	24.37	22.65	15.05	11.11	41.95	28.91	5.82	38.09	31.73	35.73	11.54	34.86	71.80	26.27	28.39	19.20	35.25	23.35	17.67	17.98	24.86	43.85	17.79	2.83	35.33	23.17	11.00	32.48	20.04	19.09	18.14	22.52	17.05	27.62	21.77	15.74	26.66	18.47	18.57	15.59	32.44	5.56	10.91	20.10	5.95	1.70	0.78	2.37	13.13	13.85	0.28	3.25	-6.33	8.25	4.45	3.22	0.28	12.44	-4.38
Net income
Depreciation, depletion and amortization	17.06	19.92	20.03	23.33	26.30	18.08	20.74	18.45	18.72	18.94	19.10	19.30	19.82	19.10	21.33	19.92	20.28	21.12	19.12	19.58	18.03	16.88	18.59	16.05	17.23	15.41	14.06	12.50	13.06	15.12	13.99	21.93	15.50	14.80	14.05	14.28	14.35	13.82	13.43	14.26	12.90	11.88	13.43	11.41	11.50	11.46	8.34	7.25	5.94	6.05	5.21	4.86	4.84	4.34	3.55	3.74	4.74	3.44	3.14	2.91	2.67
Stock-based compensation	0.20	0.50	0.36	0.18	0.81	0.37	0.56	0.37	0.21	0.95	0.96	0.56	0.56	0.69	0.65	0.22	0.73	0.22	0.34	0.39	0.37	0.09	0.04	0.02	0.03	0.70	0.22	0.12	0.20	0.14	0.17	0.13	0.04	0.04	0.18	0.84	0.87	1.33	0.72	0.59	1.28	1.28	0.40	0.50	2.94	8.08	1.83	1.14	0.91	0.92	1.25	0.84	0.16
Change in inventory	-5.45	1.36	-2.04	0.15	2.28	-2.24	2.61	-1.46	-1.59	1.27	-1.64	-4.05	-0.60	0.02	9.51	-4.09	-6.31	-5.64	-3.55	-0.02	-1.10	-0.89	-1.62	-0.12	1.84	-0.42	6.47	2.18	-0.99	1.28	0.38	-1.18	-0.11	0.19	-0.26	0.60	0.33	-0.46	0.51	0.32	4.59	1.63	5.92	1.53	0.77	2.28	-0.01	1.45	-0.48	-0.26	-1.83	-1.67	0.25	-1.05	0.79	0.29	-0.03	-0.02	0.25	0.03	-0.15
Other working capital changes	16.07	7.66	6.01	-1.01	-14.35	-5.11	18.04	11.55	-11.52	16.94	13.31	19.92	-8.24	15.05	40.31	10.22	13.70	3.51	19.34	3.39	0.37	1.90	7.85	27.90	-1.30	-12.87	14.58	8.37	-1.28	15.94	5.50	-1.79	2.71	7.50	3.08	11.89	6.23	1.06	11.99	3.30	-0.21	0.79	12.69	-7.89	-4.31	-1.73	-4.20	-8.13	-5.59	-4.35	8.50	9.81	-4.98	-0.04	-10.67	4.22	-0.26	-0.19	-3.11	9.50	-6.90
Cash flow from investing +	7.84	2.22	15.35	52.21	-1.34	10.25	-0.45	-0.15	-25.96	-11.65	-9.85	-1.31	-5.38	-22.23	-9.74	-5.10	-9.33	-15.49	-262.81	-10.75	-9.64	-3.92	-9.05	-22.25	15.67	-2.06	-7.09	0.63	-6.99	-1.84	1.05	-3.98	-2.01	-71.40	18.73	-5.32	-2.11	-6.62	-29.80	-1.89	-58.60	-0.58	-184.77	-0.42	-125.75	-49.75	-2.13	-101.55	-2.71	-13.60	-31.53	-1.66	-0.23	-72.07	1.42	-0.09	1.59	9.69	-17.97	-18.74	8.14
Capital expenditures	-3.43	-7.07	-6.70	-11.84	-10.11	-7.19	-7.72	-5.31	-6.11	-12.95	-10.35	-5.33	-6.00	-3.57	-10.38	-7.47	-8.93	-9.49	-10.46	-11.29	-10.62	-12.62	-13.68	-5.38	-5.38	-6.21	-7.69	-3.63	-7.08	-3.50	-3.97	-4.15	-2.10	-2.31	-2.00	-5.66	-2.52	-9.21	-6.04	-2.03	-3.50	-0.28	-0.21	-0.31	-0.52	-5.18	-3.09	-2.96	-2.75	-1.71	-1.12	-4.05	-0.08	-0.26	-0.46	-0.12	-0.69	-0.43	-1.82	-0.54	-0.84
Others incl. marketable securities changes	11.27	9.29	22.05	64.05	8.78	17.44	7.27	5.16	-19.86	1.30	0.51	4.02	0.62	-18.66	0.64	2.37	-0.39	-6.00	-252.35	0.54	0.98	8.70	4.63	-16.87	21.05	4.15	0.60	4.27	0.09	1.66	5.01	0.17	0.09	-69.09	20.72	0.34	0.41	2.59	-23.76	0.14	-55.10	-0.29	-184.56	-0.12	-125.23	-44.58	0.96	-98.60	0.04	-11.89	-30.41	2.39	-0.14	-71.81	1.87	0.03	2.28	10.12	-16.15	-18.19	8.98
Cash flow from financing +	-31.51	-34.28	-43.67	-71.89	-10.35	-25.75	-39.23	-29.55	21.44	-27.25	-20.58	-37.44	-14.70	-8.36	-53.85	-28.75	-15.56	-4.31	235.18	-12.93	-7.58	-14.88	-16.67	-28.32	-26.34	-4.37	-25.13	-27.83	-0.90	-31.24	-19.77	-14.31	-18.35	51.21	-37.64	-24.62	-15.25	-10.67	2.79	-15.30	40.81	-15.68	149.60	-5.41	104.54	41.56	-1.42	99.37	-0.83	15.17	18.12	-11.74	-4.81	73.59	3.83	-7.83	-6.44	-13.25	19.14	1.36	-0.84
Dividend payout	-20.09	-19.98	-20.01	-20.07	-19.98	-19.97	-40.04	-19.96	-19.94	-19.94	-19.93	-19.93	-19.92	-19.91	-19.96	-19.90	-19.90	-19.89	-19.89	-19.88	-19.88	-19.88	-19.88	-19.88	-18.11	-18.09	-18.08	-18.08	-18.08	-18.08	-18.08	-18.00	-21.41	-21.33	-21.08	-20.83	-20.53	-20.36	-20.13	-19.91	-19.62	-19.21	-18.65	-13.44	-13.27	-12.35	-9.84	-9.63	-9.63	-7.56	-7.19	-6.81	-4.44	-36.74	-1.74	-4.92	-2.52	-18.79			-3.81
Common stock repurchases																-0.07	24.50													6.31	0.00	0.00	0.00	0.00	0.33	0.00	0.00	3.25	0.00	-0.50	-2.75	-3.60	184.00	138.55	0.00	135.03	135.03	0.00	0.00	91.37	0.00	0.00	-12.00	-12.00
Net Debt Issuance	-11.42	-14.30	-23.66	-51.81	9.64	-5.77	0.81	-9.58	41.38	-7.31	-0.65	-17.52	5.22	11.55	-33.89	-8.77	-20.17	15.58	255.08	6.95	12.30	5.00	3.22	-8.44	-8.23	13.72	-7.05	-9.75	17.19	-19.47	-1.69	3.68	3.06	72.54	-16.89	-3.79	5.28	6.44	22.91	5.11	63.18	7.13	-15.75	-130.51	117.81	-81.13	-126.60	108.99	8.79	-68.64	25.30	-4.92	11.63	122.33	5.57	-2.91	-3.92	5.54	19.14	1.36	2.97

Change in cash	4.21	-2.63	-3.95	2.97	3.37	-4.38	2.28	-0.79	1.29	-0.80	1.30	-3.03	-8.54	4.27	8.22	-7.58	3.50	-0.60	7.63	-0.33	0.44	-0.82	-0.86	-6.72	7.13	-3.61	3.11	-4.03	3.11	-0.60	1.32	0.80	-2.22	2.33	-1.86	-2.33	4.41	-1.55	-0.36	1.28	0.78	-0.67	-2.73	-0.27	-10.31	11.90	2.41	-0.49	-2.76	3.93	-0.28	0.46	-4.76	4.77	-1.09	0.34	-0.41	-0.34	1.45	-4.95	2.93

5 days ago

Ask a follow up