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	Dec-09	Dec-08
Operating cash flow +	-72.02	156.13	-3.71	91.06	-135.10	-62.60	186.72	191.03	-246.09	148.16	-497.99	156.56	798.93	-229.04	4.07	25.57	17.19	-106.77
Net income
Depreciation, depletion and amortization	3.14	3.65
Stock-based compensation
Change in inventory				-0.64	6.18	4.05	0.40
Other working capital changes	-75.16	152.49	-3.71	91.70	-141.28	-66.65	186.32	191.03	-246.09	148.16	-497.99	156.56	798.93	-229.04	4.07	25.57	17.19	-106.77
Cash flow from investing +	-99.32	153.18	-73.18	-78.26	-127.72	-43.68	-43.68	-2.76	-154.25	42.95	-341.66	49.27	253.52	-318.58	-85.55	-38.94	-60.65
Capital expenditures	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
Others incl. marketable securities changes	-99.32	153.18	-73.18	-78.26	-127.72	-43.68	-43.68	-2.76	-154.25	42.95	-341.66	49.27	253.52	-318.58	-85.55	-38.94	-60.65	0.00
Cash flow from financing +	22.05	-239.20	-7.30	14.34	69.26	15.03	42.42	-134.60	84.83	-113.68	140.22	-108.20	-226.99	232.29	-281.01	257.49	-77.35	2.92
Dividend payout	-89.47	-89.47	-96.95	-94.54	-69.31	-69.31	-69.31	-68.67	-67.33	-67.69	-67.94	-69.16	-92.75	-65.21	-82.37	-136.95	-166.57
Common stock repurchases	0.00	0.00	-0.01	-3.04	0.00	0.00		0.00	0.00	-3.41	-0.01	-39.08	-17.51			-10.20
Net Debt Issuance	111.52	-149.73	89.67	111.92	138.57	84.33	111.73	-65.93	152.16	-42.59	208.17	0.04	-116.73	297.50	-198.65	404.63	89.22	2.92

Change in cash	-149.29	70.12	-84.18	27.14	-193.57	-91.26	185.46	53.66	-315.51	77.42	-699.43	97.63	825.46	-315.33	-362.50	244.12	-120.81	-103.85

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	Dec-10	Sep-10	Jun-10	Mar-10	Dec-09	Sep-09	Jun-09	Mar-09	Dec-08	Jun-08
Operating cash flow +	48.54	-14.31	79.00	-204.86	68.14	162.09	136.96	2.93	7.34	20.34	39.37	-163.98	9.50	239.81	-227.92	-225.05	304.23	-163.70	90.26	85.38	-13.23	-337.72	36.41	99.49	139.22	263.03	-29.00	3.54	-50.86	27.71	-11.85	168.35	6.82	-105.03	-355.66	70.63	143.97	87.72	297.26	-235.80	-1.02	-265.88	-127.54	-80.90	-23.67	95.09	-124.12	86.55	99.04	522.71	260.79	6.58	8.85	-213.35	-41.50	-44.40	70.71	-28.52	-73.99	54.79	50.07	-52.77	-52.21	17.83	107.73	5.40	-4.67	-3.13	19.59
Net income
Depreciation, depletion and amortization	0.85	0.11	0.77	1.50	0.76	0.82	2.82
Stock-based compensation
Change in inventory										-4.30	-1.90	3.01	3.19	1.03	0.52	-2.02																																										-66.69
Other working capital changes	47.69	-14.42	78.22	-206.35	67.38	161.27	134.14	2.93	7.34	24.64	41.27	-167.00	6.31	238.78	-228.44	-223.04	304.23	-163.70	90.26	85.38	-13.23	-337.72	36.41	99.49	139.22	263.03	-29.00	3.54	-50.86	27.71	-11.85	168.35	6.82	-105.03	-355.66	70.63	143.97	87.72	297.26	-235.80	-1.02	-265.88	-127.54	-80.90	-23.67	95.09	-124.12	86.55	99.04	522.71	260.79	6.58	8.85	-213.35	-41.50	-44.40	70.71	38.17	-73.99	54.79	50.07	-52.77	-52.21	17.83	107.73	5.40	-4.67	-3.13	19.59	0.00	0.00
Cash flow from investing +	18.66	-6.06	33.15	-126.24						17.89	16.49	-93.77	-11.29	-78.26	-167.66	-18.54	33.46	-52.73	-128.74	82.51	-34.86	-69.27			117.91	-43.68			-38.25	-2.76			-10.25				-18.02	42.95			-14.00	-341.66			-25.61	49.27			58.25	253.52			-7.80	-318.58			66.27	-85.55			22.55	-38.94			61.36	-60.65
Capital expenditures	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	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	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	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
Others incl. marketable securities changes	18.66	-6.06	33.15	-126.24	0.00	0.00	0.00	0.00	0.00	17.89	16.49	-93.77	-11.29	-78.26	-167.66	-18.54	33.46	-52.73	-128.74	82.51	-34.86	-69.27	0.00	0.00	117.91	-43.68	0.00	0.00	-38.25	-2.76	0.00	0.00	-10.25	0.00	0.00	0.00	-18.02	42.95	0.00	0.00	-14.00	-341.66	0.00	0.00	-25.61	49.27	0.00	0.00	58.25	253.52	0.00	0.00	-7.80	-318.58	0.00	0.00	66.27	-85.55	0.00	0.00	22.55	-38.94	0.00	0.00	61.36	-60.65	0.00	0.00	0.00	0.00	0.00
Cash flow from financing +	-31.36	-15.85	-57.33	110.63	-15.41	-93.45	-76.49	-25.89	-43.37	-36.90	-44.17	67.18	6.60	-88.39	127.13	13.85	-38.26	79.37	30.75	-57.92	17.07	139.07	-17.05	-16.95	-90.04	3.87	-12.10	-51.76	102.41	-30.48	-2.08	-89.13	-12.91	50.37	158.12	-91.59	-32.07	-69.37	-147.07	108.63	-5.87	117.75	56.42	-16.98	-16.98	-16.98	-16.98	-36.16	-38.09	-19.77	-184.77	-11.09	-11.36	215.34	42.53	46.06	-72.14	-193.54	-66.62	-19.52	0.37	7.13	317.83	-9.44	-53.05	-17.74	18.15	-5.50	-72.27	2.92
Dividend payout	-22.37	-22.37	-22.37	-22.37	-22.37	-22.37	-22.37	-22.37	-22.37	-22.37	-22.37	-29.82	-22.39	-22.46	-22.46	-14.97	-34.65	-17.33	-17.33	-17.33	-17.33	-17.33	-17.33	-17.33	-17.33	-17.33	-17.33	-17.33	-17.33	-17.79	-16.65	-17.33	-16.90	-16.90	-16.90	-16.62	-16.90	-16.90	-16.90	-16.90	-16.99	-16.99	-16.99	-16.99	-16.99	-16.99	-16.99	-16.66	-18.52	-17.76	-26.20	-26.22	-22.57	-22.59	-20.66	-21.97	-1.78	-41.56	-20.54	-20.27	-4.54	-35.73	-17.19	-8.90	-75.14	-81.37	-0.07		-85.27
Common stock repurchases						0.00	0.00	0.00	0.00	0.01	0.00	-0.01	-0.01	-3.04																								-3.41			-3.41	-0.01				-39.08		-19.50	-19.57	-2.02	-15.49											-0.15	0.02	-0.54	-9.53
Net Debt Issuance	-8.99	6.52	-34.96	133.00	6.96	-71.08	-54.12	-3.53	-21.00	-14.54	-21.81	97.01	29.00	-62.89	149.59	28.83	-3.61	96.69	48.08	-40.60	34.39	156.39	0.28	0.38	-72.72	21.19	5.23	-34.43	119.73	-12.69	14.57	-71.81	3.99	67.28	175.03	-74.97	-15.17	-49.07	-130.17	125.53	14.53	134.74	73.41	0.01	0.01	39.09	0.01	0.01	0.01	0.01	-143.08	15.13	11.21	237.93	63.18	68.02	-70.36	-151.97	-46.09	0.75	4.92	43.00	335.00	0.00	31.62	63.64	18.22	-5.50	13.00	2.92	0.00

Change in cash	35.83	-36.21	54.82	-220.46	52.73	68.64	60.48	-22.97	-36.03	1.33	11.68	-190.58	4.81	73.16	-268.45	-229.74	299.43	-137.06	-7.73	109.96	-31.01	-267.92	19.36	82.54	167.09	223.22	-41.10	-48.21	13.30	-5.54	-13.93	79.21	-16.34	-54.66	-197.54	-20.96	93.87	61.30	150.19	-127.18	-20.88	-489.80	-71.11	-97.88	-66.26	127.38	-141.10	50.39	119.20	756.45	76.02	-4.50	-10.31	-316.59	1.03	1.66	64.85	-307.61	-140.61	35.27	73.00	-84.58	265.62	8.39	116.05	-72.98	13.48	-8.63	-52.68	2.92	0.00

5 days ago

Ask a follow up