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
Operating cash flow +	182.24	87.10	70.42	-34.26	60.13	170.21	119.66	95.43	7.57	75.13	153.86	194.20	105.05	49.48
Net income
Depreciation, depletion and amortization	-0.78	9.55	8.69	8.36	8.45	8.10	10.44	27.07	7.74	8.98	1.35	0.78	0.15
Stock-based compensation	5.39	3.25	1.36	2.01	1.16	4.68	5.38	5.27	4.82	4.82	2.65	3.30	5.73	5.52
Change in inventory									284.82	0.00	0.00	161.38	59.59
Other working capital changes	177.63	74.29	60.36	-44.63	50.52	157.43	103.84	63.09	-289.81	61.34	149.86	28.74	39.57	43.96
Cash flow from investing +	-32.67	-91.60	100.81	-37.86	-124.48	22.06	-53.59	24.37	-7.24	-249.42	-86.96	-200.05	-136.49	-13.89
Capital expenditures	-8.07	-8.23	-9.89	-12.38	-1.01	-0.76	-4.98	-2.28	-0.39	-1.62	-1.17	-6.93	-10.88	-0.20
Others incl. marketable securities changes	-24.60	-83.37	110.70	-25.48	-123.47	22.82	-48.60	26.65	-6.86	-247.80	-85.79	-193.12	-125.61	-13.69
Cash flow from financing +	-40.63	-5.19	14.55	-5.06	-17.28	-28.90	-45.43	-31.95	47.56	43.83	8.90	101.27	32.63	28.29
Dividend payout		-0.05	-0.01	-4.77	-6.71	-6.85	-6.96	-6.38	-8.25	-6.81	-6.81	-6.81
Common stock repurchases	-2.28	0.00	-0.43	-7.34	-8.19	-10.00	-16.18	-2.00	-61.62	-25.56	8.90	101.27
Net Debt Issuance	-38.35	-5.13	14.99	7.06	-2.38	-12.05	-22.29	-23.57	117.43	76.19	6.81	6.81	32.63	28.29

Change in cash	108.94	-9.69	185.77	-77.18	-81.63	163.38	20.64	87.84	47.88	-130.46	75.80	95.42	1.19	63.87

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
Operating cash flow +	24.86	13.81	124.30	43.29	0.84	-56.08	-13.37	152.23	4.31	99.76	-53.46	9.17	14.95	-18.78	32.06	-8.33	-39.21	-10.02	-31.63	65.18	39.23	51.65	-13.24	46.10	85.70	3.50	39.74	-8.91	85.32	35.09	12.01	60.46	-12.13	-91.14	63.20	29.05	6.46	-24.47	-4.68	47.26	57.01	36.32	32.44	12.74	72.36	140.89	17.62	11.68	24.01	22.26	76.28	1.32	5.20
Net income
Depreciation, depletion and amortization	-0.15	8.63	-6.23	2.98	2.88	-0.14	2.24	2.27	2.23	2.23	2.20	2.14	2.13	2.13	2.13	2.05	2.05	2.10	2.30	2.02	2.02	1.95	2.11	2.02	2.02	2.16	2.78	2.80	2.70	5.66	7.37	7.00	7.04	1.84	2.11	0.96	2.84	2.90	2.46	3.21	0.40	0.42	0.32	0.31	0.29	0.27	0.24	0.17	0.10	0.03	0.10	0.02	0.01
Stock-based compensation	0.99	1.24	1.24	1.65	1.27	1.01	0.82	0.83	0.60	-0.76	1.33	0.40	0.40	0.50	0.50	0.50	0.51	0.30	0.32	0.29	0.26	0.62	1.36	1.36	1.35	1.35	1.35	1.34	1.35	1.34	1.32	1.31	1.31	1.20	1.20	1.20	1.20	1.20	1.20	1.20	1.20	0.77	0.03	0.40	1.45	3.26	0.04			5.16			0.58
Change in inventory																															0.00	0.00	0.00	-92.40	491.22	-158.93	44.93	0.00	0.00	0.00	0.00	79.65	70.78	0.00	0.00	139.23	0.00	-53.16	40.30	45.56	36.71	-22.51
Other working capital changes	24.03	3.94	129.30	38.67	-3.31	-56.94	-16.43	149.13	1.49	98.30	-56.99	6.63	12.42	-21.41	29.42	-10.89	-41.76	-12.42	-34.25	62.87	36.95	49.08	-16.71	42.73	82.33	0.00	35.61	-13.05	81.28	28.08	3.33	52.16	-20.48	-1.78	-431.33	185.81	-42.52	-28.57	-8.35	42.85	55.41	-44.53	-38.69	12.03	70.62	-1.88	17.34	64.68	-16.39	-28.49	39.48	23.81	4.61
Cash flow from investing +	-44.30	-11.57	-24.36	6.73	-3.47	2.24	44.82	-55.37	-83.30	113.20	37.71	-86.63	36.53	-4.36	-19.46	13.60	-27.65	-14.18	-20.02	-19.25	-73.66	-114.58	233.66	-71.53	-25.49	47.06	-63.87	-2.60	-34.17	5.23	-11.80	-24.81	55.75	-91.81	79.54	6.28	-1.25	-70.17	-1.63	-64.40	-113.21	-3.85	33.73	-44.61	-72.24	-82.05	-98.09	-5.44	-14.47	-63.36	-9.14	-11.66	-52.33
Capital expenditures	-1.82	-5.73	-3.63	-1.54	-2.10	-2.56	-2.98	-2.46	-0.23	-1.45	-2.35	-3.68	-2.41	-3.93	-3.71	-4.57	-0.18	-0.12	-1.30	-1.80	-0.42	-0.13	-0.51	-0.04	-0.08	-0.05	-0.45	-0.49	-3.99	-0.86	-1.06	-0.28	-0.08	-0.19	-0.05	0.00	-0.15	-0.02	-0.13	-0.76	-0.75	-0.09	-0.39	-0.07	-0.94	-0.68	-3.15	-1.94	-1.17	-0.65	-0.40	-9.75	-0.08
Others incl. marketable securities changes	-42.49	-5.84	-20.73	8.26	-1.37	4.81	47.80	-52.90	-83.07	114.64	40.06	-82.95	38.94	-0.42	-15.75	18.17	-27.47	-14.06	-18.72	-17.45	-73.24	-114.45	234.17	-71.49	-25.41	47.11	-63.43	-2.11	-30.18	6.09	-10.75	-24.53	55.83	-91.62	79.59	6.28	-1.10	-70.15	-1.50	-63.64	-112.46	-3.76	34.12	-44.53	-71.30	-81.37	-94.95	-3.50	-13.30	-62.71	-8.74	-1.91	-52.25
Cash flow from financing +	-19.85	-3.38	-13.15	-2.45	-21.65	-3.42	-2.44	-2.44	3.11	21.80	-2.44	-2.44	-2.38	6.89	-5.13	-2.51	-4.31	-9.88	-1.90	-1.75	-3.75	-5.72	-5.58	-3.81	-13.79	-11.34	-8.35	-4.20	-21.54	-11.72	-1.66	-14.91	-3.67	-15.68	75.41	-5.89	-6.29	69.62	-5.81	-8.77	-11.21	2.53	3.38	2.78	0.21	101.27	101.27	101.19	0.09	0.33	-1.00	1.99	31.31
Dividend payout								-0.05	-0.05	0.00	0.00	0.00	-0.01	0.00	-1.55	-1.59	-1.63	-1.68	-1.68	-1.68	-1.67	-1.68	-1.69	-1.73	-1.75	-1.77	-1.79	-1.80	-1.60	-1.59	-1.60	-1.59	-1.60	-1.46	-3.22	-1.78	-1.78	-1.58	-1.81	-1.84	-1.58	-6.81	0.00	0.00	0.00	-6.81	0.00	0.00
Common stock repurchases	-10.01	0.00	-2.28		0.00	-0.97	0.00		0.00	0.01	0.00	0.00	-0.01	-0.61	-1.73	0.03	-5.00	-7.19	-1.01	0.00	-0.13	-2.09	-0.06	-2.01	-7.99	-4.29	-4.55	-2.33	-5.01	2.00	0.00	0.00	-2.00	-1.60	-53.02	-4.10	-4.51	-5.98	-4.00	-6.93	-9.64	2.53	3.38	2.57	0.42	0.09	0.00	0.00
Net Debt Issuance	-9.85	-3.38	-10.87	-2.45	-21.65	-2.45	-2.45	-2.39	3.17	21.80	-2.44	-2.44	-2.36	7.51	-1.85	-0.95	2.32	-1.01	0.79	-0.08	-1.95	-1.95	-3.82	-0.07	-4.06	-5.28	-2.01	-0.07	-14.93	-12.13	-0.07	-13.31	-0.07	-12.62	131.65	0.00	0.00	77.17	0.00	0.00	0.00	6.81	0.00	0.21	-0.21	107.99	101.27	101.19	0.09	0.33	-1.00	1.99	31.31

Change in cash	-39.29	-1.14	86.79	47.57	-24.28	-57.25	29.01	94.42	-75.87	234.76	-18.19	-79.89	49.09	-16.24	7.47	2.76	-71.17	-34.07	-53.54	44.17	-38.19	-68.65	214.84	-29.24	46.42	39.22	-32.49	-15.70	29.61	28.60	-1.45	20.75	39.95	-198.62	218.15	29.44	-1.08	-25.02	-12.12	-25.91	-67.42	35.01	69.54	-29.09	0.33	160.11	20.80	107.42	9.63	-40.78	66.14	-8.35	-15.82

5 days ago

Ask a follow up