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
Operating cash flow +	166.69	32.65	140.55	158.45	216.37	165.07	102.65	102.20	108.04	101.15	85.33	82.86	56.37	45.53	39.55	28.73	27.15
Net income
Depreciation, depletion and amortization	90.89	87.63	79.73	68.47	48.77	41.36	49.92	45.65	35.49	19.95	14.84	7.92	3.87	2.64	1.52	0.87	0.40
Stock-based compensation	61.08	56.33	48.58	35.74	36.18	28.31	22.82	23.87	24.96	28.08	28.86	23.77	6.21	10.39	2.12	1.11	1.83
Change in inventory			-20.89		-12.29	10.85	6.41	3.13	-7.42	-8.47	6.74	22.84	-15.37	1.60	-0.51	0.87
Other working capital changes	14.72	-111.31	33.14	54.24	143.71	84.55	23.50	29.55	55.01	61.59	34.89	28.34	61.67	30.91	36.42	25.87	24.91
Cash flow from investing +	-47.80	-166.17	-54.32	-275.55	-250.44	-35.31	-27.23	-12.83	-57.37	-57.19	-71.85	-29.01	-70.09	-4.26	-3.42	-1.22	-2.69
Capital expenditures	-42.86	-47.22	-55.74	-60.12	-37.00	-28.60	-29.43	-38.73	-58.02	-48.00	-16.98	-18.67	-14.07	-4.06	-3.44	-1.12	-0.75
Others incl. marketable securities changes	-4.94	-118.95	1.43	-215.43	-213.44	-6.71	2.19	25.90	0.66	-9.19	-54.86	-10.34	-56.02	-0.20	0.02	-0.10	-1.94
Cash flow from financing +	-59.10	150.10	-102.70	-79.49	-77.72	-4.59	-1.70	-109.74	-33.89	-53.54	-4.06	24.94	66.97	46.72	-28.58	-25.90	-20.50
Dividend payout	-46.53	-42.38	-38.67	-34.59	-30.65	-24.40	-24.40	-104.93	-24.40	0.00	0.00	0.00	0.00	-36.00	-28.58	-25.90	-20.50
Common stock repurchases	0.00	-41.59	-28.21	-73.49	-26.49	24.32	-7.06	-7.27	-24.98	-60.23	-14.81	2.12	71.63	12.00
Net Debt Issuance	-12.57	234.07	-35.83	28.59	-20.58	-4.51	29.77	2.45	15.49	6.70	10.75	22.82	-4.66	70.72	0.00	0.00	0.00

Change in cash	59.79	16.57	-16.47	-196.59	-111.79	125.18	73.72	-22.58	29.24	-17.11	7.85	78.10	53.26	88.00	7.55	1.61	3.96
Change in exchange rate								-2.21	12.45	-7.54	-1.57	-0.69	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	Jun-12	Mar-12	Dec-11	Sep-11	Jun-11	Mar-11	Dec-10	Sep-10	Jun-10	Mar-10
Operating cash flow +	17.37	36.21	78.39	26.84	25.25	7.97	-11.59	27.97	8.30	33.95	10.01	29.81	66.78	61.16	37.72	36.85	22.72	54.51	54.64	71.39	35.83	64.85	63.88	29.48	6.86	25.63	30.28	27.03	19.71	33.69	30.49	16.93	21.09	36.53	31.11	23.22	17.19	24.41	35.13	18.64	22.96	25.88	19.35	18.63	21.47	23.36	22.71	21.16	15.63	23.91	14.65	4.02	13.79	12.65	13.97	9.11	9.82	10.08	9.53	9.57	10.37	28.73
Net income
Depreciation, depletion and amortization	22.70	22.74	22.88	22.61	22.67	23.29	21.60	21.40	21.26	20.36	21.27	19.21	18.90	18.64	18.26	16.51	15.07	15.04	13.49	10.15	10.09	10.24	9.75	10.85	10.52	12.60	11.99	13.40	11.92	11.72	11.71	11.28	10.94	10.54	10.23	7.77	6.96	5.77	5.18	4.82	4.18	4.48	3.87	3.50	3.00	2.16	2.13	2.08	1.55	1.13	1.01	0.95	0.78	0.75	0.73	0.63	0.53	0.49	0.41	0.34	0.29
Stock-based compensation	13.37	14.61	12.96	0.37	17.88	15.11	15.09	14.98	11.15	11.99	13.00	14.94	8.64	11.78	9.09	7.04	7.83	9.54	8.74	9.69	8.21	10.63	8.29	3.64	5.76	4.93	5.51	7.75	4.62	5.88	5.96	6.43	5.61	4.83	6.89	7.29	5.96	6.97	6.51	7.25	7.35	6.09	7.68	7.58	7.51	8.04	6.34	6.26	3.14	1.79	1.85	1.55	1.02	7.56	0.67	1.49	0.66	0.73	0.60	0.46	0.33
Change in inventory										-17.00	-2.87	-35.45						-2.02	-6.13	5.53	-9.68	3.85	7.79	0.87	-1.66	4.72	-1.31	3.65	-0.64	-7.16	-0.66	15.61	-4.66	3.81	-2.76	-6.05	-2.41	-2.93	3.38	-5.81	-3.11	2.77	1.19	2.21	0.58	5.91	7.12	5.29	4.53	4.27	-15.98	-8.18	4.52	4.89	-1.93	-0.97	-0.40	-0.49	0.35	-0.12	-0.25
Other working capital changes	-18.71	-1.13	42.55	3.86	-15.31	-30.43	-48.28	-8.41	-24.11	18.60	-21.39	31.11	39.24	30.74	10.37	13.30	-0.17	31.95	38.54	46.02	27.20	40.13	38.06	14.13	-7.76	3.37	14.09	2.23	3.81	23.25	13.49	-16.39	9.21	17.34	16.76	14.22	6.69	14.60	20.08	12.38	14.53	12.55	6.61	5.35	10.39	7.25	7.14	7.54	6.41	16.72	27.77	9.71	7.47	-0.56	14.49	7.95	9.03	9.35	8.17	8.89	10.01	28.73	0.00	0.00	0.00
Cash flow from investing +	-11.15	-10.36	-11.24	-14.97	-11.23	-10.05	-147.89	8.30	-16.53	7.60	4.21	-50.19	-15.94	-17.65	-17.58	-227.80	-12.53	-8.03	-151.44	-9.75	-81.21	-13.22	-6.65	-7.03	-8.41	-8.29	-6.47	-7.18	-5.30	-6.38	-8.69	-8.68	10.92	2.63	-31.30	-12.96	-15.73	-18.25	-12.50	-9.38	-17.07	0.12	-1.93	-4.42	-65.61	-7.17	3.62	-3.92	-21.54	-63.48	-1.83	-1.87	-2.91	-0.84	-0.60	-1.36	-1.47	-0.65	-1.22	-0.74	-0.81
Capital expenditures	-11.60	-10.31	-11.57	-11.31	-10.81	-10.47	-15.41	-9.90	-15.46	-11.30	-16.32	-12.22	-15.91	-16.00	-16.32	-15.29	-12.51	-7.94	-10.32	-9.70	-9.04	-5.35	-6.84	-7.10	-8.44	-7.98	-6.44	-7.21	-7.80	-6.36	-8.08	-8.68	-15.61	-17.83	-12.87	-13.10	-14.22	-15.04	-15.21	-9.36	-8.40	-4.92	-4.51	-4.53	-3.03	-2.01	-1.89	-3.90	-10.88	-9.28	-1.80	-1.86	-1.13	-0.60	-0.60	-1.36	-1.51	-0.68	-1.21	-0.75	-0.81	-1.12	0.00	0.00	0.00
Others incl. marketable securities changes	0.45	-0.05	0.33	-3.65	-0.43	0.43	-132.48	18.20	-1.07	18.90	20.53	-37.98	-0.03	-1.64	-1.27	-212.51	-0.02	-0.09	-141.12	-0.05	-72.18	-7.87	0.19	0.07	0.03	-0.31	-0.03	0.03	2.50	-0.02	-0.62	0.01	26.53	20.46	-18.43	0.14	-1.51	-3.21	2.71	-0.02	-8.67	5.04	2.58	0.10	-62.58	-5.16	5.51	-0.02	-10.66	-54.20	-0.03	-0.01	-1.78	-0.24	0.00	0.00	0.04	0.02	-0.01	0.01	0.00	1.12	0.00	0.00	0.00
Cash flow from financing +	-19.95	-12.83	-16.57	-13.88	-15.82	-12.46	213.33	-32.15	-18.63	-19.47	-25.31	12.74	-70.67	-9.21	-24.88	20.18	-65.57	-31.30	-12.68	-14.37	-19.37	-6.26	16.58	-7.10	-7.80	0.08	3.19	-1.09	-3.88	-1.21	-105.44	-0.25	-2.85	-0.74	-0.38	-0.63	-32.14	-14.75	5.07	-16.23	-27.63	-13.74	1.23	5.50	2.95	7.10	3.69	5.62	8.53	-0.60	69.90	3.64	-5.97	61.49	0.38	-6.75	-8.40	-3.83	-5.25	-12.00	-7.50
Dividend payout	-12.78	-11.71	-11.70	-11.62	-11.50	-10.45	-10.61	-10.66	-10.66	-9.64	-9.64	-9.73	-9.66	-8.59	-8.63	-8.67	-8.71	-7.65	-7.68	-7.67	-7.65	-6.15	-6.15	-6.06	-6.04	0.00				-104.93	-104.93	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	-11.80	-9.05	-6.75	-8.40	-28.58				-25.90
Common stock repurchases		0.00	-4.09	-1.47	-3.54	-0.45	-21.00	-20.59	-7.97	-9.20	-15.00	-4.00	0.00	73.49	-16.55	-18.57	-38.37	-22.32	-4.17	-7.20	-13.03	-0.65	-0.43	-1.68	-1.76	-0.69	-1.19	-1.09	-4.09	-1.21	-1.09	-0.94	-4.03	-1.06	-0.80	-1.02	-24.98	-15.32	-0.45	-16.73	-27.74	-14.81	1.18	3.70	0.00	2.12	2.19	3.24	2.19	1.28	65.90	2.63	0.03	0.00
Net Debt Issuance	-7.17	-1.12	-0.78	-0.78	-0.78	-1.56	244.94	-0.89	0.00	-0.63	-0.67	26.46	-61.01	-74.11	0.30	47.41	-18.50	-1.32	-0.83	0.49	1.31	0.54	23.15	0.63	0.00	0.77	4.38	0.00	0.21	104.93	0.58	0.69	1.19	0.31	0.43	0.38	-7.16	0.57	5.52	0.49	0.11	1.08	0.04	1.80	2.94	4.98	1.50	2.38	6.35	-1.89	4.01	1.01	-6.00	73.29	9.43	0.00	0.00	24.75	-5.25	-12.00	-7.50	25.90	0.00	0.00	0.00

Change in cash	-13.73	13.03	50.58	-2.01	-1.81	-14.54	53.86	4.12	-26.86	22.08	-11.08	-7.64	-19.83	34.31	-4.75	-170.77	-55.38	15.19	-109.48	47.26	-64.76	45.36	73.81	15.35	-9.35	17.41	27.00	18.77	9.29	24.44	-83.43	4.96	31.45	40.65	2.23	15.16	-28.80	-13.81	27.08	-9.65	-20.74	11.70	18.13	21.00	-42.97	22.69	29.91	22.87	2.62	-40.16	82.72	5.79	4.92	73.30	13.75	1.00	-0.05	5.61	3.06	-3.17	2.06	28.73	0.00	0.00	0.00
Change in exchange rate																													-1.25	-1.66	0.20	-3.05	2.29	2.24	2.80	5.53	1.89	-5.22	-0.63	-2.68	1.00	-0.57	-0.51	1.29	-1.78	-0.60	-0.12	0.02	0.00	0.00

5 days ago

Ask a follow up