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
Operating cash flow +	151.64	152.52	136.72	128.51	138.00	138.62	101.48	163.55	185.93	199.15	190.06	97.13	117.74
Net income
Depreciation, depletion and amortization	91.84	107.18	101.00	94.39	101.93	113.28	116.88	103.81	88.64	83.11	80.82	27.65	9.26
Stock-based compensation	31.33	30.55	28.49	22.34	21.43	15.16	7.59	9.42	2.63		0.10	57.30	5.30
Change in inventory			-6.14		0.11	-12.04	14.67	9.35	-2.41	-10.18	-1.64	13.93	7.05
Other working capital changes	28.47	14.79	13.37	11.78	14.53	22.23	-37.65	40.97	97.07	126.23	110.78	-1.75	96.13
Cash flow from investing +	-49.40	-24.60	-97.05	-84.38	-39.45	-16.71	-21.86	-171.38	-32.77	-126.75	-1.15	537.37	-7.40
Capital expenditures	-4.29	-3.00	-20.88	-19.71	-19.19	-16.71	-21.26	-14.23	-32.77	-9.70	-9.11	-8.58	-10.68
Others incl. marketable securities changes	-45.11	-21.60	-76.17	-64.66	-20.26	0.00	-0.60	-157.14	0.00	-117.05	7.96	545.94	3.28
Cash flow from financing +	-96.62	-115.96	-31.75	-51.49	-127.20	-67.73	-91.54	12.73	-141.49	-63.60	-189.00	-673.71	-90.00
Dividend payout			-9.21	-6.26			-0.29	0.00	-650.00	0.00		-598.32	-90.00
Common stock repurchases	-86.91	-49.18	-31.29	-48.98	-5.00	0.00	-40.00	-97.19	0.00
Net Debt Issuance	-9.72	-66.78	8.75	3.75	-122.20	-67.73	-51.26	109.92	508.51	-63.60	-189.00	-75.39	0.00

Change in cash	5.62	11.97	7.92	-7.35	-28.65	54.17	-11.91	4.90	11.67	8.80	-0.09	-39.22	20.35

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
Operating cash flow +	39.81	37.12	58.84	26.23	29.46	30.01	53.80	35.25	33.47	45.14	35.40	28.04	28.14	37.22	49.01	11.92	30.36	21.78	36.61	29.26	50.36	41.75	39.24	28.74	28.89	20.93	29.80	12.37	38.39	42.47	50.46	43.96	26.66	38.73	50.46	53.02	43.72	58.72	68.13	46.45	25.86	60.98	49.64	39.72	39.72	33.74
Net income
Depreciation, depletion and amortization	16.72	16.47	23.94	24.87	27.04	24.68	27.56	27.57	27.37	26.62	25.67	24.67	24.04	23.71	23.13	23.00	24.55	25.40	25.55	25.30	25.68	25.75	25.38	31.19	30.96	30.12	28.97	29.67	28.13	26.66	26.50	26.71	23.94	22.30	21.89	22.38	22.07	21.56	21.09	20.21	20.25	20.33	20.04	13.92	13.92	20.25
Stock-based compensation	8.57	8.89	7.42	6.68	8.33	6.86	8.15	8.47	7.07	7.56	7.41	7.54	5.98	5.24	5.48	6.41	5.22	5.28	5.49	5.69	4.98	4.82	4.07	4.30	1.97	2.33	-1.07	3.35	2.98	1.93	3.02	2.88	1.60	1.13	1.01		-0.08	1.50				0.05	0.05
Change in inventory										1.50	2.61	-19.22						-9.67	4.72	-9.66	14.73	0.26	-5.87	-1.83	-3.65	-29.10	16.97	6.97	15.05	-8.86	11.81	0.08	6.32	0.00	0.00	0.00	0.00	-0.57	-1.33			8.10	3.53			2.23
Other working capital changes	14.52	11.76	27.47	-5.32	-5.92	-1.54	18.08	-0.78	-0.97	9.46	-0.30	15.05	-1.88	8.28	20.40	-17.49	0.58	0.77	0.85	7.93	4.98	10.93	15.66	-4.92	-0.39	17.58	-15.08	-27.62	-7.77	22.74	9.12	14.30	-5.19	15.30	27.56	30.64	21.73	36.23	48.37	26.24	5.61	32.49	26.02	25.80	25.80	11.26
Cash flow from investing +	-6.26	-14.08	-6.20	-8.39	-20.74	-5.56	-6.54	-6.48	-6.01	-81.48	-5.01	-5.20	-5.37	-5.21	-5.84	-4.55	-68.78	-21.57	-4.78	-6.88	-6.22	-4.11	-3.88	-2.97	-5.76	-5.85	-6.06	-5.99	-3.96	-4.26	-3.73	-3.90	-159.48	-5.14	-8.72	-13.30	-5.61	-2.22	-117.52	-4.88	-2.13	-2.30	-1.71	1.43	1.43	-1.93
Capital expenditures	-0.26	-0.39	-0.56	-2.53	-0.81	-5.57	-6.54	-6.26	-6.01	-0.54	-5.01	-5.20	-5.37	-5.32	-5.84	-4.55	-4.01	-1.31	-4.78	-6.88	-6.22	-4.11	-3.88	-2.97	-5.76	-5.85	-6.06	-5.99	-3.36	-4.27	-3.55	-3.90	-2.51	-5.14	-8.72	-13.30	-5.61	-2.31	-2.59	-2.67	-2.13	-2.33	-1.72	-2.53	-2.53	-1.95
Others incl. marketable securities changes	-6.00	-13.69	-5.64	-5.86	-19.93	0.00	0.00	-0.22	0.00	-80.93	0.00	0.00	0.00	0.11	0.00	0.00	-64.77	-20.26	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-0.60	0.01	-0.19	0.00	-156.97	0.00	0.00	0.00	0.00	0.09	-114.93	-2.21	0.00	0.03	0.01	3.96	3.96	0.02
Cash flow from financing +	-24.99	-22.06	-25.22	-21.96	-27.39	-22.90	-26.83	-31.02	-35.20	26.89	-9.91	-13.08	-35.65	-32.22	-29.38	-19.69	29.80	-12.64	-32.50	-23.92	-58.14	-13.69	-48.54	-156.17	150.66	-21.31	-13.51	-25.18	-31.55	-30.56	-47.31	-33.17	123.76	-40.46	-50.92	-5.07	-45.05	-52.32	53.95	-41.54	-23.69	-58.84	-47.78	-41.19	-41.19	-75.39
Dividend payout										-0.14		-0.73	-9.80	-0.58																	0.00	0.00	0.00	-650.00	-650.00	-650.00	0.00									-598.32
Common stock repurchases	-20.45	-22.57	-19.70	-23.11	-21.54	-13.49	-21.32	-5.27	-9.10	-7.98	-6.16	-10.05	-7.10	-9.05	-16.88	-18.05	-5.00					0.00	0.00	0.00	0.00	0.00	0.00	-20.00	-20.00	-20.51	-26.68	-50.00	0.00	0.00	0.00	0.00	0.00
Net Debt Issuance	-4.54	0.51	-5.53	1.15	-5.85	-9.41	-5.51	-25.75	-26.11	35.00	-3.75	-2.29	-18.75	-22.59	-12.50	-1.64	34.80	-12.64	-32.50	-23.92	-58.14	-13.69	-48.54	-156.17	150.66	-21.31	-13.51	-5.18	-11.55	-10.05	-20.63	16.83	123.76	609.55	599.09	644.93	-45.05	-52.32	53.95	-41.54	-23.69	-58.84	-47.78	-41.19	-41.19	522.93

Change in cash	8.55	0.98	27.42	-4.12	-18.67	1.54	20.42	-2.25	-7.75	-9.45	20.48	9.77	-12.88	-0.21	13.79	-12.32	-8.62	-12.44	-0.68	-1.54	-14.00	23.95	-13.18	-130.40	173.80	-6.22	10.23	-18.80	2.88	7.65	-0.59	6.89	-9.06	-6.87	-9.17	34.65	-6.95	4.18	4.55	0.03	0.04	-0.16	0.15	-0.04	-0.04	-43.58

5 days ago

Ask a follow up