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 +	-130.52	70.59	56.24	-279.72	-418.15	-773.18	578.88	722.90	673.19	679.92	529.44	181.67	143.09	305.75	331.20	352.85
Net income
Depreciation, depletion and amortization	105.92	129.48	148.68	184.63	262.19	363.74	414.62	413.34	400.87	413.99	351.48	289.63	307.60	317.68	293.12	281.62
Stock-based compensation	45.66	54.57	52.02	82.87	120.89	69.95	66.89	57.26	44.69	48.52	29.97	20.09	9.09	9.83	7.33	5.30
Change in inventory			47.55		-52.47	99.08	33.91	-15.25	-21.00	-14.61	-80.13	-71.93	-68.74	-7.24	-44.14	-23.19
Other working capital changes	-282.10	-113.46	-192.00	-547.22	-748.76	-1,305.95	63.46	267.54	248.63	232.02	228.12	-56.13	-104.85	-14.52	74.89	89.12
Cash flow from investing +	976.42	-29.61	-110.41	173.98	-29.43	-1.29	-243.03	-275.26	-317.53	-445.81	-450.21	-260.76	-246.51	-235.76	-180.81	-188.33
Capital expenditures	-82.89	-84.15	-87.42	-69.49	-54.30	-65.42	-115.17	-283.94	-316.44	-327.65	-286.70	-227.23	-226.03	-193.26	-164.64	-130.46
Others incl. marketable securities changes	1,059.31	54.53	-22.98	243.47	24.87	64.13	-127.86	8.68	-1.09	-118.16	-163.51	-33.53	-20.48	-42.50	-16.17	-57.87
Cash flow from financing +	-685.75	39.57	-94.22	-75.37	-50.56	1,837.74	-409.72	-306.51	-356.78	-190.03	93.14	-71.95	262.17	-25.12	-271.54	-48.50
Dividend payout	0.00	0.00	-16.04	-21.39	-21.63	-44.39	-153.51	-154.08	-154.86	-144.36	-98.60	-47.90	-2.44	-2.21	-1.84	-1.11
Common stock repurchases			-5.54	16.08	22.68	3,298.89	-77.64	-26.28	-109.10	-100.00	-98.77	148.31
Net Debt Issuance	-685.75	39.57	-72.65	-70.07	-51.61	-1,416.75	-178.58	-126.15	-92.82	54.33	290.51	-172.35	264.62	-22.91	-269.70	-47.39

Change in cash	160.15	80.55	-148.39	-181.11	-498.14	1,063.27	-73.87	147.88	-2.73	42.98	165.45	-152.56	158.76	44.87	-121.15	116.03
Change in exchange rate								6.75	-1.61	-1.11	-6.93	-1.53

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
Operating cash flow +	-135.13	136.77	37.16	-223.85	-80.60	82.74	27.81	28.13	-68.09	96.02	59.18	-26.75	-72.36	38.28	-102.46	-73.23	-139.08	-6.50	-69.69	-141.06	-197.40	-183.18	-192.03	-435.47	39.43	156.76	165.66	104.51	151.95	186.08	198.05	144.72	194.05	220.92	177.17	153.91	121.19	263.15	165.39	115.09	136.29	140.64	146.84	128.35	113.62	85.42	43.11	-4.99	58.14	-115.37	63.12	101.20	94.15	-111.33
Net income
Depreciation, depletion and amortization	26.47	27.94	27.01	25.48	29.79	31.27	32.73	26.48	34.16	34.81	36.66	36.89	40.32	41.94	43.36	49.23	50.11	57.88	63.66	67.43	73.22	84.58	89.34	93.95	95.86	102.72	103.62	104.85	103.44	105.79	102.73	102.94	101.88	105.14	97.04	93.02	105.67	110.03	109.23	98.44	96.28	96.63	88.24	76.56	90.06	59.17	71.71	73.35	85.39	75.85	77.83	74.53	79.38	84.49
Stock-based compensation	5.66	10.89	11.17	9.94	13.66	13.79	14.64	12.23	13.91	13.18	13.09	8.74	17.01	12.79	16.35	26.13	27.61	34.77	32.22	29.48	24.43	25.04	18.57	8.76	17.58	15.80	17.09	18.30	15.69	15.82	15.25	13.59	12.61	10.28	11.66	14.72	8.03	12.51	12.91	12.81	10.29	6.64	7.20	7.33	8.79	-2.34	5.37	4.89	3.60	3.64	2.69	0.04	2.72	1.21
Change in inventory										-29.42	-58.99	19.40			13.19		-72.89	50.78			-14.83	200.92			5.98	58.90		-7.81	1.65	0.33	-8.48	-13.76	6.67	-0.56	12.20	-0.97	-31.67	23.01	-8.62	-12.34	-16.65	-29.94	-5.94	-33.67	-10.58	-3.19	-56.98	-2.08	-9.67	-24.06	-31.59	-7.78	-5.32	-14.12
Other working capital changes	-167.26	97.95	-1.02	-259.28	-124.05	37.68	-19.56	-10.58	-116.15	77.45	68.41	-91.78	-129.68	-16.45	-175.36	-148.58	-143.91	-149.93	-165.57	-237.97	-280.22	-493.72	-299.94	-538.18	-79.99	-20.67	44.95	-10.82	31.17	64.14	88.56	41.94	72.91	106.06	56.28	47.14	39.15	117.61	51.87	16.18	46.37	67.31	57.34	78.13	25.34	31.78	23.01	-81.15	-21.18	-170.81	14.18	34.41	17.37	-182.91
Cash flow from investing +	-17.81	2,100.81	-1,092.52	-23.62	-8.25	-16.10	34.58	-20.42	-27.68	-29.63	-19.09	-43.44	-18.11	-12.27	-86.18	-103.99	373.19	-25.02	-14.39	-1.65	8.12	44.67	-3.35	-11.70	-32.85	-134.54	-32.32	-38.30	-37.86	-69.60	-73.78	-67.19	-64.70	-74.57	-75.54	-79.09	-88.32	-27.10	-89.14	-95.43	-234.14	-84.54	-516.69	-66.05	217.07	-72.57	-81.60	-54.95	-51.64	-68.89	-93.16	-40.38	-44.08	-62.09
Capital expenditures	-21.23	-23.47	-20.27	-21.26	-17.89	-16.10	-20.26	-17.87	-27.68	-18.81	-20.42	-30.08	-18.11	-16.02	-20.09	-15.98	-17.40	-23.89	-13.17	-10.81	-6.44	-17.16	-8.93	-10.90	-28.44	-23.04	-24.93	-29.33	-37.86	-78.28	-73.78	-67.19	-64.70	-73.63	-75.40	-79.09	-88.32	-73.42	-89.64	-89.12	-75.47	-83.63	-75.11	-66.05	-61.91	-66.84	-49.80	-58.94	-51.64	-57.28	-57.26	-58.79	-52.70	-53.60
Others incl. marketable securities changes	3.42	2,124.28	-1,072.25	-2.36	9.64	0.00	54.83	-2.54	0.00	-10.81	1.33	-13.36	0.00	3.75	-66.09	-88.00	390.59	-1.12	-1.22	9.16	14.56	61.83	5.58	-0.81	-4.41	-111.50	-7.39	-8.97	0.00	8.68	0.00	0.00	0.00	-0.95	-0.14	0.00	0.00	46.32	0.50	-6.31	-158.67	-0.91	-441.58	0.00	278.98	-5.73	-31.80	4.00	0.00	-11.62	-35.89	18.41	8.62	-8.49
Cash flow from financing +	-92.01	118.66	-838.91	21.29	13.21	-6.48	-8.08	-23.78	77.91	-21.70	-142.88	-41.58	111.94	-13.72	-21.24	-14.57	-25.84	-13.55	7.61	-20.40	-24.22	-36.06	565.61	1,070.05	238.15	-58.30	-58.45	-128.66	-164.31	-54.10	-50.88	-73.05	-128.47	-55.84	-138.62	-54.52	-107.79	-143.38	127.69	-63.43	-110.90	132.40	-73.49	56.51	-22.28	-12.66	-55.71	25.02	-28.60	-12.55	324.88	-24.10	-26.07	-4.35
Dividend payout						0.00	0.00	0.00	0.00	0.00	-5.35	-5.35	-5.35	-5.35	-5.35	-5.35	-5.35	-5.35	-5.43	-5.43	-5.43	-5.85	-5.85	-5.85	-38.54	-38.32	-38.31	-38.28	-38.59	-38.52	-38.50	-38.49	-38.56	-38.39	-38.54	-39.00	-38.94	-36.00	-36.30	-36.10	-35.96	-25.04	-24.64	-24.53	-24.39	-24.07	-23.83	0.00	0.00	-2.44				-2.21
Common stock repurchases							6.40	-4.33	-2.08	-5.54	-0.10	0.26	16.00	0.23	0.53							313.42	597.89	0.00	0.00	5.74	1.26	-45.49	-32.15	-26.28	1.12	-26.28	-4.80	-11.43	-75.46	-10.67	-11.54	-100.00	12.30	6.81	-2.00	-98.77	21.81	8.46	9.78	-672.65	-0.51	671.49	1.15			-0.38
Net Debt Issuance	-92.01	118.66	-838.91	21.29	13.21	-6.48	-14.48	-19.46	79.99	-16.17	-137.43	-36.49	101.29	-8.61	-16.42	-9.23	-20.49	-8.20	13.03	-14.97	-18.79	-343.63	-26.43	1,075.90	276.69	-25.71	-21.40	-44.89	-93.57	10.71	-13.50	-8.28	-85.11	-6.03	-24.63	-4.86	-57.31	-7.38	151.68	-34.14	-72.94	256.21	-70.66	72.58	-7.67	684.06	-31.37	-646.47	-29.75	-10.10	324.88	-23.72	-26.07	-2.13

Change in cash	-244.95	2,356.24	-1,894.26	-226.18	-75.65	60.17	54.31	-16.07	-17.86	44.69	-102.79	-111.77	21.47	12.29	-209.88	-191.79	208.27	-45.06	-76.47	-163.10	-213.50	-174.57	370.23	622.88	244.73	-36.09	74.89	-62.45	-50.23	64.94	74.32	8.90	-0.28	93.11	-38.43	19.06	-76.48	92.11	203.69	-43.39	-209.43	188.44	-445.34	119.48	302.88	-2.07	-94.63	-33.97	-21.88	-196.81	294.84	36.72	24.01	-177.77
Change in exchange rate																														2.56	0.93	4.42	-1.16	2.62	-1.44	-1.23	-1.56	-0.57	-0.24	0.38	-0.67	-0.07	-2.00	0.67	-5.53	-2.26	-0.43	0.95	0.22

5 days ago

Ask a follow up