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	Dec-07	Dec-06
Operating cash flow +	14.71	471.00	300.94	467.50	216.78	168.70	235.43	256.20	142.16	82.88	25.90	230.75	140.09	131.80	52.98	29.23	19.98	13.01	-2.58	-7.38
Net income
Depreciation, depletion and amortization	117.19	130.66	120.93	96.69	88.97	118.07	105.53	92.24	74.89	75.77	105.56	101.66	70.20	53.32	26.40	22.70	14.90			0.68
Stock-based compensation	4.47	6.27	7.33	11.04	6.62	8.44	2.72	5.45	4.08	3.37	8.22	8.37	9.17	5.40
Change in inventory	-1.89	1.66	-1.33	-6.69	1.24	1.22	-1.68	0.51	-2.03	0.47	2.75	-0.41	-4.17	8.84	-0.33	2.00	-0.59	0.86	-1.13	-0.65
Other working capital changes	-105.07	332.40	174.01	366.46	119.95	40.96	128.86	158.00	65.23	3.28	-90.64	121.13	64.89	64.25	26.91	4.53	5.67	12.15	-1.45	-7.41
Cash flow from investing +	-155.50	-226.86	-198.59	-153.67	-126.56	-347.63	-119.25	-164.60	-105.60	-39.31	-48.84	-344.04	-221.30	-303.51	-96.28	-61.41	-40.50	-57.93	-40.72	-17.75
Capital expenditures	-98.36	-191.30	-199.04	-168.81	-129.26	-75.30	-126.32	-124.74	-105.60	-39.31	-48.84	-238.05	-228.03	-198.20	-101.28	-61.41	-40.50	-58.14	-38.78	-17.96
Others incl. marketable securities changes	-57.14	-35.56	0.45	15.14	2.70	-272.34	7.07	-39.86	0.00	0.00	0.00	-105.99	6.73	-105.30	5.00	0.00	0.00	0.21	-1.94	0.21
Cash flow from financing +	-36.12	-99.20	-98.72	-286.60	-190.44	271.15	-132.46	-97.60	23.97	-51.14	-18.02	124.72	164.02	26.38	142.52	92.82	38.60	41.88	17.31	56.90
Dividend payout	-24.20	-30.04	-29.72	-24.28	-7.22	-4.86	-2.44	-2.44	-2.44	0.00	-6.41	-59.64	-299.71
Common stock repurchases	0.00	-43.70	-31.24	-36.27	-11.84	-4.01	-71.27	-1.80	0.00	-1.99	-1.62	-0.39	-0.44				31.70			-6.67
Net Debt Issuance	-11.92	-25.47	-37.77	-226.05	-171.38	280.01	-58.74	-93.36	26.41	-49.15	-10.00	184.74	464.17	26.38	142.52	92.82	6.90	41.88	17.31	63.57

Change in cash	-176.91	144.95	3.63	27.23	-100.22	92.21	-16.28	-6.00	60.52	-7.56	-40.97	11.42	82.81	-145.33	99.22	60.64	18.07	-3.04	-25.99	31.77

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
Operating cash flow +	27.72	54.27	20.84	-8.61	-78.76	201.48	126.35	55.55	87.62	110.62	92.61	5.78	91.92	113.39	141.10	123.20	89.74	87.99	49.86	42.53	36.40	77.07	45.71	7.91	38.01	38.01	63.77	11.81	81.31	77.75	79.88	37.90	60.68	24.79	38.23	33.92	45.21	28.03	26.42	8.51	19.92	-6.99	24.21	18.10	-9.43	66.56	59.21	67.50	37.48	48.00	1.40	14.20	82.73	30.61	30.02	33.63	37.54	3.12	49.90
Net income
Depreciation, depletion and amortization	27.09	28.41	29.68	30.39	39.38	30.83	45.60	34.33	28.66	51.56	29.82	29.36	27.20	48.29	21.42	23.20	21.58	36.66	15.61	20.59	22.57	87.65	26.70	23.32	39.30	39.30	26.54	24.82	25.45	23.90	24.33	24.35	19.66	19.75	19.45	19.97	15.72	16.85	20.79	16.61	21.52	31.21	24.49	24.38	25.47	27.02	26.57	26.35	21.72	20.70	16.94	16.84	15.77	19.08	10.84	14.96	8.43		16.80
Stock-based compensation	1.37	2.93	0.77		1.53	1.40	1.62	1.53	1.63	2.05	1.92	1.90	1.46	3.46	4.18	2.37	1.03	0.94	1.91	1.72	2.05	2.61	1.90	2.02	1.92	1.92	0.33	-0.14	1.26	1.80	1.84	1.02	0.78	0.98	1.06	1.03	1.01	1.50	1.14	0.23	0.49	3.68	1.42	1.92	1.20	0.39	2.39	2.64	2.96		2.46	1.68	1.81	1.66	1.32	1.17	1.25
Change in inventory		-1.89								-1.33				-6.69	-6.69			1.24	1.24	1.24	1.24	1.22	1.22	-2.37	-1.68	-1.36	0.74	-0.69	0.51	3.08	-2.29	-0.40	-2.03	-1.00	-2.03	3.50	0.47	0.10	-0.20	0.20	2.75	0.40	0.70	-0.10	-0.41	1.60	6.30	3.30	-4.17	-4.17	-2.30		7.10	8.84	2.10		-12.00
Other working capital changes	-0.75	24.81	-9.61	-39.00	-119.67	169.25	79.14	19.68	57.33	58.34	60.87	-25.47	63.26	68.33	122.20	97.63	67.13	49.15	31.10	18.98	10.53	-14.41	15.89	-15.06	-1.54	-1.85	36.16	-12.18	54.10	48.97	56.00	12.93	42.26	5.06	19.75	9.43	28.02	9.58	4.69	-8.54	-4.85	-42.28	-2.41	-8.10	-35.69	37.55	23.95	35.22	16.96	31.47	-15.70	-4.32	58.06	1.03	15.76	17.49	39.87	3.12	33.10
Cash flow from investing +	-22.00	-122.86	-40.13	14.16	-6.68		-45.83	-87.10	-46.65	-66.16	-44.08	-43.39	-43.39	-53.61	-42.60	-32.44	-24.98	-42.29	-30.63	-33.31	-20.33	-26.01	-9.78	-5.84	-306.01	-38.15	-14.99	-28.84	-37.27	-24.81	-33.26	-48.74	-57.78	-105.60	-30.89	-25.96	-23.48	-39.31	-10.06	-5.78	-8.35	-48.84	-26.31	-3.67	-12.30	-344.04	-49.92	-70.43	-159.31	-208.50	-39.38	-62.50	-74.79	-56.55	-57.16	-36.98	-152.82	-33.60	-62.70
Capital expenditures	-22.00	-34.28	-17.52	-23.94	-22.61	-47.37	-45.93	-49.20	-48.81	-66.61	-44.08	-43.39	-44.96	-53.61	-43.36	-32.44	-39.41	-43.89	-30.63	-34.41	-20.33	-26.01	-9.78	-5.84	-33.67	-33.67	-22.06	-28.84	-37.27	-33.81	-33.26	-36.29	-21.38	-25.28	-30.89	-25.96	-23.48	-15.11	-10.06	-5.78	-8.35	-6.56	-26.31	-3.67	-12.30	-68.89	-50.99	-72.91	-45.25	-47.00	-43.46	-68.98	-74.79	-51.00	-62.71	-36.98	-47.51	-38.60	-62.70
Others incl. marketable securities changes	0.00	-88.57	-22.60	38.10	15.94	47.37	0.10	-37.90	2.16	0.45	0.00	0.00	1.57	0.00	0.76	0.00	14.43	1.60	0.00	1.10	0.00	0.00	0.00	0.00	-272.34	-4.48	7.07	0.00	0.00	9.00	0.00	-12.45	-36.40	-80.33	0.00	0.00	0.00	-24.20	0.00	0.00	0.00	-42.28	0.00	0.00	0.00	-275.15	1.07	2.48	-114.06	-161.50	4.08	6.49	0.00	-5.55	5.55	0.00	-105.30	5.00	0.00
Cash flow from financing +	168.80	-28.29	-48.87	-48.05	116.06	0.09	-23.20	-52.97	-23.13	-17.75	-28.60	-21.68	-30.70	-24.18	-127.50	-81.96	-52.91	-21.49	-27.03	-112.17	-29.75	-13.06	-29.48	-9.54	323.22	323.22	-35.89	-60.52	-25.33	-76.87	1.17	-4.70	-17.24	-2.48	51.43	-1.18	-23.81	-1.69	-31.27	4.52	-22.69	7.08	-13.14	-0.34	-11.63	-0.47	-2.97	-4.46	132.61	19.19	-6.67	21.78	129.73	-0.68	35.82	-9.06	0.30	85.75	56.80
Dividend payout	-1.94	-1.55	-7.57	-7.56	-7.53	-7.48	-7.51	-7.50	-7.52	-7.45	-7.38	-7.38	-7.51	-7.28	-7.35	-4.81	-4.85	-2.43	-2.44	-2.35	-2.35	-2.52	-2.52	-2.34	-2.44	-2.44	0.00	0.00	0.00					-0.48				-6.41				-6.41				-6.41
Common stock repurchases			0.00		-0.01	-0.01	0.00	-43.69	0.00	-7.63	-4.96	-11.11	-7.54	-13.20	-13.59	-6.36	-3.12	-6.43	-4.05	-1.14	-0.22	-0.94	0.00	-0.39	-2.68	-2.68	-20.55	-38.25	-10.20	-1.80							-0.51	-0.51	-0.76	-0.73		-1.62	-0.29	-0.37	-0.96	-0.40			-0.52	-0.50	3.50				1.15
Net Debt Issuance	170.73	-26.75	-41.30	-40.49	123.60	7.58	-15.69	-1.78	-15.61	-2.67	-16.26	-3.19	-15.65	-3.70	-106.57	-70.79	-44.94	-12.63	-20.54	-108.69	-27.17	-9.60	-26.97	-6.80	328.34	328.34	-15.34	-22.26	-15.13	-75.07	1.17	-4.70	-17.24	-2.00	51.43	-1.18	-23.31	5.22	-30.51	5.25	-22.69	15.10	-12.85	0.03	-10.67	6.34	-2.97	-4.46	133.13	19.69	-10.17	21.78	129.73	-0.68	34.67	-9.06	0.30	85.75	56.80

Change in cash	174.51	-96.88	-68.16	-42.50	30.63	201.57	57.33	-84.52	17.85	26.72	19.93	-59.29	17.84	35.60	-29.00	8.81	11.85	24.21	-7.80	-102.95	-13.68	38.01	6.44	-7.46	55.22	323.07	12.89	-77.55	18.72	-23.92	47.79	-15.55	-14.35	-83.29	58.78	6.79	-2.08	-12.97	-14.91	7.25	-11.13	-48.75	-15.24	14.09	-33.36	-277.96	6.32	-7.39	10.79	-141.31	-44.65	-26.52	137.67	-26.62	8.68	-12.41	-114.98	55.28	44.00

5 days ago

Ask a follow up