| Net income |
|
|
|
|
|
|
| Depreciation, depletion and amortization |
-25.25 |
-32.67 |
|
|
|
|
| Stock-based compensation |
|
|
|
|
|
|
| Change in inventory |
|
|
|
|
|
|
| Other working capital changes |
949.28 |
254.47 |
708.36 |
-295.28 |
-2,619.35 |
58.45 |
| Capital expenditures |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Others incl. marketable securities changes |
-1,839.98 |
-157.65 |
0.00 |
0.00 |
0.00 |
-1,508.92 |
| Dividend payout |
-393.73 |
-229.95 |
-208.74 |
-136.32 |
-83.27 |
-49.31 |
| Common stock repurchases |
-73.45 |
0.00 |
0.00 |
0.00 |
|
|
| Net Debt Issuance |
1,409.05 |
-46.21 |
-233.89 |
527.87 |
2,727.40 |
1,439.66 |
|
| Change in cash |
25.92 |
-212.02 |
265.72 |
96.27 |
24.79 |
-60.13 |