| Net income |
|
|
|
|
|
|
| Depreciation, depletion and amortization |
0.46 |
0.45 |
0.40 |
0.20 |
0.03 |
0.02 |
| Stock-based compensation |
38.92 |
8.99 |
3.82 |
1.48 |
1.53 |
1.36 |
| Change in inventory |
|
|
|
|
|
|
| Other working capital changes |
-76.37 |
-38.67 |
-34.06 |
-13.14 |
-9.03 |
-5.82 |
| Capital expenditures |
-0.18 |
-0.15 |
-0.06 |
-0.39 |
-0.07 |
-0.02 |
| Others incl. marketable securities changes |
-304.93 |
-110.42 |
0.00 |
0.00 |
0.02 |
0.00 |
| Dividend payout |
|
|
|
|
|
|
| Common stock repurchases |
|
|
|
|
|
|
| Net Debt Issuance |
663.23 |
83.60 |
75.96 |
36.96 |
-0.58 |
28.06 |
|
| Change in cash |
321.14 |
-56.21 |
46.06 |
25.11 |
-8.11 |
23.60 |