| Net income |
|
|
|
|
|
| Depreciation, depletion and amortization |
72.41 |
41.91 |
31.99 |
26.63 |
15.00 |
| Stock-based compensation |
12.95 |
3.83 |
0.00 |
0.00 |
|
| Change in inventory |
|
|
|
|
|
| Other working capital changes |
39.25 |
8.52 |
27.25 |
23.26 |
21.22 |
| Capital expenditures |
-17.41 |
-17.79 |
-23.16 |
-18.88 |
0.00 |
| Others incl. marketable securities changes |
-785.84 |
-419.61 |
-162.86 |
-304.59 |
-78.10 |
| Dividend payout |
-77.38 |
0.00 |
0.00 |
|
|
| Common stock repurchases |
|
-0.02 |
0.00 |
0.00 |
|
| Net Debt Issuance |
419.17 |
1,008.85 |
126.91 |
273.33 |
41.09 |
|
| Change in cash |
-336.86 |
625.69 |
0.13 |
-0.25 |
-0.79 |