| Net income |
|
|
|
|
|
|
|
|
|
| Depreciation, depletion and amortization |
|
|
|
|
|
|
|
|
|
| Stock-based compensation |
|
|
|
|
|
|
|
|
|
| Change in inventory |
|
|
|
|
|
|
|
|
|
| Other working capital changes |
3.36 |
62.50 |
52.17 |
52.63 |
45.60 |
-140.09 |
-140.09 |
-140.09 |
44.12 |
| Capital expenditures |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Others incl. marketable securities changes |
81.88 |
2.24 |
71.16 |
16.65 |
-136.60 |
-29.35 |
0.00 |
0.00 |
0.00 |
| Dividend payout |
-63.65 |
-53.20 |
-48.63 |
-46.75 |
-39.93 |
-40.93 |
-40.93 |
-40.93 |
-43.28 |
| Common stock repurchases |
|
-9.30 |
-3.54 |
-6.26 |
-5.29 |
-41.79 |
|
|
-0.82 |
| Net Debt Issuance |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
222.74 |
180.94 |
180.94 |
0.00 |
|
| Change in cash |
21.59 |
2.24 |
71.16 |
16.27 |
-136.21 |
-29.43 |
-0.08 |
-0.08 |
0.02 |