| Net income |
|
|
|
|
|
|
|
| Depreciation, depletion and amortization |
|
|
|
|
|
|
|
| Stock-based compensation |
|
|
|
|
|
|
|
| Change in inventory |
|
|
|
-1.95 |
1.96 |
-66.82 |
66.81 |
| Other working capital changes |
-47.75 |
94.11 |
-42.77 |
185.76 |
211.97 |
173.99 |
-1,581.81 |
| Capital expenditures |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Others incl. marketable securities changes |
324.34 |
323.54 |
86.39 |
88.70 |
342.25 |
240.44 |
-1,436.48 |
| Dividend payout |
-191.71 |
-102.46 |
-96.62 |
-178.63 |
-225.09 |
-96.98 |
-33.34 |
| Common stock repurchases |
-74.45 |
-82.23 |
-36.27 |
-5.35 |
|
|
0.00 |
| Net Debt Issuance |
10.02 |
90.23 |
-42.96 |
0.00 |
0.00 |
0.00 |
1,557.50 |
|
| Change in cash |
20.45 |
323.20 |
-132.23 |
88.53 |
331.08 |
250.63 |
-1,427.33 |