| Net income |
|
|
|
|
|
|
|
|
| Depreciation, depletion and amortization |
0.05 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.03 |
0.03 |
| Stock-based compensation |
11.60 |
4.94 |
4.51 |
0.54 |
0.61 |
0.19 |
-0.32 |
0.19 |
| Change in inventory |
|
|
|
|
|
|
|
|
| Other working capital changes |
-19.65 |
-12.71 |
-8.14 |
-2.66 |
-2.09 |
-1.52 |
-0.75 |
-0.85 |
| Capital expenditures |
-0.09 |
-0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Others incl. marketable securities changes |
0.09 |
0.01 |
0.00 |
-0.01 |
0.01 |
0.03 |
0.30 |
0.00 |
| Dividend payout |
|
|
|
|
|
|
|
|
| Common stock repurchases |
|
|
|
|
|
|
|
|
| Net Debt Issuance |
-0.01 |
0.38 |
37.05 |
0.08 |
0.18 |
9.81 |
0.97 |
-0.03 |
|
| Change in cash |
-8.02 |
-7.38 |
33.41 |
-2.05 |
-1.30 |
8.51 |
0.22 |
-0.65 |