| Net income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Depreciation, depletion and amortization |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Stock-based compensation |
0.01 |
0.01 |
0.00 |
0.00 |
0.01 |
0.00 |
0.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Change in inventory |
|
|
|
|
|
|
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
|
|
|
|
| Other working capital changes |
0.05 |
0.04 |
0.03 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Capital expenditures |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Others incl. marketable securities changes |
0.03 |
0.53 |
-0.08 |
-0.51 |
0.01 |
-0.30 |
-0.03 |
-0.04 |
-0.08 |
-0.04 |
-0.05 |
0.02 |
-0.01 |
0.00 |
0.00 |
-0.03 |
0.00 |
-0.03 |
-0.01 |
-0.01 |
| Dividend payout |
0.00 |
0.00 |
-0.01 |
-0.09 |
|
|
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
| Common stock repurchases |
-0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
0.00 |
|
0.00 |
|
|
|
|
| Net Debt Issuance |
-0.07 |
-0.27 |
0.06 |
0.10 |
0.30 |
0.45 |
0.05 |
0.06 |
0.05 |
0.08 |
0.03 |
0.02 |
0.01 |
0.00 |
0.01 |
0.02 |
0.01 |
0.03 |
0.01 |
0.02 |
|
| Change in cash |
0.01 |
0.30 |
0.00 |
-0.49 |
0.33 |
0.16 |
0.02 |
0.03 |
-0.03 |
0.03 |
-0.03 |
0.04 |
0.00 |
0.00 |
0.01 |
0.00 |
0.01 |
0.00 |
0.00 |
0.01 |
| Change in exchange rate |
|
|
|
|
|
|
|
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
|
|
|
|
|