| Net income |
|
|
|
|
|
| Depreciation, depletion and amortization |
24.73 |
24.50 |
18.16 |
0.00 |
|
| Stock-based compensation |
26.07 |
0.00 |
0.00 |
|
|
| Change in inventory |
-0.14 |
0.00 |
0.00 |
|
|
| Other working capital changes |
-270.53 |
-220.47 |
-25.60 |
15.92 |
0.00 |
| Capital expenditures |
-16.86 |
-0.07 |
-14.68 |
-15.75 |
0.00 |
| Others incl. marketable securities changes |
184.79 |
176.96 |
71.35 |
13.13 |
0.00 |
| Dividend payout |
|
|
0.00 |
0.00 |
|
| Common stock repurchases |
0.00 |
0.00 |
-2.00 |
0.00 |
|
| Net Debt Issuance |
65.05 |
-9.35 |
-0.11 |
0.00 |
0.00 |
|
| Change in cash |
13.11 |
-28.43 |
47.12 |
13.31 |
0.00 |