| Net income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Depreciation, depletion and amortization |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
-0.03 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.01 |
|
|
|
|
|
|
|
|
|
|
|
| Stock-based compensation |
1.20 |
1.29 |
1.07 |
1.32 |
0.62 |
0.18 |
0.21 |
0.18 |
0.23 |
0.22 |
0.40 |
0.24 |
0.03 |
0.48 |
0.03 |
0.29 |
0.29 |
0.26 |
0.38 |
0.26 |
0.13 |
0.12 |
0.16 |
|
|
|
| Change in inventory |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other working capital changes |
-10.72 |
-7.12 |
-2.35 |
-4.84 |
-3.06 |
-1.69 |
-0.69 |
0.09 |
-1.05 |
-1.06 |
-1.62 |
-1.91 |
-1.56 |
-3.17 |
-2.16 |
-3.16 |
-3.94 |
-5.21 |
-2.77 |
-3.23 |
-1.53 |
-0.67 |
-0.37 |
0.02 |
-0.04 |
-0.06 |
| 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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Others incl. marketable securities changes |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-11.19 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.02 |
0.00 |
-0.02 |
0.00 |
0.00 |
| Dividend payout |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Common stock repurchases |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
|
|
|
|
0.00 |
|
|
| Net Debt Issuance |
232.50 |
13.39 |
33.32 |
-0.02 |
0.23 |
52.04 |
-0.02 |
-0.02 |
-0.02 |
0.88 |
-0.02 |
-0.02 |
-0.02 |
2.25 |
5.06 |
0.01 |
0.00 |
0.12 |
-0.01 |
-0.55 |
24.71 |
1.90 |
0.93 |
-0.01 |
0.09 |
0.00 |
|
| Change in cash |
223.00 |
7.57 |
32.05 |
-3.52 |
-2.20 |
50.55 |
-0.49 |
0.22 |
-0.83 |
0.06 |
-1.22 |
-1.67 |
-12.72 |
-0.41 |
2.94 |
-2.85 |
-3.64 |
-4.83 |
-2.40 |
-3.52 |
23.31 |
1.32 |
0.72 |
-0.01 |
0.05 |
-0.06 |