Net Income
0.00
(6.06)
11.10
(412.02)
(242.76)
(119.08)
(105.67)
(97.30)
(13.22)
Depreciation & Amortization
—
0.62
2.05
11.96
28.46
24.78
16.16
20.64
12.32
Non Cash Items (Other)
—
—
18.68
326.35
137.41
80.70
65.71
70.46
16.71
Accounts Receivable Change
—
(0.60)
(29.54)
(23.60)
15.65
22.47
(0.63)
(2.24)
(0.58)
Change in inventories
—
(11.76)
(60.55)
(20.57)
(17.25)
40.31
15.42
(1.53)
(17.84)
Accounts Payable Change
—
—
45.71
10.14
(38.36)
(17.54)
(1.99)
(4.60)
11.05
Change in payables and accrued liability
—
12.27
14.28
26.77
(9.99)
(2.51)
9.20
(3.08)
(2.34)
Income tax paid
—
—
10.74
(8.58)
(0.22)
0.74
(0.55)
0.29
(0.91)
Change in other assets and liabilities
—
(12.22)
(13.37)
(61.15)
(33.06)
(10.11)
(12.78)
(16.02)
(18.71)
Other operating activities
0.00
—
—
—
—
—
—
—
—
The lines under Operating Cash Flow
Operating Cash Flow
—
(14.54)
(0.91)
(150.71)
(160.13)
19.75
(15.13)
(33.38)
(13.54)
Capital expenditures
—
—
(15.66)
(34.50)
(22.19)
(6.77)
(5.87)
(6.94)
(5.43)
Change in intangibles (net)
—
—
(0.36)
(24.37)
(3.97)
(1.24)
(0.04)
(0.59)
(0.25)
Net Aquisitions
—
—
(4.33)
(0.49)
(155.30)
(0.30)
—
—
—
Short Term Investments Change (Net)
—
—
(1.47)
(3.92)
(50.66)
(139.51)
(16.78)
94.40
40.97
Long-Term Investments Change (Net)
—
—
—
(14.71)
(50.66)
(19.69)
(13.99)
(5.75)
—
Other investing activities
—
(3.02)
2.89
—
(0.79)
—
—
—
—
The lines under Investing cash flow
Investing cash flow
—
(1.19)
(21.82)
(77.98)
(232.91)
(167.52)
(36.69)
81.12
35.29
Repayment/Issuance of Debt (Net)
—
0.44
(0.43)
(28.53)
(0.02)
(24.80)
—
—
—
Equity Repurchase (Common, Net)
—
—
(6.96)
596.02
(2.38)
(94.64)
(29.27)
(54.01)
(15.09)
Equity Repurchase (Preffered, Net)
—
—
121.57
427.87
—
—
—
—
—
Other financial activities
—
(0.19)
2.95
281.09
2.13
(0.25)
(18.97)
—
(6.57)
The lines under Financing cash flow
Financing cash flow
—
18.69
117.12
1,023.89
(0.27)
(94.89)
(48.23)
(54.01)
(21.66)
Exchange Rate Adjustment
—
—
1.57
(20.21)
(13.96)
13.04
2.00
0.69
(1.51)
Change in Cash
—
3.08
95.96
774.99
(407.27)
(229.61)
(98.06)
(5.58)
(1.41)
Beginning Cash
—
—
3.69
103.69
899.69
454.97
218.92
117.56
116.89
The lines under Ending Cash
Ending Cash
—
—
99.65
878.68
492.42
225.36
120.87
111.98
115.47
Stock Based Compensation
—
—
11.05
291.28
83.24
49.42
10.92
12.49
8.44
Dividends Paid (Common)
0.00
—
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Net Cash/Marketcap
—
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Assets Liabilities Change (Total)
—
—
(32.74)
(76.99)
(83.23)
33.35
8.66
(27.18)
(29.34)
Investments Change (Net)
—
—
(1.47)
(18.62)
(50.66)
(159.21)
(30.77)
88.64
40.97
Issuance/Purchase of Shares
—
—
114.61
1,023.89
(2.38)
(94.64)
(29.27)
(54.01)
(15.09)
The lines under Other line items
Other line items
Revenue per Employee
—
0.00
0.13
0.20
0.26
0.29
0.32
0.34
0.38