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