Cash Flow
| Year Ending Dec 2017 (Update) | Year Ending Dec 2016 (Reclassified) | Year Ending Dec 2015 (Reclassified) | Year Ending Dec 2014 (Update) | |
|---|---|---|---|---|
| Net Income/Starting Line | 257.29 | 235.98 | 226.52 | 208.70 |
| Depreciation – Supplemental | 22.03 | 20.07 | 19.12 | 17.93 |
| Depreciation/Depletion | 22.03 | 20.07 | 19.12 | 17.93 |
| Deferred Taxes | -10.74 | 2.72 | 4.69 | 0.29 |
| Discontinued Operations | ||||
| Unusual Items | 0.12 | -0.19 | -0.49 | -1.29 |
| Equity in Net Earnings (Loss) | -3.89 | |||
| Other Non-Cash Items | 17.71 | 18.15 | 14.83 | 14.01 |
| Non-Cash Items | 13.94 | 17.97 | 14.34 | 12.72 |
| Accounts Receivable | -1.68 | -26.94 | -26.12 | -41.07 |
| Inventories | -73.40 | -9.73 | -3.65 | -98.74 |
| Accounts Payable | 99.96 | 43.73 | -11.76 | 45.24 |
| Other Assets & Liabilities, Net | -0.89 | -2.07 | -0.29 | -0.09 |
| Changes in Working Capital | 23.99 | 5.00 | -41.82 | -94.66 |
| Cash from Operating Activities | 306.52 | 281.73 | 222.85 | 144.98 |
| Purchase of Fixed Assets | -17.88 | -43.58 | -23.70 | -21.51 |
| Capital Expenditures | -17.88 | -43.58 | -23.70 | -21.51 |
| Acquisition of Business | ||||
| Sale of Fixed Assets | 0.17 | 0.74 | 0.76 | 2.39 |
| Sale/Maturity of Investment | ||||
| Purchase of Investments | -63.60 | |||
| Other Investing Cash Flow | ||||
| Other Investing Cash Flow Items, Total | -63.43 | 0.74 | 0.76 | 2.39 |
| Cash from Investing Activities | -81.31 | -42.83 | -22.94 | -19.12 |
| Other Financing Cash Flow | 170.27 | -85.78 | -38.80 | -129.55 |
| Financing Cash Flow Items | 170.27 | -85.78 | -38.80 | -129.55 |
| Cash Dividends Paid - Common | -164.15 | -127.60 | -98.53 | -69.87 |
| Total Cash Dividends Paid | -164.15 | -127.60 | -98.53 | -69.87 |
| Sale/Issuance of Common | 5.24 | 5.65 | 5.96 | 4.25 |
| Repurchase/Retirement of Common | ||||
| Common Stock, Net | 5.24 | 5.65 | 5.96 | 4.25 |
| Issuance (Retirement) of Stock, Net | 5.24 | 5.65 | 5.96 | 4.25 |
| Long Term Debt Reduction | ||||
| Long Term Debt, Net | -213.51 | -10.16 | -56.41 | 74.96 |
| Issuance (Retirement) of Debt, Net | -213.51 | -10.16 | -56.41 | 74.96 |
| Cash from Financing Activities | -202.15 | -217.89 | -187.79 | -120.21 |
| Foreign Exchange Effects | 1.42 | -0.23 | -1.34 | -0.68 |
| Net Change in Cash | 24.49 | 20.78 | 10.78 | 4.97 |
| Net Cash - Beginning Balance | 56.01 | 35.23 | 24.45 | 19.48 |
| Net Cash - Ending Balance | 80.50 | 56.01 | 35.23 | 24.45 |
| Cash Interest Paid | 5.77 | 3.36 | 4.39 | |
| Cash Taxes Paid | 48.06 | 99.01 | 82.85 |
In millions of USD (except for per share items)
Copyright Thomson Reuters Corporation