Cash Flow

  Year Ending Dec 2019 (Update) Year Ending Dec 2018 (Update) Year Ending Dec 2017 (Update) Year Ending Dec 2016 (Reclassified)
Net Income/Starting Line 295.78 296.53 257.29 235.98
Depreciation – Supplemental 22.10 22.03 20.07
Depreciation/Depletion 22.10 22.03 20.07
Deferred Taxes 8.29 -10.74 2.72
Unusual Items 0.03 0.12 -0.19
Equity in Net Earnings (Loss) -9.28 -3.89
Other Non-Cash Items 40.20 21.07 17.71 18.15
Non-Cash Items 40.20 11.82 13.94 17.97
Accounts Receivable 8.46 -28.83 -1.68 -26.94
Inventories -15.53 -78.95 -73.40 -9.73
Accounts Payable 12.73 -57.40 99.96 43.73
Other Assets & Liabilities, Net -5.87 -2.99 -0.89 -2.07
Changes in Working Capital -0.21 -168.17 23.99 5.00
Cash from Operating Activities 335.77 170.56 306.52 281.73
Purchase of Fixed Assets -16.43 -17.15 -17.88 -43.58
Capital Expenditures -16.43 -17.15 -17.88 -43.58
Acquisition of Business -59.67 -5.63
Sale of Fixed Assets 0.23 0.17 0.74
Purchase of Investments -4.94 -3.76 -63.60
Other Investing Cash Flow Items, Total -64.61 -9.16 -63.43 0.74
Cash from Investing Activities -81.04 -26.31 -81.31 -42.83
Other Financing Cash Flow -43.11 -49.86 -77.47 -85.78
Financing Cash Flow Items -43.11 -49.86 -77.47 -85.78
Cash Dividends Paid - Common -241.41 -209.22 -164.15 -127.60
Total Cash Dividends Paid -241.41 -209.22 -164.15 -127.60
Sale/Issuance of Common 6.59 5.24 5.65
Repurchase/Retirement of Common
Common Stock, Net 6.59 252.99 5.65
Issuance (Retirement) of Stock, Net 6.59 252.99 5.65
Long Term Debt Issued 135.20
Long Term Debt Reduction -0.79
Long Term Debt, Net 20.50 112.88 -213.51 -10.16
Issuance (Retirement) of Debt, Net 20.50 112.88 -213.51 -10.16
Cash from Financing Activities -264.02 -139.60 -202.15 -217.89
Foreign Exchange Effects 0.85 -2.25 1.42 -0.23
Net Change in Cash -8.44 2.40 24.49 20.78
Net Cash - Beginning Balance 82.89 80.50 56.01 35.23
Net Cash - Ending Balance 74.45 82.89 80.50 56.01
Cash Interest Paid 3.07 5.77 3.36
Cash Taxes Paid 115.30 48.06 99.01

In millions of USD (except for per share items)

Copyright Thomson Reuters Corporation