Cash Flow

Cash Flow

  Year Ending Dec 2019 (Update) Year Ending Dec 2018 (Update) Year Ending Dec 2017 (Reclassified) Year Ending Dec 2016 (Reclassified)
Net Income/Starting Line 303.60 467.40 281.80 320.70
Depreciation – Supplemental 140.30 141.50 126.60 117.50
Depreciation/Depletion 140.30 141.50 126.60 117.50
Amortization of Intangibles 38.70 39.50 52.10 62.60
Amortization 38.70 39.50 52.10 62.60
Deferred Taxes -216.90 -32.70 151.60 52.30
Unusual Items 444.10 100.50 -0.40 40.80
Other Non-Cash Items 121.50 133.50 121.70 127.80
Non-Cash Items 565.60 234.00 121.30 168.60
Accounts Receivable -42.20 -62.50 -141.20 -88.20
Inventories -18.10 -70.50 -14.90 -19.60
Other Assets 38.40 -11.60 -20.90 -9.90
Accounts Payable 46.40 43.60 83.40 31.60
Accrued Expenses -29.80 -0.60 32.40
Taxes Payable 5.40 -35.50 29.60 -14.10
Other Liabilities -114.70 -225.50 -23.10 -71.80
Other Operating Cash Flow
Changes in Working Capital -84.80 -391.80 -87.70 -139.60
Cash from Operating Activities 746.50 457.90 645.70 582.10
Purchase of Fixed Assets -219.40 -226.70 -190.50 -176.90
Purchase/Acquisition of Intangibles -37.80 -29.90 -35.60 -29.70
Capital Expenditures -257.20 -256.60 -226.10 -206.60
Acquisition of Business -6.50 -3.80 -319.30 -237.20
Sale of Business
Sale of Fixed Assets 7.80 9.40 6.00 8.50
Sale/Maturity of Investment
Investment, Net 4.90 18.50 -3.90 3.10
Other Investing Cash Flow
Other Investing Cash Flow Items, Total 6.20 24.10 -317.20 -225.60
Cash from Investing Activities -251.00 -232.50 -543.30 -432.20
Other Financing Cash Flow -19.00 -49.50 1.40 66.50
Financing Cash Flow Items -19.00 -49.50 1.40 66.50
Cash Dividends Paid - Common -189.70 -175.00 -155.50 -142.50
Total Cash Dividends Paid -189.70 -175.00 -155.50 -142.50
Repurchase/Retirement of Common -237.70 -392.90 -129.70 -262.40
Common Stock, Net -237.70 -392.90 -129.70 -262.40
Options Exercised
Issuance (Retirement) of Stock, Net -237.70 -392.90 -129.70 -262.40
Short Term Debt, Net -5.30 -77.60 -89.20 234.90
Long Term Debt Issued -- 493.30 542.90 --
Long Term Debt Reduction -18.60 -6.40 -253.80 -2.70
Long Term Debt, Net -18.60 486.90 289.10 -2.70
Issuance (Retirement) of Debt, Net -23.90 409.30 199.90 232.20
Cash from Financing Activities -470.30 -208.10 -83.90 -106.20
Foreign Exchange Effects -3.50 -9.70 10.80 -7.40
Net Change in Cash 21.70 7.60 29.30 36.30
Net Cash - Beginning Balance 232.00 224.40 195.10 158.80
Net Cash - Ending Balance 253.70 232.00 224.40 195.10
Cash Interest Paid 74.30 54.90 57.70 58.90
Cash Taxes Paid 155.00 153.50 125.60 106.10

In millions of USD (except for per share items)

Copyright Refinitiv