Fundamentals
Fundamentals Tabs
Cash Flow
| Year Ending Dec 2017 (Update) | Year Ending Dec 2016 (Update) | Year Ending Dec 2015 (Update) | Year Ending Dec 2014 (Update) | Year Ending Dec 2013 (Update) | |
|---|---|---|---|---|---|
| Net Income/Starting Line | 743.40 | 459.00 | 410.40 | 413.90 | 394.40 |
| Depreciation – Supplemental | 60.90 | 59.70 | 58.30 | 57.10 | 59.70 |
| Depreciation/Depletion | 60.90 | 59.70 | 58.30 | 57.10 | 59.70 |
| Amortization of Intangibles | 64.50 | 47.90 | 42.70 | 34.10 | 30.80 |
| Amortization | 64.50 | 47.90 | 42.70 | 34.10 | 30.80 |
| Deferred Taxes | -237.60 | 24.90 | 24.00 | 12.70 | 11.10 |
| Unusual Items | 2.10 | 5.60 | 19.20 | 6.40 | 8.40 |
| Equity in Net Earnings (Loss) | -10.80 | -9.20 | -11.60 | -11.60 | -2.80 |
| Other Non-Cash Items | 58.20 | -6.80 | 26.40 | 14.20 | 14.10 |
| Non-Cash Items | 49.50 | -10.40 | 34.00 | 9.00 | 19.70 |
| Accounts Receivable | -9.70 | -12.70 | 33.50 | -1.80 | -31.20 |
| Inventories | -25.20 | 19.20 | -38.50 | 1.80 | -7.30 |
| Other Assets | 10.20 | 2.10 | -2.00 | -0.60 | -1.50 |
| Payable/Accrued | 30.30 | 50.50 | 21.80 | 2.40 | 67.90 |
| Taxes Payable | -11.20 | 32.80 | 29.70 | 17.50 | -23.80 |
| Other Assets & Liabilities, Net | 6.40 | -17.70 | -7.80 | -5.80 | -20.20 |
| Changes in Working Capital | 0.80 | 74.20 | 36.70 | 13.50 | -16.10 |
| Cash from Operating Activities | 681.50 | 655.30 | 606.10 | 540.30 | 499.60 |
| Purchase of Fixed Assets | -45.00 | -49.80 | -61.80 | -70.50 | -67.10 |
| Capital Expenditures | -45.00 | -49.80 | -61.80 | -70.50 | -67.10 |
| Acquisition of Business | -1,260.00 | -305.30 | -74.90 | -215.70 | -- |
| Sale of Fixed Assets | |||||
| Investment, Net | |||||
| Purchase of Investments | -1.10 | -6.40 | |||
| Other Investing Cash Flow | 1.60 | 0.50 | -4.50 | -1.10 | -3.60 |
| Other Investing Cash Flow Items, Total | -1,258.40 | -304.80 | -79.40 | -217.90 | -10.00 |
| Cash from Investing Activities | -1,303.40 | -354.60 | -141.20 | -288.40 | -77.10 |
| Other Financing Cash Flow | -18.30 | 24.00 | 13.20 | 13.90 | 22.90 |
| Financing Cash Flow Items | -18.30 | 24.00 | 13.20 | 13.90 | 22.90 |
| Cash Dividends Paid - Common | -190.40 | -183.00 | -175.30 | -167.50 | -155.20 |
| Total Cash Dividends Paid | -190.40 | -183.00 | -175.30 | -167.50 | -155.20 |
| Repurchase/Retirement of Common | -400.00 | -400.00 | -363.10 | -478.80 | -50.10 |
| Common Stock, Net | -400.00 | -400.00 | -363.10 | -478.80 | -50.10 |
| Options Exercised | 42.10 | 50.50 | 28.50 | 32.70 | 22.00 |
| Issuance (Retirement) of Stock, Net | -357.90 | -349.50 | -334.60 | -446.10 | -28.10 |
| Short Term Debt, Net | -155.80 | 68.90 | 211.70 | -6.70 | -99.40 |
| Long Term Debt Issued | 1.62M | -- | -- | 299.80 | -- |
| Long Term Debt Reduction | -200.00 | -- | -250.00 | ||
| Long Term Debt, Net | 1.42M | -- | -250.00 | 299.80 | -- |
| Issuance (Retirement) of Debt, Net | 1.27M | 68.90 | -38.30 | 293.10 | -99.40 |
| Cash from Financing Activities | 698.90 | -439.60 | -535.00 | -306.60 | -259.80 |
| Foreign Exchange Effects | 14.10 | -3.30 | -22.90 | -19.20 | -8.80 |
| Net Change in Cash | 91.10 | -142.20 | -93.00 | -73.90 | 153.90 |
| Net Cash - Beginning Balance | 187.80 | 330.00 | 423.00 | 496.90 | 343.00 |
| Net Cash - Ending Balance | 278.90 | 187.80 | 330.00 | 423.00 | 496.90 |
| Cash Interest Paid | 33.30 | 25.60 | 29.00 | 25.70 | 26.40 |
| Cash Taxes Paid | 198.10 | 188.40 | 174.80 | 181.50 | 219.20 |
Copyright Thomson Reuters Corporation