Cash Flow

Cash Flow

  Year Ending Dec 2017 (Update) Year Ending Dec 2016 (Update) Year Ending Jan 2016 (Update) Year Ending Jan 2015 (Update)
Net Income/Starting Line 281.80 320.70 274.30 248.90
Depreciation – Supplemental 126.60 117.50 125.20 135.50
Depreciation/Depletion 126.60 117.50 125.20 135.50
Amortization of Intangibles 52.10 62.60 63.10 66.10
Amortization 52.10 62.60 63.10 66.10
Deferred Taxes 52.30 12.90 -18.20
Unusual Items 1.40 42.90 12.20 16.60
Other Non-Cash Items 121.70 127.80 122.90 93.20
Non-Cash Items 123.10 170.70 135.10 109.80
Accounts Receivable -88.20 -135.90 -40.90
Inventories -19.60 -34.40 -33.00
Other Assets -8.80 3.60 -19.50
Accounts Payable 31.60 65.50 -62.80
Accrued Expenses 32.40 7.00 -18.20
Payable/Accrued
Taxes Payable -14.10 -23.70 15.40
Other Liabilities -71.80 -19.00 -8.90
Other Assets & Liabilities, Net 66.50
Other Operating Cash Flow
Changes in Working Capital 66.50 -138.50 -136.90 -167.90
Cash from Operating Activities 650.10 585.30 473.70 374.20
Purchase of Fixed Assets -190.50 -176.90 -135.80 -147.90
Purchase/Acquisition of Intangibles -35.60 -29.70 -15.70 -27.10
Capital Expenditures -226.10 -206.60 -151.50 -175.00
Acquisition of Business -319.30 -237.20
Sale of Business
Sale of Fixed Assets 6.00 8.50 7.60 4.30
Sale/Maturity of Investment --
Investment, Net -8.30 -0.10 -0.50 0.30
Other Investing Cash Flow -- 1.50
Other Investing Cash Flow Items, Total -321.60 -228.80 8.60 4.60
Cash from Investing Activities -547.70 -435.40 -142.90 -170.40
Other Financing Cash Flow -20.60 -4.50 -0.10 -2.00
Financing Cash Flow Items -20.60 -4.50 -0.10 -2.00
Cash Dividends Paid - Common -155.50 -142.50 -133.10 -125.10
Total Cash Dividends Paid -155.50 -142.50 -133.10 -125.10
Repurchase/Retirement of Common -129.70 -262.40 -232.30 -355.50
Common Stock, Net -129.70 -262.40 -232.30 -355.50
Options Exercised 22.00 71.00 104.00 34.20
Issuance (Retirement) of Stock, Net -107.70 -191.40 -128.30 -321.30
Short Term Debt, Net -89.20 234.90 -98.40 126.50
Long Term Debt Issued 542.90 --
Long Term Debt Reduction -253.80 -2.70 -7.40 -1.60
Long Term Debt, Net 289.10 -2.70 -7.40 -1.60
Issuance (Retirement) of Debt, Net 199.90 232.20 -105.80 124.90
Cash from Financing Activities -83.90 -106.20 -367.30 -323.50
Foreign Exchange Effects 10.80 -7.40 -11.90 -4.90
Net Change in Cash 29.30 36.30 -48.40 -124.60
Net Cash - Beginning Balance 195.10 158.80 207.20 351.60
Net Cash - Ending Balance 224.40 195.10 158.80 227.00
Cash Interest Paid 58.90 60.10 61.60
Cash Taxes Paid 106.10 129.90 108.80

In millions of USD (except for per share items)

Copyright Thomson Reuters Corporation