Cash Flow

Cash Flow

  Year Ending Jan 2021 (Update) Year Ending Dec 2019 (Update) Year Ending Dec 2018 (Update) Year Ending Dec 2017 (Reclassified)
Net Income/Starting Line 555.90 303.60 467.40 281.80
Depreciation – Supplemental 154.20 140.30 141.50 126.60
Depreciation/Depletion 154.20 140.30 141.50 126.60
Amortization of Intangibles 51.10 38.70 39.50 52.10
Amortization 51.10 38.70 39.50 52.10
Deferred Taxes 9.30 -216.90 -32.70 151.60
Unusual Items 0.50 444.10 100.50 -0.40
Other Non-Cash Items 132.90 121.50 133.50 121.70
Non-Cash Items 133.40 565.60 234.00 121.30
Accounts Receivable 14.70 -42.20 -62.50 -141.20
Inventories -6.00 -18.10 -70.50 -14.90
Other Assets 18.20 38.40 -11.60 -20.90
Accounts Payable -68.20 46.40 43.60 83.40
Accrued Expenses -29.80 -0.60
Taxes Payable -35.20 5.40 -35.50 29.60
Other Liabilities -76.10 -114.70 -225.50 -23.10
Other Operating Cash Flow
Changes in Working Capital -152.60 -84.80 -391.80 -87.70
Cash from Operating Activities 751.30 746.50 457.90 645.70
Purchase of Fixed Assets -201.40 -219.40 -226.70 -190.50
Purchase/Acquisition of Intangibles -17.20 -37.80 -29.90 -35.60
Capital Expenditures -218.60 -257.20 -256.60 -226.10
Acquisition of Business -350.40 -6.50 -3.80 -319.30
Sale of Business
Sale of Fixed Assets 9.20 7.80 9.40 6.00
Sale/Maturity of Investment
Investment, Net 5.60 4.90 18.50 -3.90
Other Investing Cash Flow
Other Investing Cash Flow Items, Total -335.60 6.20 24.10 -317.20
Cash from Investing Activities -554.20 -251.00 -232.50 -543.30
Other Financing Cash Flow -19.70 -19.00 -49.50 1.40
Financing Cash Flow Items -19.70 -19.00 -49.50 1.40
Cash Dividends Paid - Common -196.80 -189.70 -175.00 -155.50
Total Cash Dividends Paid -196.80 -189.70 -175.00 -155.50
Repurchase/Retirement of Common -104.30 -237.70 -392.90 -129.70
Common Stock, Net -104.30 -237.70 -392.90 -129.70
Options Exercised
Issuance (Retirement) of Stock, Net -104.30 -237.70 -392.90 -129.70
Short Term Debt, Net -110.40 -5.30 -77.60 -89.20
Long Term Debt Issued 993.70 -- 493.30 542.90
Long Term Debt Reduction -770.20 -18.60 -6.40 -253.80
Long Term Debt, Net 223.50 -18.60 486.90 289.10
Issuance (Retirement) of Debt, Net 113.10 -23.90 409.30 199.90
Cash from Financing Activities -207.70 -470.30 -208.10 -83.90
Foreign Exchange Effects 9.20 -3.50 -9.70 10.80
Net Change in Cash -1.40 21.70 7.60 29.30
Net Cash - Beginning Balance 253.70 232.00 224.40 195.10
Net Cash - Ending Balance 252.30 253.70 232.00 224.40
Cash Interest Paid 69.60 74.30 54.90 57.70
Cash Taxes Paid 203.40 155.00 153.50 125.60

In millions of USD (except for per share items)

Copyright Refinitiv