Australia
Belgium
Brazil
Canada
Chile
China
India
Middle East
Netherlands
Philippines
Poland
Russia
South Africa
Spain
United Kingdom
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 | 264.47 | 327.45 | 475.01 | 647.54 | 823.03 |
| Depreciation – Supplemental | 206.11 | 211.10 | 188.70 | 191.70 | 206.33 |
| Depreciation/Depletion | 206.11 | 211.10 | 188.70 | 191.70 | 206.33 |
| Amortization of Intangibles | 19.16 | 14.82 | 1.04 | 0.89 | 0.77 |
| Amortization | 19.16 | 14.82 | 1.04 | 0.89 | 0.77 |
| Deferred Taxes | 100.29 | -7.91 | 4.68 | 62.08 | -29.71 |
| Discontinued Operations | -- | -- | 5.66 | 204.55 | |
| Unusual Items | -22.75 | -21.60 | -99.43 | -33.88 | 3.04 |
| Equity in Net Earnings (Loss) | 2.85 | 12.18 | -1.60 | 3.45 | |
| Other Non-Cash Items | 34.90 | 32.04 | 292.76 | -17.14 | 62.90 |
| Non-Cash Items | 15.00 | 22.62 | 197.39 | 156.99 | 65.94 |
| Accounts Receivable | |||||
| Inventories | |||||
| Other Assets | |||||
| Accounts Payable | |||||
| Accrued Expenses | |||||
| Other Liabilities | |||||
| Other Assets & Liabilities, Net | -11.90 | 135.39 | 303.90 | -408.86 | -261.60 |
| Other Operating Cash Flow | 8.84 | 2.46 | -321.57 | -7.77 | -15.85 |
| Changes in Working Capital | -3.06 | 137.85 | -17.68 | -416.63 | -277.45 |
| Cash from Operating Activities | 601.97 | 705.92 | 849.13 | 642.57 | 788.91 |
| Purchase of Fixed Assets | -283.11 | -235.90 | -240.22 | -324.70 | -288.49 |
| Capital Expenditures | -283.11 | -235.90 | -240.22 | -324.70 | -288.49 |
| Acquisition of Business | -- | -240.74 | -23.08 | ||
| Sale of Fixed Assets | 96.10 | 81.16 | 176.41 | 149.87 | 77.03 |
| Sale/Maturity of Investment | 216.44 | 522.09 | 411.38 | 419.40 | 482.38 |
| Investment, Net | -273.12 | -518.22 | -91.08 | -38.69 | -27.06 |
| Purchase of Investments | -237.36 | -359.99 | -386.02 | -410.51 | -492.63 |
| Other Investing Cash Flow | -3.23 | 10.24 | 63.03 | 5.51 | 37.23 |
| Other Investing Cash Flow Items, Total | -201.17 | -505.45 | 173.71 | 125.59 | 53.88 |
| Cash from Investing Activities | -484.28 | -741.35 | -66.51 | -199.12 | -234.61 |
| Other Financing Cash Flow | -59.83 | -79.79 | -71.98 | -156.16 | -118.90 |
| Financing Cash Flow Items | -59.83 | -79.79 | -71.98 | -156.16 | -118.90 |
| Cash Dividends Paid - Common | -118.00 | -118.00 | -125.20 | -126.22 | -78.72 |
| Total Cash Dividends Paid | -118.00 | -118.00 | -125.20 | -126.22 | -78.72 |
| Sale/Issuance of Common | 6.40 | 9.07 | 5.25 | 3.34 | 1.70 |
| Repurchase/Retirement of Common | -- | -9.72 | -509.66 | -906.08 | -200.05 |
| Common Stock, Net | 6.40 | -0.65 | -504.40 | -902.75 | -198.36 |
| Options Exercised | 9.38 | 3.66 | 1.78 | 24.19 | 52.84 |
| Issuance (Retirement) of Stock, Net | 15.78 | 3.01 | -502.62 | -878.56 | -145.52 |
| Long Term Debt Issued | -- | 1.44M | 494.60 | -- | |
| Long Term Debt Reduction | -53.46 | -1,250.68 | -28.43 | -0.07 | -26.44 |
| Long Term Debt, Net | -53.46 | 184.42 | -28.43 | 494.52 | -26.44 |
| Issuance (Retirement) of Debt, Net | -53.46 | 184.42 | -28.43 | 494.52 | -26.44 |
| Cash from Financing Activities | -215.50 | -10.35 | -728.23 | -666.42 | -369.57 |
| Foreign Exchange Effects | 51.45 | -53.67 | -97.63 | -67.50 | -55.69 |
| Net Change in Cash | -46.36 | -99.45 | -43.24 | -290.46 | 129.04 |
| Net Cash - Beginning Balance | 1.85M | 1.95M | 1.99M | 2.28M | 2.15M |
| Net Cash - Ending Balance | 1.80M | 1.85M | 1.95M | 1.99M | 2.28M |
| Cash Interest Paid | 61.56 | 72.06 | 40.59 | 23.51 | 22.59 |
| Cash Taxes Paid | 175.05 | 164.84 | 249.92 | 228.47 | 268.89 |
Copyright Thomson Reuters Corporation
