Fundamentals - Cash Flow
| Year Ending Dec 2021 (Update) | Year Ending Dec 2020 (Update) | Year Ending Dec 2019 (Update) | Year Ending Dec 2018 (Update) | |
|---|---|---|---|---|
| Net Income/Starting Line | 151.85 | -184.09 | 232.12 | 161.80 |
| Depreciation – Supplemental | 181.04 | 176.27 | 155.85 | 129.35 |
| Depreciation/Depletion | 181.04 | 176.27 | 155.85 | 129.35 |
| Deferred Taxes | 43.76 | 69.34 | 68.47 | 38.22 |
| Unusual Items | 10.95 | 290.98 | -8.48 | 2.36 |
| Other Non-Cash Items | 30.90 | 38.42 | 23.75 | 19.64 |
| Non-Cash Items | 41.85 | 329.40 | 15.27 | 22.00 |
| Accounts Receivable | 128.91 | -160.20 | 10.50 | 35.62 |
| Inventories | ||||
| Prepaid Expenses | -4.03 | 10.22 | -5.48 | -5.19 |
| Other Assets | -3.85 | -4.16 | -10.33 | -4.14 |
| Accounts Payable | 10.40 | 7.02 | -2.10 | 8.63 |
| Accrued Expenses | 48.06 | -26.39 | 21.33 | 12.01 |
| Other Liabilities | -59.80 | 17.21 | -43.41 | -41.69 |
| Changes in Working Capital | 119.69 | -156.30 | -29.50 | 5.24 |
| Cash from Operating Activities | 538.19 | 234.62 | 442.21 | 356.61 |
| Purchase of Fixed Assets | -255.54 | -281.16 | -506.85 | -334.77 |
| Capital Expenditures | -255.54 | -281.16 | -506.85 | -334.77 |
| Sale of Fixed Assets | -- | 87.58 | ||
| Sale/Maturity of Investment | 954.97 | 504.60 | 454.81 | 436.58 |
| Purchase of Investments | -1,248.58 | -686.60 | -436.24 | -371.46 |
| Other Investing Cash Flow | -44.14 | 9.89 | 11.81 | 0.68 |
| Other Investing Cash Flow Items, Total | -337.74 | -84.53 | 30.38 | 65.80 |
| Cash from Investing Activities | -593.28 | -365.69 | -476.46 | -268.98 |
| Other Financing Cash Flow | -30.23 | -0.48 | -29.93 | 7.54 |
| Financing Cash Flow Items | -30.23 | -0.48 | -29.93 | 7.54 |
| Cash Dividends Paid - Common | -- | -11.36 | -45.55 | -45.25 |
| Total Cash Dividends Paid | -- | -11.36 | -45.55 | -45.25 |
| Sale/Issuance of Common | 335.14 | |||
| Repurchase/Retirement of Common | -- | -33.77 | -18.57 | -3.65 |
| Common Stock, Net | 335.14 | -33.77 | -18.57 | -3.65 |
| Options Exercised | ||||
| Warrants Converted | ||||
| Issuance (Retirement) of Stock, Net | 335.14 | -33.77 | -18.57 | -3.65 |
| Long Term Debt Issued | 281.66 | 427.99 | 874.94 | 211.23 |
| Long Term Debt Reduction | -301.10 | -217.77 | -705.76 | -232.23 |
| Long Term Debt, Net | -19.44 | 210.22 | 169.17 | -21.00 |
| Issuance (Retirement) of Debt, Net | -19.44 | 210.22 | 169.17 | -21.00 |
| Cash from Financing Activities | 285.47 | 164.60 | 75.13 | -62.36 |
| Net Change in Cash | 230.38 | 33.53 | 40.87 | 25.27 |
| Net Cash - Beginning Balance | 170.32 | 136.79 | 95.91 | 70.64 |
| Net Cash - Ending Balance | 400.70 | 170.32 | 136.79 | 95.91 |
| Cash Interest Paid | 43.51 | 48.00 | 65.15 | 52.32 |
| Cash Taxes Paid | -128.54 | -95.23 | -2.16 | -41.61 |
In millions of USD (except for per share items)
Copyright Refinitiv