| Year Ending Dec 2022 (Update) | Year Ending Dec 2021 (Update) | Year Ending Dec 2020 (Update) | Year Ending Dec 2019 (Update) | |
|---|---|---|---|---|
| Net Income/Starting Line | 444.05 | 327.39 | 70.67 | 113.99 |
| Depreciation – Supplemental | 137.11 | 103.70 | 94.19 | 58.52 |
| Depreciation/Depletion | 137.11 | 103.70 | 94.19 | 58.52 |
| Deferred Taxes | -24.62 | -16.29 | -21.63 | 0.91 |
| Discontinued Operations | ||||
| Unusual Items | 1.56 | 2.87 | 9.28 | 1.08 |
| Other Non-Cash Items | 96.19 | 31.19 | 37.20 | 31.39 |
| Non-Cash Items | 97.75 | 34.05 | 46.48 | 32.46 |
| Accounts Receivable | 20.04 | -578.68 | -9.02 | 1.24 |
| Prepaid Expenses | 53.81 | -58.79 | -1.34 | 0.77 |
| Other Assets | 17.99 | -18.74 | 5.54 | -9.90 |
| Accrued Expenses | -10.51 | 129.24 | 25.86 | 32.76 |
| Payable/Accrued | 48.78 | 256.12 | 5.56 | 1.93 |
| Other Liabilities | -130.66 | 127.01 | 40.52 | -7.90 |
| Other Assets & Liabilities, Net | -- | 0.35 | 0.01 | 0.08 |
| Changes in Working Capital | -0.56 | -143.49 | 67.13 | 18.98 |
| Cash from Operating Activities | 653.73 | 305.36 | 256.83 | 224.86 |
| Purchase of Fixed Assets | -75.83 | -53.57 | -37.70 | -35.22 |
| Purchase/Acquisition of Intangibles | -5.09 | -0.09 | -1.40 | -1.24 |
| Capital Expenditures | -80.92 | -53.66 | -39.10 | -36.46 |
| Acquisition of Business | -69.57 | -41.26 | -476.49 | -247.91 |
| Sale of Fixed Assets | ||||
| Sale/Maturity of Investment | 14.45 | 57.74 | 33.33 | 32.14 |
| Purchase of Investments | -13.15 | -61.22 | -48.31 | -26.31 |
| Other Investing Cash Flow | -21.52 | -8.99 | -7.60 | -13.29 |
| Other Investing Cash Flow Items, Total | -89.79 | -53.74 | -499.07 | -255.37 |
| Cash from Investing Activities | -170.71 | -107.40 | -538.17 | -291.82 |
| Other Financing Cash Flow | -15.10 | -10.33 | -29.06 | -24.70 |
| Financing Cash Flow Items | -15.10 | -10.33 | -29.06 | -24.70 |
| Sale/Issuance of Common | ||||
| Repurchase/Retirement of Common | -576.77 | -2.69 | -- | -18.71 |
| Common Stock, Net | -576.77 | -2.69 | -- | -18.71 |
| Issuance (Retirement) of Stock, Net | -576.77 | -2.69 | -- | -18.71 |
| Long Term Debt Issued | -- | 70.00 | 1.05M | 551.00 |
| Long Term Debt Reduction | -- | -91.88 | -806.46 | -371.00 |
| Long Term Debt, Net | -- | -21.88 | 240.55 | 180.00 |
| Total Debt Issued | ||||
| Total Debt Reduction | ||||
| Issuance (Retirement) of Debt, Net | -- | -21.88 | 240.55 | 180.00 |
| Cash from Financing Activities | -591.87 | -34.90 | 211.49 | 136.60 |
| Foreign Exchange Effects | -- | -0.34 | -0.11 | 0.00 |
| Net Change in Cash | -108.84 | 162.72 | -69.97 | 69.64 |
| Net Cash - Beginning Balance | 246.71 | 83.99 | 153.96 | 84.32 |
| Net Cash - Ending Balance | 137.87 | 246.71 | 83.99 | 153.96 |
| Cash Interest Paid | 37.52 | 38.09 | 22.65 | 23.73 |
| Cash Taxes Paid | 213.81 | 106.38 | 46.26 | 37.75 |
In millions of USD (except for per share items)
Copyright Refinitiv