Fundamentals - Annual Cash Flow
| Year Ending Feb 2019 (Update) | Year Ending Feb 2018 (Update) | Year Ending Jan 2017 (Reclassified) | Year Ending Jan 2016 (Reclassified) | Year Ending Jan 2015 (Update) | |
|---|---|---|---|---|---|
| Net Income/Starting Line | 644.00 | 983.00 | 1.16M | 1.25M | 1.04M |
| Depreciation – Supplemental | 590.00 | 571.00 | 518.00 | 457.00 | 438.00 |
| Depreciation/Depletion | 590.00 | 571.00 | 518.00 | 457.00 | 438.00 |
| Deferred Taxes | -52.00 | -108.00 | 110.00 | 11.00 | 50.00 |
| Unusual Items | 198.00 | 25.00 | -80.00 | -76.00 | -- |
| Other Non-Cash Items | 54.00 | 55.00 | 50.00 | 55.00 | 7.00 |
| Non-Cash Items | 252.00 | 80.00 | -30.00 | -21.00 | 7.00 |
| Accounts Receivable | -63.00 | -13.00 | -44.00 | -10.00 | -9.00 |
| Inventories | -40.00 | -137.00 | 30.00 | -92.00 | 121.00 |
| Payable/Accrued | 29.00 | 50.00 | 31.00 | 137.00 | 90.00 |
| Taxes Payable | -113.00 | -40.00 | 117.00 | 131.00 | -17.00 |
| Other Assets & Liabilities, Net | 130.00 | 20.00 | 100.00 | 161.00 | 64.00 |
| Changes in Working Capital | -57.00 | -120.00 | 234.00 | 327.00 | 249.00 |
| Cash from Operating Activities | 1.38M | 1.41M | 1.99M | 2.03M | 1.79M |
| Purchase of Fixed Assets | -629.00 | -707.00 | -990.00 | -727.00 | -715.00 |
| Capital Expenditures | -629.00 | -707.00 | -990.00 | -727.00 | -715.00 |
| Acquisition of Business | -- | -- | -33.00 | -- | |
| Sale of Business | -- | -- | 85.00 | ||
| Sale of Fixed Assets | -- | -- | 53.00 | 196.00 | |
| Sale/Maturity of Investment | -- | -- | 10.00 | 59.00 | -- |
| Investment, Net | -- | -60.00 | |||
| Purchase of Investments | -- | -10.00 | |||
| Other Investing Cash Flow | 20.00 | 19.00 | 127.00 | 4.00 | 16.00 |
| Other Investing Cash Flow Items, Total | 20.00 | 9.00 | 157.00 | 284.00 | 16.00 |
| Cash from Investing Activities | -609.00 | -698.00 | -833.00 | -443.00 | -699.00 |
| Other Financing Cash Flow | -20.00 | -40.00 | -61.00 | -90.00 | 38.00 |
| Financing Cash Flow Items | -20.00 | -40.00 | -61.00 | -90.00 | 38.00 |
| Cash Dividends Paid - Common | -666.00 | -686.00 | -1,268.00 | -1,171.00 | -691.00 |
| Total Cash Dividends Paid | -666.00 | -686.00 | -1,268.00 | -1,171.00 | -691.00 |
| Repurchase/Retirement of Common | -198.00 | -446.00 | -435.00 | -483.00 | -87.00 |
| Common Stock, Net | -198.00 | -446.00 | -435.00 | -483.00 | -87.00 |
| Options Exercised | 1.00 | 38.00 | 20.00 | 33.00 | 34.00 |
| Issuance (Retirement) of Stock, Net | -197.00 | -408.00 | -415.00 | -450.00 | -53.00 |
| Long Term Debt Issued | 264.00 | 591.00 | 727.00 | 988.00 | |
| Long Term Debt Reduction | -253.00 | -584.00 | -748.00 | -- | -218.00 |
| Long Term Debt, Net | 11.00 | 7.00 | -21.00 | 988.00 | -218.00 |
| Total Debt Issued | 7.00 | 5.00 | |||
| Total Debt Reduction | -- | ||||
| Issuance (Retirement) of Debt, Net | 11.00 | 7.00 | -21.00 | 995.00 | -213.00 |
| Cash from Financing Activities | -872.00 | -1,127.00 | -1,765.00 | -716.00 | -919.00 |
| Foreign Exchange Effects | 2.00 | -- | -6.00 | -1.00 | -6.00 |
| Net Change in Cash | -102.00 | -419.00 | -614.00 | 867.00 | 162.00 |
| Net Cash - Beginning Balance | 1.52M | 1.93M | 2.55M | 1.68M | 1.52M |
| Net Cash - Ending Balance | 1.41M | 1.52M | 1.93M | 2.55M | 1.68M |
| Cash Interest Paid | 380.00 | 391.00 | 387.00 | 317.00 | 300.00 |
| Cash Taxes Paid | 324.00 | 494.00 | 469.00 | 507.00 | 526.00 |
| For a more complete picture of our financial results, please review our SEC Filings |
Copyright Thomson Reuters Corporation