Name: CTA-PB Cash Flow - Eidp Operating Cash & FCF | Ledgeburg
Creator: Ledgeburg
License: https://creativecommons.org/licenses/by/4.0/
Keywords: Operating Cash Flow, Investing Cash Flow, Financing Cash Flow, Capital Expenditures, Free Cash Flow, Dividends Paid, Stock Buybacks, Net Change in Cash

JavaScript is disabled. Some features may not work properly. For the best experience, please enable JavaScript in your browser.

CTA-PB - Eidp, Inc.

USD | NYSE | Basic Materials

CTA-PB Cash Flow - Eidp Operating Cash & FCF | Ledgeburg

(in millions of USD)	Q1 FY 19	Q3 FY 18	Q1 FY 18	Q2 FY 17	Q1 FY 17	Q4 FY 16	Q3 FY 16	Q2 FY 16	Q1 FY 16	Q4 FY 15	Q3 FY 15	Q2 FY 15	Q1 FY 15	Q4 FY 14	Q3 FY 14	Q2 FY 14	Q1 FY 14	Q4 FY 13	Q3 FY 13	Q2 FY 13	Q1 FY 13	Q4 FY 12	Q3 FY 12	Q2 FY 12	Q1 FY 12	Q4 FY 11	Q3 FY 11	Q2 FY 11	Q1 FY 11	Q4 FY 10	Q3 FY 10	Q2 FY 10	Q1 FY 10	Q4 FY 09	Q3 FY 09	Q2 FY 09	Q1 FY 09	Q3 FY 08	Q2 FY 08
Net Income
Net Income	85.0	-	(228.0)	862.0	1,113.0	265.0	2.0	1,020.0	1,226.0	(253.0)	235.0	940.0	1,031.0	683.0	433.0	1,070.0

Source: SEC EDGAR company filings. Figures as reported (US GAAP)

(in millions of USD)	TTM	FY2016	FY2015	FY2014	FY2013	FY2012	FY2011	FY2010	FY2009	FY2008
Net Income
Net Income	-	2,513.0	1,953.0	3,625.0	4,848.0	2,755.0	3,559.0	3,031.0	1,755.0	2,007.0
Cash From Operating Activities
Depreciation & Amortization	-	1,258.0	1,466.0	1,617.0	1,603.0	1,713.0	1,560.0	1,380.0	1,503.0	1,169.0
Amortization Of Intangibles	-	319.0
Cash From Investing Activities
Capital Expenditures	-	1,019.0	1,629.0	2,020.0	1,882.0	1,793.0	1,843.0	1,508.0	1,308.0	1,978.0
Acquisitions	-	0.0	152.0
Cash From Financing Activities
Debt Issued	-	813.0	3,679.0	104.0	2,013.0	323.0	2,539.0	2,061.0	3,685.0	3,527.0
Debt Repaid	-	1,440.0	1,537.0	1,794.0
Change In Cash & Equivalents
Effects Of Exchange Rate Changes	-	(153.0)	(275.0)	(332.0)	(88.0)	(13.0)	6.0	(49.0)	30.0	(57.0)
Net Change In Cash	-	(695.0)
Free Cash Flow
Free Cash Flow	-	2,281.0	687.0	1,692.0	1,297.0	3,056.0	3,309.0	3,051.0	3,433.0	1,151.0
Free Cash Flow To Equity	-	1,654.0	2,829.0

Source: SEC EDGAR company filings. Figures as reported (US GAAP)

Cash From Operating Activities
Depreciation & Amortization	678.0	-	647.0	-	230.0	-	-	-	238.0	-	-	-	306.0	-	-	-	312.0	-	-	-	327.0	-	-	-	349.0	-	-	-	294.0	-	-	-	308.0	-	-	-	300.0	-	-
Amortization Of Intangibles	320.0	-	315.0	-	51.0	-	-	-	122.0	-	-	117.0	140.0	-	-	119.0	125.0
Stock-Based Compensation	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Deffered Income Tax	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Asset Impairments	-	4,503.0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Gains & Losses On Investments	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Change In Accounts Receivable	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Change In Inventory	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Change In Accounts Payable	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Change In Other Working Capital	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Other Operating Activities	(72.0)	-	(258.0)	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Cash From Operating Activities	(1,422.0)	-	(1,975.0)	-	(1,624.0)	-	-	-	(1,806.0)	-	-	-	(2,123.0)	-	-

Cash From Investing Activities
Capital Expenditures	625.0	-	355.0	-	330.0	-	-	-	357.0	-	-	-	565.0	-	-	-	320.0	-	-	-	321.0	-	-	-	301.0	-	-	-	323.0	-	-	-	185.0	-	-	-	358.0	-	-
Acquisitions	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Divestitures	-	-	-	-	-	-	-	-	-	-	-	-	16.0	-	-	-	0.0	-
Purchase Of Investments	16.0	-	201.0	-	2,073.0	-	-	-	95.0	-	-	-	125.0	-	-	-	57.0
Sales Of Investments	32.0	-	922.0	-	868.0	-	-	-	377.0	-	-	-	125.0	-	-	-	137.0
Other Investing Activities	5.0	-	2.0	-	46.0	-	-	-	12.0	-	-	-	(3.0)	-	-	-	(4.0)
Cash From Investing Activities	(514.0)	-	382.0	-	(1,335.0)	-	-	-	27.0	-	-	-	(140.0)	-	-

Cash From Financing Activities
Debt Issued	1,000.0	-	253.0	-	197.0	-	-	-	654.0	-	-	-	120.0	-	-	-	61.0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Debt Repaid	283.0	-	31.0	-	34.0	-	-	-	361.0	-	-	-	1,409.0	-	-	-	1,180.0	-
Common Stock Issuance	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Common Stock Repurchased	-	-	-	-	-	-	-	-	0.0	-	-	-	282.0	-	-	-	1,061.0
Dividends Paid	2.0	-	2.0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Other Financing Activities	(22.0)	-	(32.0)	-	(32.0)	-	-	-	(35.0)	-	-	-	(1.0)	-	-	-	(14.0)
Cash From Financing Activities	1,226.0	-	(694.0)	-	1,641.0	-	-	-	625.0	-	-	-	(851.0)	-	-

Change In Cash & Equivalents
Effects Of Exchange Rate Changes	20.0	-	108.0	-	60.0	-	-	-	20.0	-	-	-	(174.0)	-	-	-	(33.0)	-	-	-	(96.0)	-	-	-	12.0	-	-	-	53.0	-	-	-	(59.0)	-	-	-	(54.0)	-	-
Net Change In Cash	(690.0)	-	(2,179.0)	-	(1,258.0)	-	-	-	(1,134.0)	-	-	-	(3,288.0)	-	-	-	(5,159.0)	-
Cash Beginning Of Period	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Cash End Of Period	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-

Free Cash Flow
Free Cash Flow	(2,047.0)	-	(2,330.0)	-	(1,954.0)	-	-	-	(2,163.0)	-	-	-	(2,688.0)	-	-	-	(2,741.0)	-	-	-	(2,988.0)	-	-	-	(2,178.0)	-	-	-	(1,807.0)	-	-	-	(1,250.0)	-	-	-	(1,190.0)	-	-
Free Cash Flow To Equity	(1,330.0)	-	(2,108.0)	-	(1,791.0)	-	-	-	(1,870.0)	-	-	-	(3,977.0)	-	-	-	(3,860.0)

Cash Flow Statement