Meredith Corp
NYSE:MDP
Cash Flow Statement
Cash Flow Statement
Meredith Corp
Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||
Net Income |
114
|
105
|
104
|
108
|
112
|
120
|
124
|
123
|
118
|
107
|
114
|
119
|
128
|
135
|
137
|
118
|
111
|
167
|
34
|
57
|
96
|
55
|
189
|
188
|
276
|
126
|
99
|
83
|
(58)
|
76
|
46
|
35
|
55
|
(254)
|
(234)
|
(198)
|
(87)
|
276
|
307
|
289
|
|
Depreciation & Amortization |
41
|
42
|
44
|
46
|
47
|
47
|
45
|
45
|
46
|
47
|
49
|
50
|
51
|
54
|
57
|
59
|
61
|
61
|
59
|
58
|
57
|
55
|
54
|
53
|
51
|
78
|
129
|
180
|
233
|
254
|
248
|
242
|
236
|
228
|
220
|
210
|
202
|
184
|
163
|
143
|
|
Change in Deffered Taxes |
43
|
28
|
58
|
61
|
62
|
63
|
45
|
42
|
33
|
20
|
25
|
24
|
28
|
42
|
47
|
46
|
49
|
46
|
9
|
11
|
16
|
18
|
43
|
47
|
(102)
|
(141)
|
(117)
|
(139)
|
74
|
109
|
66
|
89
|
4
|
(62)
|
(49)
|
(59)
|
(52)
|
7
|
(11)
|
(14)
|
|
Other Non-Cash Items |
6
|
7
|
7
|
6
|
6
|
1
|
0
|
(2)
|
(2)
|
11
|
12
|
12
|
13
|
6
|
8
|
11
|
12
|
8
|
166
|
168
|
150
|
146
|
(3)
|
(6)
|
30
|
73
|
35
|
36
|
35
|
3
|
88
|
128
|
113
|
499
|
447
|
425
|
440
|
(21)
|
(21)
|
(19)
|
|
Cash Taxes Paid |
0
|
0
|
24
|
24
|
24
|
24
|
23
|
23
|
23
|
23
|
35
|
35
|
35
|
35
|
40
|
40
|
40
|
40
|
73
|
73
|
73
|
73
|
73
|
73
|
73
|
73
|
24
|
24
|
24
|
24
|
12
|
12
|
12
|
12
|
43
|
43
|
43
|
43
|
172
|
172
|
|
Cash Interest Paid |
0
|
0
|
11
|
11
|
11
|
11
|
13
|
13
|
13
|
13
|
11
|
11
|
11
|
11
|
19
|
19
|
19
|
19
|
20
|
20
|
20
|
20
|
22
|
22
|
22
|
22
|
66
|
66
|
66
|
66
|
172
|
172
|
172
|
172
|
135
|
135
|
135
|
135
|
167
|
167
|
|
Change in Working Capital |
(5)
|
(2)
|
(32)
|
(32)
|
(33)
|
(41)
|
(25)
|
(36)
|
(25)
|
(18)
|
(21)
|
(9)
|
(28)
|
(26)
|
(56)
|
(50)
|
(67)
|
(40)
|
(42)
|
(35)
|
(22)
|
(44)
|
(63)
|
(46)
|
(53)
|
(4)
|
(27)
|
(127)
|
(205)
|
(258)
|
(199)
|
(215)
|
(152)
|
(141)
|
(82)
|
6
|
(6)
|
16
|
(39)
|
(37)
|
|
Cash from Operating Activities |
199
N/A
|
180
-10%
|
182
+1%
|
189
+4%
|
194
+2%
|
190
-2%
|
189
0%
|
172
-9%
|
169
-2%
|
167
-1%
|
178
+7%
|
196
+10%
|
192
-2%
|
210
+9%
|
192
-8%
|
184
-4%
|
166
-10%
|
243
+46%
|
227
-7%
|
259
+14%
|
296
+14%
|
231
-22%
|
219
-5%
|
235
+7%
|
204
-13%
|
132
-35%
|
120
-9%
|
34
-72%
|
78
+131%
|
185
+137%
|
248
+34%
|
279
+12%
|
255
-8%
|
270
+6%
|
302
+12%
|
385
+28%
|
496
+29%
|
461
-7%
|
399
-14%
|
362
-9%
|
|
Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(45)
|
(41)
|
(36)
|
(27)
|
(23)
|
(24)
|
(26)
|
(24)
|
(24)
|
(24)
|
(25)
|
(23)
|
(25)
|
(28)
|
(33)
|
(33)
|
(29)
|
(27)
|
(25)
|
(25)
|
(28)
|
(28)
|
(35)
|
(53)
|
(53)
|
(60)
|
(53)
|
(40)
|
(41)
|
(40)
|
(46)
|
(55)
|
(64)
|
(63)
|
(55)
|
(49)
|
(39)
|
(35)
|
(35)
|
(34)
|
|
Other Items |
(69)
|
(246)
|
(249)
|
(218)
|
(198)
|
(12)
|
(50)
|
(48)
|
(45)
|
(232)
|
(418)
|
(417)
|
(601)
|
(400)
|
(174)
|
(172)
|
12
|
(9)
|
(6)
|
(8)
|
(20)
|
(14)
|
(83)
|
(82)
|
(72)
|
(2 734)
|
(2 564)
|
(2 554)
|
(2 217)
|
431
|
421
|
395
|
85
|
146
|
59
|
73
|
54
|
51
|
75
|
74
|
|
Cash from Investing Activities |
(114)
N/A
|
(287)
-151%
|
(285)
+1%
|
(246)
+14%
|
(221)
+10%
|
(36)
+84%
|
(76)
-114%
|
(72)
+6%
|
(69)
+4%
|
(255)
-271%
|
(442)
-73%
|
(440)
+1%
|
(626)
-42%
|
(429)
+32%
|
(207)
+52%
|
(205)
+1%
|
(17)
+92%
|
(35)
-103%
|
(32)
+10%
|
(34)
-7%
|
(48)
-43%
|
(42)
+13%
|
(118)
-182%
|
(135)
-15%
|
(125)
+8%
|
(2 794)
-2 144%
|
(2 617)
+6%
|
(2 594)
+1%
|
(2 259)
+13%
|
391
N/A
|
374
-4%
|
340
-9%
|
22
-94%
|
83
+285%
|
3
-96%
|
24
+681%
|
15
-39%
|
16
+6%
|
40
+152%
|
41
+3%
|
|
Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
(30)
|
(26)
|
(21)
|
(21)
|
(21)
|
(23)
|
(15)
|
(12)
|
(9)
|
(15)
|
(19)
|
(21)
|
(20)
|
(13)
|
(6)
|
1
|
2
|
(4)
|
(10)
|
(15)
|
(20)
|
(18)
|
(15)
|
(16)
|
(13)
|
620
|
619
|
623
|
623
|
(8)
|
(5)
|
(5)
|
(6)
|
(3)
|
(725)
|
(724)
|
(722)
|
(721)
|
1
|
(2)
|
|
Net Issuance of Debt |
5
|
195
|
185
|
155
|
115
|
(65)
|
(30)
|
(35)
|
(25)
|
170
|
365
|
352
|
519
|
301
|
80
|
98
|
(60)
|
(123)
|
(100)
|
(121)
|
(122)
|
(69)
|
6
|
9
|
22
|
2 566
|
2 495
|
2 288
|
1 849
|
(701)
|
(827)
|
(568)
|
(161)
|
(131)
|
674
|
613
|
652
|
413
|
(264)
|
(264)
|
|
Cash Paid for Dividends |
(52)
|
(57)
|
(63)
|
(69)
|
(68)
|
(69)
|
(71)
|
(72)
|
(73)
|
(74)
|
(75)
|
(77)
|
(78)
|
(79)
|
(80)
|
(81)
|
(83)
|
(84)
|
(86)
|
(88)
|
(90)
|
(91)
|
(92)
|
(93)
|
(94)
|
(105)
|
(122)
|
(138)
|
(154)
|
(161)
|
(162)
|
(164)
|
(165)
|
(167)
|
(140)
|
(98)
|
(56)
|
(14)
|
0
|
0
|
|
Other |
(0)
|
(1)
|
(0)
|
0
|
1
|
3
|
5
|
7
|
8
|
4
|
3
|
4
|
5
|
7
|
6
|
4
|
2
|
1
|
3
|
0
|
(1)
|
(1)
|
(3)
|
(5)
|
(4)
|
(74)
|
(76)
|
(91)
|
(91)
|
(21)
|
(19)
|
0
|
0
|
0
|
(27)
|
0
|
(28)
|
(28)
|
(68)
|
(69)
|
|
Cash from Financing Activities |
(77)
N/A
|
111
N/A
|
101
-9%
|
65
-35%
|
26
-61%
|
(154)
N/A
|
(111)
+28%
|
(112)
0%
|
(100)
+11%
|
86
N/A
|
273
+219%
|
258
-6%
|
426
+65%
|
216
-49%
|
1
-100%
|
21
+2 843%
|
(139)
N/A
|
(210)
-51%
|
(193)
+8%
|
(223)
-16%
|
(232)
-4%
|
(179)
+23%
|
(104)
+42%
|
(105)
0%
|
(89)
+15%
|
3 007
N/A
|
2 917
-3%
|
2 682
-8%
|
2 227
-17%
|
(891)
N/A
|
(1 014)
-14%
|
(736)
+27%
|
(332)
+55%
|
(301)
+9%
|
(217)
+28%
|
(235)
-8%
|
(153)
+35%
|
(350)
-128%
|
(331)
+6%
|
(335)
-1%
|
|
Change in Cash | |||||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(6)
|
(5)
|
(5)
|
(1)
|
1
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
1
|
1
|
0
|
|
Net Change in Cash |
8
N/A
|
4
-50%
|
(2)
N/A
|
9
N/A
|
(1)
N/A
|
(0)
+86%
|
2
N/A
|
(11)
N/A
|
1
N/A
|
(2)
N/A
|
9
N/A
|
14
+55%
|
(8)
N/A
|
(3)
+68%
|
(14)
-452%
|
(0)
+97%
|
10
N/A
|
(3)
N/A
|
2
N/A
|
2
+5%
|
17
+655%
|
10
-39%
|
(3)
N/A
|
(4)
-59%
|
(10)
-121%
|
345
N/A
|
415
+20%
|
116
-72%
|
42
-64%
|
(320)
N/A
|
(393)
-23%
|
(117)
+70%
|
(56)
+52%
|
51
N/A
|
87
+72%
|
174
+99%
|
358
+106%
|
127
-64%
|
108
-15%
|
68
-37%
|
|
Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
153
N/A
|
139
-10%
|
146
+5%
|
162
+11%
|
171
+6%
|
166
-3%
|
163
-2%
|
148
-9%
|
146
-1%
|
144
-2%
|
153
+7%
|
173
+13%
|
166
-4%
|
182
+9%
|
159
-12%
|
151
-5%
|
136
-10%
|
216
+58%
|
202
-7%
|
234
+16%
|
268
+15%
|
203
-24%
|
185
-9%
|
182
-1%
|
151
-17%
|
72
-52%
|
67
-7%
|
(6)
N/A
|
37
N/A
|
145
+293%
|
202
+39%
|
224
+11%
|
191
-15%
|
207
+8%
|
246
+19%
|
336
+36%
|
458
+36%
|
426
-7%
|
363
-15%
|
328
-10%
|