colgate fin model draft

5
2010 Operating Activities Net income including noncontrolling interests 2313 Adjustments to reconcile net income including noncontrolling interests to net cash provided by operations: Depreciation and amortization 376 Restructuring and termination benefits, net of cash 86 Venezuela devaluation charge 271 Gain before tax on sales of non-core product lines -50 Voluntary benefit plan contributions -35 Stock-based compensation expense 121 Deferred income taxes 29 Cash effects of changes in: Receivables 40 Inventories -10 Accounts payable and other accruals -65 Other non-current assets and liabilities 135 Net cash provided by operations 3211 Investing Activities Capital expenditures -550 Sale of property and non-core product lines 42 Purchases of marketable securities and investments -308 Proceeds from sale of marketable securities and investments 167 Payment for acquisitions, net of cash acquired 0 Other -9 Net cash used in investing activities -658 Casflow available for financing activities 2,553 Financing Activities Principal payments on debt -4719 Proceeds from issuance of debt 5015 Revolver Dividend paid -1142 Purchases of treasury shares -2,020 Proceeds from exercise of stock options and excess tax benefits 242 Net cash used in financing activities -2624 Effect of exchange rate changes on Cash and cash equivalents -39 Net increase (decrease) in Cash and cash equivalents -110 Cash and cash equivalents at beginning of year 600 Cash and cash equivalents at end of year 490

Upload: mayor78

Post on 16-Dec-2015

212 views

Category:

Documents


0 download

DESCRIPTION

Colgate 2014

TRANSCRIPT

  • 2010

    Operating Activities

    Net income including noncontrolling interests 2313

    Adjustments to reconcile net income including noncontrolling interests to net cash

    provided by operations:

    Depreciation and amortization 376

    Restructuring and termination benefits, net of cash 86

    Venezuela devaluation charge 271

    Gain before tax on sales of non-core product lines -50

    Voluntary benefit plan contributions -35

    Stock-based compensation expense 121

    Deferred income taxes 29

    Cash effects of changes in:

    Receivables 40

    Inventories -10

    Accounts payable and other accruals -65

    Other non-current assets and liabilities 135

    Net cash provided by operations 3211

    Investing Activities

    Capital expenditures -550

    Sale of property and non-core product lines 42

    Purchases of marketable securities and investments -308

    Proceeds from sale of marketable securities and investments 167

    Payment for acquisitions, net of cash acquired 0

    Other -9

    Net cash used in investing activities -658

    Casflow available for financing activities 2,553

    Financing Activities

    Principal payments on debt -4719

    Proceeds from issuance of debt 5015

    Revolver

    Dividend paid -1142

    Purchases of treasury shares -2,020

    Proceeds from exercise of stock options and excess tax benefits 242

    Net cash used in financing activities -2624

    Effect of exchange rate changes on Cash and cash equivalents -39

    Net increase (decrease) in Cash and cash equivalents -110

    Cash and cash equivalents at beginning of year 600

    Cash and cash equivalents at end of year 490

  • Supplemental Cash Flow Information

    Income taxes paid

    Interest paid

  • 2011 2012 2013 2014 2015 2016 2017 2018

    2554 2631 2410 2576 2628 2679 2740 2793

    421 425 439 445.05 479.46 514.59 550.45 587.04

    103 35 182

    0 0 172

    -207 0 0

    -178 -101 -101

    122 120 128

    88 63 71

    -130 19 -37 -69 -35 -36 -37 -37

    -130 -21 -97 10 -29 -30 -30 -31

    199 -5 24 -19 75 70 71 73

    54 30 13 18 -11 -11 -12 -12

    2896 3196 3204 2962 3107 3187 3283 3373

    -537 -565 -670 -711 -726 -741 -756 -772

    263 72 15

    -356 -545 -505

    423 147 267

    -966 -29 -3

    -40 55 6

    -1213 -865 -890 -711 -726 -741 -756 -772

    1,683 2,331 2,314 2,251 2,382 2,446 2,526 2,601

    -4429 -5011 -7554 -895 -491 -255 -664 -695

    5843 5452 7976

    0 940 680 1039 1023

    -1203 -1277 -1382 -1318 -1344 -1371 -1401 -1429

    -1806 -1943 -1521 -1500 -1500 -1500 -1500 -1500

    353 478 339 1014.3 0 0 0 0

    -1242 -2301 -2142 -2698 -2396 -2446 -2526 -2601

    -53 -24 -94

    388 6 78 -448 -14 -0 0 -0

    490 878 884 962 514 500 500 500

    878 884 962 514 500 500 500 500

  • 1007 1280 1087

    58 77 118

  • 225 160

    150

    33750 24000

    -19 75 70 71 73