colgate fin model draft
DESCRIPTION
Colgate 2014TRANSCRIPT
-
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