Cash flow Statement (Quarterly, GAAP
in millions $) |
(Apr 02 2023) 3 Months |
(Dec 31 2022) 12 Months |
(Oct 02 2022) 9 Months |
(Jul 03 2022) 6 Months |
(Apr 03 2022) 3 Months |
Income |
587.19 |
1,644.82 |
1,248.52 |
849.03 |
533.48 |
Depreciation & amortization |
98.20 |
378.96 |
279.08 |
184.88 |
91.04 |
Amortization of Other Assets |
- |
- |
- |
- |
- |
Asset impairment write-downs
|
- |
- |
- |
- |
- |
Restructuring Costs and Asset Impairment Charges |
- |
- |
- |
- |
- |
Restructuring |
- |
- |
- |
- |
- |
Increase (Decrease) in Inventories |
-3.26 |
-186.96 |
-201.43 |
-220.07 |
-37.32 |
Impairment of investment |
- |
- |
- |
- |
- |
Sale of business units |
- |
- |
- |
- |
- |
Employee Benefits and Share-based Compensation |
12.46 |
-12.56 |
34.00 |
18.23 |
6.88 |
Stock-based compensation |
- |
- |
- |
- |
- |
Gains (Losses) on Extinguishment of Debt |
- |
- |
- |
- |
- |
Stock Based Compensation Expense Net Of Tax |
- |
- |
- |
- |
- |
Equity Method Investment Other Than Temporary Impairment |
70.75 |
27.44 |
12.59 |
28.73 |
7.77 |
Income taxes |
-11.25 |
36.89 |
-9.75 |
7.39 |
5.06 |
Other than Temporary Impairment Losses, Investments, Portion Recognized in Earnings, Net |
- |
- |
- |
- |
- |
Increase (Decrease) in Accounts Receivable |
-140.96 |
-38.17 |
-259.06 |
19.22 |
-189.62 |
Increase (Decrease) in Accounts Payable and Accrued Liabilities |
16.05 |
216.48 |
248.23 |
123.34 |
98.03 |
Accrued expenses |
- |
- |
- |
- |
- |
Employment benefits & costs |
- |
- |
- |
- |
- |
Increase (Decrease) in Prepaid Expense and Other Assets |
-0.17 |
-14.51 |
-40.57 |
-3.59 |
-11.25 |
Other Working Capital |
0.60 |
-11.23 |
-27.19 |
-10.26 |
-3.72 |
Other assets & liabilities |
- |
- |
- |
- |
- |
Other net |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Other Operating Activities |
196.55 |
125.82 |
217.60 |
118.16 |
151.30 |
Discontinued operations |
- |
- |
- |
- |
- |
Net Cash flow from
Operating Activities |
755.40 |
2,327.84 |
1,560.19 |
1,113.77 |
656.47 |
Capital Expenditures |
-176.09 |
-519.48 |
-359.99 |
-240.96 |
-141.06 |
Sale of Capital Items |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Short-term Investments, Total |
- |
- |
- |
- |
- |
Short-term investments - acq. |
- |
- |
- |
- |
- |
Proceeds from other investments |
- |
- |
- |
- |
- |
Purchases of other investments |
- |
- |
- |
- |
- |
Minority interest |
- |
- |
- |
- |
- |
Proceeds from Investments |
- |
- |
- |
- |
- |
Purchases of Investments |
- |
- |
- |
- |
- |
Purchases of non-current assets |
- |
- |
- |
- |
- |
Payments to Acquire Businesses, Net of Cash Acquired |
- |
- |
- |
- |
- |
Payments to Acquire Equity Method Investments |
-12.31 |
-275.53 |
-159.71 |
-116.19 |
-22.50 |
Proceeds from Divestiture of Businesses |
- |
- |
- |
- |
- |
Proceeds from sale of assets |
- |
- |
- |
- |
- |
Payments for Advance to Affiliate |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Other Investing Activities |
0.09 |
7.64 |
9.73 |
6.17 |
-0.40 |
Other Net |
0.00 |
- |
- |
- |
0.00 |
Discontinued operations |
- |
- |
- |
- |
- |
Net Cash flow from
Investing Activities |
-188.32 |
-787.38 |
-509.98 |
-350.99 |
-163.97 |
Short-term debt Net |
-90.70 |
-245.63 |
-145.55 |
-24.51 |
-65.64 |
Other borrowing transactions |
- |
- |
- |
- |
- |
Long-term debt - borrowings |
- |
- |
- |
- |
- |
Long-term debt - repayments |
-1.19 |
-4.74 |
-3.32 |
-2.47 |
-1.05 |
Noncontrolling interest |
- |
- |
- |
- |
- |
Issuances/ -repurchases
of Comm. Stock |
-224.72 |
-354.81 |
-324.45 |
-333.50 |
-186.64 |
Exercise of stock options |
- |
- |
- |
- |
- |
Issuances/ -repurchases
of Pref. Stock |
- |
- |
- |
- |
- |
Discontinued Operations |
- |
- |
- |
- |
- |
Other financing activities net |
- |
- |
- |
- |
- |
Other net |
-28.29 |
-35.52 |
-34.72 |
-33.94 |
-29.04 |
Contributions From Noncontrolling Interests |
- |
- |
- |
- |
- |
Repayment of Tax Receivable Obligation |
- |
- |
- |
- |
- |
Cash and Cash Equivalents Classifiedas Held for Sale Increase Decrease |
- |
- |
- |
11.43 |
11.43 |
Dividends paid to minority interests |
- |
- |
- |
- |
- |
Dividends paid |
-207.36 |
-775.03 |
-567.99 |
-360.98 |
-181.08 |
Net Cash flow from
Financing Activities |
-552.25 |
-1,415.73 |
-1,076.03 |
-755.41 |
-463.45 |
Effect of exchange rate on cash flow |
-18.38 |
9.89 |
24.29 |
3.07 |
-20.26 |
Discontinued operations |
- |
- |
- |
- |
- |
Free
Cash Flow |
579.30 |
1,808.36 |
1,200.20 |
872.81 |
515.40 |
Total Cash Flow |
-3.54 |
134.62 |
-1.53 |
10.46 |
8.79 |
Cash & cash equiv. at beg.
of the Year |
- |
- |
- |
- |
- |
Cash & cash equivalents at
end of period |
- |
- |
- |
- |
- |
Cash Interests paid |
- |
- |
- |
- |
- |
Cash Income taxes paid |
12.28 |
221.32 |
190.72 |
172.89 |
10.02 |