Annual Financials for International Flavors & Fragrances Inc.
Operating Activities
Fiscal year is January-December. All values USD millions. |
2017 | 2018 | 2019 | 2020 | 2021 |
5-year trend |
Net Income before Extraordinaries |
295.67M | 339.78M | 460.27M | 367.37M | 279M | |
Net Income Growth |
- | 14.92% | 35.46% | -20.18% | -24.06% | |
Depreciation, Depletion & Amortization |
117.97M | 173.79M | 323.33M | 325.36M | 1.16B | |
Depreciation and Depletion |
83.27M | 97.91M | 130.23M | 132.75M | 424M | |
Amortization of Intangible Assets |
34.69M | 75.88M | 193.1M | 192.61M | 732M | |
Deferred Taxes & Investment Tax Credit |
58.89M | 19.4M | (59.28M) | (67.72M) | (236M) | |
Deferred Taxes |
58.89M | 19.4M | (59.28M) | (67.72M) | (236M) | |
Investment Tax Credit |
- | - | - | - | - | |
Other Funds |
(81.13M) | 32.33M | 13.14M | 15.36M | 384M | |
Funds from Operations |
391.39M | 565.31M | 737.45M | 640.37M | 1.58B | |
Extraordinaries |
- | - | - | - | - | |
Changes in Working Capital |
(633,000) | (127.73M) | (38.49M) | 73.73M | (146M) | |
Receivables |
(18.91M) | (117.64M) | 59.56M | (60.98M) | (169M) | |
Accounts Payable |
19.14M | (2.29M) | 55.46M | 27.92M | 419M | |
Other Assets/Liabilities |
(52.66M) | (57.66M) | (74.51M) | (12.63M) | (133M) | |
Net Operating Cash Flow |
390.76M | 437.58M | 698.97M | 714.1M | 1.44B | |
Net Operating Cash Flow Growth |
- | 11.98% | 59.74% | 2.17% | 101.23% | |
Net Operating Cash Flow / Sales |
11.50% | 11.00% | 13.60% | 14.05% | 12.33% | |
Investing Activities
|
2017 | 2018 | 2019 | 2020 | 2021 |
5-year trend |
Capital Expenditures |
(128.97M) | (173.42M) | (242.05M) | (191.79M) | (397M) | |
Capital Expenditures (Fixed Assets) |
(128.97M) | (170.09M) | (242.05M) | (191.79M) | (397M) | |
Capital Expenditures (Other Assets) |
- | (3.33M) | - | - | - | |
Capital Expenditures Growth |
- | -34.46% | -39.57% | 20.76% | -106.99% | |
Capital Expenditures / Sales |
-3.79% | -4.36% | -4.71% | -3.77% | -3.41% | |
Net Assets from Acquisitions |
(192.33M) | (4.86B) | (49.07M) | (21.57M) | - | |
Sale of Fixed Assets & Businesses |
16.14M | 18.33M | 42.11M | 17.19M | 379M | |
Purchase/Sale of Investments |
1.43M | (2.64M) | - | (14.6M) | - | |
Purchase of Investments |
- | (2.64M) | - | (14.6M) | - | |
Sale/Maturity of Investments |
1.43M | - | - | - | - | |
Other Uses |
- | - | (4.66M) | - | - | |
Other Sources |
3.8M | 1.84M | 27.79M | 1.74M | - | |
Net Investing Cash Flow |
(299.93M) | (5.01B) | (225.87M) | (209.03M) | (18M) | |
Net Investing Cash Flow Growth |
- | -1,571.47% | 95.49% | 7.45% | 91.39% | |
Net Investing Cash Flow / Sales |
-8.82% | -126.04% | -4.39% | -4.11% | -0.15% | |
Financing Activities
|
2017 | 2018 | 2019 | 2020 | 2021 |
5-year trend |
Cash Dividends Paid - Total |
(206.12M) | (230.22M) | (313.51M) | (322.58M) | (667M) | |
Common Dividends |
(206.12M) | (230.22M) | (313.51M) | (322.58M) | (667M) | |
Preferred Dividends |
- | - | - | - | - | |
Change in Capital Stock |
(57.74M) | 2.25B | - | - | 9M | |
Repurchase of Common & Preferred Stk. |
(58.07M) | (15.48M) | - | - | - | |
Sale of Common & Preferred Stock |
329,000 | 2.27B | - | - | 9M | |
Proceeds from Stock Options |
- | 2.27B | - | - | - | |
Other Proceeds from Sale of Stock |
329,000 | - | - | - | 9M | |
Issuance/Reduction of Debt, Net |
238.38M | 2.85B | (156.28M) | (150.64M) | (609M) | |
Change in Current Debt |
- | - | (1.02M) | (429,000) | 219M | |
Change in Long-Term Debt |
238.38M | 2.85B | (155.26M) | (150.21M) | - | |
Issuance of Long-Term Debt |
492.88M | 3.22B | - | 196.8M | - | |
Reduction in Long-Term Debt |
(254.5M) | (377.55M) | (155.26M) | (347M) | (828M) | |
Other Funds |
(17.08M) | 2.78M | (35.27M) | (16.79M) | (37M) | |
Other Uses |
(17.08M) | (9.73M) | (35.27M) | (16.79M) | (37M) | |
Other Sources |
- | 12.51M | - | - | - | |
Net Financing Cash Flow |
(42.56M) | 4.87B | (505.06M) | (490M) | (1.3B) | |
Net Financing Cash Flow Growth |
- | 11,544.86% | -110.37% | 2.98% | -166.12% | |
Net Financing Cash Flow / Sales |
-1.25% | 122.46% | -9.83% | -9.64% | -11.19% | |
Exchange Rate Effect |
(4.21M) | (14.57M) | 7.38M | 20.86M | (59M) | |
Miscellaneous Funds |
- | - | - | - | - | |
Net Change in Cash |
44.05M | 280.48M | (24.58M) | 35.93M | 56M | |
Free Cash Flow |
261.78M | 267.48M | 456.92M | 522.3M | 1.04B | |
Free Cash Flow Growth |
- | 2.18% | 70.82% | 14.31% | 99.12% | |
Free Cash Flow Yield |
- | - | - | - | 1.02% | NA |