XML 79 R5.htm IDEA: XBRL DOCUMENT v2.3.0.15
Statements Of Unaudited Condensed Consolidated Cash Flows (USD $)
In Millions
9 Months Ended
Sep. 30, 2011
Sep. 30, 2010
OPERATING ACTIVITIES  
Net income$ 1,590.7$ 635.4
Adjustments to reconcile net income to net cash provided (used) by operating activities:  
Depreciation, depletion and amortization302.9239.5
Changes in deferred revenue(156.3)(73.0)
Pensions and other postretirement benefits(43.3)1.6
Deferred income taxes(14.1)71.8
Equity (income) in ventures (net of tax)(2.8)(8.4)
Derivatives and currency hedges(84.4)(167.8)
Gain on acquisition of controlling interests (40.7)
Other3.732.8
Changes in operating assets and liabilities:  
Receivables and other assets(62.5)(81.8)
Product inventories(128.5)15.2
Payables and accrued expenses140.36.4
Net cash provided by operating activities1,545.7631.0
INVESTING ACTIVITIES  
Acquisition of controlling interests, net of cash acquired (971.5)
Purchase of property, plant and equipment(478.9)(150.1)
Net settlements in Canadian dollar foreign exchange contracts93.1 
Investment in Consolidated Thompson senior secured notes(125.0) 
Investments in ventures(3.6)(182.2)
Other investing activities19.311.2
Net cash used by investing activities(4,918.6)(1,292.6)
FINANCING ACTIVITIES  
Net proceeds from issuance of common shares853.7 
Net proceeds from issuance of senior notes998.11,388.0
Borrowings on term loan1,250.0 
Repayment of term loan(265.4) 
Borrowings on bridge credit facility750.0 
Repayment of bridge credit facility(750.0) 
Borrowings under revolving credit facility250.0450.0
Repayment under revolving credit facility (450.0)
Debt issuance costs(54.8) 
Repayment of $200 million term loan (200.0)
Payments under share buyback program(221.9) 
Common stock dividends(78.8)(49.9)
Other financing activities(27.1)(25.5)
Net cash provided by financing activities2,366.61,112.6
EFFECT OF EXCHANGE RATE CHANGES ON CASH(15.3)15.7
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS(1,021.6)466.7
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD1,566.7502.7
CASH AND CASH EQUIVALENTS AT END OF PERIOD545.1969.4
Consolidated Thompson [Member]
  
INVESTING ACTIVITIES  
Acquisition of controlling interests, net of cash acquired(4,423.5) 
FINANCING ACTIVITIES  
Repayment of $200 million term loan$ (337.2)