XML 29 R7.htm IDEA: XBRL DOCUMENT v3.6.0.2
Consolidated Statements Of Cash Flows - USD ($)
$ in Millions
12 Months Ended
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
Net Income $ 527.8 $ 350.0 $ 377.8
Adjustments to reconcile net income to net cash provided by operating activities:      
Depreciation and amortization 437.2 171.6 156.1
Discontinued Operation, Gain from Disposal of Discontinued Operation, before Income Tax (161.1) (154.2) (2.2)
Losses related to extinguishments of debt 47.6 0.0 33.2
Non-cash restructuring costs 23.7 6.7 7.2
Deferred income taxes 33.4 (7.2) 39.3
Stock-based compensation expense 63.9 29.2 29.9
Defined Benefit Plan, Recognized Net Loss Due to Settlements 2.7 52.1 65.4
Deconsolidation Loss, Amount 0.0 172.7 0.0
Other, net 21.0 32.5 69.1
Changes in operating assets and liabilities, excluding the effects of acquisitions and divestitures:      
Accounts receivable (324.5) (33.8) (140.9)
Inventories 784.6 (97.8) (28.2)
Accounts payable 282.0 20.3 87.3
Accrued liabilities and other 90.2 23.7 (59.9)
Net Cash Provided by Operating Activities 1,828.5 565.8 634.1
INVESTING ACTIVITIES:      
Proceeds from sales of businesses and other noncurrent assets 247.8 214.8 19.0
Acquisitions and acquisition-related activity (8,635.2) (573.7) (602.3)
Capital expenditures (441.4) (211.4) (161.9)
Cash Divested from Deconsolidation 0.0 (97.5) 0.0
Other 4.0 17.9 (6.7)
Net Cash (Used in) Provided by Investing Activities (8,824.8) (649.9) (751.9)
FINANCING ACTIVITIES:      
Short-term borrowings, net (641.4) (57.0) 217.3
Proceeds from issuance of debt, net of debt issuance costs 9,414.6 594.6 841.8
Payments on and for the settlement of notes payable and debt (1,100.0) 0.0 (465.2)
Repurchase of shares of common stock 0.0 (180.4) (363.2)
Cash dividends (328.6) (206.3) (182.5)
Excess Tax Benefit (Tax Deficiency) from Share-based Compensation, Financing Activities 11.9 27.1 10.6
Payments for Repurchase of Common Stock - stock-based compensation related 16.1 5.7 (60.7)
Other, net 0.0 0.0 (0.5)
Net Cash Provided by (Used in) Financing Activities 7,340.4 172.3 119.0
Currency rate effect on cash and cash equivalents (31.4) (12.8) (28.1)
Cash and Cash Equivalents, Period Increase (Decrease) 312.7 75.4 (26.9)
Cash and Cash Equivalents at Beginning of Year 274.8 199.4 226.3
Cash and Cash Equivalents at End of Year 587.5 274.8 199.4
Supplemental Cash Flow Information [Abstract]      
Equity Issued in Business Combination, Fair Value Disclosure 9,480.3 0.0 0.0
Noncash or Part Noncash Acquisition, Debt Assumed 1,198.7 0.0 0.0
Income taxes, net of refunds 189.2 54.7 33.8
Interest 316.0 82.9 56.7
Retained Earnings [Member]      
Net Income $ 527.8 $ 350.0 $ 377.8