Consolidated Statement of Cash Flows (USD $) | | |
In Millions | 9 Months Ended
Sep. 26, 2009
| 9 Months Ended
Sep. 27, 2008
|
Operating Activities: | | |
Net Income | $577 | 693.9 |
Gain on Disposal of Discontinued Operations | 0 | (6) |
Income from Continuing Operations | 577 | 687.9 |
Adjustments to reconcile income from continuing operations to net cash provided by operating activities: | | |
Depreciation and amortization | 580.1 | 598.3 |
Change in deferred income taxes | -182.6 | (118) |
Non-cash stock-based compensation | 56.4 | 43.5 |
Non-cash interest expense on convertible debt | 17.1 | 16.4 |
Tax benefits from stock-based compensation awards | -1.7 | -20.1 |
Other non-cash expenses, net | 44.5 | 23.1 |
Changes in assets and liabilities, excluding the effects of acquisitions and dispositions: | | |
Change in accounts receivable | 47.3 | -73.2 |
Change in inventories | 54.5 | -97.6 |
Change in other assets | 17.3 | -25.3 |
Change in accounts payable | 31.5 | -43.5 |
Change in other liabilities | -82.6 | -14.2 |
Contributions to retirement plans | -37.3 | -16.3 |
Net cash provided by continuing operations | 1121.5 | 961 |
Net cash used in discontinued operations | -0.9 | -1.1 |
Net cash provided by operating activities | 1120.6 | 959.9 |
Investing Activities: | | |
Acquisitions, net of cash acquired | -155.5 | -153.1 |
Purchase of property, plant and equipment | -125.8 | -159.8 |
Proceeds from sale of property, plant and equipment | 9.6 | 9.8 |
Purchase of available-for-sale investments | 0 | -0.1 |
Proceeds from sale of available-for-sale investments | 0.6 | 0.6 |
Proceeds from sale of businesses, net of cash divested | 2.7 | 3.5 |
Increase in other assets | -8.4 | -8.6 |
Net cash used in continuing operations | -276.8 | -307.7 |
Net cash provided by discontinued operations | 0 | 7.9 |
Net cash used in investing activities | -276.8 | -299.8 |
Financing Activities: | | |
Decrease in short-term notes payable | -13.4 | -19.3 |
Purchases of company common stock | -414.6 | (102) |
Net proceeds from issuance of company common stock | 17.5 | 81.7 |
Tax benefits from stock-based compensation awards | 1.7 | 20.1 |
Borrowings (redemption and repayment) of long-term obligations | 3.7 | -2.6 |
Net cash used in financing activities | -405.1 | -22.1 |
Exchange Rate Effect on Cash of Continuing Operations | 26.5 | -22.8 |
Increase in Cash and Cash Equivalents | 465.2 | 615.2 |
Cash and Cash Equivalents at Beginning of Period | 1280.5 | 625.1 |
Cash and Cash Equivalents at End of Period | 1745.7 | 1240.3 |
Supplemental Cash Flow Information | | |
Fair value of assets of acquired businesses | 179.7 | 191.4 |
Cash paid for acquired businesses | -147.2 | -141.7 |
Liabilities assumed of acquired businesses | 32.5 | 49.7 |
Issuance of restricted stock | 1.1 | 21.9 |
Issuance of stock upon vesting of restricted stock units | $7 | $20 |