XML 23 R7.htm IDEA: XBRL DOCUMENT v3.8.0.1
Consolidated Statements of Cash Flows - USD ($)
$ in Millions
9 Months Ended
Sep. 30, 2017
Sep. 30, 2016
Operating activities:    
Net income $ 411.5 $ 349.6
Adjustments to reconcile net income to net cash provided by operating activities:    
Depreciation and amortization 241.6 226.9
Deferred income taxes 146.6 117.4
Equity in net earnings of affiliates (9.7) (10.4)
Share-based compensation 14.6 15.2
Distributions from affiliates 5.0 5.0
Settlement of foreign currency derivative instruments (14.4) (58.4)
(Gain) loss on foreign currency derivative instruments (45.5) 35.8
Mexican fuel excise tax credit (35.6) (49.6)
Changes in working capital items:    
Accounts receivable (46.8) (21.5)
Materials and supplies 1.1 (6.0)
Other current assets (24.4) (4.2)
Accounts payable and accrued liabilities 109.0 86.3
Other, net (19.3) (2.5)
Net cash provided by operating activities 733.7 683.6
Investing activities:    
Capital expenditures (446.9) (405.1)
Purchase or replacement of equipment under operating leases (42.6) (26.6)
Property investments in MSLLC (23.7) (31.2)
Investments in and advances to affiliates (20.3) (0.9)
Proceeds from disposal of property 6.6 3.6
Other, net (15.1) (5.8)
Net cash provided (used) (542.0) (466.0)
Financing activities:    
Proceeds from short-term borrowings 9,772.2 6,499.0
Repayment of short-term borrowings (9,600.9) (6,579.3)
Proceeds from issuance of long-term debt 0.0 248.7
Repayment of long-term debt (20.2) (20.8)
Dividends paid (105.1) (107.2)
Shares repurchased (320.4) (99.8)
Debt costs 0.0 (2.6)
Proceeds from employee stock plans 0.5 0.9
Net cash used for financing activities (273.9) (61.1)
Cash and cash equivalents:    
Net increase (decrease) during each period (82.2) 156.5
At beginning of year 170.6 136.6
At end of period $ 88.4 $ 293.1