Net Income/Starting Line
|
210.72
|
161.54
|
180.05
|
-80.74
|
101.23
|
17.17
|
-3.90
|
25.40
|
84.82
|
97.18
|
Depreciation – Supplemental
|
61.35
|
61.47
|
56.80
|
63.50
|
72.19
|
64.40
|
62.08
|
67.48
|
68.59
|
82.07
|
Depreciation/Depletion
|
61.35
|
61.47
|
56.80
|
63.50
|
72.19
|
64.40
|
62.08
|
67.48
|
68.59
|
82.07
|
Amortization of Intangibles
|
|
|
|
|
|
3.96
|
1.51
|
1.84
|
2.10
|
2.99
|
Amortization
|
|
|
|
|
|
3.96
|
1.51
|
1.84
|
2.10
|
2.99
|
Deferred Taxes
|
-12.79
|
9.31
|
-95.54
|
-5.41
|
-5.66
|
5.42
|
23.80
|
0.41
|
0.72
|
-7.98
|
Unusual Items
|
7.85
|
21.61
|
3.33
|
86.67
|
10.51
|
7.13
|
9.98
|
8.65
|
-6.19
|
15.74
|
Other Non-Cash Items
|
18.03
|
40.06
|
49.71
|
42.97
|
38.50
|
33.27
|
11.02
|
20.40
|
22.32
|
10.90
|
Non-Cash Items
|
25.88
|
61.67
|
53.04
|
129.64
|
49.01
|
40.40
|
21.00
|
29.06
|
16.13
|
26.64
|
Accounts Receivable
|
24.33
|
-19.00
|
-42.24
|
34.53
|
-12.46
|
-41.52
|
-11.66
|
-10.81
|
-5.97
|
31.11
|
Inventories
|
39.28
|
-54.41
|
-91.05
|
17.84
|
65.43
|
-74.28
|
-28.12
|
-57.10
|
-2.18
|
2.26
|
Prepaid Expenses
|
-0.21
|
-1.31
|
-15.77
|
1.12
|
14.74
|
-27.04
|
-0.43
|
-1.84
|
-0.07
|
-8.95
|
Accrued Expenses
|
-21.25
|
-28.61
|
-26.89
|
22.75
|
1.80
|
|
|
|
|
|
Payable/Accrued
|
5.52
|
-20.46
|
101.55
|
31.11
|
-87.42
|
84.53
|
69.30
|
19.05
|
33.51
|
-54.85
|
Other Liabilities
|
-2.44
|
-1.02
|
11.69
|
-5.29
|
-0.95
|
8.64
|
14.79
|
-1.75
|
-17.98
|
-16.66
|
Changes in Working Capital
|
45.23
|
-124.80
|
-62.71
|
102.06
|
-18.86
|
-49.67
|
43.88
|
-52.44
|
7.32
|
-47.08
|
Cash from Operating Activities
|
330.38
|
169.19
|
131.64
|
209.05
|
197.91
|
81.68
|
148.37
|
71.74
|
179.67
|
153.83
|
Purchase of Fixed Assets
|
-74.21
|
-89.50
|
-63.52
|
-18.88
|
-61.87
|
-108.12
|
-84.66
|
-90.58
|
-83.84
|
-71.50
|
Capital Expenditures
|
-74.21
|
-89.50
|
-63.52
|
-18.88
|
-61.87
|
-108.12
|
-84.66
|
-90.58
|
-83.84
|
-71.50
|
Acquisition of Business
|
|
|
|
--
|
--
|
-6.40
|
-4.85
|
-2.07
|
-1.33
|
-0.89
|
Sale of Business
|
|
|
|
2.74
|
4.47
|
|
|
|
|
|
Sale of Fixed Assets
|
|
0.20
|
3.65
|
|
|
--
|
1.05
|
43.40
|
--
|
|
Sale/Maturity of Investment
|
|
|
|
|
|
|
|
|
|
5.60
|
Investment, Net
|
-1.11
|
|
-0.46
|
-1.39
|
0.16
|
1.44
|
-2.15
|
0.27
|
9.01
|
3.66
|
Purchase of Investments
|
|
-0.60
|
-1.56
|
-4.82
|
--
|
-10.45
|
-0.50
|
--
|
--
|
--
|
Other Investing Cash Flow
|
0.17
|
0.04
|
-0.39
|
0.18
|
0.76
|
--
|
0.75
|
--
|
2.61
|
5.30
|
Other Investing Cash Flow Items, Total
|
-0.94
|
-0.37
|
1.24
|
-3.29
|
5.40
|
-15.41
|
-5.69
|
41.60
|
10.30
|
13.67
|
Cash from Investing Activities
|
-75.15
|
-89.87
|
-62.28
|
-22.16
|
-56.47
|
-123.53
|
-90.35
|
-48.98
|
-73.55
|
-57.83
|
Other Financing Cash Flow
|
-10.44
|
-8.04
|
-3.45
|
--
|
-66.93
|
-3.07
|
-0.40
|
-5.16
|
-4.28
|
0.09
|
Financing Cash Flow Items
|
-10.44
|
-8.04
|
-3.45
|
--
|
-66.93
|
-3.07
|
-0.40
|
-5.16
|
-4.28
|
0.09
|
Cash Dividends Paid - Common
|
-62.79
|
-51.82
|
-36.75
|
-15.55
|
-42.14
|
-73.59
|
-76.06
|
-76.50
|
-76.86
|
-77.01
|
Total Cash Dividends Paid
|
-62.79
|
-51.82
|
-36.75
|
-15.55
|
-42.14
|
-73.59
|
-76.06
|
-76.50
|
-76.86
|
-77.01
|
Sale/Issuance of Common
|
|
|
|
|
|
|
|
|
|
0.09
|
Repurchase/Retirement of Common
|
-64.08
|
-186.75
|
-51.03
|
-38.88
|
-288.07
|
-23.62
|
-50.13
|
-3.53
|
-44.05
|
--
|
Common Stock, Net
|
-64.68
|
-185.47
|
-51.07
|
-38.46
|
-284.48
|
-17.88
|
-50.82
|
-4.13
|
-46.27
|
0.09
|
Warrants Converted
|
25.92
|
|
--
|
--
|
28.08
|
|
|
|
|
|
Issuance (Retirement) of Stock, Net
|
-38.76
|
-185.47
|
-51.07
|
-38.46
|
-256.40
|
-17.88
|
-50.82
|
-4.13
|
-46.27
|
0.09
|
Short Term Debt Issued
|
|
|
|
|
137.28
|
|
|
|
|
|
Short Term Debt Reduction
|
|
|
|
|
-132.63
|
|
|
|
|
|
Short Term Debt, Net
|
|
|
|
|
4.66
|
|
|
|
|
|
Long Term Debt Issued
|
80.32
|
|
--
|
--
|
300.00
|
22.73
|
|
|
|
|
Long Term Debt Reduction
|
-265.46
|
-178.94
|
-37.95
|
-265.00
|
-3.35
|
-25.01
|
-1.63
|
-4.75
|
-1.52
|
-4.56
|
Long Term Debt, Net
|
-185.13
|
-178.94
|
-37.95
|
-265.00
|
296.65
|
-2.28
|
-1.63
|
-4.75
|
-1.52
|
-4.56
|
Total Debt Issued
|
128.28
|
207.08
|
32.17
|
309.11
|
|
|
0.17
|
21.50
|
0.95
|
1.71
|
Issuance (Retirement) of Debt, Net
|
-56.85
|
28.14
|
-5.78
|
44.11
|
301.31
|
-2.28
|
-1.47
|
16.75
|
-0.57
|
-2.85
|
Cash from Financing Activities
|
-168.84
|
-217.19
|
-97.04
|
-9.91
|
-64.17
|
-96.82
|
-128.74
|
-69.03
|
-127.98
|
-79.69
|
Foreign Exchange Effects
|
-1.88
|
-1.93
|
-26.10
|
7.54
|
-3.44
|
-18.02
|
40.75
|
-2.07
|
-15.96
|
-35.77
|
Net Change in Cash
|
84.52
|
-139.80
|
-53.78
|
184.52
|
73.83
|
-156.69
|
-29.97
|
-48.35
|
-37.82
|
-19.46
|
Net Cash - Beginning Balance
|
275.77
|
415.57
|
469.35
|
284.83
|
211.00
|
367.68
|
397.65
|
446.00
|
483.82
|
502.95
|
Net Cash - Ending Balance
|
360.29
|
275.77
|
415.57
|
469.35
|
284.83
|
211.00
|
367.68
|
397.65
|
446.00
|
483.48
|
Cash Interest Paid
|
17.07
|
11.03
|
10.07
|
11.93
|
5.25
|
2.73
|
2.08
|
1.23
|
0.87
|
1.56
|
Cash Taxes Paid
|
28.93
|
25.61
|
152.69
|
7.70
|
15.11
|
40.77
|
26.91
|
24.87
|
31.19
|
78.12
|