 |
|
|
|
 | | Cash Flows | As originally reported | | |
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | | Cash Flows From Operating Activities $Mil | | |  | 2000 |  |  | 2001 |  |  | 2002 |  |  | 2003 |  |  | 2004 |  |  | 2005 |  |  | 2006 |  |  | 2007 |  |  | 2008 |  |  | 2009 |  |  | TTM |  | | Net Income |  | 118.0 |  |  | 349.3 |  |  | 166.5 |  |  | 188.2 |  |  | 361.0 |  |  | 453.0 |  |  | 804.6 |  |  | 753.6 |  |  | 609.4 |  |  | 149.9 |  |  | 149.9 |  | | Depr & Amort |  | 102.0 |  |  | 105.0 |  |  | 104.9 |  |  | 120.2 |  |  | 125.7 |  |  | 136.9 |  |  | 166.8 |  |  | 209.0 |  |  | 269.1 |  |  | 296.2 |  |  | 296.2 |  | | Deferred Taxes |  | 39.0 |  |  | 143.8 |  |  | 53.2 |  |  | 29.5 |  |  | 109.8 |  |  | (7.1) |  |  | 6.0 |  |  | 17.5 |  |  | 59.3 |  |  | 29.1 |  |  | 29.1 |  |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  | | Other |  | (54.3) |  |  | (80.5) |  |  | 19.2 |  |  | (11.0) |  |  | (67.9) |  |  | (37.1) |  |  | (144.9) |  |  | (139.5) |  |  | (39.0) |  |  | 178.9 |  |  | 178.9 |  |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  | | Cash from Operations |  | 204.7 |  |  | 517.6 |  |  | 343.9 |  |  | 326.9 |  |  | 528.6 |  |  | 545.7 |  |  | 832.5 |  |  | 840.7 |  |  | 898.8 |  |  | 654.1 |  |  | 654.1 |  |
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | | Cash Flows From Investing Activities $Mil | | |  | 2000 |  |  | 2001 |  |  | 2002 |  |  | 2003 |  |  | 2004 |  |  | 2005 |  |  | 2006 |  |  | 2007 |  |  | 2008 |  |  | 2009 |  |  | TTM |  | | Cap Ex |  | (80.5) |  |  | (183.4) |  |  | (179.0) |  |  | (167.2) |  |  | (200.6) |  |  | (323.8) |  |  | (460.0) |  |  | (752.1) |  |  | (606.9) |  |  | (394.2) |  |  | (394.2) |  | | Purchase of Business |  |
---
|  |  |
---
|  |  |
---
|  |  |
---
|  |  |
---
|  |  |
---
|  |  |
---
|  |  |
---
|  |  |
---
|  |  | 0.0 |  |  | 0.0 |  | | Other |  | 124.3 |  |  | (5.3) |  |  | (468.6) |  |  | 5.2 |  |  | (243.1) |  |  | 237.6 |  |  | (43.2) |  |  | (25.8) |  |  | (41.2) |  |  | 7.9 |  |  | 7.9 |  |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  | | Cash from Investing |  | 43.7 |  |  | (188.8) |  |  | (647.6) |  |  | (162.0) |  |  | (443.7) |  |  | (86.2) |  |  | (503.2) |  |  | (777.9) |  |  | (648.1) |  |  | (386.3) |  |  | (386.3) |  |
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | | Cash Flows From Financing Activities $Mil | | |  | 2000 |  |  | 2001 |  |  | 2002 |  |  | 2003 |  |  | 2004 |  |  | 2005 |  |  | 2006 |  |  | 2007 |  |  | 2008 |  |  | 2009 |  |  | TTM |  | | Net Issuance of Stock |  | 151.2 |  |  | (159.3) |  |  | (94.7) |  |  | 21.3 |  |  | 61.4 |  |  | (53.2) |  |  | (1,107.2) |  |  | (52.2) |  |  | 12.1 |  |  | (44.2) |  |  | (44.2) |  |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  | | Net Issuance of Debt |  |
---
|  |  |
---
|  |  |
---
|  |  |
---
|  |  |
---
|  |  |
---
|  |  |
---
|  |  |
---
|  |  |
---
|  |  | (50.0) |  |  | (50.0) |  | | Dividends |  |
---
|  |  |
---
|  |  |
---
|  |  |
---
|  |  |
---
|  |  |
---
|  |  | (64.3) |  |  | (58.6) |  |  | (58.6) |  |  | (62.3) |  |  | (62.3) |  | | Other |  | (397.1) |  |  | (91.9) |  |  | 399.0 |  |  | 6.8 |  |  | (3.2) |  |  | (474.6) |  |  | 578.1 |  |  | 12.8 |  |  | (107.3) |  |  | 17.3 |  |  | 17.3 |  |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  | | Cash from Financing |  | (245.9) |  |  | (251.2) |  |  | 304.4 |  |  | 28.1 |  |  | 58.2 |  |  | (527.8) |  |  | (593.4) |  |  | (98.0) |  |  | (153.8) |  |  | (139.2) |  |  | (139.2) |  | | Currency Adj |  |
---
|  |  |
---
|  |  |
---
|  |  |
---
|  |  | 3.9 |  |  | 0.0 |  |  | 0.1 |  |  | 1.0 |  |  | (4.8) |  |  | 3.8 |  |  | 3.8 |  | | Change in Cash |  | 2.6 |  |  | 77.6 |  |  | 0.6 |  |  | 192.9 |  |  | 147.1 |  |  | (68.2) |  |  | (264.1) |  |  | (34.3) |  |  | 92.1 |  |  | 132.4 |  |  | 132.4 |  |
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | | Free Cash Flow $Mil | | |  | 2000 |  |  | 2001 |  |  | 2002 |  |  | 2003 |  |  | 2004 |  |  | 2005 |  |  | 2006 |  |  | 2007 |  |  | 2008 |  |  | 2009 |  |  | TTM |  | | Cash from Operations |  | 204.7 |  |  | 517.6 |  |  | 343.9 |  |  | 326.9 |  |  | 528.6 |  |  | 545.7 |  |  | 832.5 |  |  | 840.7 |  |  | 898.8 |  |  | 654.1 |  |  | 654.1 |  |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  | | Cap Ex |  | (80.5) |  |  | (183.4) |  |  | (179.0) |  |  | (167.2) |  |  | (200.6) |  |  | (323.8) |  |  | (460.0) |  |  | (752.1) |  |  | (606.9) |  |  | (394.2) |  |  | (394.2) |  |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  | | Free Cash Flow |  | 124.2 |  |  | 334.2 |  |  | 164.9 |  |  | 159.7 |  |  | 328.0 |  |  | 222.0 |  |  | 372.5 |  |  | 88.6 |  |  | 291.9 |  |  | 259.9 |  |  | 259.9 |  |
|
 |
|
|
|