
Merrill: Confidence...


| Dec 2012 | Dec 2011 | Dec 2010 | Dec 2009 | |
| Cash Flow From Operating Activities | ||||
|---|---|---|---|---|
| Net Income (Loss) | 849.66M | 575.40M | 529.01M | 384.87M |
| Operating Gains/Losses | 1.03M | -531.63M | -394.47M | 53.90M |
| Extraordinary Gains / Losses | 0.00 | 0.00 | 0.00 | 0.00 |
| (Increase) Decrease In Receivables | -4.46M | -48.03M | -109.27M | -5.16M |
| (Increase) Decrease in Inventories | 0.00 | 0.00 | 0.00 | 0.00 |
| (Increase) Decrease In Other Current Assets | 0.00 | 0.00 | 0.00 | 0.00 |
| (Decrease) Increase In Payables | -2.16M | 2.81M | -16.01M | -1.61M |
| (Decrease) Increase In Other Current Liabilities | 7.88M | 21.54M | -60.06M | 20.19M |
| (Increase) Decrease In Other Working Capital | -12.92M | 23.76M | 15.94M | 6.09M |
| Other Non-Cash Items | -558.50M | 75.16M | -27.67M | -16.97M |
| Net Cash From Continuing Operations | 614.68M | 715.66M | 477.47M | 537.64M |
| Net Cash From Discontinued Operations | 0.00 | 13.25M | 10.03M | -15.30M |
| Cash Provided By Investing Activities | ||||
| Net Cash From Total Operating Activities | 614.68M | 728.92M | 487.50M | 522.34M |
| Sale of Property, Plant & Equipment | 0.00 | 0.00 | 0.00 | 0.00 |
| Cash Used for Investing Activities | ||||
| Sale of Short-Term Investments | 0.00 | 0.00 | 0.00 | 0.00 |
| Purchases of Property, Plant & Equipment | -63.42M | -54.11M | -76.98M | -90.01M |
| Acquisitions | -119.04M | -3.40M | -14.40M | -877.50M |
| Purchases of Short-Term Investments | 0.00 | -137.31M | 0.00 | 0.00 |
| Other Cash from Investing Activities | -35.74M | 1.88M | 1.43M | -1.64M |
| Cash Provided by Financing Activities | ||||
| Net Cash From Investing Activities | -225.28M | -453.37M | -91.18M | -960.12M |
| Issuance of Debt | 0.00 | 599.39M | 0.00 | 884.24M |
| Cash Used for Financing Activities | ||||
| Issuance of Capital Stock | 121.66M | 24.49M | 65.23M | 27.74M |
| Repayment of Long-Term Debt | 0.00 | -100.00M | 0.00 | -80.00M |
| Repurchase of Capital Stock | -600.28M | -500.05M | 0.00 | 0.00 |
| Payment of Cash Dividends | -239.46M | -132.29M | -161.78M | -138.44M |
| Other Financing Charges, Net | 6.68M | 42.73M | -4.73M | -9.36M |
| Net Cash From Financing Activities | -711.40M | -65.73M | -101.28M | 684.18M |
| Effect of Exchange Rate Changes | -565.00K | 377.00K | 490.00K | -2.00M |
| Net Change in Cash & Cash Equivalents | -322.57M | 210.20M | 295.53M | 244.40M |