Consolidated Statement of Shareholders' Equity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
In millions
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated
|
|
|
|
|
Total
|
|
|
|
Capital in
|
|
|
|
other
|
|
|
|
|
shareholders'
|
|
Common stock
|
excess of
|
|
Retained
|
|
comprehensive
|
|
Comprehensive
|
|
equity
|
|
Amount
|
Shares
|
par value
|
|
earnings
|
|
(loss) income
|
|
(loss) income
|
|
Balance at December 31, 2001
|
|
$ 3,916.6
|
|
$ 168.0
|
168.0
|
|
$ 324.2
|
|
$ 3,745.8
|
|
|
$ (321.4)
|
|
|
|
Net loss
|
|
(173.5)
|
|
|
|
|
|
|
(173.5)
|
|
|
|
|
|
$ (173.5)
|
Foreign currency translation
|
|
124.3
|
|
|
|
|
|
|
|
|
|
124.3
|
|
|
124.3
|
Change in fair value of derivatives qualifying
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
as cash flow hedges, net of tax of $0.2
|
|
1.2
|
|
|
|
|
|
|
|
|
|
1.2
|
|
|
1.2
|
Minimum pension liability adjustment, net of tax of $175.3
|
(317.2)
|
|
|
|
|
|
|
|
|
|
(317.2)
|
|
|
(317.2)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total comprehensive loss
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ (365.2)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares issued under incentive stock plans
|
|
41.7
|
|
1.2
|
1.2
|
|
40.5
|
|
|
|
|
|
|
|
|
Cash dividends
|
|
(114.9)
|
|
|
|
|
|
|
(114.9)
|
|
|
|
|
|
|
|
Balance at December 31, 2002
|
|
3,478.2
|
|
169.2
|
169.2
|
|
364.7
|
|
3,457.4
|
|
|
(513.1)
|
|
|
|
Net earnings
|
|
644.5
|
|
|
|
|
|
|
644.5
|
|
|
|
|
|
$ 644.5
|
Foreign currency translation
|
|
302.9
|
|
|
|
|
|
|
|
|
|
302.9
|
|
|
302.9
|
Change in fair value of derivatives qualifying
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
as cash flow hedges, net of tax of $3.2
|
|
(18.1)
|
|
|
|
|
|
|
|
|
|
(18.1)
|
|
|
(18.1)
|
Minimum pension liability adjustment, net of tax of $24.4
|
(42.2)
|
|
|
|
|
|
|
|
|
|
(42.2)
|
|
|
(42.2)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total comprehensive income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 887.1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares issued under incentive stock plans
|
|
251.2
|
|
5.3
|
5.3
|
|
245.9
|
|
|
|
|
|
|
|
|
Cash dividends
|
|
(123.2)
|
|
|
|
|
|
|
(123.2)
|
|
|
|
|
|
|
|
Balance at December 31, 2003
|
|
4,493.3
|
|
174.5
|
174.5
|
|
610.6
|
|
3,978.7
|
|
|
(270.5)
|
|
|
|
Net earnings
|
|
1,218.7
|
|
|
|
|
|
|
1,218.7
|
|
|
|
|
|
$ 1,218.7
|
Foreign currency translation
|
|
168.7
|
|
|
|
|
|
|
|
|
|
168.7
|
|
|
168.7
|
Change in fair value of derivatives qualifying
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
as cash flow hedges, net of tax of $0.4
|
|
3.1
|
|
|
|
|
|
|
|
|
|
3.1
|
|
|
3.1
|
Minimum pension liability adjustment, net of tax of $103.7
|
161.5
|
|
|
|
|
|
|
|
|
|
161.5
|
|
|
161.5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total comprehensive income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 1,552.0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares issued under incentive stock plans
|
|
213.5
|
|
3.9
|
3.9
|
|
209.6
|
|
|
|
|
|
|
|
|
Repurchase of common shares by subsidary
|
|
(355.9)
|
|
(5.3)
|
(5.3)
|
|
(350.6)
|
|
|
|
|
|
|
|
|
Change in fiscal year end of subsidiary, net of tax of $7.3
|
(16.5)
|
|
|
|
|
|
|
(16.5)
|
|
|
|
|
|
|
Cash dividends
|
|
(152.6)
|
|
|
|
|
|
|
(152.6)
|
|
|
|
|
|
|
|
Balance at December 31, 2004
|
|
$ 5,733.8
|
|
$ 173.1
|
173.1
|
|
$ 469.6
|
|
$ 5,028.3
|
|
|
$ 62.8
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See accompanying Notes to Consolidated Financial Statements.
|
|
|
|
|
|
|
|
|
|
|
|
|
|