| Period Ended | 12/12 | 12/11 | 01/11 | 01/10 | 12/08 |
| | Update | Update | Update | Reclassified | Update |
| | 03/13 | 03/13 | 03/13 | 01/13 | 01/13 |
In millions of USD (except for per share items) |
| Cash & Equivalents | 235.40 | 178.00 | 127.50 | 138.10 | 105.50 |
| Cash and Short Term Investments | 235.40 | 178.00 | 127.50 | 138.10 | 105.50 |
| Accounts Receivable - Trade, Gross | 1,017.60 | 920.40 | 1,047.50 | 974.80 | 1,046.20 |
| Provision for Doubtful Accounts | -44.80 | -43.30 | -51.40 | -56.20 | -57.30 |
| Accounts Receivable - Trade, Net | 972.80 | 877.10 | 996.10 | 918.60 | 988.90 |
| Total Receivables, Net | 972.80 | 877.10 | 996.10 | 918.60 | 988.90 |
| Inventories - Finished Goods | 149.60 | 177.60 | 205.30 | 205.20 | 248.60 |
| Inventories - Work In Progress | 139.20 | 136.40 | 130.50 | 119.60 | 143.40 |
| Inventories - Raw Materials | 184.50 | 216.20 | 243.30 | 217.90 | 256.20 |
| LIFO Reserve | -- | -55.10 | -59.20 | -65.40 | -64.60 |
| Total Inventory | 473.30 | 475.10 | 519.90 | 477.30 | 583.60 |
| Deferred Income Tax - Current Asset | 129.10 | 117.40 | 144.70 | 103.50 | 115.60 |
| Discountinued Operations - Current Asset | 472.20 | 454.90 | .00 | -- | -- |
| Other Current Assets | 128.90 | 116.30 | 163.70 | 95.70 | 136.80 |
| Other Current Assets, Total | 730.20 | 688.60 | 308.40 | 199.20 | 252.40 |
|
| Total Current Assets | 2,411.70 | 2,218.80 | 1,951.90 | 1,733.20 | 1,930.40 |
 |
| Buildings - Gross | 660.50 | 662.90 | 738.10 | 764.10 | 745.50 |
| Land / Improvements - Gross | 56.50 | 56.50 | 65.10 | 68.40 | 68.40 |
| Machinery / Equipment - Gross | 2,090.50 | 2,108.10 | 2,325.70 | 2,334.80 | 2,301.50 |
| Construction in Progress - Gross | 63.60 | 40.50 | 57.30 | 40.60 | 57.70 |
| Property / Plant / Equipment, Total - Gross | 2,871.10 | 2,868.00 | 3,186.20 | 3,207.90 | 3,173.10 |
| Accumulated Depreciation, Total | -1,855.60 | -1,788.60 | -1,923.30 | -1,853.20 | -1,680.10 |
| Property / Plant / Equipment, Total - Net | 1,015.50 | 1,079.40 | 1,262.90 | 1,354.70 | 1,493.00 |
| Goodwill, Net | 764.40 | 759.30 | 940.80 | 950.80 | 1,716.70 |
| Intangibles - Gross | 721.30 | 706.20 | 804.40 | 791.40 | 432.90 |
| Accumulated Intangible Amortization | -444.20 | -413.60 | -432.50 | -379.30 | -129.30 |
| Intangibles, Net | 277.10 | 292.60 | 371.90 | 412.10 | 303.60 |
| Defered Income Tax - Long Term Asset | 331.60 | 322.30 | 266.00 | 236.60 | 168.90 |
| Other Long Term Assets | 305.00 | 300.30 | 305.90 | 315.40 | 423.10 |
| Other Long Term Assets, Total | 636.60 | 622.60 | 571.90 | 552.00 | 592.00 |
|
| Total Assets | 5,105.30 | 4,972.70 | 5,099.40 | 5,002.80 | 6,035.70 |
 |
| Accounts Payable | 804.30 | 736.50 | 748.20 | 689.80 | 672.90 |
| Accrued Expenses | 524.40 | 447.20 | 649.40 | 601.50 | 660.50 |
| Notes Payable / Short Term Debt | 520.20 | 227.10 | 381.00 | 535.60 | 665.00 |
| Deferred Income Tax - Current Liability | 65.10 | 81.80 | 53.20 | 40.80 | 59.60 |
| Discontinued Operations - Current Liability | 160.50 | 154.50 | .00 | -- | -- |
| Other Current liabilities, Total | 225.60 | 236.30 | 53.20 | 40.80 | 59.60 |
|
| Total Current Liabilities | 2,074.50 | 1,647.10 | 1,831.80 | 1,867.70 | 2,058.00 |
 |
| Long Term Debt | 702.20 | 954.20 | 956.20 | 1,088.70 | 1,544.80 |
| Total Long Term Debt | 702.20 | 954.20 | 956.20 | 1,088.70 | 1,544.80 |
| Total Debt | 1,222.40 | 1,181.30 | 1,337.20 | 1,624.30 | 2,209.80 |
| Deferred Income Tax – Long Term Liability | 140.50 | 125.80 | 124.60 | 127.80 | 116.40 |
| Deferred Income Tax | 140.50 | 125.80 | 124.60 | 127.80 | 116.40 |
| Pension Benefits - Underfunded | 607.20 | 587.10 | 541.10 | 556.00 | 566.50 |
| Other Liabilities, Total | 607.20 | 587.10 | 541.10 | 556.00 | 566.50 |
|
| Total Liabilities | 3,524.40 | 3,314.20 | 3,453.70 | 3,640.20 | 4,285.70 |
 |
| Common Stock | 124.10 | 124.10 | 124.10 | 124.10 | 124.10 |
| Common Stock, Total | 124.10 | 124.10 | 124.10 | 124.10 | 124.10 |
| Additional Paid-In Capital | 801.80 | 778.60 | 768.00 | 722.90 | 642.90 |
| Retained Earnings (Accumulated Deficit) | 1,910.80 | 1,810.50 | 1,727.90 | 1,499.70 | 2,381.30 |
| Treasury Stock - Common | -977.80 | -791.50 | -758.20 | -595.80 | -867.70 |
| ESOP Debt Guarantee | -- | .00 | -73.20 | -243.10 | -248.10 |
| Unrealized Gain (Loss) | -2.00 | -6.90 | -9.00 | -11.00 | -15.80 |
| Translation Adjustment | 180.50 | 137.80 | 187.30 | 169.20 | 65.80 |
| Minimum Pension Liability Adjustment | -456.50 | -394.10 | -321.20 | -303.40 | -332.50 |
| Other Equity, Total | -276.00 | -256.30 | -133.90 | -134.20 | -266.70 |
|
| Total Equity | 1,580.90 | 1,658.50 | 1,645.70 | 1,362.60 | 1,750.00 |
 |
|
| Total Liabilities & Shareholders' Equity | 5,105.30 | 4,972.70 | 5,099.40 | 5,002.80 | 6,035.70 |
 |
| Shares Outstanding - Common Stock Primary Issue | 99.92 | 106.27 | 105.39 | 105.30 | 98.37 |
|
| Total Common Shares Outstanding | 99.92 | 106.27 | 105.39 | 105.30 | 98.37 |
 |
| Treasury Shares - Common Stock Primary Issue | 24.21 | 17.84 | 16.93 | 12.07 | 17.84 |
| Employees | 29,800.00 | 30,400.00 | 32,100.00 | 31,300.00 | 35,700.00 |
| Number of Common Shareholders | 6,745.00 | 7,181.00 | 7,610.00 | 8,180.00 | 8,584.00 |
| Accumulated Intangible Amortization | 444.20 | 413.60 | 432.50 | 379.30 | 129.30 |
| Total Current Assets less Inventory | 1,938.40 | 1,743.70 | 1,432.00 | 1,255.90 | 1,346.80 |
| Quick Ratio | .93 | 1.06 | .78 | .67 | .65 |
| Current Ratio | 1.16 | 1.35 | 1.07 | .93 | .94 |
| Net Debt | 987.00 | 1,003.30 | 1,209.70 | 1,486.20 | 2,104.30 |
| Tangible Book Value | 539.40 | 606.60 | 333.00 | -.30 | -270.30 |
| Tangible Book Value per Share | 5.40 | 5.71 | 3.16 | .00 | -2.75 |
| Total Long Term Debt, Supplemental | 954.10 | 955.80 | 949.20 | 1,149.20 | 1,550.20 |
| Long Term Debt Maturing within 1 Year | 251.90 | 1.60 | .10 | 60.50 | 6.00 |
| Long Term Debt Maturing in Year 2 | 1.60 | 251.90 | .00 | 280.20 | 405.20 |
| Long Term Debt Maturing in Year 3 | 5.60 | 1.60 | 250.00 | .00 | .00 |
| Long Term Debt Maturing in Year 4 | .20 | 5.80 | .00 | 250.00 | 250.00 |
| Long Term Debt Maturing in Year 5 | 249.60 | .10 | 5.00 | .00 | -- |
| Long Term Debt Maturing in 2-3 Years | 7.20 | 253.50 | 250.00 | 280.20 | 405.20 |
| Long Term Debt Maturing in 4-5 Years | 249.80 | 5.90 | 5.00 | 250.00 | 250.00 |
| Long Term Debt Maturing in Year 6 & Beyond | 445.20 | 694.80 | 694.10 | 558.50 | 889.00 |
| Total Capital Leases, Supplemental | 4.80 | 6.60 | 8.20 | -- | -- |
| Capital Lease Payments Due in Year 1 | 1.90 | 1.60 | 1.10 | -- | -- |
| Capital Lease Payments Due in Year 2 | 1.60 | 1.90 | 2.30 | -- | -- |
| Capital Lease Payments Due in Year 3 | .60 | 1.60 | 2.00 | -- | -- |
| Capital Lease Payments Due in Year 4 | .20 | .80 | 1.60 | -- | -- |
| Capital Lease Payments Due in Year 5 | .20 | .10 | .60 | -- | -- |
| Capital Lease Payments Due in 2-3 Years | 2.20 | 3.50 | 4.30 | -- | -- |
| Capital Lease Payments Due in 4-5 Years | .40 | .90 | 2.20 | -- | -- |
| Capital Lease Payments Due in Year 6 & Beyond | .30 | .60 | .60 | -- | -- |
| Total Operating Leases, Supplemental | 211.10 | 220.00 | 244.20 | 239.70 | 250.90 |
| Operating Lease Payments Due in Year 1 | 66.20 | 64.00 | 66.10 | 66.00 | 64.60 |
| Operating Lease Payments Due in Year 2 | 42.50 | 46.30 | 52.20 | 53.00 | 49.60 |
| Operating Lease Payments Due in Year 3 | 31.40 | 29.40 | 36.80 | 39.40 | 39.20 |
| Operating Lease Payments Due in Year 4 | 20.20 | 21.40 | 23.10 | 27.00 | 30.50 |
| Operating Lease Payments Due in Year 5 | 12.40 | 13.60 | 17.50 | 21.10 | 20.10 |
| Operating Lease Payments Due in 2-3 Years | 73.90 | 75.70 | 89.00 | 92.40 | 88.80 |
| Operating Lease Payments Due in 4-5 Years | 32.60 | 35.00 | 40.60 | 48.10 | 50.60 |
| Operating Lease Payments Due in Year 6 & Beyond | 38.40 | 45.30 | 48.50 | 33.20 | 46.90 |
| Pension Obligation - Domestic | 963.70 | 835.80 | 744.80 | 693.60 | 611.90 |
| Pension Obligation - Foreign | 835.80 | 519.50 | 504.70 | 465.80 | 449.90 |
| Plan Assets - Domestic | 648.50 | 551.20 | 540.00 | 467.70 | 386.60 |
| Plan Assets - Foreign | 551.20 | 441.30 | 426.60 | 402.10 | 325.00 |
| Funded Status - Domestic | -315.20 | -284.60 | -204.80 | -225.90 | -225.30 |
| Funded Status - Foreign | -284.60 | -78.20 | -78.10 | -63.70 | -124.90 |
| Accumulated Obligation - Domestic | 961.40 | 834.20 | 742.30 | 658.00 | 586.80 |
| Accumulated Obligation - Foreign | 834.20 | 487.00 | 474.90 | 439.20 | 417.70 |
| Unfunded Plan Obligations | 12.00 | 12.40 | 38.70 | 37.00 | 31.80 |
| Total Funded Status | -611.80 | -375.20 | -321.60 | -326.60 | -382.00 |
| Discount Rate - Domestic | 4.00 | 4.75 | 5.50 | 6.00 | 6.60 |
| Discount Rate - Foreign | 3.94 | 4.80 | 5.24 | 5.72 | 5.74 |
| Discount Rate - Post-Retirement | 2.85 | 3.75 | 5.25 | 5.50 | 6.60 |
| Compensation Rate - Domestic | .00 | .00 | .00 | 3.59 | 3.59 |
| Compensation Rate - Foreign | 2.24 | 2.79 | 2.95 | 2.99 | 2.59 |
| Prepaid Benefits - Domestic | .00 | .00 | .00 | .00 | .00 |
| Prepaid Benefits - Foreign | 38.30 | 35.60 | 40.00 | 45.70 | .80 |
| Accrued Liabilities - Domestic | -443.50 | -415.50 | -340.10 | -354.30 | -357.00 |
| Accrued Liabilities - Foreign | -121.00 | -113.80 | -118.10 | -109.40 | -125.70 |
| Accrued Liabilities - Post-Retirement | -12.00 | -12.40 | -38.70 | -37.00 | -31.80 |
| Other Assets, Net - Domestic | 560.30 | 482.00 | 357.30 | 364.00 | 349.90 |
| Other Assets, Net - Foreign | 134.70 | 121.60 | 107.30 | 81.70 | 136.90 |
| Other Assets, Net - Post-Retirement | -13.40 | -17.20 | 9.30 | 7.10 | 1.30 |
| Net Assets Recognized on Balance Sheet | 143.40 | 80.30 | 17.00 | -2.20 | -25.60 |
| Equity % - Domestic | -- | 64.00 | 70.00 | 71.00 | 60.00 |
| Equity % - Foreign | -- | 35.00 | 47.00 | 42.00 | 43.00 |
| Debt Securities % - Domestic | -- | 36.00 | 30.00 | 29.00 | 40.00 |
| Debt Securities % - Foreign | -- | 52.00 | 43.00 | 47.00 | 49.00 |
| Real Estate % - Foreign | -- | 13.00 | 10.00 | 11.00 | 8.00 |
| Total Plan Obligations | 1,811.50 | 1,367.70 | 1,288.20 | 1,196.40 | 1,093.60 |
| Total Plan Assets | 1,199.70 | 992.50 | 966.60 | 869.80 | 711.60 |