|
Cash & Equivalents
|
33.97
|
10.65
|
32.94
|
64.52
|
180.93
|
29.21
|
82.99
|
13.86
|
15.15
|
10.62
|
|
Cash and Short Term Investments
|
33.97
|
10.65
|
32.94
|
64.52
|
180.93
|
29.21
|
82.99
|
13.86
|
15.15
|
10.62
|
|
Accounts Receivable - Trade, Gross
|
447.18
|
540.72
|
773.42
|
976.29
|
1,035.69
|
457.13
|
433.43
|
426.57
|
401.31
|
402.59
|
|
Provision for Doubtful Accounts
|
-16.58
|
-32.42
|
-32.23
|
-31.91
|
-6.84
|
-7.04
|
-8.03
|
-10.56
|
-9.80
|
-11.38
|
|
Accounts Receivable - Trade, Net
|
430.60
|
508.30
|
741.19
|
944.38
|
1,028.85
|
450.08
|
425.40
|
416.01
|
391.51
|
391.21
|
|
Receivables - Other
|
8.51
|
11.68
|
5.35
|
8.88
|
0.00
|
6.59
|
5.98
|
0.80
|
15.90
|
0.36
|
|
Total Receivables, Net
|
439.11
|
519.98
|
746.54
|
953.25
|
1,028.85
|
456.68
|
431.38
|
416.81
|
407.41
|
391.57
|
|
Prepaid Expenses
|
20.87
|
22.51
|
21.89
|
18.71
|
72.46
|
13.63
|
11.67
|
12.41
|
16.51
|
14.19
|
|
Restricted Cash - Current
|
21.63
|
14.98
|
22.06
|
37.23
|
29.26
|
18.63
|
18.39
|
26.33
|
25.51
|
20.27
|
|
Other Current Assets
|
29.80
|
26.79
|
18.26
|
19.94
|
37.57
|
15.59
|
16.07
|
12.76
|
9.59
|
13.98
|
|
Other Current Assets, Total
|
51.43
|
41.78
|
40.32
|
57.16
|
66.83
|
34.22
|
34.46
|
39.09
|
35.10
|
34.25
|
|
Total Current Assets
|
545.38
|
594.92
|
841.69
|
1,093.65
|
1,349.07
|
533.74
|
560.50
|
482.17
|
474.15
|
450.63
|
|
Buildings - Gross
|
16.39
|
16.06
|
15.84
|
2.07
|
8.80
|
9.60
|
9.37
|
8.62
|
9.06
|
6.83
|
|
Machinery/Equipment - Gross
|
436.89
|
440.03
|
388.81
|
323.42
|
265.14
|
220.97
|
191.05
|
162.01
|
132.77
|
112.41
|
|
Other Property/Plant/Equipment - Gross
|
124.93
|
123.09
|
106.36
|
67.67
|
70.91
|
125.09
|
127.18
|
34.21
|
29.49
|
25.58
|
|
Property/Plant/Equipment, Total - Gross
|
578.21
|
579.18
|
511.01
|
393.16
|
344.84
|
355.66
|
327.60
|
204.83
|
171.32
|
144.82
|
|
Accumulated Depreciation, Total
|
-414.80
|
-360.80
|
-285.08
|
-227.62
|
-189.95
|
-161.75
|
-132.90
|
-114.41
|
-97.89
|
-84.87
|
|
Property/Plant/Equipment, Total - Net
|
163.41
|
218.39
|
225.93
|
165.54
|
154.89
|
193.91
|
194.70
|
90.42
|
73.43
|
59.95
|
|
Goodwill, Net
|
755.81
|
897.46
|
1,111.55
|
935.36
|
892.34
|
864.49
|
595.55
|
438.51
|
340.60
|
341.75
|
|
Intangibles - Gross
|
845.12
|
916.19
|
916.19
|
838.16
|
792.71
|
780.15
|
701.31
|
441.07
|
317.78
|
317.78
|
|
Accumulated Intangible Amortization
|
-561.59
|
-534.82
|
-442.05
|
-361.33
|
-278.25
|
-215.23
|
-302.83
|
-114.92
|
-90.69
|
-72.06
|
|
Intangibles, Net
|
283.53
|
381.36
|
474.13
|
476.83
|
514.46
|
564.91
|
398.47
|
326.15
|
227.10
|
245.72
|
|
Deferred Income Tax - Long Term Asset
|
44.88
|
25.83
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
|
Restricted Cash - Long Term
|
45.61
|
71.84
|
68.85
|
61.22
|
64.48
|
61.35
|
62.17
|
59.33
|
64.32
|
31.29
|
|
Other Long Term Assets
|
255.51
|
225.94
|
202.25
|
155.75
|
156.67
|
135.12
|
120.25
|
96.15
|
74.37
|
57.53
|
|
Other Long Term Assets, Total
|
345.99
|
323.61
|
271.10
|
216.97
|
221.15
|
196.47
|
182.42
|
155.48
|
138.68
|
88.82
|
|
Total Assets
|
2,094.11
|
2,415.73
|
2,924.39
|
2,888.35
|
3,131.91
|
2,353.51
|
1,931.65
|
1,492.72
|
1,253.96
|
1,186.88
|
|
Accounts Payable
|
37.05
|
31.36
|
54.13
|
78.06
|
77.33
|
28.09
|
26.99
|
31.54
|
31.42
|
33.39
|
|
Accrued Expenses
|
358.44
|
351.01
|
368.79
|
415.22
|
426.98
|
266.30
|
221.22
|
165.30
|
161.83
|
145.24
|
|
Notes Payable/Short Term Debt
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
|
Current Portion of Long Term Debt/Capital Leases
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
4.69
|
0.00
|
0.00
|
0.00
|
3.75
|
|
Customer Advances
|
9.50
|
10.01
|
11.30
|
11.83
|
15.95
|
11.00
|
11.79
|
12.37
|
8.38
|
8.92
|
|
Income Taxes Payable
|
0.00
|
0.00
|
0.00
|
0.00
|
21.16
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
|
Other Payables
|
61.82
|
87.30
|
199.70
|
316.75
|
279.59
|
93.05
|
84.89
|
79.20
|
50.82
|
56.62
|
|
Other Current Liabilities
|
110.81
|
66.11
|
22.20
|
36.08
|
148.38
|
19.84
|
33.23
|
18.88
|
12.82
|
26.87
|
|
Other Current liabilities, Total
|
182.12
|
163.42
|
233.21
|
364.66
|
465.08
|
123.89
|
129.90
|
110.44
|
72.03
|
92.40
|
|
Total Current Liabilities
|
577.61
|
545.79
|
656.12
|
857.93
|
969.39
|
422.96
|
378.11
|
307.27
|
265.27
|
274.79
|
|
Long Term Debt
|
767.05
|
1,055.87
|
1,304.69
|
843.51
|
842.32
|
857.96
|
617.16
|
440.61
|
319.84
|
359.19
|
|
Total Long Term Debt
|
767.05
|
1,055.87
|
1,304.69
|
843.51
|
842.32
|
857.96
|
617.16
|
440.61
|
319.84
|
359.19
|
|
Total Debt
|
767.05
|
1,055.87
|
1,304.69
|
843.51
|
842.32
|
862.65
|
617.16
|
440.61
|
319.84
|
362.94
|
|
Deferred Income Tax - Long Term Liability
|
0.00
|
0.00
|
23.35
|
22.71
|
47.81
|
67.21
|
46.62
|
27.33
|
27.04
|
21.42
|
|
Deferred Income Tax
|
0.00
|
0.00
|
23.35
|
22.71
|
47.81
|
67.21
|
46.62
|
27.33
|
27.04
|
21.42
|
|
Reserves
|
44.43
|
38.31
|
36.89
|
36.21
|
34.54
|
32.00
|
34.61
|
38.32
|
38.96
|
37.34
|
|
Pension Benefits - Underfunded
|
15.97
|
18.45
|
21.17
|
23.84
|
24.13
|
20.93
|
18.29
|
19.45
|
19.07
|
18.71
|
|
Other Long Term Liabilities
|
46.93
|
50.70
|
50.92
|
60.51
|
51.68
|
132.78
|
100.13
|
20.75
|
21.24
|
26.05
|
|
Other Liabilities, Total
|
107.33
|
107.45
|
108.98
|
120.57
|
110.35
|
185.71
|
153.02
|
78.53
|
79.28
|
82.10
|
|
Total Liabilities
|
1,452.00
|
1,709.11
|
2,093.14
|
1,844.72
|
1,969.88
|
1,533.83
|
1,194.90
|
853.73
|
691.43
|
737.50
|
|
Convertible Preferred Stock – Non-Redeemable
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
|
Preferred Stock - Non Redeemable, Net
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
|
Common Stock
|
0.51
|
0.51
|
0.50
|
0.50
|
0.50
|
0.50
|
0.49
|
0.49
|
0.48
|
0.48
|
|
Common Stock, Total
|
0.51
|
0.51
|
0.50
|
0.50
|
0.50
|
0.50
|
0.49
|
0.49
|
0.48
|
0.48
|
|
Additional Paid-In Capital
|
559.35
|
528.47
|
506.54
|
501.67
|
486.71
|
468.73
|
455.19
|
452.73
|
453.35
|
452.49
|
|
Retained Earnings (Accumulated Deficit)
|
1,208.99
|
1,304.70
|
1,451.68
|
1,241.00
|
796.95
|
469.56
|
400.05
|
286.06
|
142.23
|
9.67
|
|
Treasury Stock - Common
|
-1,127.04
|
-1,127.04
|
-1,127.04
|
-698.60
|
-121.83
|
-119.14
|
-119.14
|
-100.44
|
-33.43
|
-13.26
|
|
Other Comprehensive Income
|
0.30
|
-0.01
|
-0.42
|
-0.94
|
-0.30
|
0.04
|
0.15
|
0.15
|
-0.11
|
0.00
|
|
Other Equity, Total
|
0.30
|
-0.01
|
-0.42
|
-0.94
|
-0.30
|
0.04
|
0.15
|
0.15
|
-0.11
|
0.00
|
|
Total Equity
|
642.11
|
706.62
|
831.26
|
1,043.63
|
1,162.03
|
819.68
|
736.74
|
638.99
|
562.53
|
449.38
|
|
Total Liabilities & Shareholders' Equity
|
2,094.11
|
2,415.73
|
2,924.39
|
2,888.35
|
3,131.91
|
2,353.51
|
1,931.65
|
1,492.72
|
1,253.96
|
1,186.88
|
|
Shares Outstanding – Common Stock Primary Issue
|
38.44
|
38.08
|
37.81
|
41.88
|
47.26
|
47.05
|
46.72
|
46.64
|
47.48
|
47.61
|
|
Total Common Shares Outstanding
|
38.44
|
38.08
|
37.81
|
41.88
|
47.26
|
47.05
|
46.72
|
46.64
|
47.48
|
47.61
|
|
Treasury Shares – Common Primary Issue
|
12.61
|
12.61
|
12.61
|
8.23
|
2.59
|
2.56
|
2.56
|
2.17
|
0.93
|
0.44
|
|
Employees
|
2,664.00
|
2,968.00
|
3,585.00
|
4,230.00
|
3,800.00
|
3,000.00
|
3,236.00
|
2,920.00
|
2,980.00
|
2,990.00
|
|
Number of Common Shareholders
|
14.00
|
17.00
|
20.00
|
18.00
|
18.00
|
19.00
|
18.00
|
19.00
|
19.00
|
19.00
|
|
Accumulated Intangible Amortization
|
561.59
|
534.82
|
442.05
|
361.33
|
278.25
|
215.23
|
302.83
|
114.92
|
90.69
|
72.06
|
|
Deferred Revenue - Current
|
9.50
|
10.01
|
11.30
|
11.83
|
15.95
|
11.00
|
11.79
|
12.37
|
8.38
|
8.92
|
|
Deferred Revenue - Long Term
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.87
|
0.00
|
0.00
|
|
Total Current Assets less Inventory
|
545.38
|
594.92
|
841.69
|
1,093.65
|
1,349.07
|
533.74
|
560.50
|
482.17
|
474.15
|
450.63
|
|
Quick Ratio
|
0.94
|
1.09
|
1.28
|
1.27
|
1.39
|
1.26
|
1.48
|
1.57
|
1.79
|
1.64
|
|
Current Ratio
|
0.94
|
1.09
|
1.28
|
1.27
|
1.39
|
1.26
|
1.48
|
1.57
|
1.79
|
1.64
|
|
Net Debt
|
733.08
|
1,045.22
|
1,271.75
|
778.98
|
661.39
|
833.44
|
534.17
|
426.75
|
304.70
|
352.32
|
|
Tangible Book Value
|
-397.23
|
-572.20
|
-754.43
|
-368.56
|
-244.77
|
-609.72
|
-257.28
|
-125.66
|
-5.17
|
-138.10
|
|
Tangible Book Value per Share
|
-10.33
|
-15.03
|
-19.95
|
-8.80
|
-5.18
|
-12.96
|
-5.51
|
-2.69
|
-0.11
|
-2.90
|
|
Total Long Term Debt, Supplemental
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
1,178.67
|
1,315.96
|
599.78
|
441.59
|
369.06
|
|
Long Term Debt Maturing within 1 Year
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
59.36
|
24.25
|
11.26
|
8.33
|
3.75
|
|
Long Term Debt Maturing in Year 2
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
37.54
|
24.25
|
11.26
|
8.33
|
3.75
|
|
Long Term Debt Maturing in Year 3
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
37.54
|
56.31
|
22.67
|
16.66
|
3.75
|
|
Long Term Debt Maturing in Year 4
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
37.55
|
57.44
|
22.67
|
16.66
|
3.75
|
|
Long Term Debt Maturing in Year 5
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
62.18
|
57.00
|
22.67
|
16.66
|
29.06
|
|
Long Term Debt Maturing in Year 6
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
381.59
|
167.58
|
16.66
|
0.00
|
|
Long Term Debt Maturing in 2-3 Years
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
75.09
|
80.56
|
33.94
|
24.98
|
7.50
|
|
Long Term Debt Maturing in 4-5 Years
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
99.72
|
114.44
|
45.34
|
33.31
|
32.81
|
|
Long Term Debt Maturing in Year 6 & Beyond
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
944.51
|
1,096.71
|
509.24
|
374.97
|
325.00
|
|
Total Operating Leases
|
36.15
|
41.93
|
45.60
|
17.45
|
24.75
|
92.83
|
105.15
|
141.29
|
151.03
|
165.21
|
|
Operating Lease Payments Due in Year 1
|
8.38
|
8.72
|
10.58
|
8.50
|
11.87
|
19.11
|
18.65
|
18.22
|
16.96
|
17.19
|
|
Operating Lease Payments Due in Year 2
|
7.67
|
7.58
|
8.15
|
6.70
|
6.47
|
18.55
|
18.60
|
18.15
|
16.97
|
17.04
|
|
Operating Lease Payments Due in Year 3
|
7.87
|
7.67
|
6.44
|
2.74
|
5.35
|
18.21
|
18.23
|
18.35
|
16.91
|
16.40
|
|
Operating Lease Payments Due in Year 4
|
5.86
|
7.87
|
6.49
|
0.11
|
1.88
|
17.03
|
17.90
|
18.14
|
16.97
|
15.89
|
|
Operating Lease Payments Due in Year 5
|
3.30
|
5.86
|
6.67
|
0.00
|
0.11
|
15.16
|
16.71
|
17.99
|
16.78
|
16.02
|
|
Operating Lease Payments Due in 2-3 Years
|
15.54
|
15.25
|
14.59
|
9.44
|
11.82
|
36.76
|
36.83
|
36.50
|
33.88
|
33.44
|
|
Operating Lease Payments Due in 4-5 Years
|
9.16
|
13.73
|
13.16
|
0.11
|
1.99
|
32.19
|
34.61
|
36.13
|
33.75
|
31.91
|
|
Standardized Operating Lease Payments Due in Year 6 and Beyond
|
3.08
|
4.23
|
7.27
|
-0.60
|
-0.92
|
4.78
|
15.07
|
50.44
|
66.44
|
82.68
|