|
Cash
Cash represents cash on hand, balances on demand deposits, and near-term savings and time deposits. These should be readily available for use and must be free from any contractual restrictions that limit their use in satisfying debts and other operational cash needs. When cash includes short-term investments and deposits, it is classified as Cash and Equivalents rather than as Cash.
|
16.41
|
8.50
|
81.33
|
357.30
|
310.88
|
14.25
|
16.68
|
165.88
|
7.68
|
7.16
|
Cash and Short Term Investments
Cash and Short-Term Investments is the sum of:
Cash
Cash & Equivalents
Short-Term Investments.
|
16.41
|
8.50
|
81.33
|
357.30
|
310.88
|
14.25
|
16.68
|
165.88
|
7.68
|
7.16
|
|
Accounts Receivable - Trade, Gross
Accounts Receivable – Trade, Gross represents receivables from sales of trading assets (such as inventories) or from services provided. Trade accounts receivable are restricted to “current” assets, where “current” is defined as one year or one operating cycle of the company, whichever is longer. This information is classified as Accounts Receivable – Trade, Gross only when it is presented as such on the company’s balancesheet or in its notes.
|
257.03
|
253.30
|
229.15
|
160.84
|
182.87
|
197.44
|
203.43
|
178.81
|
142.85
|
152.06
|
|
Provision for Doubtful Accounts
Provision for Doubtful Accounts represents provisions established for doubtful accounts receivable. It is usually established on the basis of maturities of receivables and the company’s experience on collecting such receivables. Since this is an asset account, Provision for Doubtful Accounts is established as a contra account to receivables and expressed in a negative figure.
|
-9.44
|
-7.13
|
-6.64
|
-4.18
|
-4.74
|
-5.24
|
-4.09
|
-3.77
|
-3.77
|
-4.73
|
|
Accounts Receivable - Trade, Net
Accounts Receivable – Trade, Net represents claims held against customers for goods sold or services rendered as part of normal business operations.
|
247.60
|
246.17
|
222.52
|
156.66
|
178.13
|
192.20
|
199.34
|
175.04
|
139.09
|
147.33
|
|
Receivables - Other
Receivables – Other represents a company’s receivables that are from activities other than trading (sale of products or services rendered). Non-trading receivables may include both current and non-current receivables; the current portion is classified Receivables – other.
|
1.05
|
1.26
|
2.78
|
0.56
|
0.73
|
0.00
|
2.22
|
1.04
|
0.95
|
0.00
|
Total Receivables, Net
Total Receivables, Net normally represents the sum of:
Accounts Receivable – Trade, Net
Notes Receivable – Short-Term
Receivables – Other.
|
248.64
|
247.43
|
225.29
|
157.23
|
178.86
|
192.20
|
201.56
|
176.08
|
140.04
|
147.33
|
|
Inventories - Raw Materials
Inventories – Raw Materials represents raw materials acquired, but not yet used. It may also include raw materials in transit. However, Inventories – Raw Materials is limited to materials that will be used for manufacturing of finished goods that will eventually be sold to customers.
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
34.45
|
0.00
|
Inventories - Other
Inventories – Other represents inventories not classified as:
Inventories – Finished Goods
Inventories – Work-in-Progress
Inventories – Raw Materials (for manufacturing companies).
|
12.98
|
109.93
|
107.84
|
75.30
|
72.49
|
85.48
|
104.60
|
75.00
|
19.46
|
96.82
|
|
Total Inventory
Total Inventory consists of all assets held for sale in the ordinary course of business or goods that will be used and/or consumed in the production of goods to be sold. Inventories may include raw material, work in progress and finished goods, although other categories of asset items may be classified as ‘Inventories’ depending upon the company’s business.
|
12.98
|
109.93
|
107.84
|
75.30
|
72.49
|
85.48
|
104.60
|
75.00
|
53.91
|
96.82
|
|
Prepaid Expenses
Prepaid Expenses represents goods or services that have already been purchased, but not fully consumed or used.
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
10.51
|
9.17
|
7.51
|
10.05
|
Buildings - Gross
Building – Gross represents the gross amount of buildings and their attachments, before being reduced by accumulated depreciation of the buildings. Building – Gross includes:
Properties (residential, commercial, office) for rent in a real estate rental company
Leased property under finance lease, including leasehold improvements on it, for own use.
|
114.22
|
92.56
|
67.18
|
63.63
|
68.49
|
0.00
|
63.06
|
55.52
|
53.97
|
0.00
|
|
Land/Improvements - Gross
Land/Improvements – Gross represents land and improvements on land at acquisition cost. Land is not depreciated, but land improvements are normally depreciated over time. It includes Improvements in land (subject to depreciation).
|
7.05
|
6.85
|
6.85
|
6.53
|
6.99
|
0.00
|
7.60
|
7.17
|
7.05
|
0.00
|
|
Machinery/Equipment - Gross
Machinery/Equipment – Gross represents the acquisition cost of machinery and other equipment (including delivery equipment, office equipment, machinery, furniture and fixtures, furnishings, factory equipment, tools, etc.) in a company, before being reduced by accumulated depreciation.
|
258.38
|
207.61
|
164.41
|
144.97
|
144.16
|
0.00
|
123.82
|
109.53
|
104.35
|
0.00
|
|
Construction in Progress - Gross
Construction in Progress – Gross represents the cost of construction in progress of fixed assets for a company’s own use. The cost of construction in progress is normally not depreciated until the fixed assets are completed and placed in production.
|
21.61
|
19.42
|
19.11
|
9.03
|
3.29
|
0.00
|
9.13
|
4.60
|
3.75
|
0.00
|
Other Property/Plant/Equipment - Gross
Other Properties/Plant/Equipment – Gross represents gross property, plant, and equipment, other than those included in the following items:
Buildings – Gross
Land/Improvements – Gross
Machinery/Equipment – Gross
Construction in Progress – Gross
Leases – Gross
Natural Resources – Gross.
|
3,322.53
|
3,049.57
|
2,575.43
|
2,077.24
|
1,971.50
|
2,351.58
|
1,778.19
|
1,457.24
|
1,386.53
|
1,501.67
|
Property/Plant/Equipment, Total - Gross
Property/Plant/Equipment, Total – Gross, when fixed assets are reported before depreciation but without detailed delineation, represents the sum of:
Buildings – Gross
Land/Improvements – Gross
Machinery/Equipment – Gross
Construction in Progress – Gross
Leases – Gross
Natural Resources – Gross
Other Property/Plant/Equipment – Gross.
|
3,723.78
|
3,376.01
|
2,832.98
|
2,301.40
|
2,194.43
|
2,351.58
|
1,981.80
|
1,634.05
|
1,555.64
|
1,501.67
|
Accumulated Depreciation, Total
Accumulated Depreciation, Total represents an aggregate of accumulated depreciation to each of the fixed assets, if any, included in the following items:
Buildings – Gross
Land/Improvements – Gross
Machinery/Equipment – Gross
Construction in Progress – Gross
Leases – Gross
Natural Resources – Gross
Other Property/Plant/Equipment – Gross.
|
-1,419.56
|
-1,256.06
|
-1,113.28
|
-921.44
|
-886.52
|
-846.41
|
-725.18
|
-627.44
|
-556.33
|
-497.49
|
|
Property/Plant/Equipment, Total - Net
Property/Plant/Equipment, Total – Net normally represents Property/Plant/Equipment, Total – Gross reduced by Accumulated Depreciation, Total. However, when a company reports its fixed assets net of accumulated depreciation, fixed assets are compiled using Property/Plant/Equipment, Total – Net. Property/Plant/Equipment, Total – Net may include land, buildings, machinery, furniture, tools, natural resources, leases, and construction in progress. Additionally, other categories of asset items may be classified as “Property and Equipment”, depending upon the company’s business.
|
2,304.22
|
2,119.95
|
1,719.70
|
1,379.96
|
1,307.91
|
1,505.17
|
1,256.62
|
1,006.61
|
999.31
|
1,004.18
|
|
Goodwill, Net
Goodwill, Net represents Goodwill, Gross reduced by Accumulated Goodwill Amortization. When a company reports its goodwill, net of accumulated amortization, the net figure is directly assigned to Goodwill, Net and neither Goodwill, Gross nor Accumulated Goodwill Amortization is used. Goodwill, Net includes negative goodwill (reported as a part of total assets)
|
135.17
|
108.16
|
102.69
|
63.14
|
68.85
|
131.44
|
105.84
|
31.20
|
31.20
|
31.20
|
|
Intangibles - Gross
Intangibles, Gross consists of patents, copyrights, franchises, goodwill, trademarks, trade names, secret processes, and organization costs. Intangibles, Gross represents the gross amount of intangibles before being reduced by Accumulated Intangible Amortization. If the company reports a net figure, it is classified as Intangibles, Net.
|
99.50
|
58.40
|
52.00
|
39.70
|
39.90
|
39.90
|
0.00
|
0.00
|
0.00
|
0.00
|
|
Accumulated Intangible Amortization
Accumulated Intangible Amortization represents accumulated amortization against intangible fixed assets. Intangible fixed assets acquired are expensed over the useful life of each asset, and amortization of each intangible asset is included in Accumulated Intangible Amortization.
|
-36.09
|
-25.82
|
-19.37
|
-14.71
|
-10.94
|
-6.95
|
0.00
|
0.00
|
0.00
|
0.00
|
|
Intangibles, Net
Intangibles, Net represents Intangibles, Gross reduced by Accumulated Intangible Amortization. Intangibles, Net is utilized when the company does not provide Intangibles, Gross. Intangibles consist of patents, copyrights, franchises, goodwill, trademarks, trade names, secret processes, and organization costs.
|
63.41
|
32.58
|
32.63
|
24.99
|
28.96
|
32.95
|
28.38
|
0.00
|
0.00
|
0.00
|
|
Deferred Charges
Deferred Charges represents prepaid expenses other than for operations. Such expenses may be deferred and amortized in later years.
|
14.69
|
13.35
|
22.21
|
22.54
|
12.54
|
13.12
|
3.00
|
3.77
|
1.96
|
2.78
|
|
Discontinued Operations - Long Term Asset
Discontinued Operations – Long Term Asset represents long-term assets of discontinued operations. Such assets in discontinued operations may be subject to disposition in the future or deployed for other operations. When a company does not delineate between current and non-current assets, all assets under discontinued operations are classified as Discontinued Operations – LT Asset.
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
Other Long Term Assets, Total
Other Long-Term Assets, Total represents the sum of:
Deferred Charges
Pension Benefits – Overfunded
Deferred Income Tax – Long-Term Asset
Discontinued Operations – Long-Term Asset
Restricted Cash – Long-Term
Other Long-Term Assets.
|
14.69
|
13.35
|
22.21
|
22.54
|
12.54
|
13.12
|
3.00
|
3.77
|
1.96
|
2.78
|
Total Assets
Total Assets represents the total assets of a company, which is the sum of:
Total Current Assets – Industrial and Utility
Cash & Due From Banks – Banking only
Other Earning Assets, Total – Banking only
Net Loans – Banking only
Property/Plant/Equipment, Total – Net – all industries
Goodwill, Net – all industries
Intangibles, Net – all industries
Total Utility Plant, Net – Utility only
Long-Term Investments – all industries
Insurance Receivables – Insurance only
Notes Receivable – Long-Term
Industrial, Insurance, Utility
Other Long-Term Assets, Total – all industries
Deferred Policy Acquisition Costs – Insurance only
Other Assets, Total – all industries.
|
2,795.53
|
2,639.89
|
2,291.70
|
2,080.45
|
1,980.48
|
1,974.61
|
1,727.18
|
1,467.72
|
1,241.61
|
1,299.51
|
|
Accounts Payable
Accounts Payable represents balances owed to suppliers for materials and merchandise acquired on an open account.
|
45.15
|
85.49
|
129.48
|
95.60
|
89.30
|
58.85
|
101.84
|
89.78
|
39.43
|
66.78
|
|
Accrued Expenses
Accrued Expenses represents operational expenses accrued, but not yet paid. As current liabilities, such expenses are expected to be paid within one year or one operating cycle, whichever is longer.
|
329.35
|
264.90
|
239.55
|
214.04
|
228.79
|
237.65
|
67.40
|
58.46
|
51.13
|
55.55
|
|
Notes Payable/Short Term Debt
Notes Payable/Short-Term Debt represents short-term bank borrowings and notes payable that are issued to suppliers.
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
162.64
|
184.86
|
|
Dividends Payable
Dividends Payable represents dividends that are declared but not yet paid to shareholders of common and preferred stock. Although dividends declared are subject to approval by shareholders, companies normally recognize the liabilities when declared by the board of directors.
|
0.40
|
0.36
|
0.38
|
0.13
|
0.16
|
0.17
|
0.13
|
0.15
|
0.07
|
0.03
|
|
Customer Advances
Customer Advances represents advances received from customers, for goods or services expected to be delivered within the following fiscal year.
|
5.15
|
6.81
|
6.66
|
5.17
|
4.42
|
0.00
|
5.97
|
6.63
|
5.70
|
0.00
|
Other Payables
Other Payables represents current payables other than Dividends Payable and Income Taxes Payable. These payables are expected to mature within one year or an operating cycle, whichever is longer.
Other Payables includes Payables/due to employees, shareholders, officers, directors (other than loans, dividends).
|
0.00
|
2.71
|
0.42
|
20.92
|
9.62
|
27.30
|
25.66
|
23.91
|
32.62
|
64.61
|
Other Current liabilities, Total
Other Current Liabilities, Total represents the sum of:
Dividends Payable
Customer Advances
Security Deposits
Income Taxes Payable
Other Payables
Deferred Income Tax – Current Liability
Discontinued Operations – Current Liability
Other Current Liabilities.
|
5.55
|
9.88
|
7.46
|
26.22
|
14.19
|
27.47
|
31.76
|
30.69
|
38.39
|
64.64
|
|
Long Term Debt
Long-Term Debt represents debt with maturities beyond one year. Long-Term Debt may consist of long-term bank borrowings, bonds, convertible bonds, etc.
|
1,443.60
|
1,424.49
|
1,241.41
|
1,239.97
|
1,238.66
|
1,162.45
|
1,115.54
|
944.09
|
627.71
|
627.31
|
|
Capital Lease Obligations
Capital Lease Obligations represents the portion of lease obligations capitalized that are due beyond one year. Properties under lease may be capitalized when the lease period of certain asset is substantially close to the useful life of the asset. When such lease obligations are capitalized, the related asset is recorded as an asset of the company and subject to depreciation.
|
4.01
|
3.02
|
1.59
|
0.00
|
0.31
|
0.55
|
0.73
|
1.49
|
1.70
|
1.91
|
Total Long Term Debt
Total Long-Term Debt represents the sum of:
Long-Term Debt
Capital Lease Obligations.
|
1,447.61
|
1,427.51
|
1,243.00
|
1,239.97
|
1,238.97
|
1,163.00
|
1,116.27
|
945.57
|
629.42
|
629.21
|
Total Debt
Total Debt represents total debt outstanding, which includes:
For industrial, insurance, and utility companies:
Notes Payable/Short-Term Debt
Current Portion of Long-Term Debt/Capital Leases
Total Long-Term Debt.
For banks:
Total Deposits
Other (Interest) Bearing Liabilities, Total
Total Short-Term Borrowings
Current Portion of Long-Term Debt/Capital Leases
Total Long-Term Debt.
|
1,447.61
|
1,427.51
|
1,243.00
|
1,239.97
|
1,238.97
|
1,163.00
|
1,116.27
|
945.57
|
792.06
|
814.07
|
|
Deferred Income Tax - Long Term Liability
Deferred Income Tax – Long Term Liability represents estimated deferred income tax liabilities that are expected to come due beyond one year.
|
345.40
|
317.83
|
271.16
|
201.23
|
171.01
|
180.13
|
153.11
|
126.42
|
177.84
|
155.89
|
|
Deferred Income Tax
Deferred Income Tax represents the sum of Deferred Income Tax – Long Term Liability and Deferred Investment Tax Credit although Deferred Investment Tax Credit only has a value for utility companies.
|
345.40
|
317.83
|
271.16
|
201.23
|
171.01
|
180.13
|
153.11
|
126.42
|
177.84
|
155.89
|
|
Discontinued Operations - Liabilities
Discontinued Operations – Liabilities represents long-term liabilities of discontinued operations.
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
Other Liabilities, Total
Other Liabilities, Total represents the sum of:
Reserves
Pension Benefits – Underfunded
Other Long-Term Liabilities
Discontinued Operations – Liabilities
Other Liabilities.
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
Total Liabilities
Total Liabilities represents the sum of:
For industrial and utility companies:
Total Current Liabilities
Total Long-Term Debt
Deferred Income Tax
Minority Interest
Other Liabilities, Total
For banks:
Accounts Payable
Payable/Accrued
Accrued Expenses
Total Deposits
Other (Interest) Bearing Liabilities, Total
Total Short-Term Borrowings
Current Portion of Long Term Debt/Capital Leases
Other Current Liabilities, Total
Total Long-Term Debt
Deferred Income Tax
Minority Interest
Other Liabilities, Total
For insurance companies:
Accounts Payable
Payable/Accrued
Accrued Expenses
Policy Liabilities
Notes Payable/Short-Term Debt
Current Portion of Long Term Debt/Capital Leases
Other Current Liabilities, Total
Total Long-Term Debt
Deferred Income Tax
Minority Interest
Other Liabilities, Total.
|
2,173.05
|
2,105.60
|
1,890.66
|
1,777.07
|
1,742.25
|
1,667.09
|
1,470.38
|
1,250.92
|
1,098.85
|
1,156.92
|
|
Convertible Preferred Stock – Non-Redeemable
Convertible Preferred Stock – Non-Redeemable represents preferred stock that is not redeemable but convertible to common stock with certain conditions.
|
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
Preferred Stock – Non-Redeemable, Net represents the sum of:
Preferred Stock – Non-Redeemable
Convertible Preferred Stock – Non-Redeemable
Treasury Stock – Preferred
General Partner.
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
|
Common Stock
Common Stock represents the most frequently issued class of stock; usually it provides a voting right, but is secondary to preferred stock in dividend and liquidation rights. Common stockholders generally control the management of the corporation and tend to profit most if the company is successful, but are guaranteed neither dividends nor assets upon dissolution of their shares.
|
0.41
|
0.41
|
0.41
|
0.40
|
0.40
|
0.40
|
0.40
|
0.40
|
0.39
|
0.39
|
|
Common Stock, Total
Common Stock, Total represents the sum of Common Stock and Limited Partner, where a company is either a limited partnership or stockholding.
|
0.41
|
0.41
|
0.41
|
0.40
|
0.40
|
0.40
|
0.40
|
0.40
|
0.39
|
0.39
|
|
Additional Paid-In Capital
Additional Paid-In Capital represents capital contributed by shareholders in excess of par value of common stock in return for shares issued to them.
|
273.16
|
261.93
|
251.90
|
244.64
|
240.21
|
235.84
|
231.17
|
227.07
|
223.54
|
220.88
|
|
Retained Earnings (Accumulated Deficit)
Retained Earnings (Accumulated Deficit) represents residual earnings from operations, not distributed to shareholders. It may represent accumulated deficit when a company incurs losses over time.
|
430.70
|
347.97
|
218.70
|
126.64
|
63.81
|
136.06
|
88.33
|
51.08
|
-20.21
|
-18.28
|
|
Treasury Stock - Common
Treasury Stock – Common represents common stock owned by the issuing company or its consolidated subsidiaries. Treasury stock is recorded at purchase cost, which is inclusive of par value, additional paid-in capital and retained earnings. As Treasury Stock – Common is a contra account against common stock; it is compiled as a negative figure.
|
-81.80
|
-76.02
|
-69.96
|
-68.29
|
-66.19
|
-64.78
|
-63.10
|
-61.75
|
-60.97
|
-60.41
|
|
Total Equity
Total Equity consists of the equity value of preferred shareholders, general and limited partners, and common shareholders, but does not include minority shareholders’ interest.
|
622.48
|
534.29
|
401.04
|
303.38
|
238.23
|
307.52
|
256.80
|
216.79
|
142.77
|
142.59
|
|
Total Liabilities & Shareholders' Equity
Total Liabilities & Shareholders’ Equity represents the sum of Total Liabilities and Total Equity.
|
2,795.53
|
2,639.89
|
2,291.70
|
2,080.45
|
1,980.48
|
1,974.61
|
1,727.18
|
1,467.72
|
1,241.61
|
1,299.51
|
|
Shares Outstanding – Common Stock Primary Issue
Shares Outstanding – Common Stock Primary Issue represents the number of common shares outstanding in a company. When a company has two or more different types of common shares outstanding, Shares Outstanding – Common Stock Primary Issue represents the primary issue, which is most actively traded in the market. The description will match the reporting terminology used by the reporting company.
|
36.60
|
36.45
|
36.31
|
36.14
|
36.09
|
35.85
|
35.73
|
35.65
|
35.55
|
35.43
|
|
Total Common Shares Outstanding
Total Common Shares Outstanding represents the number of primary common shares equivalent outstanding. When a company has more than one type of common shares outstanding, the number of shares outstanding for each category is collected and displayed using Shares Outstanding – Common Stock Primary Issue, Shares Outstanding – Common Issue 2, Shares Outstanding – Common Issue 3, and Shares Outstanding – Issue 4. Then, each of issues 2, 3, and 4 is converted to the equivalent of the Primary Issue and are aggregated to derive Total Common Shares Outstanding.
|
36.60
|
36.45
|
36.31
|
36.14
|
36.09
|
35.85
|
35.73
|
35.65
|
35.55
|
35.43
|
|
Treasury Shares – Common Primary Issue
Treasury Shares – Common Primary Issue represents the number of common shares owned by the company itself and its consolidated subsidiaries. When a company has more than one type of common shares, Treasury Shares – Common Primary Issue represents the number of primary issue shares owned by the company itself or its consolidated subsidiaries. The description will match the reporting terminology used by the reporting company and is related to the corresponding common class of stock.
|
4.48
|
4.37
|
4.26
|
4.21
|
4.15
|
4.07
|
4.01
|
3.98
|
3.94
|
3.90
|
|
Employees
Employees represents the number of full-time employees and full-time equivalents of part-time/temporary employees, as reported, as of the fiscal period end date. Employees includes part-time employees if the company does not differentiate between the two.
|
2,800.00
|
2,765.00
|
2,375.00
|
2,157.00
|
2,254.00
|
2,432.00
|
2,369.00
|
2,093.00
|
1,996.00
|
2,045.00
|
|
Number of Common Shareholders
Number of Common Shareholders represents the number of common shareholders, as reported, as of the fiscal period end date.
|
53.00
|
53.00
|
55.00
|
64.00
|
67.00
|
68.00
|
73.00
|
153.00
|
145.00
|
143.00
|
|
Accumulated Intangible Amortization
Accumulated Intangible Amortization represents accumulated amortization against intangible fixed assets. Intangible fixed assets are expensed over the useful life of each asset, and amortization of each intangible is included in Accumulated Intangible Amortization. Accumulated Intangible Amortization will be reflected as a positive value.
|
36.09
|
25.82
|
19.37
|
14.71
|
10.94
|
6.95
|
0.00
|
0.00
|
0.00
|
0.00
|
|
Deferred Revenue - Current
Deferred Revenue – Current represents advances received from customers for goods or services expected to be delivered within the following fiscal year. Since this revenue is considered ‘unearned’, a liability for this prepayment is recorded on the balance sheet until delivery of goods or completion of services. In addition to deferred revenues, companies may refer to this item as customer advances, deferred income or unearned revenue/income.
|
5.15
|
6.81
|
6.66
|
5.17
|
4.42
|
0.00
|
5.97
|
6.63
|
5.70
|
0.00
|
Net Debt
Net Debt represents the sum of:
Total Debt
Minority Interest
Redeemable Preferred Stock
Preferred Stock – Non Redeemable, Net;
Less
Cash
Cash & Equivalents
Short Term Investments.
|
1,431.19
|
1,419.01
|
1,161.67
|
882.67
|
928.08
|
1,148.75
|
1,099.59
|
779.70
|
784.37
|
806.91
|
Tangible Book Value
Tangible Book Value represents Total Equity less:
Goodwill, Net
Intangibles, Net
Redeemable Preferred Stock
Preferred Stock – Non Redeemable, Net.
|
423.90
|
393.56
|
265.72
|
215.25
|
140.42
|
143.13
|
122.58
|
185.60
|
111.57
|
111.39
|
|
Tangible Book Value per Share
Tangible Book Value per Share represents Tangible Book Value divided by Total Common Shares Outstanding.
|
11.58
|
10.80
|
7.32
|
5.96
|
3.89
|
3.99
|
3.43
|
5.21
|
3.14
|
3.14
|
|
Total Long Term Debt, Supplemental
Total Long Term Debt, Supplemental reflects the sum of Long Term Debt Maturing within 1 through 10 Years and Long Term Debt – Remaining Maturities.
|
1,250.00
|
1,250.00
|
1,250.00
|
1,250.00
|
1,250.00
|
0.00
|
1,120.76
|
950.00
|
630.00
|
0.00
|
|
Long Term Debt Maturing within 1 Year
These values represent the amount of long term debt maturing within a specified year following the balance sheet period end date. These values are non-cumulative. If a company presents their long term debt maturities in ranges instead of individual years, each range is divided out and the resulting amounts are distributed evenly across the years in the range.
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
|
Long Term Debt Maturing in Year 2
These values represent the amount of long term debt maturing within a specified year following the balance sheet period end date. These values are non-cumulative. If a company presents their long term debt maturities in ranges instead of individual years, each range is divided out and the resulting amounts are distributed evenly across the years in the range.
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
|
Long Term Debt Maturing in Year 3
These values represent the amount of long term debt maturing within a specified year following the balance sheet period end date. These values are non-cumulative. If a company presents their long term debt maturities in ranges instead of individual years, each range is divided out and the resulting amounts are distributed evenly across the years in the range.
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
|
Long Term Debt Maturing in Year 4
These values represent the amount of long term debt maturing within a specified year following the balance sheet period end date. These values are non-cumulative. If a company presents their long term debt maturities in ranges instead of individual years, each range is divided out and the resulting amounts are distributed evenly across the years in the range.
|
625.00
|
625.00
|
0.00
|
0.00
|
0.00
|
0.00
|
85.38
|
0.00
|
0.00
|
0.00
|
|
Long Term Debt Maturing in Year 5
These values represent the amount of long term debt maturing within a specified year following the balance sheet period end date. These values are non-cumulative. If a company presents their long term debt maturities in ranges instead of individual years, each range is divided out and the resulting amounts are distributed evenly across the years in the range.
|
625.00
|
625.00
|
0.00
|
0.00
|
0.00
|
0.00
|
85.38
|
0.00
|
0.00
|
0.00
|
|
Long Term Debt Maturing in 2-3 Years
Standardized Long Term Debt Maturing in Years 2 and 3 represents the summation of Standardized Long Term Debt Maturing in Year 2 and Standardized Long Term Debt Maturing in Year 3.
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
|
Long Term Debt Maturing in 4-5 Years
Standardized Long Term Debt Maturing in Years 4 and 5 represents the summation of Standardized Long Term Debt Maturing in Year 4 and Standardized Long Term Debt Maturing in Year 5.
|
1,250.00
|
1,250.00
|
0.00
|
0.00
|
0.00
|
0.00
|
170.76
|
0.00
|
0.00
|
0.00
|
|
Long Term Debt Maturing in Year 6 & Beyond
Standardized Long Term Debt Maturing in Year 6 and Beyond represents Total Long Term Debt, Supplemental less Standardized Long Term Debt Maturing within 1 Year, Standardized Long Term Debt Maturing in Year 2, Standardized Long Term Debt Maturing in Year 3, Standardized Long Term Debt Maturing in Year 4 and Standardized Long Term Debt Maturing in Year 5
|
0.00
|
0.00
|
1,250.00
|
1,250.00
|
1,250.00
|
0.00
|
950.00
|
950.00
|
630.00
|
0.00
|
|
Interest Costs
Interest Costs reflects the growth (interest rate) value discounted from future capital lease payments to reconcile these payments to present value. This item will be used when capital lease maturities are presented as gross payments (versus maturities presented at present value). It will always be reported as a negative value.
|
-1.03
|
-0.85
|
-0.42
|
0.00
|
-0.01
|
-0.04
|
-0.07
|
-0.48
|
-0.59
|
0.00
|
|
Total Capital Leases
Total Capital Leases reflects the sum of Capital Leases Maturing within 1 through 10 Years, Capital Leases – Remaining Maturities, Interest Costs and Executory Costs.
|
4.01
|
3.02
|
1.59
|
0.00
|
0.31
|
0.55
|
0.73
|
1.49
|
1.70
|
0.00
|
|
Capital Lease Payments Due in Year 1
These values represent the amount of capital lease payments due in a specified year following the balance sheet period end date. These values are non-cumulative. If a company presents their capital lease payments in ranges instead of individual years, each range is divided out and the resulting amounts are distributed evenly across the years in the range.
|
0.62
|
0.42
|
0.18
|
0.00
|
0.27
|
0.27
|
0.25
|
0.33
|
0.33
|
0.00
|
|
Capital Lease Payments Due in Year 2
These values represent the amount of capital lease payments due in a specified year following the balance sheet period end date. These values are non-cumulative. If a company presents their capital lease payments in ranges instead of individual years, each range is divided out and the resulting amounts are distributed evenly across the years in the range.
|
0.64
|
0.43
|
0.19
|
0.00
|
0.05
|
0.27
|
0.25
|
0.33
|
0.33
|
0.00
|
|
Capital Lease Payments Due in Year 3
These values represent the amount of capital lease payments due in a specified year following the balance sheet period end date. These values are non-cumulative. If a company presents their capital lease payments in ranges instead of individual years, each range is divided out and the resulting amounts are distributed evenly across the years in the range.
|
0.65
|
0.44
|
0.20
|
0.00
|
0.00
|
0.05
|
0.25
|
0.33
|
0.33
|
0.00
|
|
Capital Lease Payments Due in Year 4
These values represent the amount of capital lease payments due in a specified year following the balance sheet period end date. These values are non-cumulative. If a company presents their capital lease payments in ranges instead of individual years, each range is divided out and the resulting amounts are distributed evenly across the years in the range.
|
0.67
|
0.45
|
0.20
|
0.00
|
0.00
|
0.00
|
0.04
|
0.33
|
0.33
|
0.00
|
|
Capital Lease Payments Due in Year 5
These values represent the amount of capital lease payments due in a specified year following the balance sheet period end date. These values are non-cumulative. If a company presents their capital lease payments in ranges instead of individual years, each range is divided out and the resulting amounts are distributed evenly across the years in the range.
|
0.63
|
0.46
|
0.21
|
0.00
|
0.00
|
0.00
|
0.00
|
0.12
|
0.33
|
0.00
|
|
Capital Lease Payments Due in 2-3 Years
Standardized Capital Lease Payments Due in Years 2 and 3 represents the summation of Standardized Capital Lease Payments Due in Year 2 and Standardized Capital Lease Payments Due in Year 3.
|
1.29
|
0.87
|
0.39
|
0.00
|
0.05
|
0.32
|
0.50
|
0.67
|
0.67
|
0.00
|
|
Capital Lease Payments Due in 4-5 Years
Standardized Capital Lease Payments Due in Years 4 and 5 represents the summation of Standardized Capital Lease Payments Due in Year 4 and Standardized Capital Lease Payments Due in Year 5.
|
1.30
|
0.92
|
0.42
|
0.00
|
0.00
|
0.00
|
0.04
|
0.46
|
0.67
|
0.00
|
|
Capital Lease Payments Due in Year 6 & Beyond
Standardized Capital Lease Payments Due in Year 6 and Beyond represents Total Capital Leases, Supplemental less Standardized Capital Lease Payments Due within 1 Year, Standardized Capital Lease Payments Due in Year 2, Standardized Capital Lease Payments Due in Year 3, Standardized Capital Lease Payments Due in Year 4 and Standardized Capital Lease Payments Due in Year 5.
|
1.82
|
1.66
|
1.03
|
0.00
|
0.00
|
0.00
|
0.00
|
0.51
|
0.63
|
0.00
|
|
Total Operating Leases
Total Operating Leases reflects the sum of Operating Leases Maturing within 1 through 10 Years and Operating Leases – Remaining Maturities.
|
239.64
|
183.78
|
169.07
|
155.30
|
165.92
|
159.27
|
188.31
|
180.71
|
188.50
|
0.00
|
|
Operating Lease Payments Due in Year 1
These values represent the amount of operating lease payments due in a specified year following the balance sheet period end date. These values are non-cumulative. If a company presents their operating lease payments in ranges instead of individual years, each range is divided out and the resulting amounts are distributed evenly across the years in the range.
|
35.80
|
25.88
|
22.00
|
24.16
|
24.08
|
21.70
|
21.78
|
20.17
|
18.54
|
0.00
|
|
Operating Lease Payments Due in Year 2
These values represent the amount of operating lease payments due in a specified year following the balance sheet period end date. These values are non-cumulative. If a company presents their operating lease payments in ranges instead of individual years, each range is divided out and the resulting amounts are distributed evenly across the years in the range.
|
42.13
|
33.44
|
29.26
|
24.27
|
23.90
|
21.67
|
21.97
|
20.52
|
19.32
|
0.00
|
|
Operating Lease Payments Due in Year 3
These values represent the amount of operating lease payments due in a specified year following the balance sheet period end date. These values are non-cumulative. If a company presents their operating lease payments in ranges instead of individual years, each range is divided out and the resulting amounts are distributed evenly across the years in the range.
|
41.50
|
33.01
|
28.55
|
24.33
|
24.00
|
21.51
|
21.18
|
19.38
|
18.00
|
0.00
|
|
Operating Lease Payments Due in Year 4
These values represent the amount of operating lease payments due in a specified year following the balance sheet period end date. These values are non-cumulative. If a company presents their operating lease payments in ranges instead of individual years, each range is divided out and the resulting amounts are distributed evenly across the years in the range.
|
41.31
|
31.91
|
27.56
|
23.41
|
24.25
|
21.51
|
19.85
|
18.11
|
17.56
|
0.00
|
|
Operating Lease Payments Due in Year 5
These values represent the amount of operating lease payments due in a specified year following the balance sheet period end date. These values are non-cumulative. If a company presents their operating lease payments in ranges instead of individual years, each range is divided out and the resulting amounts are distributed evenly across the years in the range.
|
38.49
|
29.78
|
26.37
|
22.53
|
23.43
|
21.74
|
17.15
|
16.56
|
16.00
|
0.00
|
|
Operating Lease Payments Due in 2-3 Years
Standardized Operating Lease Payments Due in Years 2 and 3 represents the summation of Standardized Operating Lease Payments Due in Year 2 and Standardized Operating Lease Payments Due in Year 3.
|
83.62
|
66.45
|
57.81
|
48.60
|
47.90
|
43.18
|
43.14
|
39.90
|
37.31
|
0.00
|
|
Operating Lease Payments Due in 4-5 Years
Standardized Operating Lease Payments Due in Years 4 and 5 represents the summation of Standardized Operating Lease Payments Due in Year 4 and Standardized Operating Lease Payments Due in Year 5.
|
79.79
|
61.69
|
53.93
|
45.94
|
47.68
|
43.25
|
37.00
|
34.66
|
33.56
|
0.00
|
|
Standardized Operating Lease Payments Due in Year 6 and Beyond
Standardized Operating Lease Payments Due in Year 6 and Beyond represents Total Operating Leases, Supplemental less Standardized Operating Lease Payments Due within 1 Year, Standardized Operating Lease Payments Due in Year 2, Standardized Operating Lease Payments Due in Year 3, Standardized Operating Lease Payments Due in Year 4 and Standardized Operating Lease Payments Due in Year 5.
|
40.42
|
29.76
|
35.33
|
36.61
|
46.27
|
51.14
|
86.40
|
85.98
|
99.09
|
0.00
|
|
Accrued Liabilities - Domestic
Cumulative net pension cost accrued in excess of the employer’s contributions for plans based in the company’s home country.
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
-2.00
|
-1.90
|
-1.80
|
0.00
|
Net Assets Recognized on Balance Sheet
Net Assets Recognized on Balance Sheet represents:
Prepaid Benefits – Domestic
Prepaid Benefits – Foreign
Prepaid Benefits – Post-Retirement
Intangible Assets – Domestic
Intangible Assets- Foreign
Intangible Assets – Post-Retirement
Accrued Liabilities – Domestic
Accrued Liabilities- Foreign
Accrued Liabilities – Post-Retirement
Other Assets, Net – Domestic
Other Assets, Net- Foreign
Other Assets, Net – Post-Retirement
Net Domestic Pension Assets
Net Foreign Pension Assets
Net Post-Retirement Assets.
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
-2.00
|
-1.90
|
-1.80
|
0.00
|
