Moog Inc. (MOG-A) - Quarterly Balance Statement

Home
MOG-A
Financials

181.52 (USD) • At close June 13, 2025

Overview | Financials

Numbers are in millions (except for per share data and ratios) USD.

	2025 Q2	2025 Q1	2024 Q4	2024 Q3	2024 Q2	2024 Q1	2023 Q4	2023 Q3	2023 Q2	2023 Q1	2022 Q4	2022 Q3	2022 Q2	2022 Q1	2021 Q4	2021 Q3	2021 Q2	2021 Q1	2020 Q4	2020 Q3	2020 Q2	2020 Q1	2019 Q4	2019 Q3	2019 Q2	2019 Q1	2018 Q4	2018 Q3	2018 Q2	2018 Q1	2017 Q4	2017 Q3	2017 Q2	2017 Q1	2016 Q4	2016 Q3	2016 Q2	2016 Q1	2015 Q4	2015 Q3	2015 Q2	2015 Q1	2014 Q4	2014 Q3	2014 Q2	2014 Q1	2013 Q4	2013 Q3	2013 Q2	2013 Q1	2012 Q4	2012 Q3	2012 Q2	2012 Q1	2011 Q4	2011 Q3	2011 Q2	2011 Q1	2010 Q4	2010 Q3	2010 Q2	2010 Q1	2009 Q4	2009 Q3	2009 Q2	2009 Q1	2008 Q4	2008 Q3	2008 Q2	2008 Q1	2007 Q4	2007 Q3	2007 Q2	2007 Q1	2006 Q4	2006 Q3	2006 Q2	2006 Q1	2005 Q4	2005 Q3	2005 Q2	2005 Q1	2004 Q4	2004 Q3	2004 Q2	2004 Q1	2003 Q4	2003 Q3	2003 Q2	2003 Q1	2002 Q4	2002 Q3	2002 Q2	2002 Q1	2001 Q4	2001 Q3	2001 Q2	2001 Q1	2000 Q4	2000 Q3	2000 Q2	2000 Q1	1999 Q4	1999 Q3	1999 Q2	1999 Q1	1998 Q4	1998 Q3	1998 Q2	1998 Q1	1997 Q4	1997 Q3	1997 Q2	1997 Q1	1996 Q4	1996 Q3	1996 Q2	1996 Q1	1995 Q4	1995 Q3	1995 Q2	1995 Q1	1994 Q4	1994 Q3	1994 Q2	1994 Q1	1993 Q4	1993 Q3	1993 Q2	1993 Q1	1992 Q4	1992 Q3	1992 Q2	1992 Q1	1991 Q4	1991 Q3	1991 Q2	1991 Q1	1990 Q4	1990 Q3	1990 Q2	1990 Q1	1989 Q4	1989 Q3	1988 Q4	1987 Q4	1986 Q4	1985 Q4
Assets:
Current Assets:
Cash & Cash Equivalents Numbers are in millions	62.124	73.448	61.694	51.518	59.066	126.398	68.959	122.512	107.012	143.069	103.895	93.912	120.395	105.205	99.599	90.55	90.11	97.639	84.583	102.323	115.984	124.226	92.548	89.045	112.072	110.759	125.584	157.269	255.536	394.98	368.073	344.541	305.123	331.664	325.128	394.429	348.322	323.318	309.853	277.444	261.658	240.24	231.292	216.185	195.644	179.569	157.09	161.726	149.848	152.133	148.841	139.45	125.815	111.712	113.679	127.251	100.02	104.722	112.421	91.116	88.598	101.301	81.493	77.014	68.258	118.417	86.814	85.092	92.706	83.152	83.856	58.706	46.453	58.175	57.821	47.11	42.235	36.543	33.75	75.197	72.319	73.67	56.701	45.614	34.708	19.171	77.491	21.709	20.999	12.704	15.952	16.026	18.232	14.216	14.273	7.848	11.923	8.071	13.827	9.694	11.702	7.5	9.8	8.9	9.9	11.5	11.6	4.9	6.1	4.8	6.8	8.3	7	11.7	9.6	7.7	9.7	7.7	7.6	7.1	7.8	9.2	8.7	9.8	9.1	17.1	18.6	6.7	9.2	6.7	8.1	8.8	9	5.7	7	4.1	5.6	8.5	6.9	4.9	4.2	4.3	9.7	5.5	7.4	9.2	5	4.8
Short Term Investments Numbers are in millions	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0.004	0.057	0.203	0.673	1.044	1.444	1.543	1.412	0.3	0.552	1	0.3	0.387	0.4	2.8	1.5	1.3	0	0	0	0	0.07	0	0	0	0	0.033	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cash and Short Term Investments Numbers are in millions	62.124	73.448	61.694	51.518	59.066	126.398	68.959	122.512	107.012	143.069	103.895	93.912	120.395	105.205	99.599	90.55	90.11	97.639	84.583	102.323	115.984	124.226	92.548	89.045	112.072	110.759	125.584	157.269	255.536	394.98	368.073	344.541	305.123	331.664	325.128	394.429	348.322	323.318	309.853	277.444	261.658	240.24	231.292	216.185	195.644	179.569	157.09	161.726	149.848	152.133	148.841	139.45	125.815	111.712	113.679	127.251	100.02	104.722	112.421	91.116	88.598	101.301	81.493	77.014	68.258	118.417	86.814	85.092	92.706	83.152	83.856	58.706	46.453	58.175	57.821	47.11	42.235	36.543	33.75	75.197	72.319	73.67	56.701	45.614	34.708	19.171	77.491	21.709	20.999	12.704	15.952	16.026	18.232	14.216	14.273	7.848	11.923	8.071	13.827	9.694	11.702	7.5	9.8	8.9	9.9	11.5	11.6	4.9	6.1	4.8	6.8	8.3	7	11.7	9.6	7.7	9.7	7.7	7.6	7.1	7.8	9.2	8.7	9.8	9.1	17.1	18.6	6.7	9.2	6.7	8.1	8.8	9	5.7	7	4.1	5.6	8.5	6.9	4.9	4.2	4.3	9.7	5.5	7.4	9.2	5	4.8
Net Receivables Numbers are in millions	1,270.941	1,208.069	1,128.985	1,219.412	1,213.566	1,142.17	1,141.324	1,168.186	1,079.98	1,066.34	990.262	973.771	931.297	891.588	945.929	896.998	922.092	872.843	855.535	896.658	1,007.73	989.214	940.576	922.853	898.801	867.415	793.911	757.455	770.731	739.731	727.74	677.918	688.649	677.841	688.388	647.987	703.022	690.876	685.862	710.965	737.936	706.373	767.136	781.858	793.349	777.483	794.208	762.685	770.47	744.356	744.551	710.1	710.125	676.801	655.805	683.714	643.654	614.361	619.861	575.982	570.27	523.265	547.571	523.975	521.297	484.748	517.361	523.767	485.236	465.188	431.978	398.974	372.567	339.314	333.492	340.208	321.412	305.103	296.986	283.141	277.187	256.661	261.776	256.949	259.339	280.556	262.094	244.362	247.251	237.362	239.636	240.061	243.944	227.345	236.229	232.974	236.008	220.385	211.463	214.439	222.648	218	212.279	203	192.1	192.9	182.2	175.5	184	162.2	160.1	156.1	151.1	152.7	156	155.2	149.7	149.3	148.9	160.1	156.1	141.2	144.2	123.2	115.6	113.1	123	112.7	113.7	110.1	123.5	125.3	126.2	122.7	132	132.5	134.5	122.3	118.8	124.3	117.4	109.1	106.5	108.5	114.8	106.3	94.8	75.6
Inventory Numbers are in millions	902.551	886.088	863.702	831.377	810.483	788.04	724.002	710.252	679.045	648.16	588.466	592.358	591.601	597.444	613.095	632.359	636.58	646.627	623.043	609.189	589.493	559.232	534.974	515.055	489.067	467.811	512.522	514.578	517.999	511.653	489.127	475.05	458.211	464.402	479.04	500.734	500.224	501.653	493.36	505.187	506.299	523.823	517.056	547.256	553.871	553.585	551.674	558.487	558.821	551.7	538.262	522.572	521.77	516.653	502.373	514.645	487.443	471.013	460.857	474.714	465.829	465.691	484.261	475.499	434.299	425.366	408.295	415.963	409.053	378.237	359.25	341.488	328.022	305.342	282.72	265.383	243.458	231.334	215.425	204.105	201.819	196.623	189.649	191.043	191.617	197.996	170.578	169.662	166.146	167.035	162.391	164.862	159.963	157.979	158.798	158.433	155.286	152.803	147.546	152.651	155.734	155.5	152.2	150.9	150.6	153.3	121.8	118.1	109.5	102	103.9	105	104.4	107.2	99.3	101.1	97.4	94.8	86.2	84.5	85.2	82.7	78.6	65.6	63.3	66.9	66.9	69.4	69.3	71.4	73.7	72	70.5	74.3	70.2	69.7	70.8	73.5	72.5	70.8	68.6	66.8	61.4	63.8	65.3	75.9	70.2	55.4
Other Current Assets Numbers are in millions	96.156	78.143	121.194	71.027	73.83	60.007	51.047	55.725	67.143	75.614	75.687	62.645	69.538	65.232	60.157	50.621	49.18	47.814	50.326	51.693	47.283	46.653	63.664	86.729	92.719	89.04	46.526	98.056	82.011	75.658	41.499	80.878	79.64	77.527	34.688	129.536	130.223	129.158	138.42	128.162	129.706	128.906	148.51	133.083	130.007	129.164	144.403	128.182	124.981	120.862	117.254	118.852	113.562	110.71	108.589	112.875	105.901	102.921	99.14	98.642	99.121	102	97.073	90.403	87.493	84.904	77.915	72.733	70.914	65.638	61.767	58.593	63.341	55.773	54.068	60.776	59.308	55.22	53.897	49.209	44.991	45.357	40.963	52.607	46.506	43.655	42.036	43.699	40.55	38.578	39.52	36.362	36.658	36.364	34.215	32.382	30.46	31.94	30.665	32.6	35.508	35.9	32.521	34.8	37	36.9	31.5	27.6	26.9	25.3	23.9	22.4	21.9	28.4	22.7	19.4	19.7	19.6	19.1	19.9	20.1	23.1	23.9	13	14.4	13.2	8.2	8.2	9.2	8.9	9.6	9.2	7.7	14.4	8	8.5	7.9	7.2	4.5	6	5	4.5	4.3	7.7	5.9	9.8	10.5	11
Total Current Assets Numbers are in millions	2,331.772	2,245.748	2,175.575	2,172.388	2,156.945	2,116.615	1,985.332	2,056.675	1,933.18	1,933.183	1,758.31	1,722.686	1,712.831	1,659.469	1,718.78	1,670.528	1,697.962	1,664.923	1,613.487	1,659.862	1,760.49	1,719.325	1,628.973	1,571.192	1,547.169	1,491.49	1,476.421	1,479.517	1,586.262	1,685.164	1,626.439	1,538.927	1,531.623	1,513.566	1,620.147	1,672.686	1,681.791	1,645.005	1,627.495	1,621.758	1,635.599	1,599.342	1,664.064	1,678.382	1,672.871	1,639.801	1,647.375	1,611.08	1,604.12	1,569.051	1,548.908	1,490.974	1,471.272	1,415.876	1,380.446	1,438.485	1,337.018	1,293.017	1,292.279	1,240.454	1,223.818	1,192.257	1,210.398	1,166.891	1,111.347	1,113.435	1,090.385	1,097.555	1,057.909	992.215	936.851	857.761	810.383	758.604	728.101	713.477	666.413	628.2	600.058	611.652	596.316	572.311	549.089	546.213	532.17	541.378	552.199	479.432	474.946	455.679	457.499	457.311	458.797	435.904	443.515	431.637	433.677	413.199	403.501	409.384	425.592	416.9	406.8	397.6	389.6	394.6	347.1	326.1	326.5	294.3	294.7	291.8	284.4	300	287.6	283.4	276.5	271.4	261.8	271.6	269.2	256.2	255.4	211.6	202.4	210.3	216.7	197	201.4	197.1	214.9	215.3	213.4	217.1	217.2	214.8	218.8	211.5	202.7	206	195.2	184.7	181.9	185.5	193.4	201.2	180.5	146.8
Non-Current Assets:
Property, Plant & Equipment, Net Numbers are in millions	1,015.369	990.831	981.948	943.682	926.377	902.171	870.763	859.253	800.168	757.992	737.98	742.42	730.261	726.155	706.133	701.709	693.96	678.13	668.891	651.713	683.562	676.156	586.767	582.105	569.624	554.725	552.865	546.598	547.141	527.356	522.991	510.536	507.091	508.656	522.369	518.233	529.735	535.393	536.756	537.012	535.692	546.329	555.348	565.3	560.367	564.205	562.363	547.171	552.488	549.171	546.179	528.357	525.484	511.793	503.872	496.885	492.518	486.943	486.944	474.22	475.605	477.823	481.726	454.384	440.582	428.889	428.12	426.014	417.225	402.236	386.813	369.202	354.933	329.538	310.011	296.673	279.413	272.306	262.841	248.775	248.865	253.428	246.743	246.449	248.562	251.423	208.169	207.795	207.395	206.306	202.654	201.495	196.775	198.36	198.707	195.555	195.03	192.15	188.584	186.971	184.161	186.8	188.9	186.7	186.7	185.8	139.4	139.3	139.4	131.9	132.1	134.5	134.3	137.6	131.4	134	135.3	137.5	139.1	142.8	143.7	143.6	146.5	91.7	92.3	92.8	95.9	97.6	100.5	106	109.6	109.4	106.9	109.7	109.7	107.9	111.2	110.8	110.6	107.1	105.3	106.4	105.6	105.7	108.5	115.3	107.6	89.7
Goodwill Numbers are in millions	825.415	818.503	833.764	827.319	828.469	833.413	821.301	829.22	826.498	822.901	805.32	826.307	842.203	842.042	851.605	860.268	860.239	866.366	821.856	811.851	810.354	812.602	784.24	791.678	791.398	791.2	797.217	790.826	804.652	776.156	774.268	768.581	731.924	730.271	740.162	746.59	752.826	752.791	737.212	740.184	735.517	746.557	757.852	769.653	766.811	766.368	766.924	793.402	797.342	766.389	762.854	740.829	748.4	738.538	735.021	746.068	709.353	701.309	704.816	697.704	685.209	694.454	698.459	644.579	626.027	557.155	560.735	566.825	554.761	548.642	538.433	511.105	503.12	454.933	450.971	421.634	381.955	0	378.2	290.9	291.7	290.1	288.6	0	0	0	194.9	0	0	193.654	192.9	194.952	190.218	188.352	183.5	0	185.981	0	0	0	0	0	184.4	0	0	0	60	0	0	0	49.6	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Intangible Assets Numbers are in millions	57.915	59.469	63.479	66.422	68.876	72.663	71.637	79.68	82.421	85.396	85.41	98.375	104.608	102.22	106.095	111.867	114.82	117.717	85.046	91.368	96.742	103.783	79.646	84.629	88.089	90.591	95.537	112.838	114.056	104.914	108.818	111.9	100.978	104.94	113.56	119.284	129.35	143.048	143.723	154.223	157.197	166.391	178.07	190.534	195.653	203.063	208.756	211.308	221.671	205.799	212.195	185.083	194.029	193.298	197.545	209.994	195.644	198.044	205.874	207.209	205.696	215.627	220.311	194.669	131.665	75.936	74.755	78.808	79.293	81.923	81.916	71.871	72.582	48.133	49.922	66.133	33.652	415.293	402.991	304.738	305.788	304.233	303.034	305.123	306.794	307.277	205.886	204.59	203.822	203.87	203.281	205.352	199.41	197.968	192.94	189.305	16.672	183.318	181.303	182.38	183.441	185.2	184.4	183.6	184	187.2	60	59.6	60.8	49	49.6	51.6	51.9	52.9	16	16.6	18.7	19.6	16.3	16.3	17.3	18	18.2	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Goodwill and Intangible Assets Numbers are in millions	883.33	877.972	897.243	893.741	897.345	906.076	892.938	908.9	908.919	908.297	890.73	924.682	946.811	944.262	957.7	972.135	975.059	984.083	906.902	903.219	907.096	916.385	863.886	876.307	879.487	881.791	892.754	903.664	918.708	881.07	883.086	880.481	832.902	835.211	853.722	865.874	882.176	895.839	880.935	894.407	892.714	912.948	935.922	960.187	962.464	969.431	975.68	1,004.71	1,019.013	972.188	975.049	925.912	942.429	931.836	932.566	956.062	904.997	899.353	910.69	904.913	890.905	910.081	918.77	839.248	757.692	633.091	635.49	645.633	634.054	630.565	620.349	582.976	575.702	503.066	500.893	487.767	415.607	415.293	402.991	304.738	305.788	304.233	303.034	305.123	306.794	307.277	205.886	204.59	203.822	203.87	203.281	205.352	199.41	197.968	192.94	189.305	185.981	183.318	181.303	182.38	183.441	185.2	184.4	183.6	184	187.2	60	59.6	60.8	49	49.6	51.6	51.9	52.9	16	16.6	18.7	19.6	16.3	16.3	17.3	18	18.2	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Long Term Investments Numbers are in millions	0	0	0	7.988	-9.063	0	12.682	9.875	0	0.097	2.38	0.227	0.414	0.023	0.104	0	0	0	0	0	0	0	0	0	0.024	0.104	0.322	0.439	0.592	0.471	0.314	0.307	0.412	0.419	-11	-77.8	-69.4	-69.1	-60.2	-101	-92.1	-89.5	-83.9	-105.6	-104.9	-104.4	-104.4	-50.7	-47.5	-40.3	-36.5	-56,228	-58,544	-56,584	-56.7	-90.4	-76.4	-72.5	-69.5	-81.3	-78.7	-78	-76.9	-124.4	-95.8	-82.2	-80.8	-63.4	-63	-79.3	-80.4	-97.059	-96.404	-84.6	0	-55.1	-38.7	0	-36.3	-35.3	-35.2	-34.9	-34.2	-37.684	0	0	-32	0	0	-20.898	-18.8	0	0	0	0	0	-35.282	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Tax Assets Numbers are in millions	31.638	24.219	20.991	9.05	9.063	9.284	8.749	9.549	9.327	9.3	8.63	15.01	16.022	18.239	17.769	18.467	18.808	20.524	18.924	19.183	19.651	20.069	19.992	15.736	15.671	15.902	17.328	13.214	12.637	11.395	26.558	59.879	65.569	69.039	11	77.8	69.4	69.1	60.2	101	92.1	89.5	83.9	105.6	104.9	104.4	104.4	50.7	47.5	40.3	36.5	56,228	58,544	56,584	56.7	90.4	76.4	72.5	69.5	81.3	78.7	78	76.9	124.4	95.8	82.2	80.8	63.4	63	79.3	80.4	97.059	96.404	84.6	0	55.1	38.7	0	36.3	35.3	35.2	34.9	34.2	37.684	0	0	32	0	0	20.898	18.8	0	0	0	0	0	35.282	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Non-Current Assets Numbers are in millions	57.146	54.242	52.695	40.899	58.453	53.809	37.572	37.991	48.015	49.176	33.811	34.031	35.154	36.457	32.683	20.471	20.051	18.888	17.627	15.915	14.174	16.143	14.619	20.799	20.982	23.492	24.358	35.421	37.417	33.039	31.204	29.687	28.705	26.288	45.621	43.932	41.943	40.603	41.285	47.792	55.565	57.116	53.118	50.923	53.203	53.336	51.677	54.134	48.654	35.99	35.771	29.413	33.561	30.465	26.083	24.636	24.304	21.269	22.221	20.818	20.169	19.545	23.423	42.75	70.961	80.115	73.252	69.584	38.309	60.146	62.166	90.958	66.859	67.104	68.649	39.988	35.975	34.849	37.437	27.701	31.981	30.081	26.062	26.306	26.098	26.443	25.326	24.41	25.325	22.438	22.113	23.546	23.602	20.99	21.379	20.642	20.578	20.915	18.317	17.954	17.712	18.4	18.4	18.2	18.5	18.5	12.8	13.5	13.5	13.3	14.2	14.3	14	14.6	14.6	13.3	7.9	7.9	7.8	5.9	5.4	4.3	4.4	86.3	5.5	5.6	5.5	10.4	10.5	10.4	11.5	10	8.2	8.7	8	7.7	7.8	8.4	8.1	5.9	5.8	5.9	5.3	-105.7	4.9	4.1	4.1	2.7
Total Non-Current Assets Numbers are in millions	1,987.483	1,947.264	1,952.877	1,895.36	1,882.175	1,871.34	1,822.704	1,825.568	1,766.429	1,724.862	1,673.531	1,716.37	1,728.662	1,725.136	1,714.389	1,712.782	1,707.878	1,701.625	1,612.344	1,590.03	1,624.483	1,628.753	1,485.264	1,494.947	1,485.788	1,476.014	1,487.627	1,499.336	1,516.495	1,453.331	1,464.153	1,480.89	1,434.679	1,439.613	1,421.712	1,428.039	1,453.854	1,471.835	1,458.976	1,479.211	1,483.971	1,516.393	1,544.388	1,576.41	1,576.034	1,586.972	1,589.72	1,606.015	1,620.155	1,557.349	1,556.999	1,483.682	1,501.474	1,474.094	1,462.521	1,477.583	1,421.819	1,407.565	1,419.855	1,399.951	1,386.679	1,407.449	1,423.919	1,336.382	1,269.235	1,142.095	1,136.862	1,141.231	1,089.588	1,092.947	1,069.328	1,043.136	997.494	899.708	879.553	824.428	730.995	722.448	703.269	581.214	586.634	587.742	575.839	577.878	581.454	585.143	439.381	436.795	436.542	432.614	428.048	430.393	419.787	417.318	413.026	405.502	401.589	396.383	388.204	387.305	385.314	390.4	391.7	388.5	389.2	391.5	212.2	212.4	213.7	194.2	195.9	200.4	200.2	205.1	162	163.9	161.9	165	163.2	165	166.4	165.9	169.1	178	97.8	98.4	101.4	108	111	116.4	121.1	119.4	115.1	118.4	117.7	115.6	119	119.2	118.7	113	111.1	112.3	110.9	110.3	113.4	119.4	111.7	92.4
Total Assets Numbers are in millions	4,319.255	4,193.012	4,128.452	4,067.748	4,039.12	3,987.955	3,808.036	3,882.243	3,699.609	3,658.045	3,431.841	3,439.056	3,441.493	3,384.605	3,433.169	3,383.31	3,405.84	3,366.548	3,225.831	3,249.892	3,384.973	3,348.078	3,114.237	3,066.139	3,032.957	2,967.504	2,964.048	2,978.853	3,102.757	3,138.495	3,090.592	3,019.817	2,966.302	2,953.179	3,041.859	3,100.725	3,135.645	3,116.84	3,086.471	3,100.969	3,119.57	3,115.735	3,208.452	3,254.792	3,248.905	3,226.773	3,237.095	3,217.095	3,224.275	3,126.4	3,105.907	2,974.656	2,972.746	2,889.97	2,842.967	2,916.068	2,758.837	2,700.582	2,712.134	2,640.405	2,610.497	2,599.706	2,634.317	2,503.273	2,380.582	2,255.53	2,227.247	2,238.786	2,147.497	2,085.162	2,006.179	1,900.897	1,807.877	1,658.312	1,607.654	1,537.905	1,397.408	1,350.648	1,303.327	1,192.866	1,182.95	1,160.053	1,124.928	1,124.091	1,113.624	1,126.521	991.58	916.227	911.488	888.293	885.547	887.704	878.584	853.222	856.541	837.139	835.266	809.582	791.705	796.689	810.906	807.3	798.5	786.1	778.8	786.1	559.3	538.5	540.2	488.5	490.6	492.2	484.6	505.1	449.6	447.3	438.4	436.4	425	436.6	435.6	422.1	424.5	389.6	300.2	308.7	318.1	305	312.4	313.5	336	334.7	328.5	335.5	334.9	330.4	337.8	330.7	321.4	319	306.3	297	292.8	295.8	306.8	320.6	292.2	239.2
Liabilities & Equity:
Current Liabilities:
Account Payables Numbers are in millions	293.052	267.054	292.988	266.294	267.731	261.155	264.573	245.458	238.603	226.188	232.104	219.428	222.986	178.158	200.602	162.89	175.061	173.256	176.868	174.496	244.708	231.692	257.677	227.6	224.555	199.435	207.422	190.092	190.631	156.967	170.878	155.492	155.519	148.253	144.45	150.091	155.763	147.971	165.973	166.649	177.111	153.148	162.667	164.519	169.913	166.354	181.893	172.823	177.851	163.135	169.587	161.847	173.322	157.076	165.893	154.596	152.083	146.059	154.321	129.701	128.104	114.078	125.257	122.998	125.815	127.447	128.723	133.233	128.903	121.927	113.942	107.993	111.744	100.367	99.677	89.854	81.946	77.399	70.18	62.908	62.01	61.143	54.2	52.136	52.405	52.067	47.159	40.593	41.125	38.396	38.688	37.951	40.792	42.767	45.516	45.851	44.312	38.19	36.253	37.776	39.692	43.6	36.373	29.7	29.5	33	25.6	26.3	27.3	23.7	23.9	21.4	19.3	22	21.6	24.4	25	22.8	25.8	29	25.3	21.6	21.3	15.1	17	12.3	13.9	13.9	15.1	14.9	17.1	15.8	17.4	18.3	17	20.5	19.8	19.4	17.8	22.1	20.5	20.6	15.2	19.7	0	0	0	0
Short Term Debt Numbers are in millions	0	0	0	19.635	18.534	17.655	0	0.696	16.39	17.664	0.916	17.369	16.359	16.751	96.555	72.83	71.652	86.529	17.583	15.977	0	13.965	0.249	0.385	0.405	2.452	3.988	1.809	0.332	0.348	0.384	120.412	0.44	1.51	1.546	1.561	1.804	1.806	0.873	0.44	0.453	100.451	109.032	109.181	114.971	112.797	108.555	79.361	105.504	77.601	93.96	103.978	94.112	9.652	10.69	11.784	3.854	12.308	7.396	5.078	4.754	17.918	18.512	38.667	12.479	13.589	9.066	6.65	4.221	3.361	5.891	11.333	17.85	24.583	19.101	33.84	17.676	17.879	17.92	17.971	18.189	19.811	19.623	19.636	19.662	19.435	25.747	26.691	29.724	34.18	31.177	35.875	31.945	28.48	29.699	29.495	18.921	20.777	20.19	21.556	23.595	25.4	26.6	27.5	27.9	28.9	5.9	5.9	13.2	16.7	16.6	15.4	14.1	20.3	13.9	10.6	16.1	16.1	13.7	23.3	25.3	28.3	24.8	24.9	31.8	36.8	38.6	16.5	31.4	32.8	32.1	34.1	32.7	35.1	37.9	38	36.7	37.8	37.1	33.1	31	27.5	34.1	23.9	36.6	21.8	21	17.9
Tax Payables Numbers are in millions	0	35.611	52.007	36.607	36.796	42.011	29.631	30.546	24.778	24.223	17.776	17.454	17.412	15.423	12.908	13.959	11.841	13.83	11.785	14.66	13.613	29.912	26.532	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	3.936	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Deferred Revenue Numbers are in millions	0	293.55	334.558	353.496	404.876	445.706	377.977	366.766	317.253	372.262	296.899	293.794	321.594	367.873	263.686	259.425	256.08	234.48	203.338	209.368	182.822	177.107	137.242	147.677	169.836	183.855	151.687	163.318	166.39	179.598	159.274	162.332	172.583	171.53	167.514	174.7	177.557	166.491	167.423	138.962	139.853	143.094	145.5	134.913	137.186	146.671	145.854	109.197	123.017	118.162	112.204	112.236	107.168	115.537	97.331	102.938	79.974	89,424	202.244	80.566	71.95	57.109	185.491	53.122	41.985	42.224	53.102	42.498	31.295	32.935	34.224	31.33	35.308	42.574	141.591	36.354	179.928	138.626	141.254	131.301	122.195	108.78	108.134	29.29	106.478	103.539	78.861	100.763	96.951	97.256	29.569	9.853	7.56	7.444	78.049	93.594	29.316	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Current Liabilities Numbers are in millions	658.363	317.604	354.3	312.372	276.591	243.304	293.292	259.985	261.488	262.171	290.741	280.908	280.077	282.917	559.296	313.825	569.377	323.148	300.98	318.307	304.467	280.643	305.958	300.112	293.296	291.068	317.527	299.811	311.555	276.621	298.898	267.873	262.787	244.969	443.236	258.743	261.682	251.921	438.659	266.612	264.033	257.393	451.105	298.417	282.936	265.92	432.782	279.969	269.936	263.787	288.125	284.554	268.92	264.462	272.476	273.22	249.152	328.821	243.054	320.074	302.306	283.616	302.492	257.415	239.573	221.263	239.304	241.537	211.624	194.518	200.395	194.408	191.922	190.38	188.828	212.361	231.463	197.394	199.252	185.408	175.439	163.656	153.461	147.848	150.473	143.563	138.517	133.259	125.923	112.495	111.8	112.705	109.809	96.779	110.921	118.411	127.176	113.495	110.845	112.77	116.354	108.9	118.827	112.7	122.4	115	89.4	77.2	81.1	62.9	66.7	57.6	59.7	56.7	64.1	59.7	62.1	57.4	55.3	52.5	51.3	49	57.3	40	39.2	36.1	40.7	61.4	39.6	40.4	51	41.6	47.9	54.3	55	49.4	49.7	42.5	40.3	38.9	37.2	37.2	37.2	44.2	64	65.5	57.2	47.7
Total Current Liabilities Numbers are in millions	951.415	913.819	1,033.853	988.404	1,004.528	1,009.831	965.473	903.451	842.85	885.666	838.436	812.592	842.441	844.738	869.361	806.161	827.931	813.862	710.554	717.268	745.61	733.319	727.658	675.774	688.092	676.81	680.624	655.03	668.908	613.534	629.434	706.109	591.329	566.262	589.232	585.095	596.806	568.189	605.505	572.663	581.45	654.086	722.804	707.03	705.006	691.742	723.23	641.35	676.308	622.685	663.876	662.615	643.522	546.727	546.39	542.538	485.063	487.188	479.474	454.853	435.164	415.612	446.261	419.08	377.867	362.299	377.093	381.42	344.748	319.806	320.228	313.734	321.516	315.33	307.606	336.055	331.085	292.672	287.352	266.287	255.638	244.61	227.284	219.62	222.54	215.065	211.423	200.543	196.772	185.071	185.601	186.531	182.546	168.026	186.136	193.757	190.409	172.462	167.288	172.102	179.641	177.9	181.8	169.9	179.8	176.9	120.9	109.4	121.6	103.3	107.2	94.4	93.1	99	99.6	94.7	103.2	96.3	94.8	104.8	101.9	98.9	103.4	80	88	85.2	93.2	91.8	86.1	88.1	100.2	91.5	98	107.7	109.9	107.9	106.2	99.7	95.2	94.1	88.7	85.3	86.5	87.8	100.6	87.3	78.2	65.6
Non-Current Liabilities:
Long Term Debt Numbers are in millions	1,165.662	1,104.151	874.139	1,097.813	1,085.385	1,053.07	990.715	1,144.612	1,050.035	1,009.21	926.568	944.684	913.39	852.504	896.536	935.449	896.955	970.142	1,002.211	987.704	1,155.317	977.573	832.984	825.965	825.692	815.107	858.836	858.425	907.429	962.006	956.653	836.101	956.053	1,000.338	1,010.304	1,108.438	1,425.749	1,464.01	1,075.335	1,075.29	1,030.478	579.219	765.142	240.924	253.838	263.607	600.729	413.463	416.968	681.572	670.662	333.73	334.276	331.919	714.757	270.757	272.884	707.562	0	206.537	215.679	222.033	814.574	105.604	102.498	106.105	27.318	144.107	142.443	115.98	113.354	93.176	90.929	89.881	367.457	97.276	94.206	356.573	330.977	269.051	274.395	271.455	291.666	91.433	304.192	334.21	230.913	267.655	273.4	93.602	95.171	0	0	0	343.63	351.422	358.813	350.772	346.099	349.297	358.153	355.9	349.5	356.5	343.1	352.3	199.7	200.9	192.3	220.8	221.6	239	236.9	249.9	197.4	230.9	202.9	208.3	199.9	200.5	205	199.2	179.4	205.7	112.8	121.7	124.1	91.3	123.8	124.6	131.2	133.1	127.3	122.5	120.6	124.4	133.6	130.9	129.1	126.4	123.2	120.3	118.1	114.8	122.1	104.8	97.8	72.5
Deferred Revenue Non-Current Numbers are in millions	0	0	0	139.686	-22.765	160.825	157.455	150.953	0	65.385	63.527	71.799	0	161.285	162.728	181.4	180.112	189.081	183.366	164.341	161.973	163.286	40,528	119.269	116.466	117.887	46,477	118.862	189.923	260.741	13,320	352.361	370.037	391.107	407.398	296.607	330.784	342.547	60,209	237.544	259.301	279.219	83,931	240.924	-104.944	-104.387	104,377	-50.709	-47.536	-40.325	36,455	-56.228	-58.544	-56.584	331.05	-90.385	-76.381	-72.468	281.83	206.537	215.679	-77.953	225.747	-124.379	102.498	0	80.754	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Deferred Tax Liabilities Non-Current Numbers are in millions	26.384	26.08	27.738	13.668	22.765	35.214	37.626	42.239	58.08	65.385	63.527	71.799	70.636	74.352	64.642	54.168	48.778	47.829	40.474	41.162	50.259	54.238	40.528	56.664	53.272	49.333	46.477	47.722	43.218	40.782	13.32	13.515	9.721	10.157	42.171	77.803	69.364	69.136	60.209	100.962	92.1	89.545	83.931	105.587	104.944	104.387	104.377	50.709	47.536	40.325	36.455	56.228	58.544	56.584	56.729	90.385	76.381	72.468	69.541	81.317	78.731	77.953	76.91	124.379	95.838	82.157	80.754	63.403	63.042	79.296	80.419	97.059	96.404	84.638	83.587	55.058	38.718	35.53	36.304	35.325	35.199	34.914	34.198	37.684	35.282	33.922	31.953	30.171	22.666	20.898	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	19.7	19.6	19.6	19.7	18.4	18.5	18.5	16.7	7.4	5.5	3.7	1.9	0	0	0.2	1.3	4.5	1.8	3.2	2	2.4	2.4	2.7	2.3	3.8	3.2	1.8	1.8	0	3.5	16.4	16.7	12.7
Other Non-Current Liabilities Numbers are in millions	340.377	334.184	332.089	174.071	173.183	182.623	178.135	170.757	168.867	172.603	166.497	178.556	184.378	188.588	202.486	220.327	293.719	231.471	229.509	259.833	188.109	246.257	190.586	152.079	151.459	152.99	153.125	154.883	227.498	294.224	276.881	356.168	374.211	390.416	411.741	299.714	3.211	3.363	411.099	339.996	352.664	642.314	373.091	776.463	696.845	693.732	377.371	759.417	762.986	467.362	430.124	675.623	713.807	784.899	2.15	831.565	793.938	351.568	478.503	655.124	639.717	871.203	5.792	922.15	786.426	785.979	586.164	750.446	729.585	740.437	614.966	636.769	569.45	456.559	86.148	423.313	323.934	129.299	127.657	103.462	105.756	106.597	100.124	349.737	91.808	96.379	93.143	75.747	92.39	295.42	304.769	392.587	406.882	405.729	90.947	58.534	58.26	57.918	55.764	54.81	55.525	56.8	55.3	57.1	56.9	59	47.7	45.7	47.4	47.2	47.7	47.4	46.7	47.8	47.9	0	0.2	0.2	0.4	0.5	0.6	0.8	21.3	0.5	0.7	4.6	5	23.1	5.5	4.7	4.8	5.3	5.1	5.1	1	0.8	1.1	1	1	1.7	1.3	1.3	1.3	0	1.2	0.8	0.7	2.5
Total Non-Current Liabilities Numbers are in millions	1,532.423	1,464.415	1,233.966	1,285.552	1,281.333	1,270.907	1,206.476	1,357.608	1,276.982	1,247.198	1,156.592	1,195.039	1,168.404	1,115.444	1,163.664	1,209.944	1,239.452	1,249.442	1,272.194	1,288.697	1,393.685	1,278.068	1,064.098	1,034.708	1,030.423	1,017.43	1,058.438	1,061.03	1,178.145	1,297.012	1,246.854	1,205.784	1,339.985	1,406.056	1,464.216	1,485.955	1,506.701	1,545.615	1,486.434	1,415.286	1,383.142	1,221.533	1,138.233	1,017.387	950.683	957.339	978.1	1,172.88	1,179.954	1,148.934	1,137.241	1,009.353	1,048.083	1,116.818	1,104.686	1,102.322	1,066.822	1,059.13	1,111.704	1,068.198	1,071.075	1,093.236	1,123.023	1,027.754	991.422	892.084	855.744	894.553	872.028	856.417	808.739	729.945	660.379	546.44	537.192	520.589	418.14	521.402	494.938	407.838	415.35	412.966	425.988	441.17	431.282	464.511	356.009	373.573	388.456	389.022	399.94	392.587	406.882	405.729	434.577	409.956	417.073	408.69	401.863	404.107	413.678	412.7	404.8	413.6	400	411.3	247.4	246.6	239.7	268	269.3	286.4	283.6	297.7	245.3	250.6	222.7	228.1	220	219.4	224.1	218.5	217.4	213.6	119	130	131	114.4	129.3	129.5	137.3	142.9	134.2	130.8	123.6	127.6	137.1	134.6	132.4	131.9	127.7	123.4	121.2	114.8	126.8	122	115.2	87.7
Total Liabilities Numbers are in millions	2,483.838	2,378.234	2,267.819	2,273.956	2,285.861	2,280.738	2,171.949	2,261.059	2,119.832	2,132.864	1,995.028	2,007.631	2,010.845	1,960.182	2,033.025	2,016.105	2,067.383	2,063.304	1,982.748	2,005.965	2,139.295	2,011.387	1,791.756	1,710.482	1,718.515	1,694.24	1,739.062	1,716.06	1,847.053	1,910.546	1,876.288	1,911.893	1,931.314	1,972.318	2,053.448	2,071.05	2,103.507	2,113.804	2,091.939	1,987.949	1,964.592	1,875.619	1,861.037	1,724.417	1,655.689	1,649.081	1,701.33	1,814.23	1,856.262	1,771.619	1,801.117	1,671.968	1,691.605	1,663.545	1,651.076	1,644.86	1,551.885	1,546.318	1,591.178	1,523.051	1,506.239	1,508.848	1,569.284	1,446.834	1,369.289	1,254.383	1,232.837	1,275.973	1,216.776	1,176.223	1,128.967	1,043.679	981.895	861.77	844.798	856.644	749.225	814.074	782.29	674.125	670.988	657.576	653.272	660.79	653.822	679.576	567.432	574.116	585.228	574.093	585.541	579.118	589.428	573.755	620.713	603.713	607.482	581.152	569.151	576.209	593.319	590.6	586.6	583.5	579.8	588.2	368.3	356	361.3	371.3	376.5	380.8	376.7	396.7	344.9	345.3	325.9	324.4	314.8	324.2	326	317.4	320.8	293.6	207	215.2	224.2	206.2	215.4	217.6	237.5	234.4	232.2	238.5	233.5	235.5	243.3	234.3	227.6	226	216.4	208.7	207.7	215	227.4	209.3	193.4	153.3
Equity:
Preferred Stock Numbers are in millions	0	0	0	0	0	119.869	0	86.979	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	413.101	382.439	416.513	0	321.8	337.066	300.494	0	0.02	0.02	0.02	0	0.02	0.02	0.02	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0	0	0	0	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0	0	0	0	0
Common Stock Numbers are in millions	51.28	51.28	51.28	51.28	51.28	51.28	51.28	51.28	51.28	51.28	51.28	51.28	51.28	51.28	51.28	51.28	51.28	51.28	51.28	51.28	51.28	51.28	51.28	51.28	51.28	51.28	51.28	51.28	51.28	51.28	51.28	51.28	51.28	51.28	51.28	51.28	51.28	51.28	51.28	51.28	51.28	51.28	51.28	51.28	51.28	51.28	51.28	51.28	51.28	51.28	51.28	51.28	51.28	51.28	51.28	51.28	51.28	51.28	51.28	51.28	51.28	51.28	51.28	48.605	48.605	48.605	48.605	48.605	48.605	48.605	48.605	48.605	48.605	48.605	48.605	48.605	48.605	45.73	45.37	45.73	45.73	30.491	30.491	30.49	30.49	20.326	20.326	18.313	18.313	18.313	18.313	18.313	18.313	18.313	16.333	10.889	10.889	108.889	10.889	10.889	10.889	10.9	10.9	10.9	0	0	10.9	0	0	0	9.1	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	9.1	0	0	0	0
Retained Earnings Numbers are in millions	2,759.484	2,712.875	2,668.723	2,634.633	2,587.222	2,536.172	2,496.979	2,466.012	2,432.225	2,397.814	2,360.055	2,338.956	2,296.849	2,276.082	2,237.848	2,211.305	2,183.218	2,142.566	2,112.734	2,197.038	2,211.462	2,170.105	2,133.328	2,096.174	2,057.435	2,023.803	1,973.514	1,941.902	1,901.182	1,849.118	1,847.819	1,809.217	1,769.129	1,737.103	1,706.539	1,673.4	1,637.1	1,606	1,579.794	1,551.6	1,515.3	1,483.2	1,447.911	1,407.7	1,359.5	1,321.8	1,289.713	1,274.1	1,239.9	1,203.3	1,169.216	1,127.419	1,088.548	1,053.127	1,016.754	978.593	944.755	914.14	880.733	848.433	819.201	794.2	772.639	757.5	741.6	717.864	688.585	656.931	625.82	597.2	570.063	543.254	517.678	493.191	469.127	447.3	426.04	404.578	387.781	370.4	353.734	337.964	322.989	307.245	292.443	278.361	265.706	253.866	243.097	-295.887	223.019	212.768	202.939	261.054	185.428	177.986	170.828	164.018	157.497	-425.991	-423.098	138.4	132.1	125.6	119.3	113.3	107.7	102.3	97	92.3	88.4	102.1	98.7	99.1	74.8	91.2	101.7	101.3	64.1	101.3	98.5	93.9	56.4	85.2	82.6	82.9	54.3	53.2	86.5	50	49.5	52.6	51.2	49.2	56.3	54.7	52.4	50.5	48.7	47.5	45.2	43.4	41.8	39.6	36.9	52.9	43.4	35.5
Accumulated Other Comprehensive Income/Loss Numbers are in millions	-358.489	-242.111	-367.59	-545.75	-362.662	-341.469	-347.735	-321.813	-324.167	-329	-370.031	-369.913	-337.811	-315.989	-311.324	-321.948	-329.624	-316.248	-338.551	-447.788	-449.316	-459.56	-491.612	-443.305	-445.46	-443.682	-445.122	-388.479	-354.392	-332.948	-347.965	-421.428	-458.106	-477.348	-444.007	-413.101	-382.439	-416.513	-347.072	-321.8	-337.066	-300.494	-206.838	-636.2	-621.9	-631.5	-134.158	-592.9	-578.4	-575.3	-246.711	-206.362	-188.073	-206.499	-200.944	-109.571	-119.772	-142.423	-139.328	-110.106	-106.122	-91.2	-80.826	-430	-412.9	-27.002	-13.332	-8.893	-9.884	860.334	-3.361	3.886	0.503	-0.804	-7.087	632.656	-59.717	-59.691	-56.583	473.011	-33.337	-27.596	-40.085	-32.778	-20.873	-19.604	-29.068	-26.826	-31.063	295.787	-36.591	-17.029	-26.493	-235.844	-23.636	-18.955	-17.645	-108.835	-11.001	209.491	206.598	-2.3	-1.5	-3.9	-196.9	-196.9	-0.1	-185.3	-185.3	-185.3	-0.2	-170.1	-170.1	-170.1	-170.1	-170.1	-170.1	-170.1	-170.1	-256.2	-256.2	-256.2	-156.3	-141.5	-141.5	-141.5	-141.5	-137.9	-137.1	-136	-137.4	-133.5	-126.8	-125.7	-118.5	-112.2	-110.6	-110.2	-104.8	-100.5	-96.5	-93.4	-89.1	0	-77.9	-69.8	-59.8	-48.2
Other Total Stockholders Equity Numbers are in millions	-616.858	-707.266	-491.78	-654.577	-369.286	-658.635	-564.437	-464.536	-579.561	-666.724	-530.889	-503.333	-485.122	-586.95	-497.884	-488.118	-566.417	-495.757	-518.138	-494.796	-507.362	-309.631	-263.612	-224.364	-423.892	-255.955	-354.686	-342.436	-249.036	-339.501	-336.83	-259.7	-327.315	-270.867	-275.938	-281.9	-273.788	-237.766	-289.47	-168.06	-74.505	6.154	103.52	235.959	349.074	375.133	364.475	359.545	356.137	100.167	331.005	330.351	329.386	328.517	1,341.555	350.906	330.689	331.267	328.271	327.747	339.899	336.578	1,094.579	680.334	633.988	261.68	296.978	266.17	266.18	-597.2	261.905	261.473	259.196	255.55	252.211	-447.3	233.255	145.957	144.109	-370.4	145.835	161.618	143.016	158.344	157.742	167.762	167.084	96.658	95.813	0	95.165	94.434	94.297	0	57.603	63.406	63.612	64.258	65.069	0	0	69.6	70.181	69.9	276.5	281.4	72.4	265.4	267.1	210.1	16.7	179.4	179.3	179.4	200	179.3	179.3	179.2	214.5	265.3	265.4	265.4	202	150.7	150.6	150.7	179.7	182.1	146.3	180.7	185.2	180.1	170.8	172.3	162.5	151.4	151.7	155.1	148.9	145.1	140.3	137.4	131.5	32.1	120.4	128.2	115.2	98.6
Total Shareholders Equity Numbers are in millions	1,835.417	1,814.778	1,860.633	1,793.792	1,753.259	1,707.217	1,636.087	1,621.184	1,579.777	1,525.181	1,436.813	1,431.425	1,430.648	1,424.423	1,400.144	1,367.205	1,338.457	1,303.244	1,243.083	1,243.927	1,245.678	1,336.691	1,322.481	1,355.657	1,314.442	1,273.264	1,224.986	1,262.267	1,255.704	1,227.949	1,214.304	1,107.924	1,034.988	980.861	988.411	1,029.675	1,032.138	1,003.036	994.532	1,113.02	1,154.978	1,240.116	1,347.415	1,530.375	1,593.216	1,577.692	1,535.765	1,402.865	1,368.013	1,354.781	1,304.79	1,302.688	1,281.141	1,226.425	1,191.891	1,271.208	1,206.952	1,154.264	1,120.956	1,117.354	1,104.258	1,090.858	1,065.033	1,056.439	1,011.293	1,001.147	994.41	962.813	930.721	908.939	877.212	857.218	825.982	796.542	762.856	681.261	648.183	536.574	521.037	518.741	511.962	502.477	471.656	463.301	459.802	446.945	424.148	342.111	326.26	314.2	300.006	308.586	289.156	279.467	235.828	233.426	227.784	228.43	222.554	220.48	217.587	216.7	211.9	202.6	199	197.9	191	182.5	178.9	117.2	114.1	111.4	107.9	108.4	104.7	100.5	111	110.5	108.6	110.5	107.8	103.2	102.2	94.5	91.8	92.2	92.6	97.5	95.8	94.8	97.4	99.3	95.3	95.9	100.4	94	93.6	95.5	92.9	92.2	89.1	87.5	84.3	80.8	79.4	111.3	98.8	85.9
Total Equity Numbers are in millions	1,835.417	1,814.778	1,860.633	1,793.792	1,753.259	1,707.217	1,636.087	1,621.184	1,579.777	1,525.181	1,436.813	1,431.425	1,430.648	1,424.423	1,400.144	1,367.205	1,338.457	1,303.244	1,243.083	1,243.927	1,245.678	1,336.691	1,322.481	1,355.657	1,314.442	1,273.264	1,224.986	1,262.793	1,255.704	1,227.949	1,214.304	1,107.924	1,034.988	986.006	994.062	8,904.675	9,409.138	10,109.036	994.532	1,113.02	1,154.978	1,240.116	1,347.415	1,530.375	1,593.216	1,577.692	1,535.765	1,402.865	1,368.013	1,354.781	1,304.79	1,302.688	1,281.141	1,226.425	1,191.891	1,271.208	1,206.952	1,154.264	1,120.956	1,117.354	1,104.258	1,090.858	1,065.033	1,056.439	1,011.293	1,001.147	994.41	962.813	930.721	908.939	877.212	857.218	825.982	796.542	762.856	681.261	648.183	536.574	521.037	518.741	511.962	502.477	471.656	463.301	459.802	446.945	424.148	342.111	326.26	314.2	300.006	308.586	289.156	279.467	235.828	233.426	227.784	228.43	222.554	220.48	217.587	216.7	211.9	202.6	199	197.9	191	182.5	178.9	117.2	114.1	111.4	107.9	108.4	104.7	102	112.5	112	110.2	112.4	109.6	104.7	103.7	96	93.2	93.5	93.9	98.8	97	95.9	98.5	100.3	96.3	97	101.4	94.9	94.5	96.4	93.8	93	89.9	88.3	85.1	80.8	79.4	111.3	98.8	85.9
Total Liabilities & Shareholders Equity Numbers are in millions	4,319.255	4,193.012	4,128.452	4,067.748	4,039.12	3,987.955	3,808.036	3,882.243	3,699.609	3,658.045	3,431.841	3,439.056	3,441.493	3,384.605	3,433.169	3,383.31	3,405.84	3,366.548	3,225.831	3,249.892	3,384.973	3,348.078	3,114.237	3,066.139	3,032.957	2,967.504	2,964.048	2,978.853	3,102.757	3,138.495	3,090.592	3,019.817	2,966.302	2,953.179	3,041.859	3,100.725	3,135.645	3,116.84	3,086.471	3,100.969	3,119.57	3,115.735	3,208.452	3,254.792	3,248.905	3,226.773	3,237.095	3,217.095	3,224.275	3,126.4	3,105.907	2,974.656	2,972.746	2,889.97	2,842.967	2,916.068	2,758.837	2,700.582	2,712.134	2,640.405	2,610.497	2,599.706	2,634.317	2,503.273	2,380.582	2,255.53	2,227.247	2,238.786	2,147.497	2,085.162	2,006.179	1,900.897	1,807.877	1,658.312	1,607.654	1,537.905	1,397.408	1,350.648	1,303.327	1,192.866	1,182.95	1,160.053	1,124.928	1,124.091	1,113.624	1,126.521	991.58	916.227	911.488	888.293	885.547	887.704	878.584	853.222	856.541	837.139	835.266	809.582	791.705	796.689	810.906	807.3	798.5	786.1	778.8	786.1	559.3	538.5	540.2	488.5	490.6	492.2	484.6	505.1	449.6	447.3	438.4	436.4	425	436.6	435.6	422.1	424.5	389.6	300.2	308.7	318.1	305	312.4	313.5	336	334.7	328.5	335.5	334.9	330.4	337.8	330.7	321.4	319	306.3	297	292.8	295.8	306.8	320.6	292.2	239.2

Moog Inc.

NYSE:MOG-A Add to watchlist

NYSE:MOG-A