MSA Safety Incorporated (MSA) - Quarterly Balance Statement

Home
MSA
Financials

176.91 (USD) • At close November 13, 2024

Overview | Financials

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

	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	1988 Q4	1987 Q4	1986 Q4	1985 Q4
Assets:
Current Assets:
Cash & Cash Equivalents Numbers are in millions	154.371	148.835	148.329	148.408	164.499	146.897	138.906	162.902	159.613	134.047	147.3	140.895	117.302	174.078	184.728	160.672	132.83	136.238	122.629	152.195	108.481	111.511	107.668	140.095	118.161	116.65	124.883	134.244	112.185	115.361	104.427	113.759	106.033	103.149	111.901	105.925	189.343	88.134	86.301	105.998	97.355	96.183	102.212	96.265	96.01	82.413	76.793	82.718	74.456	65.062	56.648	59.938	58.822	63.776	66.987	59.76	47.413	60.141	61.896	61.983	58.581	62.667	49.66	50.894	49.877	67.009	67.218	74.981	83.875	61.704	62.542	61.296	39.672	39.966	46.996	44.797	65.592	61.514	59.446	76.545	62.21	61.686	73.917	73.244	101.689	21.158	27.891	36.477	24.523	17.43	17.282	22.842	18.83	13.581	17.409	19.408	10.991	10.899	8.96	8.9	7.3	22	22.9	24	25.7	46.7	23.4	19.9	25.9	24.6	36.1	25.1	28.4	35	32.3	32	54.2	53.1	49.9	54.4	51.3	50.1	47	46.4	42.9	48.8	45.5	55.4	60.3	56.5	54.8	54.6	49	49.7	62.6	11.6	48.5	42.5	39.7	44.5	40.2	29.7	17.9	6.5
Short Term Investments Numbers are in millions	0	0	0	0	0	0	0	9.905	24.93	34.857	39.971	48.974	48.972	49.982	54.976	74.982	69.94	59.945	69.769	49.892	72.166	72.461	73.619	55.106	56.996	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	5.235	3.266	3.953	4.15	6.544	4.374	5.88	7.133	8.09	6.448	8.013	8.2	11.7	0	0	14	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	154.371	148.835	148.329	148.408	164.499	146.897	138.906	162.902	159.613	168.904	187.271	140.895	117.302	174.078	239.704	160.672	132.83	136.238	192.398	152.195	108.481	111.511	107.668	195.201	118.161	116.65	124.883	134.244	112.185	115.361	104.427	113.759	106.033	103.149	111.901	105.925	189.343	88.134	86.301	105.998	97.355	96.183	102.212	96.265	96.01	82.413	76.793	82.718	74.456	65.062	56.648	59.938	58.822	63.776	66.987	59.76	47.413	60.141	61.896	61.983	58.581	62.667	49.66	50.894	49.877	67.009	67.218	74.981	83.875	61.704	62.542	61.296	39.672	39.966	46.996	44.797	65.592	61.514	59.446	76.545	62.21	61.686	73.917	73.244	101.689	21.158	27.891	36.477	29.758	20.696	21.235	26.992	25.374	17.955	23.289	26.541	19.081	17.347	16.973	17.1	19	22	22.9	24	25.7	46.7	23.4	19.9	25.9	24.6	36.1	25.1	28.4	35	32.3	32	54.2	53.1	49.9	54.4	51.3	50.1	47	46.4	42.9	48.8	45.5	55.4	60.3	56.5	54.8	54.6	49	49.7	62.6	11.6	48.5	42.5	39.7	44.5	40.2	29.7	17.9	6.5
Net Receivables Numbers are in millions	277.346	299.053	279.084	294.678	294.907	302.201	279.707	302.959	255.199	277.862	247.948	258.101	223.365	230.43	228.779	252.283	233.059	243.873	266.708	255.082	252.052	260.282	256.937	245.032	239.77	253.5	270.531	244.198	256.575	241.052	230.115	209.514	254.469	218.221	237.478	232.862	211.709	218.833	205.914	211.44	200.634	209.064	204.73	200.364	207.371	215.547	206.954	191.289	223.202	230.322	223.594	206.396	208.409	218.886	216.395	211.487	194.129	189.211	174.869	177.409	188.087	186.288	190.061	219.984	206.088	220.8	217.899	223.406	194.761	191.646	179.925	174.569	170.084	162.543	170.18	169.436	156.89	158.925	168.501	157.824	160.565	148.343	137.489	128.9	122.853	122.618	119.1	94.104	88.928	98.678	90.257	89.029	94.27	80.164	82.107	77.553	75.324	69.436	85.563	81.6	93.4	95.7	90.7	94.9	85.6	84.8	91.2	91.4	84.1	85.6	87	101.7	82.9	82.8	88.6	91	86.2	82.2	86.4	88.7	85.8	82.4	82.9	81.9	69.7	70.8	76.6	75.8	88.8	88.2	85.3	84	80.7	83.6	86	86.3	91.9	87.7	85.4	77.4	76.9	71	64.9	66.4
Inventory Numbers are in millions	351.805	320.899	305.556	292.604	324.077	337.954	349.436	338.316	349.664	341.544	321.602	280.617	249.449	232.658	220.021	197.819	252.856	225.41	195.647	185.027	192.199	187.779	172.663	156.602	183.829	177.256	171.203	153.739	160.28	130.613	117.621	103.066	132.542	130.482	125.12	125.849	150.125	150.415	137.681	122.954	145.217	151.792	146.995	136.837	144.277	134.019	135.614	136.3	142.825	143.668	150.652	141.475	157.299	165.979	156.752	150.581	142.6	130.364	128.652	123.944	140.697	145.312	152.439	159.428	177.778	183.052	178.32	155.332	153.141	146.687	145.476	137.23	154.299	140.333	130.491	119.731	129.433	129.596	126.09	124.846	112.396	105.101	97.773	90.103	89.105	86.751	78.645	76.748	86.353	92.4	82.1	77.874	80.165	79.329	76.375	72.681	70.28	76.657	82.036	82.1	93.8	93	88.1	85.5	81.7	76.2	78.2	81.1	82.1	81	76	77	72.1	74.3	79.6	83.6	85.9	87.3	82.8	77	70.7	73.1	74	81.5	85.3	91.3	89.8	87.8	95.8	95.3	97.5	100.5	99.8	95.6	94.2	88.9	87.2	88	87.9	87.8	77.2	68.9	81.9	83.3
Other Current Assets Numbers are in millions	59.147	94.663	59.976	52.546	68.336	63.328	63.248	66.044	72.694	56.169	69.333	64.217	86.291	82.834	76.074	133.248	55.404	56.084	49.027	101.059	61.53	55.601	61.904	59.788	74.581	62.105	65.678	90.116	47.499	45.114	42.638	39.087	37.87	45.367	46.511	39.976	69.407	75.226	120.671	57.477	58.11	67.04	62.612	103.361	47.617	40.268	42.055	46.899	44.511	44.39	46.147	51.04	56.582	58.583	56.679	55.561	54.454	52.887	56.774	70.689	47.313	48.206	45.914	47.469	78.647	66.651	60.754	43.331	50.241	48.886	44.96	43.764	59.204	50.54	39.291	43.262	35.218	37.552	30.046	38.445	33.961	37.563	32.009	30.995	59.937	77.406	73.021	75.615	26.933	26.828	23.98	24.082	25.479	26.337	24.724	24.378	25.869	25.294	23.73	22.3	23.5	23.4	24.6	24.8	25.6	26	28	27.2	26.8	25.6	24.6	24.6	24.5	23.5	21.4	22	21.9	21.2	18.3	17.2	15.5	16.1	15.1	14.8	13	13.9	12.6	13.4	20.1	19.3	17.3	15.1	15.2	15.3	14	71.4	13.3	13.9	11.9	11.6	9.9	7.5	6.1	5
Total Current Assets Numbers are in millions	842.669	861.445	792.945	786.27	851.819	850.38	831.297	880.126	862.1	844.479	826.154	792.804	725.379	769.982	764.578	756.429	744.089	721.55	703.78	693.363	686.428	687.634	672.791	656.623	673.337	609.511	632.295	622.297	576.539	552.157	494.801	472.806	530.914	497.219	521.01	505.027	620.584	532.608	500.89	497.869	501.316	524.079	516.549	500.966	495.275	472.247	469.131	466.55	484.994	483.442	477.041	458.849	481.112	507.224	496.813	477.389	438.596	432.603	422.191	434.025	434.678	442.473	438.074	477.775	512.39	537.512	524.191	497.05	482.018	448.923	432.903	416.859	423.259	393.382	386.958	377.226	387.133	387.587	384.083	397.66	369.132	352.693	341.188	323.242	373.584	307.933	298.657	282.944	231.972	238.602	217.572	217.686	225.288	203.785	206.495	201.153	190.554	188.734	208.302	203.1	229.7	234.1	226.3	229.2	218.6	233.7	220.8	219.6	218.9	216.8	223.7	228.4	207.9	215.6	221.9	228.6	248.2	243.8	237.4	237.3	223.3	221.7	219	224.6	210.9	224.8	224.5	232.4	265	259.3	254.9	254.2	244.7	244.2	256.8	258.2	240.9	232.1	224.9	221.3	204.2	177.1	170.8	161.2
Non-Current Assets:
Property, Plant & Equipment, Net Numbers are in millions	276.039	269.217	210.955	265.175	205.65	206.066	207.115	207.552	199.53	249.677	255.882	207.793	255.141	268.546	266.031	243.071	230.395	217.29	211.482	218.713	209.427	208.982	208.119	157.94	150.569	148.78	154.848	157.014	152.475	143.884	144.445	148.678	149.939	151.919	155.622	155.839	144.805	144.955	147.723	151.352	152.377	153.095	153.204	152.755	150.146	146.98	146.296	147.465	146.835	146.66	148.336	145.763	154.465	159.382	158.872	156.789	141.114	135.594	140.128	144.575	147.733	145.437	141.128	141.409	137.907	140.267	136.833	130.445	125.993	123.463	121.072	120.651	119.109	116.432	115.248	116.209	118.883	118.213	119.298	123.716	120.936	118.872	120.069	120.56	115.853	125.994	124.879	125.605	156.677	159.436	151.377	152.968	153.008	157.055	157.645	159.586	159.548	159.966	161.852	163.5	164.9	162.9	162.8	164.6	156	153.1	156.8	155.2	149.6	148.5	147.4	147.1	148.2	148	150.1	151.1	150.4	153.2	152.1	152	153.6	153.1	153.5	153.5	159.8	156.2	155.5	156.1	180.7	173.2	172	172.5	170	170.6	177.3	177.4	170.8	166.2	164.4	158.7	153.2	155.1	151.4	126.9
Goodwill Numbers are in millions	632.837	624.637	625.049	627.534	620.343	626.262	623.443	620.622	607.161	619.449	631.821	636.858	636.113	447.267	447.059	443.272	436.273	430.671	430.114	436.679	428.629	433.156	415.254	413.64	416.779	418.384	426.86	422.185	417.949	341.925	335.297	333.276	340.533	332.139	339.935	340.338	248.319	248.416	246.653	252.52	255.049	259.688	260.188	260.134	259.388	257.169	256.726	258.4	257.087	256.069	260.927	259.084	262.283	267.803	266.556	263.089	84.874	82.439	84.105	84.727	85.134	83.638	82.305	83.211	84.327	86.868	86.865	87.011	86.667	80.373	80.098	79.36	86.794	61.527	60.892	55.654	48.023	47.849	48.796	49.495	48.142	0	44.535	0	44.104	43.977	43.496	0	42.683	42.519	0	33.722	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	254.364	256.328	260.925	266.1	268.321	275.305	278.359	281.853	281.461	290.221	299.725	306.948	312.606	161.402	164.234	161.1	161.765	162.907	165.819	171.3	171.066	175.263	168.05	169.5	173.317	176.6	182.39	183	185.356	75.823	75.763	77	81.776	80.474	86.692	90.1	27.458	28.474	29.995	31.3	31.909	33.16	34.107	35.029	35.894	36.651	37.537	38.648	43.741	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	1.645	0	0	0	0	48.023	47.849	48.796	49.495	48.142	47.595	44.535	44.81	44.104	43.977	43.496	42.963	0	0	33.724	33.722	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	887.201	880.965	885.974	893.634	888.664	901.567	901.802	902.475	888.622	909.67	931.546	943.806	636.113	447.267	611.293	443.272	436.273	430.671	595.933	436.679	428.629	433.156	415.254	413.64	416.779	594.984	426.86	422.185	603.305	341.925	335.297	333.276	422.309	332.139	426.627	430.438	275.777	276.89	276.648	252.52	286.958	259.688	294.295	260.134	259.388	257.169	256.726	258.4	257.087	256.069	260.927	259.084	262.283	267.803	266.556	263.089	84.874	82.439	84.105	84.727	85.134	83.638	82.305	83.211	84.327	86.868	86.865	87.011	86.667	80.373	80.098	79.36	86.794	61.527	60.892	55.654	48.023	47.849	48.796	49.495	48.142	47.595	44.535	44.81	44.104	43.977	43.496	42.963	42.683	42.519	33.724	33.722	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	-33.712	-34.443	0.034	125.434	121.305	0	148.995	153.728	162.961	162.693	294.261	27.202	29.383	28.509	193.346	149.59	152.766	0	150.975	139.099	141.491	141.016	137.924	174.56	0	237.596	239.891	0	165.12	149.744	260.752	0	42.134	64.335	62.072	82.011	79.33	77.142	54.79	130.414	110.268	123.179	106.058	47.64	46.133	28.386	25.798	60.398	48.155	59.02	46.01	129.768	127.069	124.016	121.631	103.248	112.332	109.06	105.812	81.901	70.885	75.01	78.037	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	34.513	33.712	34.443	33.065	25.966	26.867	26.383	25.49	32.039	33.724	34.796	35.257	44.587	37.007	34.301	35.665	33.49	32.03	31.885	32.596	29.297	30.153	29.492	32.522	27.36	25.806	26.648	25.825	36.094	36.343	24.19	23.24	25.661	24.581	26.219	26.455	17.885	18.053	17.795	20.227	16.523	17.821	16.827	14.996	16.546	16.089	16.109	17.018	12.395	11.426	11.728	12.065	7.436	8.633	8.488	8.285	12.167	11.201	11.713	10.87	8.947	7.526	7.262	7.651	25.253	25.959	25.476	24.125	28.268	30.566	29.593	29.676	19.588	19.845	20.017	19.364	19.725	19.757	20.138	21.513	23.001	22.814	22.78	23.047	14.643	7.53	7.486	7.8	13.53	13.513	12.405	12.694	9.418	8.883	9.331	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	201.505	231.944	284.456	191.972	96.802	92.966	213.073	212.338	251.27	207.936	204.706	122.475	571.03	411.048	238.05	200.701	198.828	198.628	187.846	207.367	206.263	212.44	204.696	209.363	208.078	271.478	217.521	217.614	226.804	122.607	109.677	115.168	299.123	368.257	252.417	245.019	235.905	234.743	237.989	288.034	172.717	221.416	170.431	199.361	200.548	202.625	217.014	196.515	185.879	192.462	180.599	193.281	188.109	181.684	176.218	170.005	130.95	115.45	109.251	95.219	107.687	109.807	95.862	87.727	302.353	296.642	289.486	277.675	280.462	274.212	262.058	252.074	168.336	168.077	157.88	156.904	160.756	147.053	144.372	141.726	138.65	136.789	134.856	132.226	132.287	127.896	124.375	120.453	116.325	115.217	110.871	103.628	137.74	133.229	128.341	128.944	121.782	96.606	92.629	85.1	75.7	66.3	66.2	62.9	26	25.8	30.7	31.6	29.3	30.9	31.1	32.2	39.2	26	26	26.9	28.7	32.1	32.9	27.8	30	27.7	32.2	29.8	25.6	22.7	22	19.3	14.8	14.1	10.1	9.7	12.8	10.7	8.3	7.6	8.3	8.1	8.2	7.1	3.5	4.8	4.2	4.8
Total Non-Current Assets Numbers are in millions	1,399.258	1,382.126	1,381.385	1,383.88	1,342.516	1,348.771	1,348.373	1,496.85	1,525.189	1,563.968	1,589.623	1,603.592	1,534.073	1,193.251	1,178.184	1,116.055	1,048.576	1,031.385	1,027.146	1,046.33	1,012.715	1,026.222	998.577	951.389	977.346	1,041.048	1,063.473	1,062.529	1,018.678	809.879	763.353	881.114	897.032	919.03	925.22	919.823	756.383	753.971	757.297	766.923	758.989	762.288	757.936	733.304	674.268	668.996	664.531	645.196	662.594	654.772	660.61	656.203	742.061	744.571	734.15	719.799	472.353	457.016	454.257	441.203	431.402	417.293	401.567	398.035	549.84	549.736	538.66	519.256	521.39	508.614	492.821	481.761	393.827	365.881	354.037	348.131	347.387	332.872	332.604	336.45	330.729	326.07	322.24	320.643	306.887	305.397	300.236	296.821	329.215	330.685	308.377	303.012	300.166	299.167	295.317	288.53	281.33	256.572	254.481	248.6	240.6	229.2	229	227.5	182	178.9	187.5	186.8	178.9	179.4	178.5	179.3	187.4	174	176.1	178	179.1	185.3	185	179.8	183.6	180.8	185.7	183.3	185.4	178.9	177.5	175.4	195.5	187.3	182.1	182.2	182.8	181.3	185.6	185	179.1	174.3	172.6	165.8	156.7	159.9	155.6	131.7
Total Assets Numbers are in millions	2,241.927	2,243.571	2,174.33	2,170.15	2,194.335	2,199.151	2,179.67	2,376.976	2,387.289	2,408.447	2,415.777	2,396.396	2,259.452	1,963.233	1,942.762	1,872.484	1,792.665	1,752.935	1,730.926	1,739.693	1,699.143	1,713.856	1,671.368	1,608.012	1,650.683	1,650.559	1,695.768	1,684.826	1,595.217	1,362.036	1,258.154	1,353.92	1,427.946	1,416.249	1,446.23	1,424.818	1,376.967	1,286.579	1,258.187	1,264.792	1,260.305	1,286.367	1,274.485	1,234.27	1,169.543	1,141.243	1,133.662	1,111.746	1,147.588	1,138.214	1,137.651	1,115.052	1,223.173	1,251.795	1,230.963	1,197.188	910.949	889.619	876.448	875.228	866.08	859.766	839.641	875.81	1,062.23	1,087.248	1,062.851	1,016.306	1,003.408	957.537	925.724	898.62	817.086	759.263	740.995	725.357	734.52	720.459	716.687	734.11	699.861	678.763	663.428	643.885	680.471	613.33	598.893	579.765	561.187	569.287	525.949	520.698	525.454	502.952	501.812	489.683	471.884	445.306	462.783	451.7	470.3	463.3	455.3	456.7	400.6	412.6	408.3	406.4	397.8	396.2	402.2	407.7	395.3	389.6	398	406.6	427.3	429.1	422.4	417.1	406.9	402.5	404.7	407.9	396.3	403.7	402	407.8	460.5	446.6	437	436.4	427.5	425.5	442.4	443.2	420	406.4	397.5	387.1	360.9	337	326.4	292.9
Liabilities & Equity:
Current Liabilities:
Account Payables Numbers are in millions	128.031	131.774	117.125	111.872	108.554	107.046	106.225	112.532	104.972	111.861	108.407	106.78	92.634	89.086	90.706	86.854	79.774	96.513	89.062	89.12	69.773	73.264	75.524	78.367	71.659	76.331	68.142	87.061	65.589	65.392	65.682	62.734	56.367	66.119	64.003	68.206	68.798	80.465	79.512	70.21	67.253	70.376	72.433	66.902	66.628	63.745	66.311	59.519	61.233	67.665	61.368	50.208	53.511	58.533	63.08	58.46	55.589	62.719	52.072	43.487	49.15	45.865	44.671	50.126	54.587	55.861	55.953	50.648	51.697	49.691	49.632	39.441	52.119	45.849	48.817	40.935	44.966	41.608	42.906	40.705	37.973	45.583	40.999	40.029	36.414	32.889	32.728	30.979	26.518	35.68	25.035	24.751	33.361	30.951	31.294	32.387	24.598	25.155	28.733	29.1	0	0	70.1	35	55.1	62.2	61.8	30.8	48.4	36.1	42.2	27.6	23.9	24.9	31.9	24.1	27.8	28.4	29.1	25.9	25.2	25.9	23.3	20.9	19.6	0	21.7	25.2	26	26.1	26.1	23.2	23.2	27.6	27.4	6.1	22.8	25.5	22.8	0	0	0	0	0
Short Term Debt Numbers are in millions	26.915	26.472	26.462	26.522	26.198	26.492	32.534	7.387	6.82	7.433	8.021	0	20	20	20	20	20	20	20	20	20	20.127	20.155	20.063	20.005	26.895	26.78	26.68	26.667	26.827	26.848	26.666	6.738	6.822	6.796	6.668	6.806	6.667	7.205	6.7	6.671	6.682	6.796	7.5	7.114	7.02	7.986	0	0.726	8.548	9.275	0	8.523	10.203	10.107	10.163	51.447	54.677	34.75	0	38.232	49.191	56.325	60.849	74.58	70.283	69.187	54.676	49.079	32.373	10.085	2.34	63.455	22.274	12.038	8.808	32.608	37.22	29.805	6.378	5.365	5.806	5.822	5.666	5.014	5.194	10.906	14.06	5.345	9.23	7.122	6.484	7.169	10.074	14.817	6.616	4.388	15.893	5.224	4.5	78.9	78.5	0	33.5	0	0	0	25.2	0	0	0	8.2	0	0	0	6	0	0	0	9.7	0	0	0	6.3	0	20.9	0	6.5	0	0	0	6.8	0	0	0	6.1	0	0	0	4	3	6.2	6.2	8.4
Tax Payables Numbers are in millions	0	41.105	34.231	19.972	29.379	26.9	24.881	6.149	22.555	19.058	14.361	5.366	22.608	19.871	15.49	3.58	8.822	22.415	16.507	6.739	11.612	9.815	8.208	10.769	20.191	12.177	8.801	31.448	20.618	8.576	1.202	3.889	12.341	16.253	13.722	11.658	14.424	18.833	13.264	5.545	4.582	9.042	3.034	3.662	4.632	0.394	3.657	4.389	5.555	13.116	11.07	3.051	4.509	2.622	1.826	0	5.252	5.702	2.311	10.09	5.294	3.571	4.879	6.083	7.395	7.759	10.335	7.199	9.153	8.321	11.145	0	3.122	0.067	4.696	0	0.615	0.63	5.784	0	1.415	0	5.519	0	13.25	0	9.203	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	41.105	-26.462	19.972	0	0	0	0	0	0	0	-9.542	0	0	48.863	0	0	0	126.979	0	0	0	0	0	0	122.551	0	0	36.848	0	0	0	47.528	0	45.034	49.3	53.642	53.932	43.754	0	47.102	0	38.106	0	48.433	36.723	0	0	49.22	0	43.597	0	44.737	40.153	33.138	38.098	0	5.702	47.23	10.09	52.432	0	48.968	56.938	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	159.532	152.4	138.708	174.452	161.27	139.512	128.891	219.797	214.791	197.906	203.148	218.46	201.579	188.884	180.531	200.111	176.062	154.43	138.649	161.65	160.823	154.311	162.383	172.861	196.092	167.869	169.681	144.09	160.214	162.547	108.283	128.121	117.842	125.975	145.543	165.373	161.24	175.39	149.788	151.602	115.824	108.278	124.169	113.5	115.837	106.312	119.236	124.892	114.691	110.485	104.986	118.511	110.831	110.928	108.727	75.02	93.813	78.459	88.246	104.783	93.801	88.549	89.192	102.629	108.318	103.418	93.004	96.666	93.307	77.999	73.162	85.654	72.788	75.403	64.868	81.116	70.159	70.884	73.313	79.984	80.827	70.979	67.327	69.02	72.084	61.319	52.665	54.661	58.825	56.578	49.328	51.265	63.107	54.102	51.803	47.975	55.677	54.437	54.932	46.4	51.6	49.5	45.4	41.5	51.5	50.7	47.9	47.2	53.4	51.7	52.3	56	51.6	46.6	41.5	41.9	41.2	39.1	38.1	35.2	36.2	33.4	33.7	33.2	30	30	31.5	23.4	39.2	42.9	42.8	38.8	40.9	38.4	41.7	58.3	34.2	31	31.8	53.6	51.1	47.2	55.7	62.6
Total Current Liabilities Numbers are in millions	314.478	351.751	316.526	332.818	325.401	299.95	292.531	345.865	349.138	336.258	333.937	330.606	336.821	317.841	306.727	310.545	284.658	293.358	264.218	277.509	262.208	257.517	266.27	282.06	307.947	283.272	273.404	289.279	273.088	255.342	202.015	221.41	193.288	215.234	230.064	251.905	251.268	281.355	249.769	234.057	194.33	194.378	206.432	191.564	194.211	177.471	197.19	188.8	182.205	199.814	186.699	171.77	177.374	182.286	183.74	181.741	206.101	207.259	177.379	168.45	186.477	187.176	195.067	219.687	244.88	237.321	228.479	209.189	203.236	168.384	144.024	127.435	191.484	143.593	130.419	130.859	148.348	150.342	151.808	127.067	125.58	122.368	119.667	114.715	126.762	99.402	105.502	99.7	90.688	101.488	81.485	82.5	103.637	95.127	97.914	86.978	84.663	95.485	88.889	80	130.5	128	115.5	110	106.6	112.9	109.7	103.2	101.8	87.8	94.5	91.8	75.5	71.5	73.4	72	69	67.5	67.2	70.8	61.4	59.3	57	60.4	49.6	50.9	53.2	55.1	65.2	69	68.9	68.8	64.1	66	69.1	70.5	57	56.5	54.6	57.6	54.1	53.4	61.9	71
Non-Current Liabilities:
Long Term Debt Numbers are in millions	577.144	608.189	614.818	619.665	756.727	821.397	871.697	600.79	633.256	691.03	671.831	638.357	674.45	432.341	458.85	376.435	408.972	392.152	391.449	413.658	433.745	459.8	399.266	341.311	370.195	403.712	441.426	447.832	445.717	242.679	268.568	363.836	464.6	447.087	471.502	459.959	388	263	266	245	270.667	281.667	276.667	260.667	282.333	293.333	278.333	272.333	304	169.848	185.099	-116.047	249.242	248.052	249.651	367.094	-54.867	-36.472	-43.315	0	-43.673	-28.04	-23.507	0	93.448	103.289	103.611	103.726	111.234	112.777	112.789	112.541	53.839	45.339	45.651	45.834	53.962	54.352	54.283	54.463	59.911	58.678	59.717	59.915	63.982	63.906	64.041	64.35	70.126	69.819	67.354	67.381	71.392	71.362	71.613	71.806	76.891	36.255	36.506	36.3	11.9	12.2	12.2	11.9	11.6	12	12	12.3	12.4	12.9	12.7	13.3	13.4	13.9	14.2	14.7	15.4	17.2	16.4	16.6	18.9	20.5	28.5	27.5	28.1	28.3	28.1	28.9	30	26.7	22.6	23	24.4	21.7	23.4	24.6	25.2	24.4	24.1	22.5	19	18.2	30.5	24
Deferred Revenue Non-Current Numbers are in millions	0	46.418	0	44.495	137.563	139.783	0	0	0	0	0	189.973	199.486	201.311	201.04	208.068	190.073	185.464	184.179	186.697	163.342	168.34	166.294	166.101	167.373	167.906	173.84	170.773	172.851	166.672	158.908	157.927	162.362	160.795	162.403	156.16	167.151	165.272	162.289	174.598	146.344	153.192	153.202	152.084	154.457	150.92	149.307	151.536	125.899	124.163	126.93	124.31	127.821	134.024	129.934	126.479	126.973	118.583	125.427	125.387	125.793	122.158	117.618	120.494	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	103.175	102.334	102.228	102.419	102.155	102.744	102.532	31.881	30.409	31.342	33.049	33.337	49.898	13.017	12.065	10.916	11.425	10.533	10.069	9.787	11.251	10.986	7.613	7.164	8.973	8.589	10.249	9.341	37.347	36.176	34.867	34.044	26.255	25.964	26.705	24.872	29.41	28.334	27.094	26.306	48.365	47.872	49.614	49.621	19.184	18.064	17.094	17.249	30.398	30.333	30.506	30.458	48.574	48.682	48.689	49.177	45.075	44.841	44.75	44.8	36.393	36.318	36.297	36.491	100.686	100.899	101.058	100.934	101.238	101.163	101.141	100.969	75.88	75.754	75.713	75.511	77.44	76.1	75.202	76.704	75.639	74.226	73.245	70.845	66.311	64.739	61.325	61.402	61.128	60.43	57.921	56.053	47.655	47.132	46.952	47.151	36.904	36.583	36.281	36	0	0	0	28.5	0	0	0	22.8	0	0	0	16.8	0	0	0	17	0	0	0	14.4	0	0	0	12.1	0	0	0	9.8	0	0	0	30.7	0	0	0	33.8	0	0	0	32.6	29.9	29.2	24.2	19.8
Other Non-Current Liabilities Numbers are in millions	151.785	147.65	146.004	148.446	141.326	143.929	143.164	474.699	532.071	511.747	516.053	559.708	374.106	351.266	342.23	364.697	307.507	308.238	345.808	306.166	283.634	294.406	334.934	337.958	303.862	315.916	329.503	335.796	217.858	218.243	174.426	173.418	176.87	175.63	177.319	170.954	183.386	181.331	196.078	247.102	157.285	164.348	160.884	160.071	165.558	162.109	160.325	162.66	140.364	14.526	14.807	340.84	17.32	16.874	18.183	16.647	14.012	14.259	14.674	97.191	11.524	8.996	9.008	104.013	137.481	146.487	145.927	139.919	134.854	130.564	127.555	119.822	97.546	97.003	94.461	90.756	90.773	89.271	94.598	98.265	89.346	89.611	88.921	90.552	82.865	68.385	67.07	65.251	63.873	64.242	60.309	61.26	56.89	53.958	54.16	57.283	54.1	56.423	55.528	56.9	90.5	89.7	90.8	63.5	41.6	43.1	44.5	26.7	47.1	55.3	56.5	44.4	64.7	64	65.4	49.3	65.7	67.4	66.1	49.3	61.3	62	60.5	48.1	58.8	60.5	59.1	50.8	73.9	67.3	65.5	34.7	65	64.3	68.7	34.8	67.3	63.3	61.8	28.7	26.7	24.5	20.8	12.2
Total Non-Current Liabilities Numbers are in millions	832.104	858.173	863.05	870.53	1,000.208	1,068.07	1,117.393	1,107.37	1,195.736	1,234.119	1,220.933	1,231.402	1,098.454	796.624	813.145	752.048	727.904	710.923	747.326	729.611	728.63	765.192	741.813	686.433	683.03	728.217	781.178	792.969	700.922	505.098	477.861	571.298	667.725	648.681	675.526	655.785	600.796	472.665	489.172	492.102	476.317	493.887	487.165	470.359	467.075	473.506	455.752	452.242	474.762	463.033	484.272	503.871	570.778	581.656	576.391	559.397	258.166	259.794	266.963	267.378	255.83	261.59	257.034	260.998	331.615	350.675	350.596	344.579	347.326	344.504	341.485	333.332	227.265	218.096	215.825	212.101	222.175	219.723	224.083	229.432	224.896	222.515	221.883	221.312	213.158	197.03	192.436	191.003	195.127	194.491	185.584	184.694	175.937	172.452	172.725	176.24	167.895	129.261	128.315	129.2	102.4	101.9	103	103.9	53.2	55.1	56.5	61.8	59.5	68.2	69.2	74.5	78.1	77.9	79.6	81	81.1	84.6	82.5	80.3	80.2	82.5	89	87.7	86.9	88.8	87.2	89.5	103.9	94	88.1	88.4	89.4	86	92.1	93.2	92.5	87.7	85.9	83.8	75.6	71.9	75.5	56
Total Liabilities Numbers are in millions	1,146.582	1,209.924	1,179.576	1,203.348	1,325.609	1,368.02	1,409.924	1,453.235	1,544.874	1,570.377	1,554.87	1,562.008	1,435.275	1,114.465	1,119.872	1,062.593	1,012.562	1,004.281	1,011.544	1,007.12	990.838	1,022.709	1,008.083	968.493	990.977	1,011.489	1,054.582	1,082.248	974.01	760.44	679.876	792.708	861.013	863.915	905.59	907.69	852.064	754.02	738.941	726.159	670.647	688.265	693.597	661.923	661.286	650.977	652.942	641.042	656.967	662.847	670.971	675.641	748.152	763.942	760.131	741.138	464.267	467.053	444.342	435.828	442.307	448.766	452.101	480.685	576.495	587.996	579.075	553.768	550.562	512.888	485.509	460.767	418.749	361.689	346.244	342.96	370.523	370.065	375.891	356.499	350.476	344.883	341.55	336.027	339.92	296.432	297.938	290.703	285.815	295.979	267.069	267.194	279.574	267.579	270.639	263.218	252.558	224.746	217.204	209.2	232.9	229.9	218.5	213.9	159.8	168	166.2	165	161.3	156	163.7	166.3	153.6	149.4	153	153	150.1	152.1	149.7	151.1	141.6	141.8	146	148.1	136.5	139.7	140.4	144.6	169.1	163	157	157.2	153.5	152	161.2	163.7	149.5	144.2	140.5	141.4	129.7	125.3	137.4	127
Equity:
Preferred Stock Numbers are in millions	3.569	3.569	3.569	3.569	3.569	3.569	3.569	3.569	3.569	3.569	3.569	3.569	3.569	3.569	3.569	3.569	3.569	3.569	3.569	3.569	3.569	3.569	3.569	3.569	3.569	3.569	3.569	3.569	3.569	3.569	3.569	3.569	3.569	3.569	3.569	3.569	3.569	3.569	3.569	3.569	3.569	3.569	3.569	3.569	3.569	3.569	3.569	3.569	3.569	3.569	3.569	3.569	3.569	3.569	3.569	3.569	3.569	3.569	3.569	3.569	3.569	3.569	3.569	3.569	3.569	3.569	3.569	3.569	3.569	3.569	3.569	3.569	1.819	1.819	1.819	3.569	3.569	3.569	3.569	3.569	3.569	3.569	3.569	3.569	3.569	3.569	3.569	3.569	3.569	3.569	3.569	3.569	3.569	3.569	3.569	3.569	3.569	3.569	3.569	3.6	3.6	3.6	3.6	3.6	3.6	3.6	3.6	3.6	3.6	3.6	3.6	3.6	3.6	3.6	3.6	3.6	3.6	3.6	3.6	3.6	3.6	3.6	3.6	3.6	3.6	3.6	3.6	3.6	3.6	3.6	3.6	3.6	3.6	3.6	3.6	3.6	3.6	3.6	3.5	0	0	0	0	0
Common Stock Numbers are in millions	324.609	320.556	315.241	312.324	303.417	294.364	287.009	281.98	273.01	267.645	262.627	260.121	252.084	253.773	245.887	242.693	234.703	233.786	232.167	229.127	223.412	218.801	213.099	211.806	207.315	204.171	200.002	194.953	189.145	187.075	182.158	172.681	166.147	163.719	164.074	157.643	156.277	156.158	154.288	148.401	146.808	143.835	141.006	132.055	129.727	127.461	119.738	112.135	106.656	105.054	101.347	5.929	94.628	92.634	90.674	0.316	80.55	78.387	75.95	0	72.825	71.571	70.48	0.412	68.603	67.453	65.345	12.975	65.858	64.093	61.826	16.096	57.49	57.317	55.22	50.887	45.355	44.753	42.129	39.248	33.956	32.645	32.245	31.187	29.773	29.271	29.117	28.626	28.06	27.891	26.476	25.386	20.356	19.086	18.927	18.841	18.841	18.841	12.914	12.6	12.6	0	0	12.6	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	0	0	0
Retained Earnings Numbers are in millions	1,281.793	1,235.226	1,183.091	1,143.442	1,085.521	1,038.75	990.129	1,158.347	1,124.908	1,098.048	1,068.464	1,050.214	1,089.197	1,093.261	1,085.383	1,065.789	1,070.218	1,058.955	1,039.609	1,012.266	997.412	971.453	947.929	935.577	925.337	906.244	887.656	868.675	915.311	896.621	897.458	901.415	888.898	877.103	858.368	858.553	849.634	845.584	833.255	835.126	813.982	806.219	795.051	792.206	778.095	769.755	756.867	747.953	749.195	740.323	722.678	708.306	700.858	690.421	680.362	676.195	673.559	673.03	670.282	674.019	670	667.687	663.872	665.248	657.349	648.005	636.65	628.48	618.877	610.032	600.608	595.853	582.882	576.822	567.319	556.709	537.67	525.755	511.685	493.979	480.031	464.633	450.232	436.69	477.707	455.626	444.619	434.693	424.965	421.256	413.855	407.577	400.266	394.148	388.844	382.426	374.823	372.345	371.056	365.1	359.1	354.7	356.9	355.9	352.5	350.9	347.6	343.5	337.6	331.7	325.9	325.9	318.6	312.6	311.5	309.7	307.5	303.7	301.2	297	293.8	289.2	288.5	287.3	285	283.5	283.5	282.4	292.1	289.8	437	285.3	283.3	278.7	276.5	272.3	265.4	258.8	253.7	248.5	225.9	205.8	195.6	178
Accumulated Other Comprehensive Income/Loss Numbers are in millions	-126.205	-147.548	-139.548	-129.249	-160.41	-141.928	-147.082	-158.717	-197.415	-170.278	-140.993	-149.14	-189.323	-179.145	-188.948	-182.397	-207	-225.21	-233.075	-214.003	-217.234	-203.406	-204.563	-218.927	-183.435	-181.525	-156.203	-171.762	-191.703	-199.775	-216.892	-230.246	-203.179	-202.476	-190.58	-208.199	-192.12	-181.283	-187.993	-166.73	-93.596	-74.731	-77.667	-78.269	-126.902	-135.163	-130.005	-127.072	-102.052	-106.595	-94.186	-103.184	-55.023	-30.72	-35.725	-44.316	-45.088	-66.073	-51.86	-45.856	-56.02	-64.893	-81.165	-74.412	13.122	37.103	34.681	23.025	21.402	13.845	12.55	11.904	-21.64	-22.364	-25.12	-27.456	-25.247	-26.434	-21.913	-15.89	-26.051	-28.973	-26.552	-26.415	-34.259	-36.031	-41.259	-42.999	-46.395	-44.999	-50.821	-49.047	-44.749	-49.3	-49.127	-47.697	-47.877	-45.221	-43.958	-42	-42.4	-207.7	-207.9	-207.1	-202.6	-201.7	-201.8	-199.5	-198.8	-200.5	-199.1	-200.4	-194.2	-190	-191.2	-188.2	-185.2	-183.3	-177.3	-170.2	-168.6	-163.3	-156.6	-153.2	-155.7	-149.8	-149.8	-149.8	-161.7	-150.5	-145.5	-141.7	-135.9	-132.3	-133.3	-130.1	-125.9	-119.7	-116.4	-111.5	-108.4	-96.8	-80.1	-63.2
Other Total Stockholders Equity Numbers are in millions	-388.421	-378.156	-367.599	-363.284	-363.371	-363.624	-363.879	-361.438	-361.657	-360.914	-332.76	-330.376	-331.35	-331.039	-331.215	-319.763	-329.025	-329.59	-329.674	-305.159	-305.092	-305.363	-302.673	-298.143	-298.466	-298.623	-299.103	-297.834	-299.583	-287.861	-289.952	-289.254	-291.242	-291.61	-295.392	-295.07	-295.28	-295.222	-288.228	-286.557	-286.461	-286.503	-286.758	-361.378	-282.699	-282.403	-276.505	-273.63	-384.297	-168.271	-171.892	-375.485	-177.95	-180.048	-182.055	-380.509	-189.402	-190.873	-268.953	-195.116	-269.36	-269.369	-269.526	-200.639	-189.214	-190.269	-191.882	-206.751	-191.002	-182.797	-176.512	-611.326	-164.724	-273.337	-204.487	-531.072	-197.35	-197.249	-194.674	-520.906	-142.12	-137.994	-137.616	-137.173	-136.239	-452.435	-436.046	-134.827	-134.827	-134.409	-134.199	-133.981	-133.562	-132.13	-131.04	-130.674	-130.03	-128.974	-98.002	-96.8	-95.5	82.8	84.2	-91.2	87.3	91.8	92.7	93.8	94.1	105.4	108.1	112.3	113.7	114	121.1	128.5	151.3	153	145.2	135.6	136.5	131.2	123.2	122.1	126.9	126.7	124.3	127	157.4	140.7	-15.1	132	123	123.5	134.4	133.7	127.4	119.5	116.2	108.7	113.7	102.7	73.5	51.1
Total Shareholders Equity Numbers are in millions	1,095.345	1,033.647	994.754	966.802	868.726	831.131	769.746	923.741	842.415	838.07	860.907	834.388	824.177	848.768	814.676	809.891	780.103	748.654	712.596	732.573	708.305	691.147	663.285	639.519	659.706	633.836	641.186	602.578	616.739	601.596	578.278	561.212	564.193	552.334	540.039	516.496	522.08	528.806	514.891	538.633	584.302	598.102	575.201	572.347	501.79	483.219	480.72	470.704	483.958	475.367	460.169	439.411	471.454	483.222	466.151	451.368	446.682	419.653	428.988	436.616	421.014	411	387.23	393.766	484.826	498.408	483.018	461.531	452.846	444.649	440.215	437.853	398.337	397.574	394.751	382.397	363.997	350.394	340.796	377.611	349.385	333.88	321.878	307.858	340.551	316.898	300.955	289.062	275.372	273.308	258.88	253.504	245.88	235.373	231.173	226.465	219.326	220.56	245.579	242.5	237.4	233.4	236.8	242.8	240.8	244.6	242.1	241.4	236.5	240.2	238.5	241.4	241.7	240.2	245	253.6	277.2	277	272.7	266	265.3	260.7	258.7	259.8	259.8	264	261.6	263.2	291.4	283.6	280	279.2	274	273.5	281.2	279.5	270.5	262.2	257	245.7	231.2	211.7	189	165.9
Total Equity Numbers are in millions	1,095.345	1,033.647	994.754	966.802	868.726	831.131	769.746	923.741	842.415	838.07	860.907	834.388	824.177	857.117	822.89	817.884	787.741	755.798	719.382	739.346	714.543	697.24	669.209	645.156	665.092	639.07	646.451	607.555	621.207	603.563	580.215	564.259	566.933	554.428	540.64	517.128	524.903	532.559	519.246	543.457	589.658	603.815	580.888	578.242	508.257	490.266	487.776	478.453	490.621	481.708	466.68	445.156	475.021	487.853	470.832	456.05	450.726	422.566	432.106	439.4	423.773	413.435	387.54	395.125	485.735	499.252	483.776	462.538	452.846	444.649	440.215	437.853	398.337	397.574	394.751	382.397	363.997	350.394	340.796	377.611	349.385	333.88	321.878	307.858	340.551	316.898	300.955	289.062	275.372	273.308	258.88	253.504	245.88	235.373	231.173	226.465	219.326	220.56	245.579	242.5	237.4	233.4	236.8	242.8	240.8	244.6	242.1	241.4	236.5	240.2	238.5	241.4	241.7	240.2	245	253.6	277.2	277	272.7	266	265.3	260.7	258.7	259.8	259.8	264	261.6	263.2	291.4	283.6	280	279.2	274	273.5	281.2	279.5	270.5	262.2	257	245.7	231.2	211.7	189	165.9
Total Liabilities & Shareholders Equity Numbers are in millions	2,241.927	2,243.571	2,174.33	2,170.15	2,194.335	2,199.151	2,179.67	2,376.976	2,387.289	2,408.447	2,415.777	2,396.396	2,259.452	1,963.233	1,942.762	1,872.484	1,792.665	1,752.935	1,730.926	1,739.693	1,699.143	1,713.856	1,671.368	1,608.012	1,650.683	1,650.559	1,695.768	1,684.826	1,595.217	1,362.036	1,258.154	1,353.92	1,427.946	1,416.249	1,446.23	1,424.818	1,376.967	1,286.579	1,258.187	1,264.792	1,260.305	1,286.367	1,274.485	1,234.27	1,169.543	1,141.243	1,133.662	1,111.746	1,147.588	1,138.214	1,137.651	1,115.052	1,223.173	1,251.795	1,230.963	1,197.188	910.949	889.619	876.448	875.228	866.08	859.766	839.641	875.81	1,062.23	1,087.248	1,062.851	1,016.306	1,003.408	957.537	925.724	898.62	817.086	759.263	740.995	725.357	734.52	720.459	716.687	734.11	699.861	678.763	663.428	643.885	680.471	613.33	598.893	579.765	561.187	569.287	525.949	520.698	525.454	502.952	501.812	489.683	471.884	445.306	462.783	451.7	470.3	463.3	455.3	456.7	400.6	412.6	408.3	406.4	397.8	396.2	402.2	407.7	395.3	389.6	398	406.6	427.3	429.1	422.4	417.1	406.9	402.5	404.7	407.9	396.3	403.7	402	407.8	460.5	446.6	437	436.4	427.5	425.5	442.4	443.2	420	406.4	397.5	387.1	360.9	337	326.4	292.9

MSA Safety Incorporated

NYSE:MSA Add to watchlist

NYSE:MSA