| Receivables | 309.7 | 293.8 | 296 | - |
| Inventory | 302.7 | 282.9 | 273.3 | - |
| Prepaid Expenses | 100.3 | 41.9 | 43.1 | - |
| Total Current Assets | 976.9 | 618.6 | 612.4 | - |
| Property, Plant & Equipment | 281.6 | 200.2 | 207.2 | - |
| Goodwill | 3,113 | 2,940 | 1,857 | - |
| Other Intangible Assets | 815.4 | 809.6 | 251.8 | - |
| Other Long-Term Assets | 77.1 | 151 | 133 | - |
| Accounts Payable | 277.2 | 254.6 | 233.2 | - |
| Accrued Expenses | 214.3 | 64.1 | 87.4 | - |
| Current Portion of Leases | - | 12 | 10.8 | - |
| Current Income Taxes Payable | - | 5.4 | 4.3 | - |
| Current Unearned Revenue | 165.1 | 143.1 | 161.1 | - |
| Other Current Liabilities | - | 54.5 | 58 | - |
| Total Current Liabilities | 656.6 | 533.7 | 554.8 | - |
| Long-Term Leases | 71.8 | 59.7 | 36.3 | - |
| Long-Term Unearned Revenue | 39.8 | 35.8 | 24.6 | - |
| Pension & Post-Retirement Benefits | - | 52.3 | 56.3 | - |
| Other Long-Term Liabilities | 384.1 | 275.1 | 128.2 | - |
| Common Stock | 1.1 | 4,254 | 2,614 | - |
| Comprehensive Income & Other | -249.7 | -491.3 | -353.2 | - |
| Total Liabilities & Equity | 5,265 | 4,719 | 3,061 | - |
| Total Debt | 1,220 | 71.7 | 47.1 | - |
| Net Cash (Debt) | -956.2 | -71.7 | -47.1 | - |
| Working Capital | 320.3 | 84.9 | 57.6 | - |
| Tangible Book Value | -963.9 | 13.2 | 152.4 | - |
| Land | - | 35.9 | 45.2 | - |
| Buildings | - | 143.7 | 178.1 | - |
| Machinery | - | 457.6 | 443.2 | - |