Fundamentals
Fundamentals Tabs
Balance Sheet
| Year Ending Dec 2019 (Update) | Year Ending Dec 2018 (Update) | Year Ending Dec 2017 (Update) | Year Ending Dec 2016 (Update) | Year Ending Dec 2015 (Update) | |
|---|---|---|---|---|---|
| Cash & Equivalents | 155.70 | 316.70 | 278.90 | 187.80 | 330.00 |
| Short Term Investments | 0.00 | 0.00 | 0.00 | 0.00 | 1.80 |
| Cash and Short Term Investments | 155.70 | 316.70 | 278.90 | 187.80 | 331.80 |
| Accounts Receivable - Trade, Gross | 358.80 | 348.40 | 348.80 | 289.10 | 277.20 |
| Provision for Doubtful Accounts | -2.40 | -3.10 | -2.90 | -2.10 | -1.00 |
| Accounts Receivable - Trade, Net | 356.40 | 345.30 | 345.90 | 287.00 | 276.20 |
| Total Receivables, Net | 356.40 | 345.30 | 345.90 | 287.00 | 276.20 |
| Inventories - Finished Goods | 302.50 | 264.30 | 214.30 | 159.60 | 156.30 |
| Inventories - Work In Progress | 29.00 | 34.10 | 30.80 | 28.80 | 33.10 |
| Inventories - Raw Materials | 85.90 | 84.40 | 85.60 | 69.80 | 84.60 |
| Total Inventory | 417.40 | 382.80 | 330.70 | 258.20 | 274.00 |
| Deferred Income Tax - Current Asset | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Current Assets | 26.90 | 33.40 | 44.70 | 23.80 | 24.00 |
| Other Current Assets, Total | 26.90 | 33.40 | 44.70 | 23.80 | 24.00 |
| Total Current Assets | 956.40 | 1,078.20 | 1,000.20 | 756.80 | 906.00 |
| Buildings - Gross | 255.40 | 301.30 | 300.30 | 284.70 | 277.30 |
| Land/Improvements - Gross | 27.80 | 27.80 | 27.90 | 25.10 | 25.20 |
| Machinery/Equipment - Gross | 834.10 | 814.60 | 795.10 | 770.50 | 750.10 |
| Construction in Progress - Gross | 72.90 | 49.70 | 36.40 | 24.20 | 33.20 |
| Natural Resources - Gross | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Property/Plant/Equipment - Gross | 226.70 | 73.80 | 66.70 | 60.80 | 59.20 |
| Property/Plant/Equipment, Total - Gross | 1,416.90 | 1,267.20 | 1,226.40 | 1,165.30 | 1,145.00 |
| Accumulated Depreciation, Total | -693.20 | -669.00 | -618.70 | -576.70 | -535.40 |
| Property/Plant/Equipment, Total - Net | 723.70 | 598.20 | 607.70 | 588.60 | 609.60 |
| Goodwill, Net | 2,079.50 | 1,992.90 | 1,958.90 | 1,444.10 | 1,354.90 |
| Intangibles - Gross | 3,298.10 | 2,731.80 | 2,707.80 | 1,758.00 | 1,551.10 |
| Accumulated Intangible Amortization | -548.10 | -457.80 | -387.30 | -326.20 | -281.60 |
| Intangibles, Net | 2,750.00 | 2,274.00 | 2,320.50 | 1,431.80 | 1,269.50 |
| LT Investment - Affiliate Companies | 9.70 | 8.50 | 9.30 | 8.50 | 8.40 |
| LT Investments - Other | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Long Term Investments | 9.70 | 8.50 | 9.30 | 8.50 | 8.40 |
| Other Long Term Assets | 138.10 | 117.40 | 118.20 | 124.30 | 108.50 |
| Other Long Term Assets, Total | 138.10 | 117.40 | 118.20 | 124.30 | 108.50 |
| Total Assets | 6,657.40 | 6,069.20 | 6,014.80 | 4,354.10 | 4,256.90 |
| Accounts Payable | 473.30 | 430.20 | 398.90 | 331.60 | 293.90 |
| Accrued Expenses | 358.60 | 294.90 | 260.20 | 237.30 | 212.40 |
| Notes Payable/Short Term Debt | 252.90 | 1.80 | 270.90 | 426.80 | 357.20 |
| Current Portion of Long Term Debt/Capital Leases | 0.00 | 596.50 | 0.00 | 0.00 | 0.00 |
| Income Taxes Payable | 7.50 | 2.90 | 5.00 | 6.20 | 7.20 |
| Other Current Liabilities | 0.00 | 0.00 | 0.00 | 0.00 | 2.00 |
| Other Current liabilities, Total | 7.50 | 2.90 | 5.00 | 6.20 | 9.20 |
| Total Current Liabilities | 1,092.30 | 1,326.30 | 935.00 | 1,001.90 | 872.70 |
| Long Term Debt | 1,810.20 | 1,508.80 | 2,103.40 | 693.40 | 692.80 |
| Total Long Term Debt | 1,810.20 | 1,508.80 | 2,103.40 | 693.40 | 692.80 |
| Total Debt | 2,063.10 | 2,107.10 | 2,374.30 | 1,120.20 | 1,050.00 |
| Deferred Income Tax - Long Term Liability | 579.60 | 576.40 | 561.20 | 512.20 | 484.80 |
| Deferred Income Tax | 579.60 | 576.40 | 561.20 | 512.20 | 484.80 |
| Minority Interest | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Pension Benefits - Underfunded | 0.00 | 0.00 | 0.00 | 0.00 | 25.10 |
| Other Long Term Liabilities | 507.50 | 203.90 | 197.20 | 168.70 | 158.30 |
| Other Liabilities, Total | 507.50 | 203.90 | 197.20 | 168.70 | 183.40 |
| Total Liabilities | 3,989.60 | 3,615.40 | 3,796.80 | 2,376.20 | 2,233.70 |
| Convertible Preferred Stock – Non-Redeemable | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Preferred Stock - Non Redeemable, Net | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Common Stock | 292.80 | 292.80 | 292.80 | 292.80 | 146.40 |
| Common Stock, Total | 292.80 | 292.80 | 292.80 | 292.80 | 146.40 |
| Additional Paid-In Capital | 295.50 | 280.80 | 264.60 | 251.40 | 376.40 |
| Retained Earnings (Accumulated Deficit) | 4,237.40 | 3,832.60 | 3,479.00 | 2,926.00 | 2,650.00 |
| Treasury Stock - Common | -2,091.20 | -1,898.80 | -1,782.00 | -1,428.50 | -1,103.70 |
| Cumulative Translation Adjustment | -36.80 | -42.50 | -31.60 | -50.00 | -38.50 |
| Minimum Pension Liability Adjustment | 0.00 | 0.90 | -0.60 | -13.20 | -11.50 |
| Other Comprehensive Income | -29.90 | -12.00 | -4.20 | -0.60 | 4.10 |
| Other Equity, Total | -66.70 | -53.60 | -36.40 | -63.80 | -45.90 |
| Total Equity | 2,667.80 | 2,453.80 | 2,218.00 | 1,977.90 | 2,023.20 |
| Total Liabilities & Shareholders' Equity | 6,657.40 | 6,069.20 | 6,014.80 | 4,354.10 | 4,256.90 |
| Shares Outstanding – Common Stock Primary Issue | 245.42 | 246.89 | 247.63 | 253.96 | 259.91 |
| Total Common Shares Outstanding | 245.42 | 246.89 | 247.63 | 253.96 | 259.91 |
| Treasury Shares – Common Primary Issue | 47.44 | 45.97 | 45.23 | 38.89 | 32.95 |
| Employees | 4,800.00 | 4,700.00 | 4,700.00 | 4,500.00 | 4,400.00 |
| Number of Common Shareholders | 1,900.00 | 1,900.00 | 1,900.00 | 1,900.00 | 1,900.00 |
| Accumulated Intangible Amortization | 548.10 | 457.80 | 387.30 | 326.20 | 281.60 |
| Total Current Assets less Inventory | 539.00 | 695.40 | 669.50 | 498.60 | 632.00 |
| Quick Ratio | 0.49 | 0.52 | 0.72 | 0.50 | 0.72 |
| Current Ratio | 0.88 | 0.81 | 1.07 | 0.76 | 1.04 |
| Net Debt | 1,907.40 | 1,790.40 | 2,095.40 | 932.40 | 718.20 |
| Tangible Book Value | -2,161.70 | -1,813.10 | -2,061.40 | -898.00 | -601.20 |
| Tangible Book Value per Share | -8.81 | -7.34 | -8.32 | -3.54 | -2.31 |
| Total Capital Leases | 0.00 | 84.50 | 92.00 | 97.00 | 100.60 |
| Capital Lease Payments Due in Year 1 | 0.00 | 6.00 | 6.00 | 5.70 | 5.80 |
| Capital Lease Payments Due in Year 2 | 0.00 | 5.80 | 6.10 | 6.00 | 5.80 |
| Capital Lease Payments Due in Year 3 | 0.00 | 5.70 | 6.10 | 6.00 | 6.00 |
| Capital Lease Payments Due in Year 4 | 0.00 | 5.70 | 6.10 | 6.00 | 6.00 |
| Capital Lease Payments Due in Year 5 | 0.00 | 6.00 | 6.10 | 6.00 | 6.10 |
| Capital Lease Payments Due in 2-3 Years | 0.00 | 11.50 | 12.20 | 12.00 | 11.80 |
| Capital Lease Payments Due in 4-5 Years | 0.00 | 11.70 | 12.20 | 12.00 | 12.10 |
| Capital Lease Payments Due in Year 6 & Beyond | 0.00 | 55.30 | 61.60 | 67.30 | 70.90 |
| Total Operating Leases | 160.40 | 73.30 | 72.30 | 81.60 | 90.20 |
| Operating Lease Payments Due in Year 1 | 23.40 | 18.70 | 19.50 | 18.60 | 19.50 |
| Operating Lease Payments Due in Year 2 | 23.50 | 14.60 | 16.10 | 16.90 | 16.70 |
| Operating Lease Payments Due in Year 3 | 21.10 | 12.20 | 12.90 | 14.30 | 14.60 |
| Operating Lease Payments Due in Year 4 | 16.40 | 10.90 | 8.40 | 10.80 | 12.80 |
| Operating Lease Payments Due in Year 5 | 13.90 | 6.40 | 7.30 | 7.60 | 10.00 |
| Operating Lease Payments Due in 2-3 Years | 44.60 | 26.80 | 29.00 | 31.20 | 31.30 |
| Operating Lease Payments Due in 4-5 Years | 30.30 | 17.30 | 15.70 | 18.40 | 22.80 |
| Standardized Operating Lease Payments Due in Year 6 and Beyond | 62.10 | 10.50 | 8.10 | 13.40 | 16.60 |
| Pension Obligation - Domestic | 0.00 | 0.00 | 0.00 | 0.00 | 64.20 |
| Post-Retirement Obligation | 0.00 | 0.00 | 0.00 | 0.00 | 21.30 |
| Plan Assets - Domestic | 0.00 | 0.00 | 0.00 | 0.00 | 66.20 |
| Plan Assets - Post-Retirement | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Funded Status - Domestic | 0.00 | 0.00 | 0.00 | 0.00 | 2.00 |
| Funded Status - Post-Retirement | 0.00 | 0.00 | 0.00 | 0.00 | -21.30 |
| Accumulated Obligation - Domestic | 0.00 | 0.00 | 0.00 | 0.00 | 62.90 |
| Accumulated Obligation - Post-Retirement | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Unfunded Plan Obligations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Total Funded Status | 0.00 | 0.00 | 0.00 | 0.00 | -19.30 |
| Discount Rate - Domestic | 0.00 | 0.00 | 0.00 | 0.00 | 3.73 |
| Discount Rate - Post-Retirement | 0.00 | 0.00 | 0.00 | 0.00 | 4.11 |
| Compensation Rate - Domestic | 0.00 | 0.00 | 0.00 | 0.00 | 4.31 |
| Accrued Liabilities - Domestic | 0.00 | 0.00 | 0.00 | 0.00 | -3.10 |
| Accrued Liabilities - Post-Retirement | 0.00 | 0.00 | 0.00 | 0.00 | -21.30 |
| Other Assets, Net - Domestic | 0.00 | 0.00 | 0.00 | 0.00 | 17.10 |
| Other Assets, Net - Post-Retirement | 0.00 | 0.00 | 0.00 | 0.00 | 0.70 |
| Net Assets Recognized on Balance Sheet | 0.00 | 0.00 | 0.00 | 0.00 | -6.60 |
| Equity % - Domestic | 0.00 | 0.00 | 0.00 | 0.00 | 25.38 |
| Debt Securities % - Domestic | 0.00 | 0.00 | 0.00 | 0.00 | 9.67 |
| Other Investments % - Domestic | 0.00 | 0.00 | 0.00 | 0.00 | 64.95 |
| Total Plan Obligations | 0.00 | 0.00 | 0.00 | 0.00 | 85.50 |
| Total Plan Assets | 0.00 | 0.00 | 0.00 | 0.00 | 66.20 |
Copyright Refinitiv