| Year Ending Dec 2021 (Update) | Year Ending Dec 2020 (Update) | Year Ending Dec 2019 (Update) | Year Ending Dec 2018 (Update) | Year Ending Dec 2017 (Update) | |
|---|---|---|---|---|---|
| Cash & Equivalents | 268.90 | 768.63 | 134.79 | 119.05 | 84.88 |
| Short Term Investments | 323.00 | 571.74 | 0.00 | 0.00 | 0.00 |
| Cash and Short Term Investments | 591.90 | 1,340.37 | 134.79 | 119.05 | 84.88 |
| Accounts Receivable - Trade, Gross | 1,721.58 | 1,591.50 | 1,491.59 | 1,562.28 | 1,538.35 |
| Provision for Doubtful Accounts | -73.15 | -83.68 | -61.92 | -74.72 | -86.10 |
| Accounts Receivable - Trade, Net | 1,648.44 | 1,507.82 | 1,429.67 | 1,487.57 | 1,452.25 |
| Receivables - Other | 191.55 | 201.67 | 96.95 | 118.59 | 105.91 |
| Total Receivables, Net | 1,839.99 | 1,709.49 | 1,526.62 | 1,606.16 | 1,558.16 |
| Inventories - Finished Goods | 1,677.71 | 1,372.23 | 1,610.74 | 1,582.11 | 1,326.04 |
| Inventories - Work In Progress | 144.00 | 126.23 | 144.64 | 165.62 | 159.92 |
| Inventories - Raw Materials | 569.96 | 414.56 | 526.95 | 539.89 | 462.70 |
| Total Inventory | 2,391.67 | 1,913.02 | 2,282.33 | 2,287.62 | 1,948.66 |
| Prepaid Expenses | 394.65 | 369.43 | 415.55 | 421.55 | 376.84 |
| Deferred Income Tax - Current Asset | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Current Assets | 20.16 | 31.34 | 70.18 | 74.92 | 104.43 |
| Other Current Assets, Total | 20.16 | 31.34 | 70.18 | 74.92 | 104.43 |
| Total Current Assets | 5,238.36 | 5,363.65 | 4,429.46 | 4,509.30 | 4,072.97 |
| Buildings - Gross | 1,965.23 | 1,960.03 | 1,894.54 | 1,678.92 | 1,492.68 |
| Land/Improvements - Gross | 465.24 | 484.45 | 469.84 | 407.78 | 385.03 |
| Machinery/Equipment - Gross | 6,023.09 | 5,987.27 | 5,602.47 | 5,334.06 | 4,603.91 |
| Construction in Progress - Gross | 638.72 | 309.49 | 366.14 | 575.67 | 792.94 |
| Other Property/Plant/Equipment - Gross | 548.28 | 487.17 | 486.02 | 230.64 | 211.73 |
| Property/Plant/Equipment, Total - Gross | 9,640.55 | 9,228.40 | 8,819.01 | 8,227.07 | 7,486.28 |
| Accumulated Depreciation, Total | -4,613.72 | -4,314.04 | -3,797.09 | -3,527.17 | -3,215.49 |
| Property/Plant/Equipment, Total - Net | 5,026.83 | 4,914.37 | 5,021.92 | 4,699.90 | 4,270.79 |
| Goodwill - Gross | 3,935.33 | 3,978.26 | 3,897.45 | 0.00 | 0.00 |
| Accumulated Goodwill Amortization | -1,327.43 | -1,327.43 | -1,327.43 | 0.00 | 0.00 |
| Goodwill, Net | 2,607.91 | 2,650.83 | 2,570.03 | 2,520.97 | 2,471.46 |
| Intangibles - Gross | 1,675.06 | 1,707.58 | 1,603.67 | 1,619.41 | 1,543.27 |
| Accumulated Intangible Amortization | -775.08 | -755.97 | -674.79 | -657.60 | -651.50 |
| Intangibles, Net | 899.98 | 951.61 | 928.88 | 961.81 | 891.77 |
| Deferred Income Tax - Long Term Asset | 451.44 | 447.29 | 436.40 | 407.15 | 387.87 |
| Other Long Term Assets, Total | 451.44 | 447.29 | 436.40 | 407.15 | 387.87 |
| Total Assets | 14,224.52 | 14,327.75 | 13,386.68 | 13,099.12 | 12,094.85 |
| Accounts Payable | 1,228.62 | 1,016.90 | 824.96 | 811.88 | 810.03 |
| Accrued Expenses | 979.27 | 916.73 | 777.02 | 649.85 | 593.72 |
| Notes Payable/Short Term Debt | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Current Portion of Long Term Debt/Capital Leases | 624.50 | 377.26 | 1,051.50 | 1,742.37 | 1,203.68 |
| Customer Advances | 65.74 | 0.00 | 0.00 | 0.00 | 0.00 |
| Income Taxes Payable | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Payables | 3.01 | 5.67 | 9.92 | 14.62 | 8.88 |
| Deferred Income Tax - Current Liability | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Current Liabilities | 45.22 | 54.69 | 49.18 | 47.51 | 39.04 |
| Other Current liabilities, Total | 113.96 | 60.36 | 59.11 | 62.14 | 47.91 |
| Total Current Liabilities | 2,946.36 | 2,371.25 | 2,712.58 | 3,266.24 | 2,655.36 |
| Long Term Debt | 1,661.89 | 2,318.79 | 1,493.17 | 1,515.60 | 1,559.90 |
| Capital Lease Obligations | 38.39 | 38.10 | 25.21 | 0.00 | 0.00 |
| Total Long Term Debt | 1,700.28 | 2,356.89 | 1,518.39 | 1,515.60 | 1,559.90 |
| Total Debt | 2,324.79 | 2,734.14 | 2,569.89 | 3,257.97 | 2,763.58 |
| Deferred Income Tax - Long Term Liability | 495.52 | 493.67 | 473.89 | 413.74 | 328.10 |
| Deferred Income Tax | 495.52 | 493.67 | 473.89 | 413.74 | 328.10 |
| Minority Interest | 6.79 | 6.84 | 6.61 | 6.25 | 37.31 |
| Other Long Term Liabilities | 654.14 | 564.79 | 555.38 | 463.48 | 455.03 |
| Other Liabilities, Total | 654.14 | 564.79 | 555.38 | 463.48 | 455.03 |
| Total Liabilities | 5,803.09 | 5,793.44 | 5,266.84 | 5,665.31 | 5,035.69 |
| Redeemable Preferred Stock | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Redeemable Preferred Stock, Total | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Common Stock | 0.73 | 0.78 | 0.79 | 0.80 | 0.82 |
| Common Stock, Total | 0.73 | 0.78 | 0.79 | 0.80 | 0.82 |
| Additional Paid-In Capital | 1,911.13 | 1,885.14 | 1,868.25 | 1,852.17 | 1,828.13 |
| Retained Earnings (Accumulated Deficit) | 7,692.06 | 7,559.19 | 7,232.34 | 6,588.20 | 6,004.51 |
| Treasury Stock - Common | -215.55 | -215.65 | -215.71 | -215.75 | -215.77 |
| Cumulative Translation Adjustment | -959.20 | -680.26 | -753.11 | -782.10 | -547.93 |
| Minimum Pension Liability Adjustment | -7.75 | -14.89 | -12.72 | -9.51 | -10.60 |
| Other Comprehensive Income | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Equity, Total | -966.95 | -695.15 | -765.82 | -791.61 | -558.53 |
| Total Equity | 8,421.43 | 8,534.32 | 8,119.84 | 7,433.81 | 7,059.16 |
| Total Liabilities & Shareholders' Equity | 14,224.52 | 14,327.75 | 13,386.68 | 13,099.12 | 12,094.85 |
| Shares Outstanding – Common Stock Primary Issue | 65.61 | 70.28 | 71.63 | 72.31 | 74.42 |
| Total Common Shares Outstanding | 65.61 | 70.28 | 71.63 | 72.31 | 74.42 |
| Treasury Shares – Common Primary Issue | 7.34 | 7.35 | 7.35 | 7.35 | 7.35 |
| Employees | 43,000.00 | 42,000.00 | 41,800.00 | 42,100.00 | 38,800.00 |
| Number of Common Shareholders | 213.00 | 222.00 | 226.00 | 224.00 | 231.00 |
| Accumulated Goodwill Amortization | 1,327.43 | 1,327.43 | 1,327.43 | 0.00 | 0.00 |
| Accumulated Intangible Amortization | 775.08 | 755.97 | 674.79 | 657.60 | 651.50 |
| Deferred Revenue - Current | 65.74 | 0.00 | 0.00 | 0.00 | 0.00 |
| Total Current Assets less Inventory | 2,846.69 | 3,450.63 | 2,147.13 | 2,221.68 | 2,124.30 |
| Quick Ratio | 0.97 | 1.46 | 0.79 | 0.68 | 0.80 |
| Current Ratio | 1.78 | 2.26 | 1.63 | 1.38 | 1.53 |
| Net Debt | 1,739.68 | 1,400.62 | 2,441.71 | 3,145.17 | 2,716.00 |
| Tangible Book Value | 4,913.54 | 4,931.88 | 4,620.94 | 3,951.04 | 3,695.94 |
| Tangible Book Value per Share | 74.89 | 70.18 | 64.51 | 54.64 | 49.66 |
| Total Long Term Debt, Supplemental | 2,333.40 | 2,745.32 | 2,573.02 | 3,263.13 | 2,763.58 |
| Long Term Debt Maturing within 1 Year | 624.50 | 377.21 | 1,051.64 | 1,742.37 | 1,203.68 |
| Long Term Debt Maturing in Year 2 | 609.99 | 622.83 | 340.56 | 344.32 | 360.51 |
| Long Term Debt Maturing in Year 3 | 8.45 | 607.12 | 564.34 | 0.62 | 0.60 |
| Long Term Debt Maturing in Year 4 | 7.06 | 5.46 | 603.77 | 572.57 | 0.44 |
| Long Term Debt Maturing in Year 5 | 4.79 | 4.13 | 2.64 | 600.42 | 598.00 |
| Long Term Debt Maturing in 2-3 Years | 618.44 | 1,229.95 | 904.89 | 344.94 | 361.11 |
| Long Term Debt Maturing in 4-5 Years | 11.85 | 9.59 | 606.41 | 1,172.99 | 598.44 |
| Long Term Debt Maturing in Year 6 & Beyond | 1,078.61 | 1,128.57 | 10.07 | 2.83 | 600.35 |
| Interest Costs | -3.31 | -3.66 | -2.73 | -1.12 | -1.51 |
| Total Capital Leases | 47.95 | 46.12 | 30.05 | 6.66 | 6.93 |
| Capital Lease Payments Due in Year 1 | 10.22 | 8.83 | 5.36 | 1.49 | 1.43 |
| Capital Lease Payments Due in Year 2 | 9.39 | 8.40 | 4.96 | 1.20 | 1.09 |
| Capital Lease Payments Due in Year 3 | 7.70 | 7.63 | 4.61 | 0.77 | 0.77 |
| Capital Lease Payments Due in Year 4 | 6.21 | 5.87 | 4.08 | 0.56 | 0.60 |
| Capital Lease Payments Due in Year 5 | 4.62 | 4.45 | 2.89 | 0.56 | 0.59 |
| Capital Lease Payments Due in 2-3 Years | 17.09 | 16.03 | 9.57 | 1.96 | 1.86 |
| Capital Lease Payments Due in 4-5 Years | 10.83 | 10.32 | 6.97 | 1.12 | 1.19 |
| Capital Lease Payments Due in Year 6 & Beyond | 13.11 | 14.60 | 10.88 | 3.22 | 3.95 |
| Total Operating Leases | 401.82 | 332.77 | 330.10 | 366.51 | 391.01 |
| Operating Lease Payments Due in Year 1 | 120.75 | 113.15 | 119.75 | 116.11 | 115.74 |
| Operating Lease Payments Due in Year 2 | 98.77 | 88.61 | 94.17 | 93.72 | 91.23 |
| Operating Lease Payments Due in Year 3 | 73.88 | 60.12 | 66.09 | 66.13 | 70.15 |
| Operating Lease Payments Due in Year 4 | 56.85 | 38.79 | 36.97 | 42.25 | 47.36 |
| Operating Lease Payments Due in Year 5 | 40.45 | 26.84 | 20.12 | 22.21 | 26.93 |
| Operating Lease Payments Due in 2-3 Years | 172.65 | 148.73 | 160.26 | 159.85 | 161.37 |
| Operating Lease Payments Due in 4-5 Years | 97.31 | 65.62 | 57.08 | 64.45 | 74.28 |
| Standardized Operating Lease Payments Due in Year 6 and Beyond | 11.11 | 5.27 | -6.99 | 26.10 | 39.62 |
| Pension Obligation - Foreign | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Plan Assets - Foreign | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Funded Status - Foreign | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Total Funded Status | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Accrued Liabilities - Post-Retirement | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Assets, Net - Domestic | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Assets Recognized on Balance Sheet | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Investments % - Foreign | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Total Plan Obligations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Total Plan Assets | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
