Balance Sheet
| Year Ending Dec 2019 (Update) | Year Ending Dec 2018 (Update) | Year Ending Dec 2017 (Update) | Year Ending Dec 2016 (Update) | |
|---|---|---|---|---|
| Cash & Equivalents | 74.45 | 82.89 | 80.50 | 56.01 |
| Cash and Short Term Investments | 74.45 | 82.89 | 80.50 | 56.01 |
| Accounts Receivable - Trade, Gross | 508.41 | 484.18 | 482.14 | |
| Provision for Doubtful Accounts | -6.50 | -6.05 | -6.17 | |
| Accounts Receivable - Trade, Net | 533.81 | 501.91 | 478.13 | 475.97 |
| Total Receivables, Net | 533.81 | 501.91 | 478.13 | 475.97 |
| Total Inventory | 920.79 | 837.13 | 761.31 | 685.01 |
| Other Current Assets | 17.68 | 19.88 | 17.45 | 23.16 |
| Other Current Assets, Total | 17.68 | 19.88 | 17.45 | 23.16 |
| Total Current Assets | 1.55M | 1.44M | 1.34M | 1.24M |
| Buildings - Gross | 75.31 | 74.49 | 71.08 | |
| Land/Improvements - Gross | 0.82 | 0.82 | 0.82 | |
| Machinery/Equipment - Gross | 129.86 | 123.49 | 117.16 | |
| Other Property/Plant/Equipment - Gross | 16.78 | 15.28 | 15.09 | |
| Property/Plant/Equipment, Total - Gross | 222.77 | 214.08 | 204.15 | |
| Accumulated Depreciation, Total | -131.72 | -122.88 | -113.65 | |
| Property/Plant/Equipment, Total - Net | 321.89 | 91.05 | 91.20 | 90.50 |
| Goodwill, Net | 392.00 | 382.73 | 379.74 | |
| Intangibles - Gross | 191.53 | 199.40 | 192.00 | |
| Accumulated Intangible Amortization | -43.68 | -38.33 | -33.44 | |
| Intangibles, Net | 687.54 | 147.85 | 161.07 | 158.56 |
| Other Long Term Assets | 88.33 | 74.49 | 5.69 | |
| Other Long Term Assets, Total | 88.33 | 74.49 | 5.69 | |
| Total Assets | 2.56M | 2.16M | 2.05M | 1.87M |
| Accounts Payable | 200.23 | 230.48 | 185.48 | |
| Payable/Accrued | 392.30 | |||
| Accrued Expenses | 157.08 | 185.76 | 129.21 | |
| Notes Payable/Short Term Debt | -- | -- | -- | |
| Current Portion of Long Term Debt/Capital Leases | 69.42 | 0.25 | 0.24 | 0.20 |
| Other Current Liabilities | 0.01 | |||
| Other Current liabilities, Total | 0.01 | |||
| Total Current Liabilities | 461.72 | 357.57 | 416.48 | 314.89 |
| Long Term Debt | 155.70 | 135.75 | 22.09 | 235.64 |
| Total Long Term Debt | 155.70 | 135.75 | 22.09 | 235.64 |
| Total Debt | 225.12 | 136.00 | 22.33 | 235.84 |
| Deferred Income Tax - Long Term Liability | 69.71 | 66.00 | 57.34 | 72.37 |
| Deferred Income Tax | 69.71 | 66.00 | 57.34 | 72.37 |
| Minority Interest | 279.34 | 253.86 | 253.02 | 245.92 |
| Other Long Term Liabilities | 154.27 | |||
| Other Liabilities, Total | 154.27 | |||
| Total Liabilities | 1.12M | 813.18 | 748.92 | 868.82 |
| Convertible Preferred Stock – Non-Redeemable | -- | -- | -- | |
| Preferred Stock - Non Redeemable, Net | -- | -- | -- | |
| Common Stock | 21.17 | 21.05 | 20.95 | |
| Common Stock, Total | 21.17 | 21.05 | 20.95 | |
| Additional Paid-In Capital | 832.12 | 804.01 | 592.35 | |
| Retained Earnings (Accumulated Deficit) | 627.97 | 594.56 | 550.48 | |
| Treasury Stock - Common | -87.44 | -87.44 | -114.43 | |
| Unrealized Gain (Loss) | -- | -0.30 | -0.29 | |
| Cumulative Translation Adjustment | -46.60 | -33.50 | -43.46 | |
| Other Equity | 1.44M | |||
| Other Comprehensive Income | 0.64 | -0.42 | 0.22 | |
| Other Equity, Total | 1.44M | -45.97 | -33.92 | -43.24 |
| Total Equity | 1.44M | 1.35M | 1.30M | 1.01M |
| Total Liabilities & Shareholders' Equity | 2.56M | 2.16M | 2.05M | 1.87M |
| Shares Outstanding – Common Stock Primary Issue | 32.65 | 36.95 | 36.83 | 36.68 |
| Shares Outstanding - Common Issue 2 | 5.45 | 5.38 | 5.28 | 5.22 |
| Total Common Shares Outstanding | 38.10 | 42.33 | 42.10 | 41.90 |
| Treasury Shares – Common Primary Issue | -- | 4.82 | 4.82 | 6.32 |
| Treasury Shares - Common Issue 2 | -- | 0.05 | 0.05 | 0.05 |
| Employees | 5.20M | 5.20M | 5.05M | |
| Number of Common Shareholders | 337.00 | 340.00 | ||
| Accumulated Intangible Amortization | 43.68 | 38.33 | 33.44 | |
| Total Current Assets less Inventory | 625.94 | 604.68 | 576.08 | 555.15 |
| Quick Ratio | 1.36 | 1.69 | 1.38 | 1.76 |
| Current Ratio | 3.35 | 4.03 | 3.21 | 3.94 |
| Net Debt | 430.01 | 306.97 | 194.86 | 425.75 |
| Tangible Book Value | 747.89 | 808.00 | 754.16 | 467.53 |
| Tangible Book Value per Share | 19.63 | 19.09 | 17.91 | 11.16 |
| Total Long Term Debt, Supplemental | ||||
| Long Term Debt Maturing within 1 Year | ||||
| Long Term Debt Maturing in Year 2 | ||||
| Long Term Debt Maturing in 2-3 Years | ||||
| Long Term Debt Maturing in Year 6 & Beyond | ||||
| Total Operating Leases | 219.25 | 198.15 | 189.18 | |
| Operating Lease Payments Due in Year 1 | 70.39 | 69.14 | 56.64 | |
| Operating Lease Payments Due in Year 2 | 55.10 | 51.65 | 48.42 | |
| Operating Lease Payments Due in Year 3 | 41.32 | 36.13 | 35.93 | |
| Operating Lease Payments Due in Year 4 | 28.48 | 22.43 | 21.65 | |
| Operating Lease Payments Due in Year 5 | 15.71 | 12.99 | 13.18 | |
| Operating Lease Payments Due in 2-3 Years | 96.42 | 87.77 | 84.35 | |
| Operating Lease Payments Due in 4-5 Years | 44.19 | 35.42 | 34.83 | |
| Standardized Operating Lease Payments Due in Year 6 and Beyond | 8.25 | 5.82 | 13.36 |
Copyright Thomson Reuters Corporation
In millions of USD (except for per share items)
