| Fiscal period | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 |
|---|
| Period End Date | 12/31/2018 | 12/31/2017 | 12/31/2016 | 12/31/2015 | 12/31/2014 | 12/31/2013 | 12/31/2012 | 12/31/2011 | 12/31/2010 | 12/31/2009 |
|---|
| Sales | 7,270.40 | 6,266.00 | 3,948.00 | 3,903.10 | 3,696.00 | 3,207.30 | 2,930.90 | 2,585.00 | 2,283.00 | 1,521.60 |
| Total Revenues | 7,270.40 | 6,266.00 | 3,948.00 | 3,903.10 | 3,696.00 | 3,207.30 | 2,930.90 | 2,585.00 | 2,283.00 | 1,521.60 |
| Cost of goods sold | 6,130.00 | 5,146.90 | 3,221.90 | 3,267.70 | 3,173.20 | 2,728.60 | 2,531.20 | 2,129.90 | 1,881.30 | 1,552.70 |
| Gross Profit | 1,140.40 | 1,119.10 | 726.10 | 635.40 | 522.80 | 478.70 | 399.70 | 455.10 | 401.70 | (31.10) |
| Goodwill amortization | 485.50 | -- | -- | -- | -- | -- | -- | -- | -- | -- |
| Amortization of intangible assets | 99.40 | 75.30 | 5.00 | 3.20 | -- | -- | -- | -- | -- | -- |
| Selling, general and administrative expenses | 385.70 | 390.10 | 314.20 | 274.10 | 255.20 | 238.40 | 243.30 | 231.70 | 197.60 | 172.70 |
| Restructuring and acquisition-related costs | 78.90 | 110.70 | 26.20 | -- | -- | -- | -- | -- | -- | -- |
| Gain on sale of business | 15.50 | -- | -- | -- | -- | -- | -- | -- | -- | -- |
| Operating Income (Loss) | 106.40 | 543.00 | 380.70 | 358.10 | 267.60 | 240.30 | 156.40 | 223.40 | 204.10 | (203.80) |
| Net interest expense | 216.30 | 195.60 | 93.40 | 99.20 | 99.90 | 115.90 | 101.60 | 83.90 | 89.00 | 84.50 |
| Interest income | -- | -- | -- | -- | -- | 0.60 | -- | -- | -- | -- |
| Investment income (loss) | 2.00 | 2.90 | 2.90 | 2.60 | 2.10 | -- | 0.60 | 1.20 | 3.80 | 2.00 |
| Other, net | (2.20) | (6.80) | 8.80 | 12.00 | 6.90 | (1.90) | (4.10) | 0.50 | (0.10) | (3.10) |
| Debt refinancing and redemption costs | (19.40) | (3.50) | -- | (0.80) | -- | (36.80) | (19.80) | (3.10) | -- | (7.70) |
| Gain on insurance settlement | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- |
| Gain on settlement of capital lease | 15.60 | -- | -- | -- | -- | -- | -- | -- | -- | -- |
| Income (loss) before income taxes | (113.90) | 340.00 | 299.00 | 272.70 | 176.70 | 86.30 | 31.50 | 138.10 | 118.80 | (297.10) |
| Current- Foreign | -- | -- | -- | -- | -- | 12.10 | 10.20 | 9.90 | 5.50 | 17.30 |
| Deferred- Foreign | -- | -- | -- | -- | -- | (9.80) | 3.90 | (4.90) | (3.10) | (2.30) |
| Deferred:Federal | -- | -- | -- | -- | -- | (9.30) | (347.10) | 22.30 | (6.00) | (64.70) |
| Income tax expense (benefit) | (57.10) | 2.50 | 58.30 | 37.10 | 33.70 | (8.20) | (335.20) | 1.00 | 4.30 | (43.80) |
| Current-Federal | -- | -- | -- | -- | -- | (1.30) | (3.30) | (24.70) | 6.00 | 6.00 |
| Current:Other state and local | -- | -- | -- | -- | -- | 0.10 | 1.10 | (0.20) | 1.40 | 0.50 |
| Deferred:Other state and local | -- | -- | -- | -- | -- | -- | -- | (1.40) | 0.50 | (0.60) |
| Current:Michigan single business tax | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- |
| Deferred:Michigan single business tax | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- |
| Consolidated Net Income (Loss) | (56.80) | 337.50 | 240.70 | 235.60 | 143.00 | 94.50 | 366.70 | 137.10 | 114.50 | (253.30) |
| Net income attributable to the noncontrolling interest | 0.70 | 0.40 | -- | -- | 2.90 | -- | (1.00) | (5.70) | (0.90) | (0.20) |
| Less: Net income attributable to participating securities | -- | 7.50 | 5.50 | 5.30 | -- | 1.90 | -- | -- | -- | -- |
| Net Income (Loss) Available to Common Shareholders | (57.50) | 329.60 | 235.20 | 230.30 | 140.10 | 92.60 | 367.70 | 142.80 | 115.40 | (253.10) |
| Net Earnings Per Share (Basic) | (0.51) | 3.22 | 3.08 | 3.03 | 1.85 | 1.23 | 4.88 | 1.91 | 1.61 | (4.81) |
| Net Earnings Per Share (Diluted) | (0.51) | 3.21 | 3.06 | 3.02 | 1.85 | 1.23 | 4.87 | 1.89 | 1.55 | (4.81) |
| Weighted Average Shares Outstanding (Basic) | 111.60 | 102.30 | 76.40 | 75.90 | 75.70 | 75.20 | 74.80 | 74.90 | 71.50 | 52.60 |
| Weighted Average Shares Outstanding (Diluted) | 111.60 | 102.80 | 76.90 | 76.30 | 75.90 | 75.30 | 74.90 | 75.40 | 74.50 | 52.60 |