| Fiscal period | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 |
|---|
| Period End Date | 12/31/2020 | 12/31/2019 | 12/31/2018 | 12/31/2017 | 12/31/2016 | 12/31/2015 | 12/31/2014 | 12/31/2013 | 12/31/2012 | 12/31/2011 |
|---|
| Sales | 4,245.20 | 4,811.60 | 4,479.50 | 3,750.80 | 3,425.20 | 3,543.20 | 3,204.00 | 2,943.00 | 2,851.20 | 2,492.40 |
| Total Revenues | 4,245.20 | 4,811.60 | 4,479.50 | 3,750.80 | 3,425.20 | 3,543.20 | 3,204.00 | 2,943.00 | 2,851.20 | 2,492.40 |
| Cost of goods sold | 3,062.80 | 3,439.90 | 3,304.80 | 2,702.50 | 2,338.80 | 2,536.50 | 2,384.50 | 2,197.40 | 2,084.20 | 1,908.30 |
| Goodwill impairment charges | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- |
| Research and development expenses | 54.80 | 60.90 | 55.10 | 51.30 | 45.40 | 42.80 | 33.80 | 29.30 | 26.10 | 21.70 |
| Selling and administrative expenses | 641.50 | 667.10 | 625.40 | 532.90 | 495.40 | 461.90 | 379.00 | 353.70 | 356.60 | 298.80 |
| Restructuring charges | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- |
| Other operating income (expense), net | (2.50) | 10.50 | 14.80 | (0.10) | 0.10 | 1.30 | 1.60 | 4.20 | (12.40) | 2.40 |
| Gain related to fire settlement | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- |
| Operating income | 483.60 | 654.20 | 509.00 | -- | -- | -- | -- | -- | -- | -- |
| Interest expense, net | 76.60 | 66.10 | 64.70 | 34.00 | 30.60 | 34.00 | 32.20 | 33.80 | 25.50 | 21.00 |
| Asset impairment charges | -- | -- | -- | -- | 141.50 | -- | -- | -- | -- | -- |
| Interest income | 4.80 | 7.90 | 11.20 | 0.50 | -- | -- | -- | -- | -- | -- |
| Other income (loss) net | (1.70) | (0.70) | (9.60) | (1.50) | 5.60 | (1.40) | -- | -- | -- | -- |
| Loss on extinguishment of debt | (8.80) | -- | -- | -- | -- | -- | -- | -- | -- | -- |
| Earnings before income taxes | 401.30 | 595.30 | 445.90 | 429.00 | 379.20 | 467.90 | 376.10 | 333.00 | 346.40 | 245.00 |
| Current: Federal | 79.50 | 105.90 | 62.00 | -- | 144.40 | 140.10 | 118.40 | 97.20 | -- | 65.30 |
| Income taxes | 77.10 | 121.60 | 87.30 | 88.40 | 148.10 | 148.30 | 124.40 | 97.80 | 117.70 | 73.00 |
| Deferred: Federal | (14.40) | (6.90) | 7.90 | -- | (16.00) | (12.70) | (8.50) | (8.20) | -- | 5.00 |
| Current: Foreign | 23.30 | 23.40 | 25.90 | -- | 29.20 | 24.00 | 16.10 | 21.90 | -- | 11.00 |
| Current: State, local and other | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- |
| Deferred: State, local and other | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- |
| Deferred: Foreign | (11.30) | (0.80) | (8.50) | -- | (9.50) | (3.10) | (1.60) | (13.10) | -- | (8.30) |
| Dividends declared-common stock outstanding, unvested restricted shares and restricted share units | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- |
| Add back of dividends declared-common stock | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- |
| Allocated to other than common shareholders | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- |
| Income from Continuing Operations | 324.20 | 473.70 | 358.60 | 340.60 | 231.10 | 319.60 | 251.70 | 235.20 | 228.70 | 172.00 |
| Adjusted income from continued operation (Numerator for calculation of basic and diluted EPS)_CSL | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- |
| Discontinued Operation: Income tax expense (benefit) | 1.30 | 0.90 | (47.60) | -- | (11.20) | -- | 1.70 | 35.00 | (13.70) | 1.80 |
| Discontinued operations: Gain / Loss from discontinued operations, net | -- | -- | -- | 24.90 | -- | -- | -- | (60.50) | 55.20 | 6.50 |
| Discontinued operations: Loss before income taxes | (5.40) | (1.80) | 300.10 | -- | 30.20 | 0.10 | (2.10) | -- | -- | -- |
| Income before cumulative effect of change in accounting principle | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- |
| Cumulative effect of change in accounting principle, net | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- |
| Not allocated to common shareholders | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- |
| Dividends declared-common stock | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- |
| Net Income (loss) Available to Common Shareholders | 320.10 | 472.80 | 611.10 | 365.50 | 250.10 | 319.70 | 251.30 | 209.70 | 270.20 | 180.30 |
| EPS (BASIC): Income from continuing operations | 5.93 | 8.30 | 5.92 | 5.36 | 3.57 | 4.89 | 3.89 | 3.69 | 3.64 | 2.77 |
| EPS (BASIC): Income / Loss from discontinued operations | (0.08) | (0.02) | 4.17 | 0.39 | 0.29 | -- | -- | (0.40) | 0.66 | 0.14 |
| EPS (BASIC): Cumulative effect of change in accounting principle | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- |
| Net Earnings Per Share (Basic) | 5.85 | 8.28 | 10.09 | 5.75 | 3.86 | 4.89 | 3.89 | 3.29 | 4.30 | 2.91 |
| EPS (DILUTED): Income from continuing operations | 5.88 | 8.21 | 5.88 | 5.32 | 3.53 | 4.82 | 3.83 | 3.61 | 3.57 | 2.73 |
| EPS (DILUTED): Income / Loss from discontinued operations | (0.08) | (0.02) | 4.14 | 0.39 | 0.29 | -- | (0.01) | (0.39) | 0.65 | 0.13 |
| EPS (DILUTED): Cumulative effect of change in accounting principle | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- |
| Net Earnings Per Share (Diluted) | 5.80 | 8.19 | 10.02 | 5.71 | 3.82 | 4.82 | 3.82 | 3.22 | 4.22 | 2.86 |
| Weighted Average Shares Outstanding (Basic) | 54.50 | 56.90 | 60.40 | 63.07 | 64.23 | 64.84 | 64.17 | 63.47 | 62.51 | 61.46 |
| Weighted Average Shares Outstanding (Diluted) | 55.00 | 57.50 | 60.80 | 63.55 | 64.88 | 65.80 | 64.51 | 64.81 | 63.61 | 62.50 |