AssetsLTMDec '24Dec '23Dec '22Dec '21Dec '20Dec '19Dec '18Dec '17Dec '16Dec '15

Cash and Cash Equivalents

128.5

77.9

66.5

45.6

24.3

34.1

28.6

16.4

29.9

22

13.2

Total Cash and Cash Equivalents

128.5

77.9

66.5

45.6

24.3

34.1

28.6

16.4

29.9

22

13.2

Accounts Receivable

443.6

314.9

342.9

351.4

376.6

289.2

226.5

207.8

196.3

166.2

156.8

Total Trade Receivables

443.6

314.9

342.9

351.4

376.6

289.2

226.5

207.8

196.3

166.2

156.8

Inventories

1,223.8

1,289.3

1,365.5

1,591.1

1,339.1

781

702.3

672.6

536.5

486.1

474.3

Other Current Assets

53.1

47.1

40.4

30.9

29.1

17.6

16.2

18.5

19.6

21.3

17.5

Total Current Assets

1,849

1,729.1

1,815.4

2,019

1,769.1

1,121.9

973.6

915.2

782.2

695.6

661.7

Net Property, Plant & Equipment

587.3

566.2

529.6

463.3

420.7

314.1

288.9

107

100.9

83.3

69.9

Net Intangible Assets

285.4

290.7

298.3

305.5

312.8

12.2

11

12

13.2

13.3

11.8

Goodwill

705.3

698.9

700.1

692

688.4

268.2

188.6

188.5

189.4

184.8

172.8

Long-Term Investments

1.5

1.4

1.3

1.2

1.2

1.3

1.2

1.2

1.1

1.2

1.2

Other Long-Term Assets

72.1

81.8

83.4

84.4

38

22

19.9

17

14.1

16

16.9

Total Assets

3,500.7

3,368.2

3,428.1

3,565.4

3,230.1

1,739.7

1,483.3

1,240.9

1,101.1

994.1

934.4

LiabilitiesLTMDec '24Dec '23Dec '22Dec '21Dec '20Dec '19Dec '18Dec '17Dec '16Dec '15

Accounts Payable

457.3

525.2

508.7

406.7

398.7

266.8

262

237.8

245.2

230.7

246.6

Short-Term Debt

12.9

49.5

38.2

25

11.8

11.9

11.7

9.2

10.8

1.1

1.7

Current Portion of Long-Term Debt

—

—

—

—

—

—

—

—

—

—

—

Current Portion of Leases

102.2

98.3

89.2

75.5

69.1

60.9

56.3

—

—

—

—

Other Current Liabilities

147.1

171.2

134.7

168.5

264.9

143.7

60.8

58.6

65.5

64.4

56.6

Total Current Liabilities

719.5

844.2

770.8

675.7

744.4

483.2

390.8

305.6

321.6

296.2

304.8

Long-Term Debt

1,049.1

900.9

1,015.1

1,361.8

1,171.6

404.1

499.7

657.6

508.8

436.9

326.3

Leases

225.7

223.3

221.9

198.5

175.4

146.9

122

—

—

—

—

Other Long-Term Liabilities

126.4

126.4

107.4

94.2

67.4

65.9

60.6

54.1

47.5

53.4

44.8

Total Long-Term Liabilities

1,401.3

1,250.5

1,344.5

1,654.5

1,414.3

617

682.2

711.7

556.4

490.4

371.1

Total Liabilities

2,120.8

2,094.7

2,115.3

2,330.2

2,158.7

1,100.2

1,073.1

1,017.3

877.9

786.6

676

EquityLTMDec '24Dec '23Dec '22Dec '21Dec '20Dec '19Dec '18Dec '17Dec '16Dec '15

Common Stock

0

0

0

0

0

0

0

0

0

0

0

Treasury Stock

—

—

—

—

—

—

—

—

—

—

—

Additional Paid-in Capital

665.2

638.6

606.2

575.8

552

519.6

485.2

453.2

426.8

403.2

374.1

Accumulated Other Comprehensive Income

-4.9

-13.7

6.6

5.9

-7.5

-14

-10.4

-11

-7.3

-14.1

-13.7

Retained Earnings

719.5

648.5

700

653.5

526.9

133.9

-64.7

-218.6

-196.3

-183.9

-104.7

Total Common Shareholders' Equity

1,379.9

1,273.5

1,312.8

1,235.2

1,071.4

639.5

410.2

223.6

223.1

205.2

255.7

Minority Interests and Other

—

—

—

—

—

—

—

—

—

2.3

2.7

Total Shareholders' Equity

1,379.9

1,273.5

1,312.8

1,235.2

1,071.4

639.5

410.2

223.6

223.1

207.5

258.4

Total Liabilities and Shareholders' Equity

3,500.7

3,368.2

3,428.1

3,565.4

3,230.1

1,739.7

1,483.3

1,240.9

1,101.1

994.1

934.4