Overview Financials News + Filings IR Vault Key Docs Charts Ownership Insiders
|
| In millions, except per share items | Dec-31-15 | Dec-31-14 | Dec-31-13 | Dec-31-12 | Dec-31-11 | Dec-31-10 | Dec-31-09 | Dec-31-08 |
| | 10-K | 10-K | 10-K | 10-K | 10-K | 10-K | 10-K | 10-K/A |
| Revenues: |
| Branded consumables | 3,338.6 | 2,993.6 | 2,266.6 | 1,753.1 | 1,734.4 | 1,345.3 | 792.1 | 804.9 |
| Outdoor solutions | 2,736.6 | 2,739.2 | 2,724.4 | 2,692.9 | 2,772.1 | 2,518.7 | 2,311.8 | 2,481.0 |
| Consumer solutions | 2,167.1 | 2,211.6 | 2,040.0 | 1,940.9 | 1,880.3 | 1,869.6 | 1,835.9 | 1,812.9 |
| Process Solutions | 452.4 | 427.5 | 403.6 | 377.1 | 351.2 | 342.7 | 262.6 | 348.6 |
| Total revenues | 8,603.9 | 8,287.1 | 7,355.9 | 6,696.1 | 6,679.9 | 6,022.7 | 5,152.6 | 5,383.3 |
| Revenue growth [+] | 3.8% | 12.7% | 9.9% | 0.2% | 10.9% | 16.9% | -4.3% | 15.5% |
| Branded consumables | 11.5% | 32.1% | 29.3% | 1.1% | 28.9% | 69.8% | -1.6% | -0.2% |
| Outdoor solutions | -0.1% | 0.5% | 1.2% | -2.9% | 10.1% | 8.9% | -6.8% | 46.1% |
| Consumer solutions | -2.0% | 8.4% | 5.1% | 3.2% | 0.6% | 1.8% | 1.3% | -3.0% |
| Process Solutions | 5.8% | 5.9% | 7.0% | 7.4% | 2.5% | 30.5% | -24.7% | -1.4% |
| Cost of goods sold | 5,912.0 | 5,654.2 | 5,241.2 | 4,771.7 | 4,821.9 | 4,383.9 | 3,726.6 | 3,880.5 |
| Gross profit | 2,691.9 | 2,632.9 | 2,114.7 | 1,924.4 | 1,858.0 | 1,638.8 | 1,426.0 | 1,502.8 |
| Gross margin | 31.3% | 31.8% | 28.7% | 28.7% | 27.8% | 27.2% | 27.7% | 27.9% |
| Selling, general and administrative | 2,021.3 | 1,960.0 | 1,519.8 | 1,320.5 | 1,259.2 | 1,211.8 | 963.9 | 1,013.7 |
| Other operating expenses | 145.4 | 24.0 | -6.6 | -12.3 | 39.1 | 17.3 | 30.6 | 59.8 |
| EBITDA [+] | 770.6 | 840.0 | 767.4 | 769.0 | 723.4 | 552.5 | 561.8 | 549.6 |
| EBITDA growth | -8.3% | 9.5% | -0.2% | 6.3% | 30.9% | -1.7% | 2.2% | 67.4% |
| EBITDA margin | 9.0% | 10.1% | 10.4% | 11.5% | 10.8% | 9.2% | 10.9% | 10.2% |
| Depreciation | 183.6 | 163.6 | 144.2 | 135.0 | 145.0 | 126.8 | 113.6 | 120.3 |
| EBITA | 587.0 | 676.4 | 623.2 | 634.0 | 578.4 | 425.7 | 448.2 | 429.3 |
| EBITA margin | 6.8% | 8.2% | 8.5% | 9.5% | 8.7% | 7.1% | 8.7% | 8.0% |
| Amortization of intangibles | 61.8 | 27.5 | 21.7 | 17.8 | 18.7 | 16.0 | 16.7 | |
| EBIT [+] | 525.2 | 648.9 | 601.5 | 616.2 | 559.7 | 409.7 | 431.5 | 429.3 |
| EBIT growth | -19.1% | 7.9% | -2.4% | 10.1% | 36.6% | -5.1% | 0.5% | 85.0% |
| EBIT margin | 6.1% | 7.8% | 8.2% | 9.2% | 8.4% | 6.8% | 8.4% | 8.0% |
| Non-recurring items [+] | 17.5 | 9.1 | 28.6 | 39.4 | 36.8 | 2.4 | 44.6 | 283.2 |
| Asset impairment | | | | | | 2.4 | 22.9 | 283.2 |
| Interest expense | 226.1 | 210.3 | 195.4 | 185.3 | 179.7 | 177.8 | 147.5 | 178.7 |
| Interest expense | 226.1 | 210.3 | 195.4 | 185.3 | 179.7 | 177.8 | 147.5 | 178.7 |
| Other income (expense), net [+] | | -56.7 | -25.9 | | -12.8 | | | |
| Gain (loss) on debt retirement | | 56.7 | 25.9 | | 12.8 | | | |
| Pre-tax income | 281.6 | 372.8 | 351.6 | 391.5 | 330.4 | 229.5 | 239.4 | -32.6 |
| Income taxes | 135.1 | 130.3 | 147.7 | 147.6 | 125.7 | 122.8 | 110.7 | 26.3 |
| Tax rate | 48.0% | 35.0% | 42.0% | 37.7% | 38.0% | 53.5% | 46.2% | |
| Net income | 146.5 | 242.5 | 203.9 | 243.9 | 204.7 | 106.7 | 128.7 | -58.9 |
| Net margin | 1.7% | 2.9% | 2.8% | 3.6% | 3.1% | 1.8% | 2.5% | -1.1% |
| |
| Basic EPS [+] | $0.75 | $1.31 | $1.20 | $1.39 | $1.55 | $1.20 | $1.53 | ($0.78) |
| Growth | -42.8% | 9.5% | -13.7% | -10.6% | 29.3% | -21.7% | -295.4% | -300.4% |
| Diluted EPS [+] | $0.72 | $1.28 | $1.18 | $1.38 | $1.54 | $1.19 | $1.52 | ($0.78) |
| Growth | -43.9% | 8.1% | -14.1% | -10.7% | 29.6% | -21.7% | -293.8% | -304.3% |
| |
| Dividends per share [+] | | | | $0.04 | $0.23 | $0.32 | $0.08 | |
| Growth | | | -100.0% | -81.3% | -29.3% | 310.9% | | |
| |
| Shares outstanding (basic) [+] | 195.8 | 185.3 | 170.6 | 176.1 | 132.1 | 89.0 | 84.1 | 75.2 |
| Growth | 5.7% | 8.6% | -3.1% | 33.3% | 48.4% | 5.8% | 11.8% | 4.6% |
| Shares outstanding (diluted) [+] | 204.5 | 189.8 | 172.5 | 177.3 | 132.9 | 89.8 | 84.8 | 75.2 |
| Growth | 7.7% | 10.0% | -2.7% | 33.4% | 48.0% | 5.9% | 12.8% | 2.6% |
| |
| EBIT is a non-GAAP figure that excludes all non-recurring expenses: restructuring costs, asset impairments, IPR&D writeoffs, and other unusual charges. |
|