|
Delaware
|
| |
3679
|
| |
81-2376902
|
|
|
(State or other jurisdiction of
incorporation or organization) |
| |
(Primary Standard Industrial
Classification Code Number) |
| |
(I.R.S. Employer
Identification Number) |
|
| Large accelerated filer ☐ | | |
Accelerated filer ☒
|
|
| Non-accelerated filer ☐ | | |
Smaller reporting company ☒
|
|
| | | |
Emerging growth company ☒
|
|
| | |
Per share
|
| |
Total(1)
|
| |||
Public offering price | | |
$
|
| | | $ | | | |
Underwriting discounts and commissions(2) | | |
$
|
| | | $ | | | |
Proceeds to selling stockholder (before expenses) | | |
$
|
| | | $ | | |
| J.P. Morgan | | |
Goldman Sachs & Co. LLC
|
|
| BofA Securities | | |
Citigroup
|
|
| | | | | S-i | | | |
| | | | | S-ii | | | |
| | | | | S-ii | | | |
| | | | | S-ii | | | |
| | | | | S-v | | | |
| | | | | S-1 | | | |
| | | | | S-11 | | | |
| | | | | S-14 | | | |
| | | | | S-15 | | | |
| | | | | S-16 | | | |
| | | | | S-17 | | | |
| | | | | S-22 | | | |
| | | | | S-29 | | | |
| | | | | S-29 | | | |
| | | | | S-30 | | |
| | | | | i | | | |
| | | | | iii | | | |
| | | | | iv | | | |
| | | | | v | | | |
| | | | | x | | | |
| | | | | 1 | | | |
| | | | | 11 | | | |
| | | | | 35 | | | |
| | | | | 36 | | | |
| | | | | 37 | | | |
| | | | | 41 | | | |
| | | | | 46 | | | |
| | | | | 65 | | | |
| | | | | 81 | | | |
| | | | | 90 | | | |
| | | | | 100 | | | |
| | | | | 102 | | | |
| | | | | 104 | | | |
| | | | | 109 | | | |
| | | | | 117 | | | |
| | | | | 121 | | |
| | |
As of June 30,
|
| |||||||||
(Dollars in millions)
|
| |
2020
|
| |
2019
|
| ||||||
Americas
|
| | | $ | 805.9 | | | | | $ | 720.5 | | |
Asia Pacific
|
| | | | 455.1 | | | | | | 319.2 | | |
EMEA
|
| | | | 491.4 | | | | | | 389.2 | | |
Total Backlog
|
| | | $ | 1,752.4 | | | | | $ | 1,428.9 | | |
| | |
As of December 31,
|
| |||||||||
(Dollars in millions)
|
| |
2019
|
| |
2018
|
| ||||||
Americas
|
| | | $ | 701.8 | | | | | $ | 806.8 | | |
Asia Pacific
|
| | | | 297.3 | | | | | | 281.3 | | |
EMEA
|
| | | | 402.1 | | | | | | 413.9 | | |
Total Backlog
|
| | | $ | 1,401.2 | | | | | $ | 1,502.0 | | |
(in millions except per share
data) |
| |
Six months
ended June 30, 2020 |
| |
Six months
ended June 30, 2019 |
| |
Year ended
December 31, 2019 |
| |
Year ended
December 31, 2018 |
| |
Year ended
December 31, 2017 |
| |||||||||||||||
Consolidated and Combined
Statement of Earnings Data |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net sales | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net sales
|
| | | $ | 1,903.0 | | | | | $ | 2,188.9 | | | | | $ | 4,431.2 | | | | | $ | 4,285.6 | | | | | $ | 3,879.4 | | |
Costs and expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of sales
|
| | | | 1,269.6 | | | | | | 1,474.6 | | | | | | 2,978.2 | | | | | | 2,865.2 | | | | | | 2,566.8 | | |
Selling, General and administrative expenses
|
| | | | 491.2 | | | | | | 549.7 | | | | | | 1,100.8 | | | | | | 1,223.8 | | | | | | 1,086.0 | | |
Loss on extinguishment of debt(1)
|
| | | | 174.0 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Other deductions, net
|
| | | | 83.8 | | | | | | 67.0 | | | | | | 146.1 | | | | | | 178.8 | | | | | | 254.4 | | |
Interest expense
|
| | | | 99.1 | | | | | | 156.4 | | | | | | 310.4 | | | | | | 288.8 | | | | | | 379.3 | | |
Earnings (loss) from continuing operations before income taxes
|
| | | | (214.7) | | | | | | (58.8) | | | | | | (104.3) | | | | | | (271.0) | | | | | | (407.1) | | |
Income tax expense
(benefit) |
| | | | 28.0 | | | | | | 34.5 | | | | | | 36.5 | | | | | | 49.9 | | | | | | (19.7) | | |
Earnings (loss) from continuing operations
|
| | | | (242.7) | | | | | | (93.3) | | | | | | (140.8) | | | | | | (320.9) | | | | | | (387.4) | | |
Earnings (loss) from
discontinued operations, net of income taxes |
| | | | — | | | | | | — | | | | | | — | | | | | | 6.9 | | | | | | 17.8 | | |
Net earnings (loss)
|
| | | $ | (242.7) | | | | | $ | (93.3) | | | | | $ | (140.8) | | | | | $ | (314.0) | | | | | $ | (369.6) | | |
Earnings (loss) per share (basic and diluted)
|
| | | | (0.85) | | | | | | (0.79) | | | | | | (1.19) | | | | | | (2.66) | | | | | | (3.13) | | |
(in millions)
|
| |
Six months
ended June 30, 2020 |
| |
Six months
ended June 30, 2019 |
| |
Year ended
December 31, 2019 |
| |
Year ended
December 31, 2018 |
| |
Year ended
December 31, 2017 |
| |||||||||||||||
Consolidated and Combined Cash Flow Data:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net cash provided by (used for) operating activities
|
| | | $ | (121.7) | | | | | $ | (81.6) | | | | | $ | 57.5 | | | | | $ | (221.9) | | | | | $ | (49.6) | | |
Net cash provided by (used for) investing activities
|
| | | | (19.4) | | | | | | (28.6) | | | | | | (65.3) | | | | | | (207.7) | | | | | | 1,058.1 | | |
Net cash provided by (used for) financing activities
|
| | | | 293.5 | | | | | | 4.9 | | | | | | 14.8 | | | | | | 245.1 | | | | | | (874.1) | | |
Purchase of property, plant and equipment
|
| | | | (13.2) | | | | | | (23.0) | | | | | | (47.6) | | | | | | (64.6) | | | | | | (36.7) | | |
Consolidated and Combined
Balance Sheet Data (at end of period): |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash
|
| | | $ | 369.7 | | | | | $ | 110.1 | | | | | $ | 223.5 | | | | | $ | 215.1 | | | | | $ | 388.0 | | |
Working capital(1)
|
| | | | 762.7 | | | | | | 434.3 | | | | | | 497.7 | | | | | | 488.9 | | | | | | 539.2 | | |
Total current assets
|
| | | | 2,203.2 | | | | | | 1,992.6 | | | | | | 2,017.4 | | | | | | 2,095.3 | | | | | | 1,988.1 | | |
Property, plant and equipment, net
|
| | | | 407.1 | | | | | | 430.1 | | | | | | 428.2 | | | | | | 441.7 | | | | | | 462.8 | | |
Total assets
|
| | | | 4,729.9 | | | | | | 4,727.4 | | | | | | 4,657.4 | | | | | | 4,794.4 | | | | | | 4,808.5 | | |
Total equity
|
| | | | 350.9 | | | | | | (638.2) | | | | | | (704.8) | | | | | | (540.3) | | | | | | (129.6) | | |
Total debt
|
| | | | 2,409.0 | | | | | | 3,445.8 | | | | | | 3,467.3 | | | | | | 3,427.8 | | | | | | 3,159.6 | | |
(in millions)
|
| |
Six months
ended June 30, 2020 |
| |
Six months
ended June 30, 2019 |
| |
Year ended
December 31, 2019 |
| |
Year ended
December 31, 2018 |
| |
Year ended
December 31, 2017 |
| |||||||||||||||
EBITDA(1)
|
| | | $ | (15.1) | | | | | $ | 198.2 | | | | | $ | 409.0 | | | | | $ | 234.8 | | | | | $ | 259.0 | | |
Adjusted EBITDA(1)
|
| | | $ | 215.2 | | | | | $ | 256.4 | | | | | $ | 541.5 | | | | | $ | 502.4 | | | | | $ | 500.0 | | |
Free Cash Flow(2)
|
| | | $ | (141.1) | | | | | $ | (110.2) | | | | | $ | (7.8) | | | | | $ | (309.7) | | | | | $ | (94.0) | | |
(in millions)
|
| |
Six months
ended June 30, 2020 |
| |
Six months
ended June 30, 2019 |
| |
Year ended
December 31, 2019 |
| |
Year ended
December 31, 2018 |
| |
Year ended
December 31, 2017 |
| |||||||||||||||
Net loss
|
| | | $ | (242.7) | | | | | $ | (93.3) | | | | | $ | (140.8) | | | | | $ | (314.0) | | | | | $ | (369.6) | | |
Earnings (loss) from discontinued operations—net of income tax
|
| | | | — | | | | | | — | | | | | | — | | | | | | 6.9 | | | | | | 17.8 | | |
Net loss from continuing operations
|
| | | | (242.7) | | | | | | (93.3) | | | | | | (140.8) | | | | | | (320.9) | | | | | | (387.4) | | |
Interest expense
|
| | | | 99.1 | | | | | | 156.4 | | | | | | 310.4 | | | | | | 288.8 | | | | | | 379.3 | | |
Income tax expense (benefit)
|
| | | | 28.0 | | | | | | 34.5 | | | | | | 36.5 | | | | | | 49.9 | | | | | | (19.7) | | |
Depreciation and amortization
|
| | | | 100.5 | | | | | | 100.6 | | | | | | 202.9 | | | | | | 217.0 | | | | | | 286.8 | | |
EBITDA | | | | | (15.1) | | | | | | 198.2 | | | | | | 409.0 | | | | | | 234.8 | | | | | | 259.0 | | |
Loss on extinguishment of debt(a)
|
| | | | 174.0 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
SPAC transaction costs(b)
|
| | | | 21.4 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Equity-based compensation(c)
|
| | | | 3.2 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Capitalized software write-off(d)
|
| | | | 12.3 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Cost to achieve operational
initiatives(e) |
| | | | 4.3 | | | | | | 21.2 | | | | | | 51.8 | | | | | | 99.9 | | | | | | 83.5 | | |
Digital project implementation costs(f)
|
| | | | 10.1 | | | | | | 24.7 | | | | | | 44.7 | | | | | | 75.5 | | | | | | 6.9 | | |
Transition costs(g)
|
| | | | 3.6 | | | | | | 9.0 | | | | | | 16.1 | | | | | | 70.7 | | | | | | 104.4 | | |
Foreign currency (gains)/losses(h)
|
| | | | — | | | | | | (1.8) | | | | | | (1.4) | | | | | | (5.4) | | | | | | 11.2 | | |
Contingent consideration(i)
|
| | | | — | | | | | | — | | | | | | — | | | | | | (10.0) | | | | | | (17.9) | | |
Acquisition costs(j)
|
| | | | — | | | | | | — | | | | | | 0.5 | | | | | | 7.1 | | | | | | — | | |
Advisory fee(k)
|
| | | | 0.5 | | | | | | 3.7 | | | | | | 6.2 | | | | | | 5.0 | | | | | | 19.2 | | |
Impact of purchase accounting(l)
|
| | | | 0.9 | | | | | | 0.9 | | | | | | 2.0 | | | | | | 5.9 | | | | | | 33.1 | | |
Reserve for customer dispute(m)
|
| | | | — | | | | | | — | | | | | | — | | | | | | 7.3 | | | | | | — | | |
Loss on asset disposals(n)
|
| | | | — | | | | | | 0.5 | | | | | | 0.5 | | | | | | 3.1 | | | | | | 0.6 | | |
Reserve for warranty item(o)
|
| | | | — | | | | | | — | | | | | | 4.4 | | | | | | 8.5 | | | | | | — | | |
Product line rationalization(p)
|
| | | | — | | | | | | — | | | | | | 7.7 | | | | | | — | | | | | | — | | |
Adjusted EBITDA
|
| | | $ | 215.2 | | | | | $ | 256.4 | | | | | $ | 541.5 | | | | | $ | 502.4 | | | | | $ | 500.0 | | |
(in millions)
|
| |
Six months
ended June 30, 2020 |
| |
Six months
ended June 30, 2019 |
| |
Year ended
December 31, 2019 |
| |
Year ended
December 31, 2018 |
| |
Year ended
December 31, 2017 |
| |||||||||||||||
Net cash provided by (used for) operating activities
|
| | | $ | (121.7) | | | | | $ | (81.6) | | | | | $ | 57.5 | | | | | $ | (221.9) | | | | | $ | (49.6) | | |
Capital expenditures
|
| | | | (13.2) | | | | | | (23.0) | | | | | | (47.6) | | | | | | (64.6) | | | | | | (36.7) | | |
Investments in capitalized software
|
| | | | (6.2) | | | | | | (10.6) | | | | | | (22.7) | | | | | | (41.2) | | | | | | (7.7) | | |
Proceeds from disposition of property, plant and
equipment |
| | | | — | | | | | | 5.0 | | | | | | 5.0 | | | | | | 18.0 | | | | | | — | | |
Free Cash Flow
|
| | | $ | (141.1) | | | | | $ | (110.2) | | | | | $ | (7.8) | | | | | $ | (309.7) | | | | | $ | (94.0) | | |
| | |
As of June 30, 2020
|
| |||
Cash and cash equivalents
|
| | | $ | 369.7 | | |
Long-term debt (excluding debt issuance costs) | | | | | | | |
Term Loan Facility
|
| | | $ | 2,194.5 | | |
Asset-Based Revolving Credit Facility(1)
|
| | | $ | 269.9 | | |
Total long-term debt (excluding debt issuance costs)
|
| | | $ | 2,464.4 | | |
Short-term borrowings
|
| | | $ | 20.2 | | |
Equity | | | | | | | |
Preferred stock, $0.0001 par value, 5,000,000 shares authorized, none issued and outstanding
|
| | | | — | | |
Class A common stock, $0.0001 par value, 700,000,000 shares authorized, 328,411,705 shares issued and outstanding at June 30, 2020
|
| | | | — | | |
Additional paid-in capital
|
| | | $ | 1,638.0 | | |
Accumulated deficit
|
| | | $ | (1,243.3) | | |
Accumulated other comprehensive (loss) income
|
| | | $ | (43.8) | | |
Total equity (deficit)
|
| | | $ | 350.9 | | |
Total capitalization
|
| | | $ | 3,205.2 | | |
| | |
Beneficial Ownership
Before the Offering |
| |
Shares to be Sold
in the Offering (Excluding the Maximum Number of Shares Subject to the Underwriter’s Option To Purchase Additional Shares) |
| |
Beneficial Ownership After
the Offering (Excluding the Maximum Number of Shares Subject to the Underwriter’s Option To Purchase Additional Shares) |
| |
Percent of
Shares Beneficially Owned After the Offering (Assuming Exercise of Option to Purchase Maximum Number of Additional Shares) |
| | | | | | | | | | ||||||||||||||||||||||||||||||
Name of Selling
Stockholder |
| |
Number of
Shares |
| |
%(1)
|
| |
Number of
Shares |
| |
%(1)
|
| |
Number of
Shares |
| |
%(1)
|
| |
%(1)
|
| | | | |||||||||||||||||||||||||||
VPE Holdings, LLC(2)
|
| | | | 118,261,955 | | | | | | 36.01% | | | | | | 20,000,000 | | | | | | 6.1% | | | | | | 98,261,955 | | | | | | 29.9% | | | | | | 29.0% | | | | | |
Underwriter
|
| |
Number of shares
|
| |||
J.P. Morgan Securities LLC
|
| | | | | | |
Goldman Sachs & Co. LLC
|
| | | | | | |
BofA Securities, Inc.
|
| | | | | | |
Citigroup Global Markets Inc.
|
| | | | | | |
Total
|
| | | | 20,000,000 | | |
| | |
Per share
|
| |
Without
option |
| |
With option
|
| |||||||||
Public offering price
|
| | | $ | | | | | $ | | | | | $ | | | |||
Underwriting discount
|
| | | $ | | | | | $ | | | | | $ | | | |||
Proceeds, before expenses, to the selling stockholder
|
| | | $ | | | | | $ | | | | | $ | | | |
| | | | | i | | | |
| | | | | iii | | | |
| | | | | iv | | | |
| | | | | v | | | |
| | | | | x | | | |
| | | | | 1 | | | |
| | | | | 11 | | | |
| | | | | 35 | | | |
| | | | | 36 | | | |
| | | | | 37 | | | |
| | | | | 41 | | | |
| | | | | 46 | | | |
| | | | | 65 | | | |
| | | | | 81 | | | |
| | | | | 90 | | | |
| | | | | 100 | | | |
| | | | | 102 | | | |
| | | | | 104 | | | |
| | | | | 109 | | | |
| | | | | 117 | | | |
| | | | | 121 | | | |
| | | | | 128 | | | |
| | | | | 128 | | | |
| | | | | 129 | | | |
| | | | | 129 | | | |
| | | | | F-1 | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||||||||||||||||||||||||||||||||||||||
(in millions except per share
data) |
| |
Six months
ended June 30, 2020 |
| |
Six months
ended June 30, 2019 |
| |
Year ended
December 31, 2019 |
| |
Year ended
December 31, 2018 |
| |
Year ended
December 31, 2017 |
| |
One month
ended December 31, 2016 |
| | |
Two months
ended November 30, 2016 |
| |
Year ended
September 30, 2016 |
| |
Year ended
September 30, 2015 |
| |||||||||||||||||||||||||||
Consolidated and Combined Statement of Earnings Data
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net sales | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net sales
|
| | | $ | 1,903.0 | | | | | $ | 2,188.9 | | | | | $ | 4,431.2 | | | | | $ | 4,285.6 | | | | | $ | 3,879.4 | | | | | $ | 301.7 | | | | | | $ | 566.2 | | | | | $ | 3,943.5 | | | | | $ | 4,025.1 | | |
Costs and expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of sales
|
| | | | 1,269.6 | | | | | | 1,474.6 | | | | | | 2,978.2 | | | | | | 2,865.2 | | | | | | 2,566.8 | | | | | | 240.3 | | | | | | | 369.3 | | | | | | 2,532.6 | | | | | | 2,669.1 | | |
Selling, General and administrative
expenses |
| | | | 491.2 | | | | | | 549.7 | | | | | | 1,100.8 | | | | | | 1,223.8 | | | | | | 1,086.0 | | | | | | 162.3 | | | | | | | 164.3 | | | | | | 980.8 | | | | | | 1,009.7 | | |
Goodwill
impairment |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | 57.0 | | | | | | 154.0 | | |
Loss on extinguishment of
debt(1) |
| | | | 174.0 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | |
Other deductions,
net |
| | | | 83.8 | | | | | | 67.0 | | | | | | 146.1 | | | | | | 178.8 | | | | | | 254.4 | | | | | | 42.5 | | | | | | | 14.7 | | | | | | 125.9 | | | | | | 208.0 | | |
Interest expense
(income) |
| | | | 99.1 | | | | | | 156.4 | | | | | | 310.4 | | | | | | 288.8 | | | | | | 379.3 | | | | | | 27.8 | | | | | | | 0.3 | | | | | | (3.5) | | | | | | (3.8) | | |
Earnings (loss) from continuing operations before income
taxes |
| | | | (214.7) | | | | | | (58.8) | | | | | | (104.3) | | | | | | (271.0) | | | | | | (407.1) | | | | | | (171.2) | | | | | | | 17.6 | | | | | | 250.7 | | | | | | (11.9) | | |
Income tax expense
(benefit) |
| | | | 28.0 | | | | | | 34.5 | | | | | | 36.5 | | | | | | 49.9 | | | | | | (19.7) | | | | | | (4.3) | | | | | | | 24.3 | | | | | | 140.1 | | | | | | 100.3 | | |
Earnings (loss) from continuing
operations |
| | | | (242.7) | | | | | | (93.3) | | | | | | (140.8) | | | | | | (320.9) | | | | | | (387.4) | | | | | | (166.9) | | | | | | | (6.7) | | | | | | 110.6 | | | | | | (112.2) | | |
Earnings (loss) from
discontinued operations, net of income taxes |
| | | | — | | | | | | — | | | | | | — | | | | | | 6.9 | | | | | | 17.8 | | | | | | (4.3) | | | | | | | 7.2 | | | | | | 47.1 | | | | | | 50.4 | | |
Net earnings (loss)
|
| | | $ | (242.7) | | | | | $ | (93.3) | | | | | $ | (140.8) | | | | | $ | (314.0) | | | | | $ | (369.6) | | | | | $ | (171.2) | | | | | | $ | 0.5 | | | | | $ | 157.7 | | | | | $ | (61.8) | | |
Earnings (loss) per share (basic and diluted)
|
| | | $ | (0.85) | | | | | $ | (0.79) | | | | | $ | (1.19) | | | | | $ | (2.66) | | | | | $ | (3.13) | | | | | $ | (1.45) | | | | | | $ | 0.00 | | | | | $ | 1.33 | | | | | $ | (0.52) | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||||||||||||||||||||||||||||||||||||||
(in millions)
|
| |
Six months
ended June 30, 2020 |
| |
Six months
ended June 30, 2019 |
| |
Year ended
December 31, 2019 |
| |
Year ended
December 31, 2018 |
| |
Year ended
December 31, 2017 |
| |
One
month ended December 31, 2016 |
| | |
Two
months ended November 30, 2016 |
| |
Year ended
September 30, 2016 |
| |
Year ended
September 30, 2015 |
| |||||||||||||||||||||||||||
Consolidated and
Combined Cash Flow Data: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net cash provided by (used for) operating activities
|
| | | $ | (121.7) | | | | | $ | (81.6) | | | | | $ | 57.5 | | | | | $ | (221.9) | | | | | $ | (49.6) | | | | | $ | 59.8 | | | | | | $ | (37.2) | | | | | $ | 370.2 | | | | | $ | 340.5 | | |
Net cash provided by (used for) investing activities
|
| | | | (19.4) | | | | | | (28.6) | | | | | | (65.3) | | | | | | (207.7) | | | | | | 1,058.1 | | | | | | (3,925.2) | | | | | | | (10.5) | | | | | | (30.2) | | | | | | (46.4) | | |
Net cash provided by (used for) financing activities
|
| | | | 293.5 | | | | | | 4.9 | | | | | | 14.8 | | | | | | 245.1 | | | | | | (874.1) | | | | | | 4,106.6 | | | | | | | (136.8) | | | | | | (199.1) | | | | | | (292.9) | | |
Purchase of property, plant and
equipment |
| | | | (13.2) | | | | | | (23.0) | | | | | | (47.6) | | | | | | (64.6) | | | | | | (36.7) | | | | | | (4.7) | | | | | | | (8.5) | | | | | | (34.0) | | | | | | (44.9) | | |
Consolidated and
Combined Balance Sheet Data (at end of period): |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash
|
| | | $ | 369.7 | | | | | $ | 110.1 | | | | | $ | 223.5 | | | | | $ | 215.1 | | | | | $ | 388.0 | | | | | $ | 249.6 | | | | | | $ | 92.3 | | | | | $ | 272.0 | | | | | $ | 131.6 | | |
Working capital(2)
|
| | | | 762.7 | | | | | | 434.3 | | | | | | 497.7 | | | | | | 488.9 | | | | | | 539.2 | | | | | | 444.1 | | | | | | | 456.8 | | | | | | 585.4 | | | | | | 507.1 | | |
Total current assets
|
| | | | 2,203.2 | | | | | | 1,992.6 | | | | | | 2,017.4 | | | | | | 2,095.3 | | | | | | 1,988.1 | | | | | | 1,935.9 | | | | | | | 1,805.9 | | | | | | 1,989.1 | | | | | | 1,812.2 | | |
Property, plant and equipment,
net |
| | | | 407.1 | | | | | | 430.1 | | | | | | 428.2 | | | | | | 441.7 | | | | | | 462.8 | | | | | | 444.5 | | | | | | | 299.7 | | | | | | 308.1 | | | | | | 331.1 | | |
Total assets
|
| | | | 4,729.9 | | | | | | 4,727.4 | | | | | | 4,657.4 | | | | | | 4,794.4 | | | | | | 4,808.5 | | | | | | 5,859.3 | | | | | | | 4,456.7 | | | | | | 4,709.0 | | | | | | 4,745.9 | | |
Total equity
|
| | | | 350.9 | | | | | | (638.2) | | | | | | (704.8) | | | | | | (540.3) | | | | | | (129.6) | | | | | | 1,120.0 | | | | | | | 2,858.1 | | | | | | 3,068.3 | | | | | | 3,162.4 | | |
Total debt
|
| | | | 2,409.0 | | | | | | 3,445.8 | | | | | | 3,467.3 | | | | | | 3,427.8 | | | | | | 3,159.6 | | | | | | 2,916.1 | | | | | | | — | | | | | | — | | | | | | — | | |