| Mar'20 | Dec'19 | Sep'19 | Jun'19 | Mar'19 | Dec'18 | Sep'18 | Jun'18 | Mar'18 | Dec'17 | Sep'17 | Jun'17 | Mar'17 | Dec'16 | Sep'16 | Jun'16 | Mar'16 | Dec'15 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income (Loss) Attributable to Parent [Abstract] | |||||||||||||||||
Sales | |||||||||||||||||
2,427,000 | 2,440,000 | 2,390,000 | 2,355,000 | 2,319,000 | 2,297,000 | 2,285,000 | 2,238,000 | 2,195,000 | 2,140,000 | 2,084,000 | 2,031,000 | 1,996,000 | 1,962,000 | 1,929,000 | 0 | 0 | 0 |
Cost of sales | |||||||||||||||||
1,585,000 | 1,602,000 | 1,580,000 | 1,559,000 | 1,529,000 | 1,503,000 | 1,479,000 | 1,439,000 | 1,400,000 | 1,354,000 | 1,308,000 | 1,270,000 | 1,233,000 | 1,205,000 | 1,181,000 | 0 | 0 | 0 |
Gross profit | |||||||||||||||||
842,000 | 838,000 | 810,000 | 796,000 | 790,000 | 794,000 | 806,000 | 799,000 | 795,000 | 786,000 | 776,000 | 761,000 | 763,000 | 757,000 | 748,000 | 0 | 0 | 0 |
Selling, general and administrative expenses | |||||||||||||||||
444,000 | 461,000 | 449,000 | 436,000 | 430,000 | 428,000 | 430,000 | 430,000 | 422,000 | 408,000 | 396,000 | 386,000 | 377,000 | 373,000 | 365,000 | 0 | 0 | 0 |
Legacy and separation related expenses,income, net | |||||||||||||||||
-1,000 | 2,000 | 3,000 | 3,000 | 0 | 5,000 | 14,000 | 0 | 16,000 | 14,000 | 11,000 | 31,000 | 18,000 | 12,000 | 6,000 | 0 | 0 | 0 |
Equity and other income, net | |||||||||||||||||
37,000 | 40,000 | 40,000 | 33,000 | 30,000 | 33,000 | 33,000 | 34,000 | 31,000 | 24,000 | 25,000 | 23,000 | 23,000 | 24,000 | 19,000 | 0 | 0 | 0 |
Operating income | |||||||||||||||||
436,000 | 415,000 | 398,000 | 390,000 | 390,000 | 394,000 | 395,000 | 403,000 | 388,000 | 388,000 | 394,000 | 364,000 | 390,000 | 394,000 | 396,000 | 0 | 0 | 0 |
Net pension and other postretirement plan income | |||||||||||||||||
47,000 | 53,000 | 60,000 | 23,000 | 15,000 | 8,000 | 0 | -194,000 | -201,000 | -174,000 | -138,000 | -12,000 | 7,000 | -11,000 | -35,000 | 0 | 0 | 0 |
Net interest and other financing expenses | |||||||||||||||||
91,000 | 72,000 | 73,000 | 73,000 | 69,000 | 66,000 | 63,000 | 59,000 | 54,000 | 46,000 | 42,000 | 37,000 | 27,000 | 19,000 | 9,000 | 0 | 0 | 0 |
Net loss on acquisition | |||||||||||||||||
- | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | - |
Income before income taxes | |||||||||||||||||
298,000 | 290,000 | 265,000 | 294,000 | 306,000 | 320,000 | 332,000 | 452,000 | 449,000 | 464,000 | 490,000 | 422,000 | 441,000 | 435,000 | 421,000 | 0 | 0 | 0 |
Income tax expense | |||||||||||||||||
70,000 | 62,000 | 57,000 | 68,000 | 81,000 | 91,000 | 166,000 | 226,000 | 231,000 | 242,000 | 186,000 | 158,000 | 158,000 | 155,000 | 148,000 | 0 | 0 | 0 |
Net income | |||||||||||||||||
228,000 | 228,000 | 208,000 | 226,000 | 225,000 | 229,000 | 166,000 | 226,000 | 218,000 | 222,000 | 304,000 | 264,000 | 283,000 | 280,000 | 273,000 | 0 | 0 | 0 |
NET EARNINGS PER SHARE | |||||||||||||||||
Basic (usd per share) | |||||||||||||||||
0.33 | 0.39 | 0.15 | 0.34 | 0.33 | 0.28 | 0.23 | 0.33 | 0.33 | -0.05 | 0.52 | 0.27 | 0.35 | 0.35 | - | 0.44 | - | - |
Diluted (usd per share) | |||||||||||||||||
0.33 | 0.39 | 0.15 | 0.34 | 0.33 | 0.28 | 0.23 | 0.33 | 0.33 | -0.05 | 0.52 | 0.27 | 0.35 | 0.35 | - | 0.44 | - | - |
Basic and Diluted (usd per share) | |||||||||||||||||
- | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.33 | 0.32 |
WEIGHTED AVERAGE COMMON SHARES OUTSTANDING | |||||||||||||||||
Basic (shares) | |||||||||||||||||
188,000 | 189,000 | 190,000 | 189,000 | 189,000 | 188,000 | 191,000 | 195,000 | 200,000 | 202,000 | 202,000 | 204,000 | 205,000 | 205,000 | - | 170,000 | - | - |
Diluted (shares) | |||||||||||||||||
188,000 | 189,000 | 189,000 | 189,000 | 189,000 | 189,000 | 190,000 | 196,000 | 200,000 | 202,000 | 202,000 | 204,000 | 205,000 | 205,000 | - | 170,000 | - | - |
Basic and Diluted (shares) | |||||||||||||||||
- | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 205,000 | 205,000 |
Dividends paid per common share (usd per share) | |||||||||||||||||
- | - | - | - | - | - | - | - | - | - | 0.04 | 0.05 | 0.05 | 0.05 | 0.00 | 0.00 | 0.00 | 0.00 |
COMPREHENSIVE INCOME | |||||||||||||||||
Net income | |||||||||||||||||
228,000 | 228,000 | 208,000 | 226,000 | 225,000 | 229,000 | 166,000 | 226,000 | 218,000 | 222,000 | 304,000 | 264,000 | 283,000 | 280,000 | 273,000 | 0 | 0 | 0 |
Other comprehensive (loss) income, net of tax | |||||||||||||||||
Currency translation adjustments | |||||||||||||||||
-23,000 | 0 | -12,000 | -2,000 | -16,000 | -15,000 | -10,000 | -5,000 | 14,000 | 17,000 | 7,000 | 14,000 | 0 | 3,000 | 8,000 | 0 | 0 | 0 |
Amortization of pension and other postretirement plan prior service credit | |||||||||||||||||
9,000 | 9,000 | 9,000 | 9,000 | 9,000 | 9,000 | 9,000 | 9,000 | 8,000 | 8,000 | 8,000 | 7,000 | 5,000 | 3,000 | 1,000 | 0 | 0 | 0 |
Other comprehensive loss | |||||||||||||||||
-32,000 | -9,000 | -21,000 | -11,000 | -25,000 | -24,000 | -19,000 | -14,000 | 6,000 | 9,000 | -1,000 | 7,000 | -5,000 | 0 | 7,000 | 0 | 0 | 0 |
Comprehensive income | |||||||||||||||||
196,000 | 219,000 | 187,000 | 215,000 | 200,000 | 205,000 | 147,000 | 212,000 | 224,000 | 231,000 | 303,000 | 271,000 | 278,000 | 280,000 | 280,000 | 0 | 0 | 0 |