XML 77 R52.htm IDEA: XBRL DOCUMENT
v3.22.4

SELECTED QUARTERLY FINANCIAL DATA (unaudited) (Tables) | 12 Months Ended
--- | ---
Dec. 31, 2022
Quarterly Financial Data [Abstract] |
Quarterly Financial Information |
|  | Quarter |  |
(Millions of Dollars, except per share amounts) |  | First |  | Second |  | Third |  | Fourth |  | Year
2022 |  |  |  |  |  |  |  |  |  |
Net Sales |  | $ | 4,448.0 |  |  | $ | 4,393.0 |  |  | $ | 4,119.6 |  |  | $ | 3,986.8 |  |  | $ | 16,947.4 |
Gross profit |  | 1,305.4 |  |  | 1,207.1 |  |  | 1,018.1 |  |  | 753.5 |  |  | 4,284.1 |
Selling, general and administrative (1) |  | 960.3 |  |  | 852.7 |  |  | 799.8 |  |  | 757.2 |  |  | 3,370.0 |
Net earnings (loss) from continuing operations |  | 155.6 |  |  | 78.7 |  |  | 36.6 |  |  | (100.6) |  |  | 170.3 |
Less: Net earnings attributable to non-controlling interest |  | 0.1 |  |  | 0.1 |  |  | — |  |  | — |  |  | 0.2 |
Less: Preferred stock dividends and beneficial conversion feature |  | — |  |  | — |  |  | — |  |  | 5.8 |  |  | 5.8 |
Net Earnings (Loss) from Continuing Operations Attributable to Common Shareowners |  | $ | 155.5 |  |  | $ | 78.6 |  |  | $ | 36.6 |  |  | $ | (106.4) |  |  | $ | 164.3 |
Add: Contract adjustment payments accretion |  | 0.3 |  |  | 0.4 |  |  | 0.3 |  |  | 0.2 |  |  | 1.2 |
Net Earnings (Loss) from Continuing Operations Attributable to Common Shareowners - Diluted |  | $ | 155.8 |  |  | $ | 79.0 |  |  | $ | 36.9 |  |  | $ | (106.2) |  |  | $ | 165.5 |
Net earnings from discontinued operations |  | 19.8 |  |  | 9.0 |  |  | 808.0 |  |  | 55.6 |  |  | 892.4 |
Net Earnings (Loss) Attributable to Common Shareowners - Diluted |  | $ | 175.6 |  |  | $ | 88.0 |  |  | $ | 844.9 |  |  | $ | (50.6) |  |  | $ | 1,057.9 |
Basic earnings (loss) per share of common stock: |  |  |  |  |  |  |  |  |  |
Continuing operations |  | $ | 1.00 |  |  | $ | 0.54 |  |  | $ | 0.25 |  |  | $ | (0.72) |  |  | $ | 1.11 |
Discontinued operations |  | $ | 0.13 |  |  | $ | 0.06 |  |  | $ | 5.60 |  |  | $ | 0.38 |  |  | $ | 6.02 |
Total basic earnings (loss) per share of common stock |  | $ | 1.13 |  |  | $ | 0.60 |  |  | $ | 5.85 |  |  | $ | (0.35) |  |  | $ | 7.13 |
Diluted earnings (loss) per share of common stock: |  |  |  |  |  |  |  |  |  |
Continuing operations |  | $ | 0.94 |  |  | $ | 0.51 |  |  | $ | 0.24 |  |  | $ | (0.72) |  |  | $ | 1.06 |
Discontinued operations |  | $ | 0.12 |  |  | $ | 0.06 |  |  | $ | 5.26 |  |  | $ | 0.37 |  |  | $ | 5.70 |
Total diluted earnings (loss) per share of common stock |  | $ | 1.06 |  |  | $ | 0.57 |  |  | $ | 5.50 |  |  | $ | (0.34) |  |  | $ | 6.76 |
2021 |  |  |  |  |  |  |  |  |  |
Net Sales |  | $ | 3,720.8 |  |  | $ | 3,798.9 |  |  | $ | 3,779.7 |  |  | $ | 3,981.9 |  |  | $ | 15,281.3 |
Gross profit |  | 1,387.8 |  |  | 1,361.8 |  |  | 1,215.6 |  |  | 1,127.0 |  |  | 5,092.2 |
Selling, general and administrative (1) |  | 719.1 |  |  | 767.1 |  |  | 773.5 |  |  | 933.4 |  |  | 3,193.1 |
Net earnings from continuing operations |  | 459.6 |  |  | 432.5 |  |  | 379.5 |  |  | 279.2 |  |  | 1,550.8 |
Less: Net losses attributable to non-controlling interest |  | (0.6) |  |  | (1.0) |  |  | (0.1) |  |  | — |  |  | (1.7) |
Less: Preferred stock dividends and beneficial conversion feature |  | 9.4 |  |  | 4.8 |  |  | — |  |  | — |  |  | 14.2 |
Net Earnings from Continuing Operations Attributable to Common Shareowners |  | $ | 450.8 |  |  | $ | 428.7 |  |  | $ | 379.6 |  |  | $ | 279.2 |  |  | $ | 1,538.3 |
Add: Contract adjustment payments accretion |  | 0.2 |  |  | 0.3 |  |  | 0.4 |  |  | 0.4 |  |  | 1.3 |
Net Earnings from Continuing Operations Attributable to Common Shareowners - Diluted |  | $ | 451.0 |  |  | $ | 429.0 |  |  | $ | 380.0 |  |  | $ | 279.6 |  |  | $ | 1,539.6 |
Net earnings from discontinued operations |  | 27.2 |  |  | 26.0 |  |  | 34.6 |  |  | 48.9 |  |  | 136.7 |
Net Earnings Attributable to Common Shareowners - Diluted |  | $ | 478.2 |  |  | $ | 455.0 |  |  | $ | 414.6 |  |  | $ | 328.5 |  |  | $ | 1,676.3 |
Basic earnings per share of common stock: |  |  |  |  |  |  |  |  |  |
Continuing operations |  | $ | 2.86 |  |  | $ | 2.70 |  |  | $ | 2.38 |  |  | $ | 1.75 |  |  | $ | 9.69 |
Discontinued operations |  | $ | 0.17 |  |  | $ | 0.16 |  |  | $ | 0.22 |  |  | $ | 0.31 |  |  | $ | 0.86 |
Total basic earnings per share of common stock |  | $ | 3.04 |  |  | $ | 2.87 |  |  | $ | 2.60 |  |  | $ | 2.06 |  |  | $ | 10.55 |
Diluted earnings per share of common stock: |  |  |  |  |  |  |  |  |  |
Continuing operations |  | $ | 2.74 |  |  | $ | 2.60 |  |  | $ | 2.30 |  |  | $ | 1.69 |  |  | $ | 9.33 |
Discontinued operations |  | $ | 0.17 |  |  | $ | 0.16 |  |  | $ | 0.21 |  |  | $ | 0.30 |  |  | $ | 0.83 |
Total diluted earnings per share of common stock |  | $ | 2.91 |  |  | $ | 2.75 |  |  | $ | 2.51 |  |  | $ | 1.99 |  |  | $ | 10.16 |
(1) Includes provision for credit losses. The net impact of the above items and effect on diluted earnings per share by quarter was as follows:
Acquisition-Related Charges & Other |  | Diluted EPS Impact
• Q1 2022 — $221 million loss ($192 million after-tax) |  | $(1.16) per diluted share
• Q2 2022 — $248 million loss ($195 million after-tax) |  | $(1.26) per diluted share
• Q3 2022 — $119 million loss ($79 million after-tax) |  | $(0.52) per diluted share
• Q4 2022 — $54 million loss ($92 million after-tax) |  | $(0.62) per diluted share
The 2021 year-to-date results above include $194 million of pre-tax acquisition-related and other charges, a $64 million tax benefit related to these charges, as well as $11 million of after-tax charges related to the Company's share of equity method investment earnings. The net impact of the above items and effect on diluted earnings per share by quarter was as follows:
Acquisition-Related Charges & Other |  | Diluted EPS Impact
• Q1 2021 — $24 million loss ($18 million after-tax and equity interest) |  | $(0.11) per diluted share
• Q2 2021 — $33 million loss ($36 million after-tax and equity interest) |  | $(0.21) per diluted share
• Q3 2021 — $33 million loss ($26 million after-tax and equity interest) |  | $(0.15) per diluted share
• Q4 2021 — $104 million loss ($61 million after-tax and equity interest) |  | $(0.37) per diluted share

X
- References No definition available. + Details
Name: | us-gaap_QuarterlyFinancialDataAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of quarterly financial data. Includes, but is not limited to, financial information for fiscal quarters, cumulative effect of a change in accounting principle and earnings per share data. + References Reference 1: http://www.xbrl.org/2003/role/disclosureRef -Publisher FASB -Name Accounting Standards Codification -Topic 270 -SubTopic 10 -Section 50 -Paragraph 1 -URI https://asc.fasb.org/extlink&oid=126900988&loc=d3e1280-108306 + Details
Name: | us-gaap_ScheduleOfQuarterlyFinancialInformationTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration