title,"Year Ending Jan 2021 (Update)","Year Ending Dec 2019 (Update)","Year Ending Dec 2018 (Update)","Year Ending Dec 2017 (Update)"
"Net Sales",6971.500000,7070.100000,7159.000000,6613.800000
Revenue,6971.500000,7070.100000,7159.000000,6613.800000
"Total Revenue",6971.500000,7070.100000,7159.000000,6613.800000
"Cost of Revenue",5048.200000,5166.000000,5243.500000,4801.600000
"Cost of Revenue, Total",5048.200000,5166.000000,5243.500000,4801.600000
"Gross Profit",1923.300000,1904.100000,1915.500000,1812.200000
"Selling/General/Administrative Expense",947.700000,949.800000,1022.000000,956.700000
"Labor & Related Expense",,34.500000,34.300000,30.200000
"Advertising Expense",,,,
"Selling/General/Admin. Expenses, Total",947.700000,984.300000,1056.300000,986.900000
"Research & Development",112.800000,92.600000,98.200000,93.400000
"Interest Expense - Operating",70.000000,75.800000,58.500000,63.000000
"Interest Capitalized - Operating",,,,
"Interest Expense, Net - Operating",70.000000,75.800000,58.500000,63.000000
"Investment Income - Operating",-5.400000,3.500000,-27.000000,42.900000
"Interest/Investment Income - Operating",-5.400000,3.500000,-27.000000,42.900000
"Interest Exp.(Inc.),Net-Operating, Total",64.600000,79.300000,31.500000,105.900000
"Restructuring Charge",49.100000,45.300000,63.500000,31.200000
Litigation,0.000000,3.400000,,0.000000
"Impairment-Assets Held for Use",6.200000,5.100000,10.700000,2.200000
"Loss(Gain) on Sale of Assets - Operating",-0.500000,-3.200000,-2.700000,-2.100000
"Other Unusual Expense (Income)",4.200000,446.700000,-1.600000,5.200000
"Unusual Expense (Income)",59.000000,497.300000,69.900000,36.500000
"Total Operating Expense",6232.300000,6819.500000,6499.400000,6024.300000
"Operating Income",739.200000,250.600000,659.600000,589.500000
"Other Non-Operating Income (Expense)",-1.900000,-1.100000,-104.800000,
"Other, Net",-1.900000,-1.100000,-104.800000,
"Net Income Before Taxes",737.300000,249.500000,554.800000,589.500000
"Provision for Income Taxes",177.700000,-56.700000,81.800000,135.700000
"Net Income After Taxes",559.600000,306.200000,473.000000,453.800000
"Equity In Affiliates",-3.700000,-2.600000,-2.000000,
"Net Income Before Extra. Items",555.900000,303.600000,471.000000,453.800000
"Discontinued Operations",,,,0.000000
"Extraordinary Item",,0.000000,-3.600000,-172.000000
"Total Extraordinary Items",,0.000000,-3.600000,-172.000000
"Net Income",555.900000,303.600000,467.400000,281.800000
"Income Available to Com Excl ExtraOrd",555.900000,303.600000,471.000000,453.800000
"Income Available to Com Incl ExtraOrd",555.900000,303.600000,467.400000,281.800000
"Basic Weighted Average Shares",83.400000,84.000000,87.300000,88.300000
"Basic EPS Excluding Extraordinary Items",6.665470,3.614290,5.395190,5.139300
"Basic EPS Including Extraordinary Items",6.665470,3.614290,5.353950,3.191390
"Dilution Adjustment",,,,
"Diluted Net Income",555.900000,303.600000,467.400000,281.800000
"Diluted Weighted Average Shares",84.100000,85.000000,88.600000,90.100000
"Diluted EPS Excluding ExtraOrd Items",6.609990,3.571760,5.316030,5.036630
"Diluted EPS Including ExtraOrd Items",6.609990,3.571760,5.275400,3.127640
"DPS - Common Stock Primary Issue",2.360000,2.260000,2.010000,1.760000
"Gross Dividends - Common Stock",196.800000,189.700000,175.000000,155.500000
"Total Special Items",59.000000,497.300000,69.900000,36.500000
"Normalized Income Before Taxes",796.300000,746.800000,624.700000,626.000000
"Effect of Special Items on Income Taxes",14.219860,174.055000,10.306090,8.402120
"Inc Tax Ex Impact of Sp Items",191.919860,117.355000,92.106090,144.102120
"Normalized Income After Taxes",604.380140,629.445000,532.593910,481.897880
"Normalized Inc. Avail to Com.",600.680140,626.845000,530.593910,481.897880
"Basic Normalized EPS",7.202400,7.462440,6.077820,5.457510
"Diluted Normalized EPS",7.142450,7.374650,5.988640,5.348480
"Amort of Intangibles, Supplemental",51.100000,38.700000,39.500000,52.100000
"Depreciation, Supplemental",154.200000,140.300000,141.500000,126.600000
"Interest Expense, Supplemental",70.000000,75.800000,58.500000,63.000000
"Interest Capitalized, Supplemental",-3.900000,-5.300000,-5.300000,-4.900000
"Rental Expense, Supplemental",63.100000,65.400000,66.000000,64.000000
"Stock-Based Compensation, Supplemental",24.000000,34.500000,34.300000,30.200000
"Advertising Expense, Supplemental",,,,
"Equity in Affiliates, Supplemental",-3.700000,-2.600000,-2.000000,
"Research & Development Exp, Supplemental",112.800000,92.600000,98.200000,93.400000
"Audit Fees",,,7.946000,8.025000
"Audit-Related Fees",,,0.503000,0.448000
"Tax Fees",,,4.104000,3.318000
"All Other Fees",,,0.040000,0.055000
"Gross Margin",27.588040,26.931730,26.756530,27.400280
"Operating Margin",10.603170,3.544500,9.213580,8.913180
"Pretax Margin",10.575920,3.528950,7.749690,8.913180
"Effective Tax Rate",24.101450,-22.725450,14.744050,23.019510
"Net Profit Margin",7.973890,4.294140,6.579130,6.861410
"Normalized EBIT",862.800000,827.200000,761.000000,731.900000
"Normalized EBITDA",1068.100000,1006.200000,942.000000,910.600000
"Current Tax - Domestic",1.100000,11.000000,-19.700000,-109.300000
"Current Tax - Foreign",168.500000,148.100000,134.300000,111.000000
"Current Tax - Local",1.900000,0.500000,0.800000,0.200000
"Current Tax - Total",171.500000,159.600000,115.400000,1.900000
"Deferred Tax - Domestic",5.000000,-168.000000,-6.300000,119.100000
"Deferred Tax - Foreign",-0.400000,-39.400000,-26.000000,18.400000
"Deferred Tax - Local",1.600000,-8.900000,2.300000,-3.700000
"Deferred Tax - Total",6.200000,-216.300000,-30.000000,133.800000
"Other Tax",,,-3.600000,
"Income Tax - Total",177.700000,-56.700000,81.800000,135.700000
"Interest Cost - Domestic",1.800000,2.700000,34.500000,35.300000
"Service Cost - Domestic",0.000000,0.000000,0.000000,0.500000
"Prior Service Cost - Domestic",0.000000,0.000000,0.800000,0.900000
"Expected Return on Assets - Domestic",0.000000,0.000000,-42.500000,-40.500000
"Actuarial Gains and Losses - Domestic",4.300000,3.000000,20.600000,20.400000
"Curtailments & Settlements - Domestic",0.200000,443.500000,,
"Other Pension, Net - Domestic",,,0.000000,0.000000
"Domestic Pension Plan Expense",6.300000,449.200000,13.400000,16.600000
"Interest Cost - Foreign",11.000000,14.800000,15.700000,14.300000
"Service Cost - Foreign",17.800000,15.600000,19.200000,18.200000
"Prior Service Cost - Foreign",-0.400000,-0.400000,-0.500000,-0.400000
"Expected Return on Assets - Foreign",-18.500000,-21.000000,-23.800000,-21.100000
"Actuarial Gains and Losses - Foreign",5.200000,4.000000,8.100000,10.800000
"Curtailments & Settlements - Foreign",0.300000,0.600000,0.000000,0.000000
"Transition Costs - Foreign",,,0.000000,0.000000
"Foreign Pension Plan Expense",15.400000,13.600000,18.700000,21.800000
"Interest Cost - Post-Retirement",,,0.100000,0.100000
"Service Cost - Post-Retirement",,,0.000000,0.000000
"Prior Service Cost - Post-Retirement",,,-3.300000,-3.300000
"Actuarial Gains and Losses - Post-Retir.",,,1.400000,1.500000
"Post-Retirement Plan Expense",,,-1.800000,-1.700000
"Defined Contribution Expense - Domestic",22.700000,22.400000,21.800000,20.200000
"Total Pension Expense",44.400000,485.200000,52.100000,56.900000
"Discount Rate - Domestic",2.890000,3.730000,3.720000,4.180000
"Discount Rate - Foreign",1.660000,2.390000,2.250000,2.120000
"Discount Rate - Post-Retirement",,,3.550000,3.950000
"Expected Rate of Return - Domestic",0.000000,0.000000,7.000000,7.000000
"Expected Rate of Return - Foreign",2.790000,3.380000,7.000000,7.250000
"Compensation Rate - Domestic",0.000000,0.000000,,
"Compensation Rate - Foreign",2.210000,2.230000,2.260000,2.270000
"Total Plan Interest Cost",12.800000,17.500000,50.300000,49.700000
"Total Plan Service Cost",17.800000,15.600000,19.200000,18.700000
"Total Plan Expected Return",-18.500000,-21.000000,-66.300000,-61.600000
"Total Plan Other Expense",,,0.000000,0.000000