| Dec 31, 2017 | Dec 31, 2018 | Dec 31, 2019 | Dec 31, 2020 | Dec 31, 2021 | Dec 31, 2022 | Dec 31, 2023 |
---|
Net Income | 19 | 269 | 159 | -32 | 565 | 609 | 785 |
---|
Income from discontinued operations, net of tax | - | - | - | - | 42 | 15 | - |
---|
Income from continuing operations | - | - | - | - | 523 | 593 | 785 |
---|
Amortization of intangible assets | 119 | 126 | 124 | 396 | 333 | 348 | 368 |
---|
Depreciation | - | 45 | 44 | 105 | 89 | 85 | 92 |
---|
Impairment of other intangible assets | 2 | - | - | 20 | - | - | - |
---|
Restructuring Costs | - | - | 3 | 9 | 1 | 6 | 3 |
---|
Restructuring Costs | - | - | 3 | 9 | 1 | 6 | 3 |
---|
Stock-based compensation expense | 175 | 3 | 19 | 51 | 87 | 79 | 52 |
---|
Stock-based compensation expense | 175 | 3 | 19 | 51 | 87 | 79 | 52 |
---|
Loss (income) on equity method investments | - | - | - | - | -11 | 1 | -6 |
---|
Loss (income) on equity method investments | - | - | - | - | -11 | 1 | -6 |
---|
Foreign currency transaction losses (gains), net | -9 | 2 | -8 | -21 | 12 | 6 | -5 |
---|
Foreign currency transaction losses (gains), net | -9 | 2 | -8 | -21 | 12 | 6 | -5 |
---|
Inventory, LIFO Reserve, Effect on Income, Net | 3 | 0 | 0 | 50 | 33 | 36 | 12 |
---|
Loss on extinguishment of debt | -84 | -1 | -0 | -2 | -9 | -1 | -13 |
---|
Inventory, LIFO Reserve, Effect on Income, Net | 3 | 0 | 0 | 50 | 33 | 36 | 12 |
---|
Deferred income taxes | -249 | 4 | -21 | -104 | -104 | -86 | -77 |
---|
Deferred income taxes | -249 | 4 | -21 | -104 | -104 | -86 | -77 |
---|
Other non-cash adjustments | - | - | - | -15 | 0 | -7 | -8 |
---|
Other non-cash adjustments | - | - | - | -15 | 0 | -7 | -8 |
---|
Receivables | 66 | -13 | -55 | -100 | 63 | 195 | 49 |
---|
Inventories | 23 | 13 | -19 | -171 | 134 | 226 | -117 |
---|
Accounts payable | 40 | 70 | -9 | -13 | 118 | 120 | -24 |
---|
Accrued liabilities | -25 | -39 | -26 | 137 | -220 | 101 | 95 |
---|
Other assets and liabilities, net | -57 | 41 | 43 | 11 | 45 | -2 | 29 |
---|
Receivables | 66 | -13 | -55 | -100 | 63 | 195 | 49 |
---|
Inventories | 23 | 13 | -19 | -171 | 134 | 226 | -117 |
---|
Accounts payable | 40 | 70 | -9 | -13 | 118 | 120 | -24 |
---|
Accrued liabilities | -25 | -39 | -26 | 137 | -220 | 101 | 95 |
---|
Other assets and liabilities, net | -57 | 41 | 43 | 11 | 45 | -2 | 29 |
---|
Net cash provided by operating activities from continuing operations | - | - | - | - | 628 | 865 | 1,377 |
---|
Capital expenditures | 57 | 52 | 43 | 49 | 64 | 95 | 105 |
---|
Net cash paid in acquisitions | 19 | 186 | 12 | -9 | 975 | 247 | 963 |
---|
Disposals of property, plant and equipment | 9 | 4 | 1 | 2 | 10 | - | 8 |
---|
Disposals of property, plant and equipment | 9 | 4 | 1 | 2 | 10 | - | 8 |
---|
Other investing | - | - | - | - | - | -4 | -0 |
---|
Other investing | - | - | - | - | - | -4 | -0 |
---|
Net cash used in investing activities from continuing operations | - | - | - | - | -1,029 | -337 | -1,060 |
---|
Net cash used in investing activities from continuing operations | - | - | - | - | -1,029 | -337 | -1,060 |
---|
Principal payments on long-term debt | 2,879 | 338 | 33 | 1,619 | 436 | 656 | 1,518 |
---|
Proceeds from long-term debt | 2,011 | - | - | 1,980 | - | - | 1,490 |
---|
Purchases of treasury stock | 4 | 41 | 19 | 2 | 737 | 261 | 263 |
---|
Cash dividends on common stock | - | - | - | - | 8 | 32 | 32 |
---|
Proceeds from stock option exercises | - | 7 | 43 | 23 | 24 | 19 | 30 |
---|
Payments of interest rate cap premiums | - | - | - | - | - | 13 | - |
---|
Payments of deferred and contingent acquisition consideration | - | 1 | 2 | 1 | - | 5 | 18 |
---|
Payments of debt issuance costs | 4 | - | 1 | 48 | - | - | 19 |
---|
Purchase of shares from noncontrolling interests | 5 | - | - | 15 | - | - | - |
---|
Other financing | 0 | -0 | - | - | - | -6 | -9 |
---|
Proceeds from Noncontrolling Interests | - | - | - | 12 | - | - | - |
---|
Net cash provided by (used in) financing activities | -17 | -373 | -11 | 329 | - | -954 | -337 |
---|
Other financing | 0 | -0 | - | - | - | -6 | -9 |
---|
Net cash provided by (used in) financing activities | -17 | -373 | -11 | 329 | - | -954 | -337 |
---|
Net cash used in operating activities | - | - | - | - | -12 | -5 | - |
---|
Net cash provided by investing activities | - | - | - | - | 1,944 | 4 | - |
---|
Net cash provided by (used in) discontinued operations | - | - | - | - | 1,931 | -1 | - |
---|
Effect of exchange rate changes on cash and cash equivalents | - | - | 7 | 40 | -14 | -70 | 3 |
---|
Net increase (decrease) in cash and cash equivalents | - | - | 284 | 1,245 | 359 | -497 | -17 |
---|
Income Taxes Paid, Net | 56 | 103 | 62 | 106 | 428 | 182 | 302 |
---|
Cash paid for interest | 143 | 99 | 86 | 99 | 80 | 95 | 101 |
---|