7Baggers

The Scotts Miracle-Gro Company
(NYSE:SMG) 

SMG stock logo

The Scotts Miracle-Gro Company manufactures, markets, and sells consumer lawn and garden products in the United States and internationally. The company operates through three segments: U.S. Consumer, Hawthorne, and Other. It offers lawn care products, such as lawn fertilizers, grass seed products, s...

Founded: 1868
Full Time Employees: 5,932
Sector: Basic Materials
Industry: Agricultural Inputs
Materials
Share this website to your friends
• Market Cap:
• Exchange:
• Shs Outstanding:
• Employees:
• Beta:
• Return on Equity (ROE) ttm:
• Return on Assets (ROA) ttm:
• EPS ttm:
• Book value per Share:
• Cash per Share:
• Current ast per Share:
• P/E ttm:
• P/E forward:
• P/E ttm high:
• P/E ttm low:
• P/S ttm:
• P/B ttm:
• P/FCF ttm:
• PEG ratio:
• Cash Ratio ttm:
• Quick Ratio ttm:
• Current Ratio ttm:
• Gross Mgn ttm:
• EBITDA Mgn ttm:
• Operating Mgn ttm:
• Net Income Mgn ttm:
• Trailing Div yield:
• Forward Div yield:
• Payout Ratio ttm:
• Ex-Dividend date:
• Target Price High:
• Target Price Low:
• Target Price Mean:
• Number of Analysts:
• Debt Ratio ttm:
• Debt to Equity ttm:
• Total Net Debt:
At a glance:
Bull Thesis:
Bear Thesis:
Main Competitors:
Moat:
Income Statements:
Quarterly
Annual
    Unit: USD2026-03-28 2025-12-27 2025-09-30 2025-06-28 2025-03-29 2024-12-28 2024-09-30 2024-06-29 2024-03-30 2023-12-30 2023-09-30 2023-07-01 2023-04-01 2022-12-31 2022-09-30 2022-07-02 2022-04-02 2022-01-01 2021-09-30 2021-07-03 2021-04-03 2021-01-02 2020-09-30 2020-06-27 2020-03-28 2019-12-28 2019-09-30 2019-06-29 2019-03-30 2018-12-29 2018-09-30 2018-06-30 2018-03-31 2017-12-31 2017-12-30 2017-09-30 2017-07-01 2017-04-01 2017-02-09 2016-09-30 2016-07-02 2016-04-02 2016-01-02 2015-09-30 2015-06-27 2015-03-28 2014-12-27 2014-09-30 2014-06-28 2014-03-29 2013-12-28 
                                                       
      net sales
    		1,459,500,000 354,400,000 387,300,000 1,188,000,000 1,421,000,000 416,800,000 414,700,000 1,202,200,000 1,525,400,000 410,400,000 374,500,000 1,118,700,000 1,531,500,000 526,600,000 493,700,000 1,186,100,000 1,678,400,000 566,000,000 737,800,000 1,609,700,000 1,828,800,000 748,600,000 890,300,000 1,492,700,000 1,382,800,000 365,800,000 497,700,000 1,170,300,000 1,189,900,000 298,100,000 433,900,000 994,600,000 1,013,300,000 246,800,000 221,500,000 113,900,000 1,078,000,000 1,203,500,000 246,800,000 402,300,000 994,100,000 1,245,200,000 245,700,000 483,200,000 1,214,800,000 1,102,300,000 216,200,000 454,300,000 1,116,400,000 1,081,000,000 196,400,000 
      yoy
    		2.71% -14.97% -6.61% -1.18% -6.84% 1.56% 10.73% 7.46% -0.40% -22.07% -24.14% -5.68% -8.75% -6.96% -33.08% -26.32% -8.22% -24.39% -17.13% 7.84% 32.25% 104.65% 78.88% 27.55% 16.21% 22.71% 14.70% 17.67% 17.43% 20.79% 95.89% 773.22% -6.00% -79.49% -10.25% -71.69% 8.44% -3.35% 0.45% -16.74% -18.17% 12.96% 13.64% 6.36% 8.81% 1.97% 10.08%     
      qoq
    		311.82% -8.49% -67.40% -16.40% 240.93% 0.51% -65.50% -21.19% 271.69% 9.59% -66.52% -26.95% 190.83% 6.66% -58.38% -29.33% 196.54% -23.29% -54.17% -11.98% 144.30% -15.92% -40.36% 7.95% 278.02% -26.50% -57.47% -1.65% 299.16% -31.30% -56.37% -1.85% 310.58% 11.42% 94.47% -89.43% -10.43% 387.64% -38.65% -59.53% -20.17% 406.80% -49.15% -60.22% 10.21% 409.85% -52.41% -59.31% 3.27% 450.41%  
      cost of sales
    		849,000,000 264,400,000 359,600,000 806,300,000 865,800,000 316,900,000 427,300,000 850,600,000 986,800,000 354,000,000 407,600,000 880,100,000 1,000,100,000 420,600,000 475,500,000 883,700,000 1,084,700,000 447,300,000 609,100,000 1,114,300,000 1,158,900,000 548,800,000 673,700,000 954,300,000 829,200,000 311,300,000 405,700,000 747,000,000 716,800,000 261,100,000 350,800,000 635,900,000 604,100,000 202,600,000 187,500,000 103,000,000 662,800,000 701,100,000 202,600,000 300,400,000 636,300,000 723,500,000 198,100,000 327,100,000 762,200,000 668,800,000 186,900,000 313,900,000 693,100,000 647,200,000 161,500,000 
      cost of sales—impairment, restructuring and other
    		 1,300,000 4,200,000 3,700,000 7,300,000 5,100,000 16,900,000 -2,500,000 74,900,000 -5,800,000 23,900,000 32,700,000 118,700,000 10,300,000 89,000,000 65,800,000 5,300,000  2,500,000 800,000 12,400,000 9,000,000 700,000 11,700,000 3,400,000 300,000 2,500,000 -100,000 1,000,000 2,500,000 9,400,000 11,100,000        2,200,000 400,000 100,000 5,000,000 3,000,000 3,400,000 200,000      
      gross margin
    		610,500,000 88,700,000 23,500,000 378,000,000 547,900,000 94,800,000 -29,500,000 354,100,000 463,700,000 62,200,000 -57,000,000 205,900,000 412,700,000 95,700,000                                      
      yoy
    		11.43% -6.43% -179.66% 6.75% 18.16% 52.41% -48.25% 71.98% 12.36% -35.01%                                          
      qoq
    		588.28% 277.45% -93.78% -31.01% 477.95% -421.36% -108.33% -23.64% 645.50% -209.12% -127.68% -50.11% 331.24%                                       
      gross margin %
    		41.83% 25.03% 6.07% 31.82% 38.56% 22.74% -7.11% 29.45% 30.40% 15.16% -15.22% 18.41% 26.95% 18.17% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 
      operating expenses:
    		                                                   
      selling, general and administrative
    		199,200,000 106,000,000 136,900,000 153,400,000 188,300,000 124,800,000 117,600,000 147,900,000 178,700,000 114,800,000 108,000,000 128,500,000 186,300,000 128,500,000 118,400,000 135,800,000 204,700,000 154,100,000 161,200,000 194,100,000 231,500,000 156,700,000 204,700,000 237,700,000 195,600,000 119,800,000 138,900,000 166,400,000 179,700,000 116,300,000 121,400,000 144,500,000 166,000,000 119,100,000 108,200,000 62,100,000 172,000,000 197,800,000 119,100,000 131,000,000 151,900,000 200,900,000 139,500,000 158,000,000 193,800,000 219,700,000 126,900,000 154,900,000 189,000,000 212,200,000 125,100,000 
      impairment, restructuring and other
    		2,200,000 1,800,000 33,800,000 2,400,000 10,700,000 16,500,000 68,700,000 -800,000 2,100,000 -7,100,000 248,500,000 1,700,000 21,800,000 8,500,000 32,900,000 658,400,000 100,000 1,800,000 600,000 500,000 2,500,000 700,000 -1,200,000 4,200,000 300,000 -2,500,000 3,100,000 600,000 200,000 3,500,000 102,900,000 19,300,000 10,200,000 1,400,000 -200,000 -3,900,000 4,100,000 3,300,000 1,400,000 4,500,000 -5,800,000 -47,200,000 4,300,000 22,600,000 40,900,000 4,900,000 9,600,000 5,400,000 39,200,000 6,100,000 300,000 
      other expense
    		7,300,000 2,700,000 2,900,000 7,200,000 4,200,000 4,500,000 300,000 6,900,000 10,800,000 1,800,000 2,600,000 -1,600,000  500,000 1,800,000 4,900,000   1,600,000 -2,100,000 -600,000  2,800,000 300,000 600,000    2,000,000    700,000                   
      income from operations
    		401,800,000 -21,800,000 -150,100,000 215,000,000 344,700,000 -51,000,000 -216,100,000 200,100,000 272,100,000 -47,300,000 -416,100,000 77,300,000 206,200,000 -41,800,000 -223,900,000 -562,500,000 387,900,000 -35,400,000 -37,200,000 302,100,000 424,100,000 34,000,000 9,600,000 284,500,000 353,700,000 -62,600,000 -53,900,000 258,200,000 290,200,000 -84,900,000 -147,200,000 185,700,000 232,300,000 -70,900,000 -71,900,000 -43,200,000 245,600,000 301,900,000 -70,900,000 -29,100,000 216,900,000 369,200,000 -100,200,000 -26,400,000 217,700,000 209,300,000 -106,000,000 -13,700,000 200,900,000 217,100,000 -89,500,000 
      yoy
    		16.57% -57.25% -30.54% 7.45% 26.68% 7.82% -48.07% 158.86% 31.96% 13.16% 85.84% -113.74% -46.84% 18.08% 501.88% -286.20% -8.54% -204.12% -487.50% 6.19% 19.90% -154.31% -117.81% 10.19% 21.88% -26.27% -63.38% 39.04% 24.92% 19.75% 104.73% -529.86% -5.42% -123.48% 1.41% 48.45% 13.23% -18.23% -29.24% 10.23% -0.37% 76.40% -5.47% 92.70% 8.36% -3.59% 18.44%     
      qoq
    		-1943.12% -85.48% -169.81% -37.63% -775.88% -76.40% -208.00% -26.46% -675.26% -88.63% -638.29% -62.51% -593.30% -81.33% -60.20% -245.01% -1195.76% -4.84% -112.31% -28.77% 1147.35% 254.17% -96.63% -19.56% -665.02% 16.14% -120.88% -11.03% -441.81% -42.32% -179.27% -20.06% -427.64% -1.39% 66.44% -117.59% -18.65% -525.81% 143.64% -113.42% -41.25% -468.46% 279.55% -112.13% 4.01% -297.45% 673.72% -106.82% -7.46% -342.57%  
      operating margin %
    		27.53% -6.15% -38.76% 18.10% 24.26% -12.24% -52.11% 16.64% 17.84% -11.53% -111.11% 6.91% 13.46% -7.94% -45.35% -47.42% 23.11% -6.25% -5.04% 18.77% 23.19% 4.54% 1.08% 19.06% 25.58% -17.11% -10.83% 22.06% 24.39% -28.48% -33.92% 18.67% 22.93% -28.73% -32.46% -37.93% 22.78% 25.09% -28.73% -7.23% 21.82% 29.65% -40.78% -5.46% 17.92% 18.99% -49.03% -3.02% 18.00% 20.08% -45.57% 
      equity in loss of unconsolidated affiliates
    		4,500,000 13,100,000 12,300,000 -25,300,000 5,900,000 9,900,000 61,600,000 -23,000,000 7,000,000 22,500,000   7,300,000 11,400,000   6,500,000 7,300,000   1,500,000          -1,600,000 -1,100,000 -1,500,000 13,200,000 -600,000 -1,100,000 -7,200,000 24,100,000 13,200,000 875,000 3,500,000           
      interest expense
    		31,300,000 27,200,000 26,800,000 31,800,000 36,600,000 33,700,000 33,200,000 38,800,000 44,100,000 42,800,000 40,000,000 47,100,000 48,300,000 42,700,000 35,000,000 31,000,000 28,300,000 23,800,000 21,600,000 21,900,000 19,300,000 16,100,000 16,600,000 20,300,000 22,700,000 20,000,000 21,800,000 25,900,000 28,900,000 25,200,000 22,800,000 23,200,000 22,600,000 15,600,000 17,800,000 17,200,000 21,800,000 21,500,000 15,600,000 13,300,000 16,900,000 19,100,000 16,300,000 11,500,000 14,300,000 15,000,000 9,700,000 8,600,000 12,800,000 12,000,000 13,900,000 
      other non-operating expense
    		1,100,000 1,200,000 1,400,000 1,200,000 1,300,000 1,300,000 1,300,000 1,300,000 1,200,000 1,600,000 -50,000 400,000 800,000                -260,100,000  -2,500,000 -2,600,000 9,200,000                   
      income from continuing operations before income taxes
    		364,900,000              -271,600,000 -576,700,000 355,000,000 -64,700,000 -63,100,000 302,900,000 404,200,000 33,100,000 5,800,000 266,100,000 333,800,000  -73,400,000 237,400,000 523,400,000  -165,900,000 166,200,000 202,000,000 -99,700,000  -72,700,000 231,000,000 256,300,000  -31,100,000 196,500,000 350,100,000  -37,900,000 203,400,000 194,300,000  -22,300,000 188,100,000 194,400,000  
      income tax expense from continuing operations
    		101,600,000              -51,600,000 -132,800,000 78,500,000 -14,700,000 -14,400,000 73,100,000 93,100,000 7,900,000 1,700,000 61,800,000 84,000,000  -17,800,000 59,400,000 126,500,000  -35,300,000 40,700,000 49,300,000   -18,100,000 79,100,000 91,000,000  -10,900,000 69,500,000 124,300,000  -13,300,000 70,400,000 70,000,000  -7,100,000 67,400,000 68,700,000  
      net income from continuing operations
    		263,300,000 -47,800,000                                                  
      loss from discontinued operations, net of tax
    		-24,700,000 -77,200,000                                 -1,200,000   -100,000 -600,000   -16,000,000          
      net income
    		238,600,000 -125,000,000 -151,900,000 149,100,000 217,500,000 -69,500,000 -244,000,000 132,100,000 157,500,000 -80,500,000 -468,400,000 43,700,000 109,400,000 -64,700,000 -220,000,000 -443,900,000 276,500,000 -50,000,000 -47,900,000 225,900,000 310,200,000 25,200,000 4,200,000 203,300,000 252,400,000 -71,300,000 -58,200,000 201,600,000 396,400,000 -79,700,000 -146,900,000 82,800,000 149,000,000 -64,900,000 -21,200,000 -33,500,000 151,900,000 165,200,000 -64,900,000 -26,900,000 212,700,000 209,800,000 -80,800,000 -24,600,000 133,000,000 124,300,000 -74,000,000 -15,500,000 121,700,000 125,700,000 -65,600,000 
      yoy
    		9.70% 79.86% -37.75% 12.87% 38.10% -13.66% -47.91% 202.29% 43.97% 24.42% 112.91% -109.84% -60.43% 29.40% 359.29% -296.50% -10.86% -298.41% -1240.48% 11.12% 22.90% -135.34% -107.22% 0.84% -36.33% -10.54% -60.38% 143.48% 166.04% 22.80% 592.92% -347.16% -1.91% -139.29% -67.33% 24.54% -28.58% -21.26% -19.68% 9.35% 59.92% 68.79% 9.19% 58.71% 9.29% -1.11% 12.80%     
      qoq
    		-290.88% -17.71% -201.88% -31.45% -412.95% -71.52% -284.71% -16.13% -295.65% -82.81% -1171.85% -60.05% -269.09% -70.59% -50.44% -260.54% -653.00% 4.38% -121.20% -27.18% 1130.95% 500.00% -97.93% -19.45% -454.00% 22.51% -128.87% -49.14% -597.37% -45.75% -277.42% -44.43% -329.58% 206.13% -36.72% -122.05% -8.05% -354.55% 141.26% -112.65% 1.38% -359.65% 228.46% -118.50% 7.00% -267.97% 377.42% -112.74% -3.18% -291.62%  
      net income margin %
    		16.35% -35.27% -39.22% 12.55% 15.31% -16.67% -58.84% 10.99% 10.33% -19.62% -125.07% 3.91% 7.14% -12.29% -44.56% -37.43% 16.47% -8.83% -6.49% 14.03% 16.96% 3.37% 0.47% 13.62% 18.25% -19.49% -11.69% 17.23% 33.31% -26.74% -33.86% 8.32% 14.70% -26.30% -9.57% -29.41% 14.09% 13.73% -26.30% -6.69% 21.40% 16.85% -32.89% -5.09% 10.95% 11.28% -34.23% -3.41% 10.90% 11.63% -33.40% 
      basic net income per common share:
    		                                                   
      continuing operations
    		4,530,000 -830,000                                                  
      discontinued operations
    		-420,000 -1,330,000                                                  
      basic net income per common share
    		4,110,000  -2,650,000 2,580,000 3,780,000  922,500 2,330,000 2,770,000  -8,370,000 780,000 1,950,000  -3,970,000 -8,010,000 4,980,000 -900,000 -860,000 4,050,000 5,570,000 440,000 70,000 3,650,000 4,530,000                           
      diluted net income per common share:
    		                                                   
      diluted net income per common share
    		4,040,000  -2,600,000 2,540,000 3,720,000  910,000 2,280,000 2,740,000  -8,360,000 770,000 1,940,000  -3,970,000 -8,010,000 4,940,000 -900,000 -850,000 3,940,000 5,430,000 430,000 50,000 3,550,000 4,470,000                           
      weighted-average common shares outstanding during the period
    		58,100,000 57,900,000  57,700,000 57,600,000 57,300,000  56,800,000 56,800,000 56,700,000  56,200,000 56,000,000 55,500,000  55,400,000 55,500,000 55,400,000  55,800,000 55,700,000 55,700,000  55,600,000 55,700,000 55,800,000  55,500,000 55,400,000 55,300,000  55,400,000 56,500,000 60,100,000 57,600,000  59,200,000 59,800,000 60,100,000  61,100,000 61,400,000   61,300,000 60,900,000 60,800,000  61,300,000 61,900,000 62,100,000 
      weighted-average common shares outstanding during the period plus dilutive potential common shares
    		59,100,000 57,900,000  58,600,000 58,400,000 57,300,000  58,000,000 57,400,000 56,700,000  56,600,000 56,500,000 55,500,000  55,400,000 56,000,000 55,400,000  57,400,000 57,100,000 57,100,000  57,100,000 56,400,000 55,800,000  56,600,000 55,900,000 55,300,000  56,300,000 57,400,000 60,100,000 57,600,000  60,000,000 60,600,000 60,100,000  61,900,000 62,200,000   62,300,000 62,100,000 60,800,000  62,400,000 62,900,000 62,100,000 
      loss from continuing operations before income taxes
    		 -63,300,000                        -95,100,000    -105,900,000     -86,600,000    -99,700,000        -115,700,000    -103,400,000 
      income tax benefit from continuing operations
    		 -15,500,000                        -23,800,000    -23,300,000    -35,400,000 -66,600,000    -35,400,000        -41,700,000    -37,800,000 
      basic net loss per common share:
    		     -1,210,000    -1,420,000    -1,170,000                                      
      basic net loss per common share
    		 -2,160,000                        -1,280,000                          
      diluted net loss per common share:
    		     -1,210,000    -1,420,000    -1,170,000                                      
      diluted net loss per common share
    		 -2,160,000                        -1,280,000                          
      income before income taxes
    		  -190,600,000 207,300,000 300,900,000 -95,900,000 -312,200,000 183,000,000 219,800,000 -114,200,000 26,825,000 52,000,000 149,800,000 -94,300,000                             -125,300,000         
      income tax expense
    		  -38,700,000 58,200,000 83,400,000  -68,200,000 50,900,000 62,300,000  4,750,000 8,300,000 40,400,000                                       
      income tax benefit
    		     -26,400,000    -33,700,000    -29,600,000                             -44,500,000         
      equity in income of unconsolidated affiliates
    		          -875,000 -22,200,000   -325,000 -15,100,000   5,600,000 -21,500,000       -825,000  -2,000,000 -1,300,000                      
      other income
    		            -1,600,000    -4,300,000 -1,800,000    -600,000    -500,000 -25,000 -1,800,000  -400,000 -3,400,000 -1,900,000  -5,400,000 -2,100,000 -4,100,000 -6,500,000 -600,000 -5,400,000 -6,700,000 -5,600,000 -1,300,000 -1,000,000 -1,100,000 -3,200,000 -600,000 -1,200,000 -6,200,000 -5,800,000 -1,600,000 -1,000,000 
      other non-operating income
    		             -1,600,000 -1,500,000 -1,700,000 -1,900,000 -1,800,000 -1,300,000 -1,200,000 -900,000 -15,200,000 -1,825,000 -1,900,000 -2,800,000 -2,600,000 -67,050,000 -5,100,000  -2,900,000     -2,500,000                 
      gross profit
    		              235,925,000 236,600,000 588,400,000 118,700,000 126,200,000 494,600,000 657,500,000 190,800,000 215,900,000 526,700,000 550,200,000 54,200,000 89,500,000 423,400,000 472,100,000 34,500,000 73,700,000 347,600,000 409,200,000 44,200,000 34,000,000 10,900,000 415,200,000 502,400,000 44,200,000 99,700,000 357,400,000 521,600,000 42,600,000 153,100,000 449,200,000 433,300,000 29,300,000 140,400,000 423,300,000 433,800,000 34,900,000 
      income from continuing operations
    		              -220,000,000 -443,900,000 276,500,000 -50,000,000 -48,700,000 229,800,000 311,100,000 25,200,000 4,100,000 204,300,000 249,800,000  -55,600,000 178,000,000 396,900,000  -130,600,000 125,500,000 152,700,000 -64,300,000  -54,600,000 151,900,000 165,300,000  -20,200,000 127,000,000 225,800,000  -24,600,000 133,000,000 124,300,000  -15,200,000 120,700,000 125,700,000  
      net income attributable to noncontrolling interest
    		                  -225,000  -200,000 -800,000     50,000 100,000     -100,000 -400,000     -400,000    -500,000    -600,000     
      net income attributable to controlling interest
    		              -220,000,000 -443,900,000 276,500,000 -50,000,000 -47,900,000 225,900,000 310,000,000 24,400,000 3,900,000 202,800,000 252,200,000  -57,900,000 201,700,000 396,500,000  -147,000,000 82,900,000 148,900,000 -65,300,000  -33,500,000 151,900,000 165,100,000  -26,600,000 213,100,000 210,100,000  -23,600,000 133,400,000 124,600,000      
      basic income per common share:
    		                                                   
      loss from discontinued operations
    		                                  -20,000    -10,000   -260,000          
      diluted income per common share:
    		                                                   
      income from discontinued operations, net of tax
    		                  800,000 -3,900,000 -900,000  100,000 -1,000,000 2,600,000  -2,600,000 23,600,000 -500,000 2,900,000 -16,300,000 -42,700,000 -3,700,000 -600,000  21,100,000    -6,700,000 85,700,000       -300,000 1,000,000   
      income from discontinued operations
    		                  20,000 -70,000 -10,000  10,000 -20,000 50,000  -50,000 420,000 -10,000 50,000 -300,000 -770,000 -60,000 -10,000  360,000    -100,000 1,400,000       -10,000 20,000   
      costs related to refinancing
    		                         15,100,000                 8,800,000       10,700,000  
      net loss attributable to noncontrolling interest
    		                      -300,000 -500,000 -200,000 -100,000   100,000 100,000 25,000 100,000      -100,000  300,000 400,000 300,000  1,000,000 400,000 300,000      
      loss from continuing operations
    		                         -71,300,000    -82,600,000     -20,000,000    -64,300,000        -74,000,000    -65,600,000 
      net loss attributable to controlling interest
    		                         -71,400,000    -79,600,000     -21,200,000    -65,300,000    -81,300,000    -74,600,000     
      basic income per common share
    		                          2,340,000 3,630,000 7,160,000  932,500 1,500,000 2,640,000   1,055,000 2,570,000 2,760,000  1,392,500 3,490,000 3,420,000  752,500 2,180,000 2,050,000  737,500 1,990,000 2,030,000  
      diluted income per common share
    		                          2,310,000 3,560,000 7,090,000  917,500 1,470,000 2,590,000   1,040,000 2,530,000 2,730,000  1,375,000 3,440,000 3,380,000  737,500 2,140,000 2,010,000  725,000 1,950,000 2,000,000  
      basic loss per common share
    		                             -1,440,000    -1,090,000 -370,000    -1,090,000    -1,320,000    -1,230,000    -1,060,000 
      diluted loss per common share
    		                             -1,440,000    -1,090,000 -370,000    -1,090,000    -1.32    -1,230,000    -1,060,000 
      dividends declared per common share
    		                              397,500 530,000 530,000 500,000 530,000 375,000 500,000 500,000 500,000 352,500 470,000 470,000 0.47 337,500 450,000 450,000 450,000 328,250 438,000 438,000 438,000 
      basic loss per common share:
    		                                                   
      diluted loss per common share:
    		                                                   
      common shares used in basic loss per share calculation
    		                                          61.5         
      common shares and potential common shares used in diluted loss per share calculation
    		                                          61.5         
    Balance Sheets:
    Quarterly
    Annual
      Unit: USD2026-03-28 2025-12-27 2025-09-30 2025-06-28 2025-03-29 2024-12-28 2024-09-30 2024-06-29 2024-03-30 2023-12-30 2023-09-30 2023-07-01 2023-04-01 2022-12-31 2022-09-30 2022-07-02 2022-04-02 2022-01-01 2021-09-30 2021-07-03 2021-04-03 2021-01-02 2020-09-30 2020-06-27 2020-03-28 2019-12-28 2019-09-30 2019-06-29 2019-03-30 2018-12-29 2018-09-30 2018-06-30 2018-03-31 2017-12-30 2017-09-30 2017-07-01 2017-04-01 2017-02-09 2016-12-31 2016-09-30 2016-07-02 2016-04-02 2016-01-02 2015-09-30 2015-06-27 2015-03-28 2014-12-27 2014-09-30 2014-06-28 2014-03-29 2013-12-28 
                                                         
        assets
      		                                                   
        current assets:
      		                                                   
        cash and cash equivalents
      		6,200,000 8,300,000 36,600,000 51,100,000 16,900,000 9,800,000 71,600,000 279,900,000 65,100,000 10,400,000 31,900,000 27,400,000 25,000,000 25,600,000 86,800,000 27,800,000 17,100,000 16,400,000 244,100,000 58,300,000 14,400,000 21,500,000 16,600,000 48,300,000 30,800,000 27,400,000 18,800,000 36,400,000 37,500,000 22,600,000 33,900,000 29,600,000 33,000,000 54,500,000 120,500,000 119,100,000 74,300,000 88,700,000 88,700,000 50,100,000 77,200,000 57,300,000 49,000,000 71,400,000 79,900,000 54,800,000 130,100,000 89,300,000 147,200,000 152,700,000 124,600,000 
        accounts receivable, less allowances
      		766,700,000 193,800,000 186,900,000 573,800,000 799,300,000 213,600,000 176,800,000 504,600,000 876,900,000 287,600,000 304,200,000 717,700,000 1,035,700,000 311,400,000 299,000,000 674,700,000 990,100,000 310,800,000 483,400,000 1,058,000,000 1,230,300,000 346,600,000 474,800,000 970,100,000 994,700,000 192,700,000 223,900,000 395,800,000 699,600,000 163,800,000 226,000,000 387,800,000 598,000,000 128,400,000 197,700,000 474,300,000 1,121,300,000 229,400,000 229,400,000 196,400,000 359,700,000 954,700,000 206,400,000 191,300,000 436,500,000 682,100,000 185,400,000 224,000,000 512,300,000 746,900,000 158,200,000 
        inventories
      		696,000,000 846,700,000 592,800,000 544,300,000 773,200,000 909,800,000 587,500,000 606,800,000 824,300,000 1,169,600,000 880,300,000 884,900,000 1,127,600,000 1,525,900,000 1,343,500,000 1,407,600,000 1,594,100,000 1,657,200,000 1,126,600,000 962,800,000 1,019,200,000 1,068,300,000 621,900,000 493,100,000 743,300,000 866,100,000 540,300,000 533,700,000 675,300,000 745,400,000 481,400,000 500,500,000 596,900,000 696,100,000 407,500,000 466,600,000 658,500,000 756,300,000 756,300,000 448,200,000 469,900,000 619,600,000 759,200,000 407,600,000 415,800,000 596,100,000 682,800,000 385,100,000 387,800,000 546,200,000 605,700,000 
        current assets held for sale
      		28,500,000 61,000,000                                                  
        prepaid and other current assets
      		124,500,000 147,400,000 124,000,000 114,100,000 139,200,000 152,200,000 144,500,000 147,100,000 168,800,000 213,800,000 181,400,000 178,800,000 231,900,000 257,500,000 172,800,000 200,800,000 208,600,000 203,800,000 169,900,000 146,900,000 132,000,000 92,000,000 81,000,000 89,500,000 95,800,000 203,300,000 174,200,000 72,900,000 93,700,000 102,500,000 59,900,000 84,400,000 78,100,000 61,700,000 67,100,000 146,500,000 155,500,000 130,700,000 130,700,000 122,300,000 139,200,000 160,100,000 133,400,000 125,400,000 131,600,000 153,800,000 127,600,000 122,900,000 125,900,000 149,900,000 117,900,000 
        total current assets
      		1,621,900,000 1,257,200,000 940,300,000 1,283,300,000 1,728,600,000 1,285,400,000 980,400,000 1,538,400,000 1,935,100,000 1,681,400,000 1,397,800,000 2,251,000,000 2,842,400,000 2,299,300,000 1,981,900,000 2,588,700,000 3,254,400,000 2,292,600,000 2,024,000,000 2,226,000,000 2,573,700,000 1,679,500,000 1,216,600,000 1,778,800,000 2,042,400,000 1,332,800,000 1,041,700,000 1,389,900,000 1,839,400,000 1,078,700,000 885,700,000 1,319,000,000 1,639,300,000 982,900,000 881,700,000 1,484,300,000 2,009,600,000 1,205,100,000 1,205,100,000 991,700,000 1,481,100,000 2,208,800,000 1,148,000,000 948,600,000 1,440,200,000 1,863,500,000 1,125,900,000 935,000,000 1,411,000,000 1,937,600,000 1,015,700,000 
        investment in unconsolidated affiliates
      		36,000,000 40,500,000 53,600,000 65,900,000 40,600,000 46,400,000 45,200,000 106,800,000 83,800,000 90,800,000 91,900,000 196,500,000 174,200,000 181,500,000 193,800,000 208,300,000 193,200,000 199,700,000 207,000,000 224,500,000 201,400,000 202,900,000       34,500,000 37,300,000 36,100,000 34,400,000 33,200,000 31,700,000 31,100,000 65,700,000 59,900,000 83,900,000 83,900,000 101,000,000            
        property, plant and equipment, net of accumulated depreciation
      		627,400,000 617,300,000  609,400,000 602,500,000 606,900,000  599,000,000 608,200,000 610,400,000  590,300,000 588,900,000 592,800,000  625,200,000 621,000,000 615,800,000  582,600,000 565,300,000 560,900,000  533,200,000 535,400,000 545,400,000  506,700,000 513,900,000 519,800,000  517,600,000 463,600,000 464,100,000  460,800,000 460,900,000 462,000,000 462,000,000  449,600,000 436,300,000 449,200,000  447,900,000 437,000,000 434,400,000  443,400,000 443,600,000 447,500,000 
        goodwill
      		243,900,000 243,900,000 243,900,000 243,900,000 243,900,000 243,900,000 243,900,000 243,900,000 243,900,000 243,900,000 243,900,000 254,500,000 254,300,000 254,300,000 254,000,000 254,700,000 688,100,000 681,500,000 605,200,000 547,100,000 546,100,000 548,900,000 544,100,000 540,000,000 538,300,000 540,900,000 538,700,000 541,900,000 539,600,000 539,700,000 543,000,000 621,200,000 466,800,000 464,800,000 441,600,000 408,700,000 401,900,000 398,600,000 398,600,000 373,200,000 346,000,000 284,900,000 433,000,000 432,400,000 430,600,000 371,500,000 364,300,000 350,900,000 333,300,000 333,300,000 335,000,000 
        intangible assets
      		350,900,000 351,400,000 401,800,000 409,600,000 412,000,000 414,900,000 418,800,000 424,900,000 428,900,000 433,200,000 436,700,000 560,200,000 565,500,000 576,000,000 580,200,000 627,100,000 799,900,000 811,700,000 709,600,000 677,800,000 674,900,000 685,400,000 679,200,000 685,300,000 692,000,000 701,700,000 707,500,000 831,100,000 837,900,000 846,800,000 857,300,000 879,600,000 777,600,000 783,400,000 748,900,000 806,600,000 785,700,000 793,000,000 793,000,000 750,900,000 750,600,000 646,800,000 658,000,000 663,500,000 671,200,000 308,600,000 308,900,000 302,700,000 281,300,000 318,500,000 320,000,000 
        noncurrent assets held for sale
      		                                                   
        other assets
      		531,900,000 523,700,000 470,800,000 478,500,000 509,100,000 572,700,000 574,100,000 576,300,000 624,300,000 656,400,000 633,100,000 601,900,000 562,800,000 630,100,000 680,900,000 689,700,000 650,900,000 640,900,000 632,000,000 363,100,000 372,700,000 323,100,000 380,600,000 339,500,000 327,600,000 335,200,000 194,800,000 197,800,000 191,200,000 202,900,000 201,600,000 192,100,000 195,000,000 183,900,000 176,000,000 121,400,000 120,400,000 117,800,000 117,800,000 121,200,000 138,000,000 108,800,000 39,200,000 29,000,000 28,200,000 29,200,000 31,700,000 32,700,000 37,400,000 38,200,000 41,200,000 
        total assets
      		3,412,000,000 3,034,000,000 2,742,000,000 3,090,600,000 3,536,700,000 3,170,200,000 2,871,900,000 3,489,300,000 3,924,200,000 3,716,100,000 3,413,700,000 4,454,400,000 4,988,100,000 4,534,000,000 4,296,800,000 4,993,700,000 6,207,500,000 5,242,200,000 4,800,000,000 4,621,100,000 4,934,100,000 4,000,700,000 3,380,500,000 3,876,800,000 4,135,700,000 3,456,000,000 3,028,700,000 3,467,400,000 3,956,500,000 3,225,200,000 3,054,500,000 3,563,900,000 3,575,500,000 2,910,800,000 2,747,000,000 3,347,500,000 3,838,400,000 3,060,400,000 3,060,400,000 2,808,800,000 3,259,700,000 3,685,600,000 2,727,400,000 2,527,200,000 3,018,100,000 3,009,800,000 2,265,200,000 2,058,300,000 2,506,400,000 3,071,200,000 2,159,400,000 
        liabilities and equity
      		                                                   
        current liabilities:
      		                                                   
        current portion of debt
      		279,400,000 278,300,000 57,200,000 52,100,000 54,600,000 54,600,000 52,600,000 52,900,000 57,800,000 54,500,000 52,300,000 450,700,000 435,400,000 216,800,000 144,300,000 322,000,000 459,700,000 160,700,000 57,800,000 53,700,000 212,800,000 188,000,000 66,400,000 206,400,000 212,200,000 93,800,000 128,100,000 363,200,000 357,700,000 95,100,000 132,600,000 314,500,000 335,800,000 86,100,000 143,100,000 289,100,000 32,100,000 41,800,000 41,800,000 185,000,000 382,500,000 202,900,000 28,800,000 134,800,000 316,400,000 318,100,000 36,600,000 91,900,000 200,500,000 278,600,000 229,700,000 
        accounts payable
      		385,800,000 283,900,000 229,200,000 261,700,000 396,300,000 309,300,000 254,700,000 316,700,000 440,400,000 332,500,000 271,200,000 365,700,000 415,500,000 366,800,000 422,600,000 291,000,000 507,500,000 427,700,000 609,400,000 467,900,000 549,900,000 498,900,000 391,000,000 310,500,000 324,700,000 309,400,000 214,200,000 222,600,000 298,700,000 237,000,000 150,500,000 195,600,000 253,500,000 223,200,000 153,100,000 224,000,000 322,600,000 255,700,000 255,700,000 165,900,000 249,500,000 293,800,000 233,500,000 197,900,000 315,700,000 300,400,000 220,000,000 193,300,000 279,300,000 342,500,000 230,800,000 
        current liabilities held for sale
      		29,100,000 31,700,000                                                  
        other current liabilities
      		581,300,000 338,500,000 453,300,000 484,800,000 561,600,000 319,900,000 443,000,000 484,800,000 562,100,000 377,100,000 450,200,000 512,700,000 521,600,000 348,100,000 397,000,000 458,900,000 503,100,000 326,800,000 473,200,000 515,200,000 584,800,000 367,600,000 493,000,000 589,800,000 444,300,000 206,500,000 278,200,000 369,600,000 503,500,000 262,500,000 329,600,000 315,200,000 316,800,000 161,800,000 248,300,000 327,400,000 390,000,000 145,400,000 145,400,000 242,200,000 359,200,000 427,100,000 183,300,000 280,400,000 410,800,000 366,700,000 165,300,000 259,500,000 428,600,000 397,000,000 188,400,000 
        total current liabilities
      		1,275,600,000 932,400,000 739,700,000 798,600,000 1,012,500,000 683,800,000 750,300,000 854,400,000 1,060,300,000 764,100,000 773,700,000 1,329,100,000 1,372,500,000 931,700,000 963,900,000 1,071,900,000 1,470,300,000 915,200,000 1,140,400,000 1,036,800,000 1,347,500,000 1,054,500,000 950,400,000 1,106,700,000 981,200,000 609,700,000 620,500,000 955,400,000 1,159,900,000 594,600,000 612,700,000 825,300,000 906,100,000 471,100,000 544,500,000 840,500,000 744,700,000 442,900,000 442,900,000 593,100,000 991,200,000 985,900,000 445,600,000 613,100,000 1,342,900,000 985,200,000 421,900,000 544,700,000 908,400,000 1,018,100,000 648,900,000 
        long-term debt
      		2,068,400,000 2,250,200,000 2,049,200,000 2,136,200,000 2,493,200,000 2,636,900,000 2,174,200,000 2,436,400,000 2,760,500,000 2,969,000,000 2,557,400,000 2,628,800,000 3,138,000,000 3,189,600,000 2,826,200,000 3,155,600,000 3,350,000,000 3,082,200,000 2,236,700,000 2,132,000,000 2,322,500,000 1,979,800,000 1,455,100,000 1,516,000,000 2,113,800,000 1,969,900,000 1,523,500,000 1,563,500,000 2,039,100,000 2,186,200,000 1,883,800,000 1,975,400,000 1,937,700,000 1,697,000,000 1,258,000,000 1,419,700,000 2,055,100,000 1,677,200,000 1,677,200,000 1,131,100,000 1,130,300,000 1,764,800,000 1,503,600,000 1,028,500,000    692,400,000 628,700,000 1,145,300,000 652,300,000 
        noncurrent liabilities held for sale
      		                                                   
        other liabilities
      		354,500,000 352,000,000 310,600,000 326,700,000 321,100,000 329,000,000 338,000,000 344,700,000 354,300,000 368,400,000 349,900,000 361,700,000 340,100,000 353,200,000 359,000,000 348,100,000 412,200,000 413,200,000 409,600,000 329,900,000 323,200,000 287,400,000 272,100,000 250,200,000 246,100,000 247,100,000 161,500,000 143,300,000 135,400,000 169,300,000 176,500,000 210,000,000 213,900,000 213,000,000 260,900,000 344,300,000 347,200,000 348,100,000 348,100,000 350,300,000 306,000,000 247,000,000 251,500,000 252,500,000 243,400,000 243,600,000 249,100,000 254,000,000 214,100,000 232,100,000 236,900,000 
        total liabilities
      		3,698,500,000 3,534,600,000 3,099,500,000 3,261,500,000 3,826,800,000 3,649,700,000 3,262,500,000 3,635,500,000 4,175,100,000 4,101,500,000 3,681,000,000 4,319,600,000 4,850,600,000 4,474,500,000 4,149,100,000 4,575,600,000 5,232,500,000 4,410,600,000 3,786,700,000 3,498,700,000 3,993,200,000 3,321,700,000 2,677,600,000 2,872,900,000 3,341,100,000 2,826,700,000 2,305,500,000 2,662,200,000 3,334,400,000 2,972,000,000 2,694,900,000 3,032,600,000 3,079,600,000 2,403,000,000 2,085,300,000 2,604,500,000 3,147,000,000 2,468,200,000 2,468,200,000 2,074,500,000 2,427,500,000 2,997,700,000 2,200,700,000 1,894,100,000 2,324,700,000 2,439,900,000 1,804,300,000 1,491,100,000 1,751,200,000 2,395,500,000 1,538,100,000 
        commitments and contingencies
      		                                                   
        equity
      		                                                   
        common shares and capital in excess of 0.01 stated value per share; shares outstanding of 58.2, 57.7 and 57.8, respectively
      		346,300,000                                                   
        retained earnings
      		331,000,000 131,200,000 294,700,000 485,200,000 373,700,000 195,800,000 303,800,000 585,800,000 491,800,000 372,400,000 490,900,000 996,800,000 990,300,000 917,900,000 1,020,100,000 1,276,900,000 1,758,800,000 1,517,800,000 1,605,100,000 1,691,000,000 1,500,200,000 1,224,400,000 1,235,600,000 1,557,000,000 1,389,000,000 1,169,800,000 1,274,700,000 1,369,300,000 1,199,200,000 835,400,000 919,900,000 1,097,500,000 1,044,500,000 925,900,000 978,200,000 1,043,100,000 921,000,000 786,400,000 786,400,000 881,800,000 938,600,000 756,400,000 573,700,000 684,200,000 737,100,000 632,400,000 534,600,000 636,900,000 803,000,000 708,500,000 610,200,000 
        treasury shares, at cost; 10.0, 10.5 and 10.4 shares, respectively
      		-858,800,000                                                   
        accumulated other comprehensive loss
      		-105,000,000 -106,200,000 -109,700,000 -107,500,000 -108,800,000 -104,800,000 -107,300,000 -116,900,000 -118,600,000 -121,700,000 -112,800,000 -180,500,000 -187,100,000 -169,300,000 -144,600,000 -124,700,000 -48,400,000 -60,700,000 -66,400,000 -73,900,000 -78,000,000 -83,500,000 -99,100,000 -102,200,000 -107,900,000 -91,000,000 -93,900,000 -78,600,000 -79,200,000 -75,300,000 -46,000,000 -55,000,000 -51,300,000 -68,200,000 -69,200,000 -108,300,000 -113,700,000 -117,100,000 -117,100,000 -116,900,000 -117,500,000 -106,600,000 -107,000,000 -106,800,000 -91,500,000 -97,400,000 -88,600,000 -86,200,000 -72,300,000 -76,600,000 -75,200,000 
        total equity
      		-286,500,000 -500,600,000 -357,500,000 -170,900,000 -290,100,000 -479,500,000 -390,600,000 -146,200,000 -250,900,000 -385,400,000 -267,300,000 134,800,000 137,500,000 59,500,000 147,700,000 418,100,000 975,000,000 831,600,000 1,013,300,000 1,122,400,000 940,900,000 679,000,000 702,900,000 1,003,900,000 794,600,000 629,300,000 723,200,000 805,200,000 622,100,000 253,200,000 359,600,000 531,300,000 495,900,000 507,800,000 661,700,000 743,000,000 691,400,000 592,200,000 592,200,000 734,300,000 832,200,000 687,900,000 526,700,000 633,100,000 693,400,000 569,900,000 460,900,000 567,200,000    
        total liabilities and equity
      		3,412,000,000 3,034,000,000 2,742,000,000 3,090,600,000 3,536,700,000 3,170,200,000 2,871,900,000 3,489,300,000 3,924,200,000 3,716,100,000 3,413,700,000 4,454,400,000 4,988,100,000 4,534,000,000 4,296,800,000 4,993,700,000 6,207,500,000 5,242,200,000 4,800,000,000 4,621,100,000 4,934,100,000 4,000,700,000 3,380,500,000 3,876,800,000 4,135,700,000 3,456,000,000 3,028,700,000 3,467,400,000 3,956,500,000 3,225,200,000 3,054,500,000 3,563,900,000 3,575,500,000 2,910,800,000 2,747,000,000 3,347,500,000 3,838,400,000 3,060,400,000 3,060,400,000 2,808,800,000 3,259,700,000 3,685,600,000 2,727,400,000 2,527,200,000    2,058,300,000    
        common shares and capital in excess of 0.01 stated value per share; shares outstanding of 58.0, 57.5 and 57.8, respectively
      		 346,900,000                                                  
        treasury shares, at cost; 10.2, 10.7 and 10.4 shares, respectively
      		 -872,500,000                                                  
        property, plant and equipment
      		  631,600,000    609,500,000    610,300,000    606,000,000    622,200,000    560,000,000    546,000,000    530,800,000    467,700,000     470,800,000    453,700,000    437,000,000    
        common shares and capital in excess of 0.01 stated value per share; shares outstanding of 57.8 and 57.1, respectively
      		  351,600,000                                                 
        treasury shares, at cost; 10.4 and 11.0 shares, respectively
      		  -894,100,000                                                 
        common shares and capital in excess of 0.01 stated value per share; shares outstanding of 57.7, 56.8 and 57.1, respectively
      		   347,300,000 343,400,000                                               
        treasury shares, at cost; 10.4, 11.4 and 11.0 shares, respectively
      		   -895,900,000                                                
        treasury shares, at cost; 10.5, 11.4 and 11.0 shares, respectively
      		    -898,400,000                                               
        common shares and capital in excess of 0.01 stated value per share; shares outstanding of 57.5, 56.7 and 57.1, respectively
      		     349,100,000                                              
        treasury shares, at cost; 10.7, 11.5 and 11.0 shares, respectively
      		     -919,600,000                                              
        common shares and capital in excess of 0.01 stated value per share; shares outstanding of 57.1 and 56.5, respectively
      		      362,000,000                                             
        treasury shares, at cost; 11.0 and 11.6 shares, respectively
      		      -949,100,000                                             
        accounts receivable pledged
      		           442,200,000 422,200,000 178,900,000 79,800,000 277,800,000 444,500,000 104,400,000   177,800,000 151,100,000 22,300,000 177,800,000 177,800,000 43,300,000 84,500,000 351,100,000 333,300,000 44,400,000 84,500,000 316,700,000 333,300,000 42,200,000 88,900,000 277,800,000    174,700,000 435,100,000 208,400,000  152,900,000 376,400,000 376,700,000  113,700,000 237,800,000 341,900,000 9,300,000 
        common shares and capital in excess of 0.01 stated value per share; shares outstanding of 56.8, 56.1 and 56.5, respectively
      		       360,600,000                                            
        treasury shares, at cost; 11.4, 12.0 and 11.6 shares, respectively
      		       -975,700,000                                            
        common shares and capital in excess of 0.01 stated value per share; shares outstanding of 56.8, 56.0 and 56.5, respectively
      		        353,700,000                                           
        treasury shares, at cost; 11.4, 12.1 and 11.6 shares, respectively
      		        -977,800,000                                           
        common shares and capital in excess of 0.01 stated value per share; shares outstanding of 56.7, 55.9 and 56.5, respectively
      		         349,600,000                                          
        treasury shares, at cost; 11.5, 12.3 and 11.6 shares, respectively
      		         -985,700,000                                          
        common shares and capital in excess of 0.01 stated value per share; shares outstanding of 56.5 and 55.5, respectively
      		          353,100,000                                         
        treasury shares, at cost; 11.6 and 12.8 shares, respectively
      		          -998,500,000                                         
        equity:
      		                                                   
        common shares and capital in excess of 0.01 stated value per share; shares outstanding of 56.1, 55.4 and 55.5, respectively
      		           350,500,000                                        
        treasury shares, at cost; 12.0, 12.8 and 12.8 shares, respectively
      		           -1,032,000,000                                        
        common shares and capital in excess of 0.01 stated value per share; shares outstanding of 56.0, 55.4 and 55.5, respectively
      		            374,300,000                                       
        treasury shares, at cost; 12.1, 12.8 and 12.8 shares, respectively
      		            -1,040,000,000                                       
        common shares and capital in excess of 0.01 stated value per share; shares outstanding of 55.9, 55.0 and 55.5, respectively
      		             367,600,000                                      
        treasury shares, at cost; 12.3, 13.2 and 12.8 shares, respectively
      		             -1,056,700,000                                      
        common shares and capital in excess of 0.01 stated value per share; shares outstanding of 55.5 and 55.6, respectively
      		              364,000,000                                     
        treasury shares, at cost; 12.8 and 12.6 shares, respectively
      		              -1,091,800,000                                     
        common shares and capital in excess of 0.01 stated value per share; shares outstanding of 55.4, 55.8 and 55.6, respectively
      		               362,000,000                                    
        treasury shares, at cost; 12.8, 12.4 and 12.6 shares, respectively
      		               -1,096,100,000 -1,097,200,000                                   
        common shares and capital in excess of 0.01 stated value per share; shares outstanding of 55.4, 55.7 and 55.6, respectively
      		                361,800,000                                   
        common shares and capital in excess of 0.01 stated value per share; shares outstanding of 55.0, 55.6 and 55.6, respectively
      		                 486,900,000                                  
        treasury shares, at cost; 13.2, 12.6 and 12.6 shares, respectively
      		                 -1,112,400,000                                  
        total equity—controlling interest
      		                 831,600,000 1,013,300,000 1,122,400,000 940,900,000 672,600,000 697,200,000 998,500,000 789,700,000 624,600,000 718,700,000 800,400,000 617,200,000 248,300,000 354,600,000 526,400,000 490,800,000 502,800,000 648,800,000 730,400,000 678,900,000 579,800,000 579,800,000 715,200,000            
        noncontrolling interest
      		                     6,400,000 5,700,000 5,400,000 4,900,000 4,700,000 4,500,000 4,800,000 4,900,000 4,900,000 5,000,000 4,900,000 5,100,000 5,000,000 12,900,000 12,600,000 12,500,000 12,400,000 12,400,000 19,100,000 19,300,000 12,500,000 12,900,000 12,400,000 13,400,000 13,800,000 14,100,000 13,500,000    
        common shares and capital in excess of .01 stated value per share; shares outstanding of 55.6 and 55.8, respectively
      		                  477,000,000                                 
        treasury shares, at cost; 12.6 and 12.4 shares, respectively
      		                  -1,002,400,000                                 
        common shares and capital in excess of 0.01 stated value per share; shares outstanding of 55.8, 55.8 and 55.8, respectively
      		                   471,400,000                                
        treasury shares, at cost; 12.4, 12.4 and 12.4 shares, respectively
      		                   -966,100,000                                
        common shares and capital in excess of 0.01 stated value per share; shares outstanding of 55.7, 55.5 and 55.8, respectively
      		                    473,000,000                               
        treasury shares, at cost; 12.4, 12.7 and 12.4 shares, respectively
      		                    -954,300,000   -922,100,000                            
        common shares and capital in excess of 0.01 stated value per share; shares outstanding of 55.6, 55.8 and 55.8, respectively
      		                     490,500,000                              
        treasury shares, at cost; 12.6, 12.4 and 12.4 shares, respectively
      		                     -958,800,000                              
        common shares and capital in excess of .01 stated value per share; shares outstanding of 55.8 in 2020 and 2019
      		                      482,500,000                             
        treasury shares, at cost; 12.4 shares in 2020 and 2019
      		                      -921,800,000                             
        common shares and capital in excess of .01 stated value per share; shares outstanding of 55.8, 55.4 and 55.8, respectively
      		                       465,800,000                            
        common shares and capital in excess of .01 stated value per share; shares outstanding of 55.5, 55.4 and 55.8, respectively
      		                        450,500,000                           
        treasury shares, at cost; 12.7, 12.7 and 12.4 shares, respectively
      		                        -941,900,000                           
        distributions in excess of investment in unconsolidated affiliate
      		                             21,900,000 21,900,000 21,900,000 21,900,000 21,900,000 21,900,000                 
        common shares and capital in excess of .01 stated value per share; shares outstanding of 55.8, 55.3 and 55.8, respectively
      		                         448,900,000                          
        treasury shares, at cost; 12.4, 12.8 and 12.4 shares, respectively
      		                         -903,100,000                          
        common shares and capital in excess of .01 stated value per share; shares outstanding of 55.8 in 2019 and 55.3 in 2018
      		                          442,200,000                         
        treasury shares, at cost; 12.4 shares in 2019 and 12.8 shares in 2018
      		                          -904,300,000                         
        common shares and capital in excess of .01 stated value per share; shares outstanding of 55.4, 55.4 and 55.3, respectively
      		                           437,000,000                        
        treasury shares, at cost; 12.7, 12.7 and 12.8 shares, respectively
      		                           -927,300,000                        
        common shares and capital in excess of .01 stated value per share; shares outstanding of 55.4, 55.6 and 55.3, respectively
      		                            426,200,000                       
        treasury shares, at cost; 12.7, 12.5 and 12.8 shares, respectively
      		                            -929,000,000                       
        common shares and capital in excess of .01 stated value per share; shares outstanding of 55.3, 57.2 and 55.3, respectively
      		                             425,900,000                      
        treasury shares, at cost; 12.8, 10.9 and 12.8 shares, respectively
      		                             -937,700,000                      
        common shares and capital in excess of .01 stated value per share; shares outstanding of 55.3 in 2018 and 58.1 in 2017
      		                              420,300,000                     
        treasury shares, at cost; 12.8 shares in 2018 and 10.0 shares in 2017
      		                              -939,600,000                     
        assets held for sale
      		                                         208,700,000          
        liabilities held for sale
      		                                         62,100,000          
        common shares and capital in excess of .01 stated value per share; 55.4, 58.6 and 58.1 shares issued and outstanding, respectively
      		                               411,400,000                    
        treasury shares, at cost; 12.7, 9.5 and 10.0 shares, respectively
      		                               -927,500,000                    
        common shares and capital in excess of .01 stated value per share; 55.6, 59.6 and 58.1 shares issued and outstanding, respectively
      		                                409,000,000                   
        treasury shares, at cost; 12.5, 8.5 and 10.0 shares, respectively
      		                                -911,400,000                   
        common shares and capital in excess of .01 stated value per share; 57.2, 59.9 and 58.1 shares issued and outstanding, respectively
      		                                 407,900,000                  
        treasury shares, at cost; 10.9, 8.3 and 10.0 shares, respectively
      		                                 -762,800,000                  
        common shares and capital in excess of .01 stated value per share; shares outstanding of 58.1 in 2017 and 60.3 in 2016
      		                                  407,600,000                 
        treasury shares, at cost; 10.0 shares in 2017 and 7.8 shares in 2016
      		                                  -667,800,000                 
        common shares and capital in excess of .01 stated value per share; 58.6, 60.8 and 60.3 shares issued and outstanding, respectively
      		                                   405,700,000                
        treasury shares, at cost; 9.5, 7.3 and 7.8 shares, respectively
      		                                   -610,100,000                
        common shares and capital in excess of .01 stated value per share; 59.6, 61.2 and 60.3 shares issued and outstanding, respectively
      		                                    399,800,000               
        treasury shares, at cost; 8.5, 6.9 and 7.8 shares, respectively
      		                                    -528,200,000               
        contingencies
      		                                                   
        common shares and capital in excess of .01 stated value per share; 59.9, 61.5 and 60.3 shares issued and outstanding, respectively
      		                                     402,400,000 402,400,000             
        treasury shares, at cost; 8.3, 6.6 and 7.8 shares, respectively
      		                                     -491,900,000 -491,900,000             
        common shares and capital in excess of .01 stated value per share; shares outstanding of 60.3 in 2016 and 61.4 in 2015
      		                                       401,700,000            
        treasury shares, at cost; 7.8 shares in 2016 and 6.7 shares in 2015
      		                                       -451,400,000            
        investment in unconsolidated affiliate
      		                                        94,400,000           
        marketing and license agreement obligation
      		                                            300,000,000       
        shareholders’ equity:
      		                                                   
        common shares and capital in excess of .01 stated value per share; 60.8, 61.3 and 61.4 shares issued and outstanding, respectively
      		                                        401,100,000           
        treasury shares, at cost; 7.3, 6.9 and 6.7 shares, respectively
      		                                        -409,300,000           
        total shareholders’ equity - controlling interest
      		                                        812,900,000 675,400,000 513,800,000 620,700,000 680,000,000 556,100,000 446,800,000 553,700,000    
        liabilities and shareholders’ equity
      		                                                   
        common shares and capital in excess of .01 stated value per share; 61.2, 61.1 and 61.4 shares issued and outstanding, respectively
      		                                         401,900,000          
        treasury shares, at cost; 6.9, 7.0 and 6.7 shares, respectively
      		                                         -376,300,000          
        common shares and capital in excess of .01 stated value per share; 61.5, 60.7 and 61.4 shares issued and outstanding, respectively
      		                                          402,300,000         
        treasury shares, at cost; 6.6, 7.5 and 6.7 shares, respectively
      		                                          -355,200,000         
        common shares and capital in excess of .01 stated value per share; shares outstanding of 61.4 in 2015 and 60.7 in 2014
      		                                           400,400,000        
        treasury shares, at cost; 6.7 shares in 2015 and 7.4 shares in 2014
      		                                           -357,100,000        
        long term debt
      		                                            738,400,000 1,211,100,000 1,133,300,000     
        common shares and capital in excess of .01 stated value per share; 61.3, 61.2 and 60.7 shares issued and outstanding, respectively
      		                                            403,900,000       
        treasury shares, at cost; 6.9, 7.0 and 7.4 shares, respectively
      		                                            -369,500,000       
        total liabilities and shareholders’ equity
      		                                            3,018,100,000 3,009,800,000 2,265,200,000  2,506,400,000 3,071,200,000 2,159,400,000 
        common shares and capital in excess of .01 stated value per share; 61.1, 61.5 and 60.7 shares issued and outstanding, respectively
      		                                             399,400,000      
        treasury shares, at cost; 7.0, 6.7 and 7.4 shares, respectively
      		                                             -378,300,000      
        common shares and capital in excess of .01 stated value per share; 60.7, 62.2 and 60.7 shares issued and outstanding, respectively
      		                                              399,000,000     
        treasury shares, at cost; 7.5, 6.0 and 7.4 shares, respectively
      		                                              -398,200,000     
        common shares and capital in excess of .01 stated value per share; shares outstanding of 60.7 in 2014 and 62.0 in 2013
      		                                               395,300,000    
        treasury shares, at cost; 7.4 shares in 2014 and 6.1 shares in 2013
      		                                               -392,300,000    
        common shares and capital in excess of .01 stated value per share; 61.2, 61.8 and 62.0 shares issued and outstanding, respectively
      		                                                390,500,000   
        treasury shares, at cost; 7.0, 6.4 and 6.1 shares, respectively
      		                                                -366,000,000   
        total shareholders’ equity
      		                                                755,200,000 675,700,000 621,300,000 
        common shares and capital in excess of .01 stated value per share, 61.5, 61.7 and 62.0 shares issued and outstanding, respectively
      		                                                 395,000,000  
        treasury shares, at cost: 6.7, 6.5 and 6.1 shares, respectively
      		                                                 -351,200,000  
        common shares and capital in excess of .01 stated value per share, 62.2, 61.5 and 62.0 shares issued and outstanding, respectively
      		                                                  394,200,000 
        treasury shares, at cost: 6.0, 6.7 and 6.1 shares, respectively
      		                                                  -307,900,000 
      Cashflow Statements:
      Quarterly
      Annual
        Unit: USD2026-03-28 2025-12-27 2025-09-30 2025-06-28 2025-03-29 2024-12-28 2024-09-30 2024-06-29 2024-03-30 2023-12-30 2023-09-30 2023-07-01 2023-04-01 2022-12-31 2022-09-30 2022-07-02 2022-04-02 2022-01-01 2021-09-30 2021-07-03 2021-04-03 2021-01-02 2020-09-30 2020-06-27 2020-03-28 2019-12-28 2019-09-30 2019-06-29 2019-03-30 2018-12-29 2018-09-30 2018-06-30 2018-03-31 2017-12-30 2017-09-30 2017-07-01 2017-04-01 2017-02-09 2016-12-31 2016-09-30 2016-07-02 2016-04-02 2016-01-02 2015-09-30 2015-06-27 2015-03-28 2014-12-27 2014-09-30 2014-06-28 2014-03-29 2013-12-28 
                                                           
          operating activities
        		                                                   
          net income
        		  -151,900,000 149,100,000    132,100,000   -468,400,000 43,600,000   -220,000,000 -443,900,000 276,400,000 -50,000,000 -47,900,000 226,000,000 310,100,000 25,200,000 4,200,000 203,300,000   -58,200,000 201,600,000   -146,900,000 82,800,000 149,000,000 -21,200,000 -33,500,000 152,000,000   -64,900,000 -26,900,000 212,600,000   -24,600,000 133,000,000   -15,500,000 121,700,000   
          adjustments to reconcile net income to net cash from operating activities:
        		                                                   
          impairment, restructuring and other
        		200,000 600,000 5,700,000 0 3,500,000 12,500,000 77,900,000 800,000 5,400,000 200,000 238,600,000 5,600,000 40,500,000 3,900,000 25,000,000            200,000 0 0 500,000 98,100,000         0    0 0 700,000 3,600,000 0    
          share-based compensation expense
        		18,900,000 7,400,000 13,400,000 17,500,000 22,600,000 15,500,000 14,700,000 21,100,000 28,600,000 16,000,000 16,200,000 -5,600,000 37,400,000 20,900,000 5,700,000 5,400,000 15,900,000 7,300,000 6,600,000 8,200,000 17,600,000 8,200,000 16,100,000 22,800,000 12,000,000 7,000,000 10,000,000 11,400,000 10,400,000 6,600,000 10,400,000 14,300,000 9,700,000 6,000,000 4,700,000 5,400,000 12,800,000 2,300,000 2,300,000 1,900,000 2,400,000 9,100,000 2,200,000 1,800,000 2,100,000 7,200,000 2,100,000 2,400,000 2,300,000 4,600,000 1,800,000 
          depreciation
        		15,400,000 15,600,000 15,600,000 15,500,000 15,800,000 15,800,000 16,100,000 16,500,000 16,200,000 16,100,000 17,700,000 16,000,000 16,100,000 17,500,000 17,800,000 17,900,000 16,400,000 16,000,000 15,900,000 15,700,000 15,600,000 15,700,000 16,800,000 15,300,000 15,300,000 14,800,000 14,100,000 13,900,000 13,900,000 14,000,000 14,200,000 13,700,000 12,800,000 12,700,000 13,700,000 13,800,000 13,600,000 14,000,000 14,000,000 13,600,000 12,900,000 13,800,000 13,500,000 13,200,000 13,300,000 12,400,000 12,500,000 12,800,000 12,100,000 12,700,000 13,000,000 
          amortization
        		700,000 2,800,000 2,900,000 3,100,000 3,200,000 3,100,000 3,900,000 3,900,000 3,900,000 4,000,000 4,400,000 6,700,000 6,400,000 7,700,000 8,600,000 9,200,000 10,400,000 8,900,000 7,900,000 7,800,000 7,800,000 7,400,000 8,900,000 7,800,000 8,200,000 7,600,000 8,200,000 8,400,000 8,500,000 8,300,000 8,400,000 7,500,000 7,000,000 7,100,000 6,600,000 6,100,000 6,200,000 6,100,000 6,100,000 5,600,000 4,600,000 4,900,000 4,600,000 5,300,000 5,200,000 3,400,000 3,700,000 3,600,000 3,800,000 3,300,000 3,100,000 
          deferred taxes
        		-6,900,000 -22,900,000 -5,700,000 36,700,000 61,600,000 -21,800,000 -52,700,000 43,200,000 25,900,000 -7,100,000 -52,800,000 -23,400,000 -5,600,000 23,100,000 -20,100,000       -1,800,000 -6,300,000 -1,700,000 -1,000,000 -2,100,000 -1,500,000 5,700,000 -36,200,000 -1,300,000 -39,700,000 -2,000,000 1,700,000 -47,600,000                  
          loss on measurement of held for sale assets
        		29,600,000 104,800,000                                                  
          equity in loss of unconsolidated affiliates
        		4,500,000 13,100,000 12,300,000 -25,300,000 5,900,000 9,900,000 61,600,000 -23,000,000 7,000,000 22,500,000   7,300,000 11,400,000   6,500,000 7,300,000                                  
          changes in assets and liabilities, net of acquisitions and dispositions:
        		                                                   
          accounts receivable
        		-573,600,000 -30,300,000 378,600,000 229,100,000 -585,600,000 -38,700,000 329,000,000 371,700,000 -590,700,000 18,200,000 853,600,000 299,700,000 -967,200,000 -108,400,000 570,500,000 477,900,000 -1,017,200,000 71,600,000 573,600,000 350,000,000 -909,200,000 1,100,000 651,900,000 26,800,000 -939,700,000 72,900,000 436,600,000 287,900,000 -824,600,000 100,700,000 395,100,000 245,200,000 -760,600,000 117,600,000 417,200,000 381,300,000 -889,500,000 139,600,000 139,600,000 418,000,000 386,800,000 -969,000,000 134,400,000 463,100,000 259,100,000 -883,600,000 148,900,000 404,300,000 341,600,000 -920,800,000 145,500,000 
          inventories
        		150,400,000 -300,900,000 -60,400,000 231,900,000 137,300,000 -326,700,000 20,400,000 216,800,000 342,900,000 -286,300,000 1,900,000 243,300,000 382,500,000 -177,200,000 52,800,000 179,800,000 66,700,000 -503,100,000 -159,300,000 56,600,000 49,000,000 -442,800,000 -126,700,000 252,800,000 118,000,000 -324,700,000 -11,600,000 143,100,000 70,600,000 -267,100,000 19,400,000 179,000,000 98,600,000 -282,700,000 9,100,000 202,400,000 100,400,000 -308,300,000 -308,300,000 23,200,000 171,700,000 129,800,000 -354,100,000 3,600,000 194,700,000 85,400,000 -301,200,000 24,600,000 159,400,000 56,200,000 -278,900,000 
          prepaid and other current assets
        		22,300,000 -27,700,000 -14,900,000 20,500,000 2,800,000 -10,700,000 4,000,000 12,900,000   19,300,000 46,800,000                                        
          accounts payable
        		98,200,000 63,100,000 -15,000,000 -139,100,000 84,100,000 69,700,000 -74,700,000 -117,700,000 107,200,000 83,600,000 -117,900,000 -42,900,000 51,900,000 -44,700,000 117,100,000 -214,600,000 71,500,000 -145,200,000 114,600,000 -88,100,000 49,200,000 126,800,000 56,900,000 -14,500,000 15,600,000 114,200,000 -25,400,000 -74,800,000 61,400,000 93,100,000 -50,200,000 -67,600,000 29,900,000 84,000,000 -52,300,000 -105,800,000 66,300,000 100,800,000 100,800,000 -96,400,000 -53,900,000 62,400,000 42,600,000 -118,900,000 8,100,000 84,700,000 33,000,000 -93,200,000 -63,000,000 110,300,000 98,500,000 
          other current liabilities
        		215,100,000 -82,500,000 -22,700,000 -84,900,000 224,400,000 -100,800,000 -42,200,000 -87,500,000 166,100,000 -81,800,000 -60,500,000 -10,500,000 176,500,000 -53,500,000 -18,300,000 -87,500,000 186,400,000 -149,000,000 -44,300,000 -65,300,000 215,700,000 -125,700,000 -107,500,000 146,700,000 231,100,000 -115,700,000 -80,900,000 -107,600,000 296,900,000 -58,700,000 -13,100,000 -79,700,000 180,600,000 -83,300,000 -61,100,000 -60,100,000 252,900,000 -104,800,000 -104,800,000 -124,300,000 -60,300,000 293,100,000 -85,600,000 -101,500,000 1,400,000 206,800,000 -93,800,000 -170,000,000 30,200,000 205,000,000 -88,100,000 
          other non-current items
        		5,100,000 15,800,000 -3,100,000 1,200,000 -4,500,000 -2,800,000 4,000,000 -2,200,000 -400,000 -7,600,000 -22,600,000 6,000,000 -11,300,000 -2,800,000 -500,000 22,900,000 -1,000,000 -1,300,000 -7,800,000 11,000,000 -2,000,000 -11,300,000 -12,500,000 -10,000,000 4,200,000 -6,500,000 15,900,000 -9,200,000 -5,400,000 -1,600,000 -1,100,000 400,000 -7,700,000 -5,200,000 -2,800,000 -9,800,000 -11,300,000 4,300,000 4,300,000 -63,200,000 47,600,000 -4,200,000 1,400,000 -6,600,000 -300,000 -2,300,000 5,800,000 8,200,000 -19,900,000 -4,600,000 1,700,000 
          other
        		1,500,000 -4,300,000 1,600,000 -900,000 -500,000 -800,000 500,000 -600,000 1,000,000 -200,000 900,000 200,000   600,000 300,000 -6,500,000 6,700,000 -9,600,000 3,700,000 5,000,000 -12,500,000   1,700,000 -400,000 400,000 -300,000 300,000 400,000 -1,300,000 -1,000,000 200,000 -400,000 0 800,000 1,200,000 -1,100,000 -1,100,000 2,700,000 -5,700,000 1,600,000 -2,200,000 -6,000,000 -1,200,000 10,200,000 -2,900,000 6,100,000 2,000,000 -700,000 -200,000 
          net cash from operating activities
        		220,000,000 -370,400,000 174,100,000 454,400,000 188,100,000 -445,300,000 118,500,000 588,000,000 304,200,000 -343,200,000 535,300,000 562,600,000 -135,300,000 -431,600,000 550,600,000 463,000,000 -377,500,000 -765,100,000 478,600,000 492,800,000 -279,200,000 -420,700,000 515,500,000 649,600,000 -288,900,000 -318,200,000 304,500,000 468,400,000 -312,700,000 -233,400,000 345,900,000 479,400,000 -272,300,000 -210,500,000 271,600,000 580,200,000 -288,000,000 -209,800,000 -209,800,000 266,300,000 598,900,000 -289,200,000 -338,600,000 222,700,000 672,900,000 -381,700,000 -267,000,000 206,600,000 648,900,000 -434,400,000 -180,200,000 
          capital expenditures
        		0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 
          free cash flows
        		220,000,000 -370,400,000 174,100,000 454,400,000 188,100,000 -445,300,000 118,500,000 588,000,000 304,200,000 -343,200,000 535,300,000 562,600,000 -135,300,000 -431,600,000 550,600,000 463,000,000 -377,500,000 -765,100,000 478,600,000 492,800,000 -279,200,000 -420,700,000 515,500,000 649,600,000 -288,900,000 -318,200,000 304,500,000 468,400,000 -312,700,000 -233,400,000 345,900,000 479,400,000 -272,300,000 -210,500,000 271,600,000 580,200,000 -288,000,000 -209,800,000 -209,800,000 266,300,000 598,900,000 -289,200,000 -338,600,000 222,700,000 672,900,000 -381,700,000 -267,000,000 206,600,000 648,900,000 -434,400,000 -180,200,000 
          investing activities
        		                                                   
          investments in property, plant and equipment
        		-18,600,000 -20,000,000 -42,900,000 -16,900,000 -8,300,000 -29,300,000 -16,600,000 -13,200,000 -16,300,000 -37,900,000 -19,000,000 -22,000,000 -22,200,000 -29,600,000 -14,500,000 -33,000,000 -19,900,000 -46,100,000 -29,000,000 -24,200,000 -19,100,000 -34,600,000 -21,000,000 -12,300,000 -7,500,000 -21,900,000 -13,600,000 -7,900,000 -8,200,000 -12,700,000 -27,500,000 -7,600,000 -13,700,000 -19,400,000 -27,600,000 -9,200,000 -16,700,000 -16,100,000 -16,100,000 -22,600,000 -11,300,000 -8,300,000 -16,100,000 -20,500,000 -13,200,000 -13,500,000 -14,500,000 -19,100,000 -15,500,000 -9,600,000 -43,400,000 
          other investing
        		-5,000,000 -1,800,000 1,800,000 -8,400,000 -3,100,000 6,000,000 -6,200,000 4,300,000 -1,600,000 6,100,000 -2,700,000 -3,200,000 -100,000 -6,400,000 11,900,000 12,900,000 1,100,000 3,400,000 1,300,000 -1,100,000 -6,000,000 -2,900,000 -5,800,000 4,600,000 -400,000 -1,300,000 3,400,000 2,600,000 -1,200,000 2,200,000 2,800,000                     
          net cash from investing activities
        		-23,600,000 -21,800,000 -52,100,000 -25,300,000 -11,400,000 -23,300,000 -20,400,000 -8,900,000 -17,900,000 -53,200,000 -21,100,000 -24,000,000 15,400,000 -36,000,000 51,300,000 -78,700,000 -10,600,000 -245,200,000 -326,700,000 -38,100,000 -25,600,000 -148,200,000 -27,500,000 -7,700,000 107,800,000 -25,700,000 -8,300,000 33,800,000 246,800,000 -17,100,000 -18,400,000 -342,200,000 -55,300,000 -164,800,000 148,800,000 -20,300,000 -12,100,000 -94,000,000 -94,000,000 -19,600,000 -16,600,000 -81,400,000 -16,800,000 -321,400,000 -141,700,000 -47,700,000 -25,600,000 -34,500,000 -12,200,000 -5,500,000 -103,400,000 
          financing activities
        		                                                   
          borrowings under revolving and bank lines of credit and term loans
        		34,300,000 1,145,600,000 7,100,000 53,700,000 116,800,000 525,100,000 0 129,200,000 74,400,000 444,900,000 39,800,000 103,200,000 547,600,000 645,600,000 177,400,000 1,830,300,000 620,600,000 989,100,000 11,300,000 118,200,000 400,800,000 712,900,000 88,400,000 45,000,000 623,600,000 465,700,000 117,400,000 160,900,000 391,100,000 386,800,000 1,370,000,000 444,400,000 599,200,000 573,400,000 86,500,000 418,200,000 485,600,000 459,000,000 459,000,000 186,500,000 309,400,000 648,900,000 924,300,000         
          repayments under revolving and bank lines of credit and term loans
        		-215,800,000 -723,100,000 -89,900,000 -414,200,000 -260,400,000 -60,300,000 -263,100,000 -462,100,000 -279,600,000 -34,700,000 -506,000,000 -600,000,000 -381,200,000 -202,600,000 -684,000,000 -2,157,100,000 -55,400,000 -40,800,000 -296,600,000 -470,400,000 -527,000,000 -67,500,000 -295,200,000 -649,500,000 -356,300,000 -112,800,000 -416,500,000 -634,800,000 -277,900,000 -116,300,000 -1,644,200,000 -425,300,000 -107,400,000 -136,000,000 -413,000,000 -810,300,000 -112,700,000 -282,300,000 -282,300,000 -387,500,000 -803,100,000 -208,600,000 -751,200,000         
          financing and issuance fees
        		-100,000 -8,600,000             100,000    -5,900,000 -200,000   0 0 -100,000 -18,600,000         -100,000 -400,000 -400,000 -3,500,000 -3,500,000 0 -700,000 0 -10,500,000     0 0 0 -6,100,000 
          dividends paid
        		-39,500,000 -38,300,000 -38,100,000 -38,200,000 -38,800,000 -39,200,000 -37,600,000 -37,500,000 -38,800,000 -37,400,000 -37,100,000 -37,100,000 -38,300,000 -36,600,000 -36,600,000 -36,400,000 -56,100,000 -37,100,000 -36,900,000 -35,200,000 -36,300,000 -34,600,000 -313,400,000 -32,400,000 -33,000,000 -32,400,000 -32,400,000 -30,500,000 -31,200,000 -30,400,000 -30,400,000 -29,300,000 -29,800,000 -30,500,000 -30,900,000 -29,500,000 -29,900,000 -30,000,000 -30,000,000 -30,200,000 -28,700,000 -28,800,000 -28,900,000 -28,900,000 -27,600,000 -27,400,000 -27,400,000 -149,500,000 -26,800,000 -27,200,000 -27,300,000 
          purchase of common shares
        		-3,300,000 -8,300,000 0 -100,000 -2,700,000 -15,600,000 -100,000 -100,000 -1,800,000 -3,100,000 0 -2,900,000 -5,600,000 -800,000 -200,000 -1,300,000 -126,900,000 -129,500,000 -38,300,000 -28,800,000 -23,800,000 -38,400,000 -100,000 -2,700,000   -100,000 0 -2,500,000 -500,000 -14,100,000 -56,800,000 -160,600,000 -96,200,000 -72,200,000 -83,400,000 -46,800,000 -43,600,000 -43,600,000 -49,600,000 -38,400,000   0 0 0 -14,800,000 -30,500,000 -29,900,000 -51,100,000 -8,500,000 
          cash received from exercise of stock options
        		2,600,000 700,000 700,000 1,200,000 9,300,000 700,000 1,400,000 700,000 1,200,000 500,000 600,000 500,000 600,000 600,000 700,000 800,000 900,000 900,000 900,000 6,800,000 6,400,000 1,100,000 600,000 14,900,000 1,200,000 900,000 18,200,000 900,000 1,200,000 1,100,000                      
          other financing
        		23,200,000 -1,200,000 -15,600,000 1,500,000 6,000,000 -3,000,000 -7,400,000 5,900,000 13,200,000 4,000,000 0 0   0 0                                    
          net cash from financing activities
        		-198,600,000 366,800,000 -135,800,000 -396,100,000 -169,800,000 407,700,000 -306,800,000 -363,900,000 -231,400,000 374,200,000 -509,100,000 -536,300,000 119,100,000 406,200,000 -542,600,000 -373,400,000 388,700,000 782,600,000 34,400,000 -411,500,000 297,600,000 573,500,000 -519,700,000 -624,700,000 185,000,000 352,300,000 -313,600,000 -503,500,000 80,700,000 239,900,000 -324,600,000 -137,100,000 304,200,000 308,700,000 -418,600,000 -518,800,000 284,600,000 345,200,000 345,200,000 -275,000,000 -560,700,000 379,300,000 334,200,000 92,700,000 -507,400,000 356,600,000 337,000,000 -224,400,000 -644,800,000 467,700,000 277,200,000 
          effect of exchange rate changes on cash
        		0 100,000 -700,000 1,200,000 200,000 -900,000 400,000 -400,000 -200,000 700,000 -600,000 100,000 200,000 200,000 -300,000 -200,000   -500,000 700,000 100,000 300,000   -500,000 200,000 -200,000 200,000 100,000 -700,000 1,400,000 -3,500,000 1,900,000 600,000 -400,000 3,700,000 1,100,000 -2,800,000 -2,800,000 1,200,000 -1,700,000 -400,000 -1,200,000 -2,500,000 1,300,000 -2,500,000 -3,600,000 -5,600,000 2,600,000 300,000 1,200,000 
          net decrease in cash and cash equivalents, including cash and cash equivalents classified within current assets held for sale
        		-2,200,000 -25,300,000                                                  
          less: net decrease in cash and cash equivalents classified within current assets held for sale
        		-100,000 -800,000                                                  
          net decrease in cash and cash equivalents
        		-2,100,000 -24,500,000    -61,800,000    -21,500,000  2,400,000 -600,000 -61,200,000                -11,300,000                     -5,200,000 
          cash and cash equivalents at beginning of period
        		0 32,800,000  0 0 71,600,000  0 0 31,900,000  0 0 86,800,000  0 0 244,100,000  0 0 16,600,000  0 0 18,800,000  0 0 33,900,000  0 0 120,500,000  0 0 50,100,000 50,100,000  0 0 71,400,000         
          cash and cash equivalents at end of period
        		-2,100,000 8,300,000  34,200,000 7,100,000 9,800,000  214,800,000 54,700,000 10,400,000  2,400,000 -600,000 25,600,000  10,700,000 700,000 16,400,000  43,900,000 -7,100,000 21,500,000  17,500,000 3,400,000 27,400,000  -1,100,000 14,900,000 22,600,000  -3,400,000 -21,500,000 54,500,000  44,800,000 -14,400,000 88,700,000 88,700,000  19,900,000 8,300,000 49,000,000         
          net loss
        		 -125,000,000    -69,500,000    -80,500,000    -64,700,000            -71,300,000    -79,700,000        -64,900,000     -80,800,000    -74,000,000    -65,600,000 
          adjustments to reconcile net loss to net cash from operating activities:
        		                                                   
          loss on sale of business
        		                                                   
          changes in assets and liabilities, net of dispositions:
        		                                                   
          investments in loans receivable
        		                         -2,500,000     -11,800,000 2,400,000 -2,400,000 -5,300,000      0            
          proceeds from loans receivable
        		          0 0                                        
          investments in unconsolidated affiliates
        		      0 0 0 -21,400,000          -1,600,000 0 -100,700,000               -100,000 -100,000 -100,000             
          net cash disposed of on sale of business
        		                                                   
          net increase in cash and cash equivalents
        		  -14,500,000 34,200,000   -208,300,000 214,800,000       59,000,000   -227,700,000 185,800,000 43,900,000 -7,100,000 4,900,000 -31,700,000 17,500,000 3,400,000 8,600,000 -17,600,000 -1,100,000   4,300,000 -3,400,000 -21,500,000 -66,000,000 1,400,000 44,800,000 -14,400,000 38,600,000 38,600,000    -22,400,000  25,100,000 -75,300,000 40,800,000 -57,900,000 -5,500,000   
          cash and cash equivalents at beginning of year
        		                                                   
          cash and cash equivalents at end of year
        		                                                   
          changes in assets and liabilities, net of acquisitions:
        		                                                   
          proceeds from sale of long-lived assets
        		          600,000 1,200,000   53,900,000 900,000   100,000    200,000 0   1,900,000 100,000   3,900,000 1,000,000   700,000 200,000 4,700,000 100,000 100,000 0 2,200,000 100,000 100,000 200,000 100,000   3,500,000    
          payment for acquisitions, net of cash acquired
        		              0 -34,500,000 -300,000 -202,500,000 -106,000,000 -11,300,000 -500,000 -10,000,000                              
          purchase of convertible debt investments
        		              0                                     
          changes in assets and liabilities, net of acquired businesses:
        		                                                   
          prepaid and other assets
        		         -40,800,000    -67,000,000 32,800,000 1,500,000 -3,200,000 -34,400,000 -14,000,000 -11,600,000 -40,700,000 -10,200,000 9,100,000 6,600,000 -8,300,000 -26,800,000 13,400,000 18,500,000 5,500,000 -48,400,000 30,700,000 -3,600,000 -15,400,000 6,300,000 12,600,000 4,200,000 -27,600,000 -1,400,000 -1,400,000 18,200,000 20,700,000 -41,700,000 -6,500,000 17,500,000 22,100,000 -31,000,000 -6,800,000 11,800,000 24,500,000 -32,600,000 -6,900,000 
          equity in loss of unconsolidated affiliates, net of distributions
        		                                                   
          proceeds from issuance of 4.000% senior notes
        		                  0 0                                
          proceeds from issuance of 4.375% senior notes
        		                                                   
          acquisition of noncontrolling interests
        		                  -100,000 -1,900,000           -1,500,000                     
          equity in income of unconsolidated affiliates
        		                             -1,300,000                      
          costs related to refinancing
        		                      0 0 0 15,100,000              0 0 0 2,200,000     0 0   
          proceeds from sale of brand extension assets
        		                      0 0                            
          proceeds from issuance of 4.500% senior notes
        		                      0 0 0 450,000,000                          
          repayment of 6.000% senior notes
        		                      0 0 0 -400,000,000                          
          payments on seller notes
        		                      0 0 0 -500,000 0 0 0 -800,000  -5,800,000 0 -3,000,000  -15,500,000 -6,700,000 -6,500,000 -6,500,000  0 -1,500,000 -800,000  0    0   
          restructuring and other
        		                     -700,000 -500,000 -5,000,000 1,800,000 -2,300,000 -16,600,000 -27,700,000 -57,100,000 1,200,000 25,800,000                     
          gain on sale of unconsolidated affiliate
        		                                                   
          (investments in) proceeds from loans receivable
        		                                                   
          (investments in) proceeds from sale of unconsolidated affiliates
        		                                                   
          loss on long-lived assets
        		                      3,000,000 0                            
          loss on sale of business / unconsolidated affiliate
        		                                                   
          recognition of accumulated foreign currency translation loss
        		                          0 0   0 0                    
          equity in loss and distributions from unconsolidated affiliates
        		                              -1,600,000 -1,200,000   -1,100,000 -5,800,000 24,100,000 15,400,000 15,400,000             
          post-closing working capital payment related to sale of international business
        		                              0 0                    
          proceeds from sale of investment in unconsolidated affiliates
        		                          0 36,600,000                        
          net distributions from unconsolidated affiliates
        		                                       0            
          investments in acquired businesses, net of cash acquired
        		                          0 0 0 -6,600,000 0 -348,700,000 -4,100,000 -140,100,000 -32,500,000 -11,300,000 0 -77,900,000 -77,900,000 3,000,000    -1,100,000 -128,600,000       
          equity in income and distributions from unconsolidated affiliates
        		                                                   
          proceeds from (investments in) loans receivable
        		                       0    2,400,000                        
          proceeds from sale of business, net of cash disposed of
        		                                                   
          proceeds from issuance of 5.250% senior notes
        		                                  0 0 0 250,000,000 250,000,000             
          distribution paid by aerogrow to noncontrolling interest
        		                                  0 0                
          excess tax benefits from share-based payment arrangements
        		                                  3,400,000 500,000 3,200,000 800,000 800,000 1,500,000 100,000 4,100,000 100,000 1,800,000 100,000 2,300,000 500,000 500,000 1,600,000 1,000,000 2,800,000 
          cash and cash equivalents at beginning of year excluding cash classified within assets held for sale
        		                                                   
          cash and cash equivalents at beginning of year classified within assets held for sale
        		                                                   
          (gain) loss on long-lived assets
        		                                 -200,000                  
          (gain) loss on sale of business / unconsolidated affiliate
        		                                                   
          equity in (income) loss and distributions from unconsolidated affiliates
        		                                 -600,000                  
          gain on long-lived assets
        		                             -100,000 -200,000    -800,000                 
          gain on sale / contribution of business
        		                                 -200,000                  
          loss on sale / contribution of business
        		                              -2,100,000 -700,000                    
          cash contributed to trugreen joint venture
        		                                                   
          proceeds from issuance of 6.000% senior notes
        		                                       0 0 0 400,000,000         
          repayment of 6.625% senior notes
        		                                       0 0 0 -200,000,000         
          payments on sellers notes
        		                                                   
          net investments in unconsolidated affiliates
        		                                                   
          cash received from the exercise of stock options
        		                               4,900,000 2,800,000 1,000,000  1,600,000 400,000 1,300,000 1,300,000  700,000 8,000,000 1,200,000  300,000 10,000,000 6,200,000  6,400,000 2,800,000 5,100,000 
          cash and cash equivalents at beginning of period excluding cash classified within assets held for sale
        		                               0 0 120,500,000                  
          cash and cash equivalents at beginning of period classified within assets held for sale
        		                                                   
          restructuring
        		                                8,000,000 -2,800,000 6,900,000                 
          investment in marketing and license agreement
        		                                                   
          gain on contribution of sls business
        		                                       11,400,000            
          adjustment to gain on contribution of sls business
        		                                   0 0 -300,000 -300,000             
          net (investments in) distributions from unconsolidated affiliates
        		                                                   
          restructuring reserves
        		                                    -3,000,000 -11,600,000 -11,600,000 2,300,000 -700,000 1,300,000 -10,200,000 -24,900,000 34,200,000 700,000 2,100,000 2,300,000 3,500,000 3,300,000 -4,200,000 
          loss on sale of assets
        		                                     100,000       1,200,000       
          (gain) loss on sale of assets
        		                                      100,000             
          loss on sale of long-lived assets
        		                                                 100,000 100,000 
          gain on sale of business
        		                                                   
          equity in income of unconsolidated affiliates, net of distributions
        		                                                   
          gain on investment of unconsolidated affiliates
        		                                                   
          proceeds from sale of business, net of transaction costs
        		                                               0 3,100,000   
          proceeds from sale and leaseback transaction
        		                                                   
          repayment of 7.25% senior notes
        		                                               0    
          cash contributed to joint venture
        		                                                   
          supplemental cash flow information
        		                                                   
          interest paid
        		                                        -25,100,000 -9,800,000 -13,200,000 -8,300,000 -18,700,000 -9,400,000 -11,200,000 -4,500,000 -17,800,000 -13,000,000 -11,600,000 
          call premium on 6.625% senior notes
        		                                        0           
          income taxes paid
        		                                        -50,100,000 -100,000 -2,100,000    -8,600,000    -2,200,000 
          gain on sale of assets
        		                                         -200,000 -100,000         
          investment in loan receivable
        		                                                   
          investment in unconsolidated affiliates
        		                                         -1,200,000 -800,000         
          call premium on 6.000% senior notes
        		                                          -6,600,000         
          loss on investment of unconsolidated affiliate
        		                                                   
          investment in unconsolidated affiliate
        		                                                   
          call premium on 7.25% senior notes
        		                                               0 0   
          equity in net loss of unconsolidated affiliates
        		                                                   
          borrowings under revolving and bank lines of credit
        		                                            245,200,000 655,900,000 539,600,000  25,000,000 1,207,200,000 508,300,000 
          repayments under revolving and bank lines of credit
        		                                            -725,400,000 -283,400,000 -167,100,000  -621,100,000 -464,200,000 -197,100,000 
          cash and cash equivalents, beginning of period
        		                                            0 0 89,300,000  0 0 129,800,000 
          cash and cash equivalents, end of period
        		                                            25,100,000 -75,300,000 130,100,000  -5,500,000 28,100,000 124,600,000 
          income taxes (paid) refunded
        		                                            -43,400,000       
          investment in acquired business, net of cash acquired
        		                                              -11,100,000  0 0 -60,000,000 
          gain on sale of long-lived assets
        		                                                   
          (gain) loss on investment of unconsolidated affiliate
        		                                                   
          repayment of senior notes
        		                                                   
          income taxes refunded