Terex Corporation(NYSE:TEX)

Terex Corporation manufactures and sells aerial work platforms and materials processing machinery worldwide. The company operates in two segments, Aerial Work Platforms (AWP) and Materials Processing (MP). The AWP segment designs, manufactures, services, and markets aerial work platform equipment, u...
Website: http://www.terex.com
Founded: 1970
Full Time Employees: 9,500
Sector: Industrials
Industry: Farm & Heavy Construction Machinery
• 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: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
net sales | 1,734,000,000 | 1,318,000,000 | 1,387,000,000 | 1,487,000,000 | 1,229,000,000 | 1,381,700,000 | 1,292,500,000 | 1,222,600,000 | 1,290,100,000 | 1,403,100,000 | 1,235,700,000 | 1,217,600,000 | 1,120,500,000 | 1,077,100,000 | 1,002,500,000 | 990,100,000 | 993,800,000 | 1,038,700,000 | 864,200,000 | 786,700,000 | 765,600,000 | 690,500,000 | 833,600,000 | 885,000,000 | 1,024,600,000 | 1,306,900,000 | 1,136,600,000 | 1,233,100,000 | 1,228,500,000 | 1,402,500,000 | 1,260,900,000 | 1,063,600,000 | 1,111,200,000 | 1,181,700,000 | 1,006,900,000 | 974,700,000 | 1,056,400,000 | 1,297,700,000 | 1,426,900,000 | 1,577,700,000 | 1,641,300,000 | 1,828,500,000 | 1,495,600,000 | 1,789,400,000 | 1,809,800,000 | 2,055,100,000 | 1,654,600,000 | 1,810,600,000 | 1,908,200,000 | 1,723,100,000 | 1,695,500,000 | 1,822,000,000 | 2,011,500,000 | ||
yoy | 41.09% | 0.38% | 15.05% | 0.52% | -1.53% | 4.60% | 0.41% | 15.14% | 30.27% | 23.26% | 22.98% | 12.75% | 3.70% | 16.00% | 25.85% | 29.81% | 50.43% | 3.67% | -11.11% | -25.28% | -47.17% | -26.66% | -28.23% | -16.60% | -6.82% | -9.86% | 15.94% | 10.56% | 18.68% | 25.23% | 9.12% | 5.19% | -8.94% | -29.43% | -38.22% | -35.64% | -29.03% | -4.59% | -11.83% | -9.31% | -11.03% | -9.61% | -1.17% | -5.16% | 19.27% | -2.41% | -0.63% | -5.14% | |||||||
qoq | 31.56% | -4.97% | -6.72% | 20.99% | 6.90% | 5.72% | -5.23% | -8.05% | 13.55% | 1.49% | 8.67% | 4.03% | 7.44% | 1.25% | -0.37% | -4.32% | 20.19% | 9.85% | 2.76% | 10.88% | -17.17% | -5.81% | -13.62% | -21.60% | 14.98% | -7.83% | 0.37% | -12.41% | 11.23% | 18.55% | -4.28% | -5.97% | 17.36% | 3.30% | -7.73% | -18.59% | -9.05% | -9.56% | -3.87% | -10.24% | 22.26% | -16.42% | -1.13% | -11.94% | 24.21% | -8.62% | -5.11% | 10.74% | 1.63% | -6.94% | -9.42% | ||||
cost of goods sold | -1,528,000,000 | -1,070,000,000 | -1,105,000,000 | -1,196,000,000 | -999,000,000 | -1,053,300,000 | -995,200,000 | -960,100,000 | -997,600,000 | -1,060,200,000 | -957,000,000 | -982,200,000 | -883,400,000 | -864,200,000 | -816,700,000 | -818,200,000 | -815,300,000 | -807,100,000 | -688,800,000 | -637,500,000 | -619,300,000 | -583,400,000 | -696,900,000 | -716,400,000 | -815,000,000 | -1,035,100,000 | -898,800,000 | -1,009,300,000 | -995,700,000 | -1,123,200,000 | -1,030,000,000 | -859,600,000 | -892,200,000 | -941,000,000 | -854,600,000 | -870,000,000 | -872,500,000 | -1,055,600,000 | -1,203,400,000 | -1,266,600,000 | -1,304,700,000 | -1,444,300,000 | -1,219,000,000 | -1,450,400,000 | -1,452,500,000 | -1,631,300,000 | -1,321,200,000 | -1,423,500,000 | -1,551,700,000 | -1,395,600,000 | -1,387,900,000 | -1,443,400,000 | -1,582,900,000 | ||
gross profit | 206,000,000 | 248,000,000 | 282,000,000 | 291,000,000 | 230,000,000 | 328,400,000 | 297,300,000 | 262,500,000 | 292,500,000 | 342,900,000 | 278,700,000 | 235,400,000 | 237,100,000 | 212,900,000 | 185,800,000 | 171,900,000 | 178,500,000 | 231,600,000 | 175,400,000 | 149,200,000 | 146,300,000 | 107,100,000 | 136,700,000 | 168,600,000 | 209,600,000 | 271,800,000 | 237,800,000 | 223,800,000 | 232,800,000 | 279,300,000 | 230,900,000 | 204,000,000 | 219,000,000 | 240,700,000 | 152,300,000 | 104,700,000 | 183,900,000 | 242,100,000 | 223,500,000 | 311,100,000 | 336,600,000 | 384,200,000 | 276,600,000 | 339,000,000 | 357,300,000 | 423,800,000 | 333,400,000 | 387,100,000 | 356,500,000 | 327,500,000 | 307,600,000 | 378,600,000 | 428,600,000 | 330,800,000 | |
yoy | -10.43% | -14.13% | -2.12% | -12.38% | -4.23% | 6.67% | 11.51% | 23.37% | 61.06% | 50.00% | 36.94% | 32.83% | -8.07% | 5.93% | 15.21% | 22.01% | 116.25% | 28.31% | -11.51% | -30.20% | -60.60% | -42.51% | -24.66% | -9.97% | -2.69% | 2.99% | 9.71% | 6.30% | 16.04% | 51.61% | 94.84% | 19.09% | -0.58% | -31.86% | -66.35% | -45.37% | -36.99% | -19.20% | -8.23% | -5.79% | -9.34% | -17.04% | -12.43% | 0.22% | 29.40% | 8.39% | 2.25% | -16.82% | -1.00% | ||||||
qoq | -16.94% | -12.06% | -3.09% | 26.52% | 10.46% | 13.26% | -10.26% | -14.70% | 23.04% | 18.39% | -0.72% | 11.37% | 14.59% | 8.09% | -3.70% | -22.93% | 32.04% | 17.56% | 1.98% | 36.60% | -21.65% | -18.92% | -19.56% | -22.88% | 14.30% | 6.26% | -3.87% | -16.65% | 20.96% | 13.19% | -6.85% | -9.02% | 58.04% | 45.46% | -43.07% | -24.04% | 8.32% | -28.16% | -7.58% | -12.39% | 38.90% | -18.41% | -5.12% | -15.69% | 27.11% | -13.87% | 8.58% | 8.85% | 6.47% | -18.75% | -11.67% | 29.56% | |||
gross margin % | 11.88% | 18.82% | 20.33% | 19.57% | 18.71% | NaN% | 23.77% | 23.00% | 21.47% | 22.67% | 24.44% | 22.55% | 19.33% | 21.16% | 19.77% | 18.53% | 17.36% | 17.96% | 22.30% | 20.30% | 18.97% | 19.11% | 15.51% | 16.40% | 19.05% | 20.46% | 20.80% | 20.92% | 18.15% | 18.95% | 19.91% | 18.31% | 19.18% | 19.71% | 20.37% | 15.13% | 10.74% | 17.41% | 18.66% | 15.66% | 19.72% | 20.51% | 21.01% | 18.49% | 18.94% | 19.74% | 20.62% | 20.15% | 21.38% | 18.68% | 19.01% | 18.14% | 20.78% | 21.31% | Infinity% |
selling, general and administrative expenses | -241,000,000 | -111,000,000 | -142,000,000 | -162,000,000 | -161,000,000 | -135,300,000 | -139,000,000 | -146,800,000 | -129,300,000 | -133,000,000 | -131,000,000 | -114,600,000 | -116,300,000 | -109,000,000 | -111,300,000 | -102,100,000 | -104,300,000 | -109,100,000 | -113,900,000 | -117,600,000 | -109,800,000 | -99,700,000 | -143,800,000 | -145,700,000 | -123,200,000 | -145,800,000 | -138,100,000 | -177,100,000 | -160,900,000 | -175,900,000 | -159,600,000 | -164,200,000 | -154,800,000 | -164,800,000 | -158,600,000 | -200,800,000 | -144,300,000 | -168,700,000 | -265,200,000 | -225,600,000 | -224,700,000 | -235,900,000 | -232,400,000 | -268,600,000 | -240,500,000 | -262,900,000 | -258,400,000 | -246,200,000 | -271,200,000 | -259,100,000 | -279,700,000 | -246,700,000 | -253,600,000 | ||
amortization of purchased intangibles | -47,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating profit | -82,000,000 | 137,000,000 | 140,000,000 | 129,000,000 | 69,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
yoy | -218.84% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
qoq | -159.85% | -2.14% | 8.53% | 86.96% | |||||||||||||||||||||||||||||||||||||||||||||||||||
operating margin % | -4.73% | 10.39% | 10.09% | 8.68% | 5.61% | NaN% | 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% | NaN% |
other income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest income | 4,000,000 | 5,000,000 | 3,000,000 | 2,000,000 | 2,000,000 | 2,000,000 | 3,600,000 | 2,400,000 | 2,100,000 | 1,100,000 | 2,000,000 | 700,000 | 1,100,000 | 400,000 | 600,000 | 800,000 | 600,000 | 1,600,000 | 700,000 | 1,100,000 | 800,000 | 800,000 | 900,000 | 1,100,000 | 1,900,000 | 1,800,000 | 1,700,000 | 1,800,000 | 1,700,000 | 2,000,000 | 3,400,000 | 1,700,000 | 1,900,000 | 1,500,000 | 1,800,000 | 1,000,000 | 1,000,000 | 1,100,000 | 1,300,000 | 1,200,000 | 1,100,000 | 1,000,000 | 1,000,000 | 1,800,000 | 2,300,000 | 1,200,000 | 1,300,000 | 1,500,000 | 1,800,000 | 1,700,000 | 2,400,000 | 1,300,000 | 2,500,000 | 2,600,000 | |
interest expense | -47,000,000 | -45,000,000 | -45,000,000 | -44,000,000 | -43,000,000 | -15,600,000 | -15,000,000 | -16,000,000 | -17,000,000 | -15,400,000 | -14,900,000 | -13,300,000 | -13,500,000 | -11,700,000 | -10,600,000 | -10,900,000 | -12,300,000 | -13,000,000 | -15,300,000 | -15,900,000 | -15,800,000 | -16,500,000 | -17,700,000 | -18,300,000 | -22,000,000 | -24,600,000 | -23,000,000 | -20,400,000 | -18,500,000 | -18,200,000 | -16,000,000 | -15,500,000 | -15,500,000 | -15,100,000 | -21,400,000 | -26,400,000 | -25,400,000 | -25,500,000 | -25,200,000 | -24,700,000 | -24,700,000 | -27,000,000 | -28,200,000 | -28,200,000 | -28,800,000 | -31,700,000 | -30,400,000 | -31,800,000 | -31,400,000 | -33,400,000 | -34,600,000 | -42,600,000 | -46,900,000 | ||
other expense – net | -1,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
income before income taxes | -126,000,000 | 52,250,000 | 94,000,000 | 89,000,000 | 26,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
benefit from income taxes | 33,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from continuing operations | -93,000,000 | 140,700,000 | 108,500,000 | 127,900,000 | 119,200,000 | 159,800,000 | 109,900,000 | 92,000,000 | 81,800,000 | 74,100,000 | 52,300,000 | 58,000,000 | 47,500,000 | 72,300,000 | 39,700,000 | 14,900,000 | 22,000,000 | -3,200,000 | -24,700,000 | 18,500,000 | 52,400,000 | 81,600,000 | 57,200,000 | -30,600,000 | 38,400,000 | 55,900,000 | 47,600,000 | -31,700,000 | 56,600,000 | 95,400,000 | -60,300,000 | -314,100,000 | 33,200,000 | 109,600,000 | -74,400,000 | 14,700,000 | 46,100,000 | 86,300,000 | -1,500,000 | 80,900,000 | 58,700,000 | 88,400,000 | 31,500,000 | 88,600,000 | 19,600,000 | 19,300,000 | -29,000,000 | 28,300,000 | 80,500,000 | 21,600,000 | |||||
gain on disposition of discontinued operations – net of tax | 4,000,000 | -1,000,000 | -400,000 | 2,700,000 | 200,000 | -400,000 | 800,000 | 600,000 | 1,600,000 | 400,000 | 1,900,000 | -16,100,000 | -5,000,000 | 9,600,000 | -20,900,000 | 10,800,000 | 600,000 | -2,400,000 | 200,000 | 1,900,000 | 2,700,000 | 5,000,000 | 2,600,000 | 5,400,000 | 55,700,000 | 100,000 | 3,400,000 | 1,900,000 | -1,200,000 | -400,000 | 3,100,000 | 100,000 | 5,500,000 | 51,500,000 | 1,500,000 | -400,000 | 3,000,000 | -1,900,000 | 2,300,000 | ||||||||||||||||
net income | -89,000,000 | 63,000,000 | 65,000,000 | 72,000,000 | 21,000,000 | 140,700,000 | 108,500,000 | 126,900,000 | 119,200,000 | 159,400,000 | 112,600,000 | 92,200,000 | 81,800,000 | 74,100,000 | 51,900,000 | 58,800,000 | 48,100,000 | 73,900,000 | 40,100,000 | 17,700,000 | 5,800,000 | -9,200,000 | -24,900,000 | 24,500,000 | 21,400,000 | 75,100,000 | -66,600,000 | -33,000,000 | 38,600,000 | 57,800,000 | 50,300,000 | -26,700,000 | 59,200,000 | 100,800,000 | -4,600,000 | -266,400,000 | 97,300,000 | 64,600,000 | -71,000,000 | 16,600,000 | 44,900,000 | 85,900,000 | 1,600,000 | 81,000,000 | 64,200,000 | 140,400,000 | 33,900,000 | 93,700,000 | 19,600,000 | 22,300,000 | -31,600,000 | 28,300,000 | 82,800,000 | 24,100,000 | |
yoy | -523.81% | -53.80% | -33.64% | -83.45% | -11.73% | -3.64% | 37.64% | 45.72% | 115.11% | 116.96% | 56.80% | 70.06% | 0.27% | 29.43% | 232.20% | 729.31% | -903.26% | -261.04% | -27.76% | -72.90% | -112.25% | -62.61% | -174.24% | -44.56% | 29.93% | -232.41% | 23.60% | -34.80% | -42.66% | -1193.48% | -89.98% | -39.16% | 56.04% | -93.52% | -1704.82% | 116.70% | -24.80% | -4537.50% | -79.51% | -30.06% | -38.82% | -95.28% | -13.55% | 227.55% | 529.60% | -207.28% | 231.10% | -76.33% | -7.47% | ||||||
qoq | -241.27% | -3.08% | -9.72% | 242.86% | 29.68% | -14.50% | 6.46% | -25.22% | 41.56% | 22.13% | 12.71% | 10.39% | 42.77% | -11.73% | 22.25% | -34.91% | 84.29% | 126.55% | 205.17% | -163.04% | -63.05% | -201.63% | 14.49% | -71.50% | -212.76% | 101.82% | -185.49% | -33.22% | 14.91% | -288.39% | -145.10% | -41.27% | -2291.30% | -98.27% | -373.79% | 50.62% | -190.99% | -527.71% | -63.03% | -47.73% | 5268.75% | -98.02% | 26.17% | -54.27% | 314.16% | -63.82% | 378.06% | -12.11% | -170.57% | -211.66% | -65.82% | 243.57% | |||
net income margin % | -5.13% | 4.78% | 4.69% | 4.84% | 1.71% | NaN% | 10.18% | 8.39% | 10.38% | 9.24% | 11.36% | 9.11% | 7.57% | 7.30% | 6.88% | 5.18% | 5.94% | 4.84% | 7.11% | 4.64% | 2.25% | 0.76% | -1.33% | -2.99% | 2.77% | 2.09% | 5.75% | -5.86% | -2.68% | 3.14% | 4.12% | 3.99% | -2.51% | 5.33% | 8.53% | -0.46% | -27.33% | 9.21% | 4.98% | -4.98% | 1.05% | 2.74% | 4.70% | 0.11% | 4.53% | 3.55% | 6.83% | 2.05% | 5.18% | 1.03% | 1.29% | -1.86% | 1.55% | 4.12% | Infinity% |
basic earnings per share | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted earnings per share: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average number of shares outstanding in per share calculation | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 96.1 | 65.8 | 65.6 | 65.6 | 66.3 | 67 | 67.2 | 67 | 67.5 | 67.4 | 67.6 | 67.7 | 68.5 | 67.8 | 68.9 | 69.8 | 69.7 | 69.8 | 69.8 | 69.5 | 69.6 | 69.3 | 69.3 | 70.5 | 71.1 | 71.3 | 71.2 | 70.6 | 75.4 | 73.7 | 75.5 | 79.7 | 92.8 | 88 | 95.7 | 105.2 | 107.9 | 107.6 | 109.2 | 108.8 | 107.4 | 108.5 | 106.2 | 106.3 | 109.7 | 110.2 | 110.3 | 110.8 | 111.3 | 111.2 | 110.8 | 110.3 | 110.5 | 110.4 | 109.9 |
diluted | 96.1 | 66.3 | 66.2 | 65.9 | 66.9 | 67.6 | 67.7 | 67.9 | 68.3 | 68.2 | 68.1 | 68.8 | 69.4 | 68.4 | 69.3 | 70.9 | 70.9 | 70.9 | 70.9 | 70.8 | 70.1 | 69.5 | 69.3 | 70.5 | 71.8 | 71.8 | 71.7 | 71.8 | 76.9 | 75.1 | 76.7 | 81.7 | 94.9 | 90 | 97.1 | 105.2 | 107.9 | 108.6 | 109.6 | 108.8 | 109.6 | 109.2 | 109 | 106.3 | 114.2 | 115.4 | 115.8 | 117.3 | 116.2 | 115.8 | 116.1 | 113.9 | 113.3 | 111.4 | 114.3 |
other comprehensive income | -12 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
comprehensive income | -101 | 64 | 57 | 146 | 53 | 113.9 | 79.7 | 93.85 | 67.2 | 169.4 | 138.9 | 8.75 | 1.4 | 1.7 | 31.9 | 35.3 | 18.8 | 89.4 | 33 | -6.175 | 46.7 | 9.7 | -81.1 | 3.6 | 8.4 | 74.9 | -68.9 | 20.475 | 22.5 | -17.1 | 76.5 | 168.3 | 91.2 | 158.5 | 423.5 | 21.675 | 99.8 | -0.5 | -12.6 | -14.5 | -26.6 | 166.8 | -198.2 | 27.2 | -106.6 | 165.2 | 50.2 | 183.3 | -13.2 | -56.6 | 38.025 | 71.8 | -9.7 | 91.1 | |
other income – net | -14,000,000 | -4,000,000 | 2,000,000 | -2,000,000 | -5,400,000 | -10,400,000 | 3,600,000 | 700,000 | -3,800,000 | -1,600,000 | -2,200,000 | -1,000,000 | -3,300,000 | -300,000 | 10,300,000 | -1,100,000 | 1,200,000 | 2,600,000 | 5,000,000 | -600,000 | 2,100,000 | -1,600,000 | -3,200,000 | 1,600,000 | -1,300,000 | -3,200,000 | -73,900,000 | -4,400,000 | -2,400,000 | 1,000,000 | -600,000 | 6,800,000 | 62,700,000 | -17,300,000 | -11,900,000 | -1,300,000 | -6,100,000 | -3,800,000 | -1,600,000 | -11,400,000 | -3,000,000 | -6,900,000 | 2,800,000 | -1,300,000 | -2,000,000 | -2,900,000 | -1,200,000 | -2,800,000 | -2,100,000 | 8,100,000 | -3,600,000 | -3,600,000 | 4,500,000 | ||
(benefit from) benefit from income taxes | -12,750,000 | -29,000,000 | -17,000,000 | -5,000,000 | -33,400,000 | -28,000,000 | -21,300,000 | -29,800,000 | -32,000,000 | -23,300,000 | -13,150,000 | -25,600,000 | -15,100,000 | -11,900,000 | -9,000,000 | -13,900,000 | -14,400,000 | -7,700,000 | 1,225,000 | 1,100,000 | 3,000,000 | 800,000 | -13,450,000 | -15,500,000 | -20,300,000 | -18,000,000 | 15,200,000 | -12,300,000 | -28,900,000 | -11,400,000 | -57,100,000 | -100,000 | -23,100,000 | 28,300,000 | -5,100,000 | 19,300,000 | 67,100,000 | -5,000,000 | -5,600,000 | -30,800,000 | -33,000,000 | -11,600,000 | 41,500,000 | -27,700,000 | -40,000,000 | -11,500,000 | -20,800,000 | -28,100,000 | -15,300,000 | -15,425,000 | -8,800,000 | -44,100,000 | |||
earnings per share | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 0.6 | 0.99 | 1.1 | 0.32 | |||||||||||||||||||||||||||||||||||||||||||||||||||
diluted | 0.595 | 0.98 | 1.09 | 0.31 | |||||||||||||||||||||||||||||||||||||||||||||||||||
income from operations | 193,100,000 | 158,300,000 | 115,700,000 | 163,200,000 | 209,900,000 | 147,700,000 | 120,800,000 | 120,800,000 | 103,900,000 | 74,500,000 | 69,800,000 | 74,200,000 | 122,500,000 | 61,500,000 | 31,600,000 | 36,500,000 | 7,400,000 | -7,100,000 | 22,900,000 | 86,400,000 | 126,000,000 | 99,700,000 | 46,700,000 | 71,900,000 | 103,400,000 | 71,300,000 | 39,800,000 | 64,200,000 | 75,900,000 | -6,300,000 | -272,100,000 | 39,600,000 | 73,400,000 | -41,700,000 | 50,800,000 | 111,900,000 | 148,300,000 | 44,200,000 | 70,400,000 | 116,800,000 | 160,900,000 | 75,000,000 | 140,900,000 | 85,300,000 | 68,400,000 | 27,900,000 | 131,900,000 | 175,000,000 | 63,800,000 | ||||||
income from continuing operations before income taxes | 174,100,000 | 136,500,000 | 105,700,000 | 149,000,000 | 191,800,000 | 133,200,000 | 105,800,000 | 107,400,000 | 89,200,000 | 64,200,000 | 68,300,000 | 61,400,000 | 86,700,000 | 47,400,000 | 21,800,000 | 20,900,000 | -6,200,000 | -25,500,000 | 2,500,000 | 67,900,000 | 101,900,000 | 75,200,000 | -45,800,000 | 50,700,000 | 84,800,000 | 59,000,000 | 25,400,000 | 56,700,000 | 118,500,000 | -88,600,000 | -309,000,000 | 13,900,000 | 42,500,000 | -69,400,000 | 20,300,000 | 76,900,000 | 119,300,000 | 10,100,000 | 39,400,000 | 86,400,000 | 128,400,000 | 43,000,000 | 109,400,000 | 47,700,000 | 34,600,000 | -36,500,000 | 37,100,000 | 124,600,000 | 30,400,000 | ||||||
basic earnings per share: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on early extinguishment of debt | -200,000 | -100,000 | -1,700,000 | -25,600,000 | -2,100,000 | -700,000 | -700,000 | -6,500,000 | -45,400,000 | -100,000 | -400,000 | -2,600,000 | -5,200,000 | -30,700,000 | -49,900,000 | -2,400,000 | |||||||||||||||||||||||||||||||||||||||
income from discontinued operations – net of tax | 900,000 | -100,000 | -1,000,000 | -200,000 | -3,600,000 | -10,100,000 | -17,300,000 | -124,400,000 | 47,700,000 | 64,100,000 | -45,100,000 | 500,000 | 900,000 | 5,500,000 | -700,000 | 2,500,000 | |||||||||||||||||||||||||||||||||||||||
dividends declared per common share | 0.075 | 0.1 | 0.1 | 0.1 | 0.06 | 0.08 | 0.08 | 0.08 | 0.053 | 0.07 | 0.07 | 0.07 | 0.045 | 0.06 | 0.06 | 0.06 | 0.038 | 0.05 | 0.05 | 0.05 | |||||||||||||||||||||||||||||||||||
net income (income) from continuing operations attributable to noncontrolling interest | 200,000 | 100,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
net income (income) from discontinued operations attributable to noncontrolling interest | -1,000,000 | -600,000 | 500,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to terex corporation | -26,700,000 | 59,200,000 | 100,800,000 | -4,600,000 | -267,200,000 | 96,800,000 | 65,100,000 | -70,800,000 | 16,500,000 | 43,600,000 | 84,800,000 | 1,000,000 | 80,000,000 | 64,200,000 | 139,800,000 | 35,000,000 | 94,400,000 | 21,300,000 | 23,900,000 | -33,300,000 | 30,200,000 | 85,900,000 | |||||||||||||||||||||||||||||||||
amounts attributable to terex corporation common stockholders: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic earnings per share attributable to terex corporation common stockholders: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted earnings per share attributable to terex corporation common stockholders: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
comprehensive loss (income) attributable to noncontrolling interest | 0.075 | -0.6 | 0.8 | 0.1 | -0.725 | -1.2 | -1.1 | -0.6 | 0.225 | -0.4 | 1.3 | 0.7 | 1.7 | 1.6 | 0.975 | 1.9 | 3.1 | ||||||||||||||||||||||||||||||||||||||
comprehensive income attributable to terex corporation | 168.3 | 91.2 | 158.5 | 423.5 | 21.75 | 99.2 | 0.3 | -12.5 | -15.225 | -27.8 | 165.7 | -198.8 | 27.425 | -106.6 | 164.8 | 51.5 | 184 | -11.5 | -55 | 39 | 73.7 | -6.6 | |||||||||||||||||||||||||||||||||
net income (income) attributable to noncontrolling interest | 200,000 | -100,000 | -1,300,000 | -1,100,000 | -600,000 | -1,000,000 | -600,000 | 1,100,000 | 700,000 | 1,700,000 | 1,600,000 | 975,000 | 1,900,000 | 3,100,000 | |||||||||||||||||||||||||||||||||||||||||
item 2 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
item 3 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
item 4 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
part ii | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
item 1 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
item 1a | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
item 5 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
item 6 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
signatures | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
exhibit index | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
net loss attributable to noncontrolling interest | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
comprehensive loss attributable to noncontrolling interest |
Balance Sheets:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
current assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents | 392,000,000 | 772,000,000 | 509,000,000 | 374,000,000 | 298,000,000 | 388,000,000 | 319,300,000 | 364,900,000 | 370,700,000 | 352,300,000 | 297,700,000 | 254,200,000 | 304,100,000 | 231,700,000 | 253,300,000 | 218,400,000 | 266,900,000 | 553,200,000 | 542,200,000 | 572,900,000 | 665,000,000 | 508,300,000 | 426,000,000 | 511,300,000 | 535,100,000 | 470,600,000 | 367,500,000 | 304,600,000 | 368,000,000 | 326,000,000 | 373,600,000 | 447,900,000 | 626,500,000 | 592,700,000 | 555,500,000 | 813,900,000 | 428,500,000 | 248,800,000 | 200,800,000 | 323,600,000 | 466,500,000 | 301,100,000 | 332,700,000 | 351,300,000 | 478,200,000 | 344,500,000 | 364,300,000 | 390,500,000 | 370,600,000 | 548,200,000 | 729,700,000 | 542,600,000 | 841,500,000 | 973,200,000 |
receivables | 970,000,000 | 712,000,000 | 821,000,000 | 904,000,000 | 783,000,000 | 643,000,000 | 719,400,000 | 685,300,000 | 547,800,000 | 645,100,000 | 681,200,000 | 630,100,000 | 547,500,000 | 531,100,000 | 558,900,000 | 525,600,000 | 507,700,000 | 513,400,000 | 546,500,000 | 488,300,000 | 381,200,000 | 403,200,000 | 351,300,000 | 402,000,000 | 401,900,000 | 491,700,000 | 643,800,000 | 661,600,000 | 659,900,000 | 679,100,000 | 724,800,000 | 687,600,000 | 579,900,000 | 712,600,000 | 726,600,000 | 651,000,000 | 512,500,000 | 656,800,000 | 795,700,000 | 1,018,600,000 | 939,200,000 | 1,183,400,000 | 1,252,500,000 | 1,131,400,000 | 1,086,400,000 | 1,196,200,000 | 1,368,400,000 | 1,141,400,000 | 1,164,500,000 | 1,179,700,000 | 1,133,900,000 | 1,174,100,000 | 1,266,700,000 | 1,210,000,000 |
inventories | 1,656,000,000 | 1,109,000,000 | 1,207,000,000 | 1,255,000,000 | 1,204,000,000 | 1,147,000,000 | 1,232,800,000 | 1,217,600,000 | 1,186,000,000 | 1,117,000,000 | 1,122,000,000 | 1,083,200,000 | 988,400,000 | 981,200,000 | 963,200,000 | 921,300,000 | 813,500,000 | 747,700,000 | 711,700,000 | 658,800,000 | 610,400,000 | 635,500,000 | 699,800,000 | 823,000,000 | 847,700,000 | 858,000,000 | 863,100,000 | 955,400,000 | 1,212,000,000 | 1,112,300,000 | 1,004,600,000 | 1,009,100,000 | 969,600,000 | 904,400,000 | 912,500,000 | 909,200,000 | 853,800,000 | 978,400,000 | 1,035,300,000 | 1,554,300,000 | 1,445,700,000 | 1,545,600,000 | 1,564,200,000 | 1,520,700,000 | 1,460,900,000 | 1,676,800,000 | 1,779,000,000 | 1,788,200,000 | 1,742,900,000 | 1,670,000,000 | 1,702,200,000 | 1,760,900,000 | 1,734,800,000 | 1,827,000,000 |
prepaid and other current assets | 153,000,000 | 132,000,000 | 206,000,000 | 151,000,000 | 151,000,000 | 142,000,000 | 130,100,000 | 121,800,000 | 140,700,000 | 130,100,000 | 116,900,000 | 122,900,000 | 122,000,000 | 123,000,000 | 133,800,000 | 169,800,000 | 179,700,000 | 191,500,000 | 196,300,000 | 181,900,000 | 222,000,000 | 214,100,000 | 230,000,000 | 229,300,000 | 225,800,000 | 198,400,000 | 163,200,000 | 179,800,000 | 183,100,000 | 172,700,000 | 188,100,000 | 195,100,000 | 203,400,000 | 241,700,000 | 201,000,000 | 195,800,000 | 172,800,000 | 229,600,000 | 207,200,000 | |||||||||||||||
total current assets | 3,171,000,000 | 2,725,000,000 | 2,743,000,000 | 2,684,000,000 | 2,436,000,000 | 2,320,000,000 | 2,401,600,000 | 2,389,600,000 | 2,245,200,000 | 2,244,500,000 | 2,217,800,000 | 2,090,400,000 | 1,962,000,000 | 1,867,000,000 | 1,909,200,000 | 1,835,100,000 | 1,767,800,000 | 2,005,800,000 | 1,996,700,000 | 1,901,900,000 | 1,878,600,000 | 1,761,100,000 | 1,707,100,000 | 1,965,600,000 | 2,019,700,000 | 2,034,900,000 | 2,439,600,000 | 2,508,000,000 | 2,423,000,000 | 2,290,100,000 | 2,291,100,000 | 2,339,700,000 | 2,383,000,000 | 2,457,100,000 | 2,403,600,000 | 2,597,700,000 | 2,700,500,000 | 2,920,400,000 | 3,066,700,000 | 3,160,200,000 | 3,144,200,000 | 3,349,200,000 | 3,484,300,000 | 3,359,500,000 | 3,356,200,000 | 3,537,700,000 | 3,812,400,000 | 3,743,600,000 | 3,603,500,000 | 3,708,600,000 | 3,869,700,000 | 3,795,200,000 | 4,168,200,000 | 4,292,500,000 |
non-current assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, plant and equipment – net | 935,000,000 | 760,000,000 | 738,000,000 | 742,000,000 | 720,000,000 | 714,000,000 | 574,500,000 | 573,700,000 | 569,800,000 | 500,500,000 | 490,700,000 | 478,900,000 | 465,600,000 | 450,400,000 | 441,800,000 | 433,900,000 | 429,600,000 | 412,600,000 | 413,600,000 | 396,800,000 | 406,600,000 | 401,700,000 | 400,800,000 | 388,800,000 | 389,400,000 | 359,400,000 | 339,500,000 | 327,600,000 | 345,600,000 | 330,700,000 | 329,100,000 | 334,600,000 | 311,000,000 | 300,800,000 | 303,700,000 | 302,700,000 | 304,600,000 | 355,800,000 | 355,600,000 | 689,100,000 | 675,800,000 | 672,800,000 | 680,600,000 | 647,900,000 | 690,300,000 | 739,500,000 | 776,500,000 | 784,400,000 | 793,400,000 | 780,100,000 | 791,700,000 | 805,900,000 | 801,700,000 | |
goodwill | 2,539,000,000 | 1,091,000,000 | 1,089,000,000 | 1,102,000,000 | 1,086,000,000 | 1,093,000,000 | 291,300,000 | 292,000,000 | 294,600,000 | 284,800,000 | 291,100,000 | 287,200,000 | 284,400,000 | 273,100,000 | 267,400,000 | 275,400,000 | 280,100,000 | 279,700,000 | 276,600,000 | 275,900,000 | 275,400,000 | 267,100,000 | 261,200,000 | 261,200,000 | 269,900,000 | 259,700,000 | 264,400,000 | 267,700,000 | 265,200,000 | 268,100,000 | 270,100,000 | 279,100,000 | 273,600,000 | 272,200,000 | 267,900,000 | 262,100,000 | 259,700,000 | 448,700,000 | 450,300,000 | 1,062,600,000 | 1,023,200,000 | 1,054,400,000 | 1,073,700,000 | 1,031,500,000 | 1,131,000,000 | 1,184,700,000 | 1,267,100,000 | 1,265,700,000 | 1,241,900,000 | 1,207,500,000 | 1,220,800,000 | 1,229,700,000 | 1,208,900,000 | 1,286,300,000 |
intangible assets – net | 2,986,000,000 | 1,027,000,000 | 1,048,000,000 | 1,068,000,000 | 1,088,000,000 | 1,107,000,000 | 14,100,000 | 14,800,000 | 15,700,000 | 15,800,000 | 16,800,000 | 16,800,000 | 17,400,000 | 17,500,000 | 12,000,000 | 12,700,000 | 13,400,000 | 14,100,000 | 7,400,000 | 7,900,000 | 8,300,000 | 8,600,000 | 8,800,000 | 9,200,000 | 9,700,000 | 10,000,000 | 10,600,000 | 11,000,000 | 13,200,000 | 11,900,000 | 12,600,000 | 13,500,000 | 13,800,000 | 14,200,000 | 17,600,000 | 18,000,000 | 18,400,000 | 21,300,000 | 22,000,000 | 255,300,000 | 249,500,000 | 285,900,000 | 293,600,000 | 290,900,000 | 325,400,000 | 397,500,000 | 430,500,000 | 440,200,000 | 448,900,000 | 447,200,000 | 456,600,000 | 477,000,000 | 480,700,000 | |
other assets | 557,000,000 | 536,000,000 | 548,000,000 | 556,000,000 | 510,000,000 | 496,000,000 | 498,000,000 | 489,800,000 | 490,200,000 | 415,500,000 | 398,800,000 | 407,900,000 | 388,700,000 | 368,500,000 | 363,300,000 | 382,800,000 | 372,600,000 | 355,700,000 | 374,200,000 | 383,000,000 | 462,900,000 | 476,700,000 | 486,400,000 | 489,900,000 | 506,300,000 | 374,600,000 | 421,200,000 | 411,800,000 | 438,900,000 | 438,600,000 | 434,200,000 | 453,200,000 | 481,100,000 | 558,400,000 | 548,800,000 | 549,200,000 | 552,300,000 | 591,700,000 | 554,600,000 | 570,300,000 | 544,400,000 | 516,600,000 | 474,700,000 | 404,300,000 | 425,100,000 | 430,300,000 | 418,100,000 | 426,200,000 | 401,800,000 | 411,600,000 | 413,000,000 | 380,800,000 | 360,600,000 | 351,800,000 |
total assets | 10,188,000,000 | 6,139,000,000 | 6,166,000,000 | 6,152,000,000 | 5,840,000,000 | 5,730,000,000 | 3,779,500,000 | 3,759,900,000 | 3,615,500,000 | 3,461,100,000 | 3,415,200,000 | 3,281,200,000 | 3,118,100,000 | 2,976,500,000 | 2,993,700,000 | 2,939,900,000 | 2,863,500,000 | 3,067,900,000 | 3,068,500,000 | 2,965,500,000 | 3,031,800,000 | 2,915,200,000 | 2,864,300,000 | 3,114,700,000 | 3,195,600,000 | 3,160,700,000 | 3,603,100,000 | 3,654,800,000 | 3,485,900,000 | 3,339,400,000 | 3,337,100,000 | 3,420,100,000 | 3,462,500,000 | 3,602,700,000 | 3,760,000,000 | 4,163,100,000 | 5,006,800,000 | 5,569,300,000 | 5,613,800,000 | 5,737,500,000 | 5,637,100,000 | 5,878,900,000 | 6,006,900,000 | 5,734,100,000 | 5,928,000,000 | 6,289,700,000 | 6,704,600,000 | 6,677,400,000 | 6,489,500,000 | 6,555,000,000 | 6,751,800,000 | 6,754,300,000 | 7,087,500,000 | 7,346,300,000 |
liabilities and stockholders’ equity | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
current liabilities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
current portion of long-term debt | 4,000,000 | 6,000,000 | 13,000,000 | 10,000,000 | 4,000,000 | 4,000,000 | 3,400,000 | 3,200,000 | 2,800,000 | 2,400,000 | 2,400,000 | 2,100,000 | 1,900,000 | 1,900,000 | 2,100,000 | 1,900,000 | 5,600,000 | 5,700,000 | 5,700,000 | 5,700,000 | 7,600,000 | 7,500,000 | 7,100,000 | 7,000,000 | 6,900,000 | |||||||||||||||||||||||||||||
trade accounts payable | 931,000,000 | 683,000,000 | 696,000,000 | 766,000,000 | 668,000,000 | 580,000,000 | 703,700,000 | 699,300,000 | 702,600,000 | 668,300,000 | 690,300,000 | 686,700,000 | 624,600,000 | 589,400,000 | 604,600,000 | 571,500,000 | 537,700,000 | 548,700,000 | 548,700,000 | 474,000,000 | 369,900,000 | 337,800,000 | 349,700,000 | 454,900,000 | 508,100,000 | 558,600,000 | 608,300,000 | 647,100,000 | 788,200,000 | 652,300,000 | 669,300,000 | 657,900,000 | 592,400,000 | 552,300,000 | 563,200,000 | 548,900,000 | 522,700,000 | 474,500,000 | 552,300,000 | 751,900,000 | 737,700,000 | 740,400,000 | 814,400,000 | 738,100,000 | 736,100,000 | 715,300,000 | 800,800,000 | 753,500,000 | 709,800,000 | 735,800,000 | 711,900,000 | 738,900,000 | 829,800,000 | 818,900,000 |
accrued compensation and benefits | 168,000,000 | 123,000,000 | 127,000,000 | 120,000,000 | 117,000,000 | 117,000,000 | 98,600,000 | 135,600,000 | 103,000,000 | 108,500,000 | 108,400,000 | 85,800,000 | 100,300,000 | 98,900,000 | 104,300,000 | 88,700,000 | 152,200,000 | 159,600,000 | 134,300,000 | 128,300,000 | 121,800,000 | 125,100,000 | 110,500,000 | 122,600,000 | 217,500,000 | 188,200,000 | 207,400,000 | 208,000,000 | 195,800,000 | 204,000,000 | 236,900,000 | 243,400,000 | 238,400,000 | 242,400,000 | 239,200,000 | 205,900,000 | 222,100,000 | 220,900,000 | 207,100,000 | |||||||||||||||
short-term customer advances | 215,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
other current liabilities | 406,000,000 | 375,000,000 | 439,000,000 | 397,000,000 | 364,000,000 | 372,000,000 | 282,200,000 | 402,700,000 | 278,200,000 | 391,400,000 | 380,900,000 | 361,700,000 | 269,100,000 | 314,100,000 | 295,900,000 | 346,100,000 | 218,900,000 | 277,000,000 | 390,600,000 | 358,300,000 | 211,700,000 | 335,700,000 | 318,800,000 | 313,700,000 | 248,700,000 | 222,900,000 | 226,400,000 | 193,200,000 | 269,600,000 | 372,600,000 | 410,300,000 | 371,500,000 | 231,600,000 | 272,600,000 | 255,200,000 | 266,700,000 | 230,400,000 | 278,600,000 | 221,600,000 | 267,700,000 | 241,500,000 | 335,500,000 | 311,000,000 | 307,700,000 | 278,900,000 | 291,300,000 | 333,300,000 | 296,900,000 | 376,600,000 | 365,800,000 | 281,600,000 | 304,100,000 | 290,400,000 | 308,300,000 |
total current liabilities | 1,724,000,000 | 1,187,000,000 | 1,275,000,000 | 1,293,000,000 | 1,153,000,000 | 1,073,000,000 | 1,087,900,000 | 1,105,200,000 | 1,119,200,000 | 1,062,100,000 | 1,073,600,000 | 1,050,500,000 | 998,600,000 | 952,700,000 | 955,000,000 | 919,500,000 | 909,900,000 | 939,800,000 | 945,000,000 | 838,000,000 | 723,300,000 | 681,000,000 | 675,600,000 | 775,600,000 | 872,400,000 | 922,300,000 | 1,102,000,000 | 1,103,200,000 | 1,214,700,000 | 1,030,100,000 | 1,084,800,000 | 1,034,600,000 | 1,035,500,000 | 1,013,600,000 | 1,020,700,000 | 1,277,700,000 | 1,407,000,000 | 1,475,400,000 | 1,524,800,000 | 1,634,600,000 | 1,458,600,000 | 1,592,400,000 | 1,670,200,000 | 1,693,600,000 | 1,643,100,000 | 1,768,200,000 | 1,995,300,000 | 1,838,600,000 | 1,827,900,000 | 1,839,000,000 | 1,799,900,000 | 1,759,800,000 | 1,798,200,000 | 1,977,900,000 |
non-current liabilities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
long-term debt, less current portion | 2,745,000,000 | 2,578,000,000 | 2,580,000,000 | 2,583,000,000 | 2,582,000,000 | 2,580,000,000 | 662,200,000 | 720,900,000 | 620,400,000 | 706,300,000 | 734,300,000 | 774,900,000 | 773,600,000 | 824,600,000 | 826,100,000 | 738,400,000 | 668,500,000 | 887,700,000 | 888,500,000 | 973,500,000 | 1,166,200,000 | 1,167,000,000 | 1,167,400,000 | 1,338,100,000 | 1,168,800,000 | 1,166,600,000 | 1,341,700,000 | 1,467,300,000 | 1,214,700,000 | 1,128,200,000 | 1,089,000,000 | 1,077,800,000 | 979,600,000 | 980,000,000 | 980,300,000 | 979,600,000 | 1,562,000,000 | 1,653,000,000 | 1,679,500,000 | 1,668,900,000 | 1,751,000,000 | 1,814,200,000 | 1,834,000,000 | 1,712,700,000 | 1,636,300,000 | 1,691,500,000 | 1,731,800,000 | 1,984,000,000 | 1,815,400,000 | 1,800,100,000 | 2,006,700,000 | 1,984,800,000 | 2,342,300,000 | 2,365,200,000 |
long-term customer advances | 198,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
long-term deferred tax liabilities | 398,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
other non-current liabilities | 301,000,000 | 279,000,000 | 294,000,000 | 311,000,000 | 261,000,000 | 245,000,000 | 205,500,000 | 201,900,000 | 203,600,000 | 105,100,000 | 175,100,000 | 161,200,000 | 164,700,000 | 164,500,000 | 163,700,000 | 167,900,000 | 175,500,000 | 189,700,000 | 201,100,000 | 207,900,000 | 220,800,000 | 214,500,000 | 220,900,000 | 214,800,000 | 220,900,000 | 36,400,000 | 39,500,000 | 35,700,000 | 54,700,000 | 67,100,000 | 71,600,000 | 76,800,000 | 72,600,000 | 68,000,000 | 59,400,000 | 54,000,000 | 50,700,000 | 62,100,000 | 60,200,000 | 157,300,000 | 139,800,000 | 147,800,000 | 150,400,000 | 155,700,000 | 177,000,000 | 232,500,000 | 231,200,000 | 246,900,000 | 239,400,000 | 285,400,000 | 294,900,000 | 370,200,000 | 376,100,000 | 388,100,000 |
total liabilities | 5,366,000,000 | 4,044,000,000 | 4,149,000,000 | 4,187,000,000 | 3,996,000,000 | 3,898,000,000 | 1,955,600,000 | 2,028,000,000 | 1,943,200,000 | 1,964,900,000 | 1,983,000,000 | 1,986,600,000 | 1,936,900,000 | 1,941,800,000 | 1,944,800,000 | 1,825,800,000 | 1,753,900,000 | 2,017,200,000 | 2,034,600,000 | 2,019,400,000 | 2,110,300,000 | 2,062,500,000 | 2,063,900,000 | 2,328,500,000 | 2,263,300,000 | 2,294,400,000 | 2,742,500,000 | 2,872,500,000 | 2,624,900,000 | 2,364,700,000 | 2,389,000,000 | 2,341,200,000 | 2,240,000,000 | 2,222,400,000 | 2,219,800,000 | 2,467,400,000 | 3,485,600,000 | 3,655,700,000 | 3,724,300,000 | 3,848,300,000 | 3,725,100,000 | 3,953,200,000 | 4,057,300,000 | 3,952,800,000 | 3,888,900,000 | 4,041,100,000 | 4,342,100,000 | 4,462,900,000 | 4,311,700,000 | 4,346,400,000 | 4,520,700,000 | 4,443,300,000 | 4,846,400,000 | 5,076,800,000 |
commitments and contingencies | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
stockholders’ equity | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 900,000 | 900,000 | 900,000 | 900,000 | 900,000 | 900,000 | 900,000 | 900,000 | 900,000 | 900,000 | 900,000 | 900,000 | 900,000 | 900,000 | 900,000 | 900,000 | 900,000 | 900,000 | 800,000 | 800,000 | 800,000 | 800,000 | 800,000 | 1,300,000 | 1,300,000 | 1,300,000 | 1,300,000 | 1,300,000 | 1,300,000 | 1,300,000 | 1,300,000 | 1,300,000 | 1,300,000 | 1,300,000 | 1,300,000 | 1,300,000 | 1,300,000 | 1,300,000 | 1,200,000 | 1,200,000 | 1,200,000 | 1,200,000 | 1,200,000 | 1,200,000 | 1,200,000 | 1,200,000 | 1,200,000 | 1,200,000 |
additional paid-in capital | 3,801,000,000 | 942,000,000 | 934,000,000 | 927,000,000 | 919,000,000 | 921,000,000 | 909,000,000 | 900,100,000 | 906,100,000 | 888,000,000 | 879,100,000 | 868,900,000 | 881,600,000 | 874,000,000 | 867,000,000 | 860,700,000 | 860,000,000 | 850,800,000 | 844,000,000 | 835,700,000 | 837,900,000 | 832,200,000 | 826,800,000 | 821,500,000 | 824,400,000 | 812,600,000 | 807,500,000 | 794,100,000 | 797,300,000 | 1,338,700,000 | 1,326,800,000 | 1,315,100,000 | 1,322,000,000 | 1,314,400,000 | 1,304,600,000 | 1,293,500,000 | 1,300,000,000 | 1,291,000,000 | 1,281,100,000 | 1,269,900,000 | 1,273,300,000 | 1,266,100,000 | 1,256,600,000 | 1,245,400,000 | 1,251,500,000 | 1,249,400,000 | 1,239,700,000 | 1,227,100,000 | 1,231,800,000 | 1,277,200,000 | 1,265,100,000 | 1,258,700,000 | 1,266,100,000 | 1,269,500,000 |
retained earnings | 2,031,000,000 | 2,139,000,000 | 2,087,000,000 | 2,035,000,000 | 1,974,000,000 | 1,964,000,000 | 1,900,800,000 | 1,771,700,000 | 1,674,800,000 | 1,559,500,000 | 1,452,000,000 | 1,302,900,000 | 1,200,600,000 | 1,117,400,000 | 1,044,600,000 | 979,500,000 | 936,900,000 | 886,600,000 | 847,000,000 | 781,700,000 | 750,300,000 | 732,600,000 | 726,900,000 | 736,000,000 | 771,400,000 | 754,900,000 | 741,500,000 | 674,400,000 | 749,000,000 | 2,121,900,000 | 2,090,900,000 | 2,040,800,000 | 1,995,900,000 | 2,029,500,000 | 1,977,600,000 | 1,884,500,000 | 1,897,900,000 | 2,172,500,000 | 2,083,400,000 | 2,026,100,000 | 2,104,600,000 | 2,094,600,000 | 2,057,600,000 | 1,979,300,000 | 1,984,900,000 | 1,910,300,000 | 1,851,700,000 | 1,717,600,000 | 1,607,300,000 | 1,512,900,000 | 1,491,600,000 | 1,501,000,000 | 1,472,100,000 | 1,384,900,000 |
accumulated other comprehensive loss | -277,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
shares of common stock in treasury – 20.8 and 20.6 shares at march 31, 2026 and december 31, 2025 | -734,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
total stockholders’ equity | 4,822,000,000 | 2,095,000,000 | 2,017,000,000 | 1,965,000,000 | 1,844,000,000 | 1,832,000,000 | 1,823,900,000 | 1,731,900,000 | 1,672,300,000 | 1,496,200,000 | 1,432,200,000 | 1,294,600,000 | 1,181,200,000 | 1,034,700,000 | 1,048,900,000 | 1,114,100,000 | 1,109,600,000 | 1,050,700,000 | 1,033,900,000 | 946,100,000 | 921,500,000 | 852,700,000 | 800,400,000 | 786,200,000 | 932,300,000 | 866,300,000 | 860,600,000 | 782,300,000 | 861,000,000 | 974,700,000 | 948,100,000 | 1,078,900,000 | 1,222,500,000 | 1,380,300,000 | 1,540,200,000 | 1,695,700,000 | 1,521,200,000 | 1,913,600,000 | 1,889,500,000 | 1,889,200,000 | 1,912,000,000 | 1,925,700,000 | 1,949,600,000 | 1,781,300,000 | 2,039,100,000 | 2,248,600,000 | 2,362,500,000 | 2,214,500,000 | 2,120,000,000 | 1,982,000,000 | 1,987,300,000 | 2,074,100,000 | 2,011,600,000 | 2,269,500,000 |
total liabilities and stockholders’ equity | 10,188,000,000 | 6,139,000,000 | 6,166,000,000 | 6,152,000,000 | 5,840,000,000 | 5,730,000,000 | 3,779,500,000 | 3,759,900,000 | 3,615,500,000 | 3,461,100,000 | 3,415,200,000 | 3,281,200,000 | 3,118,100,000 | 2,976,500,000 | 2,993,700,000 | 2,939,900,000 | 2,863,500,000 | 3,067,900,000 | 3,068,500,000 | 2,965,500,000 | 3,031,800,000 | 2,915,200,000 | 2,864,300,000 | 3,114,700,000 | 3,195,600,000 | 3,160,700,000 | 3,603,100,000 | 3,654,800,000 | 3,339,400,000 | 3,337,100,000 | 3,420,100,000 | 3,602,700,000 | 3,760,000,000 | 4,163,100,000 | 5,569,300,000 | 5,613,800,000 | 5,737,500,000 | 5,878,900,000 | 6,006,900,000 | 5,734,100,000 | 7,346,300,000 | |||||||||||||
accumulated other comprehensive income | -265,000,000 | -284,000,000 | -276,000,000 | -350,000,000 | -382,000,000 | -342,700,000 | -315,900,000 | -287,100,000 | -357,300,000 | -305,300,000 | -315,300,000 | -341,600,000 | -401,300,000 | -320,900,000 | -248,500,000 | -228,500,000 | -229,300,000 | -200,000,000 | -215,500,000 | -208,400,000 | -253,900,000 | -294,800,000 | -313,700,000 | -257,500,000 | -300,300,000 | -287,300,000 | -287,100,000 | -284,800,000 | -304,300,000 | -288,200,000 | -213,300,000 | -239,500,000 | -261,600,000 | -293,600,000 | -351,300,000 | -779,400,000 | -653,800,000 | -656,300,000 | -591,200,000 | -649,600,000 | -620,200,000 | -548,700,000 | -629,600,000 | -429,800,000 | -246,200,000 | -75,400,000 | -100,200,000 | -146,200,000 | -235,800,000 | -203,000,000 | -108,600,000 | -152,100,000 | -62,400,000 | |
less cost of shares of common stock in treasury – 20.6 and 19.4 shares at december 31, 2025 and 2024, respectively | -722,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
less cost of shares of common stock in treasury – 20.6 and 19.4 shares at september 30, 2025 and december 31, 2024 | -721,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
less cost of shares of common stock in treasury – 20.6 and 19.4 shares at june 30, 2025 and december 31, 2024 | -722,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
less cost of shares of common stock in treasury – 20.0 and 19.4 shares at march 31, 2025 and december 31, 2024 | -700,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
less cost of shares of common stock in treasury – 19.4 and 18.5 shares at december 31, 2024 and 2023, respectively | -672,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
less cost of shares of common stock in treasury – 18.8 and 18.5 shares at june 30, 2024 and december 31, 2023 | -644,100,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
less cost of shares of common stock in treasury – 18.5 shares at march 31, 2024 and december 31, 2023 | -624,900,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
less cost of shares of common stock in treasury – 18.5 and 17.2 shares at december 31, 2023 and 2022, respectively | -622,400,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
non-current operating leases | 91,400,000 | 102,200,000 | 103,800,000 | 106,200,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
less cost of shares of common stock in treasury – 17.9 and 17.2 shares at september 30, 2023 and december 31, 2022, respectively | -594,900,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
less cost of shares of common stock in treasury – 17.9 and 17.2 shares at june 30, 2023 and december 31, 2022, respectively | -594,500,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
less cost of shares of common stock in treasury – 17.3 and 17.2 shares at march 31, 2023 and december 31, 2022, respectively | -562,800,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
less cost of shares of common stock in treasury – 17.2 and 14.2 shares at december 31, 2022 and 2021, respectively | -560,300,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued freight | 47,300,000 | 52,400,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
less cost of shares of common stock in treasury – 17.1 and 14.2 shares at september 30, 2022 and december 31, 2021, respectively | -556,300,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
less cost of shares of common stock in treasury – 16.6 and 14.2 shares at june 30, 2022 and december 31, 2021, respectively | -542,700,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
less cost of shares of common stock in treasury – 14.6 and 14.2 shares at march 31, 2022 and december 31, 2021, respectively | -478,500,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued warranties and product liability | 39,200,000 | 48,300,000 | 44,700,000 | 47,300,000 | 58,800,000 | 60,700,000 | 61,200,000 | 62,200,000 | 56,100,000 | 73,000,000 | 68,300,000 | 66,900,000 | 67,800,000 | 67,200,000 | 74,200,000 | 82,700,000 | 92,600,000 | 93,500,000 | 96,500,000 | 96,800,000 | 94,200,000 | 107,100,000 | 102,700,000 | 106,500,000 | ||||||||||||||||||||||||||||||
less cost of shares of common stock in treasury – 14.2 and 14.3 shares at december 31, 2021 and 2020, respectively | -459,700,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
less cost of shares of common stock in treasury – 14.2 and 14.3 shares at september 30, 2021 and december 31, 2020, respectively | -458,300,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
less cost of shares of common stock in treasury – 14.2 and 14.3 shares at june 30, 2021 and december 31, 2020, respectively | -458,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
less cost of shares of common stock in treasury – 14.2 and 14.3 shares at march 31, 2021 and december 31, 2020, respectively | -456,700,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
less cost of shares of common stock in treasury – 14.3 and 11.8 shares at december 31, 2020 and 2019, respectively | -459,200,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
less cost of shares of common stock in treasury – 14.3 and 11.8 shares at september 30, 2020 and december 31, 2019, respectively | -459,100,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
less cost of shares of common stock in treasury – 14.3 and 11.8 shares at june 30, 2020 and december 31, 2019, respectively | -459,400,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
less cost of shares of common stock in treasury – 14.2 and 11.8 shares at march 31, 2020 and december 31, 2019, respectively | -458,500,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
current assets held for sale | 9,200,000 | 16,200,000 | 402,000,000 | 406,600,000 | 3,600,000 | 5,700,000 | 8,000,000 | 27,800,000 | 732,900,000 | 806,800,000 | 827,700,000 | |||||||||||||||||||||||||||||||||||||||||||
non-current assets held for sale | 600,000 | 2,800,000 | 5,900,000 | 6,800,000 | 400,000 | 2,400,000 | 1,171,300,000 | 1,231,400,000 | 1,164,600,000 | |||||||||||||||||||||||||||||||||||||||||||||
current liabilities held for sale | 8,400,000 | 8,000,000 | 131,300,000 | 142,400,000 | 2,000,000 | 2,200,000 | 3,500,000 | 16,400,000 | 453,800,000 | 497,000,000 | 531,600,000 | |||||||||||||||||||||||||||||||||||||||||||
non-current liabilities held for sale | 1,200,000 | 1,800,000 | 88,500,000 | 90,300,000 | 1,000,000 | 800,000 | 1,100,000 | 2,600,000 | 312,100,000 | 315,000,000 | 308,200,000 | |||||||||||||||||||||||||||||||||||||||||||
less cost of shares of common stock in treasury – 11.8 and 11.7 shares at december 31, 2019 and 2018, respectively | -406,800,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
total terex corporation stockholders’ equity | 932,300,000 | 866,300,000 | 860,100,000 | 781,800,000 | 860,500,000 | 974,100,000 | 947,600,000 | 1,078,400,000 | 1,222,000,000 | 1,379,700,000 | 1,539,800,000 | 1,695,300,000 | 1,484,700,000 | 1,877,700,000 | 1,856,100,000 | 1,855,100,000 | 1,877,400,000 | 1,889,900,000 | 1,915,000,000 | 1,747,800,000 | 2,005,900,000 | 2,217,700,000 | 2,331,600,000 | 2,183,200,000 | 2,094,200,000 | 1,955,800,000 | 1,957,500,000 | 2,054,600,000 | 1,989,600,000 | 1,996,700,000 | ||||||||||||||||||||||||
noncontrolling interest | 500,000 | 500,000 | 500,000 | 600,000 | 500,000 | 500,000 | 500,000 | 600,000 | 400,000 | 400,000 | 36,500,000 | 35,900,000 | 33,400,000 | 34,100,000 | 34,600,000 | 35,800,000 | 34,600,000 | 33,500,000 | 33,200,000 | 30,900,000 | 30,900,000 | 31,300,000 | 25,800,000 | 26,200,000 | 29,800,000 | 19,500,000 | 22,000,000 | 272,800,000 | ||||||||||||||||||||||||||
operating lease right-of-use assets | 119,300,000 | 121,900,000 | 121,900,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
notes payable and current portion of long-term debt | 9,000,000 | 6,000,000 | 6,100,000 | 4,700,000 | 5,200,000 | 5,200,000 | 5,200,000 | 5,200,000 | 4,900,000 | 11,700,000 | 263,200,000 | 13,800,000 | 10,500,000 | 6,800,000 | 162,000,000 | 80,200,000 | 83,400,000 | 72,600,000 | 160,200,000 | 152,500,000 | 160,400,000 | 190,700,000 | 71,900,000 | 90,500,000 | 70,300,000 | 75,800,000 | 79,000,000 | 60,500,000 | 243,300,000 | |||||||||||||||||||||||||
current maturities of operating leases | 24,900,000 | 25,700,000 | 25,700,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
retirement plans | 65,100,000 | 67,000,000 | 69,800,000 | 140,800,000 | 139,300,000 | 143,600,000 | 152,000,000 | 151,300,000 | 160,000,000 | 158,300,000 | 153,500,000 | 153,800,000 | 150,200,000 | 151,600,000 | 387,500,000 | 375,700,000 | 398,800,000 | 402,700,000 | 390,800,000 | 432,500,000 | 348,900,000 | 383,800,000 | 387,800,000 | 429,000,000 | 421,900,000 | 419,200,000 | 328,500,000 | 329,800,000 | 345,600,000 | |||||||||||||||||||||||||
less cost of shares of common stock in treasury – 11.6 and 11.7 shares at september 30, 2019 and december 31, 2018, respectively | -401,700,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
less cost of shares of common stock in treasury – 11.7 shares at june 30, 2019 and december 31, 2018, respectively | -402,400,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
less cost of shares of common stock in treasury – 11.6 and 11.7 shares at march 31, 2019 and december 31, 2018, respectively | -400,400,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
less cost of shares of common stock in treasury – 11.7 and 50.2 shares at december 31, 2018 and 2017, respectively | -401,800,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
total liabilities, noncontrolling interest and stockholders’ equity | 3,485,900,000 | 3,462,500,000 | 5,006,800,000 | 5,637,100,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
less cost of shares of common stock in treasury – 58.2 and 50.2 shares at september 30, 2018 and december 31, 2017, respectively | -2,183,500,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
less cost of shares of common stock in treasury – 58.1 and 50.2 shares at june 30, 2018 and december 31, 2017, respectively | -2,183,200,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
less cost of shares of common stock in treasury – 55.2 and 50.2 shares at march 31, 2018 and december 31, 2017, respectively | -2,065,500,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
less cost of shares of common stock in treasury – 50.2 and 24.6 shares at december 31, 2017 and 2016, respectively | -1,857,700,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
less cost of shares of common stock in treasury – 46.8 and 24.6 shares at september 30, 2017 and december 31, 2016, respectively | -1,703,900,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
investment carried at fair value | 218,000,000 | 431,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
less cost of shares of common stock in treasury – 40.5 and 24.6 shares at june 30, 2017 and december 31, 2016, respectively | -1,450,100,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
less cost of shares of common stock in treasury – 31.0 and 24.6 shares at march 31, 2017 and december 31, 2016, respectively | -1,132,700,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
less cost of shares of common stock in treasury – 24.6 and 21.1 shares at december 31, 2016 and 2015, respectively | -935,100,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
customer advances | 42,100,000 | 33,800,000 | 162,500,000 | 142,700,000 | 158,800,000 | 196,400,000 | 224,600,000 | 197,400,000 | 281,600,000 | 334,500,000 | 347,500,000 | 312,100,000 | 331,100,000 | 350,500,000 | 254,200,000 | 222,900,000 | 228,000,000 | |||||||||||||||||||||||||||||||||||||
less cost of shares of common stock in treasury – 24.6 and 21.1 shares at september 30, 2016 and december 31, 2015 | -933,300,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
less cost of shares of common stock in treasury – 21.1 shares at june 30, 2016 and december 31, 2015 | -853,400,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
prepaid assets | 256,900,000 | 225,400,000 | 239,900,000 | 260,100,000 | 270,500,000 | 248,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
other current assets | 6,800,000 | 67,400,000 | 79,200,000 | 74,800,000 | 85,600,000 | 82,700,000 | 320,200,000 | 300,700,000 | 312,600,000 | 325,500,000 | 310,700,000 | 303,900,000 | 209,700,000 | 222,200,000 | 207,600,000 | |||||||||||||||||||||||||||||||||||||||
less cost of shares of common stock in treasury – 21.0 and 21.1 shares at march 31, 2016 and december 31, 2015, respectively | -851,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
less cost of shares of common stock in treasury – 21.1 and 19.2 shares at december 31, 2015 and 2014, respectively | -852,200,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
less cost of shares of common stock in treasury – 21.1 and 19.2 shares at september 30, 2015 and december 31, 2014, respectively | -851,900,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
less cost of shares of common stock in treasury – 21.1 and 19.2 shares at june 30, 2015 and december 31, 2014, respectively | -851,800,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
less cost of shares of common stock in treasury – 20.9 and 19.2 shares at march 31, 2015 and december 31, 2014, respectively | -848,600,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
current assets – discontinued operations | 110,900,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
non-current assets – discontinued operations | 17,300,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
current liabilities – discontinued operations | 36,900,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
non-current liabilities – discontinued operations | 5,600,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
redeemable noncontrolling interest | 57,800,000 | 226,600,000 | 243,800,000 | 236,900,000 | 229,500,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
less cost of shares of common stock in treasury – 19.2 and 13.8 shares at december 31, 2014 and 2013, respectively | -801,900,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
total liabilities, redeemable noncontrolling interest and stockholders’ equity | 5,928,000,000 | 6,289,700,000 | 6,704,600,000 | 6,677,400,000 | 6,489,500,000 | 6,555,000,000 | 6,751,800,000 | 6,754,300,000 | 7,087,500,000 | |||||||||||||||||||||||||||||||||||||||||||||
less cost of shares of common stock in treasury – 15.5 and 13.8 shares at september 30, 2014 and december 31, 2013, respectively | -697,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
less cost of shares of common stock in treasury – 15.1 and 13.8 shares at june 30, 2014 and december 31, 2013, respectively | -685,600,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
less cost of shares of common stock in treasury – 14.6 and 13.8 shares at march 31, 2014 and december 31, 2013, respectively | -662,500,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
less cost of shares of common stock in treasury – 13.1 and 13.0 shares at september 30, 2013 and december 31, 2012, respectively | -599,900,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
less cost of shares of common stock in treasury – 13.0 shares at june 30, 2013 and december 31, 2012 | -599,700,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes payable | 80,000,000 | 54,400,000 | 71,000,000 | 65,800,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
less cost of shares of common stock in treasury – 13.0 shares at march 31, 2013 and december 31, 2012 | -597,400,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred taxes | 107,900,000 | 103,000,000 | 74,700,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
less cost of shares of common stock in treasury – 13.0 and 13.1 shares at september 30, 2012 and december 31, 2011, respectively | -597,700,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
less cost of shares of common stock in treasury – 13.0 and 13.1 shares at june 30, 2012 and december 31, 2011, respectively | -597,700,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
property, plant and equipment - net | 837,100,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
intangible assets - net | 510,700,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
less cost of shares of common stock in treasury – 13.0 and 13.1 shares at march 31, 2012 and december 31, 2011, respectively | -596,500,000 |
Cashflow Statements:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
operating activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||
net income | -89,000,000 | 63,000,000 | 65,000,000 | 72,000,000 | 21,000,000 | 140,700,000 | 108,500,000 | 126,900,000 | 119,100,000 | 159,400,000 | 112,600,000 | 92,200,000 | 81,800,000 | 74,100,000 | 51,900,000 | 58,800,000 | 48,100,000 | 73,900,000 | 40,100,000 | 17,700,000 | 5,800,000 | -9,200,000 | -24,900,000 | 24,500,000 | 21,400,000 | 75,100,000 | -66,600,000 | -33,000,000 | 38,600,000 | 57,800,000 | 50,300,000 | -26,700,000 | 59,200,000 | 100,800,000 | -4,600,000 | -266,400,000 | 97,300,000 | 64,600,000 | -71,000,000 | 16,600,000 | 44,900,000 | 85,900,000 | 1,600,000 | 81,000,000 | 64,200,000 | 140,400,000 | 33,900,000 | 93,700,000 | 19,600,000 | 22,300,000 | 28,300,000 | 82,800,000 | 24,100,000 |
adjustments to reconcile net income to net cash from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization | 77,000,000 | 38,000,000 | 41,000,000 | 40,000,000 | 39,000,000 | 15,100,000 | 14,900,000 | 19,100,000 | 12,400,000 | 12,800,000 | 12,100,000 | 12,100,000 | 11,600,000 | 11,800,000 | 11,700,000 | 12,300,000 | 12,600,000 | 12,500,000 | 12,800,000 | 13,400,000 | 12,700,000 | 11,800,000 | 11,800,000 | 11,000,000 | 12,800,000 | 12,300,000 | 13,500,000 | 14,300,000 | 14,100,000 | 15,300,000 | 16,000,000 | 17,800,000 | 17,400,000 | 15,000,000 | 16,300,000 | 19,300,000 | 19,700,000 | 27,800,000 | 29,900,000 | 32,500,000 | 26,800,000 | 36,000,000 | 32,900,000 | 37,500,000 | 38,200,000 | 40,900,000 | 39,100,000 | 39,300,000 | 39,900,000 | 38,400,000 | 35,700,000 | 37,800,000 | 38,800,000 |
deferred taxes | -43,000,000 | -100,000 | 8,800,000 | -4,300,000 | -3,600,000 | 4,700,000 | -8,000,000 | -4,100,000 | -2,900,000 | -2,600,000 | -15,900,000 | -4,300,000 | 12,700,000 | -1,600,000 | 60,500,000 | -8,000,000 | 10,000,000 | -24,900,000 | -36,500,000 | -18,700,000 | -77,900,000 | -4,500,000 | 14,800,000 | -13,500,000 | -2,100,000 | -1,800,000 | -7,100,000 | 7,800,000 | -12,600,000 | -5,900,000 | 11,900,000 | -7,600,000 | -10,400,000 | -5,300,000 | 6,200,000 | 8,800,000 | |||||||||||||||||
stock-based compensation expense | 36,000,000 | 7,000,000 | 7,000,000 | 8,000,000 | 10,000,000 | 8,000,000 | 10,000,000 | 17,800,000 | 8,500,000 | 9,500,000 | 7,800,000 | 7,400,000 | 6,700,000 | 6,800,000 | 9,400,000 | 9,000,000 | 6,500,000 | 7,700,000 | 9,900,000 | 6,000,000 | 5,900,000 | 4,600,000 | 7,300,000 | 11,600,000 | 7,300,000 | 12,500,000 | 11,700,000 | 8,600,000 | 9,600,000 | 10,600,000 | 7,900,000 | 8,600,000 | 9,700,000 | 10,500,000 | 9,700,000 | 9,600,000 | 9,500,000 | 10,000,000 | 8,700,000 | 6,600,000 | 10,100,000 | 11,300,000 | 10,500,000 | 10,400,000 | 9,900,000 | 15,100,000 | 11,100,000 | 8,100,000 | 12,800,000 | 9,100,000 | 6,600,000 | 9,800,000 | 5,700,000 |
inventory and other non-cash charges | 110,000,000 | -13,000,000 | 2,000,000 | 6,300,000 | 18,400,000 | -2,100,000 | 1,700,000 | 2,800,000 | 7,000,000 | 2,600,000 | 9,200,000 | 7,300,000 | 2,900,000 | -3,500,000 | 9,300,000 | 8,300,000 | 600,000 | 1,400,000 | 3,200,000 | 9,900,000 | 6,100,000 | 3,600,000 | 4,400,000 | 14,600,000 | 25,000,000 | 9,400,000 | 12,000,000 | 9,200,000 | -300,000 | ||||||||||||||||||||||||
changes in operating assets and liabilities | |||||||||||||||||||||||||||||||||||||||||||||||||||||
receivables | -76,000,000 | 117,000,000 | 73,000,000 | -102,000,000 | -134,000,000 | -39,100,000 | -144,600,000 | 113,500,000 | 26,300,000 | ||||||||||||||||||||||||||||||||||||||||||||
inventories | -29,000,000 | 112,000,000 | -14,000,000 | -16,000,000 | -43,000,000 | -31,200,000 | -54,900,000 | -31,800,000 | -26,600,000 | -42,400,000 | -98,800,000 | 27,900,000 | -40,600,000 | -75,400,000 | -118,000,000 | -69,600,000 | -48,700,000 | -50,600,000 | -60,600,000 | 47,000,000 | 85,600,000 | 126,900,000 | 2,100,000 | 31,400,000 | -6,800,000 | 65,300,000 | -69,600,000 | -109,600,000 | -113,600,000 | -34,800,000 | -26,200,000 | -41,400,000 | 16,200,000 | 31,100,000 | -39,400,000 | 128,800,000 | 59,500,000 | 2,300,000 | -93,300,000 | 49,200,000 | -14,600,000 | 7,500,000 | -132,700,000 | 137,600,000 | -2,300,000 | 33,100,000 | -195,500,000 | -42,500,000 | -27,200,000 | -44,600,000 | -19,500,000 | -16,600,000 | -67,000,000 |
trade accounts payable | 64,000,000 | -22,000,000 | -44,000,000 | 82,000,000 | 102,000,000 | 6,600,000 | 19,400,000 | -2,400,000 | -7,600,000 | 6,100,000 | 61,400,000 | 4,800,000 | 1,200,000 | 48,400,000 | 41,900,000 | -12,800,000 | 1,500,000 | 73,000,000 | 111,300,000 | 17,100,000 | -25,200,000 | -113,300,000 | -35,500,000 | -68,600,000 | -26,600,000 | -54,800,000 | -70,100,000 | 138,400,000 | -14,800,000 | 29,900,000 | 59,700,000 | 32,500,000 | -25,600,000 | -6,800,000 | 24,900,000 | 84,400,000 | -98,100,000 | -11,500,000 | 4,200,000 | 4,500,000 | -61,000,000 | 48,400,000 | 49,800,000 | 34,400,000 | -56,800,000 | 53,400,000 | 54,800,000 | -41,900,000 | 23,100,000 | 97,800,000 | -104,700,000 | 31,100,000 | 60,500,000 |
other assets and liabilities | -82,000,000 | -42,000,000 | -19,000,000 | -38,700,000 | -4,400,000 | -19,600,000 | 13,900,000 | 25,300,000 | -17,300,000 | -7,300,000 | 18,100,000 | 53,900,000 | -27,200,000 | -30,400,000 | -600,000 | 40,300,000 | 131,400,000 | 4,100,000 | 22,400,000 | 21,900,000 | -39,600,000 | -10,200,000 | -34,500,000 | 90,000,000 | -102,300,000 | 9,100,000 | -35,200,000 | 48,100,000 | -47,100,000 | 37,900,000 | 2,600,000 | -56,600,000 | -13,700,000 | 75,600,000 | -20,300,000 | 69,900,000 | 40,400,000 | -130,700,000 | 12,200,000 | -43,100,000 | -19,900,000 | 45,200,000 | -58,400,000 | 21,500,000 | -25,700,000 | -67,300,000 | 46,800,000 | -15,300,000 | 16,700,000 | -2,500,000 | -147,600,000 | ||
foreign exchange and other operating activities | 1,000,000 | -11,000,000 | -3,000,000 | 1,000,000 | 1,000,000 | -1,200,000 | -1,200,000 | 7,400,000 | -8,900,000 | -3,300,000 | 3,600,000 | 15,700,000 | -15,500,000 | -7,700,000 | -3,800,000 | 0 | -300,000 | 100,000 | 3,400,000 | -9,300,000 | -1,300,000 | -2,500,000 | -4,500,000 | 400,000 | 100,000 | -3,500,000 | 6,300,000 | 1,900,000 | -1,800,000 | -6,700,000 | 300,000 | -9,400,000 | -3,600,000 | ||||||||||||||||||||
net cash from operating activities | -31,000,000 | 205,000,000 | 154,000,000 | 102,000,000 | -21,000,000 | 66,500,000 | -33,900,000 | 190,700,000 | 138,800,000 | 120,700,000 | 9,100,000 | 157,000,000 | 84,900,000 | 71,000,000 | -51,700,000 | -30,700,000 | 54,900,000 | 131,100,000 | 138,100,000 | 136,500,000 | 76,600,000 | 101,000,000 | -88,700,000 | 95,000,000 | 126,700,000 | 217,100,000 | -265,400,000 | 113,800,000 | -55,200,000 | 80,000,000 | -44,400,000 | 209,200,000 | 102,700,000 | 37,200,000 | -196,100,000 | 276,200,000 | 106,400,000 | 113,600,000 | -129,200,000 | 269,500,000 | 28,200,000 | 25,900,000 | -110,700,000 | 294,100,000 | 92,100,000 | -700,000 | 25,200,000 | ||||||
investing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||
capital expenditures | -26,000,000 | -34,000,000 | -24,000,000 | -24,000,000 | -36,000,000 | -24,200,000 | -35,000,000 | -55,600,000 | -32,500,000 | -18,800,000 | -20,300,000 | -30,800,000 | -31,800,000 | -26,900,000 | -20,100,000 | -28,000,000 | -7,800,000 | -16,600,000 | -7,300,000 | -10,600,000 | -11,800,000 | -16,900,000 | -25,200,000 | -33,500,000 | -40,300,000 | -24,300,000 | -10,800,000 | -40,600,000 | -12,500,000 | -16,200,000 | -34,500,000 | -16,300,000 | -9,600,000 | -7,000,000 | -10,600,000 | -8,800,000 | -20,100,000 | -21,900,000 | -22,200,000 | -30,400,000 | -24,700,000 | -22,500,000 | -26,200,000 | -22,900,000 | -21,300,000 | -18,300,000 | -19,000,000 | ||||||
free cash flows | -57,000,000 | 171,000,000 | 130,000,000 | 78,000,000 | -57,000,000 | 42,300,000 | -68,900,000 | 135,100,000 | 106,300,000 | 101,900,000 | -11,200,000 | 126,200,000 | 53,100,000 | 44,100,000 | -71,800,000 | -58,700,000 | 47,100,000 | 114,500,000 | 130,800,000 | 125,900,000 | 64,800,000 | 84,100,000 | -113,900,000 | 61,500,000 | 86,400,000 | 192,800,000 | -276,200,000 | 73,200,000 | -67,700,000 | 63,800,000 | -78,900,000 | 192,900,000 | 93,100,000 | 30,200,000 | -206,700,000 | 267,400,000 | 86,300,000 | 91,700,000 | -151,400,000 | 239,100,000 | 3,500,000 | 3,400,000 | -136,900,000 | 271,200,000 | 70,800,000 | -19,000,000 | 6,200,000 | ||||||
acquisitions, net of cash acquired, and investments | -467,000,000 | -2,000,000 | 0 | -1,800,000 | -8,000,000 | 0 | -5,800,000 | -10,000,000 | 0 | -41,900,000 | -5,100,000 | -3,100,000 | 200,000 | -17,000,000 | |||||||||||||||||||||||||||||||||||||||
other investing activities | 26,000,000 | -2,000,000 | 18,000,000 | 12,000,000 | 10,000,000 | 8,600,000 | 1,000,000 | 2,600,000 | 0 | -200,000 | 600,000 | 1,100,000 | 4,100,000 | 200,000 | 0 | -2,400,000 | 400,000 | -500,000 | -1,400,000 | 200,000 | 2,600,000 | -2,000,000 | -1,600,000 | 0 | 0 | 2,100,000 | -2,800,000 | 3,400,000 | -800,000 | -4,400,000 | |||||||||||||||||||||||
net cash from investing activities | -467,000,000 | 76,000,000 | -6,000,000 | -12,000,000 | -26,000,000 | -15,500,000 | -35,800,000 | -61,000,000 | -32,400,000 | 8,700,000 | -29,700,000 | -29,700,000 | -69,600,000 | -31,600,000 | -23,200,000 | -28,800,000 | -24,800,000 | -42,500,000 | -6,100,000 | 1,500,000 | -5,400,000 | -14,400,000 | -20,200,000 | -24,700,000 | 153,700,000 | -14,600,000 | -10,600,000 | -39,900,000 | -12,300,000 | -18,400,000 | -15,300,000 | -14,200,000 | 220,700,000 | 280,800,000 | 1,048,300,000 | -9,100,000 | 41,200,000 | -18,000,000 | -25,900,000 | -28,600,000 | -36,900,000 | -56,900,000 | -50,300,000 | -4,200,000 | -20,900,000 | 146,000,000 | -25,900,000 | ||||||
financing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments of debt | -70,000,000 | -12,000,000 | -8,000,000 | -23,000,000 | -61,000,000 | -62,500,000 | -28,000,000 | -143,100,000 | -28,600,000 | -111,100,000 | -118,700,000 | -120,600,000 | -70,800,000 | -221,000,000 | -1,000,000 | -684,000,000 | -197,500,000 | -1,500,000 | -1,500,000 | -171,500,000 | -1,500,000 | -112,300,000 | -511,000,000 | -398,500,000 | -638,700,000 | -432,300,000 | -273,900,000 | -325,700,000 | -118,200,000 | -1,100,000 | -8,000,000 | -255,500,000 | -1,329,500,000 | -281,500,000 | -323,300,000 | -515,400,000 | -166,100,000 | -368,400,000 | -326,500,000 | -576,600,000 | -126,300,000 | -281,900,000 | -882,600,000 | -440,700,000 | -196,600,000 | -227,200,000 | -251,800,000 | -24,500,000 | |||||
proceeds from issuance of debt | 235,000,000 | 2,000,000 | 8,000,000 | 26,000,000 | 61,000,000 | 3,800,000 | 127,200,000 | 55,000,000 | 100,000 | 68,900,000 | 118,800,000 | 66,600,000 | 69,200,000 | 120,100,000 | 65,000,000 | 0 | 0 | 0 | 0 | 0 | 170,000,000 | 107,800,000 | 337,900,000 | 271,900,000 | 899,000,000 | 517,700,000 | 312,500,000 | 336,600,000 | 215,500,000 | 200,000 | 11,500,000 | 0 | 999,000,000 | 207,800,000 | 304,800,000 | 408,100,000 | 177,000,000 | 309,200,000 | 317,900,000 | 598,300,000 | 237,400,000 | 272,500,000 | 831,400,000 | 307,700,000 | 272,600,000 | 247,700,000 | 30,600,000 | 15,300,000 | 17,900,000 | 12,600,000 | 308,500,000 | ||
share repurchases | -1,000,000 | 0 | -23,000,000 | -32,000,000 | -18,600,000 | -2,900,000 | -27,100,000 | -300,000 | -32,100,000 | -3,300,000 | -4,700,000 | -13,700,000 | -65,200,000 | -17,700,000 | -1,300,000 | -200,000 | -1,300,000 | -200,000 | -100,000 | -100,000 | -1,000,000 | -54,800,000 | -5,000,000 | -200,000 | -2,000,000 | -200,000 | -100,200,000 | -4,300,000 | -117,700,000 | -205,300,000 | -163,200,000 | -254,900,000 | -328,600,000 | -178,200,000 | -1,800,000 | -79,900,000 | -400,000 | -100,000 | -10,100,000 | -40,200,000 | -109,700,000 | -6,600,000 | -30,900,000 | -24,000,000 | |||||||||
dividends paid | -19,000,000 | -11,000,000 | -12,000,000 | -11,000,000 | -11,000,000 | -11,400,000 | -11,400,000 | -11,400,000 | -11,500,000 | -10,100,000 | -10,200,000 | -8,800,000 | -8,800,000 | -8,900,000 | -9,100,000 | -8,400,000 | -8,400,000 | -8,400,000 | -8,300,000 | 0 | 0 | 0 | -8,400,000 | -7,900,000 | -7,800,000 | -7,900,000 | -7,800,000 | -7,400,000 | -7,300,000 | -7,500,000 | -7,800,000 | -6,700,000 | -7,100,000 | -7,400,000 | -8,300,000 | -7,300,000 | -7,500,000 | -7,600,000 | -7,600,000 | -6,500,000 | -6,500,000 | -6,400,000 | -6,400,000 | -5,300,000 | -5,500,000 | -5,500,000 | -5,500,000 | ||||||
other financing activities | -24,000,000 | -3,000,000 | -2,000,000 | -3,000,000 | -7,000,000 | -4,900,000 | -13,700,000 | -600,000 | -1,300,000 | -2,900,000 | -18,300,000 | -700,000 | -600,000 | -3,000,000 | -10,200,000 | -700,000 | -1,400,000 | -12,300,000 | -8,900,000 | -400,000 | -300,000 | -4,700,000 | -7,000,000 | -800,000 | -2,300,000 | -2,000,000 | -15,900,000 | -4,300,000 | -1,000,000 | -1,800,000 | -12,000,000 | -1,600,000 | -500,000 | -2,500,000 | -27,700,000 | -2,900,000 | 2,000,000 | -200,000 | -600,000 | 0 | -200,000 | -3,800,000 | -9,200,000 | -200,000 | 7,400,000 | -100,000 | -700,000 | 9,300,000 | -3,400,000 | 100,000 | 2,200,000 | ||
net cash from financing activities | 122,000,000 | -25,000,000 | -14,000,000 | -34,000,000 | -50,000,000 | -93,600,000 | 71,200,000 | -127,200,000 | -41,600,000 | -87,300,000 | -31,700,000 | -68,200,000 | -24,700,000 | 10,000,000 | 28,000,000 | -231,400,000 | -11,000,000 | -122,800,000 | -214,900,000 | -2,000,000 | -1,900,000 | -177,200,000 | 98,300,000 | -18,200,000 | -183,400,000 | -138,500,000 | 236,400,000 | -26,500,000 | 26,000,000 | -116,100,000 | -128,300,000 | -172,400,000 | -295,400,000 | -594,000,000 | -544,700,000 | -82,800,000 | -103,900,000 | -116,100,000 | 2,700,000 | -67,600,000 | -15,400,000 | 4,100,000 | 64,500,000 | -135,100,000 | -72,500,000 | -171,700,000 | -17,400,000 | ||||||
effect of exchange rate changes on cash and cash equivalents | -4,000,000 | 7,000,000 | 1,000,000 | 20,000,000 | 7,000,000 | -3,000,000 | -7,300,000 | 15,900,000 | -10,200,000 | 1,400,000 | 2,400,000 | 13,300,000 | -12,200,000 | -14,500,000 | -1,600,000 | -400,000 | -8,400,000 | 3,900,000 | -9,400,000 | 21,500,000 | 13,400,000 | 5,500,000 | -14,500,000 | 12,500,000 | -16,100,000 | 400,000 | -2,300,000 | -4,800,000 | -6,100,000 | -19,800,000 | 9,300,000 | 11,800,000 | 9,100,000 | 18,200,000 | 7,000,000 | -26,100,000 | 1,900,000 | -5,000,000 | 9,500,000 | -7,900,000 | -7,500,000 | 8,300,000 | -30,400,000 | -21,100,000 | -18,500,000 | 200,000 | 500,000 | 11,900,000 | -3,200,000 | -14,900,000 | 10,900,000 | -22,500,000 | 12,200,000 |
net decrease in cash and cash equivalents | -380,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of period | 772,000,000 | 0 | 0 | 388,000,000 | 0 | 370,700,000 | 0 | 0 | 304,100,000 | 0 | 0 | 266,900,000 | 0 | 0 | 670,100,000 | 0 | 0 | 0 | 540,100,000 | 0 | 0 | 0 | 372,100,000 | 0 | 0 | 0 | 630,100,000 | 0 | 0 | 0 | 501,900,000 | 0 | 0 | 0 | 466,500,000 | 0 | 0 | 0 | 478,200,000 | 0 | 0 | 0 | 408,100,000 | 0 | 0 | 678,000,000 | 0 | 0 | 774,100,000 | ||||
cash and cash equivalents at end of period | 392,000,000 | 135,000,000 | 76,000,000 | 298,000,000 | -45,600,000 | 364,900,000 | 54,600,000 | 43,500,000 | 254,200,000 | -21,600,000 | 34,900,000 | 218,400,000 | 10,700,000 | -30,300,000 | 577,800,000 | 157,500,000 | 82,700,000 | -85,100,000 | 515,000,000 | 64,600,000 | 80,900,000 | 64,400,000 | 330,200,000 | 42,600,000 | -47,600,000 | -74,300,000 | 451,400,000 | 34,400,000 | 37,100,000 | -257,800,000 | 816,400,000 | 158,200,000 | 45,600,000 | -25,500,000 | 323,600,000 | 165,400,000 | -31,600,000 | -18,600,000 | 351,300,000 | 133,700,000 | -19,800,000 | -26,200,000 | 390,500,000 | -177,600,000 | -181,500,000 | 729,700,000 | -298,900,000 | -131,700,000 | 973,200,000 | ||||
loss on sale of business | |||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of capital assets | 2,000,000 | 0 | 100,000 | 700,000 | 0 | 0 | 1,200,000 | 200,000 | 1,300,000 | 700,000 | 500,000 | ||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of business | |||||||||||||||||||||||||||||||||||||||||||||||||||||
payment of debt issuance costs | 0 | -300,000 | -5,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
net increase in cash and cash equivalents | 263,000,000 | 135,000,000 | 76,000,000 | -90,000,000 | -45,600,000 | -5,800,000 | 18,400,000 | 54,600,000 | 43,500,000 | -49,900,000 | 72,400,000 | -21,600,000 | 34,900,000 | -48,500,000 | -291,300,000 | 10,700,000 | -30,300,000 | -92,300,000 | 157,500,000 | 82,700,000 | -85,100,000 | -25,100,000 | 64,600,000 | 80,900,000 | 64,400,000 | -41,900,000 | 42,600,000 | -47,600,000 | -74,300,000 | -178,700,000 | 34,400,000 | 37,100,000 | -257,800,000 | 314,500,000 | 158,200,000 | 45,600,000 | -25,500,000 | -142,900,000 | 165,400,000 | -31,600,000 | -18,600,000 | -126,900,000 | 133,700,000 | -19,800,000 | -26,200,000 | -17,600,000 | -177,600,000 | -181,500,000 | 51,700,000 | -298,900,000 | -131,700,000 | 199,100,000 | |
cash and cash equivalents at beginning of year | |||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at end of year | |||||||||||||||||||||||||||||||||||||||||||||||||||||
trade receivables | -79,300,000 | 1,700,000 | 12,400,000 | -47,900,000 | -20,900,000 | 4,500,000 | 29,100,000 | -58,500,000 | -114,100,000 | 29,800,000 | -47,300,000 | 49,900,000 | -16,300,000 | 109,100,000 | 133,000,000 | 30,200,000 | -96,200,000 | 13,300,000 | 40,400,000 | -60,200,000 | -101,400,000 | 140,900,000 | 40,000,000 | -50,700,000 | -130,700,000 | 52,200,000 | 103,800,000 | -65,300,000 | -57,700,000 | 219,200,000 | 51,800,000 | -95,500,000 | -101,400,000 | 61,700,000 | 117,700,000 | -244,800,000 | 61,200,000 | 34,400,000 | -49,200,000 | -81,100,000 | 107,200,000 | -79,500,000 | -8,400,000 | ||||||||||
proceeds from disposition of discontinued operations | 4,400,000 | 5,100,000 | 1,800,000 | 4,500,000 | 5,300,000 | 170,200,000 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents includes cash and cash equivalents-held for sale of 5.1 at december 31, 2020. | |||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on early extinguishment of debt | 0 | 1,700,000 | 0 | 25,600,000 | 2,100,000 | 0 | 0 | 0 | 700,000 | 0 | 37,200,000 | 2,300,000 | 13,100,000 | ||||||||||||||||||||||||||||||||||||||||
payment of debt extinguishment costs | 0 | 0 | 0 | 0 | 0 | -500,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||
loss on disposition of discontinued operations | 400,000 | -800,000 | -400,000 | -1,900,000 | 16,100,000 | -9,600,000 | 20,900,000 | -10,800,000 | -600,000 | ||||||||||||||||||||||||||||||||||||||||||||
impairments | 2,300,000 | 2,400,000 | 3,000,000 | 0 | 100,000 | 1,400,000 | 100,000 | -4,000,000 | 86,100,000 | ||||||||||||||||||||||||||||||||||||||||||||
loss on sale of assets | -600,000 | 0 | 0 | -1,600,000 | -1,300,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from disposition of investments | 0 | 0 | 0 | 19,800,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents includes cash and cash equivalents-held for sale of 5.1 and 5.0 at december 31, 2020 and 2019, respectively. | |||||||||||||||||||||||||||||||||||||||||||||||||||||
pension plan settlements | |||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of assets | 23,800,000 | 284,100,000 | 294,600,000 | 3,500,000 | 40,300,000 | 400,000 | 2,100,000 | 500,000 | 4,500,000 | 7,700,000 | 33,000,000 | 17,700,000 | 10,800,000 | 2,800,000 | |||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to cash from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
(gain) loss on disposition of discontinued operations | 2,400,000 | -200,000 | -1,900,000 | -2,700,000 | -5,000,000 | -2,600,000 | -5,400,000 | -55,700,000 | 0 | -1,900,000 | 1,200,000 | -100,000 | -5,500,000 | ||||||||||||||||||||||||||||||||||||||||
goodwill impairment | |||||||||||||||||||||||||||||||||||||||||||||||||||||
asset impairments | |||||||||||||||||||||||||||||||||||||||||||||||||||||
(gain) loss on sale of assets | 1,800,000 | -54,800,000 | -9,700,000 | 4,700,000 | -8,200,000 | 2,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||
acquisitions, net of cash acquired | 0 | -300,000 | -3,800,000 | 0 | 0 | -3,200,000 | |||||||||||||||||||||||||||||||||||||||||||||||
proceeds (payments) from disposition of discontinued operations | -500,000 | 0 | 2,000,000 | 5,700,000 | 3,700,000 | 764,300,000 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||
proceeds from sales of assets | 500,000 | 1,400,000 | -600,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes payable / receivable | -17,300,000 | 2,300,000 | 6,500,000 | -6,200,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
other non-cash charges | 12,700,000 | 6,100,000 | 13,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
other operating activities | -2,600,000 | -44,700,000 | 60,700,000 | -2,500,000 | -17,600,000 | 4,700,000 | 17,700,000 | 13,700,000 | -17,200,000 | 13,700,000 | 17,800,000 | 6,000,000 | 23,700,000 | 30,000,000 | 1,100,000 | 55,300,000 | 33,200,000 | 14,900,000 | |||||||||||||||||||||||||||||||||||
other investments | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from (purchase of) noncontrolling interest | |||||||||||||||||||||||||||||||||||||||||||||||||||||
customer advances | -500,000 | 33,000,000 | 16,600,000 | -11,800,000 | -34,400,000 | -37,500,000 | 36,600,000 | -72,500,000 | -36,400,000 | -12,500,000 | 46,200,000 | -28,300,000 | -20,400,000 | 45,400,000 | |||||||||||||||||||||||||||||||||||||||
acquisition of businesses, net of cash acquired | |||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of noncontrolling interest | -6,900,000 | 0 | -2,100,000 | -71,300,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
distributions to noncontrolling interest | 0 | 0 | -100,000 | -4,800,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
acquisitions of businesses, net of cash acquired | -11,500,000 | -37,700,000 | -22,100,000 | -7,400,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
operating activities of continuing operations | |||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash from operating activities of continuing operations: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
discontinued operations | -5,100,000 | 0 | -3,000,000 | 0 | -2,300,000 | -2,500,000 | |||||||||||||||||||||||||||||||||||||||||||||||
net cash from operating activities of continuing operations | 33,200,000 | 71,100,000 | 58,800,000 | 121,000,000 | 96,300,000 | -78,500,000 | |||||||||||||||||||||||||||||||||||||||||||||||
investing activities of continuing operations | |||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from investing activities of continuing operations | -15,000,000 | -9,100,000 | 7,700,000 | -3,100,000 | -19,800,000 | -21,200,000 | |||||||||||||||||||||||||||||||||||||||||||||||
financing activities of continuing operations | |||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from financing activities of continuing operations | -207,700,000 | -240,300,000 | 100,000 | -427,700,000 | -185,700,000 | 286,600,000 | |||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of assets | -900,000 | 700,000 | -3,700,000 | -5,800,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
purchase of marketable securities | |||||||||||||||||||||||||||||||||||||||||||||||||||||
principal repayments of debt | -198,000,000 | -14,300,000 |
