| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | N/A | 131.00M | 92.00M | 176.00M | 149.00M | |
| Cash Equivalents | | | N/A | 274.00M | 2.00M | 0.00 | 0.00 | |
| Receivables | | | 1.84B | 926.00M | 1.08B | 932.00M | 1.08B | |
| Inventories | | | 1.79B | 2.15B | 2.30B | 3.13B | 2.51B | |
| Other Current Assets | | | 189.00M | 106.00M | 198.00M | 108.00M | 81.00M | |
| Total Current Assets | | | 4.17B | 3.59B | 3.67B | 4.34B | 3.82B | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 2.26B | 2.34B | 2.12B | 2.01B | 1.48B | |
| Goodwill | | | N/A | 7.42B | 4.86B | 4.96B | 4.52B | |
| Intangibles | | | 7.92B | 1.23B | 30.00M | 36.00M | 38.00M | |
| Other Non-Current Assets | | | 1.00M | 359.00M | 281.00M | 320.00M | 326.00M | |
| Total Non-Current Assets | | | 10.56B | 11.37B | 7.30B | 7.33B | 6.37B | |
| |
| TOTAL ASSETS | | | 14.73B | 14.96B | 10.97B | 11.68B | 10.19B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 3.00M | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 101.00M | 75.00M | 99.00M | 79.00M | 66.00M | |
| Accrued Expenses | | | 748.00M | 625.00M | 513.00M | 631.00M | 716.00M | |
| Accounts Payable | | | 800.00M | 746.00M | 649.00M | 576.00M | 1.06B | |
| Other Current Liabilities | | | 816.00M | 237.00M | 211.00M | 307.00M | 364.00M | |
| Total Current Liabilities | | | 2.46B | 1.68B | 1.48B | 1.59B | 2.20B | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 4.31B | 4.29B | 2.03B | 2.98B | 1.55B | |
| Deferred Taxes/Income | | | 657.00M | 666.00M | 399.00M | 393.00M | 370.00M | |
| Other Non-Current Liabilities | | | 236.00M | 219.00M | 212.00M | 158.00M | 252.00M | |
| Total Non-Current Liabilities | | | 5.21B | 5.18B | 2.64B | 3.53B | 2.17B | |
| |
| TOTAL LIABILITIES | | | 7.67B | 6.86B | 4.12B | 5.13B | 4.38B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | N/A | 3.33B | 3.21B | 3.11B | 3.11B | |
| Additional Paid In Capital | | | N/A | 3.69B | 2.92B | 2.64B | 2.65B | |
| Common Shares | | | N/A | 1.00M | 1.00M | 1.00M | 1.00M | |
| Other Shareholders' Equity | | | 7.05B | 1.08B | 719.00M | 801.00M | 52.00M | |
| Shares Outstanding | | | 108.00M | 107.84M | 105.73M | 104.56M | 104.56M | |
| Tangible Book Value per Share | | | -8.01 | -5.16 | 18.56 | 14.86 | 12.04 | |
| Total Shareholders' Equity | | | 7.05B | 8.10B | 6.85B | 6.55B | 5.82B | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 14.73B | 14.96B | 10.97B | 11.68B | 10.19B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.61 | 0.53 | 0.30 | 0.46 | 0.27 | |
| Current Ratio | | | 1.69 | 2.13 | 2.49 | 2.73 | 1.74 | |
| Return On Assets (ROA) | | | 6.95% | 7.50% | 10.02% | 10.92% | 17.56% | |
| Return On Equity (ROE) | | | 14.50% | 13.86% | 16.05% | 19.46% | 30.78% | |
| Return On Invested Capital (ROIC) | | | 10.00% | 9.47% | 12.28% | 13.10% | 22.69% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 10.00% | 9.67% | 12.28% | 13.10% | 22.69% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 28.23% | 28.89% | 25.32% | 25.98% | 52.80% | |