| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | N/A | 460.00M | 421.00M | 264.00M | 391.00M | |
| Cash Equivalents | | | 485.00M | 22.00M | 11.00M | 13.00M | 126.00M | |
| Marketable Securities | | | 72.00M | 62.00M | 53.00M | 89.00M | 80.00M | |
| Receivables | | | 1.35B | 1.50B | 1.76B | 1.59B | 1.10B | |
| Inventories | | | 966.00M | 903.00M | 1.05B | 934.00M | 662.00M | |
| Other Current Assets | | | N/A | 1.00M | N/A | N/A | 2.00M | |
| Total Current Assets | | | 2.88B | 2.94B | 3.30B | 2.89B | 2.36B | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 744.00M | 726.00M | 698.00M | 600.00M | 468.00M | |
| Investments And Advances | | | 28.00M | 30.00M | 27.00M | 25.00M | 472.00M | |
| Goodwill | | | 1.80B | 1.81B | 1.74B | 1.61B | 730.00M | |
| Intangibles | | | 1.08B | 1.13B | 1.14B | 1.03B | 274.00M | |
| Other Non-Current Assets | | | 157.00M | 137.00M | 117.00M | 87.00M | 85.00M | |
| Total Non-Current Assets | | | 3.87B | 3.89B | 3.77B | 3.39B | 2.06B | |
| |
| TOTAL ASSETS | | | 6.74B | 6.83B | 7.06B | 6.27B | 4.42B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 218.00M | 165.00M | 146.00M | 190.00M | 244.00M | |
| Accrued Expenses | | | N/A | N/A | N/A | N/A | N/A | |
| Accounts Payable | | | 414.00M | 460.00M | 520.00M | 442.00M | 374.00M | |
| Other Current Liabilities | | | 1.98B | 1.73B | 2.00B | 2.11B | 1.95B | |
| Total Current Liabilities | | | 2.61B | 2.36B | 2.66B | 2.74B | 2.57B | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 1.28B | 1.38B | 1.34B | 618.00M | 232.00M | |
| Deferred Taxes/Income | | | 267.00M | 284.00M | 283.00M | 238.00M | 69.00M | |
| Other Non-Current Liabilities | | | 210.00M | 199.00M | 207.00M | 178.00M | 218.00M | |
| Total Non-Current Liabilities | | | 1.76B | 1.87B | 1.83B | 1.04B | 525.00M | |
| |
| TOTAL LIABILITIES | | | 4.37B | 4.22B | 4.50B | 3.78B | 3.09B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 2.35B | 2.51B | 2.47B | 2.37B | 1.23B | |
| Additional Paid In Capital | | | N/A | N/A | 1.37B | 1.37B | 426.00M | |
| Minority Interest | | | 7.00M | 7.00M | 6.00M | 5.00M | 6.00M | |
| Common Shares | | | 140.00M | 140.00M | 140.00M | 140.00M | 100.00M | |
| Other Shareholders' Equity | | | -117.00M | -45.00M | -42.00M | -12.00M | -4.00M | |
| Shares Outstanding | | | 184.21M | 184.17M | 184.16M | 184.18M | 149.47M | |
| Tangible Book Value per Share | | | -2.75 | -1.78 | -1.69 | -0.79 | 2.15 | |
| Total Shareholders' Equity | | | 2.37B | 2.61B | 2.57B | 2.50B | 1.33B | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 6.74B | 6.83B | 7.06B | 6.27B | 4.42B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.54 | 0.53 | 0.52 | 0.25 | 0.17 | |
| Current Ratio | | | 1.10 | 1.25 | 1.24 | 1.05 | 0.92 | |
| Return On Assets (ROA) | | | 3.78% | 4.10% | 5.05% | 5.39% | 6.70% | |
| Return On Equity (ROE) | | | 10.75% | 10.74% | 13.91% | 13.54% | 22.32% | |
| Return On Invested Capital (ROIC) | | | 9.18% | 8.31% | 8.47% | 8.54% | 16.42% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 10.61% | 8.46% | 8.59% | 8.79% | 18.48% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 54.41% | 25.50% | 25.53% | 38.10% | 47.42% | |