| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | null | null | null | null | null | |
| Cash Equivalents | | | 902.00M | 781.00M | 555.00M | 232.00M | 127.00M | |
| Cash Due From Banks | | | null | null | null | null | null | |
| Investments | | | null | null | null | null | null | |
| Net Loans | | | null | null | null | null | null | |
| Insurance Receivables | | | null | null | null | null | null | |
| Marketable Securities | | | null | null | null | null | null | |
| Receivables | | | 329.00M | 360.00M | 356.00M | 363.00M | 301.00M | |
| Inventories | | | 331.00M | 315.00M | 276.00M | 224.00M | 204.00M | |
| Other Current Assets | | | 109.00M | 82.00M | 63.00M | 47.00M | 39.00M | |
| Total Current Assets | | | 1.67B | 1.54B | 1.25B | 866.00M | 671.00M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 834.00M | 803.00M | 774.00M | 763.00M | 706.00M | |
| Investments And Advances | | | 23.00M | 11.00M | 20.00M | 22.00M | 46.00M | |
| Goodwill | | | 2.08B | 2.08B | 2.08B | 2.08B | 2.06B | |
| Intangibles | | | 816.00M | 822.00M | 833.00M | 878.00M | 917.00M | |
| Other Non-Current Assets | | | 98.00M | 87.00M | 72.00M | 67.00M | 53.00M | |
| Total Non-Current Assets | | | 3.85B | 3.80B | 3.77B | 3.81B | 3.79B | |
| |
| TOTAL ASSETS | | | 5.52B | 5.34B | 5.03B | 4.67B | 4.46B | |
| |
| LIABILITIES | |
|---|
| Total Deposits | | | null | null | null | null | null | |
| Current Liabilities | |
|---|
| Short Term Borrowings | | | null | null | null | null | null | |
| Short Term Debt | | | 0 | 0 | 0 | 0 | 0 | |
| Current Portion Of LT Debt. | | | 5.00M | 5.00M | 6.00M | 6.00M | 6.00M | |
| Accrued Expenses | | | 137.00M | 180.00M | 177.00M | 161.00M | 160.00M | |
| Accounts Payable | | | 192.00M | 212.00M | 210.00M | 195.00M | 179.00M | |
| Other Current Liabilities | | | 104.00M | 109.00M | 108.00M | 118.00M | 114.00M | |
| Total Current Liabilities | | | 438.00M | 506.00M | 501.00M | 480.00M | 459.00M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 2.39B | 2.40B | 2.50B | 2.50B | 2.50B | |
| Deferred Taxes/Income | | | 545.00M | 501.00M | 519.00M | 536.00M | 514.00M | |
| Other Non-Current Liabilities | | | 300.00M | 283.00M | 275.00M | 280.00M | 346.00M | |
| Total Non-Current Liabilities | | | 3.24B | 3.18B | 3.29B | 3.32B | 3.36B | |
| |
| TOTAL LIABILITIES | | | 3.68B | 3.69B | 3.79B | 3.80B | 3.82B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -70.00M | -239.00M | -628.00M | -953.00M | -1.13B | |
| Additional Paid In Capital | | | 1.95B | 1.94B | 1.89B | 1.85B | 1.83B | |
| Minority Interest | | | null | null | null | null | null | |
| Common Shares | | | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | |
| Treasury Stock | | | null | null | null | null | null | |
| Other Shareholders' Equity | | | -43.00M | -51.00M | -31.00M | -22.00M | -73.00M | |
| Shares Outstanding | | | 83.33M | 85.78M | 87.65M | 91.80M | 99.30M | |
| Tangible Book Value per Share | | | -12.6007 | -14.5261 | -19.1219 | -22.6471 | -23.6354 | |
| Total Shareholders' Equity | | | 1.84B | 1.65B | 1.23B | 874.00M | 634.00M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 5.52B | 5.34B | 5.03B | 4.67B | 4.46B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 1.30 | 1.45 | 2.03 | 2.86 | 3.95 | |
| Current Ratio | | | 3.82 | 3.04 | 2.50 | 1.80 | 1.46 | |
| Return On Assets (ROA) | | | 12.67% | 13.70% | 13.39% | 11.37% | 9.92% | |
| Return On Equity (ROE) | | | 37.97% | 44.28% | 54.58% | 60.76% | 69.72% | |
| Return On Invested Capital (ROIC) | | | 15.60% | 16.73% | 16.54% | 15.23% | 13.59% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 18.97% | 19.95% | 18.86% | 16.13% | 14.03% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 61.62% | 70.13% | 70.60% | 63.47% | 61.03% | |