ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 207.00M | 300.00M | 417.00M | 646.00M | 210.00M | |
Receivables | | | 201.00M | 243.00M | 338.00M | 402.00M | 369.00M | |
Inventories | | | 567.00M | 545.00M | 626.00M | 629.00M | 473.00M | |
Other Current Assets | | | 149.00M | 107.00M | 125.00M | 91.00M | 665.00M | |
Total Current Assets | | | 1.12B | 1.20B | 1.51B | 1.77B | 1.72B | |
|
Non-Current Assets | |
---|
PPE Net | | | 1.30B | 1.42B | 1.50B | 1.45B | 1.55B | |
Investments And Advances | | | N/A | 98.00M | 90.00M | 88.00M | 96.00M | |
Goodwill | | | 705.00M | 1.38B | 1.36B | 1.31B | 1.43B | |
Intangibles | | | 578.00M | 757.00M | 892.00M | 969.00M | 1.11B | |
Other Non-Current Assets | | | 783.00M | 650.00M | 446.00M | 474.00M | 556.00M | |
Total Non-Current Assets | | | 3.50B | 4.45B | 4.43B | 4.45B | 4.89B | |
|
TOTAL ASSETS | | | 4.62B | 5.64B | 5.94B | 6.21B | 6.61B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | N/A | 0.00 | 16.00M | 0.00 | 374.00M | |
Accrued Expenses | | | 235.00M | 276.00M | 230.00M | 288.00M | 274.00M | |
Accounts Payable | | | 185.00M | 214.00M | 210.00M | 265.00M | 236.00M | |
Other Current Liabilities | | | N/A | N/A | N/A | 0.00 | 50.00M | |
Total Current Liabilities | | | 420.00M | 490.00M | 456.00M | 553.00M | 934.00M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 1.38B | 1.35B | 1.31B | 1.27B | 1.60B | |
Deferred Taxes/Income | | | 28.00M | 29.00M | 148.00M | 176.00M | 237.00M | |
Other Non-Current Liabilities | | | 902.00M | 909.00M | 924.00M | 994.00M | 1.09B | |
Total Non-Current Liabilities | | | 2.31B | 2.29B | 2.39B | 2.44B | 2.93B | |
|
TOTAL LIABILITIES | | | 2.73B | 2.78B | 2.84B | 2.99B | 3.86B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 2.29B | 3.31B | 3.60B | 3.65B | 2.80B | |
Additional Paid In Capital | | | 3.00M | N/A | 4.00M | 135.00M | 327.00M | |
Minority Interest | | | N/A | N/A | N/A | N/A | N/A | |
Common Shares | | | 457.00K | 1.00M | 1.00M | 1.00M | 1.00M | |
Other Shareholders' Equity | | | -400.46M | -448.00M | -503.00M | -569.00M | -372.00M | |
Shares Outstanding | | | 45.71M | 47.00M | 51.00M | 54.00M | 57.00M | |
Tangible Book Value per Share | | | 13.26 | 15.53 | 16.53 | 17.39 | 3.79 | |
Total Shareholders' Equity | | | 1.89B | 2.87B | 3.10B | 3.22B | 2.75B | |
|
TOTAL LIABILITIES AND EQUITY | | | 4.62B | 5.64B | 5.94B | 6.21B | 6.61B | |
|
Statistics | |
---|
Debt/Equity | | | 0.73 | 0.47 | 0.42 | 0.39 | 0.58 | |
Current Ratio | | | 2.68 | 2.44 | 3.30 | 3.20 | 1.84 | |
Return On Assets (ROA) | | | -18.61% | 2.99% | 3.00% | 14.92% | 3.33% | |
Return On Equity (ROE) | | | -45.53% | 5.89% | 5.75% | 28.79% | 7.99% | |
Return On Invested Capital (ROIC) | | | 3.82% | 3.63% | 3.14% | 4.28% | 3.46% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 4.02% | 3.86% | 3.40% | 4.84% | 3.60% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 5.92% | 6.89% | 6.12% | 8.87% | 6.71% | |