| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 452.90M | 503.50M | 588.70M | 315.00M | 258.00M | |
| Marketable Securities | | | 0.00 | 214.20M | N/A | N/A | N/A | |
| Receivables | | | 6.51B | 5.74B | 5.15B | 5.19B | 5.07B | |
| Inventories | | | 504.70M | 605.30M | 668.10M | 800.00M | 928.00M | |
| Other Current Assets | | | 312.70M | 307.30M | 298.40M | 256.00M | 223.00M | |
| Total Current Assets | | | 7.78B | 7.37B | 6.71B | 6.56B | 6.48B | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 280.00M | 312.20M | 324.30M | 338.00M | 351.00M | |
| Goodwill | | | 4.64B | 4.62B | 4.41B | 4.34B | 4.38B | |
| Intangibles | | | 1.23B | 1.36B | 1.37B | 1.49B | 1.63B | |
| Other Non-Current Assets | | | 109.90M | 93.10M | 134.70M | 193.00M | 162.00M | |
| Total Non-Current Assets | | | 7.42B | 7.31B | 6.58B | 6.57B | 6.72B | |
| |
| TOTAL ASSETS | | | 15.20B | 14.68B | 13.28B | 13.13B | 13.20B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 9.10M | 235.80M | 613.10M | 56.00M | 103.00M | |
| Accrued Expenses | | | 1.10B | 1.01B | 1.03B | 1.06B | 1.03B | |
| Accounts Payable | | | 4.01B | 3.74B | 3.31B | 3.34B | 3.56B | |
| Other Current Liabilities | | | 477.00M | 491.00M | 487.40M | 486.00M | 403.00M | |
| Total Current Liabilities | | | 5.59B | 5.47B | 5.44B | 4.95B | 5.10B | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 5.62B | 5.61B | 5.03B | 5.87B | 6.76B | |
| Deferred Taxes/Income | | | 165.30M | 167.40M | 171.40M | 203.00M | 222.00M | |
| Other Non-Current Liabilities | | | 1.28B | 1.08B | 596.90M | 511.00M | 420.00M | |
| Total Non-Current Liabilities | | | 7.06B | 6.85B | 5.80B | 6.58B | 7.40B | |
| |
| TOTAL LIABILITIES | | | 12.66B | 12.33B | 11.24B | 11.53B | 12.49B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -1.31B | -1.32B | -1.53B | -1.76B | -2.57B | |
| Additional Paid In Capital | | | 3.96B | 3.83B | 3.69B | 3.52B | 3.37B | |
| Common Shares | | | 1.30M | 1.30M | 1.30M | 1.00M | 1.00M | |
| Other Shareholders' Equity | | | -106.50M | -160.10M | -124.60M | -152.00M | -94.00M | |
| Shares Outstanding | | | 130.30M | 132.60M | 134.10M | 136.00M | 135.00M | |
| Tangible Book Value per Share | | | -25.54 | -27.33 | -27.89 | -31.11 | -39.30 | |
| Total Shareholders' Equity | | | 2.54B | 2.35B | 2.04B | 1.60B | 706.00M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 15.20B | 14.68B | 13.28B | 13.13B | 13.20B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 2.21 | 2.38 | 2.46 | 3.66 | 9.57 | |
| Current Ratio | | | 1.39 | 1.35 | 1.23 | 1.33 | 1.27 | |
| Return On Assets (ROA) | | | 6.92% | 7.34% | 8.31% | 8.49% | 7.49% | |
| Return On Equity (ROE) | | | 41.39% | 45.81% | 54.07% | 69.56% | 140.08% | |
| Return On Invested Capital (ROIC) | | | 12.86% | 13.57% | 16.21% | 16.03% | 13.24% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 13.50% | 14.71% | 17.52% | 16.67% | 13.68% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 37.62% | 49.76% | 86.42% | 64.44% | 58.51% | |