| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 224.10M | 240.00M | 194.80M | 367.80M | 420.60M | |
| Receivables | | | 126.10M | 93.80M | 79.10M | 80.20M | 72.00M | |
| Inventories | | | 354.50M | 311.60M | 290.50M | 287.90M | 270.60M | |
| Other Current Assets | | | 338.70M | 292.30M | 258.40M | 261.80M | 416.20M | |
| Total Current Assets | | | 1.04B | 937.70M | 822.80M | 997.70M | 1.18B | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 8.50B | 8.27B | 7.61B | 7.10B | 6.82B | |
| Goodwill | | | 1.66B | 1.66B | 1.39B | 1.04B | 1.04B | |
| Intangibles | | | 1.35B | 1.44B | 1.24B | 884.60M | 879.10M | |
| Other Non-Current Assets | | | 387.90M | 274.30M | 255.70M | 222.80M | 218.80M | |
| Total Non-Current Assets | | | 11.90B | 11.65B | 10.50B | 9.24B | 8.96B | |
| |
| TOTAL ASSETS | | | 12.94B | 12.59B | 11.32B | 10.24B | 10.14B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 438.00M | 0.00 | 86.80M | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 14.30M | 23.80M | 15.30M | 13.50M | 16.60M | |
| Accrued Expenses | | | 494.50M | 757.30M | 684.20M | 618.80M | 603.40M | |
| Accounts Payable | | | 460.80M | 439.60M | 399.50M | 426.20M | 366.90M | |
| Other Current Liabilities | | | 1.24B | 1.03B | 1.01B | 878.90M | 860.60M | |
| Total Current Liabilities | | | 2.65B | 2.25B | 2.19B | 1.94B | 1.85B | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 3.82B | 3.71B | 2.73B | 2.06B | 1.92B | |
| Deferred Taxes/Income | | | 352.40M | 278.80M | 232.00M | 142.20M | 201.10M | |
| Other Non-Current Liabilities | | | 4.04B | 4.04B | 3.93B | 3.90B | 3.97B | |
| Total Non-Current Liabilities | | | 8.21B | 8.03B | 6.89B | 6.10B | 6.09B | |
| |
| TOTAL LIABILITIES | | | 10.86B | 10.28B | 9.08B | 8.04B | 7.94B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -235.70M | -16.10M | -35.50M | -32.50M | -25.90M | |
| Common Shares | | | 2.30B | 2.30B | 2.25B | 2.23B | 2.23B | |
| Treasury Stock | | | N/A | N/A | N/A | N/A | N/A | |
| Other Shareholders' Equity | | | -3.40M | 1.40M | 1.10M | -700.00K | -1.50M | |
| Shares Outstanding | | | 115.30M | 117.00M | 118.90M | 121.07M | 123.90M | |
| Tangible Book Value per Share | | | -8.02 | -6.77 | -3.27 | 2.31 | 2.27 | |
| Total Shareholders' Equity | | | 2.08B | 2.31B | 2.24B | 2.20B | 2.20B | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 12.94B | 12.59B | 11.32B | 10.24B | 10.14B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 2.05 | 1.61 | 1.25 | 0.93 | 0.87 | |
| Current Ratio | | | 0.39 | 0.42 | 0.38 | 0.51 | 0.64 | |
| Return On Assets (ROA) | | | 8.67% | 8.34% | 9.08% | 9.59% | 9.40% | |
| Return On Equity (ROE) | | | 53.94% | 45.41% | 45.82% | 44.60% | 43.34% | |
| Return On Invested Capital (ROIC) | | | 12.02% | 12.03% | 12.68% | 12.64% | 12.33% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 12.28% | 12.31% | 12.95% | 13.22% | 12.99% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 17.20% | 17.77% | 18.28% | 17.45% | 17.17% | |