| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | N/A | 1.20B | 850.00M | 1.61B | 1.05B | |
| Cash Equivalents | | | 1.35B | 15.00M | 27.00M | 375.00M | 311.00M | |
| Marketable Securities | | | N/A | N/A | 0.00 | 410.00M | 290.00M | |
| Receivables | | | N/A | 340.00M | 399.00M | 363.00M | 316.00M | |
| Inventories | | | 2.23B | 2.39B | 3.02B | 2.45B | 2.16B | |
| Other Current Assets | | | 663.00M | 673.00M | 871.00M | 796.00M | 390.00M | |
| Total Current Assets | | | 4.24B | 4.62B | 5.17B | 6.01B | 4.52B | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 5.71B | 5.86B | 6.71B | 7.06B | 8.52B | |
| Goodwill | | | N/A | 207.00M | 207.00M | 109.00M | 109.00M | |
| Intangibles | | | N/A | 81.00M | 90.00M | 61.00M | 121.00M | |
| Other Non-Current Assets | | | 903.00M | 140.00M | 143.00M | 142.00M | 153.00M | |
| Total Non-Current Assets | | | 6.61B | 6.77B | 7.60B | 7.76B | 9.16B | |
| |
| TOTAL ASSETS | | | 10.85B | 11.39B | 12.76B | 13.77B | 13.68B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | N/A | N/A | N/A | N/A | N/A | |
| Accrued Expenses | | | 1.58B | 1.39B | 1.75B | 1.80B | 1.34B | |
| Accounts Payable | | | 1.41B | 1.32B | 1.95B | 1.74B | 1.17B | |
| Other Current Liabilities | | | 16.00M | 550.00M | 372.00M | 344.00M | 693.00M | |
| Total Current Liabilities | | | 3.01B | 3.26B | 4.08B | 3.88B | 3.21B | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 1.64B | 1.84B | 1.48B | 2.22B | 1.25B | |
| Other Non-Current Liabilities | | | 3.94B | 4.06B | 4.48B | 5.05B | 5.91B | |
| Total Non-Current Liabilities | | | 5.58B | 5.90B | 5.96B | 7.27B | 7.15B | |
| |
| TOTAL LIABILITIES | | | 8.59B | 9.15B | 10.04B | 11.15B | 10.36B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 2.13B | 2.14B | 2.62B | 2.50B | 3.26B | |
| Additional Paid In Capital | | | 73.00M | 27.00M | 43.00M | 85.00M | 0.00 | |
| Common Shares | | | 18.00M | 18.00M | 19.00M | 19.00M | 19.00M | |
| Treasury Stock | | | N/A | N/A | N/A | N/A | N/A | |
| Other Shareholders' Equity | | | 44.00M | 48.00M | 38.00M | 9.00M | 40.00M | |
| Shares Outstanding | | | 369.00M | 366.00M | 371.00M | 374.00M | 371.00M | |
| Tangible Book Value per Share | | | 6.13 | 5.31 | 6.54 | 6.53 | 8.32 | |
| Total Shareholders' Equity | | | 2.26B | 2.23B | 2.72B | 2.61B | 3.32B | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 10.85B | 11.39B | 12.76B | 13.77B | 13.68B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.72 | 0.82 | 0.55 | 0.85 | 0.38 | |
| Current Ratio | | | 1.41 | 1.42 | 1.27 | 1.55 | 1.41 | |
| Return On Assets (ROA) | | | 1.00% | -1.77% | 2.01% | -4.83% | 2.57% | |
| Return On Equity (ROE) | | | 4.77% | -9.05% | 9.40% | -25.44% | 10.59% | |
| Return On Invested Capital (ROIC) | | | 3.08% | N/A | 7.45% | N/A | 6.55% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 3.72% | N/A | 7.47% | N/A | 6.95% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 3.72% | N/A | 7.74% | N/A | 7.12% | |