| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 62.80M | 69.90M | 62.00M | 656.00M | 170.00M | |
| Marketable Securities | | | N/A | N/A | 0.00 | 488.00M | N/A | |
| Receivables | | | 675.20M | 619.00M | 736.50M | 598.00M | 525.00M | |
| Inventories | | | 1.35B | 1.21B | 1.04B | 1.01B | 1.09B | |
| Other Current Assets | | | 233.30M | 248.30M | 129.50M | 108.00M | 226.00M | |
| Total Current Assets | | | 2.33B | 2.15B | 1.97B | 2.86B | 2.01B | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 3.18B | 3.19B | 3.25B | 2.34B | 2.24B | |
| Investments And Advances | | | 19.90M | 20.00M | 22.10M | 24.00M | 27.00M | |
| Goodwill | | | 5.71B | 5.71B | 7.65B | 5.22B | 6.02B | |
| Intangibles | | | 6.25B | 6.35B | 7.26B | 4.43B | 5.65B | |
| Other Non-Current Assets | | | 150.70M | 144.80M | 132.10M | 120.00M | 112.00M | |
| Total Non-Current Assets | | | 15.30B | 15.42B | 18.31B | 12.13B | 14.04B | |
| |
| TOTAL ASSETS | | | 17.63B | 17.56B | 20.27B | 14.99B | 16.05B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 748.20M | 640.80M | 591.00M | 0.00 | 180.00M | |
| Current Portion Of LT Debt. | | | 3.20M | 3.30M | 1.00B | 1.00M | 1.00M | |
| Accrued Expenses | | | 217.30M | 306.80M | 406.30M | 334.00M | 326.00M | |
| Accounts Payable | | | 1.11B | 1.29B | 1.34B | 1.39B | 1.19B | |
| Other Current Liabilities | | | 548.00M | 412.40M | 425.50M | 259.00M | 252.00M | |
| Total Current Liabilities | | | 2.63B | 2.65B | 3.76B | 1.99B | 1.95B | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 7.05B | 7.05B | 6.78B | 4.32B | 4.31B | |
| Deferred Taxes/Income | | | 1.61B | 1.55B | 1.74B | 1.14B | 1.33B | |
| Other Non-Current Liabilities | | | 279.60M | 234.10M | 299.30M | 259.00M | 323.00M | |
| Total Non-Current Liabilities | | | 8.94B | 8.83B | 8.82B | 5.71B | 5.96B | |
| |
| TOTAL LIABILITIES | | | 11.57B | 11.48B | 12.58B | 7.70B | 7.92B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 468.20M | 501.80M | 2.19B | 2.13B | 2.89B | |
| Additional Paid In Capital | | | 5.75B | 5.74B | 5.71B | 5.37B | 5.46B | |
| Common Shares | | | 26.70M | 26.60M | 26.50M | 26.00M | 27.00M | |
| Other Shareholders' Equity | | | -183.90M | -185.00M | -235.70M | -241.00M | -239.00M | |
| Shares Outstanding | | | 106.69M | 106.43M | 106.19M | 104.00M | 106.00M | |
| Tangible Book Value per Share | | | -55.24 | -56.14 | -67.91 | -22.64 | -33.28 | |
| Total Shareholders' Equity | | | 6.06B | 6.08B | 7.69B | 7.29B | 8.14B | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 17.63B | 17.56B | 20.27B | 14.99B | 16.05B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 1.29 | 1.26 | 0.96 | 0.59 | 0.55 | |
| Current Ratio | | | 0.89 | 0.81 | 0.52 | 1.44 | 1.03 | |
| Return On Assets (ROA) | | | -6.77% | -7.01% | 3.67% | -0.61% | 3.92% | |
| Return On Equity (ROE) | | | -19.70% | -20.23% | 9.67% | -1.25% | 7.74% | |
| Return On Invested Capital (ROIC) | | | 6.49% | 7.99% | 6.34% | 6.82% | 6.18% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 6.52% | 8.02% | 6.36% | 7.47% | 6.26% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 27.39% | 36.27% | 50.74% | 40.04% | 36.12% | |