ASSETS | |
---|
Current Assets | |
---|
Cash | | | 105.53M | 118.44M | 20.09M | 0.00 | 15.94M | |
Receivables | | | 618.54M | 640.11M | 688.24M | 708.78M | 750.42M | |
Inventories | | | 271.19M | 270.23M | 225.79M | 300.88M | 280.74M | |
Other Current Assets | | | 99.25M | 103.40M | 133.90M | 98.47M | 52.03M | |
Total Current Assets | | | 1.09B | 1.13B | 1.07B | 1.11B | 1.10B | |
|
Non-Current Assets | |
---|
PPE Net | | | 7.38B | 7.44B | 7.49B | 7.23B | 6.81B | |
Goodwill | | | 32.02M | 32.02M | 32.02M | 32.02M | 40.81M | |
Intangibles | | | 44.32M | 46.52M | 50.44M | 59.69M | 63.29M | |
Other Non-Current Assets | | | 112.68M | 104.94M | 135.34M | 137.47M | 118.04M | |
Total Non-Current Assets | | | 7.57B | 7.62B | 7.71B | 7.46B | 7.03B | |
|
TOTAL ASSETS | | | 8.66B | 8.76B | 8.78B | 8.57B | 8.13B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 1.80M | 0.00 | |
Current Portion Of LT Debt. | | | 370.13M | 370.32M | 226.84M | 58.23M | 91.55M | |
Accrued Expenses | | | N/A | 39.88M | 20.74M | 34.34M | 7.70M | |
Accounts Payable | | | 667.48M | 582.97M | 481.37M | 717.26M | 650.39M | |
Other Current Liabilities | | | 50.05M | 199.93M | 66.27M | 188.37M | 163.32M | |
Total Current Liabilities | | | 1.09B | 1.19B | 795.22M | 1000.00M | 912.96M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 3.52B | 3.53B | 4.06B | 3.84B | 3.61B | |
Deferred Taxes/Income | | | 947.82M | 935.24M | 898.29M | 726.52M | 683.40M | |
Other Non-Current Liabilities | | | 269.14M | 265.91M | 247.34M | 179.04M | 270.08M | |
Total Non-Current Liabilities | | | 4.73B | 4.73B | 5.21B | 4.75B | 4.56B | |
|
TOTAL LIABILITIES | | | 5.82B | 5.92B | 6.00B | 5.75B | 5.47B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -571.78M | -582.96M | -602.12M | -577.01M | -479.63M | |
Common Shares | | | 3.37B | 3.37B | 3.37B | 3.37B | 3.15B | |
Other Shareholders' Equity | | | 40.51M | 41.80M | 9.03M | 22.98M | -12.84M | |
Shares Outstanding | | | 229.15M | 229.15M | 229.15M | 229.15M | 221.02M | |
Tangible Book Value per Share | | | 12.07 | 12.01 | 11.77 | 11.90 | 11.55 | |
Total Shareholders' Equity | | | 2.84B | 2.83B | 2.78B | 2.82B | 2.66B | |
|
TOTAL LIABILITIES AND EQUITY | | | 8.66B | 8.76B | 8.78B | 8.57B | 8.13B | |
|
Statistics | |
---|
Debt/Equity | | | 1.24 | 1.25 | 1.46 | 1.36 | 1.36 | |
Current Ratio | | | 1.01 | 0.95 | 1.34 | 1.11 | 1.20 | |
Return On Assets (ROA) | | | 6.30% | 5.56% | 4.83% | 3.83% | 3.99% | |
Return On Equity (ROE) | | | 19.22% | 17.19% | 15.26% | 11.65% | 12.20% | |
Return On Invested Capital (ROIC) | | | 9.20% | 8.57% | 9.09% | 8.04% | 7.17% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 9.20% | 8.57% | 9.09% | 8.04% | 7.17% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 9.29% | 8.66% | 9.18% | 8.14% | 7.27% | |