| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 115.00M | 101.00M | 315.00M | 108.00M | 115.00M | |
| Receivables | | | 769.00M | 534.00M | 479.00M | 557.00M | 604.00M | |
| Inventories | | | 719.00M | 601.00M | 435.00M | 526.00M | 477.00M | |
| Other Current Assets | | | 60.00M | 50.00M | 54.00M | 25.00M | 30.00M | |
| Total Current Assets | | | 1.66B | 1.29B | 1.28B | 1.22B | 1.23B | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 511.00M | 579.00M | 585.00M | 515.00M | 483.00M | |
| Investments And Advances | | | 142.00M | 132.00M | 107.00M | 110.00M | 102.00M | |
| Goodwill | | | 504.00M | 507.00M | 501.00M | 478.00M | 421.00M | |
| Intangibles | | | N/A | N/A | N/A | 70.00M | 44.00M | |
| Other Non-Current Assets | | | 502.00M | 434.00M | 408.00M | 371.00M | 374.00M | |
| Total Non-Current Assets | | | 1.66B | 1.65B | 1.60B | 1.60B | 1.50B | |
| |
| TOTAL ASSETS | | | 3.32B | 2.94B | 2.88B | 2.81B | 2.73B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 114.00M | 19.00M | 39.00M | 41.00M | 94.00M | |
| Accrued Expenses | | | 89.00M | 138.00M | 106.00M | 150.00M | 158.00M | |
| Accounts Payable | | | 779.00M | 573.00M | 423.00M | 610.00M | 700.00M | |
| Other Current Liabilities | | | 208.00M | 170.00M | 158.00M | 135.00M | 132.00M | |
| Total Current Liabilities | | | 1.19B | 900.00M | 726.00M | 936.00M | 1.08B | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 1.02B | 1.01B | 1.19B | 902.00M | 730.00M | |
| Deferred Taxes/Income | | | N/A | N/A | N/A | 15.00M | 16.00M | |
| Other Non-Current Liabilities | | | 387.00M | 415.00M | 475.00M | 547.00M | 579.00M | |
| Total Non-Current Liabilities | | | 1.45B | 1.46B | 1.70B | 1.49B | 1.35B | |
| |
| TOTAL LIABILITIES | | | 2.64B | 2.36B | 2.42B | 2.43B | 2.44B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 1.07B | 935.00M | 736.00M | 491.00M | 200.00M | |
| Additional Paid In Capital | | | 765.00M | 798.00M | 808.00M | 803.00M | 787.00M | |
| Minority Interest | | | 41.00M | 41.00M | 33.00M | 30.00M | 30.00M | |
| Common Shares | | | 106.00M | 105.00M | 105.00M | 104.00M | 102.00M | |
| Treasury Stock | | | -632.00M | -632.00M | -573.00M | -332.00M | -236.00M | |
| Other Shareholders' Equity | | | -627.00M | -631.00M | -612.00M | -679.00M | -566.00M | |
| Shares Outstanding | | | 70.80M | 70.10M | 72.30M | 81.40M | 84.90M | |
| Tangible Book Value per Share | | | 2.47 | 0.96 | -0.54 | -2.00 | -2.10 | |
| Total Shareholders' Equity | | | 679.00M | 574.00M | 462.00M | 385.00M | 287.00M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 3.32B | 2.94B | 2.88B | 2.81B | 2.73B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 1.51 | 1.76 | 2.57 | 2.34 | 2.54 | |
| Current Ratio | | | 1.40 | 1.43 | 1.77 | 1.30 | 1.13 | |
| Return On Assets (ROA) | | | 6.62% | 6.77% | 8.50% | 10.34% | 4.29% | |
| Return On Equity (ROE) | | | 32.40% | 34.67% | 53.03% | 75.58% | 40.77% | |
| Return On Invested Capital (ROIC) | | | 8.71% | 8.95% | 13.14% | 14.29% | 15.64% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 9.20% | 9.42% | 15.39% | 15.17% | 16.81% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 12.27% | 12.76% | 21.13% | 21.96% | 24.18% | |