| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | N/A | 562.00K | 887.00K | 1.02M | 523.00K | |
| Cash Equivalents | | | 7.94M | 8.52M | 17.27M | 14.20M | 10.38M | |
| Marketable Securities | | | N/A | N/A | N/A | N/A | N/A | |
| Receivables | | | 459.19M | 427.97M | 463.44M | 403.07M | 406.63M | |
| Inventories | | | 35.53M | 41.24M | 48.22M | 67.22M | 44.01M | |
| Other Current Assets | | | 67.76M | 56.42M | 44.42M | 52.23M | 44.94M | |
| Total Current Assets | | | 571.00M | 534.71M | 574.23M | 537.74M | 506.48M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 1.44B | 1.40B | 1.40B | 1.40B | 1.28B | |
| Investments And Advances | | | 59.72M | 47.55M | 35.82M | 44.72M | 20.79M | |
| Goodwill | | | 755.95M | 641.40M | 641.40M | 641.40M | 641.40M | |
| Intangibles | | | 480.96M | 504.21M | 566.55M | 568.16M | 563.63M | |
| Other Non-Current Assets | | | 233.45M | 228.41M | 245.90M | 261.40M | 243.87M | |
| Total Non-Current Assets | | | 2.97B | 2.83B | 2.89B | 2.93B | 2.75B | |
| |
| TOTAL ASSETS | | | 3.55B | 3.36B | 3.47B | 3.46B | 3.26B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 2.68M | 360.00K | 9.67M | 7.14M | 731.00K | |
| Current Portion Of LT Debt. | | | 363.48M | 241.59M | 227.40M | 420.32M | 300.34M | |
| Accrued Expenses | | | 273.59M | 242.69M | 227.16M | 238.20M | 192.36M | |
| Accounts Payable | | | 222.00M | 190.16M | 243.99M | 253.35M | 279.99M | |
| Other Current Liabilities | | | 79.24M | 117.65M | 93.75M | 105.45M | 116.53M | |
| Total Current Liabilities | | | 940.99M | 792.44M | 801.97M | 1.02B | 889.95M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 1.37B | 1.31B | 1.50B | 1.21B | 1.28B | |
| Deferred Taxes/Income | | | 35.63M | 41.31M | 49.51M | 50.13M | 5.16M | |
| Other Non-Current Liabilities | | | 142.33M | 132.78M | 125.92M | 126.22M | 125.75M | |
| Total Non-Current Liabilities | | | 1.55B | 1.49B | 1.68B | 1.39B | 1.41B | |
| |
| TOTAL LIABILITIES | | | 2.49B | 2.28B | 2.48B | 2.42B | 2.30B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 803.32M | 235.21M | 143.79M | 202.69M | 109.60M | |
| Additional Paid In Capital | | | 4.20M | 4.20M | 4.20M | 4.20M | 854.22M | |
| Minority Interest | | | 7.59M | 7.40M | 6.58M | 6.25M | 6.38M | |
| Common Shares | | | 257.58M | 855.17M | 855.17M | 855.17M | 5.15M | |
| Treasury Stock | | | -13.32M | -15.00M | -15.06M | -15.97M | -12.35M | |
| Other Shareholders' Equity | | | N/A | N/A | N/A | N/A | N/A | |
| Shares Outstanding | | | 511.70M | 511.32M | 511.43M | 511.15M | 512.16M | |
| Tangible Book Value per Share | | | -0.36 | -0.13 | -0.43 | -0.32 | -0.48 | |
| Total Shareholders' Equity | | | 1.05B | 1.08B | 988.10M | 1.05B | 956.62M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 3.55B | 3.36B | 3.47B | 3.46B | 3.26B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 1.30 | 1.21 | 1.52 | 1.16 | 1.33 | |
| Current Ratio | | | 0.61 | 0.67 | 0.72 | 0.52 | 0.57 | |
| Return On Assets (ROA) | | | 7.14% | 8.10% | 5.22% | 6.48% | 4.42% | |
| Return On Equity (ROE) | | | 24.06% | 25.22% | 18.32% | 21.47% | 15.07% | |
| Return On Invested Capital (ROIC) | | | 10.18% | 9.31% | 7.97% | 6.23% | 7.58% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 10.22% | 9.34% | 8.02% | 6.27% | 7.61% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 19.49% | 16.91% | 14.70% | 12.47% | 15.56% | |