| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 2.94M | 4.28M | 9.16M | 8.50M | 2.80M | |
| Receivables | | | 155.00M | 188.00M | 212.00M | 245.00M | 198.70M | |
| Inventories | | | 125.00M | 123.00M | 115.00M | 107.40M | 80.60M | |
| Other Current Assets | | | 120.00M | 103.00M | 71.00M | 178.00M | 155.70M | |
| Total Current Assets | | | 403.00M | 418.00M | 407.00M | 538.80M | 437.80M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 6.53B | 6.40B | 6.04B | 5.66B | 5.25B | |
| Goodwill | | | 358.00M | 358.00M | 358.00M | 357.60M | 357.60M | |
| Other Non-Current Assets | | | 844.00M | 823.00M | 796.00M | 763.90M | 737.80M | |
| Total Non-Current Assets | | | 7.73B | 7.58B | 7.19B | 6.78B | 6.34B | |
| |
| TOTAL ASSETS | | | 8.14B | 8.00B | 7.60B | 7.32B | 6.78B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 100.00M | 100.00M | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 64.00M | 304.00M | 103.00M | 147.60M | 2.90M | |
| Accrued Expenses | | | 252.00M | 238.00M | 219.00M | 224.40M | 204.30M | |
| Accounts Payable | | | 94.00M | 112.00M | 124.00M | 201.50M | 115.20M | |
| Other Current Liabilities | | | 28.00M | 49.00M | 89.00M | 47.30M | 57.20M | |
| Total Current Liabilities | | | 537.00M | 802.00M | 535.00M | 620.80M | 379.60M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 3.03B | 2.70B | 2.69B | 2.48B | 2.55B | |
| Deferred Taxes/Income | | | 703.00M | 663.00M | 601.00M | 539.00M | 499.60M | |
| Other Non-Current Liabilities | | | 986.00M | 977.00M | 990.00M | 1.01B | 1.01B | |
| Total Non-Current Liabilities | | | 4.72B | 4.34B | 4.28B | 4.03B | 4.06B | |
| |
| TOTAL LIABILITIES | | | 5.26B | 5.14B | 4.82B | 4.65B | 4.44B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 895.00M | 877.00M | 811.00M | 771.40M | 728.50M | |
| Additional Paid In Capital | | | 2.09B | 2.08B | 2.08B | 2.00B | 1.72B | |
| Common Shares | | | 650.00K | 650.00K | 650.00K | 600.00K | 600.00K | |
| Treasury Stock | | | -98.00M | -97.00M | -98.00M | -98.40M | -98.20M | |
| Other Shareholders' Equity | | | -6.47M | -6.70M | -7.66M | -7.80M | -7.30M | |
| Shares Outstanding | | | 61.00M | 61.00M | 61.00M | 59.70M | 54.10M | |
| Tangible Book Value per Share | | | 41.34 | 40.98 | 39.79 | 38.65 | 36.64 | |
| Total Shareholders' Equity | | | 2.88B | 2.86B | 2.79B | 2.67B | 2.34B | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 8.14B | 8.00B | 7.60B | 7.32B | 6.78B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 1.09 | 0.98 | 0.97 | 0.93 | 1.09 | |
| Current Ratio | | | 0.75 | 0.52 | 0.76 | 0.87 | 1.15 | |
| Return On Assets (ROA) | | | 2.78% | 2.80% | 2.55% | 2.50% | 2.75% | |
| Return On Equity (ROE) | | | 7.85% | 7.84% | 6.97% | 6.87% | 7.98% | |
| Return On Invested Capital (ROIC) | | | 3.54% | 3.50% | 3.35% | 3.10% | 3.40% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 3.54% | 3.50% | 3.36% | 3.11% | 3.40% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 3.72% | 3.69% | 3.54% | 3.28% | 3.61% | |