| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 12.00M | 6.90M | 37.30M | 181.60M | 25.90M | |
| Receivables | | | 38.70M | 29.20M | 44.80M | 25.50M | 64.90M | |
| Inventories | | | 39.10M | 39.80M | 37.20M | 45.40M | 40.30M | |
| Other Current Assets | | | 27.00M | 18.50M | 18.20M | 41.20M | 14.40M | |
| Total Current Assets | | | 116.80M | 94.40M | 137.50M | 293.70M | 145.60M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 3.01B | 2.95B | 2.66B | 2.51B | 1.82B | |
| Goodwill | | | 742.50M | 742.60M | 742.50M | 744.50M | 272.60M | |
| Intangibles | | | 178.20M | 178.20M | 178.20M | 178.20M | 79.00M | |
| Other Non-Current Assets | | | 47.80M | 47.60M | 40.20M | 30.80M | 32.80M | |
| Total Non-Current Assets | | | 3.98B | 3.92B | 3.62B | 3.47B | 2.20B | |
| |
| TOTAL ASSETS | | | 4.09B | 4.02B | 3.75B | 3.76B | 2.35B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 7.40M | 7.00M | 9.00M | 8.50M | N/A | |
| Accrued Expenses | | | 175.40M | 162.20M | 154.80M | 203.50M | 136.40M | |
| Accounts Payable | | | 59.20M | 134.40M | 118.60M | 84.70M | 62.50M | |
| Other Current Liabilities | | | 108.00M | 130.30M | 153.20M | 141.40M | 112.60M | |
| Total Current Liabilities | | | 350.00M | 433.90M | 435.60M | 438.00M | 311.50M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 1.58B | 1.48B | 1.28B | 1.22B | 431.40M | |
| Deferred Taxes/Income | | | 75.70M | 73.00M | 89.80M | 66.20M | 12.00M | |
| Other Non-Current Liabilities | | | 1.92B | 1.88B | 1.69B | 1.62B | 1.32B | |
| Total Non-Current Liabilities | | | 3.58B | 3.44B | 3.07B | 2.91B | 1.76B | |
| |
| TOTAL LIABILITIES | | | 3.93B | 3.87B | 3.50B | 3.35B | 2.07B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 690.60M | 657.50M | 599.20M | 472.30M | 335.10M | |
| Additional Paid In Capital | | | 620.80M | 609.90M | 597.60M | 577.50M | 548.80M | |
| Common Shares | | | 600.00K | 600.00K | 600.00K | 600.00K | 600.00K | |
| Treasury Stock | | | -1.14B | -1.12B | -945.30M | -639.00M | -605.40M | |
| Other Shareholders' Equity | | | -1.10M | -1.60M | -900.00K | -900.00K | -3.60M | |
| Shares Outstanding | | | 34.66M | 35.55M | 40.27M | 48.40M | 48.50M | |
| Tangible Book Value per Share | | | -21.77 | -21.80 | -16.63 | -10.58 | -1.57 | |
| Total Shareholders' Equity | | | 166.20M | 145.80M | 251.20M | 410.50M | 275.50M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 4.09B | 4.02B | 3.75B | 3.76B | 2.35B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 9.52 | 10.14 | 5.11 | 2.98 | 1.57 | |
| Current Ratio | | | 0.33 | 0.22 | 0.32 | 0.67 | 0.47 | |
| Return On Assets (ROA) | | | 0.24% | 1.45% | 3.38% | 3.65% | 4.63% | |
| Return On Equity (ROE) | | | 5.84% | 39.99% | 50.52% | 33.40% | 39.42% | |
| Return On Invested Capital (ROIC) | | | 4.39% | 5.90% | 8.04% | 6.37% | 7.42% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 4.41% | 5.91% | 8.13% | 6.74% | 7.51% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 5.85% | 7.96% | 11.30% | 9.54% | 9.11% | |