ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 384.00M | 308.00M | 376.00M | 299.00M | 416.00M | |
Marketable Securities | | | 346.00M | 344.00M | 411.00M | 552.00M | N/A | |
Receivables | | | 680.00M | 723.00M | 606.00M | 663.00M | 689.00M | |
Inventories | | | 123.00M | 87.00M | 77.00M | 124.00M | 98.00M | |
Other Current Assets | | | 31.00M | 27.00M | 26.00M | 26.00M | 51.00M | |
Total Current Assets | | | 1.56B | 1.49B | 1.50B | 1.66B | 1.25B | |
|
Non-Current Assets | |
---|
PPE Net | | | 2.41B | 2.32B | 2.16B | 2.01B | 1.21B | |
Goodwill | | | 407.00M | 407.00M | 407.00M | 407.00M | 407.00M | |
Intangibles | | | 448.00M | 472.00M | 521.00M | 538.00M | 617.00M | |
Other Non-Current Assets | | | 180.00M | 457.00M | 311.00M | 144.00M | 227.00M | |
Total Non-Current Assets | | | 3.67B | 3.90B | 3.63B | 3.35B | 2.72B | |
|
TOTAL ASSETS | | | 5.23B | 5.39B | 5.13B | 5.01B | 3.98B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 379.00M | 393.00M | 410.00M | 498.00M | 162.00M | |
Accrued Expenses | | | N/A | 117.00M | 58.00M | 103.00M | 96.00M | |
Accounts Payable | | | 690.00M | 705.00M | 666.00M | 716.00M | 711.00M | |
Other Current Liabilities | | | 337.00M | 207.00M | 200.00M | 172.00M | 181.00M | |
Total Current Liabilities | | | 1.41B | 1.42B | 1.33B | 1.49B | 1.15B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 1.78B | 2.00B | 1.89B | 1.90B | 1.20B | |
Other Non-Current Liabilities | | | 89.00M | 109.00M | 181.00M | 210.00M | 216.00M | |
Total Non-Current Liabilities | | | 1.87B | 2.11B | 2.07B | 2.11B | 1.42B | |
|
TOTAL LIABILITIES | | | 3.27B | 3.53B | 3.40B | 3.60B | 2.57B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 841.00M | 742.00M | 606.00M | 576.00M | 563.00M | |
Additional Paid In Capital | | | 1.24B | 1.28B | 1.31B | 1.08B | 1.10B | |
Common Shares | | | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | |
Treasury Stock | | | -129.00M | -164.00M | -196.00M | -238.00M | -261.00M | |
Shares Outstanding | | | 186.37M | 185.75M | 184.89M | 164.75M | 164.46M | |
Tangible Book Value per Share | | | 5.99 | 5.34 | 4.35 | 2.90 | 2.35 | |
Total Shareholders' Equity | | | 1.96B | 1.86B | 1.72B | 1.42B | 1.41B | |
|
TOTAL LIABILITIES AND EQUITY | | | 5.23B | 5.39B | 5.13B | 5.01B | 3.98B | |
|
Statistics | |
---|
Debt/Equity | | | 0.91 | 1.08 | 1.10 | 1.34 | 0.86 | |
Current Ratio | | | 1.11 | 1.05 | 1.12 | 1.12 | 1.09 | |
Return On Assets (ROA) | | | 3.58% | 2.13% | 0.33% | 0.38% | 1.41% | |
Return On Equity (ROE) | | | 9.55% | 6.19% | 0.99% | 1.34% | 3.98% | |
Return On Invested Capital (ROIC) | | | 5.41% | 3.24% | 2.00% | 1.95% | 3.24% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 6.69% | 3.88% | 2.52% | 2.57% | 3.80% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 9.24% | 5.28% | 3.65% | 3.97% | 6.61% | |