ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 146.00M | 164.00M | 531.00M | 197.00M | 458.00M | |
Receivables | | | 441.00M | 461.00M | 494.00M | 522.00M | 430.00M | |
Inventories | | | 762.00M | 852.00M | 1.06B | 854.00M | 784.00M | |
Other Current Assets | | | 126.00M | 112.00M | 132.00M | 289.00M | 201.00M | |
Total Current Assets | | | 1.48B | 1.59B | 2.22B | 1.86B | 1.87B | |
|
Non-Current Assets | |
---|
PPE Net | | | 1.43B | 1.77B | 2.04B | 2.06B | 1.95B | |
Investments And Advances | | | N/A | N/A | N/A | N/A | N/A | |
Goodwill | | | 1.81B | 1.81B | 1.81B | 1.81B | 1.76B | |
Intangibles | | | 943.00M | 1.00B | 1.06B | 1.13B | 1.09B | |
Other Non-Current Assets | | | 218.00M | 213.00M | 173.00M | 156.00M | 173.00M | |
Total Non-Current Assets | | | 4.40B | 4.81B | 5.09B | 5.16B | 4.97B | |
|
TOTAL ASSETS | | | 5.88B | 6.39B | 7.31B | 7.02B | 6.84B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 223.00M | 15.00M | 31.00M | 30.00M | 15.00M | |
Accrued Expenses | | | 361.00M | 463.00M | 480.00M | 376.00M | 379.00M | |
Accounts Payable | | | 339.00M | 300.00M | 388.00M | 364.00M | 313.00M | |
Other Current Liabilities | | | 37.00M | 18.00M | 15.00M | 49.00M | 32.00M | |
Total Current Liabilities | | | 960.00M | 796.00M | 914.00M | 819.00M | 739.00M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 3.20B | 3.57B | 4.11B | 4.22B | 3.96B | |
Deferred Taxes/Income | | | 223.00M | 244.00M | 319.00M | 246.00M | 193.00M | |
Other Non-Current Liabilities | | | 385.00M | 435.00M | 415.00M | 448.00M | 872.00M | |
Total Non-Current Liabilities | | | 3.81B | 4.25B | 4.84B | 4.92B | 5.03B | |
|
TOTAL LIABILITIES | | | 4.77B | 5.05B | 5.76B | 5.74B | 5.77B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 496.00M | 706.00M | 1.00B | 758.00M | 806.00M | |
Additional Paid In Capital | | | 683.00M | 676.00M | 647.00M | 625.00M | 614.00M | |
Minority Interest | | | 3.00M | 4.00M | 5.00M | 4.00M | 3.00M | |
Common Shares | | | 180.60K | 178.50K | 0.00 | 0.00 | N/A | |
Other Shareholders' Equity | | | -74.18M | -37.18M | -102.00M | -99.00M | -349.00M | |
Shares Outstanding | | | 180.63M | 178.56M | 178.00M | 177.00M | 177.00M | |
Tangible Book Value per Share | | | -9.11 | -8.26 | -7.48 | -9.35 | -10.06 | |
Total Shareholders' Equity | | | 1.10B | 1.34B | 1.55B | 1.28B | 1.07B | |
|
TOTAL LIABILITIES AND EQUITY | | | 5.88B | 6.39B | 7.31B | 7.02B | 6.84B | |
|
Statistics | |
---|
Debt/Equity | | | 2.90 | 2.66 | 2.65 | 3.29 | 3.70 | |
Current Ratio | | | 1.54 | 2.00 | 2.43 | 2.27 | 2.53 | |
Return On Assets (ROA) | | | -2.37% | -3.53% | 4.35% | 0.33% | -0.39% | |
Return On Equity (ROE) | | | -12.58% | -16.80% | 20.54% | 1.79% | -2.52% | |
Return On Invested Capital (ROIC) | | | 7.89% | 2.84% | 5.14% | 1.52% | 2.72% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 8.13% | 2.92% | 5.61% | 1.57% | 2.94% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 19.19% | 6.07% | 11.02% | 3.07% | 5.94% | |