| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 417.00M | 1.51B | 2.18B | 100.40M | 47.70M | |
| Marketable Securities | | | N/A | N/A | N/A | N/A | N/A | |
| Receivables | | | 91.50M | 95.80M | 81.70M | 73.00M | 49.20M | |
| Inventories | | | 737.70M | 801.80M | 734.30M | 544.20M | 438.70M | |
| Other Current Assets | | | 110.30M | 107.00M | 97.60M | 83.80M | 61.40M | |
| Total Current Assets | | | 1.36B | 2.51B | 3.09B | 801.50M | 597.00M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 2.19B | 2.16B | 1.78B | 1.53B | 1.38B | |
| Investments And Advances | | | 130.20M | 101.50M | 100.80M | 100.60M | N/A | |
| Goodwill | | | 141.10M | 141.00M | 141.10M | 141.10M | 124.40M | |
| Intangibles | | | 75.50M | 74.60M | 73.20M | 71.70M | 86.00M | |
| Other Non-Current Assets | | | 322.20M | 316.20M | 355.00M | 250.10M | 254.50M | |
| Total Non-Current Assets | | | 2.86B | 2.80B | 2.45B | 2.10B | 1.85B | |
| |
| TOTAL ASSETS | | | 4.21B | 5.31B | 5.54B | 2.90B | 2.45B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 53.00M | |
| Current Portion Of LT Debt. | | | 42.80M | 44.90M | 62.10M | 37.40M | 321.70M | |
| Accrued Expenses | | | 290.60M | 289.30M | 274.20M | 264.80M | 210.60M | |
| Accounts Payable | | | 150.30M | 166.10M | 242.00M | 239.30M | 180.70M | |
| Other Current Liabilities | | | 388.90M | 385.80M | 485.40M | 380.10M | 216.90M | |
| Total Current Liabilities | | | 872.70M | 886.00M | 1.06B | 921.60M | 982.90M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 3.10B | 3.12B | 2.76B | 1.07B | 1.02B | |
| Deferred Taxes/Income | | | 6.40M | 6.30M | 0.00 | 4.50M | N/A | |
| Other Non-Current Liabilities | | | 514.70M | 513.90M | 548.10M | 460.10M | 419.70M | |
| Total Non-Current Liabilities | | | 3.62B | 3.64B | 3.31B | 1.53B | 1.44B | |
| |
| TOTAL LIABILITIES | | | 4.50B | 4.52B | 4.37B | 2.45B | 2.43B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -549.70M | 540.00M | 551.10M | -137.40M | -409.30M | |
| Additional Paid In Capital | | | 261.80M | 247.10M | 620.60M | 581.90M | 430.70M | |
| Common Shares | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Treasury Stock | | | N/A | N/A | N/A | N/A | 0.00 | |
| Other Shareholders' Equity | | | 3.30M | -2.40M | -1.40M | 2.60M | -2.80M | |
| Shares Outstanding | | | 18.40M | 22.00M | 21.50M | 21.00M | 19.20M | |
| Tangible Book Value per Share | | | -27.24 | 25.87 | 44.47 | 11.15 | -9.98 | |
| Total Shareholders' Equity | | | -284.60M | 784.70M | 1.17B | 447.00M | 18.70M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 4.21B | 5.31B | 5.54B | 2.90B | 2.45B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | -10.91 | 3.97 | 2.36 | 2.38 | 57.61 | |
| Current Ratio | | | 1.55 | 2.84 | 2.91 | 0.87 | 0.61 | |
| Return On Assets (ROA) | | | 7.69% | 9.96% | 12.43% | 9.38% | 9.01% | |
| Return On Equity (ROE) | | | N/A | 67.36% | 58.83% | 60.81% | 1178.61% | |
| Return On Invested Capital (ROIC) | | | 13.26% | 13.61% | 17.38% | 19.82% | 20.09% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 15.16% | 20.64% | 33.84% | 20.88% | 20.74% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 16.37% | 22.29% | 37.32% | 23.55% | 24.21% | |