ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 44.00M | 40.00M | 37.00M | 44.00M | 41.00M | |
Receivables | | | 1.03B | 956.00M | 892.00M | 1.22B | 1.11B | |
Inventories | | | 2.23B | 2.18B | 2.29B | 2.35B | 2.25B | |
Other Current Assets | | | 179.00M | 227.00M | 242.00M | 178.00M | 152.00M | |
Total Current Assets | | | 3.48B | 3.40B | 3.46B | 3.80B | 3.55B | |
|
Non-Current Assets | |
---|
PPE Net | | | 3.34B | 3.19B | 3.00B | 2.87B | 2.85B | |
Goodwill | | | 19.00M | 19.00M | 20.00M | 20.00M | 20.00M | |
Intangibles | | | 611.00M | 649.00M | 722.00M | 819.00M | 891.00M | |
Other Non-Current Assets | | | 274.00M | 261.00M | 187.00M | 114.00M | 201.00M | |
Total Non-Current Assets | | | 4.25B | 4.13B | 3.93B | 3.83B | 3.98B | |
|
TOTAL ASSETS | | | 7.73B | 7.53B | 7.39B | 7.63B | 7.53B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 9.00M | 11.00M | 18.00M | 27.00M | 120.00M | |
Accrued Expenses | | | 617.00M | 666.00M | 606.00M | 648.00M | 719.00M | |
Accounts Payable | | | 1.77B | 1.69B | 1.78B | 1.74B | 1.64B | |
Other Current Liabilities | | | N/A | N/A | N/A | 0.00 | 4.00M | |
Total Current Liabilities | | | 2.39B | 2.37B | 2.40B | 2.42B | 2.49B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 2.08B | 2.09B | 1.97B | 2.13B | 2.21B | |
Deferred Taxes/Income | | | N/A | N/A | 0.00 | 8.00M | N/A | |
Other Non-Current Liabilities | | | 1.63B | 1.43B | 1.28B | 1.28B | 1.31B | |
Total Non-Current Liabilities | | | 3.71B | 3.52B | 3.25B | 3.42B | 3.52B | |
|
TOTAL LIABILITIES | | | 6.11B | 5.89B | 5.65B | 5.84B | 6.01B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 1.11B | 1.14B | 1.25B | 1.23B | 978.00M | |
Additional Paid In Capital | | | 642.00M | 635.00M | 606.00M | 608.00M | 599.00M | |
Minority Interest | | | 0.00 | 0.00 | 1.00M | 1.00M | -1.00M | |
Common Shares | | | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | |
Treasury Stock | | | -86.00M | -86.00M | -86.00M | -24.00M | -24.00M | |
Other Shareholders' Equity | | | -46.00M | -47.00M | -28.00M | -21.00M | -39.00M | |
Shares Outstanding | | | 60.50M | 59.50M | 58.50M | 58.30M | 56.40M | |
Tangible Book Value per Share | | | 16.45 | 16.35 | 17.11 | 16.31 | 10.71 | |
Total Shareholders' Equity | | | 1.63B | 1.64B | 1.74B | 1.79B | 1.51B | |
|
TOTAL LIABILITIES AND EQUITY | | | 7.73B | 7.53B | 7.39B | 7.63B | 7.53B | |
|
Statistics | |
---|
Debt/Equity | | | 1.28 | 1.28 | 1.13 | 1.19 | 1.46 | |
Current Ratio | | | 1.45 | 1.44 | 1.44 | 1.57 | 1.43 | |
Return On Assets (ROA) | | | -1.06% | -1.49% | 0.32% | 3.25% | 1.98% | |
Return On Equity (ROE) | | | -5.05% | -6.83% | 1.38% | 13.85% | 9.83% | |
Return On Invested Capital (ROIC) | | | 2.69% | 2.34% | 2.50% | 5.41% | 5.43% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 2.72% | 2.36% | 2.52% | 5.46% | 5.47% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 3.08% | 2.71% | 2.96% | 6.52% | 6.69% | |