| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 44.00M | 40.00M | 37.00M | 44.00M | 41.00M | |
| Receivables | | | 1.09B | 956.00M | 892.00M | 1.22B | 1.11B | |
| Inventories | | | 2.10B | 2.18B | 2.29B | 2.35B | 2.25B | |
| Other Current Assets | | | 189.00M | 227.00M | 242.00M | 178.00M | 152.00M | |
| Total Current Assets | | | 3.42B | 3.40B | 3.46B | 3.80B | 3.55B | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 3.22B | 3.19B | 3.00B | 2.87B | 2.85B | |
| Goodwill | | | 19.00M | 19.00M | 20.00M | 20.00M | 20.00M | |
| Intangibles | | | 576.00M | 649.00M | 722.00M | 819.00M | 891.00M | |
| Other Non-Current Assets | | | 347.00M | 261.00M | 187.00M | 114.00M | 201.00M | |
| Total Non-Current Assets | | | 4.17B | 4.13B | 3.93B | 3.83B | 3.98B | |
| |
| TOTAL ASSETS | | | 7.59B | 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. | | | 8.00M | 11.00M | 18.00M | 27.00M | 120.00M | |
| Accrued Expenses | | | 719.00M | 666.00M | 606.00M | 648.00M | 719.00M | |
| Accounts Payable | | | 1.88B | 1.69B | 1.78B | 1.74B | 1.64B | |
| Other Current Liabilities | | | N/A | N/A | N/A | 0.00 | 4.00M | |
| Total Current Liabilities | | | 2.60B | 2.37B | 2.40B | 2.42B | 2.49B | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 1.87B | 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 | | | 1.57B | 1.43B | 1.28B | 1.28B | 1.31B | |
| Total Non-Current Liabilities | | | 3.44B | 3.52B | 3.25B | 3.42B | 3.52B | |
| |
| TOTAL LIABILITIES | | | 6.04B | 5.89B | 5.65B | 5.84B | 6.01B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 1.02B | 1.14B | 1.25B | 1.23B | 978.00M | |
| Additional Paid In Capital | | | 658.00M | 635.00M | 606.00M | 608.00M | 599.00M | |
| Minority Interest | | | 3.00M | 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 | | | -42.00M | -47.00M | -28.00M | -21.00M | -39.00M | |
| Shares Outstanding | | | 60.60M | 59.50M | 58.50M | 58.30M | 56.40M | |
| Tangible Book Value per Share | | | 15.78 | 16.35 | 17.11 | 16.31 | 10.71 | |
| Total Shareholders' Equity | | | 1.55B | 1.64B | 1.74B | 1.79B | 1.51B | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 7.59B | 7.53B | 7.39B | 7.63B | 7.53B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 1.21 | 1.28 | 1.13 | 1.19 | 1.46 | |
| Current Ratio | | | 1.32 | 1.44 | 1.44 | 1.57 | 1.43 | |
| Return On Assets (ROA) | | | -1.55% | -1.49% | 0.32% | 3.25% | 1.98% | |
| Return On Equity (ROE) | | | -7.61% | -6.83% | 1.38% | 13.85% | 9.83% | |
| Return On Invested Capital (ROIC) | | | 2.40% | 2.34% | 2.50% | 5.41% | 5.43% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 2.43% | 2.36% | 2.52% | 5.46% | 5.47% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 2.76% | 2.71% | 2.96% | 6.52% | 6.69% | |