| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | null | null | null | null | null | |
| Cash Equivalents | | | 188.00M | 227.00M | 270.00M | 427.00M | 490.00M | |
| Cash Due From Banks | | | null | null | null | null | null | |
| Investments | | | null | null | null | null | null | |
| Net Loans | | | null | null | null | null | null | |
| Insurance Receivables | | | null | null | null | null | null | |
| Marketable Securities | | | null | null | null | null | null | |
| Receivables | | | 166.00M | 159.00M | 152.00M | 141.00M | 162.00M | |
| Inventories | | | 1.06B | 955.00M | 985.00M | 1.05B | 949.00M | |
| Other Current Assets | | | 127.00M | 100.00M | 126.00M | 117.00M | 90.00M | |
| Total Current Assets | | | 1.54B | 1.44B | 1.53B | 1.74B | 1.69B | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 2.39B | 2.25B | 2.19B | 2.08B | 2.33B | |
| Investments And Advances | | | null | null | null | null | null | |
| Goodwill | | | 367.00M | 367.00M | 367.00M | 365.00M | null | |
| Intangibles | | | 363.00M | 376.00M | 400.00M | 426.00M | 246.00M | |
| Other Non-Current Assets | | | 97.00M | 93.00M | 106.00M | 105.00M | 81.00M | |
| Total Non-Current Assets | | | 3.22B | 3.09B | 3.07B | 2.97B | 2.65B | |
| |
| TOTAL ASSETS | | | 4.75B | 4.53B | 4.60B | 4.71B | 4.34B | |
| |
| LIABILITIES | |
|---|
| Total Deposits | | | null | null | null | null | null | |
| Current Liabilities | |
|---|
| Short Term Borrowings | | | null | null | null | null | null | |
| Short Term Debt | | | 0 | 0 | 0 | 0 | 0 | |
| Current Portion Of LT Debt. | | | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | |
| Accrued Expenses | | | 480.00M | 540.00M | 645.00M | 598.00M | 667.00M | |
| Accounts Payable | | | 480.00M | 419.00M | 513.00M | 481.00M | 538.00M | |
| Other Current Liabilities | | | 381.00M | 412.00M | 452.00M | 496.00M | 489.00M | |
| Total Current Liabilities | | | 1.34B | 1.38B | 1.61B | 1.58B | 1.70B | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 1.05B | 973.00M | 1.12B | 1.27B | 978.00M | |
| Deferred Taxes/Income | | | 14.00M | 11.00M | 37.00M | 53.00M | 58.00M | |
| Other Non-Current Liabilities | | | 1.64B | 1.51B | 1.39B | 1.41B | 1.35B | |
| Total Non-Current Liabilities | | | 2.73B | 2.52B | 2.57B | 2.75B | 2.39B | |
| |
| TOTAL LIABILITIES | | | 4.08B | 3.89B | 4.18B | 4.33B | 4.09B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 357.00M | 343.00M | 178.00M | 186.00M | 126.00M | |
| Additional Paid In Capital | | | 320.00M | 297.00M | 238.00M | 195.00M | 125.00M | |
| Minority Interest | | | 30.00M | 24.00M | 21.00M | 18.00M | null | |
| Common Shares | | | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | |
| Treasury Stock | | | null | null | null | null | null | |
| Other Shareholders' Equity | | | 2.00M | -1.00M | 0 | 1.00M | 5.00M | |
| Shares Outstanding | | | 80.00M | 79.00M | 78.00M | 80.00M | 85.00M | |
| Tangible Book Value per Share | | | -0.625 | -1.3038 | -4.4872 | -5.1 | 0.1294 | |
| Total Shareholders' Equity | | | 680.00M | 640.00M | 417.00M | 383.00M | 257.00M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 4.75B | 4.53B | 4.60B | 4.71B | 4.34B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 1.54 | 1.52 | 2.69 | 3.32 | 3.81 | |
| Current Ratio | | | 1.14 | 1.05 | 0.95 | 1.10 | 1.00 | |
| Return On Assets (ROA) | | | 3.18% | 3.64% | 2.37% | 7.39% | 14.87% | |
| Return On Equity (ROE) | | | 22.21% | 25.78% | 26.14% | 90.86% | 251.36% | |
| Return On Invested Capital (ROIC) | | | 6.31% | 7.26% | 7.86% | 12.40% | 25.93% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 6.68% | 7.82% | 8.64% | 14.36% | 31.82% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 8.64% | 10.48% | 12.04% | 20.30% | 35.92% | |