ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 395.00M | 802.00M | 460.00M | 529.00M | 645.50M | |
Marketable Securities | | | 8.00M | 16.00M | 11.00M | 5.00M | 12.40M | |
Receivables | | | 685.00M | 594.00M | 516.00M | 482.00M | 488.80M | |
Inventories | | | 749.00M | 625.00M | 516.00M | 444.00M | 403.70M | |
Other Current Assets | | | 163.00M | 118.00M | 141.00M | 169.00M | 83.80M | |
Total Current Assets | | | 2.00B | 2.15B | 1.64B | 1.63B | 1.63B | |
|
Non-Current Assets | |
---|
PPE Net | | | 428.00M | 329.00M | 261.00M | 249.00M | 246.60M | |
Investments And Advances | | | 32.00M | 26.00M | 23.00M | 22.00M | 12.00M | |
Goodwill | | | 1.13B | 658.00M | 658.00M | 658.00M | 637.20M | |
Intangibles | | | 638.00M | 380.00M | 384.00M | 385.00M | 386.20M | |
Other Non-Current Assets | | | 12.00M | 12.00M | 9.00M | 13.00M | 31.40M | |
Total Non-Current Assets | | | 2.24B | 1.41B | 1.33B | 1.33B | 1.31B | |
|
TOTAL ASSETS | | | 4.24B | 3.56B | 2.98B | 2.96B | 2.95B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 36.00M | 43.00M | 30.00M | 182.00M | 377.00M | |
Accrued Expenses | | | N/A | 45.00M | 42.00M | 39.00M | 36.00M | |
Accounts Payable | | | 485.00M | 457.00M | 379.00M | 269.00M | 164.00M | |
Other Current Liabilities | | | 1.05B | 925.00M | 752.00M | 765.00M | 766.70M | |
Total Current Liabilities | | | 1.57B | 1.47B | 1.20B | 1.25B | 1.34B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 1.33B | 812.00M | 759.00M | 761.00M | 741.60M | |
Deferred Taxes/Income | | | 145.00M | 74.00M | 94.00M | 4.00M | 7.70M | |
Other Non-Current Liabilities | | | 427.00M | 380.00M | 307.00M | 519.00M | 507.80M | |
Total Non-Current Liabilities | | | 1.92B | 1.28B | 1.17B | 1.29B | 1.27B | |
|
TOTAL LIABILITIES | | | 3.49B | 2.75B | 2.38B | 2.55B | 2.61B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 629.00M | 662.00M | 417.00M | 366.00M | 315.30M | |
Minority Interest | | | 15.00M | 16.00M | 13.00M | 11.00M | 12.90M | |
Common Shares | | | 116.00M | 116.00M | 105.00M | 105.00M | 105.00M | |
Treasury Stock | | | N/A | N/A | N/A | N/A | N/A | |
Other Shareholders' Equity | | | -1.00M | 30.00M | 81.00M | -65.00M | -86.40M | |
Shares Outstanding | | | 115.50M | 115.50M | 105.00M | 105.00M | 105.00M | |
Tangible Book Value per Share | | | -8.85 | -1.99 | -4.18 | -6.07 | -6.57 | |
Total Shareholders' Equity | | | 744.00M | 808.00M | 603.00M | 406.00M | 333.90M | |
|
TOTAL LIABILITIES AND EQUITY | | | 4.24B | 3.56B | 2.98B | 2.96B | 2.95B | |
|
Statistics | |
---|
Debt/Equity | | | 1.79 | 1.00 | 1.26 | 1.87 | 2.22 | |
Current Ratio | | | 1.27 | 1.47 | 1.37 | 1.30 | 1.22 | |
Return On Assets (ROA) | | | 1.04% | 1.52% | 2.62% | 2.12% | -2.21% | |
Return On Equity (ROE) | | | 5.91% | 6.68% | 12.94% | 15.44% | -19.53% | |
Return On Invested Capital (ROIC) | | | 4.18% | 4.80% | 5.79% | 4.65% | 2.75% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 4.93% | 7.89% | 7.88% | 6.78% | 4.65% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 22.43% | 42.87% | 39.08% | 63.77% | N/A | |