| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 212.00M | 82.00M | 469.00M | 234.00M | 124.00M | |
| Receivables | | | 1.47B | 1.14B | 943.00M | 1.05B | 818.00M | |
| Inventories | | | 1.51B | 1.50B | 1.45B | 1.30B | 792.00M | |
| Other Current Assets | | | 68.00M | 306.00M | 258.00M | 336.00M | 289.00M | |
| Total Current Assets | | | 3.27B | 3.02B | 3.12B | 2.92B | 2.02B | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 5.48B | 5.53B | 5.19B | 4.72B | 4.54B | |
| Investments And Advances | | | 461.00M | 417.00M | 289.00M | 142.00M | 173.00M | |
| Goodwill | | | N/A | 39.00M | 37.00M | 34.00M | 32.00M | |
| Intangibles | | | 80.00M | 49.00M | 47.00M | 48.00M | 57.00M | |
| Other Non-Current Assets | | | 123.00M | 121.00M | 94.00M | 50.00M | 143.00M | |
| Total Non-Current Assets | | | 6.64B | 6.56B | 6.00B | 5.19B | 5.14B | |
| |
| TOTAL ASSETS | | | 9.91B | 9.58B | 9.12B | 8.11B | 7.17B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 596.00M | 288.00M | 246.00M | 702.00M | 224.00M | |
| Accrued Expenses | | | N/A | 480.00M | 536.00M | 480.00M | 396.00M | |
| Accounts Payable | | | N/A | 551.00M | 560.00M | 497.00M | 435.00M | |
| Other Current Liabilities | | | 1.19B | 550.00M | 462.00M | 325.00M | 228.00M | |
| Total Current Liabilities | | | 1.79B | 1.87B | 1.80B | 2.00B | 1.28B | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 1.69B | 2.04B | 2.02B | 1.37B | 1.32B | |
| Deferred Taxes/Income | | | N/A | 148.00M | 130.00M | 136.00M | 197.00M | |
| Other Non-Current Liabilities | | | 492.00M | 442.00M | 271.00M | 159.00M | 60.00M | |
| Total Non-Current Liabilities | | | 2.21B | 2.67B | 2.46B | 1.72B | 1.66B | |
| |
| TOTAL LIABILITIES | | | 4.00B | 4.54B | 4.26B | 3.72B | 2.94B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 3.20B | 2.93B | 2.58B | 2.13B | 1.80B | |
| Additional Paid In Capital | | | 2.42B | 2.37B | 2.30B | 2.23B | 2.17B | |
| Minority Interest | | | 29.00M | 49.00M | 39.00M | 51.00M | 84.00M | |
| Common Shares | | | 100.00M | 100.00M | 100.00M | 100.00M | 100.00M | |
| Other Shareholders' Equity | | | 189.00M | -364.00M | -127.00M | -62.00M | 150.00M | |
| Shares Outstanding | | | 99.73M | 99.55M | 99.56M | 99.57M | 99.59M | |
| Tangible Book Value per Share | | | 58.47 | 49.75 | 47.92 | 43.31 | 41.50 | |
| Total Shareholders' Equity | | | 5.91B | 5.04B | 4.86B | 4.39B | 4.22B | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 9.91B | 9.58B | 9.12B | 8.11B | 7.17B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.29 | 0.40 | 0.42 | 0.31 | 0.31 | |
| Current Ratio | | | 1.82 | 1.62 | 1.73 | 1.46 | 1.58 | |
| Return On Assets (ROA) | | | 8.37% | 8.59% | 9.54% | 10.99% | 9.66% | |
| Return On Equity (ROE) | | | 14.04% | 16.33% | 17.92% | 20.30% | 16.39% | |
| Return On Invested Capital (ROIC) | | | 11.81% | 13.02% | 13.51% | 14.95% | 12.38% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 12.13% | 13.16% | 14.43% | 15.54% | 12.64% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 12.25% | 13.31% | 14.61% | 15.76% | 12.84% | |