ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 82.00M | 469.00M | 234.00M | 124.00M | 207.00M | |
Receivables | | | 1.14B | 943.00M | 1.05B | 818.00M | 842.00M | |
Inventories | | | 1.50B | 1.45B | 1.30B | 792.00M | 887.00M | |
Other Current Assets | | | 306.00M | 258.00M | 336.00M | 289.00M | 209.00M | |
Total Current Assets | | | 3.02B | 3.12B | 2.92B | 2.02B | 2.15B | |
|
Non-Current Assets | |
---|
PPE Net | | | 5.53B | 5.19B | 4.72B | 4.54B | 4.35B | |
Investments And Advances | | | 417.00M | 289.00M | 142.00M | 173.00M | 38.00M | |
Goodwill | | | 39.00M | 37.00M | 34.00M | 32.00M | 32.00M | |
Intangibles | | | 49.00M | 47.00M | 48.00M | 57.00M | 54.00M | |
Other Non-Current Assets | | | 121.00M | 94.00M | 50.00M | 143.00M | 180.00M | |
Total Non-Current Assets | | | 6.56B | 6.00B | 5.19B | 5.14B | 4.86B | |
|
TOTAL ASSETS | | | 9.58B | 9.12B | 8.11B | 7.17B | 7.00B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 288.00M | 246.00M | 702.00M | 224.00M | 623.00M | |
Accrued Expenses | | | 480.00M | 536.00M | 480.00M | 396.00M | 340.00M | |
Accounts Payable | | | 551.00M | 560.00M | 497.00M | 435.00M | 361.00M | |
Other Current Liabilities | | | 550.00M | 462.00M | 325.00M | 228.00M | 229.00M | |
Total Current Liabilities | | | 1.87B | 1.80B | 2.00B | 1.28B | 1.55B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 2.04B | 2.02B | 1.37B | 1.32B | 1.38B | |
Deferred Taxes/Income | | | 148.00M | 130.00M | 136.00M | 197.00M | 167.00M | |
Other Non-Current Liabilities | | | 442.00M | 271.00M | 159.00M | 60.00M | 124.00M | |
Total Non-Current Liabilities | | | 2.67B | 2.46B | 1.72B | 1.66B | 1.78B | |
|
TOTAL LIABILITIES | | | 4.54B | 4.26B | 3.72B | 2.94B | 3.33B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 2.93B | 2.58B | 2.13B | 1.80B | 1.47B | |
Additional Paid In Capital | | | 2.37B | 2.30B | 2.23B | 2.17B | 2.09B | |
Minority Interest | | | 49.00M | 39.00M | 51.00M | 84.00M | 110.00M | |
Common Shares | | | 100.00M | 100.00M | 100.00M | 100.00M | 100.00M | |
Other Shareholders' Equity | | | -364.00M | -127.00M | -62.00M | 150.00M | 11.00M | |
Shares Outstanding | | | 99.55M | 99.56M | 99.57M | 99.59M | 99.62M | |
Tangible Book Value per Share | | | 49.75 | 47.92 | 43.31 | 41.50 | 35.96 | |
Total Shareholders' Equity | | | 5.04B | 4.86B | 4.39B | 4.22B | 3.67B | |
|
TOTAL LIABILITIES AND EQUITY | | | 9.58B | 9.12B | 8.11B | 7.17B | 7.00B | |
|
Statistics | |
---|
Debt/Equity | | | 0.40 | 0.42 | 0.31 | 0.31 | 0.38 | |
Current Ratio | | | 1.62 | 1.73 | 1.46 | 1.58 | 1.38 | |
Return On Assets (ROA) | | | 8.59% | 9.54% | 10.99% | 9.66% | 6.23% | |
Return On Equity (ROE) | | | 16.33% | 17.92% | 20.30% | 16.39% | 11.89% | |
Return On Invested Capital (ROIC) | | | 13.02% | 13.51% | 14.95% | 12.38% | 9.60% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 13.16% | 14.43% | 15.54% | 12.64% | 9.98% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 13.31% | 14.61% | 15.76% | 12.84% | 10.15% | |