ASSETS | |
---|
Current Assets | |
---|
Cash | | | N/A | 307.00M | 329.00M | 364.00M | 398.00M | |
Cash Equivalents | | | 314.00M | 81.00M | 159.00M | 30.00M | 17.00M | |
Marketable Securities | | | 135.00M | 7.00M | 105.00M | 324.00M | 12.00M | |
Receivables | | | 671.00M | 1.03B | 964.00M | 1.06B | 1.05B | |
Inventories | | | 721.00M | 649.00M | 624.00M | 796.00M | 691.00M | |
Other Current Assets | | | 273.00M | 54.00M | 36.00M | 40.00M | 44.00M | |
Total Current Assets | | | 2.11B | 2.13B | 2.22B | 2.62B | 2.21B | |
|
Non-Current Assets | |
---|
PPE Net | | | 1.56B | 1.72B | 1.61B | 1.79B | 2.07B | |
Investments And Advances | | | 467.00M | 495.00M | 435.00M | 552.00M | 409.00M | |
Goodwill | | | N/A | 1.31B | 814.00M | 870.00M | 1.05B | |
Intangibles | | | 1.50B | 360.00M | 97.00M | 127.00M | 233.00M | |
Other Non-Current Assets | | | 174.00M | 258.00M | 174.00M | 231.00M | 1.07B | |
Total Non-Current Assets | | | 3.70B | 4.14B | 3.13B | 3.57B | 4.83B | |
|
TOTAL ASSETS | | | 5.82B | 6.26B | 5.35B | 6.19B | 7.04B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 549.00M | 313.00M | 448.00M | 399.00M | 758.00M | |
Accrued Expenses | | | N/A | 111.00M | 122.00M | 136.00M | 156.00M | |
Accounts Payable | | | 653.00M | 417.00M | 391.00M | 560.00M | 688.00M | |
Other Current Liabilities | | | 347.00M | 610.00M | 628.00M | 761.00M | 621.00M | |
Total Current Liabilities | | | 1.55B | 1.45B | 1.59B | 1.86B | 2.22B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 1.50B | 1.57B | 901.00M | 1.06B | 1.19B | |
Deferred Taxes/Income | | | 86.00M | 91.00M | 25.00M | 27.00M | 30.00M | |
Other Non-Current Liabilities | | | 602.00M | 643.00M | 652.00M | 727.00M | 1.05B | |
Total Non-Current Liabilities | | | 2.35B | 2.48B | 1.74B | 1.99B | 2.46B | |
|
TOTAL LIABILITIES | | | 3.90B | 3.93B | 3.33B | 3.85B | 4.68B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 3.00B | 3.03B | 2.69B | 2.65B | 2.51B | |
Additional Paid In Capital | | | 259.00M | 259.00M | 259.00M | 259.00M | 259.00M | |
Minority Interest | | | 168.00M | 173.00M | 162.00M | 172.00M | 186.00M | |
Common Shares | | | 445.00M | 584.00M | 724.00M | 863.00M | 996.00M | |
Treasury Stock | | | -4.00M | -6.00M | -7.00M | -8.00M | -8.00M | |
Other Shareholders' Equity | | | -1.79B | -1.53B | -1.64B | -1.42B | -1.40B | |
Shares Outstanding | | | 328.29M | 328.29M | 328.85M | 329.02M | 329.12M | |
Tangible Book Value per Share | | | 1.25 | 2.04 | 3.37 | 4.08 | 3.28 | |
Total Shareholders' Equity | | | 1.91B | 2.33B | 2.02B | 2.34B | 2.36B | |
|
TOTAL LIABILITIES AND EQUITY | | | 5.82B | 6.26B | 5.35B | 6.19B | 7.04B | |
|
Statistics | |
---|
Debt/Equity | | | 0.78 | 0.67 | 0.45 | 0.45 | 0.51 | |
Current Ratio | | | 1.36 | 1.47 | 1.40 | 1.41 | 0.99 | |
Return On Assets (ROA) | | | 1.94% | 3.90% | 2.51% | 1.36% | 4.89% | |
Return On Equity (ROE) | | | 5.91% | 10.45% | 6.64% | 3.59% | 14.59% | |
Return On Invested Capital (ROIC) | | | 8.53% | 7.37% | 8.37% | 11.61% | 8.17% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 9.54% | 7.50% | 9.01% | 12.64% | 8.22% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 15.71% | 11.59% | 12.18% | 16.87% | 11.23% | |