ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 707.60M | 678.90M | 116.60M | 107.10M | 223.63M | |
Marketable Securities | | | 19.40M | 11.70M | 16.50M | 25.90M | 13.72M | |
Receivables | | | 296.40M | 299.70M | 333.50M | 418.60M | 370.75M | |
Inventories | | | 683.50M | 684.90M | 882.40M | 1.02B | 782.95M | |
Other Current Assets | | | 73.10M | 65.80M | 66.10M | 94.80M | 64.58M | |
Total Current Assets | | | 1.78B | 1.74B | 1.42B | 1.67B | 1.46B | |
|
Non-Current Assets | |
---|
PPE Net | | | 1.93B | 1.89B | 1.63B | 1.29B | 928.41M | |
Investments And Advances | | | 23.70M | 24.00M | 40.80M | 24.90M | 14.77M | |
Goodwill | | | 2.90B | 2.91B | 2.85B | 1.14B | 820.70M | |
Intangibles | | | 1.60B | 1.63B | 1.74B | 876.80M | 684.42M | |
Other Non-Current Assets | | | 72.10M | 66.60M | 62.70M | 64.10M | 47.17M | |
Total Non-Current Assets | | | 6.52B | 6.52B | 6.32B | 3.39B | 2.50B | |
|
TOTAL ASSETS | | | 8.30B | 8.26B | 7.74B | 5.07B | 3.95B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 90.50M | 64.50M | 79.10M | 24.00M | 40.44M | |
Accrued Expenses | | | 84.80M | 88.20M | 62.30M | 74.10M | 97.16M | |
Accounts Payable | | | 317.00M | 310.00M | 258.50M | 251.50M | 251.36M | |
Other Current Liabilities | | | 472.40M | 476.10M | 537.40M | 686.30M | 648.15M | |
Total Current Liabilities | | | 964.70M | 938.80M | 937.30M | 1.04B | 1.04B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 2.84B | 2.81B | 3.60B | 1.11B | 585.07M | |
Deferred Taxes/Income | | | 358.60M | 358.20M | 399.80M | 178.30M | 125.83M | |
Other Non-Current Liabilities | | | 129.90M | 130.60M | 126.80M | 225.30M | 469.85M | |
Total Non-Current Liabilities | | | 3.37B | 3.33B | 4.16B | 1.58B | 1.26B | |
|
TOTAL LIABILITIES | | | 4.33B | 4.27B | 5.10B | 2.62B | 2.30B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 3.95B | 3.92B | 2.62B | 2.41B | 1.62B | |
Minority Interest | | | 35.70M | 37.20M | 35.30M | 64.90M | 77.36M | |
Common Shares | | | 19.50M | 19.50M | 18.40M | 18.40M | 18.44M | |
Other Shareholders' Equity | | | N/A | 47.00M | -2.60M | 20.40M | 20.28M | |
Shares Outstanding | | | 97.30M | 97.30M | 92.17M | 92.17M | 92.18M | |
Tangible Book Value per Share | | | -5.43 | -5.68 | -21.16 | 4.73 | 1.64 | |
Total Shareholders' Equity | | | 3.97B | 3.99B | 2.64B | 2.45B | 1.66B | |
|
TOTAL LIABILITIES AND EQUITY | | | 8.30B | 8.26B | 7.74B | 5.07B | 3.95B | |
|
Statistics | |
---|
Debt/Equity | | | 0.72 | 0.70 | 1.37 | 0.45 | 0.35 | |
Current Ratio | | | 1.85 | 1.85 | 1.51 | 1.61 | 1.40 | |
Return On Assets (ROA) | | | 2.46% | 2.12% | 4.00% | 17.30% | 10.49% | |
Return On Equity (ROE) | | | 5.14% | 4.39% | 11.74% | 35.77% | 25.03% | |
Return On Invested Capital (ROIC) | | | 4.36% | 4.33% | 5.50% | 21.39% | 24.13% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 4.84% | 4.78% | 5.61% | 22.12% | 26.27% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 15.14% | 15.17% | 17.99% | 45.77% | 60.01% | |