ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 340.90M | 329.21M | 456.93M | 562.00M | 403.00M | |
Marketable Securities | | | N/A | N/A | N/A | N/A | N/A | |
Receivables | | | 500.50M | 495.31M | 457.05M | 535.00M | 347.00M | |
Inventories | | | 671.50M | 638.08M | 607.05M | 813.00M | 475.00M | |
Other Current Assets | | | 157.30M | 153.70M | 456.30M | 425.00M | 88.00M | |
Total Current Assets | | | 1.67B | 1.62B | 1.98B | 2.33B | 1.31B | |
|
Non-Current Assets | |
---|
PPE Net | | | 1.73B | 1.71B | 1.55B | 1.49B | 721.00M | |
Goodwill | | | 3.94B | 3.94B | 3.95B | 4.41B | 794.00M | |
Intangibles | | | 1.05B | 1.09B | 1.28B | 1.84B | 335.00M | |
Other Non-Current Assets | | | 38.00M | 36.60M | 58.99M | 65.00M | 29.00M | |
Total Non-Current Assets | | | 6.76B | 6.78B | 6.84B | 7.80B | 1.88B | |
|
TOTAL ASSETS | | | 8.43B | 8.39B | 8.81B | 10.14B | 3.19B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | N/A | 1.90M | 1.88M | 152.00M | N/A | |
Accrued Expenses | | | 212.70M | 248.27M | 281.28M | 268.00M | 176.00M | |
Accounts Payable | | | 174.60M | 193.26M | 134.21M | 172.00M | 131.00M | |
Other Current Liabilities | | | 125.30M | 81.75M | 96.63M | 169.00M | 72.00M | |
Total Current Liabilities | | | 512.60M | 525.18M | 514.00M | 762.00M | 379.00M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 4.00B | 4.00B | 4.60B | 5.63B | 937.00M | |
Deferred Taxes/Income | | | 54.70M | 70.19M | 190.14M | 391.00M | 64.00M | |
Other Non-Current Liabilities | | | 112.20M | 108.24M | 103.45M | 135.00M | 98.00M | |
Total Non-Current Liabilities | | | 4.17B | 4.18B | 4.89B | 6.16B | 1.10B | |
|
TOTAL LIABILITIES | | | 4.68B | 4.70B | 5.40B | 6.92B | 1.48B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 1.43B | 1.38B | 1.15B | 1.03B | 880.00M | |
Additional Paid In Capital | | | 2.39B | 2.39B | 2.31B | 2.21B | 880.00M | |
Common Shares | | | 1.50M | 1.51M | 1.51M | 1.00M | 1.00M | |
Treasury Stock | | | -7.10M | -7.11M | -7.11M | -7.00M | -7.00M | |
Other Shareholders' Equity | | | -68.70M | -72.12M | -42.93M | -13.00M | -40.00M | |
Shares Outstanding | | | 151.30M | 151.12M | 150.36M | 149.00M | 136.00M | |
Tangible Book Value per Share | | | -8.19 | -8.89 | -12.10 | -20.35 | 4.30 | |
Total Shareholders' Equity | | | 3.75B | 3.69B | 3.41B | 3.22B | 1.71B | |
|
TOTAL LIABILITIES AND EQUITY | | | 8.43B | 8.39B | 8.81B | 10.14B | 3.19B | |
|
Statistics | |
---|
Debt/Equity | | | 1.07 | 1.08 | 1.35 | 1.75 | 0.55 | |
Current Ratio | | | 3.26 | 3.08 | 3.85 | 3.06 | 3.46 | |
Return On Assets (ROA) | | | 3.68% | 3.49% | 2.05% | 2.06% | 12.82% | |
Return On Equity (ROE) | | | 8.28% | 7.93% | 5.30% | 6.49% | 23.87% | |
Return On Invested Capital (ROIC) | | | 6.20% | 6.19% | 4.72% | 4.67% | 17.89% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 6.48% | 6.46% | 5.00% | 4.97% | 20.89% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 18.98% | 19.44% | 14.99% | 17.07% | 39.29% | |