ASSETS | |
---|
Current Assets | |
---|
Cash | | | 297.00M | 324.00M | 245.00M | 264.00M | 339.00M | |
Cash Equivalents | | | N/A | N/A | N/A | 1.00M | N/A | |
Marketable Securities | | | 465.00M | 284.00M | 243.00M | 13.00M | 76.00M | |
Receivables | | | 1.74B | 1.51B | 1.58B | 1.52B | 1.43B | |
Inventories | | | 1.43B | 1.27B | 1.42B | 1.38B | 1.20B | |
Other Current Assets | | | 287.00M | 220.00M | 213.00M | 228.00M | 258.00M | |
Total Current Assets | | | 4.21B | 3.62B | 3.71B | 3.41B | 3.30B | |
|
Non-Current Assets | |
---|
PPE Net | | | 2.38B | 2.24B | 2.29B | 2.30B | 2.22B | |
Investments And Advances | | | 153.00M | 319.00M | 339.00M | 334.00M | 215.00M | |
Goodwill | | | 3.52B | 3.20B | 3.42B | 3.50B | 3.29B | |
Intangibles | | | 1.31B | 1.26B | 1.22B | 1.36B | 1.25B | |
Other Non-Current Assets | | | 524.00M | 493.00M | 524.00M | 535.00M | 379.00M | |
Total Non-Current Assets | | | 7.89B | 7.51B | 7.80B | 8.03B | 7.36B | |
|
TOTAL ASSETS | | | 12.10B | 11.13B | 11.51B | 11.43B | 10.66B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 1.00M | 1.00M | |
Current Portion Of LT Debt. | | | 819.00M | 442.00M | 356.00M | 428.00M | 205.00M | |
Accrued Expenses | | | 253.00M | 170.00M | 164.00M | 235.00M | 211.00M | |
Accounts Payable | | | 1.12B | 891.00M | 861.00M | 1.01B | 809.00M | |
Other Current Liabilities | | | 643.00M | 558.00M | 590.00M | 650.00M | 570.00M | |
Total Current Liabilities | | | 2.83B | 2.06B | 1.97B | 2.32B | 1.80B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 3.93B | 4.46B | 4.65B | 4.24B | 4.25B | |
Deferred Taxes/Income | | | 287.00M | 232.00M | 270.00M | 285.00M | 310.00M | |
Other Non-Current Liabilities | | | 469.00M | 374.00M | 382.00M | 642.00M | 799.00M | |
Total Non-Current Liabilities | | | 4.69B | 5.07B | 5.31B | 5.18B | 5.37B | |
|
TOTAL LIABILITIES | | | 7.52B | 7.13B | 7.28B | 7.50B | 7.17B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 6.97B | 6.73B | 6.61B | 6.37B | 6.13B | |
Minority Interest | | | 0.00 | 5.00M | 5.00M | 12.00M | 18.00M | |
Common Shares | | | 92.00M | 92.00M | 92.00M | 92.00M | 92.00M | |
Other Shareholders' Equity | | | -2.48B | -2.83B | -2.47B | -2.53B | -2.73B | |
Shares Outstanding | | | 9.23M | 9.23M | 9.00M | 9.00M | 9.00M | |
Tangible Book Value per Share | | | -27.10 | -50.50 | -46.00 | -103.11 | -117.00 | |
Total Shareholders' Equity | | | 4.58B | 3.99B | 4.23B | 3.93B | 3.49B | |
|
TOTAL LIABILITIES AND EQUITY | | | 12.10B | 11.13B | 11.51B | 11.43B | 10.66B | |
|
Statistics | |
---|
Debt/Equity | | | 0.86 | 1.12 | 1.10 | 1.08 | 1.22 | |
Current Ratio | | | 1.49 | 1.75 | 1.88 | 1.47 | 1.84 | |
Return On Assets (ROA) | | | 9.01% | 8.02% | 7.44% | 7.18% | 6.97% | |
Return On Equity (ROE) | | | 23.81% | 22.36% | 20.23% | 20.90% | 21.29% | |
Return On Invested Capital (ROIC) | | | 13.14% | 10.70% | 10.02% | 10.50% | 10.14% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 13.83% | 11.05% | 10.28% | 10.51% | 10.23% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 30.64% | 22.45% | 20.56% | 22.55% | 21.17% | |