ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 377.10M | 317.40M | 280.00M | 401.00M | 429.00M | |
Marketable Securities | | | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | |
Receivables | | | 1.15B | 1.07B | 998.00M | 934.00M | 881.00M | |
Inventories | | | 911.80M | 854.40M | 665.00M | 686.00M | 712.00M | |
Other Current Assets | | | 207.30M | 206.20M | 201.00M | 195.00M | 192.00M | |
Total Current Assets | | | 2.64B | 2.45B | 2.15B | 2.22B | 2.21B | |
|
Non-Current Assets | |
---|
PPE Net | | | 994.90M | 1.12B | 1.01B | 996.00M | 997.00M | |
Investments And Advances | | | N/A | N/A | N/A | N/A | N/A | |
Goodwill | | | 6.67B | 6.67B | 6.67B | 6.67B | 6.66B | |
Intangibles | | | 3.87B | 4.04B | 4.79B | 5.70B | 6.69B | |
Other Non-Current Assets | | | 2.03B | 1.91B | 1.86B | 1.85B | 1.79B | |
Total Non-Current Assets | | | 13.57B | 13.75B | 14.33B | 15.21B | 16.14B | |
|
TOTAL ASSETS | | | 16.21B | 16.20B | 16.48B | 17.43B | 18.35B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | N/A | 0.00 | 1.32B | 609.00M | 1.36B | |
Accrued Expenses | | | 1.09B | 932.80M | 751.00M | 744.00M | 787.00M | |
Accounts Payable | | | 304.70M | 344.70M | 292.00M | 247.00M | 226.00M | |
Other Current Liabilities | | | 93.70M | 121.50M | 43.00M | 38.00M | 0.00 | |
Total Current Liabilities | | | 1.49B | 1.40B | 2.41B | 1.64B | 2.38B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 7.56B | 7.69B | 7.58B | 8.87B | 8.95B | |
Deferred Taxes/Income | | | 40.70M | 39.80M | 44.00M | 319.00M | 706.00M | |
Other Non-Current Liabilities | | | 1.14B | 1.18B | 1.11B | 1.01B | 1.04B | |
Total Non-Current Liabilities | | | 8.75B | 8.91B | 8.73B | 10.20B | 10.69B | |
|
TOTAL LIABILITIES | | | 10.23B | 10.30B | 11.14B | 11.84B | 13.06B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 4.58B | 4.18B | 3.39B | 3.43B | 3.21B | |
Additional Paid In Capital | | | 2.39B | 2.54B | 2.40B | 2.67B | 2.68B | |
Minority Interest | | | N/A | N/A | N/A | N/A | N/A | |
Common Shares | | | 600.00K | 600.00K | 0.00 | 0.00 | 0.00 | |
Treasury Stock | | | -975.00M | -796.30M | -434.00M | -501.00M | -582.00M | |
Other Shareholders' Equity | | | -16.60M | -20.60M | -26.00M | -22.00M | -21.00M | |
Shares Outstanding | | | 552.48M | 554.50M | 274.00M | 245.00M | 238.00M | |
Tangible Book Value per Share | | | -8.26 | -8.70 | -22.37 | -27.68 | -33.87 | |
Total Shareholders' Equity | | | 5.98B | 5.89B | 5.34B | 5.59B | 5.29B | |
|
TOTAL LIABILITIES AND EQUITY | | | 16.21B | 16.20B | 16.48B | 17.43B | 18.35B | |
|
Statistics | |
---|
Debt/Equity | | | 1.27 | 1.30 | 1.42 | 1.59 | 1.69 | |
Current Ratio | | | 1.78 | 1.75 | 0.89 | 1.35 | 0.93 | |
Return On Assets (ROA) | | | 9.50% | 7.94% | 2.12% | 3.27% | 1.94% | |
Return On Equity (ROE) | | | 25.76% | 21.81% | 6.55% | 10.21% | 6.73% | |
Return On Invested Capital (ROIC) | | | 10.44% | 8.94% | 5.00% | 3.09% | 3.30% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 10.72% | 9.14% | 5.11% | 3.17% | 3.39% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 40.46% | 35.14% | 30.33% | 16.18% | 24.00% | |