ASSETS | |
---|
Current Assets | |
---|
Cash | | | 78.50M | 20.00M | 13.00M | 12.00M | 11.00M | |
Receivables | | | 2.93B | 2.55B | 2.44B | 2.34B | 1.63B | |
Inventories | | | 3.89B | 3.31B | 3.39B | 3.43B | 1.84B | |
Other Current Assets | | | 239.70M | 268.10M | 228.00M | 240.00M | 100.00M | |
Total Current Assets | | | 7.14B | 6.15B | 6.07B | 6.02B | 3.58B | |
|
Non-Current Assets | |
---|
PPE Net | | | 5.39B | 3.66B | 2.97B | 2.76B | 2.03B | |
Goodwill | | | 3.48B | 2.42B | 2.30B | 2.28B | 1.35B | |
Intangibles | | | 1.69B | 971.10M | 1.03B | 1.20B | 796.00M | |
Other Non-Current Assets | | | 185.00M | 186.20M | 131.00M | 123.00M | 86.00M | |
Total Non-Current Assets | | | 10.75B | 7.24B | 6.43B | 6.36B | 4.27B | |
|
TOTAL ASSETS | | | 17.88B | 13.39B | 12.50B | 12.38B | 7.85B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 221.90M | 147.20M | 103.00M | 80.00M | 49.00M | |
Accrued Expenses | | | 1.13B | 1.02B | 997.00M | 994.00M | 702.00M | |
Accounts Payable | | | 3.17B | 2.59B | 2.45B | 2.56B | 1.78B | |
Other Current Liabilities | | | N/A | N/A | N/A | N/A | N/A | |
Total Current Liabilities | | | 4.52B | 3.76B | 3.55B | 3.63B | 2.53B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 6.77B | 3.90B | 3.91B | 4.28B | 2.50B | |
Deferred Taxes/Income | | | 887.10M | 497.90M | 446.00M | 424.00M | 140.00M | |
Other Non-Current Liabilities | | | 1.24B | 1.11B | 847.00M | 746.00M | 577.00M | |
Total Non-Current Liabilities | | | 8.89B | 5.51B | 5.20B | 5.45B | 3.21B | |
|
TOTAL LIABILITIES | | | 13.41B | 9.27B | 8.75B | 9.08B | 5.74B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 1.64B | 1.30B | 867.00M | 470.00M | 357.00M | |
Additional Paid In Capital | | | 2.83B | 2.82B | 2.86B | 2.82B | 1.75B | |
Common Shares | | | 1.50M | 1.50M | 2.00M | 2.00M | 1.00M | |
Other Shareholders' Equity | | | -3.20M | 4.00M | 14.00M | 11.00M | -5.00M | |
Shares Outstanding | | | 154.90M | 154.20M | 155.00M | 154.00M | 133.00M | |
Tangible Book Value per Share | | | -4.49 | 4.78 | 2.69 | -1.14 | -0.34 | |
Total Shareholders' Equity | | | 4.47B | 4.13B | 3.75B | 3.30B | 2.11B | |
|
TOTAL LIABILITIES AND EQUITY | | | 17.88B | 13.39B | 12.50B | 12.38B | 7.85B | |
|
Statistics | |
---|
Debt/Equity | | | 1.51 | 0.95 | 1.04 | 1.30 | 1.19 | |
Current Ratio | | | 1.58 | 1.64 | 1.71 | 1.66 | 1.42 | |
Return On Assets (ROA) | | | 1.90% | 3.25% | 3.18% | 0.91% | 0.52% | |
Return On Equity (ROE) | | | 7.61% | 10.56% | 10.60% | 3.42% | 1.95% | |
Return On Invested Capital (ROIC) | | | 4.50% | 6.31% | 6.30% | 2.75% | 3.32% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 4.50% | 6.31% | 6.30% | 2.75% | 3.32% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 7.33% | 9.74% | 10.04% | 4.57% | 5.58% | |