ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 355.00M | 367.00M | 169.00M | 149.82M | 534.44M | |
Marketable Securities | | | 147.00M | 62.52M | 84.65M | 60.51M | 87.35M | |
Receivables | | | 1.04B | 1.05B | 963.53M | 940.43M | 892.08M | |
Inventories | | | 137.00M | 101.81M | 104.53M | 104.92M | 92.82M | |
Other Current Assets | | | 273.00M | 247.42M | 223.28M | 183.27M | 179.12M | |
Total Current Assets | | | 1.96B | 1.83B | 1.54B | 1.44B | 1.79B | |
|
Non-Current Assets | |
---|
PPE Net | | | 4.99B | 5.00B | 4.99B | 3.73B | 3.64B | |
Investments And Advances | | | 463.00M | 257.95M | 213.24M | 212.33M | 151.70M | |
Goodwill | | | 1.09B | 1.09B | 1.09B | 1.30B | 1.29B | |
Intangibles | | | 1.52B | 1.60B | 1.65B | 1.61B | 1.67B | |
Other Non-Current Assets | | | 87.00M | 76.38M | 63.13M | 52.42M | 38.59M | |
Total Non-Current Assets | | | 8.15B | 8.03B | 8.01B | 6.91B | 6.79B | |
|
TOTAL ASSETS | | | 10.11B | 9.85B | 9.56B | 8.35B | 8.57B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 82.00K | 60.05M | 521.66M | 803.51M | |
Current Portion Of LT Debt. | | | 548.00M | 315.58M | 283.65M | 459.14M | 910.74M | |
Accrued Expenses | | | 223.00M | 307.59M | 313.78M | 323.17M | 332.59M | |
Accounts Payable | | | 1.00B | 381.00K | 927.00M | N/A | N/A | |
Other Current Liabilities | | | 399.00M | 1.27B | 1.19B | 1.11B | 893.62M | |
Total Current Liabilities | | | 2.17B | 1.89B | 1.85B | 2.41B | 2.94B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 2.28B | 2.33B | 2.42B | 1.57B | 1.65B | |
Deferred Taxes/Income | | | 45.00M | 34.22M | 59.42M | 44.44M | 24.56M | |
Other Non-Current Liabilities | | | 598.00M | 608.67M | 631.75M | 728.60M | 840.09M | |
Total Non-Current Liabilities | | | 2.92B | 2.98B | 3.11B | 2.34B | 2.52B | |
|
TOTAL LIABILITIES | | | 5.10B | 4.87B | 4.96B | 4.75B | 5.46B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 3.22B | 3.21B | 2.82B | 1.76B | 1.32B | |
Additional Paid In Capital | | | 1.10B | 1.10B | 1.10B | 1.10B | 1.10B | |
Minority Interest | | | 2.00M | 2.29M | 2.14M | 2.13M | 2.10M | |
Common Shares | | | 1.45B | 1.45B | 1.45B | 1.45B | 1.45B | |
Treasury Stock | | | -8.00M | -7.80M | -7.80M | -7.80M | -7.80M | |
Other Shareholders' Equity | | | -753.00M | -762.76M | -763.31M | -712.20M | -743.77M | |
Shares Outstanding | | | 664.08M | 664.08M | 664.08M | 664.08M | 664.08M | |
Tangible Book Value per Share | | | 3.60 | 3.45 | 2.79 | 1.03 | 0.24 | |
Total Shareholders' Equity | | | 5.01B | 4.99B | 4.60B | 3.59B | 3.11B | |
|
TOTAL LIABILITIES AND EQUITY | | | 10.11B | 9.85B | 9.56B | 8.35B | 8.57B | |
|
Statistics | |
---|
Debt/Equity | | | 0.46 | 0.47 | 0.54 | 0.58 | 0.79 | |
Current Ratio | | | 0.90 | 0.97 | 0.84 | 0.60 | 0.61 | |
Return On Assets (ROA) | | | 6.33% | 6.35% | 6.75% | 7.60% | 5.30% | |
Return On Equity (ROE) | | | 12.78% | 12.55% | 14.03% | 17.65% | 14.60% | |
Return On Invested Capital (ROIC) | | | 8.76% | 8.66% | 9.45% | 10.89% | 9.26% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 9.35% | 9.16% | 9.77% | 11.26% | 10.25% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 14.43% | 14.25% | 15.38% | 21.07% | 20.84% | |