ASSETS | |
---|
Current Assets | |
---|
Cash | | | 883.00M | 667.00M | 664.00M | 1.45B | 1.00B | |
Cash Equivalents | | | 1.13B | 1.38B | 928.00M | 834.00M | 584.00M | |
Marketable Securities | | | N/A | N/A | 57.00M | 109.00M | 40.00M | |
Receivables | | | 1.61B | 1.57B | 1.69B | 1.70B | 1.36B | |
Inventories | | | 1.35B | 1.21B | 1.40B | 1.28B | 881.00M | |
Other Current Assets | | | 20.00M | 32.00M | 79.00M | 113.00M | 231.00M | |
Total Current Assets | | | 5.00B | 4.86B | 4.76B | 5.38B | 4.06B | |
|
Non-Current Assets | |
---|
PPE Net | | | 4.23B | 3.73B | 3.43B | 3.03B | 2.83B | |
Investments And Advances | | | 133.00M | 126.00M | 128.00M | 132.00M | 122.00M | |
Goodwill | | | 3.07B | 3.04B | 2.65B | 1.93B | 1.93B | |
Intangibles | | | 2.37B | 2.42B | 2.18B | 1.52B | 1.43B | |
Other Non-Current Assets | | | 159.00M | 159.00M | 167.00M | 155.00M | 159.00M | |
Total Non-Current Assets | | | 10.21B | 9.66B | 8.75B | 6.92B | 6.65B | |
|
TOTAL ASSETS | | | 15.21B | 14.52B | 13.51B | 12.30B | 10.71B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 389.00M | 442.00M | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 874.00M | 152.00M | 256.00M | 82.00M | 134.00M | |
Accrued Expenses | | | 285.00M | 261.00M | 280.00M | 275.00M | 210.00M | |
Accounts Payable | | | 1.07B | 1.04B | 1.15B | 1.27B | 987.00M | |
Other Current Liabilities | | | 253.00M | 241.00M | 283.00M | 362.00M | 249.00M | |
Total Current Liabilities | | | 2.49B | 2.08B | 2.41B | 1.99B | 1.58B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 3.68B | 3.73B | 2.56B | 2.68B | 2.66B | |
Deferred Taxes/Income | | | 435.00M | 436.00M | 362.00M | 342.00M | 320.00M | |
Other Non-Current Liabilities | | | 847.00M | 813.00M | 840.00M | 936.00M | 913.00M | |
Total Non-Current Liabilities | | | 5.20B | 5.24B | 3.80B | 4.00B | 3.94B | |
|
TOTAL LIABILITIES | | | 7.68B | 7.31B | 6.21B | 6.00B | 5.52B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 4.62B | 4.54B | 4.45B | 3.63B | 2.49B | |
Additional Paid In Capital | | | 1.12B | 1.07B | 1.07B | 1.27B | 1.27B | |
Minority Interest | | | 235.00M | 252.00M | 39.00M | 47.00M | 48.00M | |
Common Shares | | | 761.00M | 750.00M | 750.00M | 767.00M | 767.00M | |
Treasury Stock | | | -22.00M | -21.00M | -20.00M | -305.00M | -6.00M | |
Other Shareholders' Equity | | | 1.05B | 870.00M | 1.05B | 943.00M | 668.00M | |
Shares Outstanding | | | 75.80M | 74.81M | 74.81M | 73.96M | 76.68M | |
Tangible Book Value per Share | | | 27.47 | 23.35 | 32.98 | 38.68 | 23.75 | |
Total Shareholders' Equity | | | 7.53B | 7.20B | 7.30B | 6.30B | 5.19B | |
|
TOTAL LIABILITIES AND EQUITY | | | 15.21B | 14.52B | 13.51B | 12.30B | 10.71B | |
|
Statistics | |
---|
Debt/Equity | | | 0.49 | 0.57 | 0.41 | 0.43 | 0.51 | |
Current Ratio | | | 2.01 | 2.34 | 1.98 | 2.70 | 2.57 | |
Return On Assets (ROA) | | | 2.22% | 2.77% | 7.02% | 10.51% | 2.84% | |
Return On Equity (ROE) | | | 4.49% | 5.58% | 13.00% | 20.51% | 5.86% | |
Return On Invested Capital (ROIC) | | | 3.82% | 4.09% | 8.81% | 7.63% | 4.34% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 4.20% | 4.58% | 9.63% | 8.40% | 4.66% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 7.91% | 8.75% | 17.76% | 13.28% | 7.71% | |