ASSETS | |
---|
Current Assets | |
---|
Cash | | | N/A | N/A | N/A | N/A | 1.57B | |
Cash Equivalents | | | 583.00M | 1.12B | 931.70M | 1.18B | 0.00 | |
Marketable Securities | | | 24.00M | 22.40M | 19.10M | 9.40M | 6.80M | |
Receivables | | | 165.00M | 196.90M | 255.10M | 305.30M | 289.00M | |
Inventories | | | 1.16B | 1.16B | 1.14B | 1.10B | 960.20M | |
Other Current Assets | | | 389.00M | 536.00M | 389.00M | 377.90M | 361.10M | |
Total Current Assets | | | 2.32B | 3.03B | 2.74B | 2.98B | 3.19B | |
|
Non-Current Assets | |
---|
PPE Net | | | 1.59B | 1.65B | 1.69B | 1.69B | 1.70B | |
Investments And Advances | | | 27.00M | 23.40M | 46.50M | 40.80M | 32.70M | |
Goodwill | | | 1.68B | 1.68B | 1.65B | 1.65B | 1.65B | |
Intangibles | | | 560.00M | 565.50M | 561.70M | 528.20M | 505.60M | |
Other Non-Current Assets | | | 66.00M | 63.00M | 60.20M | 68.90M | 67.30M | |
Total Non-Current Assets | | | 3.92B | 3.98B | 4.01B | 3.98B | 3.96B | |
|
TOTAL ASSETS | | | 6.24B | 7.01B | 6.75B | 6.96B | 7.15B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 272.00M | 316.70M | 16.70M | 0.00 | 550.00M | |
Current Portion Of LT Debt. | | | 243.00M | 246.40M | 243.60M | 238.90M | 229.70M | |
Accrued Expenses | | | N/A | 1.30M | 1.30M | 1.30M | 1.30M | |
Accounts Payable | | | 1.44B | 2.15B | 1.97B | 2.04B | 1.78B | |
Other Current Liabilities | | | 742.00M | 883.10M | 851.10M | 864.40M | 929.60M | |
Total Current Liabilities | | | 2.70B | 3.60B | 3.08B | 3.14B | 3.50B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 1.75B | 1.50B | 1.81B | 1.82B | 1.79B | |
Deferred Taxes/Income | | | 165.00M | 198.50M | 164.90M | 164.90M | 164.60M | |
Other Non-Current Liabilities | | | 170.00M | 175.30M | 167.40M | 266.50M | 330.30M | |
Total Non-Current Liabilities | | | 2.10B | 1.89B | 2.16B | 2.26B | 2.29B | |
|
TOTAL LIABILITIES | | | 4.80B | 5.49B | 5.24B | 5.40B | 5.78B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 434.00M | 512.60M | 517.70M | 563.30M | 375.20M | |
Additional Paid In Capital | | | 987.00M | 986.80M | 971.00M | 971.00M | 971.20M | |
Minority Interest | | | 16.00M | 16.50M | 10.90M | 8.20M | 4.90M | |
Common Shares | | | 28.00M | 27.80M | 26.90M | 26.80M | 26.60M | |
Other Shareholders' Equity | | | -6.00M | -5.50M | -3.90M | -5.70M | -4.50M | |
Shares Outstanding | | | 27.00M | 27.22M | 26.73M | 26.69M | 26.54M | |
Tangible Book Value per Share | | | -29.52 | -26.58 | -26.35 | -23.49 | -29.82 | |
Total Shareholders' Equity | | | 1.44B | 1.52B | 1.51B | 1.56B | 1.37B | |
|
TOTAL LIABILITIES AND EQUITY | | | 6.24B | 7.01B | 6.75B | 6.96B | 7.15B | |
|
Statistics | |
---|
Debt/Equity | | | 1.40 | 1.20 | 1.21 | 1.17 | 1.71 | |
Current Ratio | | | 0.86 | 0.84 | 0.89 | 0.95 | 0.91 | |
Return On Assets (ROA) | | | 1.74% | 0.71% | -0.47% | 2.30% | 0.02% | |
Return On Equity (ROE) | | | 7.52% | 3.27% | -2.12% | 10.31% | 0.09% | |
Return On Invested Capital (ROIC) | | | 2.93% | 3.00% | 4.10% | 4.66% | 3.36% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 3.48% | 4.33% | 5.53% | 6.77% | 3.37% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 11.55% | 32.72% | 29.14% | 39.92% | 6.93% | |