ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 519.71M | N/A | N/A | N/A | N/A | |
Marketable Securities | | | N/A | 756.21M | 279.24M | 358.75M | 146.19M | |
Receivables | | | 409.84M | 498.81M | 838.89M | 666.19M | 481.01M | |
Inventories | | | 593.36M | 582.64M | 730.09M | 477.26M | 349.62M | |
Other Current Assets | | | 215.88M | 80.19M | 78.58M | 52.01M | 24.82M | |
Total Current Assets | | | 1.74B | 1.92B | 1.93B | 1.55B | 1.00B | |
|
Non-Current Assets | |
---|
PPE Net | | | 2.11B | 2.06B | 1.80B | 1.49B | 996.47M | |
Investments And Advances | | | 11.56M | 10.70M | 13.05M | 8.41M | 7.40M | |
Goodwill | | | N/A | 790.73M | 764.78M | 668.76M | 234.47M | |
Intangibles | | | 1.04B | 257.02M | 267.23M | 246.03M | 111.88M | |
Other Non-Current Assets | | | 51.04M | 44.49M | 40.79M | 46.76M | 47.70M | |
Total Non-Current Assets | | | 3.21B | 3.16B | 2.88B | 2.46B | 1.40B | |
|
TOTAL ASSETS | | | 4.95B | 5.08B | 4.81B | 4.01B | 2.40B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 68.84M | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 211.85M | 181.68M | 87.55M | 74.00M | 52.91M | |
Accrued Expenses | | | 257.04M | 166.69M | 174.43M | 145.29M | 118.88M | |
Accounts Payable | | | 469.27M | 510.11M | 493.85M | 433.18M | 217.83M | |
Other Current Liabilities | | | 63.00M | 166.21M | 210.66M | 130.48M | 65.65M | |
Total Current Liabilities | | | 1.00B | 1.09B | 966.50M | 782.95M | 455.28M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 1.69B | 1.77B | 1.67B | 1.35B | 215.51M | |
Deferred Taxes/Income | | | 83.78M | 82.18M | 87.78M | 70.49M | 38.68M | |
Other Non-Current Liabilities | | | 117.86M | 119.84M | 121.40M | 149.83M | 143.00M | |
Total Non-Current Liabilities | | | 1.90B | 1.98B | 1.89B | 1.58B | 401.95M | |
|
TOTAL LIABILITIES | | | 2.90B | 3.07B | 2.86B | 2.36B | 857.22M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 1.99B | 1.97B | 1.96B | 1.86B | 1.74B | |
Additional Paid In Capital | | | 172.66M | 172.66M | 172.66M | 172.66M | 172.66M | |
Minority Interest | | | 5.60M | 5.52M | 5.48M | 6.05M | 4.75M | |
Common Shares | | | 80.00M | 80.00M | 80.00M | 80.00M | 80.00M | |
Other Shareholders' Equity | | | -186.76M | -211.00M | -261.08M | -284.75M | -274.48M | |
Shares Outstanding | | | 20.00M | 20.00M | 20.00M | 20.00M | 20.00M | |
Tangible Book Value per Share | | | 50.52 | 47.96 | 46.08 | 37.05 | 59.80 | |
Total Shareholders' Equity | | | 2.05B | 2.01B | 1.95B | 1.66B | 1.54B | |
|
TOTAL LIABILITIES AND EQUITY | | | 4.95B | 5.08B | 4.81B | 4.01B | 2.40B | |
|
Statistics | |
---|
Debt/Equity | | | 0.82 | 0.92 | 0.86 | 0.81 | 0.14 | |
Current Ratio | | | 1.74 | 1.75 | 1.99 | 1.99 | 2.20 | |
Return On Assets (ROA) | | | 0.97% | 1.72% | 7.15% | 4.71% | 6.72% | |
Return On Equity (ROE) | | | 2.34% | 4.34% | 17.60% | 11.42% | 10.45% | |
Return On Invested Capital (ROIC) | | | 2.89% | 3.34% | 9.61% | 5.60% | 8.25% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 3.33% | 4.11% | 10.36% | 6.30% | 8.93% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 4.78% | 6.02% | 14.58% | 9.24% | 11.05% | |