ASSETS | |
---|
Current Assets | |
---|
Cash | | | N/A | 10.80M | 6.20M | 63.60M | 135.00M | |
Cash Equivalents | | | 54.40M | 300.00K | 400.00K | 1.10M | 1.00M | |
Receivables | | | 1.32B | 1.35B | 901.70M | 881.80M | 780.00M | |
Inventories | | | 394.10M | 512.10M | 406.20M | 282.60M | 251.00M | |
Other Current Assets | | | 230.10M | 321.60M | 495.60M | 294.40M | 113.00M | |
Total Current Assets | | | 2.00B | 2.19B | 1.81B | 1.52B | 1.28B | |
|
Non-Current Assets | |
---|
PPE Net | | | 3.73B | 3.76B | 3.05B | 3.21B | 3.33B | |
Goodwill | | | 2.71B | 2.72B | 2.73B | 2.72B | 2.71B | |
Intangibles | | | 3.62B | 3.39B | 2.27B | 2.34B | 1.47B | |
Other Non-Current Assets | | | 777.70M | 682.00M | 761.20M | 965.90M | 1.07B | |
Total Non-Current Assets | | | 10.84B | 10.55B | 8.82B | 9.24B | 8.58B | |
|
TOTAL ASSETS | | | 12.84B | 12.74B | 10.63B | 10.76B | 9.86B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 12.60M | 159.60M | 10.10M | 0.00 | 2.00M | |
Current Portion Of LT Debt. | | | 503.10M | 1.58B | 1.20B | 92.60M | 63.00M | |
Accrued Expenses | | | N/A | 229.10M | 162.00M | 164.40M | 183.00M | |
Accounts Payable | | | 1.06B | 926.20M | 770.80M | 681.70M | 667.00M | |
Other Current Liabilities | | | 445.00M | 425.90M | 393.80M | 534.40M | 400.00M | |
Total Current Liabilities | | | 2.02B | 3.32B | 2.53B | 1.47B | 1.31B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 7.42B | 6.43B | 5.62B | 6.77B | 6.04B | |
Deferred Taxes/Income | | | 811.50M | 809.70M | 780.30M | 829.60M | 848.00M | |
Other Non-Current Liabilities | | | 301.90M | 342.40M | 207.70M | 314.40M | 449.00M | |
Total Non-Current Liabilities | | | 8.64B | 7.69B | 6.73B | 8.03B | 7.43B | |
|
TOTAL LIABILITIES | | | 10.67B | 11.01B | 9.27B | 9.51B | 8.75B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 1.08B | 789.10M | 421.90M | 292.30M | 211.00M | |
Additional Paid In Capital | | | 17.40M | 17.40M | 17.40M | 17.40M | 17.00M | |
Minority Interest | | | 109.10M | 110.80M | 126.20M | 123.20M | 102.00M | |
Common Shares | | | 1.05B | 914.60M | 916.20M | 965.20M | 1.02B | |
Other Shareholders' Equity | | | 36.80M | 17.20M | 10.80M | -20.90M | -134.00M | |
Shares Outstanding | | | 233.64M | 230.68M | 230.94M | 239.26M | 248.00M | |
Tangible Book Value per Share | | | -17.79 | -18.99 | -15.78 | -15.91 | -12.37 | |
Total Shareholders' Equity | | | 2.17B | 1.73B | 1.36B | 1.26B | 1.11B | |
|
TOTAL LIABILITIES AND EQUITY | | | 12.84B | 12.74B | 10.63B | 10.76B | 9.86B | |
|
Statistics | |
---|
Debt/Equity | | | 3.42 | 3.82 | 4.15 | 5.39 | 5.42 | |
Current Ratio | | | 0.99 | 0.66 | 0.71 | 1.03 | 0.97 | |
Return On Assets (ROA) | | | 5.58% | 5.11% | 5.64% | 5.37% | 6.15% | |
Return On Equity (ROE) | | | 32.97% | 37.67% | 44.18% | 46.07% | 54.54% | |
Return On Invested Capital (ROIC) | | | 9.59% | 10.26% | 10.64% | 9.37% | 9.94% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 9.64% | 10.26% | 10.64% | 9.37% | 9.94% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 23.37% | 28.29% | 27.82% | 20.59% | 19.45% | |