ASSETS | |
---|
Current Assets | |
---|
Cash | | | 1.18B | 850.00M | 545.00M | 1.04B | 870.00M | |
Cash Equivalents | | | N/A | N/A | N/A | N/A | N/A | |
Marketable Securities | | | 0.00 | 28.00M | 132.00M | 162.00M | 157.00M | |
Receivables | | | 2.85B | 2.65B | 2.06B | 1.72B | 1.67B | |
Inventories | | | 3.99B | 3.24B | 1.98B | 1.65B | 1.57B | |
Other Current Assets | | | 210.00M | 321.00M | 465.00M | 409.00M | 70.00M | |
Total Current Assets | | | 8.23B | 7.09B | 5.18B | 4.98B | 4.34B | |
|
Non-Current Assets | |
---|
PPE Net | | | 2.19B | 1.64B | 1.35B | 1.27B | 1.36B | |
Investments And Advances | | | 385.00M | 406.00M | 477.00M | 234.00M | 331.00M | |
Goodwill | | | 1.43B | 1.13B | 483.00M | 481.00M | 476.00M | |
Intangibles | | | 1.38B | 952.00M | 338.00M | 287.00M | 240.00M | |
Other Non-Current Assets | | | 347.00M | 323.00M | -42.00M | 403.00M | 476.00M | |
Total Non-Current Assets | | | 6.11B | 4.62B | 2.92B | 2.75B | 2.93B | |
|
TOTAL ASSETS | | | 14.34B | 11.71B | 8.10B | 7.73B | 7.27B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 217.00M | 215.00M | 128.00M | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 335.00M | 195.00M | 326.00M | 215.00M | 150.00M | |
Accrued Expenses | | | 349.00M | 353.00M | 317.00M | 248.00M | 266.00M | |
Accounts Payable | | | 1.15B | 1.22B | 931.00M | 809.00M | 700.00M | |
Other Current Liabilities | | | 4.73B | 3.47B | 1.96B | 2.07B | 1.77B | |
Total Current Liabilities | | | 6.78B | 5.46B | 3.67B | 3.34B | 2.89B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 1.87B | 1.50B | 517.00M | 706.00M | 873.00M | |
Deferred Taxes/Income | | | 356.00M | 260.00M | 78.00M | 38.00M | 4.00M | |
Other Non-Current Liabilities | | | 870.00M | 842.00M | 746.00M | 1.03B | 1.45B | |
Total Non-Current Liabilities | | | 3.51B | 2.93B | 1.61B | 1.98B | 2.49B | |
|
TOTAL LIABILITIES | | | 10.29B | 8.39B | 5.28B | 5.32B | 5.38B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 3.90B | 3.21B | 2.71B | 2.61B | 2.41B | |
Minority Interest | | | 414.00M | 327.00M | 271.00M | 203.00M | 165.00M | |
Common Shares | | | 112.00M | 112.00M | 112.00M | 112.00M | 112.00M | |
Treasury Stock | | | -4.00M | -5.00M | -6.00M | -9.00M | -13.00M | |
Other Shareholders' Equity | | | 23.00M | N/A | -232.00M | -299.00M | -601.00M | |
Shares Outstanding | | | 43.44M | 43.42M | 43.38M | 43.30M | 43.20M | |
Tangible Book Value per Share | | | 28.75 | 28.54 | 46.06 | 38.08 | 27.13 | |
Total Shareholders' Equity | | | 4.05B | 3.32B | 2.82B | 2.42B | 1.89B | |
|
TOTAL LIABILITIES AND EQUITY | | | 14.34B | 11.71B | 8.10B | 7.73B | 7.27B | |
|
Statistics | |
---|
Debt/Equity | | | 0.52 | 0.52 | 0.23 | 0.29 | 0.46 | |
Current Ratio | | | 1.21 | 1.30 | 1.41 | 1.49 | 1.50 | |
Return On Assets (ROA) | | | 5.00% | 4.57% | 5.85% | 3.76% | -0.37% | |
Return On Equity (ROE) | | | 17.70% | 16.13% | 16.81% | 12.04% | -1.43% | |
Return On Invested Capital (ROIC) | | | 13.55% | 9.90% | 12.21% | 10.74% | 7.56% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 13.55% | 9.94% | 12.57% | 11.15% | 7.84% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 21.19% | 14.68% | 15.43% | 13.62% | 9.45% | |