ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 579.20M | 379.20M | 165.90M | 342.81M | 203.44M | |
Marketable Securities | | | 31.80M | 36.70M | 30.90M | 18.18M | 14.21M | |
Receivables | | | 393.00M | 411.10M | 523.70M | 458.20M | 342.20M | |
Inventories | | | 868.00M | 1.04B | 1.18B | 892.83M | 557.28M | |
Other Current Assets | | | 97.10M | 93.20M | 123.70M | 84.79M | 92.18M | |
Total Current Assets | | | 1.97B | 1.96B | 2.02B | 1.80B | 1.21B | |
|
Non-Current Assets | |
---|
PPE Net | | | 2.20B | 2.08B | 1.71B | 1.31B | 971.55M | |
Investments And Advances | | | 103.30M | 114.80M | 150.90M | 60.85M | 34.12M | |
Goodwill | | | 3.46B | 3.45B | 1.72B | 1.36B | 1.23B | |
Intangibles | | | 1.97B | 2.06B | 1.28B | 1.10B | 991.84M | |
Other Non-Current Assets | | | 85.90M | 87.50M | 86.70M | 76.78M | 46.55M | |
Total Non-Current Assets | | | 7.83B | 7.79B | 4.95B | 3.90B | 3.28B | |
|
TOTAL ASSETS | | | 9.79B | 9.75B | 6.98B | 5.70B | 4.48B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 98.80M | 288.00M | 555.00M | 337.46M | 195.48M | |
Accrued Expenses | | | 125.10M | 92.30M | 166.50M | 208.38M | 132.34M | |
Accounts Payable | | | 226.30M | 306.50M | 303.00M | 281.90M | 188.78M | |
Other Current Liabilities | | | 526.80M | 643.20M | 778.90M | 719.42M | 354.49M | |
Total Current Liabilities | | | 977.00M | 1.33B | 1.80B | 1.55B | 871.09M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 4.43B | 5.02B | 1.99B | 1.74B | 1.89B | |
Deferred Taxes/Income | | | 426.90M | 442.30M | 235.20M | 182.04M | 120.38M | |
Other Non-Current Liabilities | | | 186.80M | 191.90M | 294.00M | 510.53M | 221.09M | |
Total Non-Current Liabilities | | | 6.15B | 6.35B | 3.18B | 2.89B | 2.58B | |
|
TOTAL LIABILITIES | | | 7.13B | 7.68B | 4.99B | 4.44B | 3.45B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 2.36B | 1.95B | 1.86B | 1.17B | 997.27M | |
Additional Paid In Capital | | | 243.70M | 45.20M | 44.60M | 43.31M | 41.99M | |
Minority Interest | | | 1.11B | 690.20M | 669.10M | 459.89M | 348.86M | |
Common Shares | | | 69.00M | 68.40M | 68.40M | 68.42M | 68.42M | |
Other Shareholders' Equity | | | N/A | 100.00K | 20.70M | -17.44M | -76.24M | |
Shares Outstanding | | | 68.90M | 68.42M | 68.42M | 68.42M | 68.42M | |
Tangible Book Value per Share | | | -40.09 | -50.25 | -14.79 | -17.50 | -17.42 | |
Total Shareholders' Equity | | | 2.67B | 2.07B | 1.99B | 1.26B | 1.03B | |
|
TOTAL LIABILITIES AND EQUITY | | | 9.79B | 9.75B | 6.98B | 5.70B | 4.48B | |
|
Statistics | |
---|
Debt/Equity | | | 1.66 | 2.43 | 1.00 | 1.38 | 1.83 | |
Current Ratio | | | 2.02 | 1.47 | 1.12 | 1.16 | 1.39 | |
Return On Assets (ROA) | | | 0.85% | 2.11% | 9.72% | 5.60% | 4.68% | |
Return On Equity (ROE) | | | 3.12% | 9.92% | 34.08% | 25.30% | 20.37% | |
Return On Invested Capital (ROIC) | | | 3.60% | 4.92% | 16.78% | 17.14% | 10.78% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 3.87% | 5.18% | 17.45% | 18.77% | 11.47% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 11.44% | 16.60% | 43.96% | 53.39% | 33.23% | |