ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 367.00M | 169.00M | 149.82M | 534.44M | 210.88M | |
Marketable Securities | | | 62.52M | 84.65M | 60.51M | 87.35M | 164.82M | |
Receivables | | | 1.05B | 963.53M | 940.43M | 892.08M | 890.88M | |
Inventories | | | 101.81M | 104.53M | 104.92M | 92.82M | 90.76M | |
Other Current Assets | | | 247.42M | 223.28M | 183.27M | 179.12M | 152.40M | |
Total Current Assets | | | 1.83B | 1.54B | 1.44B | 1.79B | 1.51B | |
|
Non-Current Assets | |
---|
PPE Net | | | 5.00B | 4.99B | 3.73B | 3.64B | 3.61B | |
Investments And Advances | | | 257.95M | 213.24M | 212.33M | 151.70M | 29.27M | |
Goodwill | | | 1.09B | 1.09B | 1.30B | 1.29B | 1.28B | |
Intangibles | | | 1.60B | 1.65B | 1.61B | 1.67B | 1.68B | |
Other Non-Current Assets | | | 76.38M | 63.13M | 52.42M | 38.59M | 101.71M | |
Total Non-Current Assets | | | 8.03B | 8.01B | 6.91B | 6.79B | 6.70B | |
|
TOTAL ASSETS | | | 9.85B | 9.56B | 8.35B | 8.57B | 8.21B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 82.00K | 60.05M | 521.66M | 803.51M | 22.00K | |
Current Portion Of LT Debt. | | | 315.58M | 283.65M | 459.14M | 910.74M | 903.41M | |
Accrued Expenses | | | 307.59M | 313.78M | 323.17M | 332.59M | 318.28M | |
Accounts Payable | | | 381.00K | 927.00M | N/A | N/A | 685.77M | |
Other Current Liabilities | | | 1.27B | 1.19B | 1.11B | 893.62M | 826.73M | |
Total Current Liabilities | | | 1.89B | 1.85B | 2.41B | 2.94B | 2.05B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 2.33B | 2.42B | 1.57B | 1.65B | 2.49B | |
Deferred Taxes/Income | | | 34.22M | 59.42M | 44.44M | 24.56M | 4.07M | |
Other Non-Current Liabilities | | | 608.67M | 631.75M | 728.60M | 840.09M | 871.43M | |
Total Non-Current Liabilities | | | 2.98B | 3.11B | 2.34B | 2.52B | 3.37B | |
|
TOTAL LIABILITIES | | | 4.87B | 4.96B | 4.75B | 5.46B | 5.42B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 3.21B | 2.82B | 1.76B | 1.32B | 1.03B | |
Additional Paid In Capital | | | 1.10B | 1.10B | 1.10B | 1.10B | 1.10B | |
Minority Interest | | | 2.29M | 2.14M | 2.13M | 2.10M | 2.15M | |
Common Shares | | | 1.45B | 1.45B | 1.45B | 1.45B | 1.45B | |
Treasury Stock | | | -7.80M | -7.80M | -7.80M | -7.80M | -7.80M | |
Other Shareholders' Equity | | | -762.76M | -763.31M | -712.20M | -743.77M | -776.86M | |
Shares Outstanding | | | 664.08M | 664.08M | 664.08M | 664.08M | 664.08M | |
Tangible Book Value per Share | | | 3.45 | 2.79 | 1.03 | 0.24 | -0.26 | |
Total Shareholders' Equity | | | 4.99B | 4.60B | 3.59B | 3.11B | 2.79B | |
|
TOTAL LIABILITIES AND EQUITY | | | 9.85B | 9.56B | 8.35B | 8.57B | 8.21B | |
|
Statistics | |
---|
Debt/Equity | | | 0.47 | 0.54 | 0.58 | 0.79 | 0.89 | |
Current Ratio | | | 0.97 | 0.84 | 0.60 | 0.61 | 0.74 | |
Return On Assets (ROA) | | | 6.35% | 6.75% | 7.60% | 5.30% | 4.73% | |
Return On Equity (ROE) | | | 12.55% | 14.03% | 17.65% | 14.60% | 13.91% | |
Return On Invested Capital (ROIC) | | | 8.66% | 9.45% | 10.89% | 9.26% | 8.33% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 9.16% | 9.77% | 11.26% | 10.25% | 8.87% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 14.25% | 15.38% | 21.07% | 20.84% | 18.17% | |