ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 54.00M | 198.00M | 26.00M | 48.00M | 112.00M | |
Receivables | | | 1.58B | 1.84B | 1.96B | 2.15B | 1.19B | |
Inventories | | | 5.09B | 4.46B | 5.13B | 5.19B | 3.83B | |
Other Current Assets | | | 183.00M | 138.00M | 306.00M | 263.00M | 165.00M | |
Total Current Assets | | | 6.91B | 6.64B | 7.42B | 7.65B | 5.30B | |
|
Non-Current Assets | |
---|
PPE Net | | | 9.94B | 8.89B | 9.07B | 9.19B | 8.74B | |
Goodwill | | | 1.77B | 1.00B | 1.13B | 1.12B | 1.41B | |
Intangibles | | | 1.17B | 201.00M | 214.00M | 221.00M | 188.00M | |
Other Non-Current Assets | | | 1.16B | 800.00M | 919.00M | 799.00M | 1.14B | |
Total Non-Current Assets | | | 14.04B | 10.90B | 11.33B | 11.32B | 11.47B | |
|
TOTAL ASSETS | | | 20.95B | 17.54B | 18.75B | 18.98B | 16.77B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 63.00M | 49.00M | 93.00M | 97.00M | 91.00M | |
Accrued Expenses | | | 872.00M | 932.00M | 472.00M | 635.00M | 664.00M | |
Accounts Payable | | | 2.01B | 2.10B | 2.19B | 2.07B | 1.57B | |
Other Current Liabilities | | | 379.00M | 428.00M | 798.00M | 756.00M | 599.00M | |
Total Current Liabilities | | | 3.32B | 3.51B | 3.55B | 3.56B | 2.93B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 7.38B | 3.30B | 4.37B | 5.43B | 5.63B | |
Deferred Taxes/Income | | | 858.00M | 639.00M | 590.00M | N/A | N/A | |
Other Non-Current Liabilities | | | 2.49B | 1.97B | 2.20B | 4.21B | 5.13B | |
Total Non-Current Liabilities | | | 10.96B | 6.14B | 7.42B | 9.92B | 11.09B | |
|
TOTAL LIABILITIES | | | 14.28B | 9.65B | 10.96B | 13.48B | 14.02B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 979.00M | 1.73B | 1.33B | -1.00M | -2.99B | |
Additional Paid In Capital | | | 4.76B | 4.86B | 4.87B | 4.89B | 5.43B | |
Minority Interest | | | 233.00M | 235.00M | 251.00M | 284.00M | 323.00M | |
Common Shares | | | 66.00M | 66.00M | 66.00M | 63.00M | 801.00M | |
Treasury Stock | | | -676.00M | -430.00M | -310.00M | -82.00M | -354.00M | |
Other Shareholders' Equity | | | 1.54B | 1.66B | 1.83B | 618.00M | -133.00M | |
Shares Outstanding | | | 493.95M | 504.89M | 513.00M | 500.00M | 478.00M | |
Tangible Book Value per Share | | | 7.54 | 13.23 | 12.57 | 8.31 | 0.89 | |
Total Shareholders' Equity | | | 6.66B | 7.89B | 7.79B | 5.49B | 2.76B | |
|
TOTAL LIABILITIES AND EQUITY | | | 20.95B | 17.54B | 18.75B | 18.98B | 16.77B | |
|
Statistics | |
---|
Debt/Equity | | | 1.11 | 0.42 | 0.56 | 0.99 | 2.04 | |
Current Ratio | | | 2.08 | 1.89 | 2.09 | 2.15 | 1.81 | |
Return On Assets (ROA) | | | -3.60% | 2.28% | 7.12% | 15.75% | -0.73% | |
Return On Equity (ROE) | | | -11.31% | 5.06% | 17.14% | 54.43% | -4.43% | |
Return On Invested Capital (ROIC) | | | N/A | 4.01% | 9.58% | 19.62% | 0.94% | |
Return On Invested Capital Ex Cash (ROICexc) | | | N/A | 4.07% | 9.60% | 19.68% | 0.95% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | N/A | 4.46% | 10.53% | 21.56% | 1.07% | |