ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 816.00M | 469.00M | 709.00M | 483.00M | 711.00M | |
Receivables | | | 1.96B | 1.78B | 1.91B | 2.16B | 2.21B | |
Inventories | | | 2.37B | 2.13B | 2.48B | 3.15B | 2.52B | |
Other Current Assets | | | 786.00M | 3.62B | 1.20B | 1.64B | 1.54B | |
Total Current Assets | | | 5.93B | 7.99B | 6.29B | 7.43B | 6.99B | |
|
Non-Current Assets | |
---|
PPE Net | | | 4.55B | 4.34B | 4.96B | 4.97B | 5.16B | |
Investments And Advances | | | 16.00M | 10.00M | 11.00M | 10.00M | N/A | |
Goodwill | | | 8.28B | 9.08B | 10.63B | 13.36B | 16.41B | |
Intangibles | | | 6.43B | 6.45B | 8.36B | 9.08B | 10.51B | |
Other Non-Current Assets | | | 670.00M | 629.00M | 727.00M | 657.00M | 595.00M | |
Total Non-Current Assets | | | 20.19B | 20.67B | 24.68B | 28.07B | 32.67B | |
|
TOTAL ASSETS | | | 26.12B | 28.67B | 30.98B | 35.50B | 39.66B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 2.00M | 2.00M | 3.00M | 193.00M | 331.00M | |
Current Portion Of LT Debt. | | | 498.00M | 1.41B | 882.00M | 404.00M | 306.00M | |
Accrued Expenses | | | 557.00M | 725.00M | 643.00M | 620.00M | 563.00M | |
Accounts Payable | | | 1.67B | 1.49B | 1.64B | 1.67B | 1.80B | |
Other Current Liabilities | | | 460.00M | 709.00M | 590.00M | 837.00M | 631.00M | |
Total Current Liabilities | | | 3.18B | 4.33B | 3.76B | 3.73B | 3.63B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 5.68B | 7.58B | 9.20B | 10.37B | 10.77B | |
Deferred Taxes/Income | | | 1.39B | 1.59B | 1.94B | 2.27B | 2.52B | |
Other Non-Current Liabilities | | | 1.43B | 1.25B | 1.44B | 1.39B | 1.52B | |
Total Non-Current Liabilities | | | 8.53B | 10.46B | 12.61B | 14.12B | 14.94B | |
|
TOTAL LIABILITIES | | | 11.72B | 14.79B | 16.37B | 17.85B | 18.58B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -3.21B | -2.60B | -2.44B | 955.00M | 3.64B | |
Additional Paid In Capital | | | 19.92B | 19.92B | 19.87B | 19.84B | 19.83B | |
Minority Interest | | | 32.00M | 35.00M | 31.00M | 89.00M | 140.00M | |
Common Shares | | | 35.00M | 35.00M | 35.00M | 35.00M | 35.00M | |
Treasury Stock | | | -917.00M | -944.00M | -963.00M | -978.00M | -997.00M | |
Other Shareholders' Equity | | | -1.42B | -2.53B | -1.90B | -2.20B | -1.42B | |
Shares Outstanding | | | 256.30M | 255.70M | 255.29M | 255.00M | 255.00M | |
Tangible Book Value per Share | | | -1.21 | -6.45 | -17.16 | -18.75 | -22.89 | |
Total Shareholders' Equity | | | 14.40B | 13.88B | 14.61B | 17.66B | 21.08B | |
|
TOTAL LIABILITIES AND EQUITY | | | 26.12B | 28.67B | 30.98B | 35.50B | 39.66B | |
|
Statistics | |
---|
Debt/Equity | | | 0.39 | 0.55 | 0.63 | 0.60 | 0.53 | |
Current Ratio | | | 1.86 | 1.84 | 1.67 | 1.99 | 1.92 | |
Return On Assets (ROA) | | | -1.50% | 0.85% | -8.28% | -5.26% | 0.68% | |
Return On Equity (ROE) | | | -2.73% | 1.75% | -17.56% | -10.58% | 1.27% | |
Return On Invested Capital (ROIC) | | | 3.43% | 3.10% | 1.89% | 2.93% | 1.53% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 3.56% | 3.16% | 1.94% | 2.97% | 1.56% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 10.62% | 9.03% | 6.83% | 10.34% | 6.36% | |