ASSETS | |
---|
Current Assets | |
---|
Cash | | | N/A | 248.00M | 302.00M | 411.00M | 550.00M | |
Cash Equivalents | | | 581.00M | 360.00M | 271.00M | 93.00M | 44.00M | |
Marketable Securities | | | 48.00M | 57.00M | 45.00M | 64.00M | 109.00M | |
Receivables | | | 540.00M | 588.00M | 641.00M | 635.00M | 634.00M | |
Inventories | | | 73.00M | 65.00M | 45.00M | 41.00M | 49.00M | |
Other Current Assets | | | 143.00M | 192.00M | 200.00M | 207.00M | 208.00M | |
Total Current Assets | | | 1.39B | 1.51B | 1.50B | 1.45B | 1.59B | |
|
Non-Current Assets | |
---|
PPE Net | | | 575.00M | 587.00M | 540.00M | 490.00M | 495.00M | |
Investments And Advances | | | 335.00M | 314.00M | 266.00M | 238.00M | 370.00M | |
Goodwill | | | 1.48B | 1.64B | 2.01B | 2.00B | 2.24B | |
Intangibles | | | 1.31B | 1.48B | 1.47B | 1.72B | 1.84B | |
Other Non-Current Assets | | | 50.00M | 68.00M | 108.00M | 97.00M | 98.00M | |
Total Non-Current Assets | | | 3.75B | 4.10B | 4.40B | 4.55B | 5.06B | |
|
TOTAL ASSETS | | | 5.13B | 5.61B | 5.90B | 6.00B | 6.66B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 357.00M | 268.00M | 59.00M | 43.00M | 94.00M | |
Accrued Expenses | | | 27.00M | 293.00M | 325.00M | 261.00M | 383.00M | |
Accounts Payable | | | 815.00M | 909.00M | 881.00M | 909.00M | 886.00M | |
Other Current Liabilities | | | 411.00M | 215.00M | 306.00M | 248.00M | 223.00M | |
Total Current Liabilities | | | 1.61B | 1.69B | 1.57B | 1.46B | 1.59B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 2.03B | 2.17B | 2.39B | 2.38B | 2.67B | |
Deferred Taxes/Income | | | 142.00M | 226.00M | 232.00M | 277.00M | 219.00M | |
Other Non-Current Liabilities | | | 121.00M | 61.00M | 128.00M | 108.00M | 215.00M | |
Total Non-Current Liabilities | | | 2.31B | 2.60B | 3.07B | 3.04B | 3.41B | |
|
TOTAL LIABILITIES | | | 3.92B | 4.29B | 4.64B | 4.50B | 5.00B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 141.00M | 262.00M | 222.00M | 358.00M | 534.00M | |
Additional Paid In Capital | | | 1.03B | 1.04B | 1.04B | 1.05B | 1.05B | |
Minority Interest | | | 22.00M | 151.00M | 320.00M | 266.00M | 310.00M | |
Common Shares | | | 233.00M | 233.00M | 233.00M | 233.00M | 233.00M | |
Treasury Stock | | | -2.00M | -56.00M | -58.00M | -60.00M | -62.00M | |
Other Shareholders' Equity | | | -194.00M | -165.00M | -182.00M | -69.00M | -93.00M | |
Shares Outstanding | | | 226.88M | 226.88M | 226.70M | 226.49M | 226.31M | |
Tangible Book Value per Share | | | -6.96 | -7.96 | -9.79 | -9.76 | -10.72 | |
Total Shareholders' Equity | | | 1.21B | 1.32B | 1.26B | 1.51B | 1.66B | |
|
TOTAL LIABILITIES AND EQUITY | | | 5.13B | 5.61B | 5.90B | 6.00B | 6.66B | |
|
Statistics | |
---|
Debt/Equity | | | 1.68 | 1.64 | 1.90 | 1.58 | 1.61 | |
Current Ratio | | | 0.86 | 0.90 | 0.96 | 0.99 | 1.01 | |
Return On Assets (ROA) | | | -1.46% | 0.91% | -2.10% | 0.08% | 6.85% | |
Return On Equity (ROE) | | | -6.20% | 3.87% | -9.84% | 0.33% | 27.50% | |
Return On Invested Capital (ROIC) | | | 3.53% | 6.60% | N/A | 6.72% | 8.68% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 4.30% | 7.38% | N/A | 6.96% | 8.95% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 116.36% | 67.74% | N/A | 45.63% | 52.79% | |