ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 3.05B | 3.08B | 3.87B | 3.82B | 4.19B | |
Receivables | | | 15.57B | 15.16B | 19.15B | 19.17B | 19.34B | |
Inventories | | | N/A | 164.00M | 218.00M | 248.00M | 234.00M | |
Other Current Assets | | | N/A | 1.23B | 869.00M | 1.47B | 938.00M | |
Total Current Assets | | | N/A | 19.63B | 24.11B | 24.71B | 24.71B | |
|
Non-Current Assets | |
---|
PPE Net | | | 215.00M | 544.00M | 547.00M | 288.00M | 614.00M | |
Investments And Advances | | | 239.00M | N/A | N/A | N/A | N/A | |
Intangibles | | | 687.00M | 82.00M | 153.00M | 217.00M | 801.00M | |
Other Non-Current Assets | | | 1.00M | 917.00M | 727.00M | 4.22B | 685.00M | |
Total Non-Current Assets | | | N/A | 2.91B | 2.38B | 5.68B | 5.98B | |
|
TOTAL ASSETS | | | 21.75B | 22.55B | 26.50B | 30.39B | 30.68B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | N/A | 8.51B | 10.07B | 9.39B | 7.84B | |
Accrued Expenses | | | 454.00M | 411.00M | 332.00M | 279.00M | 443.00M | |
Accounts Payable | | | 291.00M | 328.00M | 301.00M | 486.00M | 651.00M | |
Other Current Liabilities | | | N/A | 1.18B | 1.16B | 1.32B | 1.22B | |
Total Current Liabilities | | | N/A | 10.42B | 11.87B | 11.48B | 10.15B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 18.47B | 9.80B | 12.21B | 15.78B | 17.98B | |
Deferred Taxes/Income | | | N/A | N/A | 80.00M | 257.00M | 211.00M | |
Other Non-Current Liabilities | | | 449.00M | 801.00M | 744.00M | 539.00M | 491.00M | |
Total Non-Current Liabilities | | | N/A | 10.60B | 13.04B | 16.57B | 18.68B | |
|
TOTAL LIABILITIES | | | 19.66B | 21.03B | 24.91B | 28.06B | 28.83B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -87.00M | 4.83B | 5.16B | 5.01B | 4.17B | |
Additional Paid In Capital | | | 2.17B | 3.43B | 3.26B | 3.17B | 3.10B | |
Minority Interest | | | N/A | N/A | N/A | N/A | N/A | |
Common Shares | | | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | |
Treasury Stock | | | 0.00 | -6.73B | -6.73B | -5.72B | -5.27B | |
Other Shareholders' Equity | | | -3.00M | -28.00M | -102.00M | -127.00M | -132.00M | |
Shares Outstanding | | | 49.90M | 50.00M | 48.00M | 53.00M | 55.00M | |
Tangible Book Value per Share | | | 28.04 | 1.40 | 10.00 | 21.89 | -51.36 | |
Total Shareholders' Equity | | | 2.09B | 1.52B | 1.59B | 2.33B | 1.85B | |
|
TOTAL LIABILITIES AND EQUITY | | | 21.75B | 22.55B | 26.50B | 30.39B | 30.68B | |
|
Statistics | |
---|
Debt/Equity | | | 8.85 | 6.44 | 7.69 | 6.77 | 9.69 | |
Current Ratio | | | N/A | 1.88 | 2.03 | 2.15 | 2.43 | |
Return On Assets (ROA) | | | 3.68% | 0.95% | 1.05% | 3.17% | 2.57% | |
Return On Equity (ROE) | | | 38.40% | 14.04% | 17.51% | 41.30% | 42.52% | |
Return On Invested Capital (ROIC) | | | N/A | 5.73% | 8.10% | 7.39% | 5.84% | |
Return On Invested Capital Ex Cash (ROICexc) | | | N/A | 7.69% | 11.02% | 9.26% | 7.34% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | N/A | 7.76% | 11.17% | 9.39% | 7.71% | |