ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 266.00M | 261.00M | 335.00M | 787.00M | 72.00M | |
Receivables | | | 1.04B | 974.00M | 1.15B | 759.00M | 520.00M | |
Inventories | | | 1.54B | 1.62B | 1.63B | 1.04B | 1.14B | |
Other Current Assets | | | 214.00M | 145.00M | 55.00M | 53.00M | 28.00M | |
Total Current Assets | | | 3.07B | 3.00B | 3.17B | 2.64B | 1.76B | |
|
Non-Current Assets | |
---|
PPE Net | | | 2.46B | 2.48B | 2.77B | 2.86B | 2.87B | |
Goodwill | | | 294.00M | 292.00M | 322.00M | 390.00M | 386.00M | |
Intangibles | | | N/A | 27.00M | 38.00M | 47.00M | 25.00M | |
Other Non-Current Assets | | | 224.00M | 218.00M | 279.00M | 379.00M | 21.00M | |
Total Non-Current Assets | | | 2.98B | 3.01B | 3.41B | 3.67B | 3.30B | |
|
TOTAL ASSETS | | | 6.05B | 6.01B | 6.58B | 6.31B | 5.06B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Accrued Expenses | | | 148.00M | 153.00M | 151.00M | 154.00M | 113.00M | |
Accounts Payable | | | 1.49B | 1.58B | 1.72B | 1.11B | 1.06B | |
Other Current Liabilities | | | 262.00M | 240.00M | 194.00M | 213.00M | 167.00M | |
Total Current Liabilities | | | 1.90B | 1.97B | 2.06B | 1.47B | 1.34B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 1.60B | 1.60B | 1.59B | 1.28B | 250.00M | |
Deferred Taxes/Income | | | 6.00M | 3.00M | 12.00M | 15.00M | 159.00M | |
Other Non-Current Liabilities | | | 1.06B | 1.09B | 1.35B | 2.10B | 335.00M | |
Total Non-Current Liabilities | | | 2.66B | 2.69B | 2.97B | 3.41B | 758.00M | |
|
TOTAL LIABILITIES | | | 4.56B | 4.66B | 5.04B | 4.88B | 2.10B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -650.00M | -734.00M | -552.00M | -155.00M | 2.66B | |
Additional Paid In Capital | | | 3.38B | 3.37B | 3.37B | 3.35B | 0.00 | |
Minority Interest | | | N/A | 0.00 | 14.00M | 14.00M | 14.00M | |
Common Shares | | | 1.00M | 1.00M | 1.00M | 1.00M | 0.00 | |
Treasury Stock | | | -347.00M | -346.00M | -161.00M | N/A | N/A | |
Other Shareholders' Equity | | | -899.00M | -937.00M | -1.11B | -1.76B | 295.00M | |
Shares Outstanding | | | 100.34M | 99.43M | 105.33M | 109.20M | 109.10M | |
Tangible Book Value per Share | | | 11.86 | 10.44 | 11.25 | 9.12 | 23.35 | |
Total Shareholders' Equity | | | 1.48B | 1.36B | 1.54B | 1.43B | 2.96B | |
|
TOTAL LIABILITIES AND EQUITY | | | 6.05B | 6.01B | 6.58B | 6.31B | 5.06B | |
|
Statistics | |
---|
Debt/Equity | | | 1.08 | 1.18 | 1.03 | 0.89 | 0.08 | |
Current Ratio | | | 1.62 | 1.52 | 1.54 | 1.79 | 1.31 | |
Return On Assets (ROA) | | | -4.20% | -3.03% | -6.03% | -1.73% | 3.50% | |
Return On Equity (ROE) | | | -17.12% | -13.41% | -25.70% | -7.61% | 5.98% | |
Return On Invested Capital (ROIC) | | | 6.84% | 7.99% | 6.94% | 4.37% | 6.42% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 7.31% | 8.54% | 7.50% | 5.22% | 6.55% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 7.91% | 9.33% | 8.21% | 5.85% | 7.38% | |