ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 364.00M | 674.00M | 1.08B | 1.23B | 1.98B | |
Marketable Securities | | | N/A | N/A | N/A | N/A | N/A | |
Receivables | | | 131.00M | 205.00M | 224.00M | 226.00M | 240.00M | |
Inventories | | | 977.00M | 734.00M | 710.00M | 709.00M | 709.00M | |
Other Current Assets | | | 234.00M | 210.00M | 97.00M | 99.00M | 81.00M | |
Total Current Assets | | | 1.71B | 1.82B | 2.12B | 2.27B | 3.01B | |
|
Non-Current Assets | |
---|
PPE Net | | | 2.11B | 2.08B | 2.28B | 2.24B | 2.03B | |
Investments And Advances | | | N/A | 120.00M | 120.00M | 124.00M | 126.00M | |
Goodwill | | | 628.00M | 628.00M | 628.00M | 628.00M | 628.00M | |
Intangibles | | | 165.00M | 165.00M | 165.00M | 165.00M | 165.00M | |
Other Non-Current Assets | | | 207.00M | 60.00M | 159.00M | 68.00M | 68.00M | |
Total Non-Current Assets | | | 3.11B | 3.05B | 3.35B | 3.23B | 3.02B | |
|
TOTAL ASSETS | | | 4.81B | 4.87B | 5.46B | 5.49B | 6.03B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | N/A | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | N/A | N/A | N/A | N/A | N/A | |
Accrued Expenses | | | 735.00M | 579.00M | 591.00M | 655.00M | 673.00M | |
Accounts Payable | | | 567.00M | 338.00M | 380.00M | 455.00M | 435.00M | |
Other Current Liabilities | | | 1.00M | 314.00M | 318.00M | 269.00M | 182.00M | |
Total Current Liabilities | | | 1.30B | 1.23B | 1.29B | 1.38B | 1.29B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 3.89B | 3.88B | 4.39B | 4.86B | 4.85B | |
Deferred Taxes/Income | | | 23.00M | 24.00M | 147.00M | 168.00M | 157.00M | |
Other Non-Current Liabilities | | | 1.15B | 1.12B | 1.26B | 1.29B | 1.24B | |
Total Non-Current Liabilities | | | 5.06B | 5.03B | 5.80B | 6.32B | 6.25B | |
|
TOTAL LIABILITIES | | | 6.36B | 6.26B | 7.09B | 7.70B | 7.54B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | N/A | -1.58B | -1.84B | -2.40B | -1.80B | |
Additional Paid In Capital | | | N/A | 829.00M | 838.00M | 817.00M | 893.00M | |
Minority Interest | | | N/A | 2.00M | 1.00M | 1.00M | 1.00M | |
Common Shares | | | N/A | 115.00M | 120.00M | 122.00M | 134.00M | |
Treasury Stock | | | N/A | -822.00M | -822.00M | -822.00M | -822.00M | |
Other Shareholders' Equity | | | -1.55B | 71.00M | 75.00M | 78.00M | 80.00M | |
Shares Outstanding | | | 211.61M | 216.00M | 225.00M | 229.00M | 254.00M | |
Tangible Book Value per Share | | | -11.06 | -10.08 | -10.76 | -13.10 | -9.10 | |
Total Shareholders' Equity | | | -1.55B | -1.39B | -1.63B | -2.21B | -1.52B | |
|
TOTAL LIABILITIES AND EQUITY | | | 4.81B | 4.87B | 5.46B | 5.49B | 6.03B | |
|
Statistics | |
---|
Debt/Equity | | | -2.51 | -2.80 | -2.70 | -2.20 | -3.20 | |
Current Ratio | | | 1.31 | 1.48 | 1.64 | 1.64 | 2.33 | |
Return On Assets (ROA) | | | 15.12% | 16.38% | 16.07% | 14.56% | 22.12% | |
Return On Equity (ROE) | | | N/A | N/A | N/A | N/A | N/A | |
Return On Invested Capital (ROIC) | | | 29.41% | 28.45% | 25.19% | 27.36% | 34.70% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 32.81% | 34.91% | 34.02% | 39.05% | 59.61% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 43.86% | 47.64% | 45.77% | 53.86% | 83.68% | |