ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 1.18B | 1.09B | 1.20B | 1.41B | 1.09B | |
Receivables | | | 1.09B | 1.60B | 1.57B | 1.78B | 1.88B | |
Inventories | | | 1.33B | 1.63B | 1.56B | 1.80B | 1.91B | |
Other Current Assets | | | 501.00M | 488.00M | 205.00M | 175.00M | 217.00M | |
Total Current Assets | | | 4.10B | 4.57B | 4.53B | 5.16B | 5.09B | |
|
Non-Current Assets | |
---|
PPE Net | | | 4.06B | 5.23B | 5.20B | 4.86B | 5.24B | |
Goodwill | | | N/A | 5.09B | 4.98B | 4.83B | 5.19B | |
Intangibles | | | 5.31B | 1.53B | 1.70B | 1.85B | 2.24B | |
Other Non-Current Assets | | | 107.00M | 189.00M | 169.00M | 244.00M | 115.00M | |
Total Non-Current Assets | | | 9.48B | 12.04B | 12.05B | 11.79B | 12.79B | |
|
TOTAL ASSETS | | | 13.58B | 16.61B | 16.59B | 16.96B | 17.88B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 740.00M | 810.00M | 10.00M | 13.00M | 21.00M | |
Accrued Expenses | | | 293.00M | 401.00M | 389.00M | 361.00M | 449.00M | |
Accounts Payable | | | 845.00M | 1.77B | 1.53B | 1.79B | 2.04B | |
Other Current Liabilities | | | 671.00M | 695.00M | 786.00M | 675.00M | 675.00M | |
Total Current Liabilities | | | 2.55B | 3.67B | 2.71B | 2.84B | 3.19B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 7.39B | 7.50B | 8.97B | 9.24B | 9.44B | |
Deferred Taxes/Income | | | 411.00M | 475.00M | 573.00M | 707.00M | 568.00M | |
Other Non-Current Liabilities | | | 1.02B | 1.35B | 1.11B | 967.00M | 1.51B | |
Total Non-Current Liabilities | | | 8.82B | 9.33B | 10.66B | 10.92B | 11.52B | |
|
TOTAL LIABILITIES | | | 11.37B | 13.01B | 13.37B | 13.76B | 14.70B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 1.12B | 2.58B | 2.32B | 2.42B | 2.34B | |
Additional Paid In Capital | | | 1.36B | 1.32B | 1.23B | 1.18B | 1.13B | |
Minority Interest | | | N/A | N/A | N/A | N/A | N/A | |
Common Shares | | | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | |
Other Shareholders' Equity | | | -275.00M | -295.00M | -336.00M | -403.00M | -296.00M | |
Shares Outstanding | | | 115.70M | 115.00M | 116.00M | 124.00M | 136.00M | |
Tangible Book Value per Share | | | -26.80 | -26.23 | -29.90 | -28.14 | -31.28 | |
Total Shareholders' Equity | | | 2.21B | 3.61B | 3.22B | 3.20B | 3.18B | |
|
TOTAL LIABILITIES AND EQUITY | | | 13.58B | 16.61B | 16.59B | 16.96B | 17.88B | |
|
Statistics | |
---|
Debt/Equity | | | 3.35 | 2.08 | 2.79 | 2.89 | 2.97 | |
Current Ratio | | | 1.61 | 1.25 | 1.67 | 1.82 | 1.60 | |
Return On Assets (ROA) | | | 3.47% | 3.11% | 3.67% | 4.52% | 4.10% | |
Return On Equity (ROE) | | | 21.35% | 14.30% | 18.94% | 23.97% | 23.05% | |
Return On Invested Capital (ROIC) | | | 8.57% | 7.25% | 7.09% | 7.46% | 7.61% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 9.60% | 7.92% | 7.76% | 8.29% | 8.22% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 20.82% | 17.97% | 16.42% | 17.51% | 18.12% | |