ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 571.10M | 564.90M | 543.80M | 398.00M | 360.00M | |
Receivables | | | 935.10M | 685.90M | 581.90M | 1.52B | 1.53B | |
Inventories | | | 822.80M | 736.80M | 900.80M | 1.59B | 1.44B | |
Other Current Assets | | | 192.30M | 1.50B | 843.00M | 216.00M | 251.00M | |
Total Current Assets | | | 2.52B | 3.48B | 2.83B | 3.73B | 3.58B | |
|
Non-Current Assets | |
---|
PPE Net | | | 456.30M | 471.50M | 585.40M | 759.00M | 819.00M | |
Goodwill | | | 2.93B | 2.87B | 2.90B | 4.07B | 5.23B | |
Intangibles | | | 1.11B | 1.22B | 1.46B | 2.47B | 3.03B | |
Other Non-Current Assets | | | 725.00M | 708.00M | 1.56B | 655.00M | 602.00M | |
Total Non-Current Assets | | | 5.22B | 5.26B | 6.51B | 7.96B | 9.68B | |
|
TOTAL ASSETS | | | 7.74B | 8.75B | 9.33B | 11.69B | 13.26B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | N/A | N/A | 32.00M | 32.00M | 32.00M | |
Accrued Expenses | | | 511.00M | 518.20M | 478.50M | 952.00M | 895.00M | |
Accounts Payable | | | 531.20M | 370.70M | 330.70M | 1.03B | 1.16B | |
Other Current Liabilities | | | 116.00M | 340.80M | 564.30M | 98.00M | 95.00M | |
Total Current Liabilities | | | 1.16B | 1.23B | 1.41B | 2.11B | 2.18B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 7.25B | 9.24B | 9.25B | 9.47B | 9.48B | |
Deferred Taxes/Income | | | 93.60M | 99.40M | 94.80M | 173.00M | 208.00M | |
Other Non-Current Liabilities | | | 421.20M | 408.80M | 448.20M | 381.00M | 491.00M | |
Total Non-Current Liabilities | | | 7.76B | 9.75B | 9.79B | 10.02B | 10.18B | |
|
TOTAL LIABILITIES | | | 8.92B | 10.98B | 11.20B | 12.13B | 12.36B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -4.51B | -5.32B | -5.01B | -3.50B | -2.21B | |
Additional Paid In Capital | | | 2.50B | 2.51B | 2.55B | 2.54B | 2.54B | |
Common Shares | | | 1.26B | 1.23B | 1.16B | 1.10B | 1.06B | |
Treasury Stock | | | -314.50M | -303.60M | -301.70M | -293.00M | -278.00M | |
Other Shareholders' Equity | | | -116.50M | -344.50M | -266.70M | -296.00M | -206.00M | |
Shares Outstanding | | | 221.45M | 215.89M | 212.11M | 208.00M | 205.00M | |
Tangible Book Value per Share | | | -29.27 | -34.92 | -34.80 | -38.90 | -41.05 | |
Total Shareholders' Equity | | | -1.18B | -2.23B | -1.86B | -446.00M | 900.00M | |
|
TOTAL LIABILITIES AND EQUITY | | | 7.74B | 8.75B | 9.33B | 11.69B | 13.26B | |
|
Statistics | |
---|
Debt/Equity | | | -6.15 | -4.15 | -4.96 | -21.23 | 10.53 | |
Current Ratio | | | 2.18 | 2.83 | 2.01 | 1.77 | 1.64 | |
Return On Assets (ROA) | | | 9.66% | -4.35% | -16.81% | -11.52% | -3.92% | |
Return On Equity (ROE) | | | N/A | N/A | N/A | N/A | -57.77% | |
Return On Invested Capital (ROIC) | | | 7.73% | 3.50% | 2.23% | 4.18% | 1.74% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 8.46% | 3.79% | 2.40% | 4.36% | 1.80% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 25.79% | 9.18% | 5.85% | 15.21% | 7.86% | |