ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 129.00M | 166.00M | 199.00M | 249.00M | 169.00M | |
Receivables | | | 176.00M | 285.00M | 340.00M | 379.00M | 451.00M | |
Inventories | | | 779.00M | 869.00M | 862.00M | 1.06B | 1.10B | |
Other Current Assets | | | 555.00M | 201.00M | 207.00M | 185.00M | 175.00M | |
Total Current Assets | | | 1.64B | 1.52B | 1.61B | 1.87B | 1.89B | |
|
Non-Current Assets | |
---|
PPE Net | | | 1.22B | 1.73B | 2.02B | 1.88B | 1.83B | |
Goodwill | | | 204.00M | 688.00M | 1.11B | 1.29B | 1.42B | |
Intangibles | | | 595.00M | 1.12B | 1.39B | 1.73B | 1.85B | |
Other Non-Current Assets | | | 1.81B | 162.00M | 564.00M | 522.00M | 490.00M | |
Total Non-Current Assets | | | 3.83B | 3.69B | 5.08B | 5.42B | 5.59B | |
|
TOTAL ASSETS | | | 5.47B | 5.21B | 6.69B | 7.29B | 7.48B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 21.00M | 24.00M | 462.00M | 5.00M | 29.00M | |
Accrued Expenses | | | 493.00M | 692.00M | 742.00M | 796.00M | 832.00M | |
Accounts Payable | | | 403.00M | 485.00M | 352.00M | 475.00M | 555.00M | |
Other Current Liabilities | | | 482.00M | 135.00M | 139.00M | 174.00M | 150.00M | |
Total Current Liabilities | | | 1.40B | 1.34B | 1.70B | 1.45B | 1.57B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 1.65B | 1.48B | 1.26B | 1.82B | 1.13B | |
Deferred Taxes/Income | | | 75.00M | 339.00M | 362.00M | 508.00M | 432.00M | |
Other Non-Current Liabilities | | | 2.36B | 1.69B | 1.77B | 1.67B | 1.79B | |
Total Non-Current Liabilities | | | 4.09B | 3.51B | 3.40B | 4.00B | 3.35B | |
|
TOTAL LIABILITIES | | | 5.49B | 4.84B | 5.09B | 5.45B | 4.92B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 4.35B | 4.30B | 5.48B | 5.71B | 5.09B | |
Additional Paid In Capital | | | 1.49B | 1.48B | 1.42B | 1.34B | 1.26B | |
Minority Interest | | | 4.00M | 4.00M | 1.00M | 1.00M | -1.00M | |
Common Shares | | | 0.00 | 0.00 | 0.00 | N/A | 0.00 | |
Treasury Stock | | | -5.46B | -5.46B | -5.46B | -5.35B | -3.99B | |
Other Shareholders' Equity | | | -396.00M | 57.00M | 161.00M | 147.00M | 194.00M | |
Shares Outstanding | | | 119.04M | 117.91M | 116.63M | 117.30M | 142.80M | |
Tangible Book Value per Share | | | -6.85 | -12.18 | -7.73 | -10.00 | -4.94 | |
Total Shareholders' Equity | | | -17.00M | 368.00M | 1.60B | 1.85B | 2.56B | |
|
TOTAL LIABILITIES AND EQUITY | | | 5.47B | 5.21B | 6.69B | 7.29B | 7.48B | |
|
Statistics | |
---|
Debt/Equity | | | -97.06 | 4.01 | 0.79 | 0.99 | 0.44 | |
Current Ratio | | | 1.17 | 1.14 | 0.95 | 1.29 | 1.21 | |
Return On Assets (ROA) | | | -20.39% | -22.67% | -3.42% | 8.44% | 10.99% | |
Return On Equity (ROE) | | | N/A | -321.20% | -14.32% | 33.33% | 32.12% | |
Return On Invested Capital (ROIC) | | | 1.48% | 1.06% | 5.81% | 10.92% | 13.28% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 1.52% | 1.11% | 6.05% | 11.41% | 13.67% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 1.91% | 2.15% | 12.63% | 24.79% | 31.66% | |