ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 335.00M | 289.00M | 280.00M | 449.00M | 896.00M | |
Marketable Securities | | | N/A | N/A | N/A | 89.00M | 71.00M | |
Receivables | | | 1.35B | 1.51B | 1.40B | 1.45B | 1.19B | |
Inventories | | | 583.00M | 603.00M | 801.00M | 724.00M | 593.00M | |
Other Current Assets | | | 237.00M | 199.00M | 210.00M | 205.00M | 165.00M | |
Total Current Assets | | | 2.51B | 2.60B | 2.69B | 2.92B | 2.92B | |
|
Non-Current Assets | |
---|
PPE Net | | | 3.67B | 3.72B | 3.74B | 3.22B | 2.61B | |
Goodwill | | | 2.37B | 2.33B | 3.04B | 3.01B | 2.52B | |
Intangibles | | | 811.00M | 841.00M | 980.00M | 1.06B | 817.00M | |
Other Non-Current Assets | | | 353.00M | 262.00M | 325.00M | 305.00M | 250.00M | |
Total Non-Current Assets | | | 7.20B | 7.16B | 8.09B | 7.59B | 6.19B | |
|
TOTAL ASSETS | | | 9.71B | 9.75B | 10.78B | 10.51B | 9.11B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 48.00M | 48.00M | 536.00M | 31.00M | 75.00M | |
Accrued Expenses | | | 297.00M | 356.00M | 359.00M | 385.00M | 401.00M | |
Accounts Payable | | | 375.00M | 361.00M | 424.00M | 421.00M | 385.00M | |
Other Current Liabilities | | | 278.00M | 266.00M | 211.00M | 235.00M | 335.00M | |
Total Current Liabilities | | | 998.00M | 1.03B | 1.53B | 1.07B | 1.20B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 4.89B | 4.86B | 4.31B | 4.17B | 3.17B | |
Deferred Taxes/Income | | | 22.00M | 5.00M | 76.00M | 202.00M | 164.00M | |
Other Non-Current Liabilities | | | 260.00M | 256.00M | 247.00M | 267.00M | 312.00M | |
Total Non-Current Liabilities | | | 5.17B | 5.12B | 4.64B | 4.64B | 3.64B | |
|
TOTAL LIABILITIES | | | 6.17B | 6.15B | 6.17B | 5.71B | 4.84B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -910.00M | -781.00M | 262.00M | 538.00M | 25.00M | |
Additional Paid In Capital | | | 4.80B | 4.79B | 4.70B | 4.65B | 4.21B | |
Minority Interest | | | N/A | N/A | N/A | N/A | N/A | |
Common Shares | | | 2.00M | 2.00M | 2.00M | 2.00M | 361.00M | |
Other Shareholders' Equity | | | -350.00M | -404.00M | -354.00M | -390.00M | -316.00M | |
Shares Outstanding | | | 181.00M | 181.00M | 180.00M | 179.00M | 171.00M | |
Tangible Book Value per Share | | | 2.02 | 2.38 | 3.29 | 4.07 | 3.39 | |
Total Shareholders' Equity | | | 3.54B | 3.60B | 4.61B | 4.79B | 4.27B | |
|
TOTAL LIABILITIES AND EQUITY | | | 9.71B | 9.75B | 10.78B | 10.51B | 9.11B | |
|
Statistics | |
---|
Debt/Equity | | | 1.38 | 1.35 | 0.94 | 0.87 | 0.74 | |
Current Ratio | | | 2.51 | 2.52 | 1.76 | 2.72 | 2.44 | |
Return On Assets (ROA) | | | -4.25% | -10.69% | -2.38% | 4.60% | 5.81% | |
Return On Equity (ROE) | | | -11.66% | -28.94% | -5.55% | 10.07% | 12.38% | |
Return On Invested Capital (ROIC) | | | N/A | N/A | 0.97% | 6.10% | 6.45% | |
Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | 1.00% | 6.47% | 7.34% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | N/A | N/A | 1.80% | 11.92% | 14.13% | |