ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 456.00M | 37.00M | 38.00M | 118.00M | 507.00M | |
Receivables | | | 2.39B | 2.45B | 2.36B | 2.14B | 2.18B | |
Inventories | | | 326.00M | 331.00M | 328.00M | 353.00M | 355.00M | |
Other Current Assets | | | 488.00M | 486.00M | 481.00M | 474.00M | 437.00M | |
Total Current Assets | | | 3.66B | 3.30B | 3.21B | 3.08B | 3.48B | |
|
Non-Current Assets | |
---|
PPE Net | | | 5.26B | 5.40B | 5.87B | 6.10B | 6.22B | |
Investments And Advances | | | N/A | 152.00M | 170.00M | 155.00M | 81.00M | |
Goodwill | | | 3.60B | 3.79B | 3.96B | 4.17B | 4.22B | |
Intangibles | | | N/A | 53.00M | 61.00M | 52.00M | N/A | |
Other Non-Current Assets | | | 1.12B | 1.36B | 1.19B | 1.11B | 1.22B | |
Total Non-Current Assets | | | 9.98B | 10.75B | 11.25B | 11.59B | 11.74B | |
|
TOTAL ASSETS | | | 13.64B | 14.05B | 14.46B | 14.67B | 15.22B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 23.00M | 20.00M | 21.00M | 21.00M | 31.00M | |
Accrued Expenses | | | 1.13B | 1.29B | 1.11B | 1.29B | 1.39B | |
Accounts Payable | | | 970.00M | 913.00M | 912.00M | 773.00M | 830.00M | |
Other Current Liabilities | | | 175.00M | 125.00M | 97.00M | 101.00M | 118.00M | |
Total Current Liabilities | | | 2.29B | 2.35B | 2.14B | 2.19B | 2.36B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 10.84B | 11.43B | 11.47B | 11.61B | 12.11B | |
Deferred Taxes/Income | | | 240.00M | 231.00M | 369.00M | 354.00M | 192.00M | |
Other Non-Current Liabilities | | | 1.36B | 1.36B | 1.30B | 1.25B | 1.36B | |
Total Non-Current Liabilities | | | 12.98B | 13.62B | 13.71B | 13.85B | 14.22B | |
|
TOTAL LIABILITIES | | | 15.27B | 15.97B | 15.85B | 16.04B | 16.59B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -3.81B | -4.08B | -3.56B | -3.43B | -3.48B | |
Additional Paid In Capital | | | 2.18B | 2.17B | 2.19B | 2.08B | 2.12B | |
Minority Interest | | | 533.00M | 597.00M | 568.00M | 633.00M | 562.00M | |
Common Shares | | | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | |
Treasury Stock | | | N/A | N/A | N/A | N/A | N/A | |
Other Shareholders' Equity | | | -5.00M | 3.00M | -1.00M | -2.00M | -12.00M | |
Shares Outstanding | | | 140.12M | 138.92M | 136.77M | 134.70M | 132.15M | |
Tangible Book Value per Share | | | -37.36 | -41.43 | -39.56 | -41.46 | -42.31 | |
Total Shareholders' Equity | | | -1.63B | -1.91B | -1.39B | -1.37B | -1.37B | |
|
TOTAL LIABILITIES AND EQUITY | | | 13.64B | 14.05B | 14.46B | 14.67B | 15.22B | |
|
Statistics | |
---|
Debt/Equity | | | -6.65 | -5.97 | -8.24 | -8.50 | -8.83 | |
Current Ratio | | | 1.59 | 1.41 | 1.50 | 1.41 | 1.47 | |
Return On Assets (ROA) | | | -1.41% | -3.67% | -0.92% | 0.31% | 1.51% | |
Return On Equity (ROE) | | | N/A | N/A | N/A | N/A | N/A | |
Return On Invested Capital (ROIC) | | | 6.13% | 5.69% | 5.58% | 4.55% | 7.86% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 6.38% | 5.71% | 5.60% | 4.59% | 8.18% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 9.54% | 8.51% | 8.32% | 6.97% | 12.43% | |