ASSETS | |
---|
Current Assets | |
---|
Cash | | | N/A | N/A | N/A | 265.80M | 1.33B | |
Cash Equivalents | | | 180.70M | 491.80M | 202.30M | 265.80M | N/A | |
Marketable Securities | | | 80.10M | 106.60M | 122.60M | 73.60M | 76.50M | |
Receivables | | | 758.20M | 717.10M | 698.90M | 497.30M | 339.90M | |
Inventories | | | 1.73B | 2.16B | 2.29B | 1.69B | 1.09B | |
Other Current Assets | | | 425.60M | 57.70M | 66.70M | 140.10M | 32.90M | |
Total Current Assets | | | 3.17B | 3.53B | 3.38B | 2.67B | 2.86B | |
|
Non-Current Assets | |
---|
PPE Net | | | 2.12B | 2.17B | 1.99B | 1.57B | 1.28B | |
Investments And Advances | | | 26.60M | 49.60M | 69.30M | 53.20M | 31.60M | |
Goodwill | | | 252.30M | 252.30M | 252.30M | 115.90M | 116.00M | |
Intangibles | | | 351.50M | 412.80M | 489.00M | 379.00M | 349.10M | |
Other Non-Current Assets | | | 343.00M | 339.00M | 261.20M | 215.70M | 229.60M | |
Total Non-Current Assets | | | 3.12B | 3.25B | 3.08B | 2.36B | 2.02B | |
|
TOTAL ASSETS | | | 6.29B | 6.78B | 6.46B | 5.03B | 4.89B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 29.00M | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 100.90M | 104.40M | 104.10M | 132.50M | 58.80M | |
Accrued Expenses | | | 392.70M | 423.60M | 604.50M | 657.60M | 481.80M | |
Accounts Payable | | | 829.40M | 1.03B | 943.70M | 965.30M | 814.70M | |
Other Current Liabilities | | | 1.10B | 950.30M | 802.00M | 864.00M | 837.20M | |
Total Current Liabilities | | | 2.43B | 2.51B | 2.48B | 2.62B | 2.19B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 3.03B | 2.85B | 2.88B | 2.05B | 2.59B | |
Deferred Taxes/Income | | | 58.80M | 105.90M | 58.90M | 22.40M | 16.40M | |
Other Non-Current Liabilities | | | 530.90M | 503.60M | 499.30M | 467.00M | 561.20M | |
Total Non-Current Liabilities | | | 3.62B | 3.46B | 3.45B | 2.55B | 3.17B | |
|
TOTAL LIABILITIES | | | 6.05B | 5.97B | 5.93B | 5.17B | 5.36B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -37.30M | 443.10M | 175.50M | -404.30M | -575.90M | |
Additional Paid In Capital | | | 83.00M | 71.80M | 58.80M | -3.20M | -154.00M | |
Minority Interest | | | 5.50M | 5.00M | 5.20M | 2.80M | 3.80M | |
Common Shares | | | 251.00M | 248.50M | 255.80M | 260.60M | 210.40M | |
Other Shareholders' Equity | | | -55.40M | 45.50M | 44.80M | 11.30M | 40.80M | |
Shares Outstanding | | | 73.03M | 74.96M | 78.91M | 81.50M | 86.50M | |
Tangible Book Value per Share | | | -4.96 | 1.92 | -2.62 | -7.74 | -10.91 | |
Total Shareholders' Equity | | | 241.30M | 808.90M | 534.90M | -135.60M | -478.70M | |
|
TOTAL LIABILITIES AND EQUITY | | | 6.29B | 6.78B | 6.46B | 5.03B | 4.89B | |
|
Statistics | |
---|
Debt/Equity | | | 12.55 | 3.52 | 5.44 | -15.15 | -5.41 | |
Current Ratio | | | 1.31 | 1.41 | 1.36 | 1.02 | 1.31 | |
Return On Assets (ROA) | | | -3.39% | 10.97% | 13.36% | 15.78% | 7.44% | |
Return On Equity (ROE) | | | -88.31% | 91.90% | 161.51% | N/A | N/A | |
Return On Invested Capital (ROIC) | | | 9.84% | 19.82% | 20.10% | 28.95% | 14.60% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 10.55% | 23.05% | 21.87% | 33.69% | 15.03% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 12.67% | 28.15% | 27.38% | 44.27% | 18.28% | |