ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 278.00M | 598.00M | 467.00M | 306.00M | 78.70M | |
Marketable Securities | | | N/A | N/A | N/A | N/A | 100.00K | |
Receivables | | | 1.28B | 1.13B | 1.06B | 1.04B | 34.20M | |
Inventories | | | 400.00M | 358.00M | 329.00M | 319.00M | 48.90M | |
Other Current Assets | | | 65.00M | 82.00M | 63.00M | 44.00M | 1.80M | |
Total Current Assets | | | 2.02B | 2.16B | 1.92B | 1.71B | 163.70M | |
|
Non-Current Assets | |
---|
PPE Net | | | 463.00M | 519.00M | 484.00M | 404.00M | 31.20M | |
Investments And Advances | | | N/A | N/A | N/A | N/A | 3.00M | |
Goodwill | | | 1.24B | 1.24B | 1.24B | 1.24B | N/A | |
Intangibles | | | 120.00M | 132.00M | 151.00M | 172.00M | N/A | |
Other Non-Current Assets | | | 233.00M | 132.00M | 130.00M | 158.00M | 5.70M | |
Total Non-Current Assets | | | 2.05B | 2.02B | 2.00B | 1.97B | 40.10M | |
|
TOTAL ASSETS | | | 4.08B | 4.18B | 3.92B | 3.68B | 203.80M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 4.00M | 35.00M | 10.00M | 0.00 | |
Current Portion Of LT Debt. | | | 22.00M | 21.00M | 22.00M | 19.00M | N/A | |
Accrued Expenses | | | 146.00M | 165.00M | 159.00M | 164.00M | 15.70M | |
Accounts Payable | | | 265.00M | 426.00M | 398.00M | 457.00M | 19.90M | |
Other Current Liabilities | | | 525.00M | 500.00M | 464.00M | 392.00M | 2.20M | |
Total Current Liabilities | | | 958.00M | 1.12B | 1.08B | 1.04B | 37.80M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 331.00M | 340.00M | 349.00M | 365.00M | 0.00 | |
Deferred Taxes/Income | | | 6.00M | 7.00M | 4.00M | N/A | N/A | |
Other Non-Current Liabilities | | | 184.00M | 164.00M | 165.00M | 143.00M | 9.90M | |
Total Non-Current Liabilities | | | 521.00M | 511.00M | 518.00M | 508.00M | 10.00M | |
|
TOTAL LIABILITIES | | | 1.48B | 1.63B | 1.60B | 1.55B | 47.80M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -2.49B | -2.59B | -2.81B | -2.97B | -48.30M | |
Additional Paid In Capital | | | 5.13B | 5.19B | 5.17B | 5.15B | 203.90M | |
Minority Interest | | | N/A | N/A | N/A | N/A | N/A | |
Common Shares | | | 3.00M | 3.00M | 3.00M | 3.00M | 500.00K | |
Other Shareholders' Equity | | | -42.00M | -47.00M | -47.00M | -49.00M | N/A | |
Shares Outstanding | | | 266.19M | 265.06M | 262.53M | 260.20M | 49.40M | |
Tangible Book Value per Share | | | 4.67 | 4.48 | 3.57 | 2.76 | 3.16 | |
Total Shareholders' Equity | | | 2.60B | 2.56B | 2.33B | 2.13B | 156.10M | |
|
TOTAL LIABILITIES AND EQUITY | | | 4.08B | 4.18B | 3.92B | 3.68B | 203.80M | |
|
Statistics | |
---|
Debt/Equity | | | 0.13 | 0.13 | 0.17 | 0.18 | N/A | |
Current Ratio | | | 2.11 | 1.94 | 1.78 | 1.64 | 4.33 | |
Return On Assets (ROA) | | | 6.13% | 5.09% | 4.28% | 11.01% | 12.32% | |
Return On Equity (ROE) | | | 9.62% | 8.33% | 7.23% | 19.04% | 16.08% | |
Return On Invested Capital (ROIC) | | | 8.81% | 8.24% | 7.07% | 29.09% | 10.33% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 9.67% | 10.23% | 8.44% | 32.90% | 19.67% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 18.52% | 22.93% | 19.91% | 82.65% | 19.67% | |