ASSETS | |
---|
Current Assets | |
---|
Cash | | | 672.21M | 948.89M | 437.72M | 334.00M | 511.00M | |
Cash Equivalents | | | 517.67M | 1.46B | 1.07B | 517.00M | N/A | |
Marketable Securities | | | 480.00M | 580.00M | 120.00M | 30.00M | 81.00M | |
Receivables | | | 714.00M | 716.76M | 855.10M | 743.00M | 563.00M | |
Inventories | | | 504.99M | 480.44M | 597.04M | 714.00M | 1.07B | |
Other Current Assets | | | 461.56M | 438.95M | 356.98M | 268.00M | 383.00M | |
Total Current Assets | | | 3.35B | 4.63B | 3.44B | 2.61B | 2.61B | |
|
Non-Current Assets | |
---|
PPE Net | | | 248.06M | 227.00M | 234.99M | 301.00M | 343.00M | |
Goodwill | | | 1.84B | 1.72B | 1.75B | 1.69B | 1.83B | |
Intangibles | | | 4.77B | 4.76B | 5.42B | 5.79B | 7.15B | |
Other Non-Current Assets | | | 732.69M | 684.22M | 551.78M | 441.00M | 364.00M | |
Total Non-Current Assets | | | 7.59B | 7.38B | 7.96B | 8.23B | 9.69B | |
|
TOTAL ASSETS | | | 10.94B | 12.01B | 11.39B | 10.84B | 12.30B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 1.03B | 31.45M | 605.38M | 31.00M | 31.00M | |
Accrued Expenses | | | 871.96M | 900.30M | 792.80M | 803.00M | 647.00M | |
Accounts Payable | | | 89.37M | 77.87M | 102.75M | 91.00M | 100.00M | |
Other Current Liabilities | | | 81.40M | 28.95M | 35.76M | 8.00M | 30.00M | |
Total Current Liabilities | | | 2.07B | 1.04B | 1.54B | 933.00M | 809.00M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 4.34B | 6.08B | 5.11B | 5.70B | 6.03B | |
Deferred Taxes/Income | | | 682.12M | 676.74M | 847.71M | 944.00M | 1.30B | |
Other Non-Current Liabilities | | | 148.84M | 120.99M | 158.94M | 173.00M | 198.00M | |
Total Non-Current Liabilities | | | 5.17B | 6.88B | 6.12B | 6.82B | 7.52B | |
|
TOTAL LIABILITIES | | | 7.24B | 7.92B | 7.66B | 7.75B | 8.33B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 191.79M | 1.13B | 879.13M | 734.00M | 831.00M | |
Additional Paid In Capital | | | 4.00B | 3.91B | 3.70B | 3.48B | 3.54B | |
Common Shares | | | 61.00K | 61.00K | 61.00K | 0.00 | 0.00 | |
Other Shareholders' Equity | | | -485.77M | -947.67M | -842.15M | -1.13B | -400.00M | |
Shares Outstanding | | | 60.64M | 60.63M | 62.26M | 63.00M | 62.00M | |
Tangible Book Value per Share | | | -47.93 | -39.23 | -55.16 | -69.86 | -80.89 | |
Total Shareholders' Equity | | | 3.71B | 4.09B | 3.74B | 3.09B | 3.96B | |
|
TOTAL LIABILITIES AND EQUITY | | | 10.94B | 12.01B | 11.39B | 10.84B | 12.30B | |
|
Statistics | |
---|
Debt/Equity | | | 1.17 | 1.49 | 1.37 | 1.85 | 1.52 | |
Current Ratio | | | 1.62 | 4.46 | 2.24 | 2.79 | 3.23 | |
Return On Assets (ROA) | | | -3.70% | 4.66% | 3.64% | -2.07% | -2.68% | |
Return On Equity (ROE) | | | -10.92% | 13.68% | 11.10% | -7.26% | -8.32% | |
Return On Invested Capital (ROIC) | | | 5.47% | 5.23% | 5.44% | 0.87% | 2.75% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 6.16% | 6.43% | 6.18% | 0.92% | 2.76% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 38.43% | 23.36% | 35.80% | 4.61% | 12.99% | |