ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 655.00M | 714.00M | 875.00M | 909.00M | 966.00M | |
Marketable Securities | | | N/A | N/A | 0.00 | 1.00M | 76.00M | |
Receivables | | | 667.00M | 645.00M | 629.00M | 766.00M | 447.00M | |
Inventories | | | 894.00M | 893.00M | 991.00M | 977.00M | 577.00M | |
Other Current Assets | | | 210.00M | 222.00M | 201.00M | 141.00M | 81.00M | |
Total Current Assets | | | 2.43B | 2.47B | 2.70B | 2.79B | 2.15B | |
|
Non-Current Assets | |
---|
PPE Net | | | 1.01B | 1.01B | 1.01B | 1.03B | 510.00M | |
Investments And Advances | | | N/A | N/A | N/A | N/A | 6.00M | |
Goodwill | | | 2.50B | 2.48B | 2.55B | 4.31B | 1.23B | |
Intangibles | | | 2.24B | 2.27B | 2.62B | 3.17B | 576.00M | |
Other Non-Current Assets | | | 383.00M | 356.00M | 240.00M | 186.00M | 73.00M | |
Total Non-Current Assets | | | 6.13B | 6.12B | 6.42B | 8.70B | 2.39B | |
|
TOTAL ASSETS | | | 8.56B | 8.59B | 9.12B | 11.49B | 4.54B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 50.00M | 50.00M | 93.00M | 93.00M | 9.00M | |
Accrued Expenses | | | 174.00M | 155.00M | 189.00M | 127.00M | 150.00M | |
Accounts Payable | | | 323.00M | 341.00M | 327.00M | 426.00M | 168.00M | |
Other Current Liabilities | | | 234.00M | 229.00M | 239.00M | 306.00M | 134.00M | |
Total Current Liabilities | | | 781.00M | 775.00M | 848.00M | 952.00M | 461.00M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 4.41B | 4.49B | 4.70B | 4.83B | 808.00M | |
Deferred Taxes/Income | | | 502.00M | 504.00M | 640.00M | 783.00M | 99.00M | |
Other Non-Current Liabilities | | | 510.00M | 501.00M | 462.00M | 443.00M | 286.00M | |
Total Non-Current Liabilities | | | 5.42B | 5.49B | 5.80B | 6.06B | 1.19B | |
|
TOTAL LIABILITIES | | | 6.20B | 6.27B | 6.65B | 7.01B | 1.65B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 512.00M | 503.00M | 373.00M | 2.27B | 1.99B | |
Additional Paid In Capital | | | 2.07B | 2.07B | 2.19B | 2.14B | 907.00M | |
Common Shares | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Other Shareholders' Equity | | | -225.00M | -248.00M | -96.00M | 69.00M | -11.00M | |
Shares Outstanding | | | 66.90M | 67.40M | 66.90M | 67.00M | 56.00M | |
Tangible Book Value per Share | | | -35.58 | -36.04 | -40.37 | -44.75 | 19.34 | |
Total Shareholders' Equity | | | 2.35B | 2.32B | 2.47B | 4.48B | 2.89B | |
|
TOTAL LIABILITIES AND EQUITY | | | 8.56B | 8.59B | 9.12B | 11.49B | 4.54B | |
|
Statistics | |
---|
Debt/Equity | | | 1.87 | 1.93 | 1.90 | 1.08 | 0.28 | |
Current Ratio | | | 3.11 | 3.19 | 3.18 | 2.93 | 4.66 | |
Return On Assets (ROA) | | | 2.66% | 2.21% | -20.19% | 2.90% | 12.15% | |
Return On Equity (ROE) | | | 9.69% | 8.18% | -74.47% | 7.43% | 19.10% | |
Return On Invested Capital (ROIC) | | | 5.38% | 5.19% | 3.65% | 5.04% | 14.33% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 5.87% | 5.71% | 4.08% | 5.51% | 19.24% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 17.52% | 17.25% | 13.58% | 24.67% | 47.40% | |