ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 180.00M | 966.00M | 541.00M | 430.00M | 250.00M | |
Receivables | | | 3.42B | 3.49B | 3.54B | 4.77B | 3.25B | |
Inventories | | | 451.00M | 478.00M | 607.00M | 751.00M | 498.00M | |
Other Current Assets | | | 4.14B | 4.03B | 5.04B | 10.28B | 6.85B | |
Total Current Assets | | | 8.20B | 8.96B | 9.73B | 16.23B | 10.84B | |
|
Non-Current Assets | |
---|
PPE Net | | | 3.33B | 2.17B | 1.94B | 1.92B | 1.96B | |
Investments And Advances | | | 54.00M | 51.00M | 48.00M | 133.00M | 157.00M | |
Goodwill | | | 5.02B | 5.01B | 5.08B | 1.65B | 1.79B | |
Intangibles | | | 2.51B | 2.91B | 3.93B | 2.13B | 2.51B | |
Other Non-Current Assets | | | 4.99B | 4.92B | 5.32B | 7.08B | 5.92B | |
Total Non-Current Assets | | | 15.89B | 15.06B | 16.31B | 12.91B | 12.34B | |
|
TOTAL ASSETS | | | 24.09B | 24.02B | 26.04B | 29.15B | 23.18B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 1.13B | 996.00M | 620.00M | 63.00M | 4.00M | |
Accrued Expenses | | | 1.99B | 2.10B | 1.73B | 1.37B | 1.41B | |
Accounts Payable | | | 2.54B | 2.51B | 2.33B | 3.64B | 2.27B | |
Other Current Liabilities | | | 3.12B | 3.21B | 4.82B | 7.90B | 4.23B | |
Total Current Liabilities | | | 8.78B | 8.81B | 9.50B | 12.98B | 7.92B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 9.81B | 9.81B | 10.13B | 7.98B | 7.97B | |
Deferred Taxes/Income | | | 12.00M | 12.00M | 22.00M | 134.00M | 73.00M | |
Other Non-Current Liabilities | | | 3.19B | 2.91B | 3.48B | 4.23B | 3.63B | |
Total Non-Current Liabilities | | | 13.02B | 12.73B | 13.63B | 12.34B | 11.67B | |
|
TOTAL LIABILITIES | | | 21.80B | 21.54B | 23.13B | 25.32B | 19.58B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 1.97B | 1.53B | 820.00M | 1.41B | 464.00M | |
Additional Paid In Capital | | | 305.00M | 705.00M | 3.42B | 8.46B | 8.53B | |
Minority Interest | | | N/A | N/A | N/A | N/A | N/A | |
Common Shares | | | 652.00M | 652.00M | 653.00M | 4.00M | 4.00M | |
Treasury Stock | | | -538.00M | -297.00M | -1.89B | -5.86B | -5.27B | |
Other Shareholders' Equity | | | -101.00M | -117.00M | -91.00M | -177.00M | -126.00M | |
Shares Outstanding | | | 194.63M | 198.60M | 208.13M | 230.00M | 244.00M | |
Tangible Book Value per Share | | | -30.25 | -30.67 | -32.43 | 0.20 | -2.89 | |
Total Shareholders' Equity | | | 2.29B | 2.48B | 2.91B | 3.83B | 3.60B | |
|
TOTAL LIABILITIES AND EQUITY | | | 24.09B | 24.02B | 26.04B | 29.15B | 23.18B | |
|
Statistics | |
---|
Debt/Equity | | | 4.29 | 3.96 | 3.49 | 2.08 | 2.21 | |
Current Ratio | | | 0.93 | 1.02 | 1.02 | 1.25 | 1.37 | |
Return On Assets (ROA) | | | 1.89% | 4.40% | -0.98% | 4.19% | 9.43% | |
Return On Equity (ROE) | | | 19.89% | 42.70% | -8.81% | 31.90% | 60.75% | |
Return On Invested Capital (ROIC) | | | 5.90% | 11.66% | N/A | 10.69% | 18.99% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 5.97% | 12.45% | N/A | 10.98% | 19.30% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 11.89% | 28.04% | N/A | 14.46% | 27.06% | |