ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 833.00M | 905.00M | 1.12B | 1.27B | 587.00M | |
Marketable Securities | | | N/A | N/A | N/A | N/A | N/A | |
Receivables | | | 844.00M | 1.14B | 1.31B | 1.44B | 2.00B | |
Inventories | | | 1.18B | 1.06B | 1.04B | 1.35B | 1.62B | |
Other Current Assets | | | 165.00M | 190.00M | 209.00M | 210.00M | 235.00M | |
Total Current Assets | | | 3.03B | 3.30B | 3.68B | 4.28B | 4.45B | |
|
Non-Current Assets | |
---|
PPE Net | | | 1.07B | 1.10B | 1.15B | 1.16B | 1.03B | |
Investments And Advances | | | N/A | N/A | N/A | N/A | N/A | |
Goodwill | | | 2.24B | 2.22B | 3.16B | 3.50B | 6.34B | |
Intangibles | | | 2.54B | 2.52B | 3.22B | 3.33B | 3.78B | |
Other Non-Current Assets | | | 106.00M | 103.00M | 151.00M | 310.00M | 602.00M | |
Total Non-Current Assets | | | 5.96B | 5.94B | 7.69B | 8.30B | 11.75B | |
|
TOTAL ASSETS | | | 8.98B | 9.24B | 11.37B | 12.57B | 16.20B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 242.00M | 867.00M | 643.00M | 830.00M | 1.31B | |
Accrued Expenses | | | 811.00M | 994.00M | 1.02B | 1.21B | 1.24B | |
Accounts Payable | | | 676.00M | 776.00M | 895.00M | 976.00M | 1.43B | |
Other Current Liabilities | | | 89.00M | 87.00M | 57.00M | 84.00M | 244.00M | |
Total Current Liabilities | | | 1.82B | 2.72B | 2.62B | 3.10B | 4.22B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 6.03B | 5.37B | 5.97B | 6.79B | 6.93B | |
Deferred Taxes/Income | | | 1.32B | 1.31B | 1.53B | 1.44B | 1.35B | |
Other Non-Current Liabilities | | | 705.00M | 718.00M | 762.00M | 714.00M | 707.00M | |
Total Non-Current Liabilities | | | 8.14B | 7.49B | 8.37B | 9.06B | 9.13B | |
|
TOTAL LIABILITIES | | | 9.96B | 10.21B | 10.98B | 12.16B | 13.35B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -1.19B | -1.09B | 196.00M | 337.00M | 2.92B | |
Additional Paid In Capital | | | 136.00M | 134.00M | 99.00M | 53.00M | 0.00 | |
Minority Interest | | | 88.00M | 86.00M | 104.00M | 113.00M | 136.00M | |
Common Shares | | | 4.00M | 4.09M | 4.09M | 4.00M | 4.00M | |
Other Shareholders' Equity | | | 73.00M | -15.09M | 85.91M | 18.00M | -79.00M | |
Shares Outstanding | | | 403.44M | 398.58M | 391.75M | 383.00M | 379.00M | |
Tangible Book Value per Share | | | -14.28 | -14.33 | -15.32 | -16.76 | -19.19 | |
Total Shareholders' Equity | | | -981.00M | -971.00M | 385.00M | 412.00M | 2.85B | |
|
TOTAL LIABILITIES AND EQUITY | | | 8.98B | 9.24B | 11.37B | 12.57B | 16.20B | |
|
Statistics | |
---|
Debt/Equity | | | -6.15 | -5.53 | 15.50 | 16.49 | 2.43 | |
Current Ratio | | | 1.66 | 1.21 | 1.41 | 1.38 | 1.05 | |
Return On Assets (ROA) | | | -15.47% | -13.96% | -1.28% | -20.63% | 2.10% | |
Return On Equity (ROE) | | | N/A | N/A | -37.66% | -629.61% | 11.93% | |
Return On Invested Capital (ROIC) | | | 6.78% | 8.34% | 5.54% | 4.36% | 9.70% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 7.68% | 9.68% | 6.36% | 5.04% | 10.20% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 31.39% | 62.12% | 39.05% | 30.25% | 91.58% | |