ASSETS | |
---|
Current Assets | |
---|
Cash | | | N/A | 93.10M | 44.50M | 37.00M | N/A | |
Cash Equivalents | | | 1.01B | 971.30M | 95.00M | 45.00M | 101.40M | |
Receivables | | | 182.30M | 301.30M | 256.90M | 257.50M | 204.50M | |
Inventories | | | 36.30M | 28.20M | 26.50M | 27.30M | 25.20M | |
Other Current Assets | | | 340.10M | 182.70M | 110.20M | 104.20M | 192.10M | |
Total Current Assets | | | 1.57B | 1.58B | 533.10M | 471.00M | 523.20M | |
|
Non-Current Assets | |
---|
PPE Net | | | 2.23B | 2.20B | 2.11B | 2.29B | 2.37B | |
Investments And Advances | | | 45.60M | 54.00M | 125.30M | 117.40M | 22.40M | |
Goodwill | | | 1.84B | 1.83B | 1.82B | 1.82B | 1.88B | |
Intangibles | | | 1.22B | 1.23B | 783.00M | 693.60M | 790.30M | |
Other Non-Current Assets | | | 571.10M | 694.10M | 219.10M | 299.80M | 344.60M | |
Total Non-Current Assets | | | 5.90B | 6.01B | 5.07B | 5.23B | 5.40B | |
|
TOTAL ASSETS | | | 7.47B | 7.59B | 5.60B | 5.70B | 5.93B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 492.10M | 535.40M | 498.80M | 499.60M | 527.00M | |
Accrued Expenses | | | 511.70M | 415.20M | 363.10M | 345.10M | 418.40M | |
Accounts Payable | | | 199.40M | 207.90M | 166.50M | 174.90M | 247.70M | |
Other Current Liabilities | | | 392.80M | 509.80M | 470.50M | 512.80M | 491.50M | |
Total Current Liabilities | | | 1.60B | 1.67B | 1.50B | 1.53B | 1.68B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 6.07B | 6.12B | 5.08B | 4.92B | 5.21B | |
Deferred Taxes/Income | | | 191.80M | 201.10M | 111.70M | 124.70M | 177.00M | |
Other Non-Current Liabilities | | | 98.40M | 102.50M | 275.70M | 580.00M | 345.90M | |
Total Non-Current Liabilities | | | 6.38B | 6.44B | 5.47B | 5.65B | 5.75B | |
|
TOTAL LIABILITIES | | | 7.98B | 8.11B | 6.97B | 7.18B | 7.44B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -598.50M | -472.90M | -1.25B | -1.36B | -1.59B | |
Additional Paid In Capital | | | 80.70M | 80.70M | 80.70M | 80.70M | 80.70M | |
Minority Interest | | | 21.20M | 20.40M | 3.40M | 28.40M | 25.10M | |
Common Shares | | | 12.80M | 12.80M | 12.80M | 12.80M | 12.80M | |
Treasury Stock | | | N/A | -143.90M | -202.10M | -199.40M | N/A | |
Other Shareholders' Equity | | | -700.00K | -1.70M | -9.60M | -12.30M | -13.50M | |
Shares Outstanding | | | 108.61M | 108.61M | 109.06M | 109.20M | 110.10M | |
Tangible Book Value per Share | | | -32.80 | -33.02 | -36.43 | -36.63 | -37.98 | |
Total Shareholders' Equity | | | -505.70M | -525.00M | -1.37B | -1.48B | -1.51B | |
|
TOTAL LIABILITIES AND EQUITY | | | 7.47B | 7.59B | 5.60B | 5.70B | 5.93B | |
|
Statistics | |
---|
Debt/Equity | | | -12.01 | -11.66 | -3.72 | -3.32 | -3.44 | |
Current Ratio | | | 0.98 | 0.95 | 0.36 | 0.31 | 0.31 | |
Return On Assets (ROA) | | | 11.42% | 13.15% | 7.03% | 5.94% | 3.96% | |
Return On Invested Capital (ROIC) | | | 7.68% | 8.02% | 12.04% | 11.75% | 13.32% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 9.28% | 9.59% | 12.32% | 11.88% | 13.65% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 24.96% | 25.16% | 35.22% | 30.50% | 38.42% | |