ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 1.20B | 1.14B | 944.00M | 1.36B | 1.81B | |
Receivables | | | 1.35B | 1.24B | 808.00M | 909.00M | 884.00M | |
Inventories | | | 2.18B | 2.00B | 2.16B | 2.43B | 1.96B | |
Other Current Assets | | | 476.00M | 539.00M | 495.00M | 551.00M | 372.00M | |
Total Current Assets | | | 5.21B | 4.91B | 4.41B | 5.25B | 5.03B | |
|
Non-Current Assets | |
---|
PPE Net | | | 6.50B | 6.39B | 6.79B | 6.49B | 6.62B | |
Investments And Advances | | | 1.01B | 970.00M | 969.00M | 1.11B | 1.19B | |
Goodwill | | | N/A | 142.00M | 146.00M | 145.00M | 144.00M | |
Intangibles | | | N/A | 36.00M | 37.00M | 29.00M | 35.00M | |
Other Non-Current Assets | | | 1.86B | 1.40B | 1.48B | 1.43B | 1.79B | |
Total Non-Current Assets | | | 9.37B | 9.15B | 9.75B | 9.51B | 10.00B | |
|
TOTAL ASSETS | | | 14.57B | 14.06B | 14.15B | 14.76B | 15.03B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | N/A | 50.00M | 56.00M | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 75.00M | 75.00M | 79.00M | 1.00M | 1.00M | |
Accrued Expenses | | | 318.00M | 400.00M | 388.00M | 365.00M | 418.00M | |
Accounts Payable | | | 1.63B | 1.80B | 1.71B | 1.76B | 1.67B | |
Other Current Liabilities | | | 1.02B | 1.06B | 793.00M | 881.00M | 1.13B | |
Total Current Liabilities | | | 3.04B | 3.40B | 3.03B | 3.00B | 3.22B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 2.57B | 2.47B | 1.73B | 1.81B | 1.73B | |
Deferred Taxes/Income | | | 53.00M | 9.00M | 193.00M | 215.00M | 191.00M | |
Other Non-Current Liabilities | | | 2.99B | 3.03B | 3.35B | 3.14B | 3.60B | |
Total Non-Current Liabilities | | | 5.72B | 5.51B | 6.87B | 6.68B | 7.13B | |
|
TOTAL LIABILITIES | | | 8.76B | 8.91B | 9.90B | 9.68B | 10.35B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -801.00M | -1.32B | -1.29B | -570.00M | -315.00M | |
Additional Paid In Capital | | | 11.55B | 11.59B | 9.19B | 9.18B | 9.58B | |
Minority Interest | | | 103.00M | 0.00 | 1.59B | 1.51B | 1.61B | |
Common Shares | | | 3.00M | 3.00M | 2.00M | 2.00M | 2.00M | |
Other Shareholders' Equity | | | -4.93B | -5.11B | -3.65B | -3.54B | -4.59B | |
Shares Outstanding | | | 258.89M | 258.36M | 178.47M | 176.97M | 184.10M | |
Tangible Book Value per Share | | | 22.46 | 19.27 | 22.79 | 27.70 | 24.41 | |
Total Shareholders' Equity | | | 5.82B | 5.16B | 4.25B | 5.08B | 4.67B | |
|
TOTAL LIABILITIES AND EQUITY | | | 14.57B | 14.06B | 14.15B | 14.76B | 15.03B | |
|
Statistics | |
---|
Debt/Equity | | | 0.44 | 0.49 | 0.42 | 0.36 | 0.37 | |
Current Ratio | | | 1.71 | 1.45 | 1.45 | 1.75 | 1.56 | |
Return On Assets (ROA) | | | 5.90% | 0.43% | -4.60% | -0.83% | 2.86% | |
Return On Equity (ROE) | | | 14.79% | 1.16% | -15.31% | -2.42% | 9.18% | |
Return On Invested Capital (ROIC) | | | 9.85% | 5.76% | N/A | 8.30% | 12.39% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 11.00% | 6.44% | N/A | 9.39% | 14.64% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 11.00% | 6.57% | N/A | 9.55% | 14.91% | |