ASSETS | |
---|
Current Assets | |
---|
Cash | | | 762.00M | 2.29B | 3.26B | 3.31B | 3.23B | |
Cash Equivalents | | | 5.00M | 10.00M | 75.00M | 59.00M | 47.00M | |
Receivables | | | 3.59B | 3.34B | 3.30B | 3.23B | 3.46B | |
Inventories | | | 212.00M | 175.00M | 157.00M | 125.00M | 141.00M | |
Other Current Assets | | | 916.00M | 676.00M | 715.00M | 751.00M | 930.00M | |
Total Current Assets | | | 5.49B | 6.49B | 7.50B | 7.48B | 7.82B | |
|
Non-Current Assets | |
---|
PPE Net | | | 1.14B | 1.04B | 1.31B | 1.49B | 1.65B | |
Investments And Advances | | | 140.00M | 150.00M | 151.00M | 583.00M | 667.00M | |
Goodwill | | | 1.45B | 2.88B | 5.30B | 5.11B | 6.14B | |
Intangibles | | | 406.00M | 529.00M | 919.00M | 1.09B | 1.39B | |
Other Non-Current Assets | | | 238.00M | 210.00M | 1.21B | 1.07B | 464.00M | |
Total Non-Current Assets | | | 3.37B | 4.81B | 8.89B | 9.34B | 10.31B | |
|
TOTAL ASSETS | | | 8.86B | 11.29B | 16.39B | 16.82B | 18.13B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 3.23B | 2.36B | 2.72B | 2.21B | 1.44B | |
Accrued Expenses | | | 959.00M | 1.07B | 1.01B | 1.00B | 947.00M | |
Accounts Payable | | | 1.37B | 2.07B | 2.19B | 2.00B | 2.23B | |
Other Current Liabilities | | | 1.40B | 1.56B | 1.57B | 1.33B | 1.25B | |
Total Current Liabilities | | | 6.95B | 7.06B | 7.49B | 6.55B | 5.87B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 2.64B | 3.12B | 3.15B | 3.64B | 3.64B | |
Deferred Taxes/Income | | | 90.00M | 35.00M | 148.00M | 67.00M | 164.00M | |
Other Non-Current Liabilities | | | 982.00M | 1.02B | 1.81B | 2.12B | 1.58B | |
Total Non-Current Liabilities | | | 3.72B | 4.18B | 5.12B | 5.83B | 5.39B | |
|
TOTAL LIABILITIES | | | 10.67B | 11.24B | 12.60B | 12.38B | 11.27B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -3.42B | -1.55B | 2.18B | 2.83B | 6.01B | |
Additional Paid In Capital | | | 1.50B | 1.50B | 1.50B | 1.50B | 1.48B | |
Minority Interest | | | 3.00M | 5.00M | 7.00M | 6.00M | 10.00M | |
Common Shares | | | 112.00M | 111.00M | 111.00M | 111.00M | 110.00M | |
Other Shareholders' Equity | | | -1.00M | 0.00 | -1.00M | 1.00M | -732.00M | |
Shares Outstanding | | | 15.02B | 14.99B | 110.90M | 110.68M | 109.94M | |
Tangible Book Value per Share | | | -0.24 | -0.22 | -21.93 | -15.87 | -6.09 | |
Total Shareholders' Equity | | | -1.81B | 56.00M | 3.79B | 4.44B | 6.86B | |
|
TOTAL LIABILITIES AND EQUITY | | | 8.86B | 11.29B | 16.39B | 16.82B | 18.13B | |
|
Statistics | |
---|
Debt/Equity | | | -1.46 | 55.68 | 0.83 | 0.82 | 0.53 | |
Current Ratio | | | 0.79 | 0.92 | 1.00 | 1.14 | 1.33 | |
Return On Assets (ROA) | | | -53.99% | -30.47% | -6.17% | -17.61% | 3.03% | |
Return On Equity (ROE) | | | N/A | -6144.64% | -26.69% | -66.74% | 8.02% | |
Return On Invested Capital (ROIC) | | | 11.23% | 5.97% | 1.63% | 0.54% | 4.69% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 11.26% | 5.98% | 1.65% | 0.55% | 4.71% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 509.25% | 30.68% | 5.58% | 1.39% | 12.29% | |