ASSETS | |
---|
Current Assets | |
---|
Cash | | | 449.91M | 595.89M | 722.00M | 1.07B | 939.00M | |
Cash Equivalents | | | 68.17M | 81.98M | 12.00M | 142.00M | 220.00M | |
Marketable Securities | | | 1.07M | 1.72M | 3.00M | 3.00M | 4.00M | |
Receivables | | | 1.01B | 1.14B | 793.00M | 781.00M | 624.00M | |
Inventories | | | 22.24M | 28.30M | 29.00M | 28.00M | 36.00M | |
Other Current Assets | | | 89.84M | 127.94M | 231.00M | 101.00M | 60.00M | |
Total Current Assets | | | 1.64B | 1.98B | 1.79B | 2.13B | 1.88B | |
|
Non-Current Assets | |
---|
PPE Net | | | 6.73B | 6.80B | 7.00B | 6.55B | 6.10B | |
Investments And Advances | | | 175.20M | 167.77M | 70.00M | 62.00M | 70.00M | |
Goodwill | | | 3.24B | 3.29B | 3.24B | 3.21B | 2.91B | |
Intangibles | | | 2.34B | 2.34B | 2.26B | 2.18B | 2.16B | |
Other Non-Current Assets | | | 144.17M | 608.88M | 217.00M | 176.00M | 79.00M | |
Total Non-Current Assets | | | 12.62B | 13.20B | 12.79B | 12.18B | 11.31B | |
|
TOTAL ASSETS | | | 14.26B | 15.18B | 14.57B | 14.31B | 13.20B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 2.07M | 10.56M | 1.00M | 0.00 | 12.00M | |
Current Portion Of LT Debt. | | | 1.37B | 1.41B | 1.32B | 1.04B | 1.13B | |
Accrued Expenses | | | 476.89M | 524.02M | 453.00M | 406.00M | 404.00M | |
Accounts Payable | | | 665.93M | 753.68M | 733.00M | 609.00M | 454.00M | |
Other Current Liabilities | | | 395.14M | 418.17M | 318.00M | 350.00M | 616.00M | |
Total Current Liabilities | | | 2.91B | 3.12B | 2.82B | 2.41B | 2.61B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 6.59B | 7.08B | 6.93B | 7.19B | 6.48B | |
Deferred Taxes/Income | | | 554.00M | 546.93M | 604.00M | 584.00M | 605.00M | |
Other Non-Current Liabilities | | | 192.66M | 495.56M | 348.00M | 366.00M | 174.00M | |
Total Non-Current Liabilities | | | 7.66B | 8.48B | 8.21B | 8.41B | 7.43B | |
|
TOTAL LIABILITIES | | | 10.57B | 11.60B | 11.03B | 10.81B | 10.04B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 2.17B | 1.84B | 1.80B | 1.77B | 1.45B | |
Additional Paid In Capital | | | 1.51B | 1.21B | 1.21B | 1.20B | 1.18B | |
Minority Interest | | | 328.54M | 353.72M | 329.00M | 271.00M | 166.00M | |
Common Shares | | | 3.56M | 534.14M | 533.00M | 528.00M | 525.00M | |
Other Shareholders' Equity | | | N/A | N/A | N/A | 0.00 | N/A | |
Shares Outstanding | | | 319.79M | 170.81M | 106.00M | 105.00M | 105.00M | |
Tangible Book Value per Share | | | -5.89 | -11.98 | -18.44 | -18.11 | -18.16 | |
Total Shareholders' Equity | | | 3.69B | 3.58B | 3.54B | 3.49B | 3.16B | |
|
TOTAL LIABILITIES AND EQUITY | | | 14.26B | 15.18B | 14.57B | 14.31B | 13.20B | |
|
Statistics | |
---|
Debt/Equity | | | 1.78 | 1.98 | 1.96 | 2.06 | 2.06 | |
Current Ratio | | | 0.56 | 0.63 | 0.63 | 0.88 | 0.72 | |
Return On Assets (ROA) | | | -0.39% | -0.69% | 0.15% | 0.64% | 0.30% | |
Return On Equity (ROE) | | | -1.49% | -2.94% | 0.62% | 2.61% | 1.25% | |
Return On Invested Capital (ROIC) | | | 1.86% | 2.00% | 2.09% | 2.37% | 1.98% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 1.87% | 2.01% | 2.09% | 2.40% | 2.03% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 3.70% | 3.79% | 3.94% | 4.43% | 3.96% | |