ASSETS | |
---|
Current Assets | |
---|
Cash | | | N/A | 131.70M | 303.10M | 689.50M | 1.03B | |
Cash Equivalents | | | 1.66B | 1.47B | 1.62B | 804.30M | 573.60M | |
Marketable Securities | | | 79.20M | 95.50M | 51.60M | 63.60M | 61.00M | |
Receivables | | | 841.40M | 785.40M | 737.00M | 685.30M | 661.00M | |
Inventories | | | 219.00M | 187.60M | 161.70M | 143.10M | 172.60M | |
Other Current Assets | | | 3.10M | 61.70M | 63.70M | 82.50M | 75.50M | |
Total Current Assets | | | 2.81B | 2.73B | 2.93B | 2.47B | 2.58B | |
|
Non-Current Assets | |
---|
PPE Net | | | 3.35B | 3.47B | 4.00B | 4.17B | 4.68B | |
Investments And Advances | | | 445.20M | 505.30M | 526.40M | 579.30M | 553.90M | |
Goodwill | | | 1.68B | 1.67B | 1.75B | 1.61B | 1.59B | |
Intangibles | | | 683.40M | 699.70M | 624.00M | 514.40M | 534.10M | |
Other Non-Current Assets | | | 189.70M | 167.40M | 209.90M | 141.90M | 119.00M | |
Total Non-Current Assets | | | 6.39B | 6.53B | 7.13B | 7.03B | 7.49B | |
|
TOTAL ASSETS | | | 9.19B | 9.26B | 10.06B | 9.50B | 10.07B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 14.50M | 3.90M | 129.80M | 206.40M | 495.20M | |
Current Portion Of LT Debt. | | | 1.57B | 1.42B | 1.83B | 1.13B | 1.15B | |
Accrued Expenses | | | N/A | 50.30M | 25.50M | 18.30M | 18.50M | |
Accounts Payable | | | 1.26B | 1.23B | 1.15B | 1.04B | 882.10M | |
Other Current Liabilities | | | 94.60M | 116.50M | 116.30M | 120.40M | 93.00M | |
Total Current Liabilities | | | 2.94B | 2.82B | 3.24B | 2.51B | 2.63B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 3.60B | 3.88B | 4.37B | 4.76B | 5.24B | |
Deferred Taxes/Income | | | 43.60M | 36.30M | 79.90M | 87.10M | 98.80M | |
Other Non-Current Liabilities | | | 456.80M | 472.20M | 565.80M | 490.20M | 484.30M | |
Total Non-Current Liabilities | | | 4.19B | 4.49B | 5.05B | 5.36B | 5.84B | |
|
TOTAL LIABILITIES | | | 7.13B | 7.31B | 8.30B | 7.88B | 8.47B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 1.60B | 1.51B | 1.28B | 1.16B | 1.17B | |
Additional Paid In Capital | | | 612.40M | 612.40M | 608.50M | 608.50M | 608.50M | |
Minority Interest | | | 86.20M | 95.90M | 36.20M | 23.40M | 17.70M | |
Common Shares | | | 3.20M | 3.20M | 3.20M | 3.20M | 3.20M | |
Treasury Stock | | | -2.00M | -600.00K | -2.00M | -2.80M | N/A | |
Other Shareholders' Equity | | | -149.50M | -177.40M | -131.30M | -144.00M | -187.50M | |
Shares Outstanding | | | 213.06M | 213.13M | 212.79M | 212.78M | 212.83M | |
Tangible Book Value per Share | | | -1.41 | -1.95 | -2.86 | -2.37 | -2.50 | |
Total Shareholders' Equity | | | 2.06B | 1.95B | 1.76B | 1.62B | 1.60B | |
|
TOTAL LIABILITIES AND EQUITY | | | 9.19B | 9.26B | 10.06B | 9.50B | 10.07B | |
|
Statistics | |
---|
Debt/Equity | | | 1.76 | 1.99 | 2.55 | 3.07 | 3.59 | |
Current Ratio | | | 0.95 | 0.97 | 0.90 | 0.98 | 0.98 | |
Return On Assets (ROA) | | | 2.89% | 2.26% | 1.31% | -0.15% | -6.01% | |
Return On Equity (ROE) | | | 12.90% | 10.72% | 7.49% | -0.89% | -37.90% | |
Return On Invested Capital (ROIC) | | | 5.94% | 5.29% | 2.54% | 0.74% | N/A | |
Return On Invested Capital Ex Cash (ROICexc) | | | 8.23% | 6.98% | 3.34% | 0.85% | N/A | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 17.23% | 13.55% | 6.07% | 1.27% | N/A | |