ASSETS | |
---|
Current Assets | |
---|
Cash | | | N/A | 302.00M | 411.00M | 550.00M | 1.03B | |
Cash Equivalents | | | 511.00M | 271.00M | 93.00M | 44.00M | 196.00M | |
Marketable Securities | | | 60.00M | 45.00M | 64.00M | 109.00M | 38.00M | |
Receivables | | | 586.00M | 641.00M | 635.00M | 634.00M | 638.00M | |
Inventories | | | 99.00M | 45.00M | 41.00M | 49.00M | 44.00M | |
Other Current Assets | | | 151.00M | 200.00M | 207.00M | 208.00M | 162.00M | |
Total Current Assets | | | 1.41B | 1.50B | 1.45B | 1.59B | 2.11B | |
|
Non-Current Assets | |
---|
PPE Net | | | 553.00M | 540.00M | 490.00M | 495.00M | 443.00M | |
Investments And Advances | | | 281.00M | 266.00M | 238.00M | 370.00M | 259.00M | |
Goodwill | | | 2.00B | 2.01B | 2.00B | 2.24B | 2.18B | |
Intangibles | | | 1.46B | 1.47B | 1.72B | 1.84B | 2.02B | |
Other Non-Current Assets | | | 68.00M | 108.00M | 97.00M | 98.00M | 60.00M | |
Total Non-Current Assets | | | 4.36B | 4.40B | 4.55B | 5.06B | 4.97B | |
|
TOTAL ASSETS | | | 5.77B | 5.90B | 6.00B | 6.66B | 7.08B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 124.00M | 59.00M | 43.00M | 94.00M | 640.00M | |
Accrued Expenses | | | 29.00M | 325.00M | 261.00M | 383.00M | 444.00M | |
Accounts Payable | | | 931.00M | 881.00M | 909.00M | 886.00M | 618.00M | |
Other Current Liabilities | | | 402.00M | 306.00M | 248.00M | 223.00M | 275.00M | |
Total Current Liabilities | | | 1.49B | 1.57B | 1.46B | 1.59B | 1.98B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 2.12B | 2.39B | 2.38B | 2.67B | 2.85B | |
Deferred Taxes/Income | | | 238.00M | 232.00M | 277.00M | 219.00M | 260.00M | |
Other Non-Current Liabilities | | | 357.00M | 128.00M | 108.00M | 215.00M | 307.00M | |
Total Non-Current Liabilities | | | 3.02B | 3.07B | 3.04B | 3.41B | 3.77B | |
|
TOTAL LIABILITIES | | | 4.51B | 4.64B | 4.50B | 5.00B | 5.75B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 236.00M | 222.00M | 358.00M | 534.00M | 290.00M | |
Additional Paid In Capital | | | 1.04B | 1.04B | 1.05B | 1.05B | 1.04B | |
Minority Interest | | | 310.00M | 320.00M | 266.00M | 310.00M | 354.00M | |
Common Shares | | | 233.00M | 233.00M | 233.00M | 233.00M | 233.00M | |
Treasury Stock | | | -58.00M | -58.00M | -60.00M | -62.00M | -62.00M | |
Other Shareholders' Equity | | | -196.00M | -182.00M | -69.00M | -93.00M | -173.00M | |
Shares Outstanding | | | 226.70M | 226.70M | 226.49M | 226.31M | 226.23M | |
Tangible Book Value per Share | | | -9.71 | -9.79 | -9.76 | -10.72 | -12.64 | |
Total Shareholders' Equity | | | 1.26B | 1.26B | 1.51B | 1.66B | 1.33B | |
|
TOTAL LIABILITIES AND EQUITY | | | 5.77B | 5.90B | 6.00B | 6.66B | 7.08B | |
|
Statistics | |
---|
Debt/Equity | | | 1.68 | 1.90 | 1.58 | 1.61 | 2.14 | |
Current Ratio | | | 0.95 | 0.96 | 0.99 | 1.01 | 1.07 | |
Return On Assets (ROA) | | | -0.59% | -2.10% | 0.08% | 6.85% | 3.77% | |
Return On Equity (ROE) | | | -2.70% | -9.84% | 0.33% | 27.50% | 20.03% | |
Return On Invested Capital (ROIC) | | | 0.44% | N/A | 6.31% | 8.15% | 6.06% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 0.51% | N/A | 6.53% | 8.40% | 6.35% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 7.51% | N/A | 42.83% | 49.55% | 45.58% | |