ASSETS | |
---|
Current Assets | |
---|
Cash | | | N/A | 288.00M | 106.00M | 88.00M | 86.00M | |
Cash Equivalents | | | 439.00M | 297.00M | 1.03B | 248.00M | 190.00M | |
Marketable Securities | | | N/A | 0.00 | 1.00M | 28.00M | 30.00M | |
Receivables | | | 2.02B | 1.81B | 1.64B | 1.73B | 2.26B | |
Inventories | | | 163.00M | 99.00M | 79.00M | 90.00M | 84.00M | |
Other Current Assets | | | 984.00M | 844.00M | 677.00M | 591.00M | 601.00M | |
Total Current Assets | | | 3.60B | 3.33B | 3.54B | 2.77B | 3.25B | |
|
Non-Current Assets | |
---|
PPE Net | | | 485.00M | 555.00M | 592.00M | 739.00M | 262.00M | |
Investments And Advances | | | 846.00M | 1.70B | 2.03B | 1.19B | 970.00M | |
Goodwill | | | 1.58B | 1.48B | 1.37B | 1.49B | 1.38B | |
Intangibles | | | 4.77B | 4.61B | 3.59B | 2.27B | 1.81B | |
Other Non-Current Assets | | | 356.00M | 410.00M | 414.00M | 367.00M | 330.00M | |
Total Non-Current Assets | | | 8.04B | 8.76B | 8.00B | 6.05B | 4.75B | |
|
TOTAL ASSETS | | | 11.64B | 12.09B | 11.54B | 8.83B | 8.00B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 1.21B | 398.00M | 718.00M | 101.00M | 17.00M | |
Accrued Expenses | | | 401.00M | N/A | N/A | N/A | N/A | |
Accounts Payable | | | 138.00M | 4.88B | 4.13B | 3.98B | 3.64B | |
Other Current Liabilities | | | 4.77B | 119.00M | 164.00M | 51.00M | 127.00M | |
Total Current Liabilities | | | 6.52B | 5.39B | 5.01B | 4.13B | 3.78B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 1.46B | 2.70B | 2.82B | 511.00M | 1.00M | |
Deferred Taxes/Income | | | 580.00M | 850.00M | 896.00M | 659.00M | 608.00M | |
Other Non-Current Liabilities | | | 728.00M | 1.12B | 1.19B | 543.00M | 529.00M | |
Total Non-Current Liabilities | | | 2.77B | 4.67B | 4.90B | 1.72B | 1.14B | |
|
TOTAL LIABILITIES | | | 9.29B | 10.06B | 9.91B | 5.85B | 4.92B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -30.71B | -31.03B | 1.63B | 2.98B | 3.07B | |
Additional Paid In Capital | | | 14.94B | 14.94B | N/A | N/A | N/A | |
Minority Interest | | | 1.00M | 0.00 | 0.00 | 3.00M | 3.00M | |
Common Shares | | | 18.14B | 18.13B | N/A | N/A | N/A | |
Treasury Stock | | | -5.00M | -12.00M | N/A | N/A | N/A | |
Shares Outstanding | | | 1.81B | 1.81B | 1.81B | 1.81B | 1.81B | |
Tangible Book Value per Share | | | -2.20 | -2.24 | -1.83 | -0.43 | -0.06 | |
Total Shareholders' Equity | | | 2.35B | 2.03B | 1.63B | 2.98B | 3.07B | |
|
TOTAL LIABILITIES AND EQUITY | | | 11.64B | 12.09B | 11.54B | 8.83B | 8.00B | |
|
Statistics | |
---|
Debt/Equity | | | 0.62 | 1.33 | 1.72 | 0.17 | 0.00 | |
Current Ratio | | | 0.55 | 0.62 | 0.71 | 0.67 | 0.86 | |
Return On Assets (ROA) | | | 6.72% | 7.33% | 11.84% | 11.01% | 11.22% | |
Return On Equity (ROE) | | | 33.26% | 43.65% | 83.60% | 32.61% | 29.18% | |
Return On Invested Capital (ROIC) | | | 25.10% | 16.70% | 15.37% | 18.21% | 16.21% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 27.45% | 17.48% | 18.26% | 19.35% | 17.11% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | N/A | 359.95% | 187.28% | 129.00% | 84.58% | |