ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 734.80M | 991.90M | 1.26B | 701.00M | 844.00M | |
Marketable Securities | | | 93.50M | 86.30M | 78.00M | 89.00M | 85.00M | |
Receivables | | | 3.22B | 3.70B | 3.81B | 4.27B | 4.84B | |
Inventories | | | 3.85B | 3.47B | 3.52B | 3.98B | 5.47B | |
Other Current Assets | | | 1.62B | 4.73B | 1.96B | 1.87B | 1.62B | |
Total Current Assets | | | 9.52B | 12.98B | 10.63B | 10.90B | 12.87B | |
|
Non-Current Assets | |
---|
PPE Net | | | 2.92B | 3.01B | 3.28B | 3.48B | 3.78B | |
Investments And Advances | | | 0.00 | 165.70M | 94.00M | 0.00 | 48.00M | |
Goodwill | | | 9.13B | 9.87B | 10.43B | 12.11B | 12.35B | |
Intangibles | | | 17.07B | 19.18B | 22.61B | 26.13B | 29.68B | |
Other Non-Current Assets | | | 2.86B | 2.49B | 2.98B | 2.21B | 2.82B | |
Total Non-Current Assets | | | 31.98B | 34.71B | 39.39B | 43.94B | 48.69B | |
|
TOTAL ASSETS | | | 41.50B | 47.69B | 50.02B | 54.84B | 61.55B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 1.49B | 1.10B | |
Current Portion Of LT Debt. | | | 8.30M | 1.94B | 1.25B | 1.86B | 2.26B | |
Accrued Expenses | | | 2.39B | 2.27B | 2.19B | 3.23B | 2.74B | |
Accounts Payable | | | 1.36B | 1.38B | 1.16B | 1.06B | 1.35B | |
Other Current Liabilities | | | 2.02B | 2.18B | 2.15B | 2.25B | 3.12B | |
Total Current Liabilities | | | 5.78B | 7.78B | 6.75B | 9.88B | 10.56B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 14.04B | 16.19B | 18.02B | 19.72B | 22.43B | |
Deferred Taxes/Income | | | 1.11B | 1.74B | 2.43B | 2.81B | 3.12B | |
Other Non-Current Liabilities | | | 1.94B | 1.52B | 1.76B | 1.93B | 2.48B | |
Total Non-Current Liabilities | | | 17.09B | 19.44B | 22.20B | 24.47B | 28.04B | |
|
TOTAL LIABILITIES | | | 22.87B | 27.22B | 28.95B | 34.35B | 38.60B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 3.42B | 4.64B | 5.18B | 3.69B | 5.36B | |
Additional Paid In Capital | | | 18.92B | 18.81B | 18.65B | 18.54B | 18.44B | |
Minority Interest | | | N/A | N/A | N/A | N/A | N/A | |
Common Shares | | | 12.30M | 12.20M | 12.00M | 12.00M | 12.00M | |
Treasury Stock | | | -504.30M | -251.80M | N/A | N/A | 0.00 | |
Other Shareholders' Equity | | | -3.21B | -2.75B | -2.76B | -1.74B | -859.00M | |
Shares Outstanding | | | 1.19B | 1.20B | 1.21B | 1.21B | 1.21B | |
Tangible Book Value per Share | | | -6.34 | -7.15 | -9.85 | -14.67 | -15.80 | |
Total Shareholders' Equity | | | 18.64B | 20.47B | 21.07B | 20.49B | 22.95B | |
|
TOTAL LIABILITIES AND EQUITY | | | 41.50B | 47.69B | 50.02B | 54.84B | 61.55B | |
|
Statistics | |
---|
Debt/Equity | | | 0.75 | 0.79 | 0.85 | 1.03 | 1.03 | |
Current Ratio | | | 1.65 | 1.67 | 1.58 | 1.10 | 1.22 | |
Return On Assets (ROA) | | | -1.53% | 0.11% | 4.16% | -2.31% | -1.09% | |
Return On Equity (ROE) | | | -3.40% | 0.27% | 9.87% | -6.19% | -2.92% | |
Return On Invested Capital (ROIC) | | | 3.21% | 3.16% | 5.05% | 3.42% | 2.22% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 3.29% | 3.25% | 5.21% | 3.48% | 2.26% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 13.22% | 12.90% | 24.55% | 21.44% | 12.66% | |