Market Closed -
Euronext Amsterdam
Other stock markets
|
After market 04:00:00 pm | |||
27.83 EUR | +0.04% | 27.82 | -0.05% |
Fiscal Period: December | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|---|---|---|---|
Revenues | 19.48B | 19.54B | 17.16B | 17.83B | 18.17B | |||||
Total Revenues | 19.48B | 19.54B | 17.16B | 17.83B | 18.17B | |||||
Cost of Goods Sold, Total | 10.4B | 10.75B | 9.93B | 10.63B | 10.72B | |||||
Gross Profit | 9.08B | 8.78B | 7.22B | 7.19B | 7.45B | |||||
Selling General & Admin Expenses, Total | 5.14B | 5.11B | 4.72B | 5.29B | 5.15B | |||||
R&D Expenses | 1.64B | 1.78B | 1.7B | 1.97B | 1.89B | |||||
Other Operating Expenses | 8M | 9M | -32M | 20M | -12M | |||||
Other Operating Expenses, Total | 6.79B | 6.9B | 6.4B | 7.28B | 7.03B | |||||
Operating Income | 2.29B | 1.88B | 825M | -85M | 417M | |||||
Interest Expense, Total | -173M | -160M | -152M | -234M | -285M | |||||
Interest And Investment Income | 79M | 17M | 20M | 28M | 48M | |||||
Net Interest Expenses | -94M | -143M | -132M | -206M | -237M | |||||
Income (Loss) On Equity Invest. | 1M | -9M | -4M | -2M | -98M | |||||
Currency Exchange Gains (Loss) | -2M | 3M | - | 9M | -23M | |||||
Other Non Operating Income (Expenses) | -19M | -22M | 5M | -3M | -7M | |||||
EBT, Excl. Unusual Items | 2.17B | 1.71B | 694M | -287M | 52M | |||||
Restructuring Charges | -524M | - | - | -134M | - | |||||
Merger & Related Restructuring Charges | - | -2M | - | - | - | |||||
Impairment of Goodwill | -97M | -144M | -15M | -1.36B | -8M | |||||
Gain (Loss) On Sale Of Investments | 19M | 131M | 95M | 9M | -26M | |||||
Gain (Loss) On Sale Of Assets | 72M | 2M | -56M | 6M | 61M | |||||
Asset Writedown | -92M | - | -55M | - | - | |||||
Legal Settlements | -22M | - | - | -60M | -606M | |||||
Other Unusual Items | - | -209M | -154M | 92M | - | |||||
EBT, Incl. Unusual Items | 1.53B | 1.49B | 509M | -1.73B | -527M | |||||
Income Tax Expense | 337M | 284M | -103M | -113M | -73M | |||||
Earnings From Continuing Operations | 1.19B | 1.2B | 612M | -1.62B | -454M | |||||
Earnings Of Discontinued Operations | -19M | -10M | 2.71B | 13M | -10M | |||||
Net Income to Company | 1.17B | 1.2B | 3.32B | -1.6B | -464M | |||||
Minority Interest | -5M | -8M | -4M | -3M | -2M | |||||
Net Income - (IS) | 1.17B | 1.19B | 3.32B | -1.61B | -466M | |||||
Net Income to Common Incl Extra Items | 1.17B | 1.19B | 3.32B | -1.61B | -466M | |||||
Net Income to Common Excl. Extra Items | 1.19B | 1.2B | 608M | -1.62B | -456M | |||||
Per Share Items | ||||||||||
Net EPS - Basic | 1.2 | 1.24 | 3.48 | -1.73 | -0.5 | |||||
Basic EPS - Continuing Operations | 1.22 | 1.25 | 0.64 | -1.75 | -0.49 | |||||
Basic Weighted Average Shares Outstanding | 971M | 956M | 953M | 929M | 925M | |||||
Net EPS - Diluted | 1.19 | 1.23 | 3.46 | -1.73 | -0.51 | |||||
Diluted EPS - Continuing Operations | 1.21 | 1.24 | 0.64 | -1.75 | -0.5 | |||||
Diluted Weighted Average Shares Outstanding | 981M | 966M | 958M | 929M | 925M | |||||
Normalized Basic EPS | 1.39 | 1.11 | 0.45 | -0.2 | 0.03 | |||||
Normalized Diluted EPS | 1.38 | 1.1 | 0.45 | -0.2 | 0.03 | |||||
Dividend Per Share | - | 0.81 | 0.81 | - | - | |||||
Payout Ratio | 38.82 | 0.08 | 14.52 | -25.62 | -0.43 | |||||
American Depositary Receipts Ratio (ADR) | 1 | 1 | 1 | 1 | 1 | |||||
Supplemental Items | ||||||||||
EBITDA | 2.88B | 2.53B | 1.47B | 669M | 1.13B | |||||
EBITA | 2.57B | 2.14B | 1.09B | 222M | 707M | |||||
EBIT | 2.29B | 1.88B | 825M | -85M | 417M | |||||
EBITDAR | 2.93B | 2.57B | 1.49B | 708M | 1.18B | |||||
Effective Tax Rate - (Ratio) | 22.05 | 19.07 | -20.24 | 6.53 | 13.85 | |||||
Current Domestic Taxes | 26M | - | - | - | - | |||||
Current Foreign Taxes | 297M | - | - | - | - | |||||
Total Current Taxes | 323M | 475M | 298M | 97M | 201M | |||||
Deferred Domestic Taxes | 71M | - | - | - | - | |||||
Deferred Foreign Taxes | -57M | - | - | - | - | |||||
Total Deferred Taxes | 14M | -190M | -401M | -210M | -274M | |||||
Normalized Net Income | 1.35B | 1.06B | 430M | -182M | 30.5M | |||||
Interest on Long-Term Debt | 6M | 6M | 5M | 25M | 27M | |||||
Non-Cash Pension Expense | 56M | 74M | 36M | 49M | 46M | |||||
Supplemental Operating Expense Items | ||||||||||
Advertising Expense | 972M | 920M | 752M | 739M | 700M | |||||
Selling and Marketing Expenses | 4.51B | 4.46B | 4.12B | 4.61B | 4.52B | |||||
General and Administrative Expenses | 607M | 629M | 599M | 671M | 608M | |||||
Research And Development Expense From Footnotes | 2.08B | 2.14B | 1.98B | 2.29B | 2.02B | |||||
Net Rental Expense, Total | 52M | 36M | 19M | 39M | 51M | |||||
Imputed Operating Lease Interest Expense | 14.02M | 7.44M | 3.32M | 9.62M | 14.64M | |||||
Imputed Operating Lease Depreciation | 37.98M | 28.56M | 15.68M | 29.38M | 36.36M | |||||
Stock-Based Comp., Other (Total) | 105M | 121M | 116M | 104M | 97M | |||||
Total Stock-Based Compensation | 105M | 121M | 116M | 104M | 97M |
Fiscal Period: December | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Cash And Equivalents | 1.42B | 3.23B | 2.3B | 1.17B | 1.87B | |||||
Short Term Investments | 1M | - | 2M | 11M | 3M | |||||
Total Cash And Short Term Investments | 1.43B | 3.23B | 2.3B | 1.18B | 1.87B | |||||
Accounts Receivable, Total | 4.28B | 4.16B | 3.85B | 4.12B | 3.84B | |||||
Other Receivables | 739M | 404M | 439M | 529M | 414M | |||||
Notes Receivable | - | - | - | - | - | |||||
Total Receivables | 5.02B | 4.56B | 4.29B | 4.65B | 4.26B | |||||
Inventory | 2.77B | 2.99B | 3.45B | 4.05B | 3.49B | |||||
Prepaid Expenses | 188M | 169M | 172M | 174M | 197M | |||||
Other Current Assets, Total | 51M | 278M | 132M | 200M | 124M | |||||
Total Current Assets | 9.46B | 11.23B | 10.35B | 10.26B | 9.94B | |||||
Gross Property Plant And Equipment | 5.8B | 5.97B | 6B | 6.25B | 6.16B | |||||
Accumulated Depreciation | -3.25B | -3.29B | -3.3B | -3.61B | -3.68B | |||||
Net Property Plant And Equipment | 2.54B | 2.68B | 2.7B | 2.64B | 2.48B | |||||
Long-term Investments | 481M | 670M | 1.06B | 1.2B | 1B | |||||
Goodwill | 8.65B | 8.01B | 10.64B | 10.24B | 9.88B | |||||
Other Intangibles, Total | 2.87B | 2.38B | 3.05B | 3.13B | 2.85B | |||||
Deferred Tax Assets Long-Term | 1.86B | 1.82B | 2.22B | 2.45B | 2.63B | |||||
Deferred Charges Long-Term | 592M | 621M | 598M | 393M | 336M | |||||
Other Long-Term Assets, Total | 550M | 303M | 356M | 381M | 290M | |||||
Total Assets | 27.02B | 27.71B | 30.96B | 30.69B | 29.41B | |||||
Liabilities | ||||||||||
Accounts Payable, Total | 2.09B | 2.12B | 1.87B | 1.97B | 1.92B | |||||
Accrued Expenses, Total | 2.32B | 2.36B | 2.28B | 1.97B | 2.22B | |||||
Short-term Borrowings | 92M | 76M | 47M | 89M | 122M | |||||
Current Portion of Long-Term Debt | 144M | 886M | 202M | 612M | 321M | |||||
Current Portion of Leases | 272M | 267M | 257M | 230M | 211M | |||||
Current Income Taxes Payable | 100M | 57M | 128M | 40M | 83M | |||||
Unearned Revenue Current, Total | 1.17B | 1.24B | 1.49B | 1.7B | 1.81B | |||||
Other Current Liabilities | 786M | 726M | 1.17B | 1.32B | 1.6B | |||||
Total Current Liabilities | 6.98B | 7.74B | 7.45B | 7.93B | 8.29B | |||||
Long-Term Debt | 3.83B | 4.76B | 5.51B | 6.42B | 6.17B | |||||
Long-Term Leases | 1.11B | 948M | 963M | 852M | 864M | |||||
Unearned Revenue Non Current | 348M | 403M | 446M | 515M | 469M | |||||
Pension & Other Post Retirement Benefits | 824M | 751M | 659M | 546M | 558M | |||||
Deferred Tax Liability Non Current | 143M | 59M | 83M | 91M | 71M | |||||
Other Non Current Liabilities | 1.16B | 1.16B | 1.38B | 1.05B | 925M | |||||
Total Liabilities | 14.39B | 15.81B | 16.49B | 17.4B | 17.34B | |||||
Common Stock, Total | 179M | 182M | 177M | 178M | 183M | |||||
Additional Paid In Capital | 3.67B | 4.4B | 4.65B | 5.02B | 5.83B | |||||
Retained Earnings | 8.3B | 7.83B | 9.34B | 6.83B | 5.4B | |||||
Treasury Stock | -201M | -199M | -476M | -275M | -262M | |||||
Comprehensive Income and Other | 652M | -340M | 747M | 1.49B | 879M | |||||
Total Common Equity | 12.6B | 11.87B | 14.44B | 13.25B | 12.03B | |||||
Minority Interest | 28M | 31M | 36M | 34M | 33M | |||||
Total Equity | 12.62B | 11.9B | 14.47B | 13.28B | 12.06B | |||||
Total Liabilities And Equity | 27.02B | 27.71B | 30.96B | 30.69B | 29.41B | |||||
Supplemental Items | ||||||||||
ECS Total Shares Outstanding on Filing Date | 958M | 954M | 917M | 929M | 914M | |||||
ECS Total Common Shares Outstanding | 958M | 954M | 917M | 929M | 914M | |||||
Book Value / Share | 13.15 | 12.45 | 15.75 | 14.27 | 13.16 | |||||
Tangible Book Value | 1.07B | 1.48B | 749M | -122M | -702M | |||||
Tangible Book Value Per Share | 1.12 | 1.55 | 0.82 | -0.13 | -0.77 | |||||
Total Debt | 5.45B | 6.93B | 6.98B | 8.2B | 7.69B | |||||
Net Debt | 4.02B | 3.71B | 4.67B | 7.02B | 5.82B | |||||
Debt Equivalent of Unfunded Proj. Benefit Obligation | 824M | 750M | 590M | 499M | 516M | |||||
Debt Equivalent Oper. Leases | 416M | 288M | 152M | 312M | 408M | |||||
Minority Interest, Total (Incl. Fin. Div) | 28M | 31M | 36M | 34M | 33M | |||||
Equity Method Investments, Total | 233M | 240M | 426M | 537M | 381M | |||||
Account Code - Inventory Valuation | 5 | 5 | 5 | 5 | 5 | |||||
Inventories - Raw Materials, Total | 901M | 992M | 1.14B | 1.54B | 1.31B | |||||
Inventories - Work In Process, Total | 403M | 537M | 646M | 648M | 552M | |||||
Inventories - Finished Goods, Total | 1.47B | 1.46B | 1.66B | 1.86B | 1.63B | |||||
Land - (BS) | 51M | 47M | 39M | 1.14B | 1.11B | |||||
Buildings, Total | 825M | 1.03B | 1.06B | - | - | |||||
Machinery, Total | 2.82B | 3.08B | 2.97B | 3.23B | 3.13B | |||||
Full Time Employees | 80.5K | 81.59K | 78.19K | 77.23K | 69.66K | |||||
Accumulated Allowance for Doubtful Accounts (Supple) | 211M | 195M | 190M | 226M | 216M |
Fiscal Period: December | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|---|---|---|---|
Net Income | 1.17B | 1.19B | 3.32B | -1.61B | -466M | |||||
Depreciation & Amortization - CF | 602M | 683M | 629M | 661M | 621M | |||||
Amortization of Goodwill and Intangible Assets - (CF) | 283M | 255M | 267M | 307M | 290M | |||||
Depreciation & Amortization, Total | 885M | 938M | 896M | 968M | 911M | |||||
Amortization of Deferred Charges, Total - (CF) | 304M | 305M | 372M | 307M | 266M | |||||
(Gain) Loss From Sale Of Asset | -77M | -2M | 55M | -115M | -71M | |||||
(Gain) Loss on Sale of Investments - (CF) | - | - | - | - | - | |||||
Asset Writedown & Restructuring Costs | 310M | 421M | 70M | 1.68B | 92M | |||||
Provision for Credit Losses | - | - | - | - | - | |||||
(Income) Loss On Equity Investments - (CF) | 6M | 8M | 4M | 112M | 107M | |||||
Stock-Based Compensation (CF) | 98M | 115M | 108M | 95M | 88M | |||||
Net Cash From Discontinued Operations | -25M | -88M | 3.4B | -12M | 123M | |||||
Other Operating Activities, Total | 7M | -62M | -3.21B | -472M | -55M | |||||
Change In Accounts Receivable | -274M | 87M | -39M | -342M | 298M | |||||
Change In Inventories | -175M | -584M | -581M | -572M | 257M | |||||
Change In Accounts Payable | -369M | 411M | 219M | 52M | 358M | |||||
Change in Other Net Operating Assets | 149M | -47M | 414M | -282M | 351M | |||||
Cash from Operations | 2.01B | 2.69B | 5.03B | -185M | 2.26B | |||||
Capital Expenditure | -518M | -513M | -397M | -444M | -345M | |||||
Sale of Property, Plant, and Equipment | 35M | 18M | 33M | 18M | 90M | |||||
Cash Acquisitions | -255M | -317M | -3.1B | -712M | -73M | |||||
Divestitures | 146M | 4M | 107M | 124M | 80M | |||||
Sale (Purchase) of Intangible assets | -495M | -429M | -366M | -362M | -299M | |||||
Investment in Marketable and Equity Securities, Total | 99M | -66M | 0 | -38M | -44M | |||||
Other Investing Activities, Total | 385M | -13M | 49M | -73M | -45M | |||||
Cash from Investing | -603M | -1.32B | -3.67B | -1.49B | -636M | |||||
Short Term Debt Issued, Total | 23M | 16M | - | 47M | 29M | |||||
Long-Term Debt Issued, Total | 847M | 1.06B | 76M | 2.52B | 544M | |||||
Total Debt Issued | 870M | 1.08B | 76M | 2.56B | 573M | |||||
Short Term Debt Repaid, Total | - | - | -25M | - | - | |||||
Long-Term Debt Repaid, Total | -761M | -298M | -302M | -1.47B | -754M | |||||
Total Debt Repaid | -761M | -298M | -327M | -1.47B | -754M | |||||
Issuance of Common Stock | 58M | 46M | 23M | 12M | - | |||||
Repurchase of Common Stock | -1.38B | -343M | -1.64B | -187M | -662M | |||||
Common Dividends Paid | -453M | -1M | -482M | -412M | -2M | |||||
Common & Preferred Stock Dividends Paid | -453M | -1M | -482M | -412M | -2M | |||||
Other Financing Activities, Total | -3M | -2M | -1M | -4M | -3M | |||||
Cash from Financing | -1.66B | 483M | -2.35B | 500M | -848M | |||||
Foreign Exchange Rate Adjustments | -2M | -55M | 65M | 41M | -79M | |||||
Miscellaneous Cash Flow Adjustments | - | - | 1M | - | 1M | |||||
Net Change in Cash | -264M | 1.8B | -921M | -1.13B | 697M | |||||
Supplemental Items | ||||||||||
Cash Interest Paid | 172M | 148M | 151M | 205M | 250M | |||||
Cash Income Tax Paid (Refund) | 363M | 394M | 249M | 333M | 152M | |||||
Levered Free Cash Flow | 940M | 1.57B | 1.44B | -601M | 2.35B | |||||
Unlevered Free Cash Flow | 1.05B | 1.67B | 1.53B | -455M | 2.53B | |||||
Change In Net Working Capital | 662M | -68M | -397M | 975M | -1.64B | |||||
Net Debt Issued / Repaid | 109M | 783M | -251M | 1.09B | -181M |
Fiscal Period: December | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|---|---|---|---|
Profitability | & |