ASSETS | |
---|
Current Assets | |
---|
Cash | | | 303.94M | 484.87M | N/A | N/A | N/A | |
Cash Equivalents | | | N/A | N/A | 268.16M | 141.29M | 163.25M | |
Marketable Securities | | | 604.00K | 60.00K | 280.00K | 1.52M | 238.00K | |
Receivables | | | 600.41M | 545.77M | 548.34M | 433.38M | 260.64M | |
Inventories | | | 677.95M | 562.79M | 627.74M | 467.47M | 267.78M | |
Other Current Assets | | | N/A | N/A | N/A | N/A | 1.00K | |
Total Current Assets | | | 1.58B | 1.59B | 1.44B | 1.04B | 691.92M | |
|
Non-Current Assets | |
---|
PPE Net | | | 227.61M | 196.63M | 154.87M | 118.59M | 87.96M | |
Investments And Advances | | | 1.64M | 8.03M | 11.99M | 1.53M | 996.00K | |
Goodwill | | | 2.54B | 2.41B | 2.17B | 1.80B | 1.35B | |
Intangibles | | | 1.39B | 1.35B | 1.17B | 1.00B | 821.36M | |
Other Non-Current Assets | | | 22.10M | 15.69M | 20.61M | 10.48M | 6.42M | |
Total Non-Current Assets | | | 4.18B | 3.98B | 3.53B | 2.94B | 2.26B | |
|
TOTAL ASSETS | | | 5.76B | 5.57B | 4.98B | 3.98B | 2.95B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 19.15M | 18.29M | 30.41M | 40.52M | 23.56M | |
Current Portion Of LT Debt. | | | 76.45M | 106.83M | 145.71M | 77.80M | 78.08M | |
Accounts Payable | | | N/A | 434.08M | 462.73M | 368.66M | 236.97M | |
Other Current Liabilities | | | 723.27M | 380.55M | 336.49M | 191.44M | 78.47M | |
Total Current Liabilities | | | 818.87M | 939.75M | 975.35M | 678.43M | 417.08M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 1.75B | 1.65B | 1.26B | 894.11M | 1.19B | |
Deferred Taxes/Income | | | 225.90M | 218.31M | 190.75M | 135.31M | 109.99M | |
Other Non-Current Liabilities | | | 49.56M | 86.61M | 111.39M | 22.60M | 18.82M | |
Total Non-Current Liabilities | | | 2.07B | 2.04B | 1.62B | 1.08B | 1.32B | |
|
TOTAL LIABILITIES | | | 2.89B | 2.98B | 2.59B | 1.75B | 1.74B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -3.00B | -3.29B | -3.30B | -3.45B | 14.67M | |
Additional Paid In Capital | | | N/A | N/A | N/A | 0.00 | 1.19B | |
Minority Interest | | | 44.01M | 86.58M | 55.15M | 23.79M | 2.07M | |
Common Shares | | | 5.88B | 5.88B | 5.68B | 5.68B | 11.75M | |
Other Shareholders' Equity | | | N/A | N/A | -3.70B | -3.62B | -1.00K | |
Shares Outstanding | | | 243.50M | 243.92M | 233.85M | 233.85M | 233.85M | |
Tangible Book Value per Share | | | -4.32 | -4.79 | -4.11 | -2.48 | -4.07 | |
Total Shareholders' Equity | | | 2.88B | 2.59B | 2.38B | 2.23B | 1.22B | |
|
TOTAL LIABILITIES AND EQUITY | | | 5.76B | 5.57B | 4.98B | 3.98B | 2.95B | |
|
Statistics | |
---|
Debt/Equity | | | 0.61 | 0.64 | 0.54 | 0.42 | 1.00 | |
Current Ratio | | | 1.93 | 1.70 | 1.48 | 1.54 | 1.66 | |
Return On Assets (ROA) | | | 3.14% | 3.19% | 4.28% | 1.70% | 2.40% | |
Return On Equity (ROE) | | | 6.28% | 6.86% | 8.94% | 3.04% | 5.84% | |
Return On Invested Capital (ROIC) | | | 5.85% | 6.36% | 7.42% | 5.11% | 4.55% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 5.85% | 6.36% | 7.95% | 5.33% | 4.86% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 28.10% | 33.13% | 71.47% | 43.38% | 50.63% | |