ASSETS | |
---|
Current Assets | |
---|
Cash | | | N/A | 53.00M | 61.00M | 48.00M | 51.00M | |
Cash Equivalents | | | 2.49B | 957.00M | 836.00M | 721.00M | 1.53B | |
Marketable Securities | | | 100.00M | 140.00M | 123.00M | 144.00M | 278.00M | |
Receivables | | | 2.76B | 2.13B | 1.98B | 1.99B | 1.74B | |
Inventories | | | 3.69B | 3.11B | 2.92B | 3.18B | 3.11B | |
Other Current Assets | | | 398.00M | 56.00M | 57.00M | 59.00M | 56.00M | |
Total Current Assets | | | 9.44B | 6.46B | 5.97B | 6.13B | 6.76B | |
|
Non-Current Assets | |
---|
PPE Net | | | 2.17B | 2.22B | 2.22B | 2.38B | 2.44B | |
Investments And Advances | | | 380.00M | 385.00M | 382.00M | 505.00M | 708.00M | |
Goodwill | | | 508.00M | 524.00M | 524.00M | 524.00M | 524.00M | |
Intangibles | | | 185.00M | 184.00M | 165.00M | 152.00M | 125.00M | |
Other Non-Current Assets | | | 420.00M | 368.00M | 372.00M | 307.00M | 106.00M | |
Total Non-Current Assets | | | 3.66B | 3.68B | 3.66B | 3.86B | 3.90B | |
|
TOTAL ASSETS | | | 13.10B | 10.13B | 9.63B | 10.00B | 10.67B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 531.00M | 535.00M | 584.00M | 589.00M | 756.00M | |
Accrued Expenses | | | N/A | 200.00M | 230.00M | 291.00M | 334.00M | |
Accounts Payable | | | 8.30B | 5.82B | 5.32B | 5.34B | 5.47B | |
Other Current Liabilities | | | 1.06B | 513.00M | 549.00M | 545.00M | 664.00M | |
Total Current Liabilities | | | 9.89B | 7.07B | 6.68B | 6.76B | 7.22B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 2.06B | 2.10B | 2.00B | 2.18B | 2.11B | |
Deferred Taxes/Income | | | 48.00M | 15.00M | 69.00M | 65.00M | 29.00M | |
Other Non-Current Liabilities | | | 430.00M | 438.00M | 418.00M | 392.00M | 546.00M | |
Total Non-Current Liabilities | | | 2.54B | 2.55B | 2.49B | 2.64B | 2.73B | |
|
TOTAL LIABILITIES | | | 12.43B | 9.62B | 9.17B | 9.41B | 9.95B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -962.00M | -542.00M | -590.00M | -680.00M | -187.00M | |
Additional Paid In Capital | | | 389.00M | 389.00M | 389.00M | 389.00M | 321.00M | |
Minority Interest | | | -1.00M | -1.00M | 2.00M | 2.00M | 44.00M | |
Common Shares | | | 1.24B | 1.24B | 1.24B | 1.24B | 919.00M | |
Other Shareholders' Equity | | | N/A | -395.00M | -416.00M | -219.00M | -356.00M | |
Shares Outstanding | | | 485.22M | 485.22M | 485.22M | 485.22M | 359.42M | |
Tangible Book Value per Share | | | -0.05 | -0.40 | -0.47 | -0.18 | 0.18 | |
Total Shareholders' Equity | | | 667.00M | 516.00M | 463.00M | 590.00M | 713.00M | |
|
TOTAL LIABILITIES AND EQUITY | | | 13.10B | 10.13B | 9.63B | 10.00B | 10.67B | |
|
Statistics | |
---|
Debt/Equity | | | 3.09 | 4.06 | 4.32 | 3.70 | 2.96 | |
Current Ratio | | | 0.95 | 0.91 | 0.89 | 0.91 | 0.94 | |
Return On Assets (ROA) | | | 0.60% | 0.75% | -0.40% | 1.26% | 2.17% | |
Return On Equity (ROE) | | | 11.84% | 14.73% | -8.42% | 21.36% | 32.54% | |
Return On Invested Capital (ROIC) | | | 7.04% | 5.26% | 4.18% | N/A | 3.30% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 36.77% | 8.19% | 6.19% | N/A | 6.96% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | N/A | 12.80% | 9.46% | N/A | 11.55% | |