ASSETS | |
---|
Current Assets | |
---|
Cash | | | 1.04B | 856.00M | 1.11B | 1.36B | 2.50B | |
Cash Equivalents | | | 9.00M | 1.65B | 2.28B | 1.38B | 1.07B | |
Marketable Securities | | | 32.00M | 92.00M | 100.00M | 13.00M | 32.00M | |
Receivables | | | 1.12B | 1.77B | 968.00M | 1.79B | 1.60B | |
Inventories | | | 875.00M | 3.64B | 3.21B | 3.21B | 3.77B | |
Other Current Assets | | | 8.85B | 910.00M | 3.00B | 2.01B | 3.67B | |
Total Current Assets | | | 11.93B | 8.92B | 9.47B | 9.76B | 12.65B | |
|
Non-Current Assets | |
---|
PPE Net | | | 2.75B | 10.21B | 9.39B | 9.17B | 10.71B | |
Investments And Advances | | | 261.00M | 785.00M | 612.00M | 619.00M | 834.00M | |
Goodwill | | | 2.05B | 6.93B | 6.67B | 6.66B | 7.49B | |
Intangibles | | | 1.08B | 2.06B | 2.01B | 2.06B | 2.30B | |
Other Non-Current Assets | | | 280.00M | 2.38B | 2.38B | 2.23B | 1.97B | |
Total Non-Current Assets | | | 6.42B | 22.37B | 21.05B | 20.74B | 23.30B | |
|
TOTAL ASSETS | | | 18.34B | 31.29B | 30.52B | 30.50B | 35.95B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 7.80B | 2.56B | 2.09B | 2.05B | 2.26B | |
Accrued Expenses | | | 1.35B | 2.37B | 2.67B | 2.67B | 2.23B | |
Accounts Payable | | | 2.55B | 6.52B | 6.10B | 6.19B | 6.58B | |
Other Current Liabilities | | | 6.75B | 1.12B | 3.74B | 1.03B | 2.14B | |
Total Current Liabilities | | | 18.45B | 12.56B | 11.93B | 11.94B | 13.21B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 1.34B | 11.66B | 11.63B | 10.98B | 12.85B | |
Deferred Taxes/Income | | | 10.00M | 90.00M | 405.00M | 508.00M | 566.00M | |
Other Non-Current Liabilities | | | 321.00M | 1.24B | 935.00M | 912.00M | 1.07B | |
Total Non-Current Liabilities | | | 2.35B | 15.93B | 15.86B | 15.26B | 17.97B | |
|
TOTAL LIABILITIES | | | 20.80B | 28.49B | 27.78B | 27.19B | 31.18B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -7.87B | -2.62B | 2.58B | -2.09B | -620.00M | |
Additional Paid In Capital | | | 3.90B | 3.90B | 3.90B | 3.90B | 3.90B | |
Minority Interest | | | 675.00M | 2.95B | 2.88B | 2.86B | 3.49B | |
Common Shares | | | 166.00M | 166.00M | 166.00M | 166.00M | 166.00M | |
Treasury Stock | | | 0.00 | -2.00M | -14.00M | -22.00M | -28.00M | |
Other Shareholders' Equity | | | 1.35B | 1.35B | -1.00M | 1.35B | 1.35B | |
Shares Outstanding | | | 1.08M | 1.08M | 108.02M | 1.08M | 107.60M | |
Tangible Book Value per Share | | | -5.17K | -5.73K | -54.91 | -5.02K | -46.63 | |
Total Shareholders' Equity | | | -2.45B | 2.79B | 2.74B | 3.31B | 4.77B | |
|
TOTAL LIABILITIES AND EQUITY | | | 18.34B | 31.29B | 30.52B | 30.50B | 35.95B | |
|
Statistics | |
---|
Debt/Equity | | | -0.55 | 4.18 | 4.24 | 3.32 | 2.70 | |
Current Ratio | | | 0.65 | 0.71 | 0.79 | 0.82 | 0.96 | |
Return On Assets (ROA) | | | -30.86% | -1.01% | -1.74% | -2.92% | -4.12% | |
Return On Equity (ROE) | | | N/A | -11.32% | -19.33% | -26.90% | -31.06% | |
Return On Invested Capital (ROIC) | | | N/A | 3.55% | 4.51% | 5.55% | 4.11% | |
Return On Invested Capital Ex Cash (ROICexc) | | | N/A | 3.91% | 5.17% | 6.00% | 4.32% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | N/A | 8.32% | 11.12% | 12.19% | 7.90% | |