ASSETS | |
---|
Current Assets | |
---|
Cash | | | 138.28M | 735.93M | 774.51M | 440.45M | 446.86M | |
Cash Equivalents | | | 703.34M | N/A | N/A | N/A | N/A | |
Marketable Securities | | | 2.13M | 81.00M | 33.17M | 34.46M | 24.08M | |
Receivables | | | 2.47B | 2.33B | 2.08B | 1.80B | 1.61B | |
Inventories | | | 472.37M | 606.74M | 528.76M | 347.91M | 283.70M | |
Other Current Assets | | | 590.93M | 949.31M | 246.39M | 156.84M | 72.82M | |
Total Current Assets | | | 4.38B | 4.70B | 3.67B | 2.78B | 2.43B | |
|
Non-Current Assets | |
---|
PPE Net | | | 1.27B | 1.10B | 935.85M | 764.24M | 602.84M | |
Investments And Advances | | | 723.82M | 549.48M | 512.32M | 648.44M | 535.26M | |
Goodwill | | | 12.04M | 12.57M | 18.96M | 20.07M | 20.72M | |
Intangibles | | | 737.19M | 744.20M | 752.22M | 699.16M | 707.99M | |
Other Non-Current Assets | | | 257.42M | 242.15M | 279.74M | 245.20M | 338.47M | |
Total Non-Current Assets | | | 3.44B | 3.00B | 2.76B | 2.62B | 2.38B | |
|
TOTAL ASSETS | | | 7.82B | 7.70B | 6.42B | 5.41B | 4.82B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 153.05M | 56.71M | 106.73M | 66.63M | 196.49M | |
Current Portion Of LT Debt. | | | 887.93M | 936.28M | 841.64M | 681.76M | 821.13M | |
Accrued Expenses | | | N/A | 687.39M | 600.77M | 566.65M | 556.60M | |
Accounts Payable | | | 1.67B | 1.12B | 1.29B | 690.49M | 634.05M | |
Other Current Liabilities | | | 1.96B | 1.90B | 1.58B | 988.00M | 727.94M | |
Total Current Liabilities | | | 4.67B | 4.70B | 3.82B | 2.99B | 2.94B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 1.46B | 1.40B | 1.24B | 1.38B | 1.17B | |
Deferred Taxes/Income | | | 226.27M | 224.51M | 199.48M | 195.25M | 181.69M | |
Other Non-Current Liabilities | | | 722.62M | 628.46M | 608.62M | 409.20M | 376.64M | |
Total Non-Current Liabilities | | | 2.92B | 2.77B | 2.37B | 2.28B | 1.97B | |
|
TOTAL LIABILITIES | | | 7.59B | 7.47B | 6.19B | 5.27B | 4.90B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 290.29M | 289.51M | 148.30M | 81.33M | 14.73M | |
Additional Paid In Capital | | | 126.03M | 126.03M | 126.03M | 126.03M | 92.58M | |
Minority Interest | | | 518.73M | 519.15M | 320.79M | 296.87M | 234.65M | |
Common Shares | | | 306.78M | 306.78M | 306.78M | 306.78M | 237.50M | |
Treasury Stock | | | -10.23M | -10.23M | -10.23M | -10.23M | -10.23M | |
Other Shareholders' Equity | | | -487.84M | -485.73M | -338.06M | -368.58M | -423.22M | |
Shares Outstanding | | | 300.68M | 300.68M | 300.68M | 300.68M | 231.41M | |
Tangible Book Value per Share | | | -1.74 | -1.76 | -1.79 | -1.94 | -3.53 | |
Total Shareholders' Equity | | | 225.03M | 226.36M | 232.82M | 135.33M | -88.63M | |
|
TOTAL LIABILITIES AND EQUITY | | | 7.82B | 7.70B | 6.42B | 5.41B | 4.82B | |
|
Statistics | |
---|
Debt/Equity | | | 7.16 | 6.42 | 5.79 | 10.66 | -15.47 | |
Current Ratio | | | 0.94 | 1.00 | 0.96 | 0.93 | 0.83 | |
Return On Assets (ROA) | | | 1.70% | 1.47% | 0.82% | 0.40% | -0.41% | |
Return On Equity (ROE) | | | 58.95% | 49.99% | 22.52% | 15.99% | N/A | |
Return On Invested Capital (ROIC) | | | 11.84% | 9.03% | 5.19% | 5.28% | 4.74% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 15.05% | 9.28% | 5.25% | 5.36% | 4.80% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 21.16% | 12.45% | 7.38% | 7.59% | 7.44% | |