ASSETS | |
---|
Current Assets | |
---|
Cash | | | 590.00M | 651.00M | 286.00M | 577.00M | 823.00M | |
Cash Equivalents | | | 540.00M | 433.00M | 837.00M | 212.00M | 638.00M | |
Marketable Securities | | | 463.00M | 522.00M | 537.00M | 387.00M | 395.00M | |
Receivables | | | 281.00M | 231.00M | 375.00M | 388.00M | 362.00M | |
Inventories | | | 616.00M | 619.00M | 724.00M | 577.00M | 906.00M | |
Other Current Assets | | | 582.00M | 516.00M | 1.22B | 975.00M | 352.00M | |
Total Current Assets | | | 3.07B | 2.97B | 3.98B | 3.12B | 3.48B | |
|
Non-Current Assets | |
---|
PPE Net | | | 2.61B | 2.31B | 2.30B | 2.32B | 2.21B | |
Investments And Advances | | | 598.00M | 410.00M | 302.00M | 103.00M | 117.00M | |
Goodwill | | | N/A | 186.00M | 208.00M | 206.00M | 201.00M | |
Intangibles | | | 444.00M | 248.00M | 278.00M | 271.00M | 279.00M | |
Other Non-Current Assets | | | 72.00M | 72.00M | 55.00M | 44.00M | 4.00M | |
Total Non-Current Assets | | | 3.73B | 3.30B | 3.18B | 3.13B | 3.01B | |
|
TOTAL ASSETS | | | 6.80B | 6.28B | 7.16B | 6.24B | 6.48B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 94.00M | 97.00M | 195.00M | 101.00M | 61.00M | |
Current Portion Of LT Debt. | | | 285.00M | 524.00M | 341.00M | 367.00M | 222.00M | |
Accrued Expenses | | | N/A | 277.00M | 361.00M | 250.00M | 336.00M | |
Accounts Payable | | | 320.00M | 445.00M | 424.00M | 403.00M | 541.00M | |
Other Current Liabilities | | | 780.00M | 409.00M | 1.20B | 1.03B | 349.00M | |
Total Current Liabilities | | | 1.48B | 1.75B | 2.52B | 2.15B | 1.51B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 1.93B | 1.61B | 1.47B | 1.64B | 2.91B | |
Deferred Taxes/Income | | | 250.00M | 246.00M | 270.00M | 225.00M | 221.00M | |
Other Non-Current Liabilities | | | 686.00M | 678.00M | 660.00M | 890.00M | 849.00M | |
Total Non-Current Liabilities | | | 3.73B | 2.92B | 2.86B | 3.08B | 4.21B | |
|
TOTAL LIABILITIES | | | 5.21B | 4.68B | 5.38B | 5.23B | 5.72B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 1.51B | 1.60B | 1.55B | 695.00M | 508.00M | |
Additional Paid In Capital | | | 466.00M | 466.00M | 466.00M | 466.00M | 377.00M | |
Minority Interest | | | 865.00M | 394.00M | 464.00M | 323.00M | 233.00M | |
Common Shares | | | 88.00M | 88.00M | 88.00M | 88.00M | 81.00M | |
Other Shareholders' Equity | | | -401.00M | -476.00M | -292.00M | -141.00M | -128.00M | |
Shares Outstanding | | | 28.49M | 28.49M | 28.54M | 28.57M | 26.47M | |
Tangible Book Value per Share | | | 40.33 | 40.92 | 45.37 | 18.72 | 10.73 | |
Total Shareholders' Equity | | | 1.59B | 1.60B | 1.78B | 1.01B | 764.00M | |
|
TOTAL LIABILITIES AND EQUITY | | | 6.80B | 6.28B | 7.16B | 6.24B | 6.48B | |
|
Statistics | |
---|
Debt/Equity | | | 1.27 | 1.06 | 0.93 | 1.72 | 3.88 | |
Current Ratio | | | 2.08 | 1.70 | 1.58 | 1.45 | 2.30 | |
Return On Assets (ROA) | | | -0.44% | 1.74% | 10.34% | 4.77% | -10.41% | |
Return On Equity (ROE) | | | -1.88% | 6.81% | 41.55% | 29.45% | -88.35% | |
Return On Invested Capital (ROIC) | | | 1.55% | 2.00% | 19.45% | 13.74% | 3.75% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 1.90% | 2.53% | 27.16% | 16.02% | 4.72% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 2.11% | 2.87% | 31.59% | 18.48% | 5.36% | |