ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 952.00M | 1.13B | 947.00M | 703.00M | 411.00M | |
Marketable Securities | | | 225.00M | 709.00M | 272.00M | 69.00M | 95.00M | |
Receivables | | | 1.10B | 1.59B | 651.00M | 583.00M | 462.00M | |
Inventories | | | 200.00M | 157.00M | 167.00M | 238.00M | 251.00M | |
Other Current Assets | | | 102.00M | 125.00M | 160.00M | 309.00M | 122.00M | |
Total Current Assets | | | 2.58B | 3.71B | 2.20B | 1.90B | 1.34B | |
|
Non-Current Assets | |
---|
PPE Net | | | 5.79B | 5.68B | 5.42B | 5.96B | 6.35B | |
Investments And Advances | | | 138.00M | 290.00M | 252.00M | 150.00M | 33.00M | |
Goodwill | | | 464.00M | 464.00M | 463.00M | 463.00M | 464.00M | |
Intangibles | | | 235.00M | 252.00M | 256.00M | 313.00M | 318.00M | |
Other Non-Current Assets | | | 257.00M | 210.00M | 458.00M | 676.00M | 776.00M | |
Total Non-Current Assets | | | 7.00B | 7.03B | 7.03B | 7.84B | 8.17B | |
|
TOTAL ASSETS | | | 9.58B | 10.74B | 9.23B | 9.75B | 9.51B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 5.00M | 16.00M | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 132.00M | 178.00M | 844.00M | 105.00M | 513.00M | |
Accounts Payable | | | 661.00M | 1.35B | 689.00M | 599.00M | 413.00M | |
Other Current Liabilities | | | 752.00M | 1.35B | 398.00M | 231.00M | 191.00M | |
Total Current Liabilities | | | 1.55B | 2.89B | 1.93B | 935.00M | 1.12B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 4.20B | 4.21B | 3.16B | 3.99B | 3.02B | |
Deferred Taxes/Income | | | 358.00M | 352.00M | 354.00M | 396.00M | 472.00M | |
Other Non-Current Liabilities | | | 1.21B | 1.30B | 1.19B | 994.00M | 832.00M | |
Total Non-Current Liabilities | | | 6.56B | 6.74B | 5.71B | 6.46B | 5.43B | |
|
TOTAL LIABILITIES | | | 8.11B | 9.63B | 7.64B | 7.39B | 6.55B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -2.18B | -2.51B | -2.45B | -1.83B | -1.46B | |
Additional Paid In Capital | | | 28.00M | 41.00M | 46.00M | 38.00M | 42.00M | |
Minority Interest | | | 798.00M | 879.00M | 1.01B | 1.08B | 1.10B | |
Common Shares | | | 3.75B | 3.81B | 3.84B | 3.84B | 3.92B | |
Other Shareholders' Equity | | | -124.00M | -222.00M | 146.00M | 302.00M | 454.00M | |
Shares Outstanding | | | 263.40M | 268.10M | 271.00M | 270.00M | 277.00M | |
Tangible Book Value per Share | | | -0.63 | -2.04 | -0.29 | 2.35 | 4.47 | |
Total Shareholders' Equity | | | 1.48B | 1.11B | 1.58B | 2.35B | 2.96B | |
|
TOTAL LIABILITIES AND EQUITY | | | 9.58B | 10.74B | 9.23B | 9.75B | 9.51B | |
|
Statistics | |
---|
Debt/Equity | | | 2.85 | 3.81 | 2.00 | 1.69 | 1.02 | |
Current Ratio | | | 1.66 | 1.29 | 1.14 | 2.03 | 1.20 | |
Return On Assets (ROA) | | | 2.65% | 0.04% | -6.24% | -3.45% | 0.55% | |
Return On Equity (ROE) | | | 17.22% | 0.36% | -36.41% | -14.29% | 1.76% | |
Return On Invested Capital (ROIC) | | | 7.72% | 5.15% | 4.20% | N/A | 3.22% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 9.04% | 6.72% | 5.05% | N/A | 3.42% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 10.07% | 7.63% | 5.73% | N/A | 3.80% | |