ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 1.61B | 2.16B | 1.29B | 1.21B | 1.07B | |
Marketable Securities | | | 53.50M | 53.40M | 48.60M | 85.80M | 12.10M | |
Receivables | | | 1.03B | 1.16B | 1.11B | 1.01B | 509.30M | |
Inventories | | | 67.50M | 66.40M | 62.10M | 56.10M | 42.80M | |
Other Current Assets | | | 1.31B | 1.83B | 2.03B | 1.54B | 1.29B | |
Total Current Assets | | | 4.06B | 5.27B | 4.55B | 3.90B | 2.93B | |
|
Non-Current Assets | |
---|
PPE Net | | | 6.79B | 6.24B | 6.24B | 6.37B | 6.17B | |
Investments And Advances | | | 1.60B | 1.52B | 1.21B | 796.00M | 652.80M | |
Goodwill | | | 3.01B | 3.00B | 2.95B | 2.97B | 2.99B | |
Intangibles | | | 603.80M | 589.60M | 538.00M | 507.60M | 498.60M | |
Other Non-Current Assets | | | 581.40M | 671.00M | 590.00M | 599.70M | 773.10M | |
Total Non-Current Assets | | | 12.73B | 12.15B | 11.61B | 11.35B | 11.22B | |
|
TOTAL ASSETS | | | 16.79B | 17.42B | 16.15B | 15.26B | 14.16B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 4.40M | 15.10M | 26.40M | 23.50M | |
Current Portion Of LT Debt. | | | 1.24B | 936.80M | 784.60M | 992.30M | 884.40M | |
Accrued Expenses | | | 29.00M | 33.70M | 33.30M | 33.10M | 33.20M | |
Accounts Payable | | | 2.10B | 3.39B | 3.37B | 3.32B | 2.05B | |
Other Current Liabilities | | | 4.78B | 5.66B | 4.67B | 4.37B | 3.87B | |
Total Current Liabilities | | | 8.15B | 10.03B | 8.88B | 8.74B | 6.86B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 4.52B | 3.60B | 3.42B | 4.24B | 5.64B | |
Deferred Taxes/Income | | | 51.40M | 103.20M | 159.00M | 121.20M | 123.30M | |
Other Non-Current Liabilities | | | 1.94B | 1.91B | 1.75B | 1.51B | 1.95B | |
Total Non-Current Liabilities | | | 7.41B | 6.43B | 6.15B | 6.65B | 8.38B | |
|
TOTAL LIABILITIES | | | 15.56B | 16.46B | 15.03B | 15.40B | 15.24B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -7.26B | -6.01B | -7.54B | -7.41B | -7.30B | |
Additional Paid In Capital | | | 7.98B | 7.98B | 9.09B | 6.09B | 5.25B | |
Minority Interest | | | 893.70M | 817.90M | 824.30M | 787.30M | 667.30M | |
Common Shares | | | 507.40M | 507.40M | 507.40M | 1.79B | 1.10B | |
Other Shareholders' Equity | | | 100.00K | -1.53B | -944.30M | -590.00M | -121.60M | |
Shares Outstanding | | | 507.43M | 507.43M | 507.43M | 307.44M | 223.21M | |
Tangible Book Value per Share | | | -4.69 | -5.19 | -4.66 | -11.77 | -20.51 | |
Total Shareholders' Equity | | | 1.23B | 956.40M | 1.12B | -141.60M | -1.09B | |
|
TOTAL LIABILITIES AND EQUITY | | | 16.79B | 17.42B | 16.15B | 15.26B | 14.16B | |
|
Statistics | |
---|
Debt/Equity | | | 3.67 | 3.77 | 3.06 | -30.13 | -5.22 | |
Current Ratio | | | 0.50 | 0.53 | 0.51 | 0.45 | 0.43 | |
Return On Assets (ROA) | | | 3.24% | 2.91% | 1.89% | -1.82% | -17.43% | |
Return On Equity (ROE) | | | 44.19% | 53.02% | 27.23% | N/A | N/A | |
Return On Invested Capital (ROIC) | | | 9.00% | 10.01% | 6.82% | 2.97% | N/A | |
Return On Invested Capital Ex Cash (ROICexc) | | | 11.13% | 14.28% | 8.35% | 3.71% | N/A | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 23.07% | 46.45% | 20.14% | 11.02% | N/A | |