ASSETS | |
---|
Current Assets | |
---|
Cash | | | N/A | 8.00M | 7.00M | 10.00M | 17.00M | |
Cash Equivalents | | | 333.00M | 398.00M | 545.00M | 163.00M | 813.00M | |
Receivables | | | 271.00M | 295.00M | 239.00M | 570.00M | 264.00M | |
Inventories | | | 1.80B | 1.78B | 2.33B | 2.22B | 1.83B | |
Other Current Assets | | | -1.00M | 26.00M | 21.00M | 31.00M | 20.00M | |
Total Current Assets | | | 2.41B | 2.50B | 3.14B | 2.99B | 2.95B | |
|
Non-Current Assets | |
---|
PPE Net | | | 2.13B | 2.29B | 2.46B | 2.95B | 3.41B | |
Investments And Advances | | | N/A | N/A | N/A | N/A | N/A | |
Goodwill | | | 2.22B | 2.22B | 2.74B | 2.74B | 2.74B | |
Intangibles | | | 267.00M | 270.00M | 265.00M | 261.00M | 275.00M | |
Other Non-Current Assets | | | 269.00M | 254.00M | 430.00M | 64.00M | -1.00M | |
Total Non-Current Assets | | | 4.88B | 5.04B | 5.89B | 6.02B | 6.43B | |
|
TOTAL ASSETS | | | 7.29B | 7.54B | 9.03B | 9.02B | 9.38B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 1.58B | 1.59B | 1.67B | 962.00M | 1.01B | |
Accrued Expenses | | | N/A | 560.00M | 494.00M | 600.00M | 574.00M | |
Accounts Payable | | | 875.00M | 908.00M | 1.21B | 644.00M | 532.00M | |
Other Current Liabilities | | | 799.00M | 369.00M | 369.00M | 646.00M | 407.00M | |
Total Current Liabilities | | | 3.25B | 3.43B | 3.75B | 2.85B | 2.52B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 1.61B | 1.80B | 2.06B | 2.41B | 2.66B | |
Deferred Taxes/Income | | | N/A | N/A | 0.00 | 0.00 | 3.00M | |
Other Non-Current Liabilities | | | 0.00 | 0.00 | 161.00M | 485.00M | 0.00 | |
Total Non-Current Liabilities | | | 1.55B | 1.75B | 2.23B | 2.44B | 2.69B | |
|
TOTAL LIABILITIES | | | 4.80B | 5.18B | 5.98B | 5.29B | 5.22B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -2.16B | -1.67B | 61.00M | 584.00M | 404.00M | |
Additional Paid In Capital | | | 3.63B | 3.40B | 2.94B | 3.08B | 3.64B | |
Minority Interest | | | -59.00M | -54.00M | 10.00M | 30.00M | 26.00M | |
Common Shares | | | 986.00M | 665.00M | 101.00M | 101.00M | 102.00M | |
Other Shareholders' Equity | | | 27.00M | -30.00M | -46.00M | -47.00M | 13.00M | |
Shares Outstanding | | | 355.09M | 346.69M | 8.16M | 8.23M | 611.37M | |
Tangible Book Value per Share | | | -0.01 | -0.37 | 5.76 | 87.24 | 1.86 | |
Total Shareholders' Equity | | | 2.49B | 2.36B | 3.06B | 3.72B | 4.16B | |
|
TOTAL LIABILITIES AND EQUITY | | | 7.29B | 7.54B | 9.03B | 9.02B | 9.38B | |
|
Statistics | |
---|
Debt/Equity | | | 0.65 | 0.76 | 0.67 | 0.65 | 0.64 | |
Current Ratio | | | 0.74 | 0.73 | 0.84 | 1.05 | 1.17 | |
Return On Assets (ROA) | | | -23.56% | -23.81% | -5.78% | 2.09% | 1.28% | |
Return On Equity (ROE) | | | -69.11% | -75.97% | -17.08% | 5.05% | 2.89% | |
Return On Invested Capital (ROIC) | | | N/A | N/A | N/A | 7.68% | 4.09% | |
Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | N/A | 7.89% | 4.64% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | N/A | N/A | N/A | 15.81% | 9.28% | |