ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 197.00M | 85.00M | 95.00M | 53.00M | 63.00M | |
Marketable Securities | | | N/A | N/A | N/A | N/A | N/A | |
Receivables | | | 1.79B | 1.77B | 1.84B | 2.09B | 1.43B | |
Inventories | | | 517.00M | 676.00M | 847.00M | 1.06B | 782.00M | |
Other Current Assets | | | 318.00M | 292.00M | 259.00M | 1.43B | 352.00M | |
Total Current Assets | | | 2.82B | 2.82B | 3.04B | 4.64B | 2.62B | |
|
Non-Current Assets | |
---|
PPE Net | | | 15.34B | 15.14B | 13.06B | 11.97B | 11.63B | |
Investments And Advances | | | 836.00M | 769.00M | 816.00M | 787.00M | 712.00M | |
Goodwill | | | 5.69B | 5.69B | 5.27B | 5.25B | 5.15B | |
Intangibles | | | 102.00M | 107.00M | 122.00M | 120.00M | 171.00M | |
Other Non-Current Assets | | | 1.32B | 1.49B | 1.10B | 1.15B | 1.24B | |
Total Non-Current Assets | | | 23.35B | 23.27B | 20.43B | 19.33B | 18.97B | |
|
TOTAL ASSETS | | | 26.16B | 26.09B | 23.47B | 23.96B | 21.59B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 11.00M | 263.00M | 129.00M | 293.00M | 169.00M | |
Current Portion Of LT Debt. | | | 571.00M | 628.00M | 1.01B | 334.00M | 511.00M | |
Accrued Expenses | | | 131.00M | 124.00M | 92.00M | 92.00M | 91.00M | |
Accounts Payable | | | 1.94B | 2.09B | 1.86B | 1.90B | 1.54B | |
Other Current Liabilities | | | 310.00M | 396.00M | 319.00M | 786.00M | 342.00M | |
Total Current Liabilities | | | 2.96B | 3.50B | 3.41B | 3.41B | 2.66B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 9.29B | 9.14B | 8.39B | 9.24B | 7.68B | |
Deferred Taxes/Income | | | 1.88B | 1.79B | 1.54B | 1.37B | 1.16B | |
Other Non-Current Liabilities | | | 2.56B | 2.61B | 2.27B | 2.33B | 2.49B | |
Total Non-Current Liabilities | | | 14.11B | 13.84B | 12.35B | 13.10B | 11.99B | |
|
TOTAL LIABILITIES | | | 17.07B | 17.34B | 15.76B | 16.51B | 14.64B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -294.00M | -592.00M | -817.00M | -1.14B | -1.24B | |
Additional Paid In Capital | | | 615.00M | 618.00M | 624.00M | 625.00M | 388.00M | |
Minority Interest | | | 380.00M | 294.00M | 150.00M | 162.00M | 652.00M | |
Common Shares | | | 7.60B | 7.58B | 7.52B | 7.36B | 7.84B | |
Other Shareholders' Equity | | | 1.17B | 1.15B | 386.00M | 612.00M | -37.00M | |
Shares Outstanding | | | 298.87M | 297.93M | 294.90M | 281.53M | 280.27M | |
Tangible Book Value per Share | | | 9.72 | 8.57 | 6.51 | 5.28 | 1.85 | |
Total Shareholders' Equity | | | 9.09B | 8.75B | 7.71B | 7.46B | 6.95B | |
|
TOTAL LIABILITIES AND EQUITY | | | 26.16B | 26.09B | 23.47B | 23.96B | 21.59B | |
|
Statistics | |
---|
Debt/Equity | | | 1.02 | 1.07 | 1.10 | 1.28 | 1.13 | |
Current Ratio | | | 0.95 | 0.81 | 0.89 | 1.36 | 0.99 | |
Return On Assets (ROA) | | | 2.15% | 2.22% | 2.73% | 1.66% | 1.07% | |
Return On Equity (ROE) | | | 6.18% | 6.60% | 8.31% | 5.35% | 3.31% | |
Return On Invested Capital (ROIC) | | | 3.44% | 3.51% | 3.32% | 3.50% | 3.69% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 3.47% | 3.52% | 3.34% | 3.51% | 3.70% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 4.64% | 4.72% | 4.56% | 4.73% | 5.14% | |