| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | N/A | N/A | 3.91B | 195.90M | 112.20M | |
| Cash Equivalents | | | N/A | 47.00M | 90.60M | 57.20M | 40.50M | |
| Marketable Securities | | | N/A | 409.30M | 766.50M | 331.60M | 380.70M | |
| Receivables | | | N/A | 12.03B | 9.91B | 4.57B | 2.50B | |
| Inventories | | | N/A | 842.70M | 806.60M | 395.30M | 296.40M | |
| Other Current Assets | | | N/A | 1.06B | 1.04B | 1.10B | 459.50M | |
| Total Current Assets | | | 7.06B | 19.36B | 16.52B | 6.65B | 3.79B | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 50.90B | 51.94B | 50.22B | 23.46B | 21.91B | |
| Investments And Advances | | | N/A | 517.20M | 404.20M | 213.90M | 410.40M | |
| Goodwill | | | N/A | 2.13B | 2.13B | 618.60M | 576.00M | |
| Intangibles | | | 2.78B | 662.90M | 645.90M | 126.60M | 88.70M | |
| Other Non-Current Assets | | | 4.77B | 506.40M | 471.30M | 237.90M | 216.30M | |
| Total Non-Current Assets | | | 66.04B | 55.75B | 53.87B | 24.65B | 23.20B | |
| |
| TOTAL ASSETS | | | 73.10B | 75.12B | 70.38B | 31.30B | 26.99B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 567.60M | 315.30M | 129.50M | 228.40M | |
| Current Portion Of LT Debt. | | | 14.60B | 21.09B | 17.71B | 5.60B | 5.68B | |
| Accrued Expenses | | | N/A | 1.55B | 1.46B | 855.10M | 837.30M | |
| Accounts Payable | | | N/A | 2.50B | 2.56B | 1.05B | 828.90M | |
| Other Current Liabilities | | | N/A | 3.23B | 3.25B | 1.69B | 1.16B | |
| Total Current Liabilities | | | 21.11B | 28.94B | 25.31B | 9.33B | 8.74B | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 37.63B | 33.04B | 31.63B | 14.26B | 12.73B | |
| Deferred Taxes/Income | | | N/A | 1.30B | 1.30B | 665.90M | 518.00M | |
| Other Non-Current Liabilities | | | 3.17B | 675.30M | 846.40M | 137.60M | 158.50M | |
| Total Non-Current Liabilities | | | 40.83B | 35.04B | 34.31B | 15.10B | 13.44B | |
| |
| TOTAL LIABILITIES | | | 61.94B | 63.98B | 59.61B | 24.43B | 22.18B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | N/A | 5.19B | 4.78B | 4.86B | 4.05B | |
| Additional Paid In Capital | | | N/A | 3.82B | 3.82B | 1.33B | 367.00M | |
| Minority Interest | | | 29.00M | 27.20M | 525.60M | 36.80M | 33.80M | |
| Common Shares | | | N/A | 1.23B | 1.23B | 848.60M | 606.20M | |
| Other Shareholders' Equity | | | 11.16B | 899.10M | 943.50M | -156.50M | -206.00M | |
| Shares Outstanding | | | 817.00M | 815.96M | 815.69M | 564.57M | 441.84M | |
| Tangible Book Value per Share | | | 10.26 | 10.23 | 9.80 | 10.86 | 9.39 | |
| Total Shareholders' Equity | | | 11.16B | 11.14B | 10.77B | 6.88B | 4.81B | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 73.10B | 75.12B | 70.38B | 31.30B | 26.99B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 3.37 | 3.02 | 2.97 | 2.09 | 2.69 | |
| Current Ratio | | | 0.33 | 0.67 | 0.65 | 0.71 | 0.43 | |
| Return On Assets (ROA) | | | 1.29% | 0.91% | 1.08% | 3.88% | 3.23% | |
| Return On Equity (ROE) | | | 8.46% | 6.14% | 7.06% | 17.68% | 18.14% | |
| Return On Invested Capital (ROIC) | | | 1.92% | 1.32% | 1.73% | 5.32% | 4.31% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 1.92% | 1.33% | 1.76% | 5.41% | 4.41% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 2.02% | 1.42% | 1.88% | 5.61% | 4.58% | |