| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | N/A | 600.00K | 600.00K | 479.40M | 434.10M | |
| Marketable Securities | | | N/A | -100.00K | 30.20M | 24.70M | 75.20M | |
| Receivables | | | 664.00M | 680.00M | 725.00M | 608.40M | 643.80M | |
| Inventories | | | 778.00M | 648.00M | 678.00M | 705.20M | 676.70M | |
| Other Current Assets | | | 203.00M | 221.00M | 249.00M | 176.40M | 83.90M | |
| Total Current Assets | | | 2.01B | 2.03B | 2.12B | 1.99B | 1.91B | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 215.00M | 206.00M | 220.00M | 220.00M | 226.40M | |
| Investments And Advances | | | 217.00M | 221.00M | 200.00M | 175.70M | 94.10M | |
| Goodwill | | | 2.81B | 2.81B | 2.77B | 2.57B | 2.49B | |
| Intangibles | | | 254.00M | 243.00M | 205.00M | 194.80M | 236.70M | |
| Other Non-Current Assets | | | 210.00M | 183.00M | 13.00M | 64.80M | 50.40M | |
| Total Non-Current Assets | | | 3.88B | 3.83B | 3.55B | 3.25B | 3.13B | |
| |
| TOTAL ASSETS | | | 5.89B | 5.87B | 5.67B | 5.24B | 5.04B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 900.00K | 1.10M | 1.50M | 100.00K | 1.70M | |
| Current Portion Of LT Debt. | | | 256.00M | 301.00M | 361.00M | 389.70M | 343.10M | |
| Accrued Expenses | | | 377.00M | 401.00M | 484.00M | 246.50M | 203.70M | |
| Accounts Payable | | | 585.00M | 677.00M | 710.00M | 663.50M | 511.20M | |
| Other Current Liabilities | | | 1.08B | 900.00M | 912.00M | 896.40M | 1.07B | |
| Total Current Liabilities | | | 2.30B | 2.28B | 2.47B | 2.20B | 2.13B | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 2.99B | 2.97B | 2.67B | 2.42B | 2.60B | |
| Deferred Taxes/Income | | | 500.00K | 1.40M | 7.90M | 7.40M | 3.20M | |
| Other Non-Current Liabilities | | | 596.00M | 584.00M | 467.00M | 435.40M | 185.70M | |
| Total Non-Current Liabilities | | | 3.61B | 3.57B | 3.17B | 3.03B | 2.88B | |
| |
| TOTAL LIABILITIES | | | 5.91B | 5.85B | 5.63B | 5.23B | 5.01B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -4.13B | -4.10B | -4.08B | -4.14B | 30.60M | |
| Additional Paid In Capital | | | 4.10B | 4.11B | 4.11B | 4.14B | N/A | |
| Minority Interest | | | 18.00M | 19.00M | 19.00M | 170.40M | 95.80M | |
| Common Shares | | | 8.10M | 8.10M | 8.10M | 8.00M | N/A | |
| Treasury Stock | | | -200.00K | -200.00K | -200.00K | -100.00K | N/A | |
| Other Shareholders' Equity | | | N/A | 100.00K | 0.00 | 100.00K | -100.00K | |
| Shares Outstanding | | | 423.00M | 423.00M | 423.00M | 411.65M | 408.98M | |
| Tangible Book Value per Share | | | -7.30 | -7.19 | -6.95 | -6.69 | -6.60 | |
| Total Shareholders' Equity | | | -22.00M | 14.00M | 33.00M | 11.70M | 30.50M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 5.89B | 5.87B | 5.67B | 5.24B | 5.04B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | -136.00 | 212.15 | 81.05 | 206.97 | 85.19 | |
| Current Ratio | | | 0.87 | 0.89 | 0.86 | 0.91 | 0.90 | |
| Return On Assets (ROA) | | | 3.63% | 2.49% | 1.08% | -1.68% | -0.85% | |
| Return On Equity (ROE) | | | N/A | 1042.86% | 184.85% | -752.14% | -140.98% | |
| Return On Invested Capital (ROIC) | | | 9.91% | 8.45% | 7.28% | 6.68% | 2.95% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 9.91% | 8.45% | 7.35% | 8.00% | 3.57% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 68.46% | 57.06% | 117.32% | N/A | N/A | |