| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | N/A | N/A | N/A | 367.08M | 951.09M | |
| Cash Equivalents | | | 391.78M | 296.56M | 549.73M | 448.57M | 224.11M | |
| Receivables | | | 1.51B | 1.23B | 1.10B | 1.19B | 783.03M | |
| Inventories | | | 2.36B | 2.51B | 2.03B | 2.12B | 1.34B | |
| Other Current Assets | | | 378.36M | 595.48M | 308.16M | 225.73M | 174.46M | |
| Total Current Assets | | | 4.64B | 4.63B | 3.99B | 4.36B | 3.47B | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 2.02B | 2.12B | 3.27B | 3.27B | 1.09B | |
| Investments And Advances | | | N/A | N/A | 0.00 | 1.24M | 497.00K | |
| Goodwill | | | 1.60B | 1.60B | 1.60B | 1.60B | 371.07M | |
| Intangibles | | | 1.53B | 1.57B | 1.65B | 1.74B | 369.76M | |
| Other Non-Current Assets | | | 539.53M | 539.59M | 581.69M | 365.83M | 4.27M | |
| Total Non-Current Assets | | | 5.74B | 5.83B | 7.10B | 6.98B | 1.83B | |
| |
| TOTAL ASSETS | | | 10.38B | 10.45B | 11.09B | 11.33B | 5.30B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | N/A | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 1.86B | 766.34M | 641.57M | 315.82M | 34.23M | |
| Accrued Expenses | | | 424.54M | 452.03M | 424.86M | 394.73M | 142.17M | |
| Accounts Payable | | | 1.82B | 2.16B | 1.79B | 1.47B | 1.98B | |
| Other Current Liabilities | | | 865.66M | 888.17M | 985.52M | 944.04M | 259.18M | |
| Total Current Liabilities | | | 4.97B | 4.26B | 3.84B | 3.12B | 2.42B | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 3.60B | 4.40B | 4.88B | 6.12B | 1.49B | |
| Deferred Taxes/Income | | | 495.12M | 495.12M | 783.17M | 833.56M | 80.91M | |
| Other Non-Current Liabilities | | | 137.12M | 128.31M | 127.15M | 153.91M | 2.09M | |
| Total Non-Current Liabilities | | | 4.23B | 5.02B | 5.79B | 7.11B | 1.59B | |
| |
| TOTAL LIABILITIES | | | 9.20B | 9.29B | 9.63B | 10.24B | 4.01B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 921.97M | 892.40M | 1.18B | 779.94M | 990.10M | |
| Additional Paid In Capital | | | -25.26M | -25.26M | -16.37M | -12.67M | 6.66M | |
| Minority Interest | | | -2.99M | -1.72M | -1.63M | 1.18M | 14.65M | |
| Common Shares | | | 321.31M | 321.31M | 321.31M | 321.31M | 295.00M | |
| Other Shareholders' Equity | | | -40.92M | -24.08M | -19.19M | 7.51M | 583.00K | |
| Shares Outstanding | | | 37.32M | 37.32M | 37.32M | 37.32M | 37.32M | |
| Tangible Book Value per Share | | | -52.34 | -53.74 | -47.84 | -60.23 | 14.78 | |
| Total Shareholders' Equity | | | 1.18B | 1.16B | 1.46B | 1.10B | 1.29B | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 10.38B | 10.45B | 11.09B | 11.33B | 5.30B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 3.06 | 3.78 | 3.33 | 5.59 | 1.16 | |
| Current Ratio | | | 0.93 | 1.09 | 1.04 | 1.39 | 1.43 | |
| Return On Assets (ROA) | | | 5.67% | 6.81% | 9.37% | 7.70% | 34.02% | |
| Return On Equity (ROE) | | | 49.99% | 61.13% | 70.97% | 79.61% | 139.64% | |
| Return On Invested Capital (ROIC) | | | 24.79% | 23.89% | 21.52% | 16.66% | 61.64% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 26.72% | 25.09% | 23.28% | 17.62% | 66.84% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 71.09% | 54.30% | 45.20% | 30.97% | 92.64% | |