| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 45.00M | 53.00M | 61.00M | 48.00M | 51.00M | |
| Cash Equivalents | | | 1.16B | 957.00M | 836.00M | 721.00M | 1.53B | |
| Marketable Securities | | | 118.00M | 140.00M | 123.00M | 144.00M | 278.00M | |
| Receivables | | | 2.06B | 2.13B | 1.98B | 1.99B | 1.74B | |
| Inventories | | | 3.21B | 3.11B | 2.92B | 3.18B | 3.11B | |
| Other Current Assets | | | 60.00M | 56.00M | 57.00M | 59.00M | 56.00M | |
| Total Current Assets | | | 6.66B | 6.46B | 5.97B | 6.13B | 6.76B | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 2.09B | 2.22B | 2.22B | 2.38B | 2.44B | |
| Investments And Advances | | | 354.00M | 385.00M | 382.00M | 505.00M | 708.00M | |
| Goodwill | | | 508.00M | 524.00M | 524.00M | 524.00M | 524.00M | |
| Intangibles | | | 202.00M | 184.00M | 165.00M | 152.00M | 125.00M | |
| Other Non-Current Assets | | | 374.00M | 368.00M | 372.00M | 307.00M | 106.00M | |
| Total Non-Current Assets | | | 3.53B | 3.68B | 3.66B | 3.86B | 3.90B | |
| |
| TOTAL ASSETS | | | 10.19B | 10.13B | 9.63B | 10.00B | 10.67B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 661.00M | 535.00M | 584.00M | 589.00M | 756.00M | |
| Accrued Expenses | | | 186.00M | 200.00M | 230.00M | 291.00M | 334.00M | |
| Accounts Payable | | | 6.06B | 5.82B | 5.32B | 5.34B | 5.47B | |
| Other Current Liabilities | | | 508.00M | 513.00M | 549.00M | 545.00M | 664.00M | |
| Total Current Liabilities | | | 7.42B | 7.07B | 6.68B | 6.76B | 7.22B | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 1.88B | 2.10B | 2.00B | 2.18B | 2.11B | |
| Deferred Taxes/Income | | | 18.00M | 15.00M | 69.00M | 65.00M | 29.00M | |
| Other Non-Current Liabilities | | | 393.00M | 438.00M | 418.00M | 392.00M | 546.00M | |
| Total Non-Current Liabilities | | | 2.29B | 2.55B | 2.49B | 2.64B | 2.73B | |
| |
| TOTAL LIABILITIES | | | 9.70B | 9.62B | 9.17B | 9.41B | 9.95B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -372.00M | -542.00M | -590.00M | -680.00M | -187.00M | |
| Additional Paid In Capital | | | 165.00M | 389.00M | 389.00M | 389.00M | 321.00M | |
| Minority Interest | | | -1.00M | -1.00M | 2.00M | 2.00M | 44.00M | |
| Common Shares | | | 1.24B | 1.24B | 1.24B | 1.24B | 919.00M | |
| Other Shareholders' Equity | | | -381.00M | -395.00M | -416.00M | -219.00M | -356.00M | |
| Shares Outstanding | | | 485.22M | 485.22M | 485.22M | 485.22M | 359.42M | |
| Tangible Book Value per Share | | | -0.46 | -0.40 | -0.47 | -0.18 | 0.18 | |
| Total Shareholders' Equity | | | 486.00M | 516.00M | 463.00M | 590.00M | 713.00M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 10.19B | 10.13B | 9.63B | 10.00B | 10.67B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 3.86 | 4.06 | 4.32 | 3.70 | 2.96 | |
| Current Ratio | | | 0.90 | 0.91 | 0.89 | 0.91 | 0.94 | |
| Return On Assets (ROA) | | | -0.34% | 0.75% | -0.40% | 1.26% | 2.17% | |
| Return On Equity (ROE) | | | -7.20% | 14.73% | -8.42% | 21.36% | 32.54% | |
| Return On Invested Capital (ROIC) | | | 6.40% | 4.23% | 3.36% | N/A | 2.66% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 11.89% | 6.59% | 4.98% | N/A | 5.60% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 22.69% | 10.30% | 7.61% | N/A | 9.29% | |