ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 1.58B | 1.70B | 1.94B | 981.43M | 869.83M | |
Receivables | | | 1.34B | 1.49B | 1.21B | 1.24B | 887.54M | |
Inventories | | | 1.50B | 1.21B | 1.18B | 1.52B | 1.19B | |
Other Current Assets | | | 1.58B | 1.52B | 1.77B | 1.90B | 1.82B | |
Total Current Assets | | | 5.99B | 5.92B | 6.10B | 5.64B | 4.77B | |
|
Non-Current Assets | |
---|
PPE Net | | | 5.84B | 5.53B | 4.28B | 2.30B | 1.55B | |
Investments And Advances | | | 245.67M | 232.98M | 236.93M | 115.78M | 98.82M | |
Goodwill | | | N/A | N/A | N/A | N/A | N/A | |
Intangibles | | | 32.90M | 31.03M | 19.73M | 17.53M | 18.99M | |
Other Non-Current Assets | | | 1.71B | 1.73B | 1.23B | 930.61M | 953.28M | |
Total Non-Current Assets | | | 7.91B | 7.59B | 5.80B | 3.39B | 2.62B | |
|
TOTAL ASSETS | | | 13.90B | 13.51B | 11.90B | 9.04B | 7.39B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 573.38M | 637.51M | 878.28M | 1.49B | 1.97B | |
Current Portion Of LT Debt. | | | 2.35B | 2.16B | 1.89B | 1.46B | 519.29M | |
Accrued Expenses | | | 24.22M | 21.33M | 20.20M | 9.81M | 12.19M | |
Accounts Payable | | | 1.03B | 1.06B | 813.68M | 805.30M | 503.00M | |
Other Current Liabilities | | | 1.60B | 1.54B | 2.26B | 1.49B | 1.03B | |
Total Current Liabilities | | | 5.59B | 5.42B | 5.86B | 5.26B | 4.04B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 3.22B | 3.01B | 1.73B | 1.05B | 779.71M | |
Deferred Taxes/Income | | | 118.93M | 204.83M | 82.83M | 66.63M | 48.15M | |
Other Non-Current Liabilities | | | 898.90M | 727.81M | 516.65M | 351.28M | 395.89M | |
Total Non-Current Liabilities | | | 5.54B | 5.28B | 3.47B | 1.84B | 1.55B | |
|
TOTAL LIABILITIES | | | 11.13B | 10.70B | 9.34B | 7.10B | 5.59B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 1.55B | 1.59B | 1.55B | 1.28B | 1.04B | |
Additional Paid In Capital | | | 581.72M | 590.58M | 292.74M | 1.13M | -19.43M | |
Minority Interest | | | 1.30B | 1.33B | 1.15B | 365.06M | 325.36M | |
Common Shares | | | 835.54M | 835.54M | 835.54M | 835.54M | 835.54M | |
Treasury Stock | | | N/A | N/A | N/A | N/A | N/A | |
Other Shareholders' Equity | | | -199.86M | -196.38M | -118.74M | -170.55M | -50.58M | |
Shares Outstanding | | | 66.96M | 66.95M | 66.16M | 64.51M | 64.02M | |
Tangible Book Value per Share | | | 40.86 | 41.59 | 38.38 | 29.83 | 27.84 | |
Total Shareholders' Equity | | | 2.77B | 2.82B | 2.56B | 1.94B | 1.80B | |
|
TOTAL LIABILITIES AND EQUITY | | | 13.90B | 13.51B | 11.90B | 9.04B | 7.39B | |
|
Statistics | |
---|
Debt/Equity | | | 1.37 | 1.30 | 1.02 | 1.31 | 1.53 | |
Current Ratio | | | 1.07 | 1.09 | 1.04 | 1.07 | 1.18 | |
Return On Assets (ROA) | | | -0.07% | 0.27% | 2.30% | 2.66% | 1.29% | |
Return On Equity (ROE) | | | -0.37% | 1.28% | 10.71% | 12.36% | 5.29% | |
Return On Invested Capital (ROIC) | | | N/A | N/A | 4.22% | 4.38% | 2.13% | |
Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | 5.86% | 5.38% | 2.54% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | N/A | N/A | 5.89% | 5.40% | 2.55% | |