| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 2.33B | 1.72B | 530.00M | 434.00M | 403.00M | |
| Marketable Securities | | | N/A | N/A | N/A | 1.33B | 356.00M | |
| Receivables | | | 1.06B | 915.00M | 1.07B | 253.00M | 206.00M | |
| Inventories | | | 2.41B | 1.61B | 1.15B | 1.88B | 3.15B | |
| Other Current Assets | | | 756.00M | 630.00M | 568.00M | 697.00M | 778.00M | |
| Total Current Assets | | | 6.55B | 4.87B | 3.32B | 4.59B | 4.89B | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 3.26B | 3.21B | 3.44B | 3.78B | 1.93B | |
| Goodwill | | | 10.00M | N/A | N/A | 0.00 | 9.00M | |
| Intangibles | | | 47.00M | 34.00M | 52.00M | 70.00M | 4.00M | |
| Other Non-Current Assets | | | 3.34B | 368.00M | 261.00M | 254.00M | 181.00M | |
| Total Non-Current Assets | | | 6.65B | 3.62B | 3.75B | 4.10B | 2.12B | |
| |
| TOTAL ASSETS | | | 13.20B | 8.48B | 7.07B | 8.70B | 7.01B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 58.00M | 67.00M | 668.00M | 1.53B | 2.05B | |
| Current Portion Of LT Debt. | | | 227.00M | 309.00M | 189.00M | 201.00M | 152.00M | |
| Accrued Expenses | | | 543.00M | 482.00M | 275.00M | 466.00M | 440.00M | |
| Accounts Payable | | | 404.00M | 311.00M | 288.00M | 292.00M | 185.00M | |
| Other Current Liabilities | | | 287.00M | 169.00M | 116.00M | 99.00M | 60.00M | |
| Total Current Liabilities | | | 1.52B | 1.34B | 1.54B | 2.59B | 2.89B | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 4.83B | 5.26B | 5.42B | 6.57B | 3.21B | |
| Other Non-Current Liabilities | | | 2.65B | 515.00M | 503.00M | 585.00M | 392.00M | |
| Total Non-Current Liabilities | | | 8.24B | 5.89B | 5.29B | 6.62B | 3.82B | |
| |
| TOTAL LIABILITIES | | | 9.76B | 7.22B | 6.83B | 9.22B | 6.71B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -9.00M | -1.42B | -1.63B | -2.08B | -489.00M | |
| Additional Paid In Capital | | | 3.45B | 2.68B | 1.87B | 1.56B | 795.00M | |
| Minority Interest | | | 762.00M | 115.00M | -627.00M | -535.00M | 219.00M | |
| Common Shares | | | 218.30K | 212.40K | 199.90K | 200.00K | 200.00K | |
| Other Shareholders' Equity | | | -218.30K | -212.40K | -199.90K | -200.00K | -200.00K | |
| Shares Outstanding | | | 218.34M | 212.39M | 199.86M | 188.90M | 172.80M | |
| Tangible Book Value per Share | | | 15.50 | 5.77 | 0.96 | -3.11 | 1.70 | |
| Total Shareholders' Equity | | | 3.44B | 1.26B | 243.00M | -518.00M | 306.00M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 13.20B | 8.48B | 7.07B | 8.70B | 7.01B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 1.42 | 4.22 | 25.04 | -15.65 | 17.19 | |
| Current Ratio | | | 4.31 | 3.64 | 2.16 | 1.77 | 1.69 | |
| Return On Assets (ROA) | | | 10.66% | 2.48% | 6.36% | -18.25% | -1.92% | |
| Return On Equity (ROE) | | | 40.89% | 16.67% | 185.19% | N/A | -44.12% | |
| Return On Invested Capital (ROIC) | | | 12.66% | 10.84% | N/A | N/A | N/A | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 15.79% | 14.23% | N/A | N/A | N/A | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 15.88% | 14.32% | N/A | N/A | N/A | |