| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 53.23B | 22.81B | 9.66B | 13.71B | 8.62B | |
| Marketable Securities | | | 33.63B | 10.13B | 29.52B | 24.43B | 6.21B | |
| Receivables | | | 21.66B | 19.92B | 23.00B | 33.82B | 25.58B | |
| Inventories | | | 9.94B | 17.45B | 10.54B | 14.10B | 16.00B | |
| Other Current Assets | | | 8.44B | 9.34B | 11.34B | 26.67B | 30.41B | |
| Total Current Assets | | | 126.90B | 79.64B | 84.06B | 112.73B | 86.83B | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 210.87B | 201.69B | 179.77B | 177.66B | 161.40B | |
| Investments And Advances | | | 669.00M | 1.21B | 1.13B | 954.00M | 793.00M | |
| Goodwill | | | 125.00M | 1.71B | 1.85B | 1.84B | 125.00M | |
| Intangibles | | | 630.00M | 898.00M | 1.58B | 2.19B | 1.42B | |
| Other Non-Current Assets | | | 21.49B | 10.21B | 9.55B | 15.52B | 17.33B | |
| Total Non-Current Assets | | | 241.02B | 219.15B | 197.08B | 201.41B | 183.56B | |
| |
| TOTAL ASSETS | | | 367.92B | 298.79B | 281.14B | 314.14B | 270.38B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 12.53B | 4.93B | 1.19B | 3.40B | 20.21B | |
| Accrued Expenses | | | 3.66B | 4.32B | 3.40B | 1.90B | 1.21B | |
| Accounts Payable | | | 19.76B | 20.83B | 14.91B | 20.64B | 20.23B | |
| Other Current Liabilities | | | 29.32B | 23.67B | 39.70B | 48.92B | 45.32B | |
| Total Current Liabilities | | | 65.28B | 53.75B | 59.20B | 74.87B | 86.97B | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 95.32B | 91.68B | 86.85B | 68.15B | 38.31B | |
| Deferred Taxes/Income | | | 1.97B | 2.43B | 3.44B | 7.41B | 5.62B | |
| Other Non-Current Liabilities | | | 56.41B | 57.43B | 53.85B | 68.18B | 54.35B | |
| Total Non-Current Liabilities | | | 161.97B | 161.94B | 146.05B | 147.74B | 101.36B | |
| |
| TOTAL LIABILITIES | | | 227.25B | 215.69B | 205.25B | 222.61B | 188.33B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 115.67B | 63.10B | 62.83B | 94.01B | 84.65B | |
| Additional Paid In Capital | | | N/A | N/A | N/A | N/A | N/A | |
| Minority Interest | | | 8.27B | 10.39B | 1.91B | 4.00B | 3.08B | |
| Common Shares | | | 13.21B | 4.20B | 4.20B | 4.20B | 4.20B | |
| Other Shareholders' Equity | | | 11.79B | 15.79B | 8.85B | -6.67B | -6.79B | |
| Shares Outstanding | | | 1.32B | 756.09M | 756.08M | 756.08M | 420.17M | |
| Tangible Book Value per Share | | | 105.91 | 106.44 | 95.83 | 115.74 | 191.62 | |
| Total Shareholders' Equity | | | 140.67B | 83.09B | 75.89B | 91.54B | 82.06B | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 367.92B | 298.79B | 281.14B | 314.14B | 270.38B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.68 | 1.10 | 1.14 | 0.74 | 0.47 | |
| Current Ratio | | | 1.94 | 1.48 | 1.42 | 1.51 | 1.00 | |
| Return On Assets (ROA) | | | 0.47% | -0.31% | -7.49% | 4.63% | 3.78% | |
| Return On Equity (ROE) | | | 1.23% | -1.11% | -27.75% | 15.89% | 12.46% | |
| Return On Invested Capital (ROIC) | | | 2.87% | 4.02% | 4.24% | 4.68% | 3.18% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 3.23% | 4.19% | 4.89% | 5.21% | 3.29% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 3.24% | 4.24% | 4.98% | 5.31% | 3.32% | |