| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 3.75B | 2.20B | 2.25B | 2.18B | 1.46B | |
| Cash Equivalents | | | 100.00K | N/A | N/A | N/A | N/A | |
| Marketable Securities | | | 471.10M | 2.72B | 845.20M | 143.30M | 644.30M | |
| Receivables | | | 6.31B | 4.39B | 3.97B | 3.15B | 2.39B | |
| Inventories | | | 2.92B | 1.66B | 1.43B | 1.55B | 1.43B | |
| Other Current Assets | | | 1.18B | 921.30M | 734.70M | 653.70M | 529.20M | |
| Total Current Assets | | | 14.63B | 11.89B | 9.23B | 7.68B | 6.46B | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 6.24B | 3.75B | 3.73B | 3.87B | 2.78B | |
| Investments And Advances | | | 608.60M | 313.10M | 297.90M | 334.70M | 239.00M | |
| Goodwill | | | 5.26B | 2.24B | 2.20B | 2.15B | 1.49B | |
| Intangibles | | | 4.59B | 2.80B | 2.67B | 2.55B | 1.96B | |
| Other Non-Current Assets | | | 877.60M | 662.90M | 545.90M | 538.50M | 401.70M | |
| Total Non-Current Assets | | | 17.59B | 9.79B | 9.47B | 9.48B | 6.93B | |
| |
| TOTAL ASSETS | | | 32.22B | 21.67B | 18.70B | 17.16B | 13.39B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 922.10M | 894.50M | 963.90M | 722.70M | 665.30M | |
| Current Portion Of LT Debt. | | | 1.10B | 321.70M | 234.20M | 295.80M | 46.70M | |
| Accrued Expenses | | | 1.10B | 779.10M | 771.90M | 752.80M | 618.00M | |
| Accounts Payable | | | 9.18B | 6.69B | 6.02B | 5.32B | 4.56B | |
| Other Current Liabilities | | | 2.50B | 1.51B | 1.37B | 1.29B | 1.14B | |
| Total Current Liabilities | | | 14.81B | 10.20B | 9.36B | 8.38B | 7.03B | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 10.10B | 7.16B | 5.01B | 6.91B | 3.73B | |
| Deferred Taxes/Income | | | 390.40M | 44.10M | 82.00M | 38.70M | 27.30M | |
| Other Non-Current Liabilities | | | 683.60M | 455.90M | 527.10M | -2.62B | -1.46B | |
| Total Non-Current Liabilities | | | 12.86B | 8.05B | 5.95B | 4.65B | 2.65B | |
| |
| TOTAL LIABILITIES | | | 27.67B | 18.25B | 15.31B | 13.03B | 9.69B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 1.80B | 2.00B | 2.07B | 2.53B | 2.14B | |
| Additional Paid In Capital | | | 1.41B | 605.20M | 632.80M | 632.80M | 632.80M | |
| Minority Interest | | | 1.69B | 386.30M | 331.40M | 326.80M | 361.60M | |
| Common Shares | | | 1.38B | 966.30M | 966.30M | 966.30M | 966.30M | |
| Treasury Stock | | | -4.50M | -4.00M | -19.10M | -44.70M | -51.00M | |
| Other Shareholders' Equity | | | -40.50M | -139.50M | -254.70M | 54.20M | 17.80M | |
| Shares Outstanding | | | 197.01M | 152.22M | 151.76M | 151.04M | 151.30M | |
| Tangible Book Value per Share | | | -26.91 | -10.56 | -9.67 | -3.72 | 1.71 | |
| Total Shareholders' Equity | | | 4.55B | 3.43B | 3.40B | 4.13B | 3.71B | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 32.22B | 21.67B | 18.70B | 17.16B | 13.39B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 2.42 | 2.35 | 1.76 | 1.85 | 1.18 | |
| Current Ratio | | | 0.99 | 1.17 | 0.99 | 0.92 | 0.92 | |
| Return On Assets (ROA) | | | -1.19% | -0.36% | -2.03% | 3.44% | 5.23% | |
| Return On Equity (ROE) | | | -8.39% | -2.30% | -11.16% | 14.26% | 18.89% | |
| Return On Invested Capital (ROIC) | | | 3.59% | 4.49% | 2.44% | 9.51% | 13.17% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 3.69% | 5.76% | 2.66% | 9.66% | 14.50% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 8.22% | 12.05% | 5.47% | 19.37% | 31.55% | |