| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 914.00M | 1.16B | 1.43B | 2.60B | 2.64B | |
| Cash Equivalents | | | 1.65B | 1.17B | 1.38B | 1.08B | 1.19B | |
| Marketable Securities | | | N/A | N/A | N/A | 420.00M | 300.00M | |
| Receivables | | | 2.32B | 2.26B | 2.24B | 2.11B | 2.45B | |
| Inventories | | | 3.65B | 3.22B | 3.22B | 3.78B | 3.98B | |
| Other Current Assets | | | 417.00M | 1.68B | 1.83B | 3.79B | 8.80B | |
| Total Current Assets | | | 8.95B | 9.48B | 10.10B | 13.36B | 19.35B | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 10.22B | 9.41B | 9.19B | 10.72B | 10.82B | |
| Investments And Advances | | | 938.00M | 779.00M | 792.00M | 835.00M | 1.01B | |
| Goodwill | | | 7.89B | 7.70B | 7.69B | 8.52B | 9.74B | |
| Intangibles | | | 2.06B | 2.01B | 2.06B | 2.30B | 2.14B | |
| Other Non-Current Assets | | | 2.15B | 1.90B | 1.65B | 1.42B | 2.02B | |
| Total Non-Current Assets | | | 23.92B | 22.30B | 22.01B | 24.39B | 25.73B | |
| |
| TOTAL ASSETS | | | 32.86B | 31.78B | 32.11B | 37.75B | 45.08B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 2.69B | 2.09B | 2.05B | 5.52B | 3.62B | |
| Accounts Payable | | | 6.53B | 6.10B | 6.19B | 6.60B | 6.79B | |
| Other Current Liabilities | | | 3.49B | 3.75B | 4.02B | 4.90B | 9.38B | |
| Total Current Liabilities | | | 12.71B | 11.94B | 12.27B | 17.03B | 19.78B | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 14.84B | 14.95B | 14.34B | 13.13B | 13.62B | |
| Deferred Taxes/Income | | | 504.00M | 405.00M | 508.00M | 566.00M | 668.00M | |
| Other Non-Current Liabilities | | | 1.31B | 1.02B | 987.00M | 1.09B | 1.41B | |
| Total Non-Current Liabilities | | | 21.12B | 20.75B | 20.59B | 21.14B | 25.12B | |
| |
| TOTAL LIABILITIES | | | 33.83B | 32.69B | 32.86B | 38.16B | 44.90B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -1.13B | -1.08B | -915.00M | -572.00M | 99.00M | |
| Additional Paid In Capital | | | 79.00M | 79.00M | 79.00M | 79.00M | 79.00M | |
| Minority Interest | | | 4.46B | 4.38B | 4.75B | 6.35B | 9.42B | |
| Common Shares | | | 85.00M | 85.00M | 85.00M | 85.00M | 85.00M | |
| Other Shareholders' Equity | | | N/A | N/A | N/A | N/A | N/A | |
| Shares Outstanding | | | 5.64M | 5.64M | 5.64M | 5.64M | 5.64M | |
| Tangible Book Value per Share | | | -1.93K | -1.88K | -1.86K | -1.99K | -2.07K | |
| Total Shareholders' Equity | | | -968.00M | -916.00M | -751.00M | -408.00M | 184.00M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 32.86B | 31.78B | 32.11B | 37.75B | 45.08B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | -15.33 | -16.32 | -19.10 | -32.18 | 74.02 | |
| Current Ratio | | | 0.70 | 0.79 | 0.82 | 0.78 | 0.98 | |
| Return On Assets (ROA) | | | -0.45% | -0.52% | -0.58% | -1.47% | -0.39% | |
| Return On Equity (ROE) | | | N/A | N/A | N/A | N/A | -96.20% | |
| Return On Invested Capital (ROIC) | | | 1.94% | 1.92% | 2.19% | 2.05% | 2.41% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 2.11% | 2.04% | 2.36% | 2.21% | 2.56% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 4.56% | 4.24% | 5.00% | 5.05% | 5.10% | |