| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 74.00M | 173.00M | 68.20M | 170.60M | 209.10M | |
| Receivables | | | 857.00M | 826.00M | 912.90M | 935.70M | 692.90M | |
| Inventories | | | 167.00M | 187.00M | 170.60M | 156.80M | 144.50M | |
| Other Current Assets | | | 184.00M | 99.00M | 104.10M | 135.90M | 196.20M | |
| Total Current Assets | | | 1.28B | 1.28B | 1.26B | 1.40B | 1.24B | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 12.98B | 12.51B | 12.54B | 12.07B | 10.79B | |
| Investments And Advances | | | 131.00M | 124.00M | 112.50M | 83.90M | 72.20M | |
| Goodwill | | | 3.47B | 3.34B | 3.39B | 3.30B | 2.84B | |
| Intangibles | | | 1.12B | 1.13B | 1.28B | 1.33B | 1.30B | |
| Other Non-Current Assets | | | 213.00M | 279.00M | 291.30M | 371.70M | 175.80M | |
| Total Non-Current Assets | | | 17.91B | 17.38B | 17.62B | 17.16B | 15.18B | |
| |
| TOTAL ASSETS | | | 19.20B | 18.66B | 18.87B | 18.56B | 16.42B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 98.00M | 221.00M | 100.20M | 101.90M | 76.70M | |
| Accrued Expenses | | | 187.00M | 184.00M | 170.20M | 71.20M | 201.20M | |
| Accounts Payable | | | 922.00M | 1.00B | 1.00B | 956.80M | 701.70M | |
| Other Current Liabilities | | | 84.00M | 83.00M | 94.40M | 91.80M | 67.20M | |
| Total Current Liabilities | | | 1.29B | 1.49B | 1.37B | 1.22B | 1.05B | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 7.15B | 6.16B | 10.26B | 10.02B | 8.99B | |
| Deferred Taxes/Income | | | 310.00M | 304.00M | 370.10M | 413.50M | 384.30M | |
| Other Non-Current Liabilities | | | 1.06B | 1.01B | 851.70M | 795.60M | 718.90M | |
| Total Non-Current Liabilities | | | 9.52B | 8.53B | 12.46B | 12.17B | 11.03B | |
| |
| TOTAL LIABILITIES | | | 10.81B | 10.02B | 13.82B | 13.39B | 12.08B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -2.33B | -1.85B | -878.60M | -712.80M | -667.00M | |
| Additional Paid In Capital | | | 10.82B | 10.76B | 5.96B | 5.92B | 5.00B | |
| Minority Interest | | | 1.00B | 1.06B | 970.80M | 938.70M | 937.10M | |
| Common Shares | | | 2.00M | 2.00M | 2.20M | 2.20M | 2.10M | |
| Other Shareholders' Equity | | | -115.00M | -273.00M | -33.80M | -37.40M | 9.50M | |
| Shares Outstanding | | | 228.00M | 228.00M | 219.89M | 219.89M | 219.89M | |
| Tangible Book Value per Share | | | 16.64 | 18.30 | 1.71 | 2.41 | 0.91 | |
| Total Shareholders' Equity | | | 8.38B | 8.64B | 5.05B | 5.17B | 4.34B | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 19.20B | 18.66B | 18.87B | 18.56B | 16.42B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.85 | 0.71 | 2.03 | 1.94 | 2.07 | |
| Current Ratio | | | 0.99 | 0.86 | 0.92 | 1.15 | 1.19 | |
| Return On Assets (ROA) | | | -0.71% | -3.78% | -0.41% | -0.34% | -1.00% | |
| Return On Equity (ROE) | | | -1.63% | -8.17% | -1.53% | -1.21% | -3.78% | |
| Return On Invested Capital (ROIC) | | | 1.04% | 1.60% | 2.21% | 1.73% | 1.23% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 1.04% | 1.61% | 2.22% | 1.74% | 1.25% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 1.40% | 2.19% | 3.03% | 2.39% | 1.72% | |