| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 621.00M | 1.76B | 921.00M | 1.35B | 1.13B | |
| Marketable Securities | | | 412.00M | 372.00M | 307.00M | 384.00M | N/A | |
| Receivables | | | 1.22B | N/A | N/A | N/A | N/A | |
| Inventories | | | 17.18B | 17.41B | 16.89B | 18.53B | 17.61B | |
| Other Current Assets | | | 788.00M | 1.19B | 1.26B | 1.56B | 1.32B | |
| Total Current Assets | | | 20.22B | 20.36B | 19.07B | 21.44B | 20.06B | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 22.65B | 21.39B | 21.39B | 21.09B | 23.18B | |
| Investments And Advances | | | 280.00M | 277.00M | 252.00M | 21.00M | N/A | |
| Goodwill | | | 3.98B | N/A | N/A | 311.00M | 311.00M | |
| Intangibles | | | 5.99B | N/A | N/A | 303.00M | 522.00M | |
| Other Non-Current Assets | | | 323.00M | 1.36B | 1.34B | 546.00M | 568.00M | |
| Total Non-Current Assets | | | 33.23B | 22.74B | 22.72B | 22.27B | 24.58B | |
| |
| TOTAL ASSETS | | | 53.45B | 43.10B | 41.80B | 43.71B | 44.64B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | N/A | 0.00 | 0.00 | 499.00M | 0.00 | |
| Current Portion Of LT Debt. | | | 2.44B | 2.59B | 537.00M | 585.00M | 868.00M | |
| Accrued Expenses | | | 1.71B | 2.16B | 2.03B | 2.19B | 2.60B | |
| Accounts Payable | | | 10.24B | 9.29B | 8.70B | 10.52B | 11.35B | |
| Other Current Liabilities | | | 5.06B | 4.72B | 4.30B | 5.71B | 4.85B | |
| Total Current Liabilities | | | 19.45B | 18.76B | 15.57B | 19.51B | 19.67B | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 37.50B | 32.90B | 35.38B | 32.88B | 23.86B | |
| Deferred Taxes/Income | | | 808.00M | N/A | N/A | N/A | N/A | |
| Other Non-Current Liabilities | | | 6.08B | 5.67B | 5.89B | 5.58B | 5.93B | |
| Total Non-Current Liabilities | | | 44.38B | 38.58B | 41.28B | 38.45B | 29.79B | |
| |
| TOTAL LIABILITIES | | | 63.84B | 57.33B | 56.84B | 57.96B | 49.46B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -11.16B | -14.80B | -15.64B | -14.86B | -5.12B | |
| Additional Paid In Capital | | | 228.00M | 0.00 | 0.00 | N/A | 0.00 | |
| Common Shares | | | 280.00M | 280.00M | 287.00M | 301.00M | 335.00M | |
| Other Shareholders' Equity | | | 275.00M | 288.00M | 300.00M | 307.00M | -36.00M | |
| Shares Outstanding | | | 561.00M | 560.00M | 574.00M | 601.00M | 670.00M | |
| Tangible Book Value per Share | | | -36.29 | -25.41 | -26.22 | -24.74 | -8.43 | |
| Total Shareholders' Equity | | | -10.38B | -14.23B | -15.05B | -14.25B | -4.82B | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 53.45B | 43.10B | 41.80B | 43.71B | 44.64B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | -3.61 | -2.31 | -2.35 | -2.34 | -4.95 | |
| Current Ratio | | | 1.04 | 1.09 | 1.23 | 1.10 | 1.02 | |
| Return On Assets (ROA) | | | 12.65% | 16.10% | 18.44% | 14.68% | 18.84% | |
| Return On Equity (ROE) | | | N/A | N/A | N/A | N/A | N/A | |
| Return On Invested Capital (ROIC) | | | 22.95% | 32.11% | 33.25% | 31.25% | 37.28% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 23.67% | 35.19% | 34.88% | 33.61% | 39.05% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 33.95% | 35.19% | 34.88% | 34.53% | 40.47% | |