| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 858.98M | 1.18B | 399.12M | |
| Cash Equivalents | | | 645.60M | 68.57M | 164.75M | |
| Receivables | | | 1.46B | 637.40M | 362.13M | |
| Inventories | | | 3.29B | 2.20B | 860.25M | |
| Other Current Assets | | | 245.57M | 584.89M | 210.76M | |
| Total Current Assets | | | 6.49B | 4.67B | 2.00B | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 1.02B | 926.86M | 373.07M | |
| Investments And Advances | | | 89.83M | 89.77M | 106.07M | |
| Goodwill | | | 1.21B | 1.29B | 416.91M | |
| Intangibles | | | 807.28M | 941.85M | 217.48M | |
| Other Non-Current Assets | | | 137.71M | 181.31M | 26.69M | |
| Total Non-Current Assets | | | 3.76B | 3.59B | 1.36B | |
| |
| TOTAL ASSETS | | | 10.25B | 8.25B | 3.35B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 411.17M | 798.27M | 366.15M | |
| Accounts Payable | | | 1.01B | 633.00M | 345.76M | |
| Other Current Liabilities | | | 1.87B | 2.27B | 811.17M | |
| Total Current Liabilities | | | 3.29B | 3.70B | 1.52B | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 4.10B | 2.23B | 771.21M | |
| Deferred Taxes/Income | | | 216.62M | 288.36M | 65.67M | |
| Other Non-Current Liabilities | | | 564.95M | 529.22M | 305.45M | |
| Total Non-Current Liabilities | | | 5.24B | 3.36B | 1.37B | |
| |
| TOTAL LIABILITIES | | | 8.53B | 7.06B | 2.89B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 1.74B | 1.05B | 347.88M | |
| Minority Interest | | | 364.61M | 313.31M | 226.48M | |
| Common Shares | | | 78.43M | 78.43M | 78.43M | |
| Other Shareholders' Equity | | | -105.38M | 67.39M | 34.14M | |
| Shares Outstanding | | | 1.00B | 1.00B | 1.00B | |
| Tangible Book Value per Share | | | -0.30 | -1.03 | -0.17 | |
| Total Shareholders' Equity | | | 1.71B | 1.20B | 460.44M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 10.25B | 8.25B | 3.35B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 2.39 | 1.86 | 1.67 | |
| Current Ratio | | | 1.97 | 1.26 | 1.31 | |
| Return On Assets (ROA) | | | 6.77% | 6.37% | 5.19% | |
| Return On Equity (ROE) | | | 40.49% | 44.00% | 37.80% | |
| Return On Invested Capital (ROIC) | | | 17.02% | 17.33% | 15.59% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 18.76% | 17.60% | 17.14% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 27.54% | 34.96% | 27.69% | |