| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 1.82B | 905.00M | 1.12B | 1.27B | 587.00M | |
| Marketable Securities | | | N/A | N/A | N/A | N/A | N/A | |
| Receivables | | | 840.00M | 1.14B | 1.31B | 1.44B | 2.00B | |
| Inventories | | | 1.19B | 1.06B | 1.04B | 1.35B | 1.62B | |
| Other Current Assets | | | 206.00M | 190.00M | 209.00M | 210.00M | 235.00M | |
| Total Current Assets | | | 4.05B | 3.30B | 3.68B | 4.28B | 4.45B | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 985.00M | 1.10B | 1.15B | 1.16B | 1.03B | |
| Investments And Advances | | | N/A | N/A | N/A | N/A | N/A | |
| Goodwill | | | 821.00M | 2.22B | 3.16B | 3.50B | 6.34B | |
| Intangibles | | | 1.57B | 2.52B | 3.22B | 3.33B | 3.78B | |
| Other Non-Current Assets | | | 131.00M | 103.00M | 151.00M | 310.00M | 602.00M | |
| Total Non-Current Assets | | | 3.51B | 5.94B | 7.69B | 8.30B | 11.75B | |
| |
| TOTAL ASSETS | | | 7.56B | 9.24B | 11.37B | 12.57B | 16.20B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 82.00M | 867.00M | 643.00M | 830.00M | 1.31B | |
| Accrued Expenses | | | 815.00M | 994.00M | 1.02B | 1.21B | 1.24B | |
| Accounts Payable | | | 660.00M | 776.00M | 895.00M | 976.00M | 1.43B | |
| Other Current Liabilities | | | 68.00M | 87.00M | 57.00M | 84.00M | 244.00M | |
| Total Current Liabilities | | | 1.63B | 2.72B | 2.62B | 3.10B | 4.22B | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 7.08B | 5.37B | 5.97B | 6.79B | 6.93B | |
| Deferred Taxes/Income | | | 1.14B | 1.31B | 1.53B | 1.44B | 1.35B | |
| Other Non-Current Liabilities | | | 689.00M | 718.00M | 762.00M | 714.00M | 707.00M | |
| Total Non-Current Liabilities | | | 9.01B | 7.49B | 8.37B | 9.06B | 9.13B | |
| |
| TOTAL LIABILITIES | | | 10.63B | 10.21B | 10.98B | 12.16B | 13.35B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -3.50B | -1.09B | 196.00M | 337.00M | 2.92B | |
| Additional Paid In Capital | | | 141.00M | 134.00M | 99.00M | 53.00M | 0.00 | |
| Minority Interest | | | 97.00M | 86.00M | 104.00M | 113.00M | 136.00M | |
| Common Shares | | | 80.70K | 4.09M | 4.09M | 4.00M | 4.00M | |
| Other Shareholders' Equity | | | 282.92M | -15.09M | 85.91M | 18.00M | -79.00M | |
| Shares Outstanding | | | 8.07M | 7.97M | 7.83M | 7.66M | 7.59M | |
| Tangible Book Value per Share | | | -677.08 | -716.29 | -766.18 | -838.51 | -958.62 | |
| Total Shareholders' Equity | | | -3.07B | -971.00M | 385.00M | 412.00M | 2.85B | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 7.56B | 9.24B | 11.37B | 12.57B | 16.20B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | -2.31 | -5.53 | 15.50 | 16.49 | 2.43 | |
| Current Ratio | | | 2.49 | 1.21 | 1.41 | 1.38 | 1.05 | |
| Return On Assets (ROA) | | | -48.78% | -13.96% | -1.28% | -20.63% | 2.10% | |
| Return On Equity (ROE) | | | N/A | N/A | -37.66% | -629.61% | 11.93% | |
| Return On Invested Capital (ROIC) | | | 6.15% | 8.34% | 5.54% | 4.36% | 9.70% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 8.86% | 9.68% | 6.36% | 5.04% | 10.20% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 21.13% | 62.12% | 39.05% | 30.25% | 91.58% | |