| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 1.39B | 796.00M | 1.08B | 1.71B | 553.80M | |
| Cash Equivalents | | | 144.00M | 30.00M | 206.27M | 315.37M | 52.80M | |
| Marketable Securities | | | 787.00M | 132.00M | 444.91M | 296.66M | 63.40M | |
| Receivables | | | 1.17B | 1.17B | 1.14B | 1.05B | 500.00M | |
| Inventories | | | 308.00M | 287.00M | 279.08M | 267.26M | 135.70M | |
| Other Current Assets | | | 61.00M | 77.00M | 110.55M | 105.57M | 37.90M | |
| Total Current Assets | | | 3.86B | 2.61B | 3.64B | 4.33B | 1.34B | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 1.02B | 1.21B | 1.28B | 1.27B | 625.60M | |
| Investments And Advances | | | 66.00M | 72.00M | 87.63M | 101.56M | 29.90M | |
| Goodwill | | | 6.58B | 6.46B | 6.76B | 6.84B | 1.84B | |
| Intangibles | | | 2.33B | 2.44B | 2.73B | 2.94B | 320.10M | |
| Other Non-Current Assets | | | 182.00M | 55.00M | 138.86M | 89.53M | 70.40M | |
| Total Non-Current Assets | | | 10.57B | 10.60B | 11.37B | 11.60B | 2.98B | |
| |
| TOTAL ASSETS | | | 14.43B | 13.21B | 15.00B | 15.93B | 4.32B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 730.00M | 692.00M | 984.19M | 1.73B | 426.50M | |
| Current Portion Of LT Debt. | | | 787.00M | 883.00M | 661.97M | 212.47M | 107.50M | |
| Accrued Expenses | | | 65.00M | 48.00M | 616.13M | 621.38M | 329.00M | |
| Accounts Payable | | | 1.39B | 1.72B | 488.05M | 469.04M | 165.20M | |
| Other Current Liabilities | | | 341.00M | 201.00M | 726.68M | 773.72M | 361.40M | |
| Total Current Liabilities | | | 3.31B | 3.22B | 3.48B | 3.80B | 1.39B | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 4.55B | 3.52B | 4.68B | 5.22B | 1.40B | |
| Deferred Taxes/Income | | | 589.00M | 638.00M | 697.02M | 682.85M | 108.10M | |
| Other Non-Current Liabilities | | | 488.00M | 535.00M | 636.35M | 751.01M | 166.20M | |
| Total Non-Current Liabilities | | | 5.62B | 4.69B | 6.01B | 6.65B | 1.67B | |
| |
| TOTAL LIABILITIES | | | 8.94B | 7.92B | 9.49B | 10.45B | 3.06B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 6.56B | 6.35B | 6.46B | 6.12B | 1.44B | |
| Additional Paid In Capital | | | 21.00M | 20.00M | 18.87M | 12.03M | 6.80M | |
| Minority Interest | | | -2.00M | -2.00M | -1.35M | -1.34M | -500.00K | |
| Common Shares | | | 41.00M | 41.00M | 33.70M | 33.41M | 18.60M | |
| Other Shareholders' Equity | | | -1.13B | -1.11B | -1.00B | -684.19M | -204.90M | |
| Shares Outstanding | | | 2.53B | 2.52B | 2.52B | 2.52B | 1.86B | |
| Tangible Book Value per Share | | | -1.35 | -1.43 | -1.58 | -1.71 | -0.48 | |
| Total Shareholders' Equity | | | 5.50B | 5.29B | 5.51B | 5.48B | 1.26B | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 14.43B | 13.21B | 15.00B | 15.93B | 4.32B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.96 | 0.80 | 1.03 | 1.27 | 1.44 | |
| Current Ratio | | | 1.16 | 0.81 | 1.05 | 1.14 | 0.97 | |
| Return On Assets (ROA) | | | 3.26% | 2.97% | 3.16% | 1.96% | 6.09% | |
| Return On Equity (ROE) | | | 8.55% | 7.40% | 8.60% | 5.71% | 20.82% | |
| Return On Invested Capital (ROIC) | | | 4.14% | 5.27% | 4.63% | 3.62% | 8.19% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 4.50% | 5.35% | 4.88% | 3.79% | 8.49% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 24.54% | 34.78% | 24.50% | 14.50% | 25.50% | |