| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 3.15B | 2.02B | 1.79B | 1.27B | 723.00M | |
| Cash Equivalents | | | N/A | N/A | N/A | N/A | N/A | |
| Marketable Securities | | | 2.00M | 0.00 | 178.00M | 261.00M | 107.00M | |
| Receivables | | | 666.00M | 601.00M | 884.00M | 1.06B | 807.00M | |
| Inventories | | | 1.47B | 1.31B | 2.13B | 2.15B | 2.56B | |
| Other Current Assets | | | 1.15B | 1.10B | 1.58B | 2.08B | 248.00M | |
| Total Current Assets | | | 6.44B | 5.03B | 6.57B | 6.83B | 4.44B | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 2.62B | 2.42B | 1.35B | 2.15B | 3.30B | |
| Investments And Advances | | | 524.00M | 561.00M | 540.00M | 875.00M | 2.29B | |
| Goodwill | | | N/A | 3.56B | 4.29B | 4.49B | 4.59B | |
| Intangibles | | | 1.43B | 1.31B | 1.68B | 1.83B | 2.66B | |
| Other Non-Current Assets | | | 240.00M | 224.00M | 162.00M | 201.00M | 221.00M | |
| Total Non-Current Assets | | | 8.65B | 8.07B | 8.03B | 9.54B | 13.06B | |
| |
| TOTAL ASSETS | | | 15.08B | 13.10B | 14.60B | 16.37B | 17.50B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 45.00M | 944.00M | |
| Current Portion Of LT Debt. | | | 842.00M | 1.13B | 999.00M | 8.32B | 8.61B | |
| Accrued Expenses | | | 528.00M | 559.00M | 690.00M | 647.00M | 745.00M | |
| Accounts Payable | | | 762.00M | 646.00M | 1.37B | 1.49B | 2.06B | |
| Other Current Liabilities | | | 3.13B | 2.20B | 1.57B | 2.29B | 1.68B | |
| Total Current Liabilities | | | 5.26B | 4.54B | 4.63B | 12.78B | 14.03B | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 12.60B | 12.40B | 10.37B | 2.03B | 0.00 | |
| Deferred Taxes/Income | | | 276.00M | 255.00M | 397.00M | 556.00M | 752.00M | |
| Other Non-Current Liabilities | | | 109.00M | 90.00M | 300.00M | 366.00M | 635.00M | |
| Total Non-Current Liabilities | | | 15.00B | 13.83B | 12.34B | 4.11B | 2.55B | |
| |
| TOTAL LIABILITIES | | | 20.27B | 18.37B | 16.97B | 16.89B | 16.58B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -15.83B | -15.85B | -12.95B | -9.95B | -8.77B | |
| Additional Paid In Capital | | | 10.61B | 10.54B | 10.54B | 8.36B | 8.59B | |
| Minority Interest | | | 2.02B | 1.09B | 1.27B | 1.16B | 1.17B | |
| Common Shares | | | 41.00M | 41.00M | 41.00M | 2.07B | 2.11B | |
| Other Shareholders' Equity | | | N/A | N/A | N/A | -1.00B | -1.01B | |
| Shares Outstanding | | | 4.22B | 4.17B | 4.15B | 4.14B | 4.21B | |
| Tangible Book Value per Share | | | -2.48 | -2.43 | -2.01 | -1.65 | -1.50 | |
| Total Shareholders' Equity | | | -5.18B | -5.27B | -2.37B | -521.00M | 924.00M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 15.08B | 13.10B | 14.60B | 16.37B | 17.50B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | -2.43 | -2.35 | -4.37 | -3.98 | N/A | |
| Current Ratio | | | 1.22 | 1.11 | 1.42 | 0.53 | 0.32 | |
| Return On Assets (ROA) | | | -6.46% | -17.28% | -11.11% | -7.62% | -23.06% | |
| Return On Equity (ROE) | | | N/A | N/A | N/A | N/A | -436.80% | |
| Return On Invested Capital (ROIC) | | | 4.16% | 3.16% | 3.88% | 9.97% | 6.67% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 4.16% | 3.16% | 3.95% | 10.75% | 6.84% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 4.87% | 7.33% | 10.13% | N/A | N/A | |