ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 382.00M | 512.43M | 2.17B | 2.46B | 2.41B | |
Marketable Securities | | | 0.00 | 0.00 | 21.00M | 15.20M | 11.10M | |
Receivables | | | 997.13M | 838.51M | 1.79B | 1.19B | 1.22B | |
Inventories | | | 27.09M | 23.09M | 228.20M | 173.04M | 165.33M | |
Other Current Assets | | | 642.00K | 23.44M | 143.61M | 47.35M | 32.88M | |
Total Current Assets | | | 1.41B | 1.39B | 4.35B | 3.89B | 3.84B | |
|
Non-Current Assets | |
---|
PPE Net | | | 4.86B | 4.10B | 20.98B | 20.65B | 21.97B | |
Investments And Advances | | | 2.55B | 189.24M | 161.55M | 142.90M | 159.98M | |
Intangibles | | | N/A | 962.00K | 0.00 | 0.00 | 7.50M | |
Other Non-Current Assets | | | 58.74M | 13.86B | 416.40M | 201.70M | 32.38M | |
Total Non-Current Assets | | | 7.58B | 18.25B | 21.67B | 21.05B | 22.23B | |
|
TOTAL ASSETS | | | 8.98B | 19.64B | 26.02B | 24.94B | 26.07B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 974.16M | 13.35B | 2.61B | 2.91B | 3.50B | |
Accrued Expenses | | | N/A | N/A | N/A | N/A | N/A | |
Accounts Payable | | | 201.93M | 138.76M | 694.56M | 552.08M | 532.40M | |
Other Current Liabilities | | | 489.20M | 408.68M | 727.46M | 539.41M | 612.69M | |
Total Current Liabilities | | | 1.67B | 13.89B | 4.03B | 4.00B | 4.64B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 4.04B | 2.43B | 20.20B | 17.80B | 17.14B | |
Deferred Taxes/Income | | | 10.34M | N/A | N/A | 0.00 | 0.00 | |
Other Non-Current Liabilities | | | 1.08M | 1.49B | 33.85M | 45.10M | 37.88M | |
Total Non-Current Liabilities | | | 4.11B | 3.91B | 20.23B | 17.85B | 17.20B | |
|
TOTAL LIABILITIES | | | 5.77B | 17.81B | 24.26B | 21.85B | 21.84B | |
|
SHAREHOLDERS' EQUITY | |
---|
Additional Paid In Capital | | | 189.46M | 189.46M | 180.39M | 176.93M | 175.57M | |
Minority Interest | | | 58.85M | -2.68M | -9.39M | -4.60M | 15.81M | |
Common Shares | | | 82.35M | 82.35M | 77.31M | 75.61M | 74.87M | |
Treasury Stock | | | N/A | 0.00 | 0.00 | 0.00 | 0.00 | |
Other Shareholders' Equity | | | 2.94B | 1.56B | 1.50B | 2.84B | 3.98B | |
Shares Outstanding | | | 82.35M | 82.35M | 77.31M | 75.61M | 74.87M | |
Tangible Book Value per Share | | | 38.98 | 22.18 | 22.80 | 40.84 | 56.36 | |
Total Shareholders' Equity | | | 3.21B | 1.83B | 1.76B | 3.09B | 4.23B | |
|
TOTAL LIABILITIES AND EQUITY | | | 8.98B | 19.64B | 26.02B | 24.94B | 26.07B | |
|
Statistics | |
---|
Debt/Equity | | | 1.26 | 1.33 | 11.46 | 5.77 | 4.06 | |
Current Ratio | | | 0.84 | 0.10 | 1.08 | 0.97 | 0.83 | |
Return On Assets (ROA) | | | 14.16% | 2.04% | -4.28% | -4.42% | 27.78% | |
Return On Equity (ROE) | | | 39.64% | 21.91% | -63.15% | -35.70% | 171.29% | |
Return On Invested Capital (ROIC) | | | 5.95% | 26.57% | 2.54% | 0.59% | N/A | |
Return On Invested Capital Ex Cash (ROICexc) | | | 6.28% | 29.18% | 2.82% | 0.67% | N/A | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 6.28% | 29.18% | 2.82% | 0.67% | N/A | |