ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 458.00M | 1.19B | 3.48B | 455.00M | 1.32B | |
Receivables | | | 2.23B | 1.99B | 1.68B | 2.09B | 1.96B | |
Inventories | | | 965.00M | 970.00M | 740.00M | 570.00M | 610.00M | |
Other Current Assets | | | 4.83B | 3.97B | 5.73B | 8.01B | 3.99B | |
Total Current Assets | | | 8.48B | 8.12B | 11.64B | 11.12B | 7.88B | |
|
Non-Current Assets | |
---|
PPE Net | | | 17.74B | 18.17B | 12.48B | 12.61B | 13.10B | |
Investments And Advances | | | 4.75B | 4.51B | 2.04B | 1.73B | 2.05B | |
Goodwill | | | 2.81B | 2.81B | 2.58B | 2.58B | 2.58B | |
Intangibles | | | 2.25B | 2.21B | 1.86B | 1.96B | 2.15B | |
Other Non-Current Assets | | | 2.11B | 1.95B | 2.37B | 2.80B | 1.93B | |
Total Non-Current Assets | | | 29.66B | 29.65B | 21.33B | 21.67B | 21.80B | |
|
TOTAL ASSETS | | | 38.15B | 37.77B | 32.97B | 32.79B | 29.68B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 1.99B | 750.00M | 0.00 | 1.07B | 0.00 | |
Current Portion Of LT Debt. | | | 912.00M | 1.59B | 2.29B | 47.00M | 262.00M | |
Accrued Expenses | | | 331.00M | 415.00M | 416.00M | 367.00M | 355.00M | |
Accounts Payable | | | 1.28B | 1.51B | 1.15B | 1.56B | 1.51B | |
Other Current Liabilities | | | 4.93B | 4.17B | 5.96B | 7.29B | 3.71B | |
Total Current Liabilities | | | 9.43B | 8.43B | 9.82B | 10.34B | 5.84B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 16.37B | 16.27B | 12.34B | 12.17B | 10.71B | |
Deferred Taxes/Income | | | 569.00M | 697.00M | 1.00M | 1.00M | N/A | |
Other Non-Current Liabilities | | | 6.94B | 6.79B | 5.48B | 5.36B | 4.84B | |
Total Non-Current Liabilities | | | 23.89B | 23.77B | 17.84B | 17.55B | 15.55B | |
|
TOTAL LIABILITIES | | | 33.32B | 32.20B | 27.66B | 27.89B | 21.39B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -642.00M | -454.00M | -2.61B | -3.64B | -1.96B | |
Additional Paid In Capital | | | 9.45B | 9.44B | 10.10B | 9.93B | 9.82B | |
Minority Interest | | | 13.00M | 13.00M | 15.00M | 16.00M | 1.00M | |
Common Shares | | | 2.48B | 2.48B | 2.48B | 2.00B | 2.00B | |
Treasury Stock | | | -6.49B | -5.91B | -4.66B | -3.40B | -1.56B | |
Other Shareholders' Equity | | | 19.00M | 20.00M | 6.00M | 7.00M | -16.00M | |
Shares Outstanding | | | 339.12M | 339.75M | 351.46M | 390.00M | 469.00M | |
Tangible Book Value per Share | | | -8.01 | -5.67 | -4.60 | -4.20 | 3.33 | |
Total Shareholders' Equity | | | 4.82B | 5.57B | 5.31B | 4.90B | 8.29B | |
|
TOTAL LIABILITIES AND EQUITY | | | 38.15B | 37.77B | 32.97B | 32.79B | 29.68B | |
|
Statistics | |
---|
Debt/Equity | | | 3.81 | 3.06 | 2.33 | 2.70 | 1.29 | |
Current Ratio | | | 0.90 | 0.96 | 1.18 | 1.08 | 1.35 | |
Return On Assets (ROA) | | | 5.76% | 6.53% | 4.07% | -4.20% | -4.36% | |
Return On Equity (ROE) | | | 45.53% | 44.29% | 25.31% | -28.09% | -15.62% | |
Return On Invested Capital (ROIC) | | | 9.26% | 10.56% | 9.11% | N/A | N/A | |
Return On Invested Capital Ex Cash (ROICexc) | | | 9.40% | 10.99% | 10.72% | N/A | N/A | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 11.29% | 13.30% | 13.86% | N/A | N/A | |