| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 818.20M | 1.52B | 1.76B | 1.37B | 1.13B | |
| Cash Equivalents | | | 80.00M | 245.00M | 140.00M | 230.10M | 0.00 | |
| Marketable Securities | | | 48.60M | 35.60M | 58.10M | 315.90M | 8.70M | |
| Receivables | | | 4.28B | 5.24B | 6.76B | 5.75B | 3.47B | |
| Inventories | | | 32.80M | 72.20M | 97.70M | 67.60M | 42.10M | |
| Other Current Assets | | | 81.80M | 75.00M | 72.00M | 74.00M | 66.30M | |
| Total Current Assets | | | 5.34B | 7.19B | 8.89B | 7.80B | 4.72B | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 398.00M | 577.30M | 556.00M | 520.80M | 474.20M | |
| Investments And Advances | | | 141.70M | 401.70M | 774.20M | 786.40M | 131.10M | |
| Goodwill | | | 3.84B | 9.00B | 9.06B | 10.18B | 9.33B | |
| Intangibles | | | 1.84B | 2.19B | 2.42B | 2.47B | 2.31B | |
| Other Non-Current Assets | | | 1.58B | 57.80M | 30.70M | 98.40M | 3.09B | |
| Total Non-Current Assets | | | 7.80B | 12.24B | 12.84B | 14.06B | 15.33B | |
| |
| TOTAL ASSETS | | | 13.15B | 19.42B | 21.73B | 21.86B | 20.04B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 12.30M | 258.10M | 169.50M | 47.70M | 69.00M | |
| Current Portion Of LT Debt. | | | 773.00M | 732.10M | 868.40M | 628.00M | 729.30M | |
| Accrued Expenses | | | 283.70M | 362.80M | 285.90M | 366.50M | 307.20M | |
| Accounts Payable | | | 563.00M | 661.80M | 756.00M | 717.70M | 646.20M | |
| Other Current Liabilities | | | 3.82B | 4.81B | 6.38B | 5.29B | 2.87B | |
| Total Current Liabilities | | | 5.45B | 6.82B | 8.46B | 7.05B | 4.63B | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 2.33B | 2.79B | 3.01B | 3.46B | 3.76B | |
| Deferred Taxes/Income | | | 255.70M | 341.90M | 424.70M | 561.70M | 568.10M | |
| Other Non-Current Liabilities | | | 1.07B | 252.00M | 274.30M | 251.70M | 1.17B | |
| Total Non-Current Liabilities | | | 4.45B | 4.36B | 4.70B | 5.42B | 6.38B | |
| |
| TOTAL LIABILITIES | | | 9.89B | 11.18B | 13.16B | 12.48B | 11.00B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -2.63B | 1.97B | 206.40M | 1.08B | 83.20M | |
| Additional Paid In Capital | | | 5.54B | 5.92B | 7.99B | 7.98B | 8.59B | |
| Minority Interest | | | 790.50M | 976.00M | 989.10M | 1.15B | 871.00M | |
| Common Shares | | | 193.10M | 192.80M | 192.40M | 191.60M | 190.70M | |
| Other Shareholders' Equity | | | 150.30M | 160.70M | 186.20M | 135.20M | 180.00M | |
| Shares Outstanding | | | 1.10B | 1.10B | 1.10B | 281.77M | 280.49M | |
| Tangible Book Value per Share | | | -2.21 | -2.69 | -2.65 | -11.60 | -9.24 | |
| Total Shareholders' Equity | | | 3.25B | 8.25B | 8.58B | 9.38B | 9.04B | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 13.15B | 19.42B | 21.73B | 21.86B | 20.04B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.72 | 0.37 | 0.37 | 0.37 | 0.42 | |
| Current Ratio | | | 0.98 | 1.05 | 1.05 | 1.11 | 1.02 | |
| Return On Assets (ROA) | | | -39.23% | -1.53% | -3.76% | 1.37% | -3.75% | |
| Return On Equity (ROE) | | | -158.59% | -3.60% | -9.53% | 3.19% | -8.31% | |
| Return On Invested Capital (ROIC) | | | 0.74% | 1.96% | 2.55% | 2.52% | 1.98% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 0.76% | 2.00% | 2.59% | 2.62% | 1.98% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 3.01% | 18.19% | 19.40% | 22.58% | 7.98% | |