ASSETS | |
---|
Current Assets | |
---|
Cash | | | 399.99M | 364.84M | 709.85M | 2.73B | 1.48B | |
Cash Equivalents | | | 682.78M | 927.60M | 328.33M | 1.20B | 3.17B | |
Marketable Securities | | | 3.00M | 3.97M | 3.66M | 3.15M | 2.07M | |
Receivables | | | 1.14B | 1.16B | 1.18B | 1.15B | 505.45M | |
Inventories | | | 7.29M | 6.26M | 4.77M | 2.77M | 2.16M | |
Other Current Assets | | | 8.90M | 22.22M | 51.43M | 77.00K | N/A | |
Total Current Assets | | | 2.24B | 2.48B | 2.27B | 5.09B | 5.16B | |
|
Non-Current Assets | |
---|
PPE Net | | | 15.91B | 14.77B | 14.05B | 11.50B | 6.45B | |
Investments And Advances | | | 298.36M | 258.35M | 312.32M | 59.79M | 37.59M | |
Goodwill | | | 6.41B | 6.65B | 6.95B | 6.02B | 2.73B | |
Intangibles | | | 16.51B | 18.05B | 19.70B | 18.38B | 9.22B | |
Other Non-Current Assets | | | 1.83B | 1.86B | 641.09M | 673.02M | 460.82M | |
Total Non-Current Assets | | | 41.43B | 41.88B | 41.72B | 36.68B | 18.94B | |
|
TOTAL ASSETS | | | 43.67B | 44.37B | 44.00B | 41.76B | 24.10B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 1.92B | 1.60B | 716.90M | 1.22B | 349.20M | |
Accrued Expenses | | | 73.86M | 90.70M | 62.85M | 70.63M | 26.86M | |
Accounts Payable | | | 395.76M | 400.54M | 560.27M | 510.90M | 315.48M | |
Other Current Liabilities | | | 1.41B | 1.44B | 946.11M | 891.17M | 377.17M | |
Total Current Liabilities | | | 3.80B | 3.53B | 2.29B | 2.69B | 1.07B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 19.52B | 19.91B | 20.15B | 17.25B | 10.80B | |
Deferred Taxes/Income | | | 3.13B | 3.97B | 4.27B | 3.81B | 1.78B | |
Other Non-Current Liabilities | | | 1.89B | 1.81B | 2.10B | 2.19B | 1.53B | |
Total Non-Current Liabilities | | | 25.71B | 26.90B | 27.49B | 24.88B | 15.02B | |
|
TOTAL LIABILITIES | | | 29.51B | 30.43B | 29.77B | 27.57B | 16.09B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -1.94B | -1.91B | -1.34B | -564.60M | 160.04M | |
Additional Paid In Capital | | | 15.44B | 15.48B | 15.52B | 14.58B | 7.77B | |
Minority Interest | | | 1.17B | 1.21B | 966.69M | 1.63B | 914.50M | |
Common Shares | | | 176.62M | 176.62M | 176.62M | 169.83M | 121.68M | |
Treasury Stock | | | -38.46M | -40.46M | -47.62M | -60.80M | -8.08M | |
Other Shareholders' Equity | | | 524.86M | 229.68M | -86.44M | 71.07M | -27.66M | |
Shares Outstanding | | | 705.57M | 705.52M | 705.36M | 678.13M | 525.25M | |
Tangible Book Value per Share | | | -12.41 | -15.26 | -17.62 | -15.04 | -7.51 | |
Total Shareholders' Equity | | | 14.16B | 13.94B | 14.22B | 14.20B | 8.02B | |
|
TOTAL LIABILITIES AND EQUITY | | | 43.67B | 44.37B | 44.00B | 41.76B | 24.10B | |
|
Statistics | |
---|
Debt/Equity | | | 1.38 | 1.43 | 1.42 | 1.21 | 1.35 | |
Current Ratio | | | 0.59 | 0.70 | 0.99 | 1.89 | 4.83 | |
Return On Assets (ROA) | | | -0.06% | -0.67% | -0.68% | -0.87% | -0.56% | |
Return On Equity (ROE) | | | -0.20% | -2.13% | -2.09% | -2.55% | -1.69% | |
Return On Invested Capital (ROIC) | | | 1.12% | 0.74% | 0.42% | 0.30% | 0.54% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 1.14% | 0.75% | 0.42% | 0.31% | 0.63% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 2.75% | 1.98% | 1.19% | 0.86% | 1.59% | |