ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 1.90B | 1.89B | 2.23B | 1.25B | 354.00M | |
Receivables | | | 1.58B | 1.73B | 1.61B | 1.53B | 1.72B | |
Inventories | | | 124.00M | 146.00M | 209.00M | 236.00M | 96.00M | |
Other Current Assets | | | 673.00M | 629.00M | 722.00M | 2.44B | 9.36B | |
Total Current Assets | | | 4.28B | 4.39B | 4.78B | 5.45B | 11.54B | |
|
Non-Current Assets | |
---|
PPE Net | | | 20.57B | 21.54B | 20.99B | 20.51B | 22.35B | |
Goodwill | | | 1.96B | 1.96B | 1.96B | 12.66B | 15.99B | |
Intangibles | | | 4.66B | 4.81B | 5.47B | 6.17B | 6.97B | |
Other Non-Current Assets | | | 2.07B | 792.00M | 821.00M | 832.00M | 1.16B | |
Total Non-Current Assets | | | 29.26B | 29.10B | 29.24B | 40.16B | 46.46B | |
|
TOTAL ASSETS | | | 33.54B | 33.50B | 34.02B | 45.61B | 57.99B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 330.00M | 412.00M | 157.00M | 154.00M | 1.55B | |
Accrued Expenses | | | 1.06B | 1.17B | 1.13B | 1.22B | 1.52B | |
Accounts Payable | | | 773.00M | 749.00M | 1.13B | 1.04B | 758.00M | |
Other Current Liabilities | | | 1.38B | 1.31B | 1.11B | 2.48B | 3.33B | |
Total Current Liabilities | | | 3.54B | 3.64B | 3.53B | 4.90B | 7.17B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 17.33B | 17.49B | 19.83B | 20.42B | 27.43B | |
Deferred Taxes/Income | | | 2.73B | 2.89B | 3.13B | 3.16B | 4.05B | |
Other Non-Current Liabilities | | | 9.64B | 9.01B | 7.11B | 6.76B | 7.51B | |
Total Non-Current Liabilities | | | 29.70B | 29.39B | 30.07B | 30.34B | 38.98B | |
|
TOTAL LIABILITIES | | | 33.25B | 33.03B | 33.60B | 35.24B | 46.15B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -18.16B | -17.96B | -17.91B | -7.61B | -6.00B | |
Additional Paid In Capital | | | N/A | 0.00 | 18.13B | 18.08B | 18.97B | |
Common Shares | | | 19.15B | 19.15B | 1.01B | 1.00B | 1.02B | |
Other Shareholders' Equity | | | -700.00M | -723.00M | -810.00M | -1.10B | -2.16B | |
Shares Outstanding | | | 1.02B | 1.01B | 1.01B | 1.00B | 1.02B | |
Tangible Book Value per Share | | | -6.18 | -6.21 | -6.96 | -8.43 | -10.86 | |
Total Shareholders' Equity | | | 289.00M | 464.00M | 417.00M | 10.37B | 11.84B | |
|
TOTAL LIABILITIES AND EQUITY | | | 33.54B | 33.50B | 34.02B | 45.61B | 57.99B | |
|
Statistics | |
---|
Debt/Equity | | | 59.98 | 37.70 | 47.56 | 1.97 | 2.32 | |
Current Ratio | | | 1.21 | 1.21 | 1.35 | 1.11 | 1.61 | |
Return On Assets (ROA) | | | -0.93% | -0.16% | -30.27% | -3.39% | 3.51% | |
Return On Equity (ROE) | | | -108.30% | -11.85% | -2469.54% | -14.92% | 17.17% | |
Return On Invested Capital (ROIC) | | | 1.29% | 1.20% | 3.03% | 6.07% | 6.32% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 1.38% | 1.28% | 3.27% | 6.26% | 6.37% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 1.81% | 1.69% | 4.43% | 11.97% | 11.68% | |