| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 19.24B | 10.79B | 10.45B | 9.77B | 21.38B | |
| Marketable Securities | | | 525.00M | 417.00M | 207.00M | 422.00M | 519.00M | |
| Receivables | | | 9.44B | 9.41B | 8.70B | 7.71B | 6.74B | |
| Inventories | | | N/A | N/A | N/A | N/A | 314.00M | |
| Other Current Assets | | | 5.16B | 3.96B | 3.20B | 3.10B | 2.67B | |
| Total Current Assets | | | 34.37B | 24.58B | 22.55B | 21.00B | 31.63B | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 86.27B | 56.67B | 28.84B | 21.67B | 13.22B | |
| Goodwill | | | 62.21B | 62.21B | 62.23B | 62.26B | 43.81B | |
| Intangibles | | | 3.76B | 4.59B | 6.89B | 9.84B | 1.44B | |
| Other Non-Current Assets | | | 18.38B | 20.32B | 20.47B | 19.61B | 19.20B | |
| Total Non-Current Assets | | | 170.62B | 143.78B | 118.42B | 113.38B | 77.66B | |
| |
| TOTAL ASSETS | | | 204.98B | 168.36B | 140.98B | 134.38B | 109.30B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 8.49B | 7.53B | 10.61B | 4.06B | 3.75B | |
| Accrued Expenses | | | 4.32B | 4.16B | 3.22B | 2.92B | 2.67B | |
| Accounts Payable | | | 10.14B | 5.11B | 2.36B | 1.20B | 1.32B | |
| Other Current Liabilities | | | 14.85B | 15.85B | 15.37B | 14.91B | 11.77B | |
| Total Current Liabilities | | | 37.80B | 32.64B | 31.54B | 23.09B | 19.51B | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 104.56B | 88.00B | 76.26B | 86.42B | 72.11B | |
| Deferred Taxes/Income | | | N/A | N/A | 3.69B | 5.77B | 6.03B | |
| Other Non-Current Liabilities | | | 32.17B | 26.75B | 20.24B | 17.55B | 17.41B | |
| Total Non-Current Liabilities | | | 137.24B | 115.27B | 100.73B | 110.22B | 96.01B | |
| |
| TOTAL LIABILITIES | | | 175.03B | 147.91B | 132.27B | 133.31B | 115.52B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -9.36B | -15.48B | -22.63B | -27.62B | -31.34B | |
| Minority Interest | | | 506.00M | 518.00M | 535.00M | 483.00M | 452.00M | |
| Common Shares | | | 40.58B | 37.11B | 32.76B | 30.21B | 26.81B | |
| Other Shareholders' Equity | | | -1.27B | -1.18B | -1.43B | -1.52B | -1.69B | |
| Shares Outstanding | | | 2.87B | 2.81B | 2.75B | 2.71B | 2.67B | |
| Tangible Book Value per Share | | | -12.54 | -16.51 | -21.93 | -26.18 | -19.31 | |
| Total Shareholders' Equity | | | 29.95B | 20.45B | 8.70B | 1.07B | -6.22B | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 204.98B | 168.36B | 140.98B | 134.38B | 109.30B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 3.49 | 4.30 | 8.76 | 80.54 | -11.59 | |
| Current Ratio | | | 0.91 | 0.75 | 0.72 | 0.91 | 1.62 | |
| Return On Assets (ROA) | | | 7.52% | 7.39% | 7.42% | 6.33% | 6.15% | |
| Return On Equity (ROE) | | | 51.50% | 60.84% | 120.26% | 792.45% | N/A | |
| Return On Invested Capital (ROIC) | | | 10.28% | 11.71% | 12.75% | 10.87% | 15.61% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 11.65% | 12.76% | 14.13% | 11.97% | 20.64% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 21.09% | 27.53% | 47.06% | 41.71% | 61.91% | |