ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 3.34B | 2.52B | 2.82B | 2.69B | 4.25B | |
Marketable Securities | | | 3.02B | 4.46B | 5.73B | 5.29B | 4.55B | |
Receivables | | | 1.17B | 1.09B | 1.12B | 1.04B | 691.00M | |
Inventories | | | 385.00M | 391.00M | 337.00M | 318.00M | 224.00M | |
Other Current Assets | | | 375.00M | 600.00M | 251.00M | 322.00M | 336.00M | |
Total Current Assets | | | 8.29B | 9.06B | 10.26B | 9.66B | 10.05B | |
|
Non-Current Assets | |
---|
PPE Net | | | 13.82B | 13.05B | 11.91B | 11.95B | 11.74B | |
Goodwill | | | 3.27B | 3.27B | 3.27B | 3.27B | 3.27B | |
Intangibles | | | 1.21B | 1.17B | 1.08B | 1.05B | 1.08B | |
Other Non-Current Assets | | | 4.56B | 4.65B | 3.65B | 3.56B | 4.47B | |
Total Non-Current Assets | | | 22.86B | 22.15B | 19.91B | 19.84B | 20.56B | |
|
TOTAL ASSETS | | | 31.15B | 31.21B | 30.17B | 29.51B | 30.61B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 1.55B | 1.75B | 866.00M | 1.26B | 1.01B | |
Accounts Payable | | | 4.47B | 3.72B | 3.32B | 2.69B | 2.60B | |
Other Current Liabilities | | | 7.13B | 5.97B | 5.81B | 5.40B | 3.31B | |
Total Current Liabilities | | | 13.15B | 11.45B | 10.00B | 9.35B | 6.92B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 10.25B | 10.91B | 13.00B | 15.04B | 15.51B | |
Deferred Taxes/Income | | | 73.00M | 73.00M | 73.00M | 73.00M | 73.00M | |
Other Non-Current Liabilities | | | 5.89B | 6.38B | 6.31B | 6.59B | 8.10B | |
Total Non-Current Liabilities | | | 16.21B | 17.37B | 19.38B | 21.71B | 23.68B | |
|
TOTAL LIABILITIES | | | 29.36B | 28.82B | 29.38B | 31.06B | 30.61B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -627.00M | -325.00M | -2.02B | -4.37B | -2.79B | |
Additional Paid In Capital | | | 160.00M | 149.00M | 133.00M | 118.00M | 104.00M | |
Minority Interest | | | N/A | N/A | N/A | N/A | N/A | |
Common Shares | | | 2.29B | 2.61B | 2.74B | 2.74B | 2.73B | |
Other Shareholders' Equity | | | -31.00M | -48.00M | -57.00M | -46.00M | -45.00M | |
Shares Outstanding | | | 296.13M | 339.84M | 358.47M | 358.00M | 358.00M | |
Tangible Book Value per Share | | | -9.09 | -6.05 | -9.93 | -16.43 | -12.13 | |
Total Shareholders' Equity | | | 1.79B | 2.39B | 796.00M | -1.55B | 9.00M | |
|
TOTAL LIABILITIES AND EQUITY | | | 31.15B | 31.21B | 30.17B | 29.51B | 30.61B | |
|
Statistics | |
---|
Debt/Equity | | | 5.73 | 4.57 | 16.33 | -9.67 | 1723.44 | |
Current Ratio | | | 0.63 | 0.79 | 1.03 | 1.03 | 1.45 | |
Return On Assets (ROA) | | | 4.74% | 5.51% | 7.54% | -5.76% | -11.77% | |
Return On Equity (ROE) | | | 82.54% | 72.03% | 285.93% | N/A | -40022.22% | |
Return On Invested Capital (ROIC) | | | 4.38% | 4.60% | 8.13% | N/A | N/A | |
Return On Invested Capital Ex Cash (ROICexc) | | | 6.78% | 7.12% | 14.12% | N/A | N/A | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 11.02% | 10.91% | 22.59% | N/A | N/A | |