| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 14.68B | N/A | N/A | N/A | 7.69B | |
| Cash Equivalents | | | 695.92M | 19.38B | 7.38B | 6.97B | 1.42B | |
| Marketable Securities | | | N/A | 0.00 | 37.62M | 46.92M | 753.19M | |
| Receivables | | | 8.10B | 4.03B | 3.77B | 6.06B | 6.83B | |
| Inventories | | | 1.88B | 1.59B | 1.36B | 1.60B | 1.55B | |
| Other Current Assets | | | 2.03B | 1.36B | 1.19B | 2.41B | 795.44M | |
| Total Current Assets | | | 27.40B | 26.35B | 13.74B | 17.10B | 19.04B | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 51.38B | 49.41B | 55.25B | 63.87B | 40.37B | |
| Investments And Advances | | | 429.26M | 170.16M | 265.92M | 775.51M | 893.87M | |
| Goodwill | | | 9.24B | N/A | N/A | N/A | N/A | |
| Intangibles | | | 2.92B | 1.51B | 1.53B | 2.02B | 2.11B | |
| Other Non-Current Assets | | | 12.89B | 9.41B | 8.94B | 15.88B | 13.32B | |
| Total Non-Current Assets | | | 76.85B | 60.49B | 65.99B | 83.89B | 57.73B | |
| |
| TOTAL ASSETS | | | 104.25B | 86.85B | 79.73B | 100.99B | 76.77B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 9.67B | 39.03B | 62.91B | 15.63B | 8.60B | |
| Accrued Expenses | | | 3.80B | 2.85B | 2.17B | 3.09B | 2.68B | |
| Accounts Payable | | | 15.26B | 14.64B | 19.94B | 15.28B | 14.83B | |
| Other Current Liabilities | | | 26.08B | 42.86B | 11.76B | 7.69B | 6.67B | |
| Total Current Liabilities | | | 54.82B | 99.38B | 96.77B | 41.68B | 32.78B | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 59.59B | 36.95B | 9.35B | 47.79B | 28.02B | |
| Deferred Taxes/Income | | | 5.81M | 4.19M | 52.21M | 369.59M | 0.00 | |
| Other Non-Current Liabilities | | | 8.09B | 5.02B | 6.51B | 5.37B | 4.32B | |
| Total Non-Current Liabilities | | | 67.69B | 41.98B | 15.92B | 53.54B | 32.34B | |
| |
| TOTAL LIABILITIES | | | 122.51B | 141.36B | 112.69B | 95.22B | 65.12B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -62.96B | -60.74B | -41.96B | 588.01M | 6.65B | |
| Additional Paid In Capital | | | -10.46B | 1.09B | 1.09B | 1.08B | 1.06B | |
| Minority Interest | | | 5.07M | 4.87M | 4.41M | 4.04M | 3.67M | |
| Common Shares | | | 56.64B | 3.54B | 3.54B | 3.54B | 3.53B | |
| Treasury Stock | | | -1.62B | N/A | N/A | N/A | -1.44B | |
| Other Shareholders' Equity | | | 135.06M | 1.59B | 4.37B | 1.38B | 2.27B | |
| Shares Outstanding | | | 136.42M | 682.12M | 682.12M | 682.24M | 690.38M | |
| Tangible Book Value per Share | | | -222.98 | -82.13 | -50.56 | 5.50 | 13.81 | |
| Total Shareholders' Equity | | | -18.26B | -54.51B | -32.96B | 5.77B | 11.65B | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 104.25B | 86.85B | 79.73B | 100.99B | 76.77B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | -3.26 | -0.68 | -0.28 | 8.28 | 2.41 | |
| Current Ratio | | | 0.50 | 0.27 | 0.14 | 0.41 | 0.58 | |
| Return On Assets (ROA) | | | -12.83% | -21.63% | -53.34% | -2.35% | -2.45% | |
| Return On Equity (ROE) | | | N/A | N/A | N/A | -41.04% | -16.13% | |
| Return On Invested Capital (ROIC) | | | N/A | N/A | N/A | 2.47% | 0.57% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | N/A | 2.80% | 0.60% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | N/A | N/A | N/A | 2.91% | 0.64% | |