ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 435.30M | 631.50M | 1.59B | 308.00M | 265.00M | |
Marketable Securities | | | N/A | N/A | N/A | N/A | N/A | |
Receivables | | | 137.80M | 167.60M | 170.40M | 99.00M | 266.00M | |
Inventories | | | N/A | 36.40M | 31.30M | 21.00M | 38.00M | |
Other Current Assets | | | 134.60M | 66.60M | 76.10M | 59.00M | 104.00M | |
Total Current Assets | | | 707.70M | 902.10M | 1.87B | 487.00M | 673.00M | |
|
Non-Current Assets | |
---|
PPE Net | | | 5.31B | 5.53B | 6.13B | 6.79B | 7.46B | |
Investments And Advances | | | N/A | 102.60M | 97.00M | 98.00M | 267.00M | |
Goodwill | | | 2.31B | 2.34B | 2.43B | 2.55B | 4.79B | |
Intangibles | | | 147.10M | 221.50M | 237.10M | 265.00M | 311.00M | |
Other Non-Current Assets | | | 198.20M | 38.80M | 59.20M | 90.00M | 173.00M | |
Total Non-Current Assets | | | 7.96B | 8.23B | 8.95B | 9.79B | 13.00B | |
|
TOTAL ASSETS | | | 8.67B | 9.14B | 10.82B | 10.28B | 13.68B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 26.40M | 25.50M | 29.50M | 33.00M | 30.00M | |
Accrued Expenses | | | 857.10M | 825.70M | 871.60M | 747.00M | 783.00M | |
Accounts Payable | | | 285.50M | 330.50M | 377.10M | 299.00M | 543.00M | |
Other Current Liabilities | | | 385.30M | 508.60M | 509.70M | 500.00M | 576.00M | |
Total Current Liabilities | | | 1.55B | 1.69B | 1.79B | 1.58B | 1.93B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 4.85B | 5.17B | 5.47B | 5.81B | 4.82B | |
Deferred Taxes/Income | | | 32.50M | 32.10M | 31.30M | 41.00M | 46.00M | |
Other Non-Current Liabilities | | | 4.82B | 4.86B | 5.32B | 5.71B | 5.66B | |
Total Non-Current Liabilities | | | 9.70B | 10.07B | 10.82B | 11.58B | 10.53B | |
|
TOTAL LIABILITIES | | | 11.25B | 11.76B | 12.61B | 13.16B | 12.46B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -7.82B | -7.60B | -6.62B | -5.33B | -706.00M | |
Additional Paid In Capital | | | 5.36B | 5.05B | 4.86B | 2.47B | 2.00B | |
Minority Interest | | | N/A | N/A | 0.00 | 27.00M | N/A | |
Common Shares | | | 5.30M | 5.30M | 5.10M | 2.00M | 1.00M | |
Treasury Stock | | | N/A | N/A | 0.00 | -56.00M | -56.00M | |
Other Shareholders' Equity | | | -124.60M | -77.30M | -28.10M | 39.00M | -26.00M | |
Shares Outstanding | | | 519.19M | 516.84M | 513.98M | 224.00M | 104.00M | |
Tangible Book Value per Share | | | -9.71 | -10.04 | -8.67 | -25.43 | -37.37 | |
Total Shareholders' Equity | | | -2.58B | -2.62B | -1.79B | -2.88B | 1.21B | |
|
TOTAL LIABILITIES AND EQUITY | | | 8.67B | 9.14B | 10.82B | 10.28B | 13.68B | |
|
Statistics | |
---|
Debt/Equity | | | -1.88 | -1.97 | -3.06 | -2.01 | 3.97 | |
Current Ratio | | | 0.46 | 0.53 | 1.05 | 0.31 | 0.35 | |
Return On Assets (ROA) | | | -8.55% | -10.66% | -11.73% | -44.66% | -1.09% | |
Return On Equity (ROE) | | | N/A | N/A | N/A | N/A | -12.28% | |
Return On Invested Capital (ROIC) | | | N/A | N/A | N/A | N/A | 1.59% | |
Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | N/A | N/A | 1.62% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | N/A | N/A | N/A | N/A | 2.92% | |