ASSETS | |
---|
Current Assets | |
---|
Cash | | | N/A | 1.17B | 2.90B | 2.54B | 1.63B | |
Cash Equivalents | | | 8.57B | 11.11B | N/A | N/A | N/A | |
Marketable Securities | | | N/A | 9.94B | 6.89B | 8.00B | 8.10B | |
Receivables | | | 5.48B | 5.19B | 4.69B | 3.55B | 2.48B | |
Other Current Assets | | | 10.37B | 10.07B | 6.26B | 3.31B | 3.27B | |
Total Current Assets | | | 24.43B | 26.37B | 20.74B | 17.40B | 15.47B | |
|
Non-Current Assets | |
---|
PPE Net | | | 136.27B | 113.06B | 100.43B | 83.44B | 56.58B | |
Investments And Advances | | | 6.00M | 7.00M | 7.00M | 0.00 | 7.00M | |
Intangibles | | | 15.00M | 29.00M | 55.00M | 393.00M | 153.00M | |
Other Non-Current Assets | | | 5.39B | 8.76B | 10.88B | 7.43B | 1.61B | |
Total Non-Current Assets | | | 141.68B | 122.10B | 111.66B | 91.46B | 58.51B | |
|
TOTAL ASSETS | | | 166.11B | 148.47B | 132.40B | 108.86B | 73.98B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 20.46B | 8.94B | 975.00M | 2.83B | 835.00M | |
Current Portion Of LT Debt. | | | 7.11B | 4.66B | 2.30B | 7.29B | 874.00M | |
Accrued Expenses | | | 1.01B | 1.81B | 1.97B | 920.00M | 1.22B | |
Accounts Payable | | | 7.02B | 4.29B | 1.79B | 3.48B | 1.52B | |
Other Current Liabilities | | | 4.43B | 4.36B | 2.18B | 2.49B | 697.00M | |
Total Current Liabilities | | | 40.03B | 24.06B | 9.22B | 17.00B | 5.15B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 92.12B | 89.92B | 86.59B | 61.66B | 52.23B | |
Deferred Taxes/Income | | | 1.92B | 2.05B | 2.62B | 2.05B | 892.00M | |
Other Non-Current Liabilities | | | 8.26B | 7.98B | 6.75B | 2.75B | 2.43B | |
Total Non-Current Liabilities | | | 102.51B | 100.15B | 96.16B | 66.73B | 56.72B | |
|
TOTAL LIABILITIES | | | 142.54B | 124.22B | 105.38B | 83.73B | 61.87B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -13.00B | -12.79B | -8.58B | -6.31B | -6.59B | |
Additional Paid In Capital | | | 38.20B | 38.00B | 37.53B | 32.19B | 19.00B | |
Minority Interest | | | 206.00M | 204.00M | 199.00M | 268.00M | 1.16B | |
Common Shares | | | 2.00M | 2.00M | 2.00M | 2.00M | 1.00M | |
Other Shareholders' Equity | | | -1.63B | -972.00M | -1.94B | -748.00M | -295.00M | |
Shares Outstanding | | | 48.33M | 48.20M | 48.00M | 41.00M | 26.00M | |
Tangible Book Value per Share | | | 487.35 | 502.51 | 561.73 | 603.34 | 460.19 | |
Total Shareholders' Equity | | | 23.57B | 24.25B | 27.02B | 25.13B | 12.12B | |
|
TOTAL LIABILITIES AND EQUITY | | | 166.11B | 148.47B | 132.40B | 108.86B | 73.98B | |
|
Statistics | |
---|
Debt/Equity | | | 4.78 | 4.08 | 3.24 | 2.57 | 4.38 | |
Current Ratio | | | 0.61 | 1.10 | 2.25 | 1.02 | 3.01 | |
Return On Assets (ROA) | | | -1.81% | -2.83% | -1.71% | 0.07% | -1.12% | |
Return On Equity (ROE) | | | -12.77% | -17.35% | -8.40% | 0.31% | -6.82% | |
Return On Invested Capital (ROIC) | | | 6.25% | 4.61% | 4.15% | 4.68% | 4.47% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 6.64% | 5.48% | 4.39% | 5.11% | 5.05% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 6.64% | 5.48% | 4.39% | 5.13% | 5.07% | |