| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 13.44B | 7.87B | 7.71B | 8.61B | 9.97B | |
| Receivables | | | 3.12B | 3.26B | 2.71B | 2.57B | 1.96B | |
| Other Current Assets | | | 694.72M | 965.90M | 1.10B | 772.18M | 2.53B | |
| Total Current Assets | | | 17.26B | 11.61B | 10.98B | 11.95B | 14.46B | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 44.30B | 45.40B | 45.41B | 52.55B | 44.65B | |
| Investments And Advances | | | 8.35B | 7.54B | 7.30M | N/A | N/A | |
| Goodwill | | | N/A | 5.89B | 5.89B | 7.08B | 7.08B | |
| Intangibles | | | 5.59B | 481.11M | 688.29M | 1.05B | 1.28B | |
| Other Non-Current Assets | | | 3.11B | 1.24B | 10.07B | 1.03B | 1.94B | |
| Total Non-Current Assets | | | 61.35B | 62.04B | 63.46B | 62.86B | 57.17B | |
| |
| TOTAL ASSETS | | | 78.61B | 73.65B | 74.45B | 74.81B | 71.63B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 1.80B | 422.41M | 1.65B | 4.64B | |
| Current Portion Of LT Debt. | | | 3.31B | 3.18B | 2.71B | 4.51B | 2.01B | |
| Accrued Expenses | | | 1.64B | 1.29B | 1.11B | 990.12M | 2.69B | |
| Accounts Payable | | | 1.92B | 2.59B | 2.75B | 3.09B | 3.90B | |
| Other Current Liabilities | | | N/A | 219.07M | 1.31B | 358.72M | 230.66M | |
| Total Current Liabilities | | | 6.87B | 9.08B | 8.31B | 10.60B | 13.47B | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 42.32B | 38.08B | 39.42B | 36.73B | 29.11B | |
| Deferred Taxes/Income | | | N/A | 1.24B | 1.28B | 1.41B | 734.28M | |
| Other Non-Current Liabilities | | | 2.63B | 1.58B | 5.32B | 1.89B | 2.42B | |
| Total Non-Current Liabilities | | | 45.07B | 41.03B | 46.18B | 40.14B | 32.73B | |
| |
| TOTAL LIABILITIES | | | 51.94B | 50.11B | 54.49B | 50.75B | 46.20B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -4.63B | -6.04B | -9.47B | -5.18B | -3.91B | |
| Additional Paid In Capital | | | 31.15B | 29.60B | 29.34B | 29.05B | 28.98B | |
| Minority Interest | | | 116.56M | 129.93M | 165.58M | 116.59M | 463.85M | |
| Common Shares | | | 1.07B | 1.08B | 1.07B | 1.05B | 958.99M | |
| Other Shareholders' Equity | | | -928.17M | -1.09B | -974.39M | -848.36M | -599.19M | |
| Shares Outstanding | | | 150.10M | 150.10M | 147.13M | 147.13M | 147.13M | |
| Tangible Book Value per Share | | | 12.87 | 10.35 | 8.08 | 9.77 | 10.57 | |
| Total Shareholders' Equity | | | 26.67B | 23.54B | 19.96B | 24.07B | 25.43B | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 78.61B | 73.65B | 74.45B | 74.81B | 71.63B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 1.59 | 1.69 | 2.00 | 1.59 | 1.33 | |
| Current Ratio | | | 2.51 | 1.28 | 1.32 | 1.13 | 1.07 | |
| Return On Assets (ROA) | | | 7.06% | 4.58% | -5.83% | -2.02% | -1.83% | |
| Return On Equity (ROE) | | | 20.82% | 14.32% | -21.76% | -6.27% | -5.17% | |
| Return On Invested Capital (ROIC) | | | 1.58% | 1.37% | 0.96% | 0.87% | 0.72% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 1.58% | 1.37% | 0.96% | 0.87% | 0.72% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 1.72% | 1.52% | 1.06% | 0.99% | 0.83% | |