| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | N/A | N/A | N/A | 490.30M | 136.00M | |
| Cash Equivalents | | | 762.20M | 559.50M | 432.80M | 490.30M | 139.30M | |
| Marketable Securities | | | 76.40M | 7.90M | N/A | N/A | 0.00 | |
| Receivables | | | 1.96B | 1.45B | 1.27B | 930.80M | 435.00M | |
| Inventories | | | 12.00M | 13.00M | 14.40M | 10.90M | 5.70M | |
| Other Current Assets | | | 103.20M | 57.30M | 46.40M | 29.90M | 78.60M | |
| Total Current Assets | | | 2.91B | 2.09B | 1.77B | 1.46B | 655.30M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 6.54B | 4.80B | 4.23B | 3.11B | 1.57B | |
| Investments And Advances | | | 222.90M | 211.50M | N/A | N/A | N/A | |
| Goodwill | | | 1.52B | 1.38B | 1.49B | 1.46B | 0.00 | |
| Intangibles | | | 1.41B | 1.00B | 1.04B | 1.05B | 141.50M | |
| Other Non-Current Assets | | | 238.80M | 218.40M | 203.90M | 218.70M | 112.90M | |
| Total Non-Current Assets | | | 9.98B | 7.64B | 6.99B | 5.87B | 1.83B | |
| |
| TOTAL ASSETS | | | 12.89B | 9.73B | 8.76B | 7.33B | 2.48B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 1.30B | 751.80M | 891.10M | 552.10M | 256.30M | |
| Accrued Expenses | | | 243.30M | 181.50M | 136.40M | 103.20M | 42.20M | |
| Accounts Payable | | | 1.65B | 1.06B | 984.40M | 785.70M | 292.30M | |
| Other Current Liabilities | | | 370.60M | 240.40M | 157.80M | 164.90M | 146.30M | |
| Total Current Liabilities | | | 3.56B | 2.23B | 2.17B | 1.61B | 737.10M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 6.46B | 5.90B | 5.81B | 5.38B | 1.05B | |
| Deferred Taxes/Income | | | 403.20M | 297.40M | 291.90M | 282.40M | 35.00M | |
| Other Non-Current Liabilities | | | 12.90M | 15.10M | 16.30M | 34.40M | 23.20M | |
| Total Non-Current Liabilities | | | 6.88B | 6.21B | 6.12B | 5.70B | 1.11B | |
| |
| TOTAL LIABILITIES | | | 10.44B | 8.44B | 8.29B | 7.30B | 1.84B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -32.63B | -33.85B | -34.64B | -35.12B | 642.60M | |
| Additional Paid In Capital | | | 35.12B | 35.12B | 35.12B | 35.12B | 0.00 | |
| Minority Interest | | | N/A | N/A | N/A | 0.00 | 0.00 | |
| Common Shares | | | 22.70M | 22.70M | 22.70M | 22.70M | 100.00K | |
| Treasury Stock | | | -165.40M | N/A | -8.70M | N/A | N/A | |
| Other Shareholders' Equity | | | 107.50M | N/A | -29.20M | -35.60M | -4.60M | |
| Shares Outstanding | | | 497.69M | 499.82M | 499.64M | 500.00M | 500.00M | |
| Tangible Book Value per Share | | | -0.96 | -2.18 | -4.13 | -4.96 | 0.99 | |
| Total Shareholders' Equity | | | 2.46B | 1.29B | 469.00M | 29.10M | 638.10M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 12.89B | 9.73B | 8.76B | 7.33B | 2.48B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 2.63 | 4.56 | 12.38 | 184.91 | 1.64 | |
| Current Ratio | | | 0.82 | 0.94 | 0.81 | 0.91 | 0.89 | |
| Return On Assets (ROA) | | | 9.67% | 6.65% | 5.21% | 6.70% | 14.12% | |
| Return On Equity (ROE) | | | 50.79% | 50.03% | 97.31% | 1689.35% | 54.88% | |
| Return On Invested Capital (ROIC) | | | 13.80% | 13.12% | 9.40% | 9.48% | 23.64% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 15.16% | 14.20% | 10.06% | 10.37% | 25.70% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 23.16% | 21.63% | 17.09% | 19.92% | 28.18% | |