ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 988.00M | 867.00M | 6.95B | 6.00B | 5.67B | |
Marketable Securities | | | 11.60B | 8.86B | 9.41B | 8.68B | 7.99B | |
Receivables | | | 10.54B | 14.98B | 5.97B | 9.83B | 2.82B | |
Inventories | | | 44.00M | 46.00M | 58.00M | 41.34M | 38.71M | |
Other Current Assets | | | 5.00M | 5.00M | 20.00M | 9.61M | 74.84M | |
Total Current Assets | | | 23.17B | 24.76B | 22.42B | 24.56B | 16.59B | |
|
Non-Current Assets | |
---|
PPE Net | | | 2.42B | 2.39B | 1.39B | 474.93M | 314.66M | |
Investments And Advances | | | 157.67B | 163.02B | 183.44B | 89.16B | 86.81B | |
Intangibles | | | 1.32B | 1.46B | 1.39B | 489.80M | 277.77M | |
Other Non-Current Assets | | | 761.00M | 741.00M | 605.00M | 280.12M | 291.26M | |
Total Non-Current Assets | | | 163.59B | 169.11B | 194.63B | 91.20B | 89.62B | |
|
TOTAL ASSETS | | | 186.76B | 193.87B | 217.04B | 115.77B | 106.21B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 6.48B | 8.51B | 18.85B | 1.80B | 475.25M | |
Accrued Expenses | | | 224.00M | 313.00M | 276.00M | 310.80M | 286.76M | |
Accounts Payable | | | N/A | N/A | N/A | N/A | N/A | |
Other Current Liabilities | | | 1.07B | 1.17B | 195.00M | 92.23M | 212.51M | |
Total Current Liabilities | | | 12.28B | 14.34B | 24.67B | 5.80B | 4.07B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 37.08B | 39.38B | 40.83B | 31.83B | 23.90B | |
Deferred Taxes/Income | | | 50.90B | 53.35B | 36.02B | 18.78B | 17.81B | |
Other Non-Current Liabilities | | | 3.04B | 1.54B | 2.02B | 1.31B | 975.41M | |
Total Non-Current Liabilities | | | 96.99B | 100.34B | 85.01B | 55.04B | 44.93B | |
|
TOTAL LIABILITIES | | | 109.28B | 114.68B | 109.67B | 60.83B | 49.00B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -22.39B | -20.68B | 39.73B | -32.60B | 42.64B | |
Additional Paid In Capital | | | N/A | N/A | 14.51B | 9.66B | 6.76B | |
Minority Interest | | | 5.97B | 6.06B | 6.14B | 3.11B | 2.24B | |
Common Shares | | | 54.12B | 54.12B | 126.00M | 126.01M | 126.01M | |
Other Shareholders' Equity | | | 45.75B | 45.75B | 53.00B | 77.75B | 7.68B | |
Shares Outstanding | | | 135.31M | 135.31M | 135.21M | 135.21M | 31.50M | |
Tangible Book Value per Share | | | 140.44 | 143.34 | 195.70 | 100.50 | 450.26 | |
Total Shareholders' Equity | | | 77.48B | 79.19B | 107.37B | 54.93B | 57.21B | |
|
TOTAL LIABILITIES AND EQUITY | | | 186.76B | 193.87B | 217.04B | 115.77B | 106.21B | |
|
Statistics | |
---|
Debt/Equity | | | 0.48 | 0.50 | 0.38 | 0.58 | 0.42 | |
Current Ratio | | | 1.89 | 1.73 | 0.91 | 4.24 | 4.08 | |
Return On Assets (ROA) | | | -17.47% | -11.31% | 11.83% | -33.44% | 12.93% | |
Return On Equity (ROE) | | | -42.11% | -27.70% | 23.91% | -70.47% | 24.00% | |
Return On Invested Capital (ROIC) | | | 2.87% | 1.50% | 3.53% | 8.37% | 4.63% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 3.09% | 1.58% | 3.85% | 9.66% | 5.34% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 3.12% | 1.59% | 3.88% | 9.71% | 5.36% | |