ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 184.01M | 190.76M | 402.42M | 947.00M | 1.51B | |
Marketable Securities | | | N/A | N/A | N/A | 0.00 | 240.00M | |
Receivables | | | 265.78M | 221.41M | 280.27M | 326.00M | 1.17B | |
Inventories | | | 160.56M | 149.72M | 157.65M | 149.00M | 118.00M | |
Other Current Assets | | | 562.27M | 448.21M | 472.82M | 451.00M | 269.00M | |
Total Current Assets | | | 1.17B | 1.01B | 1.31B | 1.87B | 3.30B | |
|
Non-Current Assets | |
---|
PPE Net | | | 18.25B | 17.71B | 17.19B | 15.22B | 14.32B | |
Goodwill | | | 135.76M | 135.76M | 98.13M | 98.00M | 98.00M | |
Intangibles | | | 500.52M | 500.52M | 500.52M | 501.00M | 501.00M | |
Other Non-Current Assets | | | 1.54B | 613.68M | 394.24M | 863.00M | 507.00M | |
Total Non-Current Assets | | | 20.42B | 18.96B | 18.18B | 16.68B | 15.43B | |
|
TOTAL ASSETS | | | 21.60B | 19.97B | 19.49B | 18.56B | 18.73B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 1.13B | 1.32B | 1.74B | 991.00M | 877.00M | |
Accrued Expenses | | | 1.25B | 1.18B | 1.06B | 1.32B | 1.06B | |
Accounts Payable | | | 169.37M | 171.11M | 174.34M | 229.00M | 233.00M | |
Other Current Liabilities | | | 3.83B | 3.11B | 3.06B | 2.52B | 1.56B | |
Total Current Liabilities | | | 6.39B | 5.78B | 6.04B | 5.05B | 3.73B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 12.63B | 11.78B | 12.31B | 12.63B | 11.57B | |
Other Non-Current Liabilities | | | 1.01B | 986.79M | 839.34M | 804.00M | 997.00M | |
Total Non-Current Liabilities | | | 13.64B | 12.76B | 13.15B | 13.43B | 12.57B | |
|
TOTAL LIABILITIES | | | 20.03B | 18.54B | 19.19B | 18.49B | 16.30B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -6.00B | -5.99B | -6.90B | -7.07B | -4.80B | |
Additional Paid In Capital | | | 8.01B | 7.92B | 7.71B | 7.61B | 7.51B | |
Common Shares | | | 447.00K | 440.00K | 425.00K | 0.00 | 0.00 | |
Treasury Stock | | | N/A | N/A | N/A | N/A | N/A | |
Other Shareholders' Equity | | | -438.99M | -507.04M | -508.44M | -477.00M | -285.00M | |
Shares Outstanding | | | 446.81M | 439.86M | 425.55M | 421.00M | 417.00M | |
Tangible Book Value per Share | | | 2.09 | 1.79 | -0.70 | -1.26 | 4.40 | |
Total Shareholders' Equity | | | 1.57B | 1.43B | 300.81M | 69.00M | 2.43B | |
|
TOTAL LIABILITIES AND EQUITY | | | 21.60B | 19.97B | 19.49B | 18.56B | 18.73B | |
|
Statistics | |
---|
Debt/Equity | | | 8.05 | 8.26 | 40.94 | 183.04 | 4.76 | |
Current Ratio | | | 0.18 | 0.17 | 0.22 | 0.37 | 0.89 | |
Return On Assets (ROA) | | | 3.33% | 4.56% | 0.85% | -12.23% | -24.06% | |
Return On Equity (ROE) | | | 45.82% | 63.86% | 55.24% | -3289.71% | -185.23% | |
Return On Invested Capital (ROIC) | | | 7.95% | 8.16% | 5.47% | N/A | N/A | |
Return On Invested Capital Ex Cash (ROICexc) | | | 8.05% | 8.27% | 5.63% | N/A | N/A | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 8.41% | 8.67% | 5.91% | N/A | N/A | |