ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 5.09B | 1.27B | 1.11B | 722.00M | 2.13B | |
Receivables | | | N/A | 65.24M | 87.36M | 81.00M | 115.00M | |
Other Current Assets | | | N/A | 151.94M | 158.26M | 193.00M | 169.00M | |
Total Current Assets | | | 5.09B | 1.49B | 1.35B | 996.00M | 2.42B | |
|
Non-Current Assets | |
---|
PPE Net | | | 452.87M | 495.62M | 598.55M | 640.00M | 682.00M | |
Investments And Advances | | | N/A | 112.24M | N/A | N/A | 0.00 | |
Goodwill | | | 1.22B | 1.14B | 1.14B | 1.26B | 1.30B | |
Intangibles | | | 8.79B | 7.72B | 6.54B | 6.95B | 5.39B | |
Other Non-Current Assets | | | 34.10M | 538.29M | 578.51M | 605.00M | 652.00M | |
Total Non-Current Assets | | | 25.27B | 23.02B | 17.88B | 19.09B | 30.36B | |
|
TOTAL ASSETS | | | 30.36B | 24.51B | 19.23B | 20.08B | 32.77B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 12.04B | 9.59B | 5.10B | 5.86B | 16.57B | |
Current Portion Of LT Debt. | | | N/A | N/A | N/A | N/A | N/A | |
Accrued Expenses | | | 293.67M | 319.30M | 393.88M | 423.00M | 482.00M | |
Accounts Payable | | | 278.25M | 181.71M | 171.35M | 116.00M | 272.00M | |
Other Current Liabilities | | | N/A | N/A | N/A | 12.00M | 12.00M | |
Total Current Liabilities | | | 12.61B | 10.09B | 5.67B | 6.42B | 17.33B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 8.00B | 4.07B | 4.06B | 4.05B | 4.12B | |
Deferred Taxes/Income | | | 714.67M | N/A | N/A | N/A | N/A | |
Other Non-Current Liabilities | | | 1.58B | 1.31B | 1.20B | 1.14B | 1.56B | |
Total Non-Current Liabilities | | | 10.30B | 13.72B | 12.94B | 13.09B | 14.78B | |
|
TOTAL LIABILITIES | | | 22.91B | 23.81B | 18.61B | 19.51B | 32.11B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 178.51M | 312.83M | 284.30M | 300.00M | 378.00M | |
Additional Paid In Capital | | | 7.27B | 389.69M | 340.53M | 276.00M | 288.00M | |
Minority Interest | | | 0.00 | 8.34B | 7.68B | 7.90B | 9.09B | |
Common Shares | | | 20.00K | 20.00K | 20.00K | 0.00 | 0.00 | |
Other Shareholders' Equity | | | -1.21M | -48.00K | 52.00K | 0.00 | 0.00 | |
Shares Outstanding | | | 151.51M | 1.99B | 1.98B | 1.97B | 1.98B | |
Tangible Book Value per Share | | | -16.90 | -4.09 | -3.55 | -3.87 | -3.05 | |
Total Shareholders' Equity | | | 7.45B | 702.50M | 624.90M | 577.00M | 666.00M | |
|
TOTAL LIABILITIES AND EQUITY | | | 30.36B | 24.51B | 19.23B | 20.08B | 32.77B | |
|
Statistics | |
---|
Debt/Equity | | | 2.69 | 19.44 | 14.67 | 17.18 | 31.06 | |
Current Ratio | | | 0.40 | 0.15 | 0.24 | 0.16 | 0.14 | |
Return On Assets (ROA) | | | -0.00% | 0.12% | -0.08% | 0.23% | 0.94% | |
Return On Equity (ROE) | | | -0.00% | 4.18% | -2.48% | 7.97% | 46.25% | |
Return On Invested Capital (ROIC) | | | 1.88% | 4.36% | 0.42% | 5.10% | 18.04% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 2.27% | 4.60% | 0.44% | 5.30% | 19.33% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 3.81% | 7.54% | 0.79% | 9.40% | 24.90% | |