| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 566.00M | 730.00M | 609.00M | 761.00M | 918.00M | |
| Receivables | | | 97.00M | 77.00M | 96.00M | 153.00M | 82.00M | |
| Inventories | | | 90.00M | 79.00M | 79.00M | N/A | N/A | |
| Other Current Assets | | | 94.00M | 104.00M | 87.00M | 106.00M | 37.00M | |
| Total Current Assets | | | 847.00M | 990.00M | 871.00M | 1.02B | 1.04B | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 4.81B | 4.31B | 3.27B | 2.71B | 2.61B | |
| Intangibles | | | 27.00M | 27.00M | 28.00M | 28.00M | 29.00M | |
| Other Non-Current Assets | | | 1.01B | 830.00M | 821.00M | 741.00M | 557.00M | |
| Total Non-Current Assets | | | 5.85B | 5.16B | 4.12B | 3.48B | 3.20B | |
| |
| TOTAL ASSETS | | | 6.70B | 6.15B | 4.99B | 4.50B | 4.24B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 363.00M | 261.00M | 251.00M | 157.00M | 127.00M | |
| Accrued Expenses | | | 866.00M | 823.00M | 691.00M | 603.00M | 582.00M | |
| Accounts Payable | | | 159.00M | 115.00M | 134.00M | 89.00M | 86.00M | |
| Other Current Liabilities | | | 722.00M | 653.00M | 582.00M | 706.00M | 531.00M | |
| Total Current Liabilities | | | 2.11B | 1.85B | 1.66B | 1.55B | 1.33B | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 305.00M | 241.00M | 219.00M | 272.00M | 287.00M | |
| Deferred Taxes/Income | | | N/A | 8.00M | N/A | N/A | N/A | |
| Other Non-Current Liabilities | | | 3.85B | 3.45B | 2.61B | 2.16B | 2.09B | |
| Total Non-Current Liabilities | | | 4.16B | 3.70B | 2.83B | 2.44B | 2.38B | |
| |
| TOTAL LIABILITIES | | | 6.27B | 5.55B | 4.49B | 3.99B | 3.71B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 6.00M | 196.00M | 111.00M | 122.00M | 159.00M | |
| Additional Paid In Capital | | | 434.00M | 414.00M | 403.00M | 393.00M | 381.00M | |
| Common Shares | | | 228.20K | 225.40K | 223.00K | 200.00K | 200.00K | |
| Other Shareholders' Equity | | | -6.23M | -6.23M | -7.22M | -6.20M | -10.20M | |
| Shares Outstanding | | | 228.23M | 225.44M | 223.00M | 217.90M | 217.10M | |
| Tangible Book Value per Share | | | 1.78 | 2.56 | 2.15 | 2.21 | 2.31 | |
| Total Shareholders' Equity | | | 434.00M | 604.00M | 507.00M | 509.00M | 530.00M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 6.70B | 6.15B | 4.99B | 4.50B | 4.24B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.70 | 0.40 | 0.43 | 0.53 | 0.54 | |
| Current Ratio | | | 0.40 | 0.53 | 0.53 | 0.66 | 0.78 | |
| Return On Assets (ROA) | | | -2.04% | 1.37% | -0.22% | -0.82% | -2.41% | |
| Return On Equity (ROE) | | | -31.57% | 13.91% | -2.17% | -7.27% | -19.25% | |
| Return On Invested Capital (ROIC) | | | N/A | 0.35% | N/A | N/A | N/A | |
| Return On Invested Capital Ex Cash (ROICexc) | | | N/A | 0.42% | N/A | N/A | N/A | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | N/A | 0.42% | N/A | N/A | N/A | |