ASSETS | |
---|
Current Assets | |
---|
Cash | | | 2.55B | 2.47B | N/A | 1.14B | 1.75B | |
Marketable Securities | | | N/A | N/A | N/A | N/A | 100.92M | |
Receivables | | | 230.48M | 260.87M | 389.41M | 617.49M | 766.17M | |
Inventories | | | 92.07M | 91.47M | 54.60M | 45.38M | 32.70M | |
Other Current Assets | | | 593.12M | 396.38M | 427.20M | 366.71M | 261.85M | |
Total Current Assets | | | 3.46B | 3.22B | 2.35B | 2.16B | 2.91B | |
|
Non-Current Assets | |
---|
PPE Net | | | 7.35B | 6.66B | 5.97B | 5.47B | 4.57B | |
Investments And Advances | | | N/A | 12.73M | 10.47M | 6.50M | 7.16M | |
Goodwill | | | N/A | 8.00M | 8.00M | 7.80M | N/A | |
Intangibles | | | 70.68M | 53.06M | 54.13M | 58.09M | 80.37M | |
Other Non-Current Assets | | | 238.52M | 170.89M | 179.71M | 154.09M | 124.34M | |
Total Non-Current Assets | | | 7.66B | 6.90B | 6.22B | 5.69B | 4.78B | |
|
TOTAL ASSETS | | | 11.12B | 10.12B | 8.58B | 7.86B | 7.69B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 278.45M | 498.71M | 277.69M | 274.55M | 222.55M | |
Accrued Expenses | | | 450.10M | 424.13M | 355.04M | 311.23M | 210.93M | |
Accounts Payable | | | 287.10M | 236.38M | 244.58M | 194.89M | 108.16M | |
Other Current Liabilities | | | 4.39B | 4.06B | 3.49B | 3.32B | 3.50B | |
Total Current Liabilities | | | 5.41B | 5.22B | 4.36B | 4.10B | 4.04B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 5.38B | 5.07B | 5.27B | 5.18B | 4.62B | |
Deferred Taxes/Income | | | N/A | N/A | 4.08M | 5.26M | 4.04M | |
Other Non-Current Liabilities | | | 51.82M | 45.34M | 4.21B | 2.07B | 2.90B | |
Total Non-Current Liabilities | | | 5.43B | 5.12B | 9.49B | 7.25B | 7.53B | |
|
TOTAL LIABILITIES | | | 10.84B | 10.34B | 13.85B | 11.35B | 11.57B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | N/A | -5.08B | -5.24B | -3.46B | -3.83B | |
Additional Paid In Capital | | | N/A | 5.01B | -44.56M | -44.56M | -42.15M | |
Minority Interest | | | N/A | 3.75M | 3.72M | 3.26M | 2.40M | |
Common Shares | | | N/A | 4.48M | 2.25M | 2.25M | 86.00K | |
Treasury Stock | | | N/A | -124.11M | 0.00 | N/A | N/A | |
Other Shareholders' Equity | | | 278.32M | -36.11M | 13.44M | 6.52M | -14.04M | |
Shares Outstanding | | | 443.42M | 442.72M | 431.45M | 431.45M | 431.45M | |
Tangible Book Value per Share | | | 0.47 | -0.64 | -12.37 | -8.26 | -9.20 | |
Total Shareholders' Equity | | | 278.32M | -222.73M | -5.27B | -3.50B | -3.89B | |
|
TOTAL LIABILITIES AND EQUITY | | | 11.12B | 10.12B | 8.58B | 7.86B | 7.69B | |
|
Statistics | |
---|
Debt/Equity | | | 19.33 | -22.78 | -1.00 | -1.48 | -1.19 | |
Current Ratio | | | 0.64 | 0.62 | 0.54 | 0.53 | 0.72 | |
Return On Assets (ROA) | | | 7.27% | 1.30% | -11.44% | 3.12% | -27.47% | |
Return On Equity (ROE) | | | 290.55% | N/A | N/A | N/A | N/A | |
Return On Invested Capital (ROIC) | | | 19.79% | 19.76% | 17.45% | 1.50% | N/A | |
Return On Invested Capital Ex Cash (ROICexc) | | | 19.79% | 19.76% | 17.45% | 1.50% | N/A | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 20.04% | 20.01% | 17.71% | 1.53% | N/A | |