ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 10.94B | 10.45B | 9.77B | 21.38B | 30.10B | |
Marketable Securities | | | 370.00M | 207.00M | 422.00M | 519.00M | 16.46B | |
Receivables | | | 8.18B | 7.87B | 6.92B | 6.74B | 6.21B | |
Inventories | | | N/A | N/A | N/A | 314.00M | 142.00M | |
Other Current Assets | | | 4.01B | 4.02B | 3.90B | 2.67B | 2.66B | |
Total Current Assets | | | 23.50B | 22.55B | 21.00B | 31.63B | 55.57B | |
|
Non-Current Assets | |
---|
PPE Net | | | 26.43B | 28.84B | 21.67B | 13.22B | 7.05B | |
Goodwill | | | 62.20B | 62.23B | 62.26B | 43.81B | 43.94B | |
Intangibles | | | 5.68B | 6.89B | 9.84B | 1.44B | 2.43B | |
Other Non-Current Assets | | | 30.66B | 20.47B | 19.61B | 19.20B | 22.13B | |
Total Non-Current Assets | | | 124.98B | 118.42B | 113.38B | 77.66B | 75.54B | |
|
TOTAL ASSETS | | | 148.48B | 140.98B | 134.38B | 109.30B | 131.11B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 8.16B | 10.61B | 4.06B | 3.75B | 8.25B | |
Accrued Expenses | | | 1.65B | 3.22B | 2.92B | 2.67B | 2.02B | |
Accounts Payable | | | 2.68B | 2.36B | 1.20B | 1.32B | 745.00M | |
Other Current Liabilities | | | 16.56B | 15.37B | 14.91B | 11.77B | 13.15B | |
Total Current Liabilities | | | 29.05B | 31.54B | 23.09B | 19.51B | 24.16B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 80.46B | 76.26B | 86.42B | 72.11B | 76.00B | |
Deferred Taxes/Income | | | 2.86B | 3.69B | 5.77B | 6.03B | 7.86B | |
Other Non-Current Liabilities | | | 21.87B | 20.24B | 17.55B | 17.41B | 17.13B | |
Total Non-Current Liabilities | | | 105.69B | 100.73B | 110.22B | 96.01B | 101.70B | |
|
TOTAL LIABILITIES | | | 134.74B | 132.27B | 133.31B | 115.52B | 125.87B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -19.05B | -22.63B | -27.62B | -31.34B | -20.12B | |
Minority Interest | | | 490.00M | 535.00M | 483.00M | 452.00M | 714.00M | |
Common Shares | | | 34.31B | 32.76B | 30.21B | 26.81B | 26.53B | |
Other Shareholders' Equity | | | -1.52B | -1.43B | -1.52B | -1.69B | -1.18B | |
Shares Outstanding | | | 2.80B | 2.75B | 2.71B | 2.67B | 2.81B | |
Tangible Book Value per Share | | | -19.36 | -21.93 | -26.18 | -19.31 | -14.62 | |
Total Shareholders' Equity | | | 13.75B | 8.70B | 1.07B | -6.22B | 5.24B | |
|
TOTAL LIABILITIES AND EQUITY | | | 148.48B | 140.98B | 134.38B | 109.30B | 131.11B | |
|
Statistics | |
---|
Debt/Equity | | | 5.85 | 8.76 | 80.54 | -11.59 | 14.51 | |
Current Ratio | | | 0.81 | 0.72 | 0.91 | 1.62 | 2.30 | |
Return On Assets (ROA) | | | 7.83% | 7.42% | 6.33% | 6.15% | 10.48% | |
Return On Equity (ROE) | | | 84.57% | 120.26% | 792.45% | N/A | 262.43% | |
Return On Invested Capital (ROIC) | | | 10.86% | 11.01% | 9.28% | 13.22% | 11.07% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 11.99% | 12.20% | 10.22% | 17.49% | 19.60% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 32.22% | 40.65% | 35.61% | 52.46% | 84.40% | |