ASSETS | |
---|
Current Assets | |
---|
Cash | | | N/A | 1.86B | 1.39B | 1.86B | 1.50B | |
Cash Equivalents | | | 4.55B | 4.34B | 5.24B | 4.80B | 4.92B | |
Marketable Securities | | | 1.16B | 1.29B | 620.00M | 484.00M | 607.00M | |
Receivables | | | 2.22B | 2.54B | 1.78B | 2.18B | 1.94B | |
Inventories | | | 948.00M | 853.00M | 723.00M | 567.00M | 543.00M | |
Other Current Assets | | | 1.38B | 931.00M | 1.39B | 836.00M | 380.00M | |
Total Current Assets | | | 10.26B | 11.81B | 11.14B | 10.73B | 9.89B | |
|
Non-Current Assets | |
---|
PPE Net | | | 20.76B | 18.89B | 17.42B | 17.02B | 17.26B | |
Investments And Advances | | | 1.53B | 1.39B | 1.30B | 1.06B | 1.02B | |
Goodwill | | | 224.00M | 224.00M | 225.00M | 222.00M | 215.00M | |
Intangibles | | | 1.13B | 1.13B | 1.13B | 1.24B | 1.23B | |
Other Non-Current Assets | | | 994.00M | 1.04B | 1.09B | 421.00M | 555.00M | |
Total Non-Current Assets | | | 24.64B | 22.68B | 21.17B | 19.95B | 20.29B | |
|
TOTAL ASSETS | | | 34.90B | 34.49B | 32.30B | 30.68B | 30.18B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 1.00M | 511.00M | 3.00M | 4.00M | 1.00M | |
Current Portion Of LT Debt. | | | 2.37B | 1.88B | 1.71B | 1.91B | 2.05B | |
Accrued Expenses | | | 1.54B | 2.13B | 1.19B | 1.09B | 1.24B | |
Accounts Payable | | | 2.55B | 2.45B | 2.42B | 1.85B | 1.44B | |
Other Current Liabilities | | | 9.68B | 8.99B | 8.33B | 6.87B | 7.05B | |
Total Current Liabilities | | | 16.14B | 15.95B | 13.66B | 11.73B | 11.78B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 11.06B | 11.12B | 12.97B | 14.20B | 16.60B | |
Deferred Taxes/Income | | | 7.00M | 0.00 | 1.00M | 1.00M | 22.00M | |
Other Non-Current Liabilities | | | 6.80B | 6.92B | 8.15B | 8.57B | 7.13B | |
Total Non-Current Liabilities | | | 20.48B | 20.59B | 21.65B | 22.78B | 23.75B | |
|
TOTAL LIABILITIES | | | 36.62B | 36.54B | 35.31B | 34.51B | 35.53B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -10.59B | -10.34B | -11.70B | -11.79B | -8.14B | |
Additional Paid In Capital | | | 7.56B | 7.56B | 5.22B | 4.95B | 4.14B | |
Minority Interest | | | 2.62B | 2.55B | 524.00M | 8.00M | 9.00M | |
Common Shares | | | 263.00M | 263.00M | 2.57B | 643.00M | 429.00M | |
Treasury Stock | | | -24.00M | -25.00M | -25.00M | -25.00M | -25.00M | |
Other Shareholders' Equity | | | 1.06B | 553.00M | 933.00M | 2.45B | -1.70B | |
Shares Outstanding | | | 262.63M | 262.63M | 256.93M | 127.18M | 84.75M | |
Tangible Book Value per Share | | | -11.72 | -12.96 | -16.95 | -41.52 | -80.19 | |
Total Shareholders' Equity | | | -1.72B | -2.05B | -3.00B | -3.82B | -5.35B | |
|
TOTAL LIABILITIES AND EQUITY | | | 34.90B | 34.49B | 32.30B | 30.68B | 30.18B | |
|
Statistics | |
---|
Debt/Equity | | | -6.43 | -5.67 | -4.32 | -3.71 | -3.10 | |
Current Ratio | | | 0.64 | 0.74 | 0.82 | 0.91 | 0.84 | |
Return On Assets (ROA) | | | 0.18% | 2.24% | 1.83% | -11.22% | -23.52% | |
Return On Equity (ROE) | | | N/A | N/A | N/A | N/A | N/A | |
Return On Invested Capital (ROIC) | | | 4.19% | 7.08% | 4.79% | N/A | N/A | |
Return On Invested Capital Ex Cash (ROICexc) | | | 6.02% | 10.05% | 6.98% | N/A | N/A | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 6.72% | 11.18% | 7.81% | N/A | N/A | |