ASSETS | |
---|
Current Assets | |
---|
Cash | | | 614.00M | 264.00M | 693.00M | 949.00M | 1.56B | |
Cash Equivalents | | | 1.02B | 1.32B | 598.00M | 617.00M | 430.00M | |
Marketable Securities | | | 47.00M | 108.00M | 472.00M | 185.00M | 688.00M | |
Receivables | | | 472.00M | 342.00M | 319.00M | 324.00M | 355.00M | |
Inventories | | | 4.04B | 3.77B | 3.32B | 3.24B | 3.65B | |
Other Current Assets | | | 177.00M | 133.00M | 181.00M | 164.00M | 9.96B | |
Total Current Assets | | | 6.38B | 5.93B | 5.58B | 5.48B | 16.65B | |
|
Non-Current Assets | |
---|
PPE Net | | | 1.35B | 1.38B | 1.21B | 837.00M | 668.00M | |
Investments And Advances | | | 573.00M | 757.00M | 899.00M | 1.68B | 912.00M | |
Goodwill | | | N/A | N/A | N/A | N/A | 0.00 | |
Intangibles | | | 3.32B | 3.57B | 3.87B | 4.13B | 4.40B | |
Other Non-Current Assets | | | 1.04B | 826.00M | 753.00M | 637.00M | 468.00M | |
Total Non-Current Assets | | | 6.29B | 6.52B | 6.74B | 7.28B | 6.44B | |
|
TOTAL ASSETS | | | 12.67B | 12.46B | 12.32B | 12.76B | 23.09B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 299.00M | 0.00 | 0.00 | 0.00 | 1.88B | |
Accrued Expenses | | | 147.00M | 125.00M | 126.00M | 137.00M | 235.00M | |
Accounts Payable | | | 1.43B | 1.55B | 1.04B | 880.00M | 1.13B | |
Other Current Liabilities | | | 3.90B | 4.26B | 4.27B | 3.75B | 13.58B | |
Total Current Liabilities | | | 5.77B | 5.94B | 5.44B | 4.77B | 16.83B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 5.25B | 5.61B | 5.98B | 7.05B | 8.19B | |
Other Non-Current Liabilities | | | 3.64B | 3.32B | 3.67B | 4.04B | 4.73B | |
Total Non-Current Liabilities | | | 8.89B | 8.92B | 9.65B | 11.09B | 15.59B | |
|
TOTAL LIABILITIES | | | 14.66B | 14.86B | 15.09B | 15.85B | 32.41B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -5.44B | -5.97B | -6.14B | -6.53B | -12.11B | |
Additional Paid In Capital | | | 471.00M | 479.00M | 491.00M | 475.00M | 413.00M | |
Minority Interest | | | N/A | N/A | 0.00 | 0.00 | 2.67B | |
Common Shares | | | 3.08B | 3.05B | 2.96B | 2.99B | 3.02B | |
Other Shareholders' Equity | | | -103.00M | 24.00M | -60.00M | -37.00M | -668.00M | |
Shares Outstanding | | | 98.65M | 97.66M | 94.58M | 97.66M | 2.42B | |
Tangible Book Value per Share | | | -57.40 | -64.69 | -73.83 | -77.46 | -5.81 | |
Total Shareholders' Equity | | | -1.99B | -2.40B | -2.76B | -3.09B | -9.32B | |
|
TOTAL LIABILITIES AND EQUITY | | | 12.67B | 12.46B | 12.32B | 12.76B | 23.09B | |
|
Statistics | |
---|
Debt/Equity | | | -2.63 | -2.33 | -2.17 | -2.28 | -0.88 | |
Current Ratio | | | 1.10 | 1.00 | 1.03 | 1.15 | 0.99 | |
Return On Assets (ROA) | | | 2.68% | 3.32% | -1.44% | 39.28% | -3.84% | |
Return On Invested Capital (ROIC) | | | 9.88% | 8.96% | 5.25% | 2.08% | N/A | |
Return On Invested Capital Ex Cash (ROICexc) | | | 11.69% | 11.47% | 6.21% | 2.31% | N/A | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 27.22% | 38.24% | 18.59% | 5.43% | N/A | |