ASSETS | |
---|
Current Assets | |
---|
Cash | | | 21.80M | 17.30M | 289.90M | 13.50M | 9.00M | |
Receivables | | | 409.00M | 377.90M | 327.80M | 314.30M | 201.00M | |
Other Current Assets | | | 947.10M | 654.80M | 371.50M | 83.10M | 70.00M | |
Total Current Assets | | | 1.38B | 1.05B | 989.20M | 410.90M | 279.00M | |
|
Non-Current Assets | |
---|
PPE Net | | | 10.37B | 11.43B | 7.91B | 7.83B | 4.56B | |
Investments And Advances | | | N/A | N/A | N/A | 0.00 | 3.00M | |
Goodwill | | | 243.80M | 275.90M | 203.90M | 211.50M | 223.00M | |
Other Non-Current Assets | | | 44.30M | 21.70M | 381.60M | 714.90M | 1.56B | |
Total Non-Current Assets | | | 10.66B | 11.73B | 8.50B | 8.76B | 6.37B | |
|
TOTAL ASSETS | | | 12.04B | 12.78B | 9.49B | 9.17B | 6.65B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 425.40M | 420.50M | 563.60M | 303.60M | 248.00M | |
Accrued Expenses | | | 27.00M | 37.50M | 49.10M | N/A | N/A | |
Accounts Payable | | | 593.60M | 634.90M | 448.20M | 450.70M | 312.00M | |
Other Current Liabilities | | | 286.80M | 280.60M | 178.10M | 277.90M | 110.00M | |
Total Current Liabilities | | | 1.33B | 1.37B | 1.24B | 1.03B | 669.00M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 3.30B | 3.29B | 1.00B | 1.81B | 2.17B | |
Deferred Taxes/Income | | | 526.70M | 643.00M | 77.30M | N/A | N/A | |
Other Non-Current Liabilities | | | 498.40M | 601.20M | 674.70M | 925.70M | 986.00M | |
Total Non-Current Liabilities | | | 4.33B | 4.53B | 1.75B | 2.73B | 3.15B | |
|
TOTAL LIABILITIES | | | 5.66B | 5.91B | 2.99B | 3.77B | 3.82B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -10.69B | -10.20B | -10.56B | -11.85B | -14.17B | |
Additional Paid In Capital | | | 18.90M | 17.40M | 17.10M | 17.50M | 20.00M | |
Common Shares | | | 17.31B | 17.32B | 16.68B | 16.96B | 16.71B | |
Other Shareholders' Equity | | | -272.20M | -272.00M | 363.80M | 273.10M | 262.00M | |
Shares Outstanding | | | 619.03M | 619.93M | 550.89M | 579.48M | 530.00M | |
Tangible Book Value per Share | | | 9.91 | 10.63 | 11.42 | 8.96 | 4.91 | |
Total Shareholders' Equity | | | 6.38B | 6.87B | 6.49B | 5.41B | 2.82B | |
|
TOTAL LIABILITIES AND EQUITY | | | 12.04B | 12.78B | 9.49B | 9.17B | 6.65B | |
|
Statistics | |
---|
Debt/Equity | | | 0.52 | 0.48 | 0.15 | 0.33 | 0.77 | |
Current Ratio | | | 1.03 | 0.76 | 0.80 | 0.40 | 0.42 | |
Return On Assets (ROA) | | | 1.32% | 4.46% | 15.64% | 25.78% | -37.92% | |
Return On Equity (ROE) | | | 2.49% | 8.30% | 22.84% | 43.74% | -89.26% | |
Return On Invested Capital (ROIC) | | | 9.92% | 7.51% | 15.54% | 10.39% | 0.00% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 9.92% | 7.51% | 15.54% | 10.39% | 0.00% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 10.15% | 7.69% | 15.93% | 10.67% | 0.00% | |