ASSETS | |
---|
Current Assets | |
---|
Cash | | | 1.53B | 3.29B | 2.57B | 1.88B | 2.32B | |
Cash Equivalents | | | 3.91B | 5.91B | 5.32B | 3.89B | 4.06B | |
Marketable Securities | | | 1.36B | 370.00M | 16.00M | 105.00M | 2.62B | |
Receivables | | | 2.54B | 1.76B | 947.00M | 854.00M | 2.44B | |
Inventories | | | 494.00M | 353.00M | 334.00M | 351.00M | 565.00M | |
Other Current Assets | | | 862.00M | 1.57B | 1.36B | 756.00M | 1.64B | |
Total Current Assets | | | 10.70B | 13.24B | 10.55B | 7.84B | 11.33B | |
|
Non-Current Assets | |
---|
PPE Net | | | 19.78B | 18.35B | 17.16B | 17.53B | 19.17B | |
Investments And Advances | | | 235.00M | 98.00M | 71.00M | 58.00M | 113.00M | |
Goodwill | | | 347.00M | 346.00M | 347.00M | 344.00M | 349.00M | |
Intangibles | | | 3.56B | 3.21B | 2.89B | 2.86B | 3.44B | |
Other Non-Current Assets | | | 3.02B | 4.03B | 3.38B | 1.68B | 1.62B | |
Total Non-Current Assets | | | 26.98B | 26.06B | 23.86B | 22.48B | 24.34B | |
|
TOTAL ASSETS | | | 37.68B | 39.30B | 34.41B | 30.32B | 35.67B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 329.00M | 0.00 | |
Current Portion Of LT Debt. | | | 2.25B | 2.84B | 2.45B | 1.79B | 1.84B | |
Accrued Expenses | | | 945.00M | 996.00M | 746.00M | 522.00M | 934.00M | |
Accounts Payable | | | 3.18B | 2.97B | 2.07B | 1.61B | 4.34B | |
Other Current Liabilities | | | 10.61B | 9.85B | 8.01B | 7.27B | 6.56B | |
Total Current Liabilities | | | 16.98B | 16.66B | 13.28B | 11.52B | 12.75B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 13.83B | 17.14B | 17.08B | 13.46B | 12.41B | |
Deferred Taxes/Income | | | 4.00M | 0.00 | 0.00 | 40.00M | 290.00M | |
Other Non-Current Liabilities | | | 3.59B | 3.48B | 3.20B | 3.69B | 3.10B | |
Total Non-Current Liabilities | | | 17.43B | 20.63B | 20.29B | 17.20B | 15.81B | |
|
TOTAL LIABILITIES | | | 34.41B | 37.29B | 33.57B | 28.71B | 28.55B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -4.50B | -6.11B | -7.33B | -5.80B | 851.00M | |
Additional Paid In Capital | | | 7.77B | 7.77B | 7.77B | 7.77B | 5.33B | |
Minority Interest | | | 6.00M | 6.00M | 6.00M | 6.00M | 6.00M | |
Common Shares | | | 497.00M | 497.00M | 497.00M | 497.00M | 996.00M | |
Treasury Stock | | | -100.00M | -28.00M | -24.00M | -40.00M | -60.00M | |
Other Shareholders' Equity | | | -218.00M | -184.00M | 21.00M | 47.00M | 282.00M | |
Shares Outstanding | | | 4.92B | 4.95B | 4.96B | 4.97B | 3.00B | |
Tangible Book Value per Share | | | -0.13 | -0.31 | -0.48 | -0.32 | 1.23 | |
Total Shareholders' Equity | | | 3.27B | 2.02B | 840.00M | 1.60B | 7.11B | |
|
TOTAL LIABILITIES AND EQUITY | | | 37.68B | 39.30B | 34.41B | 30.32B | 35.67B | |
|
Statistics | |
---|
Debt/Equity | | | 4.23 | 8.50 | 20.34 | 8.60 | 1.74 | |
Current Ratio | | | 0.63 | 0.79 | 0.79 | 0.68 | 0.89 | |
Return On Assets (ROA) | | | 7.05% | 1.10% | -8.52% | -22.88% | 4.81% | |
Return On Equity (ROE) | | | 81.14% | 21.38% | -349.17% | -432.36% | 24.11% | |
Return On Invested Capital (ROIC) | | | 13.95% | 4.83% | N/A | N/A | 11.70% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 18.72% | 6.68% | N/A | N/A | 16.51% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 25.07% | 8.54% | N/A | N/A | 21.54% | |