ASSETS | |
---|
Current Assets | |
---|
Cash | | | 1.09B | 924.90M | 706.90M | 501.80M | 609.00M | |
Cash Equivalents | | | 73.50M | 97.70M | 326.30M | N/A | N/A | |
Marketable Securities | | | 164.90M | 135.30M | 124.20M | 56.50M | 47.40M | |
Receivables | | | 291.60M | 315.50M | 346.60M | 169.20M | 182.30M | |
Inventories | | | 81.80M | 73.50M | 23.50M | 11.80M | 38.80M | |
Other Current Assets | | | 680.40M | 836.90M | 703.20M | 667.10M | 100.20M | |
Total Current Assets | | | 2.38B | 2.38B | 2.23B | 1.41B | 977.70M | |
|
Non-Current Assets | |
---|
PPE Net | | | 379.60M | 866.50M | 1.10B | 854.60M | 779.40M | |
Investments And Advances | | | 17.67B | 17.98B | 19.22B | 11.49B | 9.45B | |
Goodwill | | | N/A | 96.60M | 98.50M | 96.80M | 94.00M | |
Intangibles | | | 80.90M | 33.20M | 28.20M | 17.20M | 13.10M | |
Other Non-Current Assets | | | 405.30M | 391.20M | 604.70M | 399.80M | 195.00M | |
Total Non-Current Assets | | | 18.85B | 19.55B | 21.29B | 12.96B | 10.82B | |
|
TOTAL ASSETS | | | 21.23B | 21.93B | 23.52B | 14.37B | 11.80B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 781.40M | 564.20M | 710.80M | 233.50M | 317.90M | |
Accrued Expenses | | | N/A | 57.20M | 55.40M | 41.10M | 43.90M | |
Accounts Payable | | | 140.70M | 218.30M | 232.30M | 116.20M | 70.60M | |
Other Current Liabilities | | | 526.00M | 462.10M | 477.60M | 246.90M | 158.60M | |
Total Current Liabilities | | | 1.45B | 1.30B | 1.48B | 637.70M | 591.00M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 9.65B | 10.60B | 10.85B | 4.86B | 4.46B | |
Deferred Taxes/Income | | | 1.49B | 1.55B | 1.73B | 1.08B | 842.20M | |
Other Non-Current Liabilities | | | 211.20M | 223.70M | 208.20M | 96.20M | 116.90M | |
Total Non-Current Liabilities | | | 12.79B | 13.48B | 13.88B | 6.13B | 5.52B | |
|
TOTAL LIABILITIES | | | 14.24B | 14.78B | 15.36B | 6.77B | 6.11B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 3.25B | 3.36B | 4.25B | 3.59B | 2.35B | |
Additional Paid In Capital | | | 920.20M | 920.20M | 991.20M | 1.16B | 911.10M | |
Minority Interest | | | 1.44B | 1.10B | 1.10B | 91.20M | 96.10M | |
Common Shares | | | 855.30M | 855.30M | 863.80M | 883.60M | 833.20M | |
Other Shareholders' Equity | | | 1.62B | 1.64B | 1.74B | 1.66B | 1.30B | |
Shares Outstanding | | | 8.55B | 8.55B | 8.64B | 8.84B | 8.33B | |
Tangible Book Value per Share | | | 0.81 | 0.82 | 0.93 | 0.85 | 0.67 | |
Total Shareholders' Equity | | | 7.00B | 7.15B | 8.16B | 7.60B | 5.69B | |
|
TOTAL LIABILITIES AND EQUITY | | | 21.23B | 21.93B | 23.52B | 14.37B | 11.80B | |
|
Statistics | |
---|
Debt/Equity | | | 1.38 | 1.48 | 1.33 | 0.64 | 0.78 | |
Current Ratio | | | 1.64 | 1.83 | 1.51 | 2.21 | 1.65 | |
Return On Assets (ROA) | | | -4.16% | -4.10% | 1.95% | 8.37% | 1.54% | |
Return On Equity (ROE) | | | -12.61% | -12.58% | 5.60% | 15.82% | 3.19% | |
Return On Invested Capital (ROIC) | | | 2.79% | 2.57% | 2.89% | 1.73% | 2.02% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 2.82% | 2.60% | 2.95% | 1.74% | 2.02% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 2.84% | 2.61% | 2.96% | 1.75% | 2.04% | |