| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 1.25B | 1.59B | 1.58B | 1.26B | 1.17B | |
| Marketable Securities | | | N/A | N/A | N/A | N/A | N/A | |
| Receivables | | | 4.52B | 4.43B | 4.76B | 4.08B | 3.81B | |
| Other Current Assets | | | 724.75M | 716.07M | 835.92M | 825.00M | 838.00M | |
| Total Current Assets | | | 6.49B | 6.73B | 7.18B | 6.17B | 5.82B | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 835.50M | 879.64M | 786.54M | 830.00M | 968.00M | |
| Investments And Advances | | | 146.49M | 138.06M | 138.07M | 139.00M | 355.00M | |
| Goodwill | | | 3.77B | 3.70B | 3.48B | 3.42B | 3.38B | |
| Intangibles | | | 179.98M | 183.28M | 6.93M | 18.00M | 36.00M | |
| Other Non-Current Assets | | | 512.37M | 568.42M | 473.91M | 658.00M | 577.00M | |
| Total Non-Current Assets | | | 5.45B | 5.47B | 4.89B | 5.06B | 5.32B | |
| |
| TOTAL ASSETS | | | 11.94B | 12.20B | 12.06B | 11.23B | 11.14B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 3.32M | 4.07M | 3.08M | 3.00M | 5.00M | |
| Current Portion Of LT Debt. | | | 62.55M | 62.22M | 63.84M | 86.00M | 44.00M | |
| Accrued Expenses | | | 2.40B | 2.49B | 2.39B | 2.29B | 2.18B | |
| Accounts Payable | | | 2.28B | 2.26B | 2.56B | 2.19B | 2.03B | |
| Other Current Liabilities | | | 1.13B | 1.11B | 1.36B | 1.28B | 1.15B | |
| Total Current Liabilities | | | 5.88B | 5.93B | 6.37B | 5.85B | 5.40B | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 2.64B | 2.65B | 2.45B | 2.11B | 2.16B | |
| Deferred Taxes/Income | | | 68.97M | 67.97M | 27.51M | 17.00M | 9.00M | |
| Other Non-Current Liabilities | | | 899.67M | 860.06M | 839.34M | 869.00M | 964.00M | |
| Total Non-Current Liabilities | | | 3.83B | 3.78B | 3.50B | 3.17B | 3.26B | |
| |
| TOTAL LIABILITIES | | | 9.71B | 9.71B | 9.88B | 9.02B | 8.66B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -1.50B | -1.22B | -1.28B | -1.10B | -702.00M | |
| Additional Paid In Capital | | | 4.62B | 4.61B | 4.35B | 4.24B | 4.16B | |
| Minority Interest | | | 213.81M | 203.60M | 186.21M | 171.00M | 129.00M | |
| Common Shares | | | 1.29M | 1.32M | 1.33M | 1.00M | 1.00M | |
| Other Shareholders' Equity | | | -888.03M | -893.03M | -882.67M | -927.00M | -980.00M | |
| Shares Outstanding | | | 129.29M | 131.78M | 132.55M | 136.00M | 139.00M | |
| Tangible Book Value per Share | | | -13.32 | -10.56 | -9.83 | -9.01 | -6.76 | |
| Total Shareholders' Equity | | | 2.23B | 2.49B | 2.18B | 2.21B | 2.48B | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 11.94B | 12.20B | 12.06B | 11.23B | 11.14B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 1.19 | 1.06 | 1.12 | 0.96 | 0.87 | |
| Current Ratio | | | 1.10 | 1.14 | 1.13 | 1.05 | 1.08 | |
| Return On Assets (ROA) | | | 3.93% | 4.60% | 3.34% | 0.49% | 2.79% | |
| Return On Equity (ROE) | | | 21.02% | 22.54% | 18.42% | 2.49% | 12.56% | |
| Return On Invested Capital (ROIC) | | | 13.82% | 13.20% | 12.70% | 11.49% | 9.55% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 17.40% | 17.66% | 17.59% | 14.99% | 12.00% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 97.29% | 102.77% | 116.09% | 89.79% | 47.63% | |