ASSETS | |
---|
Current Assets | |
---|
Cash | | | N/A | N/A | N/A | N/A | N/A | |
Cash Equivalents | | | 227.00M | 343.00M | 358.00M | 250.00M | 372.00M | |
Receivables | | | 452.00M | 560.00M | 805.00M | 827.00M | 663.00M | |
Other Current Assets | | | 334.00M | 364.00M | 1.61B | 1.74B | 1.43B | |
Total Current Assets | | | 1.01B | 1.27B | 2.78B | 2.82B | 2.47B | |
|
Non-Current Assets | |
---|
PPE Net | | | 429.00M | 438.00M | 439.00M | 406.00M | 356.00M | |
Investments And Advances | | | N/A | N/A | N/A | N/A | N/A | |
Goodwill | | | 2.23B | 3.21B | 3.54B | 3.68B | 3.64B | |
Intangibles | | | 2.71B | 2.85B | 3.55B | 3.87B | 4.17B | |
Other Non-Current Assets | | | 379.00M | 406.00M | 448.00M | 434.00M | 321.00M | |
Total Non-Current Assets | | | 5.76B | 6.93B | 8.01B | 8.42B | 8.52B | |
|
TOTAL ASSETS | | | 6.78B | 8.19B | 10.78B | 11.23B | 10.99B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 40.00M | 44.00M | 36.00M | 56.00M | 65.00M | |
Accrued Expenses | | | 18.00M | 17.00M | 35.00M | 34.00M | 44.00M | |
Accounts Payable | | | 280.00M | 355.00M | 444.00M | 508.00M | 406.00M | |
Other Current Liabilities | | | 532.00M | 476.00M | 1.67B | 1.75B | 1.61B | |
Total Current Liabilities | | | 870.00M | 892.00M | 2.19B | 2.35B | 2.13B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 2.03B | 2.04B | 2.78B | 2.81B | 2.86B | |
Deferred Taxes/Income | | | 22.00M | 22.00M | 32.00M | 60.00M | 36.00M | |
Other Non-Current Liabilities | | | 735.00M | 927.00M | 1.04B | 928.00M | 1.03B | |
Total Non-Current Liabilities | | | 2.79B | 2.99B | 4.13B | 4.45B | 4.72B | |
|
TOTAL LIABILITIES | | | 3.66B | 3.88B | 6.32B | 6.80B | 6.85B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -1.76B | -660.00M | -503.00M | -158.00M | -96.00M | |
Additional Paid In Capital | | | 5.10B | 5.14B | 4.95B | 4.51B | 4.23B | |
Minority Interest | | | 3.00M | 4.00M | 280.00M | 650.00M | 788.00M | |
Common Shares | | | 57.50K | 57.40K | 55.30K | 0.00 | 0.00 | |
Treasury Stock | | | -259.00M | -219.00M | -52.00M | -12.00M | N/A | |
Other Shareholders' Equity | | | 33.94M | 3.94M | -3.06M | -11.00M | 0.00 | |
Shares Outstanding | | | 539.30M | 542.20M | 553.20M | 557.00M | 557.00M | |
Tangible Book Value per Share | | | -3.38 | -3.24 | -4.76 | -5.59 | -6.59 | |
Total Shareholders' Equity | | | 3.12B | 4.31B | 4.46B | 4.44B | 4.14B | |
|
TOTAL LIABILITIES AND EQUITY | | | 6.78B | 8.19B | 10.78B | 11.23B | 10.99B | |
|
Statistics | |
---|
Debt/Equity | | | 0.65 | 0.47 | 0.62 | 0.63 | 0.69 | |
Current Ratio | | | 1.16 | 1.42 | 1.27 | 1.20 | 1.16 | |
Return On Assets (ROA) | | | -17.18% | -1.92% | -3.20% | -0.55% | -0.55% | |
Return On Equity (ROE) | | | -37.33% | -3.64% | -7.73% | -1.40% | -1.45% | |
Return On Invested Capital (ROIC) | | | 1.19% | 0.60% | 0.19% | 0.57% | 2.03% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 1.24% | 0.62% | 0.20% | 0.59% | 2.12% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 9.54% | 4.88% | 1.46% | 4.66% | 26.37% | |