| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 3.60B | 3.68B | 3.59B | 3.89B | 3.05B | |
| Receivables | | | 16.70B | 16.66B | 17.00B | 18.90B | 15.57B | |
| Inventories | | | N/A | N/A | N/A | N/A | N/A | |
| Other Current Assets | | | N/A | N/A | N/A | N/A | N/A | |
| Total Current Assets | | | 20.30B | 20.33B | 20.59B | 22.79B | 18.61B | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 117.00M | 229.00M | 265.00M | 283.00M | 312.00M | |
| Investments And Advances | | | 284.00M | 266.00M | 253.00M | 227.00M | 289.00M | |
| Goodwill | | | N/A | 634.00M | 634.00M | 634.00M | 634.00M | |
| Intangibles | | | 716.00M | 112.00M | 128.00M | 165.00M | 53.00M | |
| Other Non-Current Assets | | | N/A | 971.00M | 940.00M | 932.00M | 1.54B | |
| Total Non-Current Assets | | | 2.36B | 2.56B | 2.55B | 2.62B | 3.13B | |
| |
| TOTAL ASSETS | | | 22.66B | 22.89B | 23.14B | 25.41B | 21.75B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 13.92B | 13.08B | 13.62B | 13.83B | 11.03B | |
| Current Portion Of LT Debt. | | | N/A | 3.21B | 260.00M | N/A | N/A | |
| Accrued Expenses | | | N/A | 423.00M | 421.00M | 432.00M | 454.00M | |
| Accounts Payable | | | N/A | 326.00M | 422.00M | 398.00M | 291.00M | |
| Other Current Liabilities | | | N/A | N/A | N/A | N/A | N/A | |
| Total Current Liabilities | | | 13.92B | 17.04B | 14.72B | 14.66B | 11.77B | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 4.31B | 2.34B | 5.03B | 8.01B | 7.44B | |
| Deferred Taxes/Income | | | N/A | N/A | N/A | N/A | N/A | |
| Other Non-Current Liabilities | | | 1.11B | 452.00M | 468.00M | 479.00M | 449.00M | |
| Total Non-Current Liabilities | | | 5.42B | 2.80B | 5.50B | 8.49B | 7.89B | |
| |
| TOTAL LIABILITIES | | | 19.34B | 19.84B | 20.22B | 23.14B | 19.66B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | N/A | 999.00M | 767.00M | 93.00M | -87.00M | |
| Additional Paid In Capital | | | N/A | 2.07B | 2.17B | 2.19B | 2.17B | |
| Common Shares | | | N/A | 1.00M | 1.00M | 1.00M | 1.00M | |
| Treasury Stock | | | N/A | N/A | N/A | N/A | 0.00 | |
| Other Shareholders' Equity | | | 3.33B | -3.00M | -3.00M | -3.00M | -3.00M | |
| Shares Outstanding | | | 44.10M | 49.10M | 49.30M | 50.00M | 50.00M | |
| Tangible Book Value per Share | | | 59.21 | 46.95 | 43.73 | 29.32 | 27.98 | |
| Total Shareholders' Equity | | | 3.33B | 3.05B | 2.92B | 2.27B | 2.09B | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 22.66B | 22.89B | 23.14B | 25.41B | 21.75B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 5.48 | 5.06 | 6.39 | 9.64 | 8.85 | |
| Current Ratio | | | 1.46 | 1.19 | 1.40 | 1.56 | 1.58 | |
| Return On Assets (ROA) | | | 2.29% | 1.21% | 3.10% | 0.88% | 3.68% | |
| Return On Equity (ROE) | | | 15.57% | 9.08% | 24.61% | 9.85% | 38.40% | |
| Return On Invested Capital (ROIC) | | | 5.11% | 5.55% | 5.82% | 2.58% | 5.37% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 6.07% | 6.89% | 6.95% | 3.07% | 6.28% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 6.31% | 7.24% | 7.25% | 3.19% | 6.53% | |