| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 109.71M | 251.65M | 286.80M | 410.80M | 785.30M | |
| Marketable Securities | | | N/A | N/A | N/A | N/A | 600.00K | |
| Receivables | | | 344.10M | 499.81M | 619.80M | 643.10M | 478.60M | |
| Inventories | | | N/A | N/A | N/A | N/A | 16.60M | |
| Other Current Assets | | | 1.21B | 205.94M | 214.30M | 80.70M | 53.60M | |
| Total Current Assets | | | 1.66B | 957.40M | 1.12B | 1.13B | 1.33B | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 1.80B | 2.16B | 2.27B | 2.39B | 2.52B | |
| Investments And Advances | | | N/A | N/A | N/A | N/A | 8.50M | |
| Goodwill | | | 507.82M | 656.56M | 650.60M | 698.70M | 709.60M | |
| Intangibles | | | 831.77M | 904.87M | 974.20M | 989.10M | 1.12B | |
| Other Non-Current Assets | | | 10.11M | 45.99M | 73.10M | 82.30M | 61.60M | |
| Total Non-Current Assets | | | 3.15B | 3.77B | 3.97B | 4.16B | 4.42B | |
| |
| TOTAL ASSETS | | | 4.80B | 4.72B | 5.09B | 5.30B | 5.76B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 348.00K | 612.00K | 25.20M | 21.20M | 21.40M | |
| Accrued Expenses | | | 372.73M | 648.66M | 823.10M | 906.50M | 903.30M | |
| Accounts Payable | | | 38.77M | 63.59M | 101.60M | 108.60M | 101.20M | |
| Other Current Liabilities | | | 860.13M | 170.87M | 171.60M | 76.70M | 64.30M | |
| Total Current Liabilities | | | 1.27B | 883.73M | 1.12B | 1.11B | 1.09B | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 5.66B | 5.63B | 5.57B | 5.58B | 5.55B | |
| Deferred Taxes/Income | | | 221.81M | 231.48M | 243.70M | 324.60M | 356.30M | |
| Other Non-Current Liabilities | | | 1.29B | 1.43B | 1.41B | 1.47B | 1.54B | |
| Total Non-Current Liabilities | | | 7.18B | 7.30B | 7.24B | 7.39B | 7.46B | |
| |
| TOTAL LIABILITIES | | | 8.46B | 8.19B | 8.36B | 8.50B | 8.55B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -6.96B | -6.78B | -6.47B | -6.37B | -5.94B | |
| Additional Paid In Capital | | | 3.59B | 3.56B | 3.54B | 3.52B | 3.50B | |
| Minority Interest | | | 11.67M | 12.30M | 12.90M | 11.10M | 10.90M | |
| Common Shares | | | 5.03M | 4.94M | 4.80M | 4.70M | 4.70M | |
| Treasury Stock | | | -28.45M | -23.57M | -18.80M | -7.80M | -3.10M | |
| Other Shareholders' Equity | | | -257.84M | -227.34M | -335.20M | -351.00M | -358.50M | |
| Shares Outstanding | | | 489.21M | 483.06M | 476.30M | 470.80M | 467.30M | |
| Tangible Book Value per Share | | | -10.20 | -10.40 | -10.29 | -10.39 | -9.89 | |
| Total Shareholders' Equity | | | -3.65B | -3.46B | -3.28B | -3.21B | -2.79B | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 4.80B | 4.72B | 5.09B | 5.30B | 5.76B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | -1.55 | -1.63 | -1.70 | -1.74 | -1.99 | |
| Current Ratio | | | 1.30 | 1.08 | 1.00 | 1.02 | 1.22 | |
| Return On Assets (ROA) | | | -3.73% | -6.58% | -1.90% | -8.19% | -10.12% | |
| Return On Invested Capital (ROIC) | | | 6.42% | 4.91% | 5.72% | 2.84% | N/A | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 6.63% | 5.25% | 6.17% | 3.15% | N/A | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 10.89% | 9.30% | 11.06% | 5.69% | N/A | |