| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 10.40M | 28.70M | 23.00M | 26.00M | 40.00M | |
| Marketable Securities | | | N/A | N/A | N/A | N/A | N/A | |
| Receivables | | | 550.20M | 667.30M | 725.00M | 788.00M | 528.00M | |
| Inventories | | | 101.20M | 46.40M | 147.00M | 49.00M | N/A | |
| Other Current Assets | | | 66.20M | 95.90M | 88.00M | 56.00M | 84.00M | |
| Total Current Assets | | | 728.00M | 838.30M | 983.00M | 920.00M | 651.00M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 6.17B | 6.48B | 6.63B | 6.45B | 6.71B | |
| Investments And Advances | | | 156.50M | 150.50M | 90.00M | 28.00M | 42.00M | |
| Goodwill | | | N/A | N/A | N/A | N/A | 0.00 | |
| Intangibles | | | 698.00M | 793.60M | 921.00M | 1.05B | 1.13B | |
| Other Non-Current Assets | | | 133.10M | 63.60M | 31.00M | 37.00M | 21.00M | |
| Total Non-Current Assets | | | 7.16B | 7.49B | 7.67B | 7.56B | 7.90B | |
| |
| TOTAL ASSETS | | | 7.88B | 8.33B | 8.65B | 8.48B | 8.55B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 681.30M | 97.90M | N/A | 0.00 | 350.00M | |
| Accrued Expenses | | | 558.30M | 662.20M | 672.00M | 681.00M | 411.00M | |
| Accounts Payable | | | 76.90M | 126.50M | 127.00M | 140.00M | 61.00M | |
| Other Current Liabilities | | | 419.80M | 107.00M | 77.00M | 78.00M | 67.00M | |
| Total Current Liabilities | | | 1.74B | 993.60M | 875.00M | 899.00M | 888.00M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 4.15B | 4.47B | 4.72B | 4.36B | 4.24B | |
| Deferred Taxes/Income | | | 103.80M | 104.20M | 43.00M | 138.00M | 109.00M | |
| Other Non-Current Liabilities | | | 91.70M | 124.70M | 97.00M | 96.00M | 97.00M | |
| Total Non-Current Liabilities | | | 5.20B | 6.33B | 6.47B | 6.26B | 6.17B | |
| |
| TOTAL LIABILITIES | | | 6.94B | 7.33B | 7.34B | 7.16B | 7.06B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Minority Interest | | | 856.00M | 1.63B | 1.61B | 1.66B | 1.72B | |
| Common Shares | | | 946.90M | 1.00B | 1.31B | 1.33B | 1.51B | |
| Other Shareholders' Equity | | | -1.10M | 700.00K | 0.00 | -1.00M | -15.00M | |
| Shares Outstanding | | | 458.62M | 451.61M | 469.00M | 484.00M | 489.00M | |
| Tangible Book Value per Share | | | 0.54 | 0.46 | 0.82 | 0.57 | 0.75 | |
| Total Shareholders' Equity | | | 945.80M | 1.00B | 1.31B | 1.32B | 1.49B | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 7.88B | 8.33B | 8.65B | 8.48B | 8.55B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 4.39 | 4.47 | 3.62 | 3.30 | 2.84 | |
| Current Ratio | | | 0.42 | 0.84 | 1.12 | 1.02 | 0.73 | |
| Return On Assets (ROA) | | | 1.27% | 2.48% | 4.18% | 0.26% | -4.93% | |
| Return On Equity (ROE) | | | 10.58% | 20.60% | 27.66% | 1.69% | -28.21% | |
| Return On Invested Capital (ROIC) | | | 8.97% | 8.24% | 7.41% | 4.67% | 4.31% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 8.99% | 8.28% | 7.43% | 4.69% | 4.33% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 10.14% | 9.28% | 8.44% | 5.44% | 5.08% | |