| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 1.50B | 1.70B | 1.56B | 1.20B | 718.11M | |
| Marketable Securities | | | 161.00M | 174.00M | 312.00M | 232.00K | 214.00K | |
| Receivables | | | 245.00M | 222.00M | 201.00M | 171.48M | 110.25M | |
| Inventories | | | 4.00M | 4.00M | 3.00M | 2.99M | 3.06M | |
| Other Current Assets | | | 192.00M | 154.00M | 132.00M | 13.65M | 9.95M | |
| Total Current Assets | | | 1.78B | 1.96B | 1.80B | 1.38B | 841.59M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 6.32B | 6.35B | 6.39B | 6.49B | 6.52B | |
| Investments And Advances | | | 359.00M | 414.00M | 408.00M | 412.99M | 398.70M | |
| Goodwill | | | 54.00M | 60.00M | 20.00M | 20.39M | 20.39M | |
| Intangibles | | | 238.00M | 239.00M | 244.00M | 210.13M | 177.38M | |
| Other Non-Current Assets | | | 248.00M | 215.00M | 170.00M | 203.35M | 193.48M | |
| Total Non-Current Assets | | | 7.22B | 7.28B | 7.23B | 7.33B | 7.31B | |
| |
| TOTAL ASSETS | | | 9.01B | 9.24B | 9.03B | 8.72B | 8.15B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 124.00M | 957.00M | 99.00M | 89.49M | 80.80M | |
| Accrued Expenses | | | 107.00M | 113.00M | 104.00M | 79.96M | 72.70M | |
| Accounts Payable | | | 164.00M | 204.00M | 189.00M | 170.18M | 102.69M | |
| Other Current Liabilities | | | 144.00M | 166.00M | 173.00M | 226.18M | 121.11M | |
| Total Current Liabilities | | | 539.00M | 1.44B | 565.00M | 565.80M | 377.30M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 4.96B | 4.53B | 5.29B | 5.21B | 5.22B | |
| Other Non-Current Liabilities | | | 737.00M | 782.00M | 698.00M | 508.12M | 1.24B | |
| Total Non-Current Liabilities | | | 5.70B | 5.31B | 5.99B | 5.72B | 6.45B | |
| |
| TOTAL LIABILITIES | | | 6.24B | 6.75B | 6.56B | 6.28B | 6.83B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 827.00M | 419.00M | 334.00M | 217.76M | -815.15M | |
| Additional Paid In Capital | | | 1.45B | 1.66B | 1.66B | 1.71B | 1.71B | |
| Minority Interest | | | 1.00M | N/A | N/A | 0.00 | N/A | |
| Common Shares | | | 220.00M | 220.00M | 220.00M | 220.00M | 220.00M | |
| Other Shareholders' Equity | | | 269.00M | 192.00M | 258.00M | 282.11M | 202.56M | |
| Shares Outstanding | | | 541.79M | 541.43M | 541.06M | 540.50M | 539.53M | |
| Tangible Book Value per Share | | | 4.57 | 4.04 | 4.08 | 4.07 | 2.08 | |
| Total Shareholders' Equity | | | 2.77B | 2.49B | 2.47B | 2.43B | 1.32B | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 9.01B | 9.24B | 9.03B | 8.72B | 8.15B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 1.79 | 1.82 | 2.14 | 2.14 | 3.95 | |
| Current Ratio | | | 3.31 | 1.36 | 3.18 | 2.45 | 2.23 | |
| Return On Assets (ROA) | | | 3.55% | 3.43% | 3.61% | 2.89% | -2.81% | |
| Return On Equity (ROE) | | | 11.56% | 12.74% | 13.20% | 10.36% | -17.37% | |
| Return On Invested Capital (ROIC) | | | 5.47% | 5.68% | 6.41% | 6.19% | 0.93% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 6.80% | 7.47% | 8.23% | 7.25% | 1.02% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 7.11% | 7.87% | 8.58% | 7.50% | 1.05% | |