| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 1.09B | 592.00M | 764.00M | 943.00M | 2.26B | |
| Receivables | | | 1.21B | 1.21B | 1.19B | 974.00M | 758.00M | |
| Other Current Assets | | | N/A | N/A | 726.00M | 1.16B | 1.02B | |
| Total Current Assets | | | 2.31B | 1.80B | 2.68B | 3.07B | 4.03B | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 15.55B | 14.67B | 17.57B | 15.02B | 11.40B | |
| Goodwill | | | 1.04B | 1.04B | 1.04B | 1.04B | 1.04B | |
| Intangibles | | | 2.85B | 2.85B | 2.86B | 2.89B | 2.91B | |
| Other Non-Current Assets | | | 1.23B | 1.44B | 442.00M | 475.00M | 393.00M | |
| Total Non-Current Assets | | | 20.68B | 20.00B | 21.92B | 19.43B | 15.75B | |
| |
| TOTAL ASSETS | | | 22.99B | 21.80B | 24.61B | 22.50B | 19.78B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Accrued Expenses | | | 3.55B | 3.25B | 3.00B | 2.71B | 2.37B | |
| Accounts Payable | | | 830.00M | 642.00M | 701.00M | 657.00M | 572.00M | |
| Other Current Liabilities | | | 127.00M | 158.00M | 157.00M | 170.00M | 157.00M | |
| Total Current Liabilities | | | 4.51B | 4.05B | 3.86B | 3.54B | 3.10B | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 17.72B | 16.51B | 16.14B | 14.48B | 12.23B | |
| Deferred Taxes/Income | | | 425.00M | 472.00M | 1.04B | 1.36B | 1.01B | |
| Other Non-Current Liabilities | | | 660.00M | 617.00M | 471.00M | 472.00M | 463.00M | |
| Total Non-Current Liabilities | | | 18.80B | 17.60B | 17.65B | 16.31B | 13.70B | |
| |
| TOTAL LIABILITIES | | | 23.31B | 21.65B | 21.51B | 19.85B | 16.81B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -3.06B | -2.50B | 360.00M | -256.00M | -2.31B | |
| Additional Paid In Capital | | | 6.43B | 6.40B | 6.41B | 6.33B | 6.21B | |
| Minority Interest | | | N/A | N/A | N/A | N/A | 0.00 | |
| Common Shares | | | 5.00M | 5.00M | 5.00M | 5.00M | 5.00M | |
| Treasury Stock | | | -3.43B | -3.43B | -3.43B | -3.14B | -708.00M | |
| Other Shareholders' Equity | | | -269.00M | -297.00M | -229.00M | -275.00M | -195.00M | |
| Shares Outstanding | | | 310.79M | 306.69M | 305.18M | 323.48M | 449.78M | |
| Tangible Book Value per Share | | | -13.57 | -12.20 | -2.67 | -3.98 | -2.18 | |
| Total Shareholders' Equity | | | -317.00M | 153.00M | 3.09B | 2.65B | 2.98B | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 22.99B | 21.80B | 24.61B | 22.50B | 19.78B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | -55.89 | 107.93 | 5.22 | 5.47 | 4.11 | |
| Current Ratio | | | 0.51 | 0.44 | 0.69 | 0.87 | 1.30 | |
| Return On Assets (ROA) | | | -4.49% | -13.13% | 2.50% | 9.15% | -0.42% | |
| Return On Equity (ROE) | | | N/A | -1870.59% | 19.92% | 77.84% | -2.82% | |
| Return On Invested Capital (ROIC) | | | N/A | N/A | 3.49% | 11.57% | 6.77% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | 3.63% | 12.18% | 7.83% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | N/A | N/A | 4.51% | 15.58% | 10.79% | |