| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 180.00M | 142.00M | 179.00M | 165.00M | 124.00M | |
| Cash Equivalents | | | 949.00M | 866.00M | 1.14B | 811.00M | 1.33B | |
| Marketable Securities | | | 3.00M | 7.00M | 7.00M | 0.00 | 2.00M | |
| Receivables | | | 821.00M | 752.00M | 698.00M | 589.00M | 532.00M | |
| Inventories | | | 5.00M | 4.00M | 5.00M | 4.00M | 4.00M | |
| Other Current Assets | | | 91.00M | 98.00M | 97.00M | 109.00M | 78.00M | |
| Total Current Assets | | | 2.05B | 1.87B | 2.13B | 1.68B | 2.07B | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 417.00M | 422.00M | 426.00M | 437.00M | 411.00M | |
| Investments And Advances | | | 266.00M | 263.00M | 233.00M | 192.00M | 250.00M | |
| Goodwill | | | 335.00M | 331.00M | 336.00M | 335.00M | 341.00M | |
| Intangibles | | | 820.00M | 711.00M | 763.00M | 809.00M | 854.00M | |
| Other Non-Current Assets | | | 693.00M | 523.00M | 493.00M | 426.00M | 477.00M | |
| Total Non-Current Assets | | | 3.30B | 2.88B | 2.68B | 2.54B | 2.65B | |
| |
| TOTAL ASSETS | | | 5.34B | 4.75B | 4.81B | 4.22B | 4.72B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 3.00M | 17.00M | 44.00M | 0.00 | 59.00M | |
| Current Portion Of LT Debt. | | | 503.00M | 407.00M | 585.00M | 81.00M | 268.00M | |
| Accrued Expenses | | | 421.00M | 423.00M | 436.00M | 372.00M | 351.00M | |
| Accounts Payable | | | 103.00M | 111.00M | 127.00M | 152.00M | 109.00M | |
| Other Current Liabilities | | | 1.07B | 970.00M | 998.00M | 939.00M | 837.00M | |
| Total Current Liabilities | | | 2.10B | 1.93B | 2.19B | 1.54B | 1.62B | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 4.10B | 3.26B | 2.96B | 2.74B | 2.94B | |
| Deferred Taxes/Income | | | 17.00M | 18.00M | 68.00M | 78.00M | 93.00M | |
| Other Non-Current Liabilities | | | 1.86B | 1.85B | 1.54B | 1.46B | 1.54B | |
| Total Non-Current Liabilities | | | 5.99B | 5.13B | 4.57B | 4.29B | 4.57B | |
| |
| TOTAL LIABILITIES | | | 8.09B | 7.06B | 6.76B | 5.83B | 6.20B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -3.15B | -2.81B | -2.45B | -2.24B | -1.96B | |
| Minority Interest | | | 5.00M | 4.00M | 4.00M | 7.00M | 7.00M | |
| Common Shares | | | 145.00M | 137.00M | 141.00M | 137.00M | 154.00M | |
| Treasury Stock | | | -59.00M | -63.00M | -35.00M | -37.00M | -22.00M | |
| Other Shareholders' Equity | | | 304.00M | 401.00M | 374.00M | 498.00M | 321.00M | |
| Shares Outstanding | | | 151.64M | 158.47M | 165.25M | 175.61M | 184.02M | |
| Tangible Book Value per Share | | | -25.69 | -21.16 | -18.45 | -15.71 | -14.54 | |
| Total Shareholders' Equity | | | -2.74B | -2.31B | -1.95B | -1.61B | -1.48B | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 5.34B | 4.75B | 4.81B | 4.22B | 4.72B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | -1.50 | -1.42 | -1.54 | -1.70 | -2.02 | |
| Current Ratio | | | 0.98 | 0.97 | 0.97 | 1.09 | 1.27 | |
| Return On Assets (ROA) | | | 14.18% | 13.23% | 15.58% | 8.89% | 5.64% | |
| Return On Invested Capital (ROIC) | | | 26.51% | 26.11% | 27.01% | 19.09% | 11.85% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 37.50% | 37.71% | 47.48% | 27.40% | 20.49% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 75.46% | 80.33% | 172.32% | 71.13% | 59.48% | |