| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 255.00M | 151.00M | 96.00M | 144.00M | 258.00M | |
| Cash Equivalents | | | 150.00M | 511.00M | 513.00M | 255.00M | 535.00M | |
| Marketable Securities | | | 182.00M | 140.00M | 219.00M | 128.00M | 314.00M | |
| Receivables | | | 639.00M | 595.00M | 592.00M | 694.00M | 589.00M | |
| Inventories | | | 41.00M | 45.00M | 43.00M | 49.00M | 37.00M | |
| Other Current Assets | | | 83.00M | 79.00M | 78.00M | 122.00M | 135.00M | |
| Total Current Assets | | | 1.35B | 1.52B | 1.54B | 1.39B | 1.87B | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 7.23B | 6.97B | 6.76B | 6.42B | 6.27B | |
| Investments And Advances | | | 819.00M | 795.00M | 791.00M | 740.00M | 764.00M | |
| Goodwill | | | 1.68B | 1.58B | 1.45B | 1.44B | 1.43B | |
| Intangibles | | | 1.39B | 1.39B | 1.36B | 1.45B | 1.57B | |
| Other Non-Current Assets | | | 58.00M | 197.00M | 288.00M | 481.00M | 796.00M | |
| Total Non-Current Assets | | | 11.35B | 11.03B | 10.71B | 10.57B | 10.87B | |
| |
| TOTAL ASSETS | | | 12.70B | 12.55B | 12.25B | 11.96B | 12.74B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 60.00M | 60.00M | 60.00M | 60.00M | 0.00 | |
| Current Portion Of LT Debt. | | | 468.00M | 1.00B | 599.00M | 289.00M | 814.00M | |
| Accrued Expenses | | | 622.00M | 657.00M | 619.00M | 522.00M | 635.00M | |
| Accounts Payable | | | 697.00M | 599.00M | 538.00M | 590.00M | 515.00M | |
| Other Current Liabilities | | | 274.00M | 220.00M | 226.00M | 221.00M | 257.00M | |
| Total Current Liabilities | | | 2.12B | 2.54B | 2.04B | 1.68B | 2.22B | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 6.46B | 6.04B | 6.13B | 5.94B | 6.80B | |
| Deferred Taxes/Income | | | 134.00M | 10.00M | 0.00 | 2.00M | N/A | |
| Other Non-Current Liabilities | | | 424.00M | 431.00M | 520.00M | 686.00M | 483.00M | |
| Total Non-Current Liabilities | | | 7.06B | 6.48B | 6.65B | 6.63B | 7.29B | |
| |
| TOTAL LIABILITIES | | | 9.18B | 9.02B | 8.70B | 8.31B | 9.51B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -4.82B | -5.01B | -5.15B | -5.36B | -5.52B | |
| Additional Paid In Capital | | | 7.24B | 7.48B | 7.67B | 7.96B | 8.45B | |
| Minority Interest | | | 44.00M | 3.00M | 3.00M | 2.00M | 2.00M | |
| Common Shares | | | 153.00M | 156.00M | 158.00M | 161.00M | 168.00M | |
| Treasury Stock | | | -14.00M | -11.00M | -17.00M | -37.00M | -248.00M | |
| Other Shareholders' Equity | | | 960.00M | 910.00M | 893.00M | 922.00M | 386.00M | |
| Shares Outstanding | | | 3.83B | 3.89B | 3.94B | 4.03B | 4.13B | |
| Tangible Book Value per Share | | | 0.12 | 0.14 | 0.19 | 0.19 | 0.05 | |
| Total Shareholders' Equity | | | 3.52B | 3.53B | 3.56B | 3.65B | 3.23B | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 12.70B | 12.55B | 12.25B | 11.96B | 12.74B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 1.85 | 1.73 | 1.74 | 1.64 | 2.11 | |
| Current Ratio | | | 0.64 | 0.60 | 0.75 | 0.83 | 0.84 | |
| Return On Assets (ROA) | | | 6.30% | 6.36% | 6.56% | 6.21% | 10.03% | |
| Return On Equity (ROE) | | | 22.75% | 22.61% | 22.60% | 20.36% | 39.59% | |
| Return On Invested Capital (ROIC) | | | 9.48% | 9.84% | 9.31% | 8.40% | 7.04% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 9.78% | 10.52% | 10.03% | 8.72% | 7.66% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 13.95% | 15.37% | 14.22% | 12.28% | 11.12% | |