| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 596.70M | 654.30M | 988.60M | 781.00M | 957.00M | |
| Receivables | | | 927.90M | 919.70M | 903.30M | 803.00M | 705.00M | |
| Other Current Assets | | | 552.40M | 557.50M | 520.30M | 495.00M | 391.00M | |
| Total Current Assets | | | 2.08B | 2.13B | 2.41B | 2.08B | 2.05B | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 4.37B | 4.54B | 4.68B | 4.84B | 4.61B | |
| Goodwill | | | 3.00B | 2.98B | 3.48B | 3.42B | 3.95B | |
| Intangibles | | | 1.70B | 2.23B | 2.13B | 2.28B | 2.38B | |
| Other Non-Current Assets | | | 905.80M | 767.30M | 741.70M | 843.00M | 2.29B | |
| Total Non-Current Assets | | | 9.97B | 10.67B | 11.18B | 11.50B | 13.31B | |
| |
| TOTAL ASSETS | | | 12.05B | 12.80B | 13.59B | 13.57B | 15.37B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 451.70M | 465.70M | 581.90M | 227.00M | 106.00M | |
| Accrued Expenses | | | 972.60M | 971.40M | 934.20M | 858.00M | 862.00M | |
| Accounts Payable | | | 268.20M | 441.90M | 424.40M | 525.00M | 398.00M | |
| Other Current Liabilities | | | 121.80M | 164.90M | 192.10M | 152.00M | 148.00M | |
| Total Current Liabilities | | | 1.81B | 2.04B | 2.13B | 1.76B | 1.51B | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 7.83B | 7.61B | 7.60B | 7.65B | 7.46B | |
| Deferred Taxes/Income | | | 343.90M | 580.30M | 630.60M | 691.00M | 692.00M | |
| Other Non-Current Liabilities | | | 903.90M | 935.30M | 923.70M | 902.00M | 2.80B | |
| Total Non-Current Liabilities | | | 9.60B | 9.64B | 9.70B | 9.90B | 11.63B | |
| |
| TOTAL LIABILITIES | | | 11.42B | 11.68B | 11.83B | 11.66B | 13.15B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -4.16B | -3.60B | -2.94B | -2.87B | -2.69B | |
| Additional Paid In Capital | | | 5.36B | 5.32B | 5.26B | 5.18B | 5.08B | |
| Minority Interest | | | 526.10M | 505.00M | 546.20M | 649.00M | 677.00M | |
| Common Shares | | | 2.40M | 2.40M | 2.40M | 2.00M | 2.00M | |
| Treasury Stock | | | -446.40M | -444.10M | -361.20M | -243.00M | -74.00M | |
| Other Shareholders' Equity | | | -131.40M | -154.20M | -198.00M | -149.00M | -90.00M | |
| Shares Outstanding | | | 200.20M | 196.70M | 204.70M | 216.00M | 230.00M | |
| Tangible Book Value per Share | | | -20.31 | -20.78 | -18.83 | -17.52 | -17.87 | |
| Total Shareholders' Equity | | | 628.90M | 1.12B | 1.76B | 1.92B | 2.22B | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 12.05B | 12.80B | 13.59B | 13.57B | 15.37B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 12.45 | 6.79 | 4.31 | 3.99 | 3.36 | |
| Current Ratio | | | 1.14 | 1.04 | 1.13 | 1.18 | 1.35 | |
| Return On Assets (ROA) | | | -6.10% | -5.13% | -0.54% | -1.29% | -2.85% | |
| Return On Equity (ROE) | | | -116.78% | -58.61% | -4.17% | -9.16% | -19.72% | |
| Return On Invested Capital (ROIC) | | | 5.38% | 3.98% | 4.17% | 4.77% | 4.18% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 5.71% | 4.23% | 4.56% | 5.11% | 4.49% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 11.14% | 8.74% | 9.84% | 10.57% | 8.81% | |