| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | N/A | 1.15B | 1.31B | 1.81B | 1.65B | |
| Marketable Securities | | | N/A | N/A | N/A | N/A | N/A | |
| Receivables | | | 131.00M | 146.63M | 92.44M | 56.62M | 54.88M | |
| Inventories | | | 33.00M | 32.45M | 29.43M | 26.42M | 29.59M | |
| Other Current Assets | | | 102.00M | 102.89M | 111.72M | 178.91M | 131.39M | |
| Total Current Assets | | | 1.39B | 1.43B | 1.54B | 2.07B | 1.87B | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 5.32B | 5.36B | 5.60B | 5.93B | 5.98B | |
| Investments And Advances | | | N/A | N/A | N/A | N/A | N/A | |
| Goodwill | | | 26.00M | 82.09M | 81.58M | 81.61M | 81.72M | |
| Intangibles | | | 829.00M | 855.06M | 887.43M | 714.48M | 773.19M | |
| Other Non-Current Assets | | | N/A | 236.04M | 206.18M | 284.05M | 179.36M | |
| Total Non-Current Assets | | | 6.43B | 6.56B | 6.79B | 7.23B | 7.01B | |
| |
| TOTAL ASSETS | | | 7.81B | 7.99B | 8.34B | 9.30B | 8.88B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 86.00M | 55.41M | 35.31M | 357.46M | 48.68M | |
| Accrued Expenses | | | 1.06B | 681.25M | 674.10M | 492.16M | 581.56M | |
| Accounts Payable | | | 17.00M | 24.79M | 11.75M | 6.73M | 5.99M | |
| Other Current Liabilities | | | 37.00M | 429.41M | 382.46M | 342.28M | 385.65M | |
| Total Current Liabilities | | | 1.20B | 1.19B | 1.10B | 1.20B | 1.02B | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 7.27B | 7.30B | 7.66B | 8.29B | 6.91B | |
| Deferred Taxes/Income | | | 36.00M | 36.71M | 34.96M | 39.68M | 41.03M | |
| Other Non-Current Liabilities | | | 382.00M | 395.97M | 376.45M | 89.54M | 93.41M | |
| Total Non-Current Liabilities | | | 8.04B | 8.12B | 8.52B | 8.95B | 7.62B | |
| |
| TOTAL LIABILITIES | | | 9.24B | 9.31B | 9.62B | 10.15B | 8.64B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -3.96B | -4.01B | -4.06B | -3.73B | -2.80B | |
| Additional Paid In Capital | | | 2.98B | 2.99B | 3.11B | 3.22B | 3.24B | |
| Minority Interest | | | 355.00M | 386.50M | 447.23M | 535.96M | 575.14M | |
| Common Shares | | | 14.00M | 13.52M | 14.05M | 14.45M | 14.56M | |
| Treasury Stock | | | -359.00M | -216.63M | -255.07M | -241.75M | -132.86M | |
| Other Shareholders' Equity | | | -95.00M | -95.75M | -98.60M | -111.97M | -76.01M | |
| Shares Outstanding | | | 420.13M | 451.75M | 470.46M | 479.08M | 510.68M | |
| Tangible Book Value per Share | | | -1.95 | -1.80 | -1.72 | -1.23 | -0.43 | |
| Total Shareholders' Equity | | | -1.43B | -1.33B | -1.29B | -850.33M | 244.75M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 7.81B | 7.99B | 8.34B | 9.30B | 8.88B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | -5.09 | -5.50 | -5.95 | -9.75 | 28.22 | |
| Current Ratio | | | 1.16 | 1.20 | 1.40 | 1.73 | 1.83 | |
| Return On Assets (ROA) | | | 0.73% | 0.55% | -3.92% | -10.00% | -9.14% | |
| Return On Equity (ROE) | | | N/A | N/A | N/A | N/A | -331.67% | |
| Return On Invested Capital (ROIC) | | | 6.04% | 5.67% | 2.98% | N/A | N/A | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 6.04% | 6.83% | 3.64% | N/A | N/A | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 6.93% | 8.18% | 4.35% | N/A | N/A | |