ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 621.00M | 380.00M | 610.00M | 454.00M | 524.00M | |
Receivables | | | 517.00M | 517.00M | 1.15B | 1.10B | 1.12B | |
Other Current Assets | | | 254.00M | 243.00M | 460.00M | 420.00M | 361.00M | |
Total Current Assets | | | 1.39B | 1.14B | 2.22B | 1.98B | 2.00B | |
|
Non-Current Assets | |
---|
PPE Net | | | 371.00M | 417.00M | 825.00M | 859.00M | 468.00M | |
Goodwill | | | 5.58B | 5.60B | 6.04B | 5.99B | 6.99B | |
Intangibles | | | 3.38B | 3.46B | 4.47B | 4.88B | 5.02B | |
Other Non-Current Assets | | | 190.00M | 202.00M | 576.00M | 609.00M | 697.00M | |
Total Non-Current Assets | | | 9.52B | 9.68B | 11.91B | 12.34B | 13.18B | |
|
TOTAL ASSETS | | | 10.91B | 10.82B | 14.13B | 14.32B | 15.18B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 1.00M | |
Current Portion Of LT Debt. | | | 31.00M | 35.00M | 293.00M | 914.00M | 106.00M | |
Accrued Expenses | | | N/A | 258.00M | 406.00M | 473.00M | 289.00M | |
Accounts Payable | | | N/A | 29.00M | 232.00M | 230.00M | 288.00M | |
Other Current Liabilities | | | 153.00M | 335.00M | 983.00M | 884.00M | 973.00M | |
Total Current Liabilities | | | 681.00M | 657.00M | 1.91B | 2.50B | 1.66B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 5.58B | 5.59B | 8.01B | 7.39B | 8.28B | |
Deferred Taxes/Income | | | 511.00M | 561.00M | 953.00M | 1.05B | 1.11B | |
Other Non-Current Liabilities | | | 475.00M | 515.00M | 1.01B | 983.00M | 1.09B | |
Total Non-Current Liabilities | | | 6.75B | 6.85B | 10.17B | 9.62B | 10.68B | |
|
TOTAL LIABILITIES | | | 7.44B | 7.51B | 12.08B | 12.12B | 12.33B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -37.00M | -253.00M | -1.22B | -1.21B | -795.00M | |
Additional Paid In Capital | | | 4.24B | 4.27B | 4.34B | 4.38B | 4.72B | |
Minority Interest | | | 186.00M | 182.00M | 192.00M | 193.00M | 196.00M | |
Common Shares | | | 32.00M | 32.00M | 32.00M | 32.00M | 32.00M | |
Treasury Stock | | | N/A | N/A | N/A | N/A | N/A | |
Other Shareholders' Equity | | | -764.00M | -738.00M | -1.10B | -1.00B | -1.11B | |
Shares Outstanding | | | 359.83M | 359.27M | 358.00M | 356.00M | 355.00M | |
Tangible Book Value per Share | | | -15.24 | -16.00 | -23.63 | -24.38 | -25.81 | |
Total Shareholders' Equity | | | 3.47B | 3.31B | 2.05B | 2.19B | 2.85B | |
|
TOTAL LIABILITIES AND EQUITY | | | 10.91B | 10.82B | 14.13B | 14.32B | 15.18B | |
|
Statistics | |
---|
Debt/Equity | | | 1.61 | 1.69 | 3.91 | 3.37 | 2.91 | |
Current Ratio | | | 2.04 | 1.74 | 1.16 | 0.79 | 1.21 | |
Return On Assets (ROA) | | | 4.86% | 8.90% | -0.04% | -2.90% | -4.69% | |
Return On Equity (ROE) | | | 15.26% | 29.06% | -0.29% | -18.91% | -25.01% | |
Return On Invested Capital (ROIC) | | | 6.42% | 6.88% | 5.13% | 6.62% | 6.29% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 6.83% | 7.15% | 5.40% | 6.89% | 6.55% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 100.84% | 96.84% | 56.97% | 159.77% | 86.12% | |