| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 671.60M | 706.60M | 1.07B | 1.62B | 1.86B | |
| Receivables | | | 252.00M | 257.00M | 319.00M | 246.00M | 195.00M | |
| Other Current Assets | | | 172.00M | 191.00M | 269.00M | 143.00M | 164.00M | |
| Total Current Assets | | | 1.10B | 1.15B | 1.66B | 2.01B | 2.22B | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 9.64B | 9.70B | 9.82B | 10.62B | 9.44B | |
| Investments And Advances | | | 82.00M | 86.00M | 85.00M | 249.00M | 255.00M | |
| Goodwill | | | 2.64B | 2.56B | 2.69B | 2.69B | 2.82B | |
| Intangibles | | | 1.52B | 1.53B | 1.62B | 1.74B | 1.87B | |
| Other Non-Current Assets | | | 228.00M | 231.00M | 186.00M | 193.00M | 263.00M | |
| Total Non-Current Assets | | | 14.11B | 14.11B | 14.40B | 15.49B | 14.65B | |
| |
| TOTAL ASSETS | | | 15.21B | 15.26B | 16.06B | 17.50B | 16.87B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 135.00M | 135.00M | 129.00M | 236.00M | 149.00M | |
| Accrued Expenses | | | 1.19B | 921.00M | 942.00M | 679.00M | 730.00M | |
| Accounts Payable | | | 65.00M | 51.00M | 37.00M | 40.00M | 53.00M | |
| Other Current Liabilities | | | N/A | 308.00M | 382.00M | 204.00M | 201.00M | |
| Total Current Liabilities | | | 1.39B | 1.42B | 1.49B | 1.16B | 1.13B | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 7.12B | 7.14B | 7.17B | 11.63B | 7.00B | |
| Deferred Taxes/Income | | | 83.00M | 61.00M | 118.00M | 34.00M | 189.00M | |
| Other Non-Current Liabilities | | | 3.63B | 3.79B | 4.09B | 1.09B | 4.45B | |
| Total Non-Current Liabilities | | | 10.83B | 10.98B | 11.37B | 12.74B | 11.64B | |
| |
| TOTAL LIABILITIES | | | 12.22B | 12.40B | 12.86B | 13.90B | 12.77B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -553.00M | -647.00M | -336.00M | 155.00M | -87.00M | |
| Additional Paid In Capital | | | 4.60B | 4.54B | 4.44B | 4.22B | 4.24B | |
| Minority Interest | | | -5.50M | -4.30M | -2.50M | -1.00M | -1.00M | |
| Common Shares | | | 1.80M | 1.80M | 1.80M | 21.00M | 28.00M | |
| Treasury Stock | | | -896.00M | -780.00M | -780.00M | -630.00M | -28.00M | |
| Other Shareholders' Equity | | | -163.00M | -255.00M | -121.00M | -169.00M | -54.00M | |
| Shares Outstanding | | | 145.00M | 152.00M | 152.00M | 153.00M | 170.00M | |
| Tangible Book Value per Share | | | -8.08 | -8.09 | -7.31 | -5.56 | -3.67 | |
| Total Shareholders' Equity | | | 2.99B | 2.86B | 3.20B | 3.60B | 4.10B | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 15.21B | 15.26B | 16.06B | 17.50B | 16.87B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 2.38 | 2.49 | 2.24 | 3.23 | 1.71 | |
| Current Ratio | | | 0.79 | 0.82 | 1.11 | 1.74 | 1.96 | |
| Return On Assets (ROA) | | | -0.49% | -2.04% | -3.05% | 1.26% | 2.48% | |
| Return On Equity (ROE) | | | -2.51% | -10.90% | -15.30% | 6.15% | 10.22% | |
| Return On Invested Capital (ROIC) | | | 1.58% | 1.01% | 2.14% | 5.55% | 5.59% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 1.66% | 1.06% | 2.31% | 6.16% | 6.34% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 2.43% | 1.55% | 3.40% | 8.81% | 9.58% | |