ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 127.00M | 162.00M | 216.00M | 57.00M | 191.00M | |
Receivables | | | 601.00M | 676.00M | 709.00M | 655.00M | 722.00M | |
Inventories | | | N/A | N/A | N/A | N/A | N/A | |
Other Current Assets | | | 317.00M | 311.00M | 346.00M | 326.00M | 267.00M | |
Total Current Assets | | | 1.04B | 1.15B | 1.36B | 1.04B | 1.18B | |
|
Non-Current Assets | |
---|
PPE Net | | | 2.18B | 2.11B | 1.79B | 1.81B | 1.81B | |
Investments And Advances | | | 1.02B | 1.04B | 715.00M | 47.00M | 56.00M | |
Goodwill | | | 12.39B | 12.39B | 15.21B | 3.25B | 3.15B | |
Intangibles | | | 10.16B | 10.19B | 10.31B | 3.05B | 3.19B | |
Other Non-Current Assets | | | 627.00M | 641.00M | 670.00M | 824.00M | 893.00M | |
Total Non-Current Assets | | | 26.38B | 26.37B | 28.70B | 8.98B | 9.09B | |
|
TOTAL ASSETS | | | 27.43B | 27.52B | 30.06B | 10.02B | 10.27B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 61.00M | 61.00M | 1.08B | 196.00M | 0.00 | |
Accrued Expenses | | | 72.00M | 172.00M | 174.00M | 215.00M | 222.00M | |
Accounts Payable | | | 1.15B | 1.28B | 1.30B | 1.25B | 1.30B | |
Other Current Liabilities | | | 1.19B | 1.21B | 1.40B | 1.32B | 1.46B | |
Total Current Liabilities | | | 2.48B | 2.73B | 3.95B | 2.98B | 2.98B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 10.40B | 10.31B | 10.07B | 9.26B | 8.83B | |
Deferred Taxes/Income | | | 2.20B | 2.22B | 2.41B | 565.00M | 478.00M | |
Other Non-Current Liabilities | | | 1.13B | 1.18B | 516.00M | 571.00M | 609.00M | |
Total Non-Current Liabilities | | | 13.73B | 13.72B | 16.03B | 10.39B | 9.92B | |
|
TOTAL LIABILITIES | | | 16.21B | 16.45B | 19.98B | 13.37B | 12.90B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 11.26B | 11.12B | 15.35B | -3.35B | -2.64B | |
Additional Paid In Capital | | | N/A | N/A | N/A | N/A | 0.00 | |
Minority Interest | | | N/A | N/A | 3.03B | N/A | N/A | |
Common Shares | | | 339.00K | 339.00K | 4.00M | 4.00M | 4.00M | |
Treasury Stock | | | -1.00M | -1.00M | N/A | 0.00 | -8.00M | |
Other Shareholders' Equity | | | -44.34M | -46.34M | -5.28B | -4.00M | 15.00M | |
Shares Outstanding | | | 312.00M | 313.00M | 0.00 | 3.89B | 3.97B | |
Tangible Book Value per Share | | | -36.33 | -36.76 | -22.69 | -2.48 | -2.26 | |
Total Shareholders' Equity | | | 11.21B | 11.07B | 10.08B | -3.35B | -2.63B | |
|
TOTAL LIABILITIES AND EQUITY | | | 27.43B | 27.52B | 30.06B | 10.02B | 10.27B | |
|
Statistics | |
---|
Debt/Equity | | | 0.93 | 0.93 | 1.00 | -2.76 | -3.36 | |
Current Ratio | | | 0.42 | 0.42 | 0.34 | 0.35 | 0.40 | |
Return On Assets (ROA) | | | -7.79% | -7.54% | 4.19% | 12.10% | 12.79% | |
Return On Equity (ROE) | | | -19.05% | -18.74% | 12.49% | N/A | N/A | |
Return On Invested Capital (ROIC) | | | 6.33% | 6.47% | 6.44% | 24.72% | 23.12% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 6.36% | 6.51% | 6.49% | 24.92% | 23.74% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 69.52% | 78.30% | 454.23% | 254.06% | 220.16% | |