| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 222.00M | 337.00M | 348.00M | 1.13B | 947.00M | |
| Marketable Securities | | | 108.00M | 273.00M | 151.00M | 709.00M | 272.00M | |
| Receivables | | | 765.00M | 767.00M | 807.00M | 1.59B | 651.00M | |
| Inventories | | | 135.00M | 134.00M | 157.00M | 157.00M | 167.00M | |
| Other Current Assets | | | 213.00M | 262.00M | 117.00M | 125.00M | 160.00M | |
| Total Current Assets | | | 1.44B | 1.77B | 1.58B | 3.71B | 2.20B | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 5.91B | 6.14B | 5.83B | 5.68B | 5.42B | |
| Investments And Advances | | | 277.00M | 252.00M | 190.00M | 290.00M | 252.00M | |
| Goodwill | | | 516.00M | 517.00M | 464.00M | 464.00M | 463.00M | |
| Intangibles | | | 265.00M | 281.00M | 223.00M | 252.00M | 256.00M | |
| Other Non-Current Assets | | | 236.00M | 207.00M | 200.00M | 210.00M | 458.00M | |
| Total Non-Current Assets | | | 7.50B | 7.73B | 7.08B | 7.03B | 7.03B | |
| |
| TOTAL ASSETS | | | 8.94B | 9.50B | 8.66B | 10.74B | 9.23B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 1.00M | 3.00M | 16.00M | 0.00 | |
| Current Portion Of LT Debt. | | | 918.00M | 1.32B | 532.00M | 178.00M | 844.00M | |
| Accrued Expenses | | | 23.00M | 17.00M | N/A | N/A | N/A | |
| Accounts Payable | | | 498.00M | 694.00M | 797.00M | 1.35B | 689.00M | |
| Other Current Liabilities | | | 389.00M | 535.00M | 410.00M | 1.35B | 398.00M | |
| Total Current Liabilities | | | 1.83B | 2.57B | 1.74B | 2.89B | 1.93B | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 3.59B | 3.24B | 3.68B | 4.21B | 3.16B | |
| Deferred Taxes/Income | | | 437.00M | 470.00M | 386.00M | 352.00M | 354.00M | |
| Other Non-Current Liabilities | | | 1.42B | 1.38B | 1.19B | 1.30B | 1.19B | |
| Total Non-Current Liabilities | | | 5.53B | 5.18B | 5.38B | 6.74B | 5.71B | |
| |
| TOTAL LIABILITIES | | | 7.36B | 7.75B | 7.12B | 9.63B | 7.64B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -2.55B | -2.46B | -2.57B | -2.51B | -2.45B | |
| Additional Paid In Capital | | | 35.00M | 42.00M | 41.00M | 41.00M | 46.00M | |
| Minority Interest | | | 84.00M | 97.00M | 127.00M | 879.00M | 1.01B | |
| Common Shares | | | 4.11B | 4.12B | 4.23B | 3.81B | 3.84B | |
| Other Shareholders' Equity | | | -17.00M | 41.00M | -164.00M | -222.00M | 146.00M | |
| Shares Outstanding | | | 296.40M | 297.50M | 306.90M | 268.10M | 271.00M | |
| Tangible Book Value per Share | | | -0.49 | 0.02 | -0.30 | -2.04 | -0.29 | |
| Total Shareholders' Equity | | | 1.58B | 1.75B | 1.54B | 1.11B | 1.58B | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 8.94B | 9.50B | 8.66B | 10.74B | 9.23B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 2.28 | 1.85 | 2.39 | 3.81 | 2.00 | |
| Current Ratio | | | 0.79 | 0.69 | 0.91 | 1.29 | 1.14 | |
| Return On Assets (ROA) | | | -1.87% | 1.86% | 7.44% | 0.04% | -6.24% | |
| Return On Equity (ROE) | | | -10.58% | 10.14% | 41.90% | 0.36% | -36.41% | |
| Return On Invested Capital (ROIC) | | | 3.34% | 7.81% | 12.44% | 5.67% | 4.64% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 3.50% | 8.57% | 13.41% | 7.41% | 5.57% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 3.96% | 9.81% | 15.01% | 8.41% | 6.31% | |