| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 532.00M | 694.00M | 641.00M | 584.00M | 499.00M | |
| Receivables | | | 1.34B | 1.25B | 1.12B | 984.00M | 839.00M | |
| Inventories | | | 62.00M | 99.00M | 126.00M | 108.00M | 99.00M | |
| Other Current Assets | | | 836.00M | 595.00M | 515.00M | 463.00M | 459.00M | |
| Total Current Assets | | | 2.77B | 2.64B | 2.40B | 2.14B | 1.90B | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 630.00M | 706.00M | 703.00M | 641.00M | 632.00M | |
| Goodwill | | | 2.06B | 2.02B | 1.99B | 1.92B | 1.83B | |
| Intangibles | | | 2.88B | 2.51B | 2.50B | 2.38B | 2.17B | |
| Other Non-Current Assets | | | 1.49B | 1.27B | 945.00M | 744.00M | 682.00M | |
| Total Non-Current Assets | | | 7.06B | 6.51B | 6.14B | 5.69B | 5.32B | |
| |
| TOTAL ASSETS | | | 9.83B | 9.15B | 8.54B | 7.83B | 7.21B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | N/A | N/A | N/A | N/A | N/A | |
| Accrued Expenses | | | 3.48B | 3.25B | 2.81B | 2.43B | 2.40B | |
| Accounts Payable | | | 257.00M | 289.00M | 300.00M | 268.00M | 302.00M | |
| Other Current Liabilities | | | 464.00M | 356.00M | 428.00M | 668.00M | 450.00M | |
| Total Current Liabilities | | | 4.20B | 3.90B | 3.54B | 3.37B | 3.15B | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 4.37B | 4.01B | 3.96B | 3.73B | 3.35B | |
| Deferred Taxes/Income | | | 164.00M | 195.00M | 216.00M | 220.00M | 207.00M | |
| Other Non-Current Liabilities | | | 342.00M | 374.00M | 396.00M | 340.00M | 462.00M | |
| Total Non-Current Liabilities | | | 4.98B | 4.74B | 4.70B | 4.31B | 4.03B | |
| |
| TOTAL LIABILITIES | | | 9.18B | 8.64B | 8.24B | 7.68B | 7.18B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -1.33B | -1.31B | -1.39B | -1.48B | -1.71B | |
| Additional Paid In Capital | | | 2.17B | 2.08B | 2.02B | 1.98B | 1.94B | |
| Minority Interest | | | 110.00M | 157.00M | 123.00M | 16.00M | 15.00M | |
| Common Shares | | | 1.15M | 1.14M | 1.10M | 1.10M | 1.00M | |
| Other Shareholders' Equity | | | -189.15M | -247.14M | -322.10M | -347.10M | -202.00M | |
| Shares Outstanding | | | 522.40M | 517.94M | 516.00M | 514.80M | 514.40M | |
| Tangible Book Value per Share | | | -8.22 | -7.75 | -8.12 | -8.07 | -7.72 | |
| Total Shareholders' Equity | | | 647.00M | 518.00M | 307.00M | 152.00M | 31.00M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 9.83B | 9.15B | 8.54B | 7.83B | 7.21B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 6.75 | 7.75 | 12.91 | 24.55 | 107.94 | |
| Current Ratio | | | 0.66 | 0.68 | 0.68 | 0.64 | 0.60 | |
| Return On Assets (ROA) | | | 3.67% | 4.69% | 4.96% | 6.95% | 4.16% | |
| Return On Equity (ROE) | | | 55.80% | 82.82% | 138.11% | 357.89% | 967.74% | |
| Return On Invested Capital (ROIC) | | | 12.78% | 14.27% | 12.22% | 12.41% | 11.63% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 14.12% | 16.44% | 14.01% | 14.28% | 13.25% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 461.16% | 2345.05% | N/A | N/A | N/A | |