| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 394.00M | 462.00M | 408.00M | 576.00M | 609.00M | |
| Cash Equivalents | | | 297.00M | 544.00M | 438.00M | 174.00M | 1.28B | |
| Marketable Securities | | | N/A | N/A | N/A | 0.00 | 4.00M | |
| Receivables | | | 309.00M | 262.00M | 338.00M | 307.00M | 182.00M | |
| Other Current Assets | | | 289.00M | 176.00M | 174.00M | 176.00M | 187.00M | |
| Total Current Assets | | | 1.29B | 1.44B | 1.36B | 1.23B | 2.26B | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 68.00M | 109.00M | 117.00M | 119.00M | 134.00M | |
| Investments And Advances | | | N/A | 109.00M | 136.00M | 176.00M | 178.00M | |
| Goodwill | | | 10.83B | 10.24B | 10.21B | 10.22B | 2.87B | |
| Intangibles | | | 2.38B | 2.27B | 2.64B | 3.10B | 1.02B | |
| Other Non-Current Assets | | | 1.49B | 1.26B | 1.32B | 436.00M | 450.00M | |
| Total Non-Current Assets | | | 14.76B | 14.05B | 14.44B | 14.71B | 4.68B | |
| |
| TOTAL ASSETS | | | 16.05B | 15.49B | 15.79B | 15.95B | 6.94B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 280.00M | 291.00M | 175.00M | 233.00M | 1.00B | |
| Accrued Expenses | | | 98.00M | 161.00M | 396.00M | 659.00M | 629.00M | |
| Accounts Payable | | | 81.00M | 94.00M | 66.00M | 77.00M | 63.00M | |
| Other Current Liabilities | | | 2.09B | 2.31B | 2.09B | 1.88B | 1.37B | |
| Total Current Liabilities | | | 2.55B | 2.85B | 2.73B | 2.85B | 3.06B | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 8.42B | 7.97B | 8.43B | 9.53B | 2.74B | |
| Deferred Taxes/Income | | | 229.00M | 222.00M | 261.00M | 395.00M | 75.00M | |
| Other Non-Current Liabilities | | | 2.39B | 2.19B | 2.24B | 974.00M | 1.16B | |
| Total Non-Current Liabilities | | | 11.04B | 10.38B | 10.93B | 10.90B | 3.97B | |
| |
| TOTAL LIABILITIES | | | 13.59B | 13.23B | 13.65B | 13.75B | 7.04B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 217.00M | 236.00M | -98.00M | -585.00M | -1.94B | |
| Additional Paid In Capital | | | N/A | N/A | N/A | 2.79B | 1.84B | |
| Minority Interest | | | N/A | N/A | N/A | N/A | N/A | |
| Common Shares | | | 2.24B | 2.07B | 2.23B | 6.00M | 6.00M | |
| Other Shareholders' Equity | | | 3.00M | -36.00M | -5.00M | 47.00M | -16.00M | |
| Shares Outstanding | | | 617.00M | 617.00M | 623.00M | 640.00M | 582.00M | |
| Tangible Book Value per Share | | | -17.42 | -16.59 | -17.19 | -17.37 | -6.85 | |
| Total Shareholders' Equity | | | 2.46B | 2.27B | 2.14B | 2.20B | -93.00M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 16.05B | 15.49B | 15.79B | 15.95B | 6.94B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 3.43 | 3.51 | 3.94 | 4.33 | -29.42 | |
| Current Ratio | | | 0.51 | 0.51 | 0.50 | 0.43 | 0.74 | |
| Return On Assets (ROA) | | | 3.55% | 4.15% | 3.84% | 8.46% | 12.04% | |
| Return On Equity (ROE) | | | 23.20% | 28.34% | 28.36% | 61.32% | N/A | |
| Return On Invested Capital (ROIC) | | | 7.86% | 8.01% | 5.58% | 6.18% | 16.69% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 8.03% | 8.37% | 5.77% | 6.27% | 24.94% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | N/A | N/A | N/A | N/A | N/A | |