| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 660.10M | 706.60M | 1.07B | 1.62B | 1.86B | |
| Receivables | | | 231.00M | 256.80M | 319.00M | 246.00M | 195.00M | |
| Other Current Assets | | | 196.60M | 191.00M | 268.20M | 143.00M | 164.00M | |
| Total Current Assets | | | 1.09B | 1.15B | 1.66B | 2.01B | 2.22B | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 9.62B | 9.70B | 9.82B | 10.62B | 9.44B | |
| Investments And Advances | | | 80.40M | 86.20M | 84.90M | 249.00M | 255.00M | |
| Goodwill | | | 1.78B | 2.56B | 2.70B | 2.69B | 2.82B | |
| Intangibles | | | 1.51B | 1.53B | 1.62B | 1.74B | 1.87B | |
| Other Non-Current Assets | | | 227.40M | 232.00M | 187.30M | 193.00M | 263.00M | |
| Total Non-Current Assets | | | 13.22B | 14.11B | 14.41B | 15.49B | 14.65B | |
| |
| TOTAL ASSETS | | | 14.31B | 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. | | | 132.40M | 134.90M | 129.20M | 236.00M | 149.00M | |
| Accrued Expenses | | | 1.24B | 921.30M | 942.00M | 679.00M | 730.00M | |
| Accounts Payable | | | 69.70M | 50.80M | 36.60M | 40.00M | 53.00M | |
| Other Current Liabilities | | | N/A | 308.10M | 382.20M | 204.00M | 201.00M | |
| Total Current Liabilities | | | 1.44B | 1.42B | 1.49B | 1.16B | 1.13B | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 7.13B | 7.14B | 7.17B | 11.63B | 7.00B | |
| Deferred Taxes/Income | | | 117.30M | 61.00M | 117.60M | 34.00M | 189.00M | |
| Other Non-Current Liabilities | | | 3.66B | 3.79B | 4.09B | 1.09B | 4.45B | |
| Total Non-Current Liabilities | | | 10.91B | 10.98B | 11.37B | 12.74B | 11.64B | |
| |
| TOTAL LIABILITIES | | | 12.35B | 12.40B | 12.86B | 13.90B | 12.77B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -1.42B | -647.00M | -335.50M | 155.00M | -87.00M | |
| Additional Paid In Capital | | | 4.63B | 4.54B | 4.44B | 4.22B | 4.24B | |
| Minority Interest | | | -6.00M | -4.30M | -2.50M | -1.00M | -1.00M | |
| Common Shares | | | 1.80M | 1.80M | 1.80M | 21.00M | 28.00M | |
| Treasury Stock | | | -1.05B | -779.50M | -779.50M | -630.00M | -28.00M | |
| Other Shareholders' Equity | | | -201.20M | -255.00M | -121.30M | -169.00M | -54.00M | |
| Shares Outstanding | | | 137.72M | 152.23M | 151.55M | 153.00M | 170.00M | |
| Tangible Book Value per Share | | | -9.67 | -8.08 | -7.33 | -5.56 | -3.67 | |
| Total Shareholders' Equity | | | 1.96B | 2.86B | 3.20B | 3.60B | 4.10B | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 14.31B | 15.26B | 16.06B | 17.50B | 16.87B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 3.64 | 2.49 | 2.24 | 3.23 | 1.71 | |
| Current Ratio | | | 0.75 | 0.82 | 1.11 | 1.74 | 1.96 | |
| Return On Assets (ROA) | | | -6.31% | -2.04% | -3.05% | 1.26% | 2.48% | |
| Return On Equity (ROE) | | | -46.13% | -10.88% | -15.30% | 6.15% | 10.22% | |
| Return On Invested Capital (ROIC) | | | 1.62% | 1.01% | 2.14% | 5.55% | 5.59% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 1.70% | 1.07% | 2.31% | 6.16% | 6.34% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 2.33% | 1.55% | 3.40% | 8.81% | 9.58% | |