| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | N/A | N/A | N/A | 2.02B | 1.32B | |
| Cash Equivalents | | | 1.29B | N/A | N/A | 1.87B | 1.07B | |
| Receivables | | | 288.00M | 238.00M | 455.00M | 453.00M | 351.00M | |
| Inventories | | | 7.00M | 8.00M | 19.00M | 37.00M | 33.00M | |
| Other Current Assets | | | 108.00M | 1.21B | 203.00M | 287.00M | 413.00M | |
| Total Current Assets | | | 1.70B | 2.60B | 2.33B | 2.65B | 1.86B | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 240.00M | 279.00M | 440.00M | 533.00M | 539.00M | |
| Investments And Advances | | | N/A | N/A | N/A | 0.00 | 1.52B | |
| Goodwill | | | 2.72B | 2.77B | 2.81B | 3.93B | 8.29B | |
| Intangibles | | | 2.29B | 2.41B | 4.49B | 5.22B | 5.53B | |
| Other Non-Current Assets | | | 75.00M | 54.00M | 78.00M | 67.00M | 82.00M | |
| Total Non-Current Assets | | | 5.33B | 5.52B | 7.84B | 9.74B | 15.96B | |
| |
| TOTAL ASSETS | | | 7.03B | 8.13B | 10.17B | 12.39B | 17.83B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 938.00M | 644.00M | 323.00M | 68.00M | 64.00M | |
| Accrued Expenses | | | N/A | 248.00M | 207.00M | 219.00M | 191.00M | |
| Accounts Payable | | | 803.00M | 232.00M | 500.00M | 479.00M | 484.00M | |
| Other Current Liabilities | | | 61.00M | 1.11B | 520.00M | 642.00M | 502.00M | |
| Total Current Liabilities | | | 1.80B | 2.35B | 1.55B | 1.41B | 1.24B | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 614.00M | 919.00M | 2.04B | 2.31B | 2.55B | |
| Deferred Taxes/Income | | | 392.00M | 406.00M | 522.00M | 750.00M | 910.00M | |
| Other Non-Current Liabilities | | | 9.00M | 11.00M | 27.00M | 24.00M | 81.00M | |
| Total Non-Current Liabilities | | | 1.01B | 1.33B | 2.58B | 3.08B | 3.54B | |
| |
| TOTAL LIABILITIES | | | 2.82B | 3.68B | 4.13B | 4.49B | 4.78B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -9.62B | -10.09B | -8.46B | -6.63B | -980.00M | |
| Additional Paid In Capital | | | 13.65B | 13.79B | 13.94B | 13.80B | 13.65B | |
| Minority Interest | | | 0.00 | -9.00M | -7.00M | -8.00M | -8.00M | |
| Common Shares | | | 8.00M | 8.00M | 9.00M | 9.00M | 9.00M | |
| Treasury Stock | | | -116.00M | -148.00M | -192.00M | N/A | N/A | |
| Other Shareholders' Equity | | | 287.00M | 887.00M | 756.00M | 718.00M | 373.00M | |
| Shares Outstanding | | | 199.72M | 198.00M | 206.00M | 215.09M | 211.93M | |
| Tangible Book Value per Share | | | -4.03 | -3.68 | -6.11 | -5.76 | -3.66 | |
| Total Shareholders' Equity | | | 4.21B | 4.45B | 6.04B | 7.90B | 13.05B | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 7.03B | 8.13B | 10.17B | 12.39B | 17.83B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.15 | 0.21 | 0.34 | 0.29 | 0.20 | |
| Current Ratio | | | 0.94 | 1.11 | 1.50 | 1.88 | 1.50 | |
| Return On Assets (ROA) | | | -10.95% | -20.21% | -18.15% | -45.74% | -5.78% | |
| Return On Equity (ROE) | | | -18.27% | -36.91% | -30.55% | -71.71% | -7.90% | |