Balance Sheet
| Year Ending Dec 2020 (Update) | Year Ending Dec 2019 (Restated) | Year Ending Dec 2018 (Restated) | Year Ending Dec 2017 (Update) | |
|---|---|---|---|---|
| Cash & Equivalents | 840.00 | 400.00 | 890.00 | 2,181.00 |
| Short Term Investments | 724.00 | 1,195.00 | 1,404.00 | 289.00 |
| Cash and Short Term Investments | 1,564.00 | 1,595.00 | 2,294.00 | 2,470.00 |
| Accounts Receivable - Trade, Gross | 1,397.00 | 1,531.00 | 1,538.00 | 1,845.00 |
| Provision for Doubtful Accounts | 0.00 | 0.00 | 0.00 | -165.00 |
| Accounts Receivable - Trade, Net | 1,621.00 | 1,677.00 | 1,775.00 | 1,915.00 |
| Receivables - Other | 147.00 | 303.00 | 242.00 | 204.00 |
| Total Receivables, Net | 1,768.00 | 1,980.00 | 2,017.00 | 2,119.00 |
| Total Inventory | 73.00 | 96.00 | 97.00 | 125.00 |
| Prepaid Expenses | 31.00 | 39.00 | 42.00 | 66.00 |
| Discontinued Operations - Current Asset | 10.00 | 43.00 | 0.00 | 0.00 |
| Other Current Assets | 0.00 | 0.00 | 0.00 | 43.00 |
| Other Current Assets, Total | 10.00 | 43.00 | 0.00 | 43.00 |
| Total Current Assets | 3,446.00 | 3,753.00 | 4,450.00 | 4,823.00 |
| Land/Improvements - Gross | 1,311.00 | 1,280.00 | 1,449.00 | 1,461.00 |
| Machinery/Equipment - Gross | 21,557.00 | 20,864.00 | 20,323.00 | 19,670.00 |
| Other Property/Plant/Equipment - Gross | 3,423.00 | 2,783.00 | 2,674.00 | 799.00 |
| Property/Plant/Equipment, Total - Gross | 26,291.00 | 24,927.00 | 24,446.00 | 21,930.00 |
| Accumulated Depreciation, Total | -18,356.00 | -17,580.00 | -16,728.00 | -15,132.00 |
| Property/Plant/Equipment, Total - Net | 7,935.00 | 7,347.00 | 7,718.00 | 6,798.00 |
| Goodwill - Gross | 1,421.00 | 1,431.00 | 1,431.00 | 1,431.00 |
| Accumulated Goodwill Amortization | -1,080.00 | -1,090.00 | -133.00 | -93.00 |
| Goodwill, Net | 341.00 | 341.00 | 1,298.00 | 1,338.00 |
| Intangibles - Gross | 4,198.00 | 4,050.00 | 3,877.00 | 4,113.00 |
| Accumulated Intangible Amortization | -3,543.00 | -3,416.00 | -3,196.00 | -2,229.00 |
| Intangibles, Net | 655.00 | 634.00 | 681.00 | 1,884.00 |
| LT Investment - Affiliate Companies | 0.00 | 0.00 | 0.00 | 0.00 |
| LT Investments - Other | 0.00 | 0.00 | 58.00 | 0.00 |
| Long Term Investments | 0.00 | 0.00 | 58.00 | 0.00 |
| Note Receivable - Long Term | 514.00 | 477.00 | 470.00 | 493.00 |
| Deferred Charges | 242.00 | 358.00 | 468.00 | 494.00 |
| Deferred Income Tax - Long Term Asset | 108.00 | 81.00 | 1,205.00 | 1,019.00 |
| Other Long Term Assets, Total | 350.00 | 439.00 | 1,673.00 | 1,513.00 |
| Total Assets | 13,241.00 | 12,991.00 | 16,348.00 | 16,849.00 |
| Payable/Accrued | 940.00 | 927.00 | 1,017.00 | 1,062.00 |
| Accrued Expenses | 506.00 | 684.00 | 616.00 | 320.00 |
| Notes Payable/Short Term Debt | 0.00 | 0.00 | 0.00 | 0.00 |
| Current Portion of Long Term Debt/Capital Leases | 1,201.00 | 1,423.00 | 1,987.00 | 1,632.00 |
| Dividends Payable | 0.00 | 0.00 | 0.00 | 0.00 |
| Customer Advances | 168.00 | 136.00 | 290.00 | 90.00 |
| Income Taxes Payable | 0.00 | 0.00 | 0.00 | 152.00 |
| Other Payables | 576.00 | 466.00 | 470.00 | 453.00 |
| Other Current Liabilities | 168.00 | 180.00 | 218.00 | 148.00 |
| Other Current liabilities, Total | 912.00 | 782.00 | 978.00 | 843.00 |
| Total Current Liabilities | 3,559.00 | 3,816.00 | 4,598.00 | 3,857.00 |
| Long Term Debt | 7,614.00 | 8,551.00 | 9,637.00 | 10,229.00 |
| Capital Lease Obligations | 1,492.00 | 969.00 | 1,106.00 | 0.00 |
| Total Long Term Debt | 9,106.00 | 9,520.00 | 10,743.00 | 10,229.00 |
| Total Debt | 10,307.00 | 10,943.00 | 12,730.00 | 11,861.00 |
| Deferred Income Tax - Long Term Liability | 32.00 | 43.00 | 56.00 | 73.00 |
| Deferred Income Tax | 32.00 | 43.00 | 56.00 | 73.00 |
| Minority Interest | 0.00 | 0.00 | 0.00 | 0.00 |
| Reserves | 52.00 | 49.00 | 38.00 | 40.00 |
| Pension Benefits - Underfunded | 335.00 | 356.00 | 445.00 | 272.00 |
| Other Long Term Liabilities | 307.00 | 139.00 | 174.00 | 234.00 |
| Other Liabilities, Total | 694.00 | 544.00 | 657.00 | 546.00 |
| Total Liabilities | 13,391.00 | 13,923.00 | 16,054.00 | 14,705.00 |
| Common Stock | 3,878.00 | 3,878.00 | 3,878.00 | 3,878.00 |
| Common Stock, Total | 3,878.00 | 3,878.00 | 3,878.00 | 3,878.00 |
| Additional Paid-In Capital | 384.00 | 384.00 | 384.00 | 384.00 |
| Retained Earnings (Accumulated Deficit) | -4,349.00 | -5,136.00 | -3,909.00 | -2,033.00 |
| Other Equity | -63.00 | -58.00 | -59.00 | -85.00 |
| Other Equity, Total | -63.00 | -58.00 | -59.00 | -85.00 |
| Total Equity | -150.00 | -932.00 | 294.00 | 2,144.00 |
| Total Liabilities & Shareholders' Equity | 13,241.00 | 12,991.00 | 16,348.00 | 16,849.00 |
| Shares Outstanding – Common Stock Primary Issue | 2,765.49 | 2,765.49 | 2,765.49 | 2,765.49 |
| Total Common Shares Outstanding | 2,765.49 | 2,765.49 | 2,765.49 | 2,765.49 |
| Treasury Shares – Common Primary Issue | 0.00 | 0.00 | 0.00 | 0.00 |
| Employees | 5,408.00 | 5,256.00 | 5,638.00 | 5,582.00 |
| Accumulated Goodwill Amortization | 1,080.00 | 1,090.00 | 133.00 | 93.00 |
| Accumulated Intangible Amortization | 3,543.00 | 3,416.00 | 3,196.00 | 2,229.00 |
| Deferred Revenue - Current | 168.00 | 136.00 | 290.00 | 90.00 |
| Total Current Assets less Inventory | 3,373.00 | 3,657.00 | 4,353.00 | 4,698.00 |
| Quick Ratio | 0.95 | 0.96 | 0.95 | 1.22 |
| Current Ratio | 0.97 | 0.98 | 0.97 | 1.25 |
| Net Debt | 8,743.00 | 9,348.00 | 10,436.00 | 9,391.00 |
| Tangible Book Value | -1,146.00 | -1,907.00 | -1,685.00 | -1,078.00 |
| Tangible Book Value per Share | -0.41 | -0.69 | -0.61 | -0.39 |
| Total Long Term Debt, Supplemental | 0.00 | 0.00 | 0.00 | 0.00 |
| Long Term Debt Maturing within 1 Year | 0.00 | 0.00 | 0.00 | 0.00 |
| Long Term Debt Maturing in Year 6 & Beyond | 0.00 | 0.00 | 0.00 | 0.00 |
| Total Operating Leases | 0.00 | 0.00 | 0.00 | 1,020.00 |
| Operating Lease Payments Due in Year 1 | 0.00 | 0.00 | 0.00 | 310.00 |
| Operating Lease Payments Due in Year 2 | 0.00 | 0.00 | 0.00 | 287.00 |
| Operating Lease Payments Due in Year 3 | 0.00 | 0.00 | 0.00 | 213.00 |
| Operating Lease Payments Due in Year 4 | 0.00 | 0.00 | 0.00 | 86.00 |
| Operating Lease Payments Due in Year 5 | 0.00 | 0.00 | 0.00 | 50.00 |
| Operating Lease Payments Due in 2-3 Years | 0.00 | 0.00 | 0.00 | 500.00 |
| Operating Lease Payments Due in 4-5 Years | 0.00 | 0.00 | 0.00 | 136.00 |
| Standardized Operating Lease Payments Due in Year 6 and Beyond | 0.00 | 0.00 | 0.00 | 74.00 |
| Pension Obligation - Domestic | 214.00 | 0.00 | 0.00 | 224.00 |
| Plan Assets - Domestic | 156.00 | 0.00 | 0.00 | 167.00 |
| Funded Status - Domestic | -58.00 | 0.00 | 0.00 | -57.00 |
| Total Funded Status | -58.00 | 0.00 | 0.00 | -57.00 |
| Discount Rate - Domestic | 0.00 | 0.00 | 0.00 | 3.30 |
| Total Plan Obligations | 214.00 | 0.00 | 0.00 | 224.00 |
| Total Plan Assets | 156.00 | 0.00 | 0.00 | 167.00 |
Copyright Refinitiv
In millions of USD (except for per share items)