Académique Documents
Professionnel Documents
Culture Documents
Operating Expenses:
System Operating Expenses 838.9 956.3 1,075.8
System Operating Exp./Service Revenue 20.0% 20.0% 20.0%
444.1 475.2
7.5% 7.5%
1,183.4 1,266.3
20.0% 20.0%
1,065.8 1,140.4
240.0% 240.0%
2,544.5 2,722.6
40.0% 40.0%
922.4 952.9
14.50% 14.00%
40.0% 40.0%
41.67x 41.67x
154.36x 154.36x
1.38% 1.38%
35.54x 35.54x
14.01x 14.01x
6.85x 6.85x
970.1 1,055.0
15.3% 15.5%
736 788
190 204
Operating Results: 2005 2006 2007
Service Revenue 2,827.0 3,214.4 3,679.2
Plus: Equipment Sales 203.7 258.7 267.0
Total Revenue 3,030.8 3,473.2 3,946.3
Less: System Operating Expenses 604.1 639.7 717.1
Less: Cost of Equipment Sold 511.9 568.9 640.2
Less: Selling, General & Administrative 1,217.7 1,399.6 1,555.6
EBITDA 697.0 865.0 1,033.3
Less: Depreciation & Amortization 490.1 555.5 582.3
EBIT 206.9 309.5 451.1
Less: Interest Expense 84.9 93.7 84.7
Plus: Equity in Earnings of Affiliates 66.7 93.1 90.0
Plus: Gains (Losses) on Investments 18.1 50.8 83.1
Plus: Other Income 54.5 (46.6) 7.0
EBT 261.3 313.1 546.5
Less: Taxes 95.9 120.6 216.7
Income Before Minority Interest 165.5 192.5 329.8
Less: Minority Interest 10.5 13.0 15.1
Net Income 155.0 179.5 314.7
Assets: 2005 2006 2007
Cash & Cash Equivalents 29.0 32.9 204.5
Marketable Securities 0.0 249.0 16.4
Accounts Receivable 362.4 407.4 435.5
Inventory 92.7 117.2 101.0
Prepaid Expenses 32.1 35.0 41.6
Deferred Taxes 8.2 0.0 18.6
Other Current Assets 15.5 13.4 16.2
Total Current Assets 539.9 854.9 833.8
1,254.91