| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 17.89B | 14.06B | 17.19B | 12.07B | 13.12B | |
| Insurance Receivables | | | N/A | N/A | N/A | N/A | N/A | |
| Marketable Securities | | | 2.43B | 2.62B | 2.46B | 2.32B | 1.54B | |
| Receivables | | | 18.11B | 19.71B | 15.53B | 13.27B | 12.24B | |
| Other Current Assets | | | 1.95B | 1.60B | 5.57B | 2.46B | 1.60B | |
| Total Current Assets | | | 40.37B | 38.00B | 40.76B | 30.13B | 28.50B | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 2.35B | 2.43B | 2.42B | 4.99B | 6.96B | |
| Investments And Advances | | | 17.04B | 17.43B | 16.29B | 14.68B | 14.04B | |
| Goodwill | | | 10.84B | 17.56B | 17.56B | 18.81B | 19.77B | |
| Intangibles | | | 4.53B | 5.41B | 6.10B | 6.91B | 7.82B | |
| Other Non-Current Assets | | | 1.62B | 1.62B | 1.52B | 1.35B | 1.28B | |
| Total Non-Current Assets | | | 36.38B | 44.45B | 43.88B | 46.74B | 49.88B | |
| |
| TOTAL ASSETS | | | 76.75B | 82.44B | 84.64B | 76.87B | 78.38B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 50.00M | 110.00M | 119.00M | 82.00M | 267.00M | |
| Accrued Expenses | | | 146.00M | 158.00M | 168.00M | 180.00M | 204.00M | |
| Accounts Payable | | | 13.63B | 13.02B | 16.25B | 9.35B | 8.29B | |
| Other Current Liabilities | | | 22.87B | 20.98B | 20.18B | 18.86B | 17.00B | |
| Total Current Liabilities | | | 36.70B | 34.26B | 36.72B | 28.46B | 25.77B | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 17.35B | 18.42B | 17.71B | 17.94B | 18.57B | |
| Deferred Taxes/Income | | | 833.00M | 684.00M | 641.00M | 615.00M | 1.41B | |
| Other Non-Current Liabilities | | | 1.81B | 2.57B | 3.62B | 5.62B | 5.61B | |
| Total Non-Current Liabilities | | | 20.10B | 21.77B | 22.09B | 24.35B | 25.82B | |
| |
| TOTAL LIABILITIES | | | 56.79B | 56.03B | 58.80B | 52.81B | 51.58B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 8.67B | 15.35B | 12.04B | 9.34B | 8.14B | |
| Additional Paid In Capital | | | 20.78B | 20.56B | 20.30B | 20.06B | 19.67B | |
| Minority Interest | | | 103.00M | 100.00M | 116.00M | 180.00M | 227.00M | |
| Common Shares | | | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | |
| Treasury Stock | | | -9.44B | -9.00B | -5.86B | -4.21B | -1.09B | |
| Other Shareholders' Equity | | | -58.00M | -504.00M | -652.00M | -1.13B | 77.00M | |
| Shares Outstanding | | | 491.76M | 495.91M | 534.48M | 550.75M | 582.48M | |
| Tangible Book Value per Share | | | 9.33 | 6.94 | 4.08 | -3.02 | -1.37 | |
| Total Shareholders' Equity | | | 19.95B | 26.41B | 25.84B | 24.06B | 26.80B | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 76.75B | 82.44B | 84.64B | 76.87B | 78.38B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.87 | 0.70 | 0.69 | 0.75 | 0.69 | |
| Current Ratio | | | 1.10 | 1.11 | 1.11 | 1.06 | 1.11 | |
| Return On Assets (ROA) | | | -8.70% | 4.01% | 3.19% | 1.56% | 1.72% | |
| Return On Equity (ROE) | | | -33.45% | 12.51% | 10.46% | 5.00% | 5.03% | |
| Return On Invested Capital (ROIC) | | | N/A | 5.11% | 5.64% | 5.96% | 4.97% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | N/A | 7.82% | 9.57% | 8.48% | 6.89% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | N/A | 28.86% | 58.63% | 34.79% | 25.26% | |