| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 5.17B | 5.10B | 3.59B | 4.00B | 3.48B | |
| Insurance Receivables | | | N/A | N/A | N/A | 10.75B | 8.96B | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 933.00M | 1.00B | 1.02B | 981.00M | 980.00M | |
| Investments And Advances | | | 145.92B | 136.44B | 128.79B | 137.53B | 129.57B | |
| Goodwill | | | 1.59B | 1.61B | 1.02B | 1.03B | 1.04B | |
| Intangibles | | | 693.00M | 782.00M | 452.00M | 890.00M | 839.00M | |
| Other Non-Current Assets | | | 1.26B | 1.38B | 1.76B | 1.24B | 354.00M | |
| |
| TOTAL ASSETS | | | 180.42B | 168.53B | 158.48B | 197.52B | 181.03B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 3.88B | 3.40B | 4.06B | 2.43B | 2.28B | |
| Accrued Expenses | | | 1.20B | 1.63B | 1.27B | 2.66B | 2.65B | |
| Accounts Payable | | | 124.00M | 132.00M | 97.00M | 205.00M | 173.00M | |
| Other Current Liabilities | | | 995.00M | 512.00M | 349.00M | 299.00M | 327.00M | |
| Total Current Liabilities | | | 6.20B | 5.67B | 5.77B | 5.60B | 5.43B | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 4.91B | 5.71B | 5.48B | 5.22B | 3.91B | |
| Deferred Taxes/Income | | | 2.01B | 2.27B | 2.30B | 2.51B | 2.50B | |
| Other Non-Current Liabilities | | | 6.59B | 5.10B | 5.63B | 8.80B | 7.86B | |
| Total Non-Current Liabilities | | | 162.56B | 152.41B | 144.06B | 181.15B | 165.24B | |
| |
| TOTAL LIABILITIES | | | 168.76B | 158.08B | 149.84B | 186.75B | 170.67B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 15.66B | 14.82B | 15.92B | 5.43B | 4.08B | |
| Additional Paid In Capital | | | 1.69B | 1.69B | 1.39B | 1.39B | N/A | |
| Minority Interest | | | 6.83B | 6.35B | 5.69B | 7.17B | 6.73B | |
| Common Shares | | | 323.00M | 323.00M | 317.00M | 316.00M | 316.00M | |
| Other Shareholders' Equity | | | -503.00M | -487.00M | -410.00M | -262.00M | -458.00M | |
| Shares Outstanding | | | 258.23M | 258.23M | 253.35M | 253.10M | 252.80M | |
| Tangible Book Value per Share | | | 36.31 | 31.19 | 28.29 | 35.00 | 33.58 | |
| Total Shareholders' Equity | | | 11.66B | 10.45B | 8.64B | 10.78B | 10.37B | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 180.42B | 168.53B | 158.48B | 197.52B | 181.03B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.75 | 0.87 | 1.10 | 0.71 | 0.60 | |
| Return On Assets (ROA) | | | 1.10% | 0.94% | 0.45% | 0.51% | 0.36% | |
| Return On Equity (ROE) | | | 16.95% | 15.13% | 8.17% | 9.38% | 6.25% | |
| Return On Invested Capital (ROIC) | | | 2.37% | 1.83% | 1.42% | 0.93% | 0.73% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 2.37% | 1.83% | 1.42% | 0.93% | 0.73% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 2.40% | 1.86% | 1.43% | 0.94% | 0.73% | |