| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 1.08B | 872.64M | 1.69B | 536.28M | 866.80M | |
| Cash Equivalents | | | 971.69M | 948.64M | 675.09M | 1.04B | 600.00M | |
| Marketable Securities | | | 405.09M | 62.87M | N/A | N/A | N/A | |
| Receivables | | | 866.07M | 843.80M | 978.97M | 673.52M | 699.13M | |
| Inventories | | | 6.49M | 6.41M | 6.04M | 6.54M | 6.17M | |
| Other Current Assets | | | 9.43M | 68.89M | 32.80M | 31.51M | 0.00 | |
| Total Current Assets | | | 3.33B | 2.80B | 3.38B | 2.29B | 2.17B | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 12.13B | 12.01B | 12.04B | 12.13B | 12.41B | |
| Investments And Advances | | | 420.96M | 384.31M | 294.50M | 308.24M | 282.17M | |
| Goodwill | | | 1.87M | 1.87M | 1.87M | 1.87M | 1.87M | |
| Intangibles | | | 1.70B | 1.50B | 1.72B | 804.82M | 635.38M | |
| Other Non-Current Assets | | | 309.68M | 348.65M | 78.39M | 315.67M | 369.54M | |
| Total Non-Current Assets | | | 14.86B | 14.46B | 14.18B | 13.56B | 13.70B | |
| |
| TOTAL ASSETS | | | 18.19B | 17.26B | 17.56B | 15.85B | 15.87B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 762.12M | 1.24B | 1.68B | 619.45M | 1.66B | |
| Accrued Expenses | | | 74.13M | 84.39M | 60.95M | 82.51M | 57.33M | |
| Accounts Payable | | | 297.73M | 284.11M | 272.94M | 273.31M | 195.18M | |
| Other Current Liabilities | | | 638.23M | 625.88M | 644.66M | 570.80M | 574.40M | |
| Total Current Liabilities | | | 1.77B | 2.23B | 2.66B | 1.55B | 2.49B | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 6.50B | 5.76B | 6.57B | 6.99B | 7.04B | |
| Deferred Taxes/Income | | | 56.03M | 63.67M | 63.58M | 51.35M | 53.91M | |
| Other Non-Current Liabilities | | | 713.35M | 712.63M | 704.19M | 616.37M | 727.92M | |
| Total Non-Current Liabilities | | | 7.21B | 6.46B | 7.27B | 7.59B | 7.74B | |
| |
| TOTAL LIABILITIES | | | 8.99B | 8.70B | 9.93B | 9.13B | 10.23B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 6.87B | 6.21B | 5.10B | 4.19B | 3.29B | |
| Additional Paid In Capital | | | 1.10B | 1.10B | 1.10B | 1.10B | 1.10B | |
| Minority Interest | | | -51.88M | -68.19M | -69.19M | -75.15M | -88.12M | |
| Common Shares | | | 1.50B | 1.50B | 1.50B | 1.50B | 1.50B | |
| Other Shareholders' Equity | | | -246.07M | -228.25M | -64.08M | -60.11M | -231.53M | |
| Shares Outstanding | | | 1.50B | 1.50B | 1.50B | 1.50B | 1.50B | |
| Tangible Book Value per Share | | | 5.00 | 4.71 | 3.94 | 3.94 | 3.34 | |
| Total Shareholders' Equity | | | 9.21B | 8.56B | 7.63B | 6.72B | 5.65B | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 18.19B | 17.26B | 17.56B | 15.85B | 15.87B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.71 | 0.67 | 0.86 | 1.04 | 1.25 | |
| Current Ratio | | | 1.88 | 1.25 | 1.27 | 1.48 | 0.87 | |
| Return On Assets (ROA) | | | 11.74% | 11.20% | 9.29% | 5.69% | -3.00% | |
| Return On Equity (ROE) | | | 23.21% | 22.58% | 21.38% | 13.42% | -8.42% | |
| Return On Invested Capital (ROIC) | | | 13.86% | 13.51% | 10.80% | 6.88% | 0.43% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 15.12% | 14.49% | 11.31% | 7.41% | 0.45% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 17.05% | 16.23% | 12.87% | 7.89% | 0.48% | |