| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 1.67B | 1.11B | 1.26B | 1.32B | 2.43B | |
| Receivables | | | 9.82B | 8.10B | 7.65B | 6.25B | 6.84B | |
| Inventories | | | N/A | 0.00 | 0.00 | 193.00M | 96.00M | |
| Other Current Assets | | | 1.08B | 760.00M | 754.00M | 762.00M | 718.00M | |
| Total Current Assets | | | 12.57B | 9.97B | 9.67B | 8.53B | 10.08B | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 3.28B | 2.37B | 2.15B | 1.96B | 1.97B | |
| Investments And Advances | | | 1.02B | 1.44B | 1.37B | 1.32B | 1.20B | |
| Goodwill | | | 6.40B | 5.62B | 5.13B | 4.87B | 5.00B | |
| Intangibles | | | 2.43B | 2.30B | 2.08B | 2.19B | 2.41B | |
| Other Non-Current Assets | | | 2.65B | 2.52B | 2.00B | 1.46B | 1.24B | |
| Total Non-Current Assets | | | 15.99B | 14.41B | 12.88B | 11.98B | 11.99B | |
| |
| TOTAL ASSETS | | | 28.57B | 24.38B | 22.55B | 20.51B | 22.07B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 2.71B | 906.00M | 682.00M | 669.00M | 1.31B | |
| Current Portion Of LT Debt. | | | 124.00M | 79.00M | 45.00M | 461.00M | 38.00M | |
| Accrued Expenses | | | 3.06B | 3.31B | 3.26B | 3.38B | 3.47B | |
| Accounts Payable | | | 4.44B | 4.10B | 3.56B | 3.08B | 2.92B | |
| Other Current Liabilities | | | 821.00M | 886.00M | 697.00M | 654.00M | 688.00M | |
| Total Current Liabilities | | | 11.15B | 9.29B | 8.24B | 8.24B | 8.42B | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 4.46B | 3.37B | 2.88B | 1.14B | 1.61B | |
| Deferred Taxes/Income | | | 242.00M | 247.00M | 255.00M | 282.00M | 405.00M | |
| Other Non-Current Liabilities | | | 3.42B | 2.29B | 2.11B | 2.24B | 2.28B | |
| Total Non-Current Liabilities | | | 8.88B | 6.68B | 6.04B | 4.42B | 5.13B | |
| |
| TOTAL LIABILITIES | | | 20.03B | 15.97B | 14.28B | 12.66B | 13.54B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 9.77B | 9.57B | 9.19B | 8.83B | 8.37B | |
| Additional Paid In Capital | | | 44.00M | 0.00 | 0.00 | 0.00 | 799.00M | |
| Minority Interest | | | 758.00M | 781.00M | 800.00M | 752.00M | 831.00M | |
| Common Shares | | | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | |
| Other Shareholders' Equity | | | -1.28B | -1.16B | -924.00M | -983.00M | -641.00M | |
| Shares Outstanding | | | 297.56M | 302.05M | 304.89M | 311.00M | 333.00M | |
| Tangible Book Value per Share | | | -0.99 | 1.63 | 3.47 | 2.55 | 3.38 | |
| Total Shareholders' Equity | | | 8.54B | 8.41B | 8.27B | 7.85B | 8.53B | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 28.57B | 24.38B | 22.55B | 20.51B | 22.07B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.84 | 0.51 | 0.43 | 0.23 | 0.34 | |
| Current Ratio | | | 1.13 | 1.07 | 1.17 | 1.03 | 1.20 | |
| Return On Assets (ROA) | | | 4.30% | 3.97% | 4.37% | 6.86% | 8.32% | |
| Return On Equity (ROE) | | | 14.39% | 11.51% | 11.93% | 17.92% | 21.54% | |
| Return On Invested Capital (ROIC) | | | 6.76% | 7.89% | 6.02% | 8.48% | 8.66% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 7.37% | 8.48% | 6.57% | 9.44% | 10.34% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 14.13% | 18.12% | 13.85% | 24.05% | 25.26% | |