| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 752.60M | 958.74M | 209.48M | 307.82M | 98.12M | |
| Cash Equivalents | | | 12.78B | 15.94B | 14.45B | 12.99B | 16.08B | |
| Marketable Securities | | | 2.72B | 3.27B | 3.41B | 2.51B | 4.37B | |
| Receivables | | | 6.01B | 5.61B | 5.22B | 5.89B | 4.04B | |
| Inventories | | | 2.10B | 2.07B | 1.79B | 1.87B | 1.15B | |
| Other Current Assets | | | 2.52B | 2.92B | 3.53B | 2.01B | 1.55B | |
| Total Current Assets | | | 26.88B | 30.77B | 28.61B | 25.58B | 27.29B | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 34.98B | 34.09B | 31.81B | 28.08B | 25.30B | |
| Investments And Advances | | | 28.19B | 38.67B | 45.77B | 48.11B | 15.99B | |
| Goodwill | | | 1.73B | 1.59B | 1.39B | 1.46B | 1.13B | |
| Intangibles | | | 24.74B | 24.75B | 21.26B | 20.66B | 16.65B | |
| Other Non-Current Assets | | | 7.57B | 9.33B | 9.26B | 8.69B | 8.75B | |
| Total Non-Current Assets | | | 99.15B | 110.49B | 111.26B | 108.91B | 70.55B | |
| |
| TOTAL ASSETS | | | 126.04B | 141.27B | 139.87B | 134.48B | 97.84B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 4.89B | 5.41B | 5.62B | 5.09B | 4.65B | |
| Accrued Expenses | | | 1.19B | 1.43B | 1.50B | 1.42B | 1.09B | |
| Accounts Payable | | | 4.06B | 5.17B | 3.92B | 4.32B | 3.25B | |
| Other Current Liabilities | | | 4.58B | 5.90B | 5.12B | 4.97B | 3.97B | |
| Total Current Liabilities | | | 14.72B | 17.91B | 16.16B | 15.80B | 12.96B | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 61.89B | 67.55B | 56.56B | 51.43B | 44.28B | |
| Deferred Taxes/Income | | | 6.13B | 5.97B | 5.23B | 5.47B | 3.82B | |
| Other Non-Current Liabilities | | | 10.20B | 10.43B | 10.93B | 13.62B | 7.92B | |
| Total Non-Current Liabilities | | | 104.13B | 112.45B | 102.75B | 98.03B | 70.14B | |
| |
| TOTAL LIABILITIES | | | 118.85B | 130.36B | 118.91B | 113.83B | 83.10B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -1.56B | 1.56B | 12.05B | 11.79B | 8.97B | |
| Minority Interest | | | 25.91B | 28.49B | 30.03B | 27.52B | 14.13B | |
| Common Shares | | | 8.18B | 8.83B | 8.68B | 8.40B | 6.37B | |
| Treasury Stock | | | -84.16M | -50.71M | -93.92M | -107.14M | -69.06M | |
| Other Shareholders' Equity | | | 655.36M | 565.86M | 314.32M | 567.55M | -521.61M | |
| Shares Outstanding | | | 464.76M | 465.80M | 466.98M | 466.75M | 467.25M | |
| Tangible Book Value per Share | | | -10.38 | -8.28 | -0.91 | -0.79 | -1.63 | |
| Total Shareholders' Equity | | | 7.19B | 10.90B | 20.96B | 20.65B | 14.74B | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 126.04B | 141.27B | 139.87B | 134.48B | 97.84B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 8.61 | 6.20 | 2.70 | 2.49 | 3.00 | |
| Current Ratio | | | 1.83 | 1.72 | 1.77 | 1.62 | 2.11 | |
| Return On Assets (ROA) | | | -9.31% | -6.67% | 0.78% | 0.87% | 6.26% | |
| Return On Equity (ROE) | | | -163.24% | -86.43% | 5.22% | 5.69% | 41.54% | |
| Return On Invested Capital (ROIC) | | | 6.48% | 4.32% | 4.82% | 3.95% | 3.23% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 7.53% | 5.11% | 5.63% | 4.55% | 4.25% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 10.41% | 6.84% | 7.16% | 5.79% | 5.88% | |