| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | N/A | 565.00M | N/A | N/A | N/A | |
| Cash Equivalents | | | 2.08B | 2.52B | 2.10B | 1.91B | 1.54B | |
| Marketable Securities | | | 854.00M | 527.00M | 43.99M | 106.00M | 117.00M | |
| Receivables | | | 1.14B | 1.38B | 1.30B | 1.11B | 935.00M | |
| Other Current Assets | | | 891.00M | 459.00M | 124.72M | 178.00M | 369.00M | |
| Total Current Assets | | | 4.97B | 5.45B | 3.57B | 3.31B | 2.96B | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 23.34B | 20.67B | 20.05B | 18.08B | 16.73B | |
| Investments And Advances | | | 601.00M | 519.00M | 468.23M | 348.00M | 245.00M | |
| Goodwill | | | 5.95B | 5.50B | 5.74B | 5.65B | 5.37B | |
| Intangibles | | | 1.33B | 1.42B | 1.70B | 1.90B | 1.94B | |
| Other Non-Current Assets | | | 1.88B | 723.00M | 614.53M | 601.00M | 300.00M | |
| Total Non-Current Assets | | | 33.09B | 29.64B | 29.08B | 27.01B | 24.96B | |
| |
| TOTAL ASSETS | | | 38.06B | 35.09B | 32.65B | 30.31B | 27.92B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 873.00M | 1.39B | 1.14B | 161.00M | 181.00M | |
| Accrued Expenses | | | 641.00M | 1.48B | 1.55B | 1.31B | 1.13B | |
| Accounts Payable | | | 1.27B | 133.00M | 162.36M | 116.00M | 84.00M | |
| Other Current Liabilities | | | 280.00M | 341.00M | 301.73M | 251.00M | 215.00M | |
| Total Current Liabilities | | | 3.07B | 3.35B | 3.16B | 1.84B | 1.61B | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 18.62B | 16.09B | 14.85B | 14.90B | 13.56B | |
| Deferred Taxes/Income | | | N/A | 339.00M | 394.08M | 383.00M | 340.00M | |
| Other Non-Current Liabilities | | | 2.19B | 1.75B | 1.73B | 1.69B | 1.53B | |
| Total Non-Current Liabilities | | | 20.83B | 18.21B | 17.00B | 16.97B | 15.43B | |
| |
| TOTAL LIABILITIES | | | 23.90B | 21.56B | 20.16B | 18.80B | 17.04B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -5.90B | -5.59B | -4.76B | -4.35B | -3.90B | |
| Additional Paid In Capital | | | 21.50B | 20.89B | 18.60B | 17.32B | 15.98B | |
| Minority Interest | | | 23.00M | 24.00M | 24.61M | 0.00 | 0.00 | |
| Common Shares | | | 0.00 | 97.40K | 95.00K | 0.00 | 0.00 | |
| Treasury Stock | | | -24.00M | -39.00M | -56.12M | -72.00M | -112.00M | |
| Other Shareholders' Equity | | | -1.42B | -1.74B | -1.29B | -1.39B | -1.09B | |
| Shares Outstanding | | | 98.19M | 97.29M | 94.48M | 93.00M | 91.00M | |
| Tangible Book Value per Share | | | 70.08 | 67.91 | 53.42 | 42.52 | 39.29 | |
| Total Shareholders' Equity | | | 14.16B | 13.53B | 12.49B | 11.51B | 10.88B | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 38.06B | 35.09B | 32.65B | 30.31B | 27.92B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 1.31 | 1.19 | 1.19 | 1.29 | 1.25 | |
| Current Ratio | | | 1.62 | 1.63 | 1.13 | 1.80 | 1.84 | |
| Return On Assets (ROA) | | | 2.81% | 2.32% | 2.97% | 2.32% | 1.79% | |
| Return On Equity (ROE) | | | 7.57% | 6.02% | 7.76% | 6.12% | 4.60% | |
| Return On Invested Capital (ROIC) | | | 4.52% | 4.34% | 4.17% | 3.65% | 3.61% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 4.93% | 4.80% | 4.50% | 3.93% | 3.85% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 6.38% | 6.33% | 6.18% | 5.50% | 5.48% | |