| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 7.10B | 7.47B | 6.95B | 3.58B | 5.12B | |
| Marketable Securities | | | 6.05B | 3.60B | 2.19B | 1.79B | 2.59B | |
| Receivables | | | 1.35B | 1.23B | 1.15B | 1.43B | 888.00M | |
| Inventories | | | 61.00M | 60.00M | 59.00M | 70.00M | 88.00M | |
| Other Current Assets | | | 952.00M | 850.00M | 1.71B | 2.31B | 872.00M | |
| Total Current Assets | | | 15.52B | 13.21B | 12.06B | 9.18B | 9.55B | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 33.03B | 32.95B | 33.93B | 37.80B | 39.23B | |
| Investments And Advances | | | 1.42B | 2.32B | 2.56B | 1.95B | 1.97B | |
| Goodwill | | | 5.46B | 5.22B | 5.32B | 5.20B | 5.13B | |
| Intangibles | | | 5.24B | 4.95B | 5.46B | 5.48B | 5.59B | |
| Other Non-Current Assets | | | 2.71B | 3.66B | 4.02B | 1.78B | 1.70B | |
| Total Non-Current Assets | | | 48.03B | 49.34B | 51.48B | 52.33B | 53.72B | |
| |
| TOTAL ASSETS | | | 63.55B | 62.55B | 63.53B | 61.51B | 63.27B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 38.00M | 329.00M | 3.04B | 692.00M | |
| Current Portion Of LT Debt. | | | 6.02B | 892.00M | 3.77B | 294.00M | 5.58B | |
| Accrued Expenses | | | 8.20B | 7.21B | 6.71B | 5.81B | 5.41B | |
| Accounts Payable | | | 915.00M | 983.00M | 1.02B | 1.17B | 968.00M | |
| Other Current Liabilities | | | 3.17B | 4.20B | 5.59B | 2.83B | 2.63B | |
| Total Current Liabilities | | | 18.30B | 13.32B | 17.41B | 13.15B | 15.28B | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 3.83B | 7.39B | 3.96B | 9.15B | 6.25B | |
| Deferred Taxes/Income | | | 950.00M | 919.00M | 845.00M | 858.00M | 853.00M | |
| Other Non-Current Liabilities | | | 28.45B | 28.65B | 29.07B | 29.55B | 29.84B | |
| Total Non-Current Liabilities | | | 33.37B | 37.05B | 33.99B | 39.63B | 37.05B | |
| |
| TOTAL LIABILITIES | | | 51.67B | 50.38B | 51.40B | 52.78B | 52.33B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 2.44B | 2.45B | 794.00M | -1.20B | 1.04B | |
| Additional Paid In Capital | | | 9.82B | 9.62B | 11.86B | 10.14B | 9.96B | |
| Minority Interest | | | 143.00M | 94.00M | 114.00M | 74.00M | 109.00M | |
| Common Shares | | | 31.00K | 31.00K | 32.10K | 32.70K | 32.60K | |
| Treasury Stock | | | -585.00M | -274.00M | -906.00M | -441.00M | -107.00M | |
| Other Shareholders' Equity | | | 203.97M | 381.97M | 385.97M | 231.97M | 40.97M | |
| Shares Outstanding | | | 290.60M | 291.28M | 298.38M | 293.97M | 304.61M | |
| Tangible Book Value per Share | | | 0.39 | 0.65 | 0.43 | -0.62 | 0.07 | |
| Total Shareholders' Equity | | | 11.88B | 12.18B | 12.13B | 8.73B | 10.94B | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 63.55B | 62.55B | 63.53B | 61.51B | 63.27B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.32 | 0.61 | 0.35 | 1.40 | 0.63 | |
| Current Ratio | | | 0.85 | 0.99 | 0.69 | 0.70 | 0.63 | |
| Return On Assets (ROA) | | | 6.22% | 4.87% | 6.43% | -2.96% | -0.73% | |
| Return On Equity (ROE) | | | 33.30% | 25.03% | 33.66% | -20.86% | -4.25% | |
| Return On Invested Capital (ROIC) | | | 9.19% | 7.54% | 7.26% | N/A | 0.24% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 12.95% | 9.73% | 9.03% | N/A | 0.29% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 19.42% | 13.26% | 12.70% | N/A | 0.39% | |