| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 741.00M | 1.13B | 752.00M | 2.14B | 1.96B | |
| Cash Equivalents | | | 9.00M | 22.00M | 1.26B | 1.64B | 350.00M | |
| Marketable Securities | | | N/A | N/A | 1.26B | 1.64B | 350.00M | |
| Receivables | | | 4.90B | 4.90B | 4.18B | 6.07B | 7.23B | |
| Inventories | | | N/A | N/A | N/A | N/A | N/A | |
| Other Current Assets | | | 178.00M | 160.00M | 130.00M | 112.00M | 146.00M | |
| Total Current Assets | | | 5.83B | 6.21B | 6.32B | 9.96B | 9.68B | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 3.27B | 2.89B | 2.30B | 2.16B | 2.17B | |
| Investments And Advances | | | 27.00M | 31.00M | 28.00M | 37.00M | 31.00M | |
| Goodwill | | | 2.55B | 2.33B | 2.03B | 2.20B | 2.29B | |
| Intangibles | | | 91.00M | 104.00M | 121.00M | 180.00M | 247.00M | |
| Other Non-Current Assets | | | 160.00M | 167.00M | 175.00M | 220.00M | 226.00M | |
| Total Non-Current Assets | | | 6.10B | 5.51B | 4.65B | 4.79B | 4.97B | |
| |
| TOTAL ASSETS | | | 11.93B | 11.72B | 10.97B | 14.75B | 14.65B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 214.00M | 17.00M | 3.00M | 8.00M | 5.00M | |
| Current Portion Of LT Debt. | | | 1.11B | 753.00M | 487.00M | 466.00M | 631.00M | |
| Accrued Expenses | | | 1.79B | 1.84B | 1.75B | 2.93B | 3.12B | |
| Accounts Payable | | | 2.02B | 2.12B | 2.01B | 2.73B | 2.99B | |
| Other Current Liabilities | | | 895.00M | 1.70B | 994.00M | 1.67B | 1.57B | |
| Total Current Liabilities | | | 6.03B | 6.43B | 5.24B | 7.81B | 8.32B | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 2.63B | 1.58B | 1.33B | 1.23B | 1.25B | |
| Deferred Taxes/Income | | | 123.00M | 107.00M | 88.00M | 98.00M | 136.00M | |
| Other Non-Current Liabilities | | | 930.00M | 348.00M | 1.15B | 1.47B | 1.73B | |
| Total Non-Current Liabilities | | | 3.72B | 2.03B | 2.58B | 2.80B | 3.13B | |
| |
| TOTAL LIABILITIES | | | 9.75B | 8.46B | 7.82B | 10.61B | 11.45B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 4.44B | 5.10B | 4.95B | 5.15B | 3.88B | |
| Additional Paid In Capital | | | 356.00M | 356.00M | 592.00M | 606.00M | 651.00M | |
| Minority Interest | | | 32.00M | 2.00M | 6.00M | 7.00M | 7.00M | |
| Common Shares | | | 121.00M | 121.00M | 121.00M | 121.00M | 121.00M | |
| Treasury Stock | | | -484.00M | -496.00M | -602.00M | -270.00M | -93.00M | |
| Other Shareholders' Equity | | | -2.25B | -1.82B | -1.91B | -1.47B | -1.36B | |
| Shares Outstanding | | | 118.76M | 118.73M | 118.31M | 119.62M | 120.28M | |
| Tangible Book Value per Share | | | -3.86 | 7.02 | 8.44 | 14.72 | 5.55 | |
| Total Shareholders' Equity | | | 2.18B | 3.26B | 3.15B | 4.14B | 3.20B | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 11.93B | 11.72B | 10.97B | 14.75B | 14.65B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 1.31 | 0.49 | 0.42 | 0.30 | 0.39 | |
| Current Ratio | | | 0.97 | 0.97 | 1.21 | 1.28 | 1.16 | |
| Return On Assets (ROA) | | | 7.39% | 10.07% | 13.04% | 17.92% | 13.87% | |
| Return On Equity (ROE) | | | 40.46% | 36.19% | 45.39% | 63.86% | 63.42% | |
| Return On Invested Capital (ROIC) | | | 15.23% | 23.41% | 24.77% | 40.43% | 34.98% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 15.25% | 23.51% | 44.17% | 76.66% | 39.33% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 26.86% | 43.47% | 134.04% | 218.49% | 71.49% | |