| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 3.35B | 3.65B | 5.11B | 6.31B | 1.85B | |
| Receivables | | | 548.00M | 417.00M | 484.00M | 267.00M | 202.00M | |
| Inventories | | | 45.00M | 41.00M | 38.00M | 28.00M | 22.00M | |
| Other Current Assets | | | 206.00M | 182.00M | 150.00M | 138.00M | 3.43B | |
| Total Current Assets | | | 4.15B | 4.29B | 5.78B | 6.74B | 5.51B | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 14.82B | 14.04B | 13.74B | 13.60B | 14.04B | |
| Goodwill | | | 103.00M | 102.00M | 103.00M | N/A | N/A | |
| Intangibles | | | 489.00M | 443.00M | 495.00M | 64.00M | 19.00M | |
| Other Non-Current Assets | | | 673.00M | 524.00M | 468.00M | 464.00M | 490.00M | |
| Total Non-Current Assets | | | 17.35B | 16.38B | 16.00B | 15.29B | 14.55B | |
| |
| TOTAL ASSETS | | | 21.50B | 20.67B | 21.78B | 22.04B | 20.06B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 1.92B | 3.16B | 1.90B | 2.03B | 74.00M | |
| Accrued Expenses | | | 2.08B | 1.06B | 1.02B | 854.00M | 721.00M | |
| Accounts Payable | | | 168.00M | 164.00M | 167.00M | 89.00M | 77.00M | |
| Other Current Liabilities | | | 505.00M | 1.42B | 1.34B | 928.00M | 1.69B | |
| Total Current Liabilities | | | 4.67B | 5.80B | 4.42B | 3.90B | 2.56B | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 13.85B | 10.59B | 12.13B | 13.95B | 14.72B | |
| Deferred Taxes/Income | | | 174.00M | 188.00M | 187.00M | 152.00M | 173.00M | |
| Other Non-Current Liabilities | | | 938.00M | 925.00M | 936.00M | 382.00M | 352.00M | |
| Total Non-Current Liabilities | | | 15.26B | 11.98B | 13.24B | 14.26B | 15.50B | |
| |
| TOTAL LIABILITIES | | | 19.93B | 17.78B | 17.66B | 18.16B | 18.06B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 4.16B | 3.46B | 2.60B | 1.68B | -148.00M | |
| Additional Paid In Capital | | | 5.89B | 6.25B | 6.48B | 6.68B | 6.65B | |
| Minority Interest | | | 296.00M | 276.00M | -14.00M | -225.00M | 252.00M | |
| Common Shares | | | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | |
| Treasury Stock | | | -8.53B | -6.76B | -4.99B | -4.48B | -4.48B | |
| Other Shareholders' Equity | | | 49.00M | -58.00M | 27.00M | -7.00M | -22.00M | |
| Shares Outstanding | | | 678.00M | 716.00M | 753.00M | 764.00M | 764.00M | |
| Tangible Book Value per Share | | | 1.44 | 3.27 | 4.67 | 5.00 | 2.59 | |
| Total Shareholders' Equity | | | 1.57B | 2.88B | 4.12B | 3.88B | 2.00B | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 21.50B | 20.67B | 21.78B | 22.04B | 20.06B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 8.82 | 3.67 | 2.95 | 3.59 | 7.38 | |
| Current Ratio | | | 0.89 | 0.74 | 1.31 | 1.73 | 2.15 | |
| Return On Assets (ROA) | | | 7.24% | 7.00% | 5.61% | 8.31% | -4.79% | |
| Return On Equity (ROE) | | | 99.05% | 50.14% | 29.65% | 47.20% | -48.15% | |
| Return On Invested Capital (ROIC) | | | 14.11% | 14.02% | 11.46% | N/A | N/A | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 17.62% | 18.58% | 16.24% | N/A | N/A | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 18.42% | 19.53% | 17.07% | N/A | N/A | |