| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 1.89B | 4.12B | 2.48B | 1.44B | 2.55B | |
| Receivables | | | 18.21B | 16.90B | 15.31B | 15.31B | 14.82B | |
| Inventories | | | 4.25B | 3.52B | 3.47B | 3.13B | 3.09B | |
| Other Current Assets | | | 728.00M | 815.00M | 584.00M | 632.00M | 533.00M | |
| Total Current Assets | | | 25.08B | 25.36B | 21.85B | 20.52B | 20.99B | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 11.28B | 9.85B | 9.73B | 9.47B | 9.07B | |
| Investments And Advances | | | N/A | 2.65B | 2.45B | 2.50B | 2.29B | |
| Goodwill | | | 11.31B | 11.31B | 11.07B | 10.80B | 10.78B | |
| Intangibles | | | 1.84B | 4.30B | 3.92B | 3.61B | 3.38B | |
| Other Non-Current Assets | | | 9.73B | 6.36B | 6.61B | 5.55B | 6.37B | |
| Total Non-Current Assets | | | 34.16B | 34.48B | 33.77B | 31.93B | 31.89B | |
| |
| TOTAL ASSETS | | | 59.24B | 59.84B | 55.62B | 52.46B | 52.88B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 168.00M | 1.17B | 643.00M | 168.00M | N/A | |
| Accrued Expenses | | | 2.68B | 3.46B | 3.39B | 3.47B | 3.36B | |
| Accounts Payable | | | 4.71B | 3.63B | 2.22B | 2.31B | 2.12B | |
| Other Current Liabilities | | | 14.54B | 15.08B | 13.16B | 10.99B | 10.41B | |
| Total Current Liabilities | | | 22.09B | 23.34B | 19.42B | 16.94B | 15.89B | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 20.53B | 20.53B | 19.63B | 17.29B | 15.43B | |
| Other Non-Current Liabilities | | | 9.13B | 9.25B | 10.24B | 11.39B | 12.30B | |
| Total Non-Current Liabilities | | | 29.66B | 29.78B | 29.86B | 28.68B | 27.73B | |
| |
| TOTAL LIABILITIES | | | 51.75B | 53.12B | 49.28B | 45.62B | 43.61B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 14.72B | 14.03B | 14.55B | 15.40B | 16.94B | |
| Additional Paid In Capital | | | 32.00M | 0.00 | 0.00 | 0.00 | 92.00M | |
| Minority Interest | | | N/A | N/A | N/A | N/A | N/A | |
| Common Shares | | | 230.00M | 229.00M | 234.00M | 240.00M | 254.00M | |
| Other Shareholders' Equity | | | -7.50B | -7.54B | -8.45B | -8.80B | -8.02B | |
| Shares Outstanding | | | 229.00M | 229.00M | 234.00M | 240.00M | 255.00M | |
| Tangible Book Value per Share | | | -24.69 | -38.85 | -36.96 | -31.57 | -19.18 | |
| Total Shareholders' Equity | | | 7.49B | 6.72B | 6.33B | 6.83B | 9.27B | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 59.24B | 59.84B | 55.62B | 52.46B | 52.88B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 2.74 | 3.05 | 3.10 | 2.53 | 1.67 | |
| Current Ratio | | | 1.14 | 1.09 | 1.13 | 1.21 | 1.32 | |
| Return On Assets (ROA) | | | 8.09% | 8.38% | 9.59% | 13.19% | 10.84% | |
| Return On Equity (ROE) | | | 64.00% | 74.65% | 84.26% | 101.24% | 61.86% | |
| Return On Invested Capital (ROIC) | | | 17.12% | 18.14% | 16.59% | 20.54% | 19.21% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 18.04% | 20.45% | 17.81% | 21.41% | 20.63% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 28.76% | 39.50% | 32.06% | 37.10% | 35.02% | |