| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 3.27B | 2.86B | 2.12B | 3.13B | 2.66B | |
| Insurance Receivables | | | N/A | N/A | N/A | N/A | N/A | |
| Receivables | | | 500.00M | 704.00M | 472.00M | 233.00M | 414.00M | |
| Total Current Assets | | | 500.00M | 704.00M | 472.00M | 233.00M | 414.00M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 828.00M | 874.00M | 951.00M | 1.13B | 871.00M | |
| Investments And Advances | | | 63.60B | 64.10B | 65.50B | 69.81B | 70.29B | |
| Goodwill | | | N/A | 20.93B | 20.01B | 20.56B | 20.57B | |
| Intangibles | | | 31.02B | 10.47B | 10.68B | 11.42B | 12.15B | |
| Total Non-Current Assets | | | 103.03B | 102.96B | 103.90B | 112.71B | 112.97B | |
| |
| TOTAL ASSETS | | | 103.53B | 103.67B | 104.38B | 112.94B | 113.39B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 762.00M | 747.00M | 989.00M | 2.03B | 1.30B | |
| Current Portion Of LT Debt. | | | N/A | 4.39B | 3.85B | 4.85B | 4.47B | |
| Accrued Expenses | | | 14.00M | 18.00M | 39.00M | 38.00M | 52.00M | |
| Other Current Liabilities | | | 416.00M | 636.00M | 887.00M | 389.00M | 83.00M | |
| Total Current Liabilities | | | 1.19B | 5.79B | 5.77B | 7.30B | 5.91B | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 8.86B | 6.76B | 8.80B | 10.38B | 9.79B | |
| Deferred Taxes/Income | | | 2.78B | 2.84B | 2.78B | 3.37B | 3.54B | |
| Other Non-Current Liabilities | | | 2.42B | 1.51B | 1.19B | 2.08B | 2.58B | |
| Total Non-Current Liabilities | | | 64.00B | 58.26B | 59.74B | 65.29B | 64.98B | |
| |
| TOTAL LIABILITIES | | | 65.19B | 64.05B | 65.51B | 72.59B | 70.88B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 35.02B | 36.13B | 37.43B | 37.98B | 41.02B | |
| Minority Interest | | | 0.00 | 0.00 | 1.00M | 1.00M | 1.00M | |
| Common Shares | | | 3.06B | 3.06B | 3.08B | 3.17B | 3.27B | |
| Other Shareholders' Equity | | | 267.00M | 429.00M | -1.65B | -808.00M | -1.79B | |
| Shares Outstanding | | | 596.94M | 602.02M | 613.17M | 617.46M | 633.71M | |
| Tangible Book Value per Share | | | 12.26 | 13.66 | 13.33 | 13.54 | 15.44 | |
| Total Shareholders' Equity | | | 38.34B | 39.62B | 38.86B | 40.35B | 42.50B | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 103.53B | 103.67B | 104.38B | 112.94B | 113.39B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.25 | 0.19 | 0.25 | 0.31 | 0.26 | |
| Current Ratio | | | 0.42 | 0.12 | 0.08 | 0.03 | 0.07 | |
| Return On Assets (ROA) | | | 5.00% | 5.15% | 4.54% | 3.36% | 1.98% | |
| Return On Equity (ROE) | | | 13.49% | 13.47% | 12.20% | 9.40% | 5.29% | |
| Return On Invested Capital (ROIC) | | | 5.34% | 5.76% | 5.18% | 4.15% | 2.93% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 5.34% | 5.76% | 5.18% | 4.15% | 2.93% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 7.63% | 8.45% | 7.49% | 5.90% | 4.18% | |