| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 6.19B | 5.60B | 10.26B | 5.91B | 5.24B | |
| Marketable Securities | | | 3.21B | 1.99B | 338.00M | 406.00M | 503.00M | |
| Receivables | | | 10.30B | 12.58B | 12.54B | 10.75B | 9.93B | |
| Other Current Assets | | | 2.03B | 2.04B | 1.80B | 3.15B | 1.43B | |
| Total Current Assets | | | 21.73B | 22.22B | 24.93B | 20.22B | 17.10B | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 39.08B | 38.47B | 37.04B | 35.33B | 33.34B | |
| Investments And Advances | | | N/A | 20.00M | 26.00M | 25.00M | 24.00M | |
| Goodwill | | | 4.25B | 4.22B | 3.69B | 3.37B | 3.81B | |
| Intangibles | | | 2.81B | 2.80B | 2.49B | 2.27B | 2.17B | |
| Other Non-Current Assets | | | 4.32B | 3.41B | 1.23B | 1.20B | 1.41B | |
| Total Non-Current Assets | | | 50.46B | 48.91B | 44.47B | 42.19B | 40.75B | |
| |
| TOTAL ASSETS | | | 72.19B | 71.12B | 69.41B | 62.41B | 57.86B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 15.00M | 3.24B | |
| Current Portion Of LT Debt. | | | 2.33B | 2.34B | 2.13B | 2.61B | 177.00M | |
| Accrued Expenses | | | 4.88B | 5.75B | 5.44B | 5.06B | 3.88B | |
| Accounts Payable | | | 6.30B | 7.51B | 7.52B | 6.46B | 5.55B | |
| Other Current Liabilities | | | 2.75B | 2.54B | 2.48B | 2.88B | 2.56B | |
| Total Current Liabilities | | | 16.26B | 18.14B | 17.57B | 17.02B | 15.41B | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 19.86B | 17.32B | 19.78B | 22.03B | 21.82B | |
| Deferred Taxes/Income | | | 4.34B | 4.30B | 3.13B | 488.00M | 1.63B | |
| Other Non-Current Liabilities | | | 11.67B | 11.56B | 14.66B | 22.20B | 15.71B | |
| Total Non-Current Liabilities | | | 35.89B | 33.20B | 37.58B | 44.73B | 39.18B | |
| |
| TOTAL LIABILITIES | | | 52.15B | 51.34B | 55.15B | 61.75B | 54.59B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 21.51B | 21.33B | 16.18B | 6.90B | 9.11B | |
| Additional Paid In Capital | | | 0.00 | 0.00 | 1.34B | 865.00M | 150.00M | |
| Minority Interest | | | 15.00M | 17.00M | 16.00M | 12.00M | 16.00M | |
| Common Shares | | | 9.00M | 9.00M | 9.00M | 9.00M | 9.00M | |
| Treasury Stock | | | -9.00M | -13.00M | -16.00M | -20.00M | -26.00M | |
| Other Shareholders' Equity | | | -1.47B | -1.52B | -3.26B | -7.10B | -5.97B | |
| Shares Outstanding | | | 858.80M | 858.80M | 869.70M | 865.00M | 857.00M | |
| Tangible Book Value per Share | | | 15.11 | 14.87 | 9.28 | -5.76 | -3.17 | |
| Total Shareholders' Equity | | | 20.04B | 19.79B | 14.25B | 657.00M | 3.27B | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 72.19B | 71.12B | 69.41B | 62.41B | 57.86B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.99 | 0.88 | 1.39 | 33.56 | 7.67 | |
| Current Ratio | | | 1.34 | 1.22 | 1.42 | 1.19 | 1.11 | |
| Return On Assets (ROA) | | | 14.93% | 16.24% | 18.57% | 2.15% | 7.67% | |
| Return On Equity (ROE) | | | 53.80% | 58.36% | 90.44% | 204.41% | 135.90% | |
| Return On Invested Capital (ROIC) | | | 16.61% | 18.53% | 18.53% | 13.97% | 12.80% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 19.96% | 21.64% | 23.29% | 16.23% | 14.64% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 23.53% | 25.59% | 27.40% | 18.97% | 17.22% | |