| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | N/A | N/A | N/A | 95.49M | 116.96M | |
| Cash Equivalents | | | N/A | N/A | N/A | 1.35B | 708.25M | |
| Marketable Securities | | | N/A | N/A | N/A | 1.74B | 1.72B | |
| Receivables | | | 7.86B | 7.66B | 7.64B | 8.54B | 8.27B | |
| Inventories | | | N/A | N/A | N/A | N/A | N/A | |
| Other Current Assets | | | 2.73B | 2.08B | 1.92B | 1.74B | 2.13B | |
| Total Current Assets | | | 13.61B | 12.23B | 11.87B | 13.47B | 12.95B | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 4.29B | 4.10B | 3.65B | 2.74B | 2.64B | |
| Investments And Advances | | | 12.18B | 11.43B | 11.60B | 11.38B | 11.58B | |
| Intangibles | | | 17.25B | 16.81B | 15.25B | 14.62B | 12.95B | |
| Other Non-Current Assets | | | 16.00M | 0.00 | 0.00 | 3.82B | 3.68B | |
| Total Non-Current Assets | | | 49.80B | 47.49B | 43.13B | 40.21B | 39.10B | |
| |
| TOTAL ASSETS | | | 63.41B | 59.73B | 55.00B | 53.67B | 52.05B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 2.83B | 2.96B | 2.71B | 1.01B | 1.53B | |
| Accrued Expenses | | | 1.59B | 1.70B | 2.06B | 2.69B | 1.80B | |
| Accounts Payable | | | 3.08B | 2.95B | 3.02B | 2.83B | 2.68B | |
| Other Current Liabilities | | | 6.16B | 6.54B | 5.30B | 4.67B | 4.67B | |
| Total Current Liabilities | | | 13.67B | 14.15B | 13.09B | 11.21B | 10.69B | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 12.86B | 9.75B | 7.56B | 9.92B | 10.08B | |
| Deferred Taxes/Income | | | 1.42B | 1.54B | 1.11B | 932.24M | 962.25M | |
| Other Non-Current Liabilities | | | 6.98B | 6.90B | 8.58B | 9.83B | 10.85B | |
| Total Non-Current Liabilities | | | 21.27B | 18.20B | 17.26B | 20.69B | 21.90B | |
| |
| TOTAL LIABILITIES | | | 34.94B | 32.35B | 30.35B | 31.89B | 32.59B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 14.67B | 13.58B | 13.04B | 10.39B | 10.95B | |
| Additional Paid In Capital | | | 394.00M | 394.00M | 394.00M | 394.45M | 394.45M | |
| Minority Interest | | | 5.69M | 5.29M | 5.96M | 5.91M | 5.35M | |
| Common Shares | | | 14.31B | 14.31B | 11.01B | 11.01B | 8.47B | |
| Treasury Stock | | | -1.36M | -1.36M | -1.36M | -1.36M | -1.36M | |
| Other Shareholders' Equity | | | -899.00M | -900.00M | 209.00M | -17.41M | -351.58M | |
| Shares Outstanding | | | 2.86B | 2.86B | 2.86B | 2.20B | 2.20B | |
| Tangible Book Value per Share | | | 3.92 | 3.70 | 3.29 | 3.25 | 2.96 | |
| Total Shareholders' Equity | | | 28.47B | 27.38B | 24.65B | 21.78B | 19.46B | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 63.41B | 59.73B | 55.00B | 53.67B | 52.05B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.45 | 0.36 | 0.31 | 0.46 | 0.52 | |
| Current Ratio | | | 1.00 | 0.86 | 0.91 | 1.20 | 1.21 | |
| Return On Assets (ROA) | | | 10.26% | 11.92% | 10.48% | 7.62% | 7.21% | |
| Return On Equity (ROE) | | | 22.84% | 26.00% | 23.38% | 18.79% | 19.28% | |
| Return On Invested Capital (ROIC) | | | 10.00% | 11.79% | 13.83% | 9.27% | 12.49% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 10.00% | 11.79% | 13.83% | 9.99% | 13.27% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 15.31% | 18.68% | 21.74% | 15.90% | 19.89% | |