| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 166.00M | 96.00M | 330.00M | 85.00M | 116.00M | |
| Receivables | | | 615.00M | 525.00M | 520.00M | 534.00M | 342.00M | |
| Inventories | | | 109.00M | 103.00M | 112.00M | 98.00M | 57.00M | |
| Other Current Assets | | | 662.00M | 491.00M | 427.00M | 533.00M | 1.04B | |
| Total Current Assets | | | 1.55B | 1.22B | 1.39B | 1.25B | 1.55B | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 29.70B | 28.13B | 25.52B | 23.30B | 21.18B | |
| Goodwill | | | 1.15B | 1.14B | 1.14B | 1.14B | 1.14B | |
| Intangibles | | | N/A | N/A | N/A | N/A | 0.00 | |
| Other Non-Current Assets | | | 1.55B | 1.51B | 1.52B | 1.37B | 1.49B | |
| Total Non-Current Assets | | | 33.20B | 31.61B | 28.91B | 26.54B | 24.52B | |
| |
| TOTAL ASSETS | | | 34.75B | 32.83B | 30.30B | 27.79B | 26.07B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 1.00B | 879.00M | 179.00M | 1.18B | 584.00M | |
| Current Portion Of LT Debt. | | | 1.27B | 637.00M | 475.00M | 281.00M | 57.00M | |
| Accrued Expenses | | | 769.00M | 902.00M | 884.00M | 797.00M | 789.00M | |
| Accounts Payable | | | 302.00M | 346.00M | 294.00M | 254.00M | 235.00M | |
| Other Current Liabilities | | | 342.00M | 386.00M | 319.00M | 304.00M | 476.00M | |
| Total Current Liabilities | | | 3.69B | 3.15B | 2.15B | 2.81B | 2.14B | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 13.03B | 12.52B | 11.72B | 10.93B | 10.34B | |
| Deferred Taxes/Income | | | 3.06B | 2.88B | 2.72B | 2.44B | 2.42B | |
| Other Non-Current Liabilities | | | 4.07B | 3.95B | 3.92B | 3.92B | 3.87B | |
| Total Non-Current Liabilities | | | 20.15B | 19.35B | 18.35B | 17.28B | 16.64B | |
| |
| TOTAL LIABILITIES | | | 23.84B | 22.50B | 20.50B | 20.09B | 18.78B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 2.66B | 2.11B | 1.66B | 1.27B | 925.00M | |
| Additional Paid In Capital | | | 8.63B | 8.60B | 8.55B | 6.82B | 6.78B | |
| Common Shares | | | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | |
| Treasury Stock | | | -391.00M | -392.00M | -388.00M | -377.00M | -365.00M | |
| Other Shareholders' Equity | | | 5.00M | 10.00M | -30.00M | -23.00M | -45.00M | |
| Shares Outstanding | | | 195.12M | 194.92M | 194.73M | 182.00M | 182.00M | |
| Tangible Book Value per Share | | | 50.00 | 47.14 | 44.44 | 35.99 | 33.84 | |
| Total Shareholders' Equity | | | 10.91B | 10.33B | 9.80B | 7.69B | 7.30B | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 34.75B | 32.83B | 30.30B | 27.79B | 26.07B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 1.29 | 1.30 | 1.21 | 1.57 | 1.50 | |
| Current Ratio | | | 0.42 | 0.39 | 0.65 | 0.44 | 0.73 | |
| Return On Assets (ROA) | | | 3.20% | 3.20% | 3.12% | 2.95% | 4.84% | |
| Return On Equity (ROE) | | | 10.20% | 10.17% | 9.64% | 10.66% | 17.31% | |
| Return On Invested Capital (ROIC) | | | 4.57% | 4.39% | 4.15% | 3.80% | 3.81% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 4.59% | 4.41% | 4.20% | 3.82% | 3.83% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 4.76% | 4.58% | 4.38% | 3.99% | 4.02% | |