| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 65.13M | 75.15M | 67.59M | 262.77M | 177.30M | |
| Cash Equivalents | | | N/A | N/A | 0.00 | 29.26M | 65.75M | |
| Marketable Securities | | | N/A | N/A | N/A | N/A | N/A | |
| Receivables | | | 147.33M | 135.36M | 125.98M | 146.30M | 114.94M | |
| Other Current Assets | | | 65.78M | 49.90M | 51.99M | 118.07M | 170.02M | |
| Total Current Assets | | | 278.24M | 260.41M | 245.57M | 556.39M | 528.01M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 3.31B | 3.28B | 3.31B | 3.23B | 3.03B | |
| Goodwill | | | 2.20B | 2.17B | 2.13B | 2.12B | 1.98B | |
| Intangibles | | | 3.84B | 3.81B | 3.81B | 3.66B | 3.57B | |
| Other Non-Current Assets | | | 173.60M | 174.09M | 179.17M | 202.80M | 169.14M | |
| Total Non-Current Assets | | | 9.52B | 9.43B | 9.43B | 9.21B | 8.75B | |
| |
| TOTAL ASSETS | | | 9.80B | 9.69B | 9.68B | 9.77B | 9.28B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 1.38M | 14.38M | 22.40M | 8.63M | |
| Current Portion Of LT Debt. | | | 253.72M | 43.63M | 361.81M | 41.77M | 339.10M | |
| Accounts Payable | | | 334.22M | 380.62M | 359.66M | 319.23M | 380.46M | |
| Other Current Liabilities | | | 102.48M | 131.59M | 127.16M | 126.51M | 258.93M | |
| Total Current Liabilities | | | 690.41M | 557.22M | 863.01M | 509.91M | 987.12M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 4.38B | 4.51B | 4.45B | 4.98B | 4.33B | |
| Deferred Taxes/Income | | | 921.44M | 901.45M | 863.86M | 829.62M | 752.68M | |
| Other Non-Current Liabilities | | | 39.42M | 39.30M | 25.21M | 13.83M | 15.20M | |
| Total Non-Current Liabilities | | | 5.88B | 5.97B | 5.83B | 6.30B | 5.54B | |
| |
| TOTAL LIABILITIES | | | 6.57B | 6.53B | 6.70B | 6.81B | 6.53B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 2.24B | 2.19B | 2.02B | 1.89B | 1.69B | |
| Minority Interest | | | 536.63M | 523.13M | 494.97M | 477.98M | 438.05M | |
| Common Shares | | | 858.66M | 858.66M | 854.76M | 912.69M | 946.61M | |
| Treasury Stock | | | -20.67M | -12.66M | -15.06M | -16.28M | -15.64M | |
| Other Shareholders' Equity | | | 152.12M | 125.96M | 122.40M | 175.91M | 129.61M | |
| Shares Outstanding | | | 41.99M | 42.11M | 42.23M | 44.48M | 45.77M | |
| Tangible Book Value per Share | | | -66.90 | -66.85 | -70.22 | -63.43 | -61.23 | |
| Total Shareholders' Equity | | | 3.23B | 3.16B | 2.98B | 2.96B | 2.75B | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 9.80B | 9.69B | 9.68B | 9.77B | 9.28B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 1.36 | 1.43 | 1.50 | 1.69 | 1.58 | |
| Current Ratio | | | 0.40 | 0.47 | 0.28 | 1.09 | 0.53 | |
| Return On Assets (ROA) | | | 3.17% | 3.33% | 3.47% | 4.02% | 4.56% | |
| Return On Equity (ROE) | | | 9.63% | 10.21% | 11.26% | 13.26% | 15.39% | |
| Return On Invested Capital (ROIC) | | | 6.51% | 6.56% | 7.17% | 7.10% | 7.66% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 6.51% | 6.56% | 7.17% | 7.13% | 7.72% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 19.31% | 18.96% | 21.97% | 18.99% | 23.71% | |