| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 20.00M | N/A | N/A | 7.00M | |
| Receivables | | | 264.00M | 580.00M | 528.00M | 537.00M | |
| Inventories | | | 27.00M | 23.00M | 21.00M | 17.00M | |
| Other Current Assets | | | 43.00M | 47.00M | 31.00M | 15.00M | |
| Total Current Assets | | | 354.00M | 656.00M | 616.00M | 576.00M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 18.32B | 17.78B | 17.02B | 16.55B | |
| Investments And Advances | | | 15.00M | 10.00M | 14.00M | 17.00M | |
| Intangibles | | | 899.00M | 847.00M | 800.00M | 755.00M | |
| Other Non-Current Assets | | | 52.00M | 55.00M | 49.00M | 54.00M | |
| Total Non-Current Assets | | | 19.29B | 18.69B | 17.88B | 17.37B | |
| |
| TOTAL ASSETS | | | 19.64B | 19.35B | 18.50B | 17.95B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 5.00M | 169.00M | 107.00M | 19.00M | |
| Current Portion Of LT Debt. | | | 1.00M | 1.00M | 121.00M | 101.00M | |
| Accounts Payable | | | 412.00M | 653.00M | 569.00M | 645.00M | |
| Other Current Liabilities | | | 2.00M | 16.00M | N/A | 61.00M | |
| Total Current Liabilities | | | 420.00M | 839.00M | 797.00M | 826.00M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 9.46B | 9.03B | 8.62B | 8.40B | |
| Deferred Taxes/Income | | | 1.99B | 1.90B | 1.78B | 1.66B | |
| Other Non-Current Liabilities | | | 2.24B | 2.20B | 2.12B | 2.04B | |
| Total Non-Current Liabilities | | | 13.70B | 13.13B | 12.52B | 12.10B | |
| |
| TOTAL LIABILITIES | | | 14.12B | 13.97B | 13.32B | 12.92B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 4.28B | 4.14B | 3.94B | 3.79B | |
| Common Shares | | | 1.24B | 1.24B | 1.24B | 1.24B | |
| Shares Outstanding | | | 5.76M | 5.76M | 5.76M | 5.76M | |
| Tangible Book Value per Share | | | 770.68 | 754.53 | 727.96 | 709.72 | |
| Total Shareholders' Equity | | | 5.52B | 5.38B | 5.18B | 5.03B | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 19.64B | 19.35B | 18.50B | 17.95B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 1.71 | 1.71 | 1.69 | 1.67 | |
| Current Ratio | | | 0.84 | 0.78 | 0.77 | 0.70 | |
| Return On Assets (ROA) | | | 2.56% | 2.31% | 2.31% | 3.36% | |
| Return On Equity (ROE) | | | 9.11% | 8.31% | 8.24% | 12.01% | |
| Return On Invested Capital (ROIC) | | | 4.12% | 4.06% | 3.98% | 5.27% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 4.12% | 4.06% | 3.98% | 5.27% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 4.32% | 4.25% | 4.16% | 5.51% | |