| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 132.00M | 372.00M | 496.00M | 307.00M | 305.00M | |
| Cash Equivalents | | | N/A | N/A | N/A | N/A | N/A | |
| Receivables | | | 455.00M | 467.00M | 278.00M | 408.00M | 292.00M | |
| Inventories | | | 106.00M | 90.00M | 72.00M | 60.00M | 60.00M | |
| Other Current Assets | | | 245.00M | 95.00M | 83.00M | 89.00M | 96.00M | |
| Total Current Assets | | | 938.00M | 1.02B | 929.00M | 864.00M | 753.00M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 5.99B | 5.79B | 2.84B | 2.86B | 2.64B | |
| Investments And Advances | | | 111.00M | 86.00M | 19.00M | 13.00M | N/A | |
| Other Non-Current Assets | | | 366.00M | 237.00M | 207.00M | 231.00M | 451.00M | |
| Total Non-Current Assets | | | 6.46B | 6.11B | 3.07B | 3.10B | 3.09B | |
| |
| TOTAL ASSETS | | | 7.40B | 7.13B | 4.00B | 3.97B | 3.85B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 1.00M | 1.00M | N/A | N/A | N/A | |
| Accrued Expenses | | | 394.00M | 387.00M | 212.00M | 158.00M | 246.00M | |
| Accounts Payable | | | 452.00M | 369.00M | 245.00M | 345.00M | 266.00M | |
| Other Current Liabilities | | | 203.00M | 223.00M | 159.00M | 391.00M | 342.00M | |
| Total Current Liabilities | | | 1.05B | 980.00M | 616.00M | 894.00M | 854.00M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 1.28B | 1.13B | 540.00M | 592.00M | 589.00M | |
| Deferred Taxes/Income | | | 154.00M | 113.00M | N/A | N/A | N/A | |
| Other Non-Current Liabilities | | | 1.24B | 1.37B | 623.00M | 617.00M | 715.00M | |
| Total Non-Current Liabilities | | | 2.68B | 2.62B | 1.16B | 1.21B | 1.30B | |
| |
| TOTAL LIABILITIES | | | 3.73B | 3.60B | 1.78B | 2.10B | 2.16B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 1.91B | 1.68B | 1.42B | 938.00M | 475.00M | |
| Additional Paid In Capital | | | 2.63B | 2.58B | 1.33B | 1.30B | 1.29B | |
| Minority Interest | | | N/A | N/A | N/A | N/A | 0.00 | |
| Common Shares | | | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | |
| Treasury Stock | | | -944.00M | -796.00M | -604.00M | -461.00M | -148.00M | |
| Other Shareholders' Equity | | | 87.00M | 75.00M | 74.00M | 81.00M | 72.00M | |
| Shares Outstanding | | | 88.75M | 91.10M | 68.69M | 72.00M | 79.00M | |
| Tangible Book Value per Share | | | 41.40 | 38.84 | 32.30 | 25.89 | 21.37 | |
| Total Shareholders' Equity | | | 3.67B | 3.54B | 2.22B | 1.86B | 1.69B | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 7.40B | 7.13B | 4.00B | 3.97B | 3.85B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.35 | 0.32 | 0.24 | 0.32 | 0.35 | |
| Current Ratio | | | 0.89 | 1.04 | 1.51 | 0.97 | 0.88 | |
| Return On Assets (ROA) | | | 4.90% | 5.27% | 14.11% | 13.21% | 15.91% | |
| Return On Equity (ROE) | | | 9.88% | 10.63% | 25.42% | 28.11% | 36.26% | |
| Return On Invested Capital (ROIC) | | | 8.96% | 8.73% | 16.72% | 17.83% | 5.14% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 8.96% | 8.73% | 16.72% | 17.83% | 5.14% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 8.96% | 8.73% | 16.72% | 17.83% | 5.14% | |