| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 232.90M | 210.00M | 204.40M | 634.60M | 563.20M | |
| Cash Equivalents | | | 3.91B | 1.82B | 1.16B | 3.52B | 2.49B | |
| Marketable Securities | | | 19.60M | 10.00M | 7.20M | 219.70M | 316.20M | |
| Receivables | | | 1.29B | 1.18B | 1.11B | 1.23B | 871.40M | |
| Inventories | | | 382.90M | 224.60M | 42.70M | 21.60M | 21.60M | |
| Other Current Assets | | | 89.60M | 51.90M | 46.50M | 25.10M | 18.10M | |
| Total Current Assets | | | 5.93B | 3.50B | 2.57B | 5.65B | 4.28B | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 22.10B | 17.69B | 13.65B | 11.84B | 10.86B | |
| Investments And Advances | | | 596.60M | 699.00M | 390.10M | 378.40M | 445.90M | |
| Goodwill | | | 2.41B | 2.41B | 2.41B | 2.41B | 2.41B | |
| Intangibles | | | 759.40M | 565.20M | 313.20M | 210.50M | 148.60M | |
| Other Non-Current Assets | | | 800.00K | 3.00M | 2.00M | 1.70M | 1.90M | |
| Total Non-Current Assets | | | 26.22B | 21.43B | 16.82B | 14.94B | 13.87B | |
| |
| TOTAL ASSETS | | | 32.15B | 24.93B | 19.39B | 20.59B | 18.14B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 612.60M | 638.30M | 636.80M | 785.30M | 117.60M | |
| Accrued Expenses | | | 2.10B | 1.59B | 1.46B | 3.86B | 3.13B | |
| Accounts Payable | | | 1.78B | 1.33B | 1.31B | 1.28B | 905.40M | |
| Other Current Liabilities | | | 391.00M | 291.60M | 431.00M | 369.20M | 581.30M | |
| Total Current Liabilities | | | 4.88B | 3.85B | 3.84B | 6.29B | 4.73B | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 16.91B | 13.97B | 9.25B | 7.72B | 7.74B | |
| Deferred Taxes/Income | | | 322.80M | 301.90M | 146.90M | 223.70M | 209.70M | |
| Other Non-Current Liabilities | | | 1.09B | 628.50M | 633.30M | 608.80M | 519.90M | |
| Total Non-Current Liabilities | | | 19.12B | 15.52B | 10.46B | 8.98B | 8.86B | |
| |
| TOTAL LIABILITIES | | | 24.00B | 19.37B | 14.30B | 15.27B | 13.59B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 2.87B | 2.45B | 2.11B | 1.94B | 1.68B | |
| Additional Paid In Capital | | | 2.03B | 739.10M | 739.10M | 738.60M | 262.90M | |
| Minority Interest | | | 794.80M | 621.20M | 428.80M | 436.70M | 386.40M | |
| Common Shares | | | 2.72B | 1.82B | 1.82B | 1.82B | 1.71B | |
| Treasury Stock | | | -1.10M | -3.20M | -2.40M | -1.80M | -800.00K | |
| Other Shareholders' Equity | | | 533.80M | 545.50M | 417.30M | 820.60M | 898.50M | |
| Shares Outstanding | | | 109.15M | 77.57M | 77.59M | 77.59M | 69.03M | |
| Tangible Book Value per Share | | | 45.62 | 33.26 | 30.47 | 34.77 | 28.86 | |
| Total Shareholders' Equity | | | 8.15B | 5.56B | 5.09B | 5.32B | 4.55B | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 32.15B | 24.93B | 19.39B | 20.59B | 18.14B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 2.07 | 2.51 | 1.82 | 1.45 | 1.70 | |
| Current Ratio | | | 1.22 | 0.91 | 0.67 | 0.90 | 0.90 | |
| Return On Assets (ROA) | | | 1.73% | 1.69% | 1.67% | 1.66% | 1.52% | |
| Return On Equity (ROE) | | | 6.83% | 7.58% | 6.38% | 6.42% | 6.06% | |
| Return On Invested Capital (ROIC) | | | 3.09% | 3.14% | 3.13% | 2.98% | 2.80% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 3.61% | 3.44% | 3.39% | 4.03% | 3.55% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 4.18% | 4.07% | 4.18% | 5.36% | 4.67% | |