ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 205.00M | 413.00M | 468.00M | 495.00M | 333.00M | |
Receivables | | | 2.00B | 1.84B | 1.77B | 1.65B | 1.51B | |
Other Current Assets | | | 387.00M | 392.00M | 326.00M | 286.00M | 259.00M | |
Total Current Assets | | | 2.59B | 2.64B | 2.57B | 2.43B | 2.10B | |
|
Non-Current Assets | |
---|
PPE Net | | | 3.91B | 3.49B | 3.15B | 3.19B | 2.63B | |
Goodwill | | | 3.83B | 3.55B | 2.89B | 2.73B | 2.02B | |
Intangibles | | | 1.01B | 986.00M | 567.00M | 570.00M | 257.00M | |
Other Non-Current Assets | | | 379.00M | 405.00M | 167.00M | 116.00M | 116.00M | |
Total Non-Current Assets | | | 9.34B | 8.63B | 6.94B | 6.79B | 5.17B | |
|
TOTAL ASSETS | | | 11.93B | 11.27B | 9.51B | 9.22B | 7.27B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 90.00M | 110.00M | 27.00M | 67.00M | 34.00M | |
Accrued Expenses | | | 2.11B | 1.92B | 1.56B | 1.55B | 1.45B | |
Accounts Payable | | | 691.00M | 776.00M | 709.00M | 717.00M | 624.00M | |
Other Current Liabilities | | | 516.00M | 385.00M | 327.00M | 193.00M | 220.00M | |
Total Current Liabilities | | | 3.41B | 3.19B | 2.63B | 2.53B | 2.33B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 2.60B | 2.52B | 1.62B | 1.74B | 927.00M | |
Deferred Taxes/Income | | | N/A | N/A | N/A | N/A | N/A | |
Other Non-Current Liabilities | | | 2.94B | 2.52B | 2.31B | 2.27B | 1.63B | |
Total Non-Current Liabilities | | | 5.58B | 5.07B | 3.97B | 4.04B | 2.59B | |
|
TOTAL LIABILITIES | | | 8.99B | 8.26B | 6.59B | 6.57B | 4.92B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 616.00M | 686.00M | 552.00M | 323.00M | 126.00M | |
Additional Paid In Capital | | | 2.65B | 2.63B | 2.60B | 2.58B | 2.35B | |
Minority Interest | | | 35.00M | 32.00M | 34.00M | 33.00M | 39.00M | |
Common Shares | | | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | |
Treasury Stock | | | -202.00M | N/A | N/A | N/A | N/A | |
Other Shareholders' Equity | | | -120.00M | -313.00M | -239.00M | -254.00M | -130.00M | |
Shares Outstanding | | | 114.45M | 119.50M | 119.06M | 118.70M | 114.70M | |
Tangible Book Value per Share | | | -16.56 | -12.82 | -4.59 | -5.50 | 0.67 | |
Total Shareholders' Equity | | | 2.94B | 3.00B | 2.91B | 2.65B | 2.35B | |
|
TOTAL LIABILITIES AND EQUITY | | | 11.93B | 11.27B | 9.51B | 9.22B | 7.27B | |
|
Statistics | |
---|
Debt/Equity | | | 0.88 | 0.84 | 0.56 | 0.66 | 0.39 | |
Current Ratio | | | 0.76 | 0.83 | 0.98 | 0.96 | 0.90 | |
Return On Assets (ROA) | | | 0.53% | 1.19% | 2.41% | 2.14% | 2.10% | |
Return On Equity (ROE) | | | 2.14% | 4.46% | 7.86% | 7.45% | 6.51% | |
Return On Invested Capital (ROIC) | | | 4.13% | 4.28% | 5.08% | 4.56% | 4.68% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 4.23% | 4.51% | 5.45% | 4.93% | 5.02% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 10.11% | 11.06% | 11.83% | 10.54% | 9.91% | |