ASSETS | |
---|
Current Assets | |
---|
Cash | | | N/A | 582.00M | 259.00M | 68.00M | 100.07M | |
Cash Equivalents | | | 1.60B | 104.00M | 1.33B | 113.00M | 116.02M | |
Marketable Securities | | | 3.00M | 0.00 | 2.00M | 6.00M | 246.00K | |
Receivables | | | 906.00M | 825.00M | 491.00M | 923.00M | 639.99M | |
Inventories | | | 89.00M | 84.00M | 86.00M | 90.00M | 30.70M | |
Other Current Assets | | | 1.93B | 1.75B | 1.20B | 77.00M | 85.09M | |
Total Current Assets | | | 4.53B | 3.34B | 3.37B | 1.28B | 972.12M | |
|
Non-Current Assets | |
---|
PPE Net | | | 11.03B | 9.94B | 8.11B | 5.36B | 4.43B | |
Investments And Advances | | | 1.41B | 1.37B | 1.02B | 343.00M | 34.70M | |
Goodwill | | | N/A | 2.44B | 294.00M | 215.00M | 214.82M | |
Intangibles | | | 4.62B | 4.54B | 3.73B | 3.94B | 2.71B | |
Other Non-Current Assets | | | 380.00M | 370.00M | 229.00M | 103.00M | 47.52M | |
Total Non-Current Assets | | | 18.94B | 18.67B | 13.38B | 9.97B | 7.44B | |
|
TOTAL ASSETS | | | 23.47B | 22.01B | 16.76B | 11.25B | 8.42B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 5.00M | 3.00M | 7.00M | 1.35M | |
Current Portion Of LT Debt. | | | 2.45B | 1.97B | 2.20B | 750.00M | 495.17M | |
Accrued Expenses | | | N/A | 433.00M | 410.00M | 290.00M | 262.07M | |
Accounts Payable | | | 2.92B | 2.07B | 1.17B | 1.47B | 1.30B | |
Other Current Liabilities | | | 297.00M | 572.00M | 1.83B | 151.00M | 99.60M | |
Total Current Liabilities | | | 5.67B | 5.04B | 5.61B | 2.67B | 2.16B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 10.65B | 9.89B | 5.81B | 3.41B | 2.17B | |
Deferred Taxes/Income | | | 52.00M | 51.00M | 9.00M | 2.00M | N/A | |
Other Non-Current Liabilities | | | 1.54B | 1.52B | 1.50B | 1.56B | 713.58M | |
Total Non-Current Liabilities | | | 12.25B | 11.48B | 7.32B | 4.99B | 2.89B | |
|
TOTAL LIABILITIES | | | 17.91B | 16.52B | 12.93B | 7.66B | 5.05B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 5.16B | 5.05B | 4.80B | 3.17B | 2.94B | |
Additional Paid In Capital | | | 503.00M | 468.00M | 464.00M | 439.00M | 432.69M | |
Minority Interest | | | 10.00M | 11.00M | 9.00M | 15.00M | 10.46M | |
Common Shares | | | 15.00M | 15.00M | 13.00M | 13.00M | 13.08M | |
Treasury Stock | | | -125.00M | -43.00M | -1.46B | -29.00M | -21.34M | |
Shares Outstanding | | | 59.07M | 58.76M | 58.39M | 58.81M | 58.91M | |
Tangible Book Value per Share | | | -9.50 | -25.32 | -3.44 | -9.56 | 7.50 | |
Total Shareholders' Equity | | | 5.55B | 5.49B | 3.82B | 3.59B | 3.36B | |
|
TOTAL LIABILITIES AND EQUITY | | | 23.47B | 22.01B | 16.76B | 11.25B | 8.42B | |
|
Statistics | |
---|
Debt/Equity | | | 1.92 | 1.80 | 1.52 | 0.95 | 0.65 | |
Current Ratio | | | 0.80 | 0.66 | 0.60 | 0.48 | 0.45 | |
Return On Assets (ROA) | | | 1.96% | 1.94% | 10.26% | 2.87% | 4.73% | |
Return On Equity (ROE) | | | 8.30% | 7.77% | 44.98% | 8.99% | 11.83% | |
Return On Invested Capital (ROIC) | | | 3.68% | 2.15% | 1.06% | 5.83% | 10.04% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 4.05% | 2.16% | 1.21% | 5.91% | 10.23% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 5.66% | 3.69% | 2.04% | 11.60% | 19.52% | |