ASSETS | |
---|
Current Assets | |
---|
Cash | | | N/A | 204.40M | 634.60M | 563.20M | 368.10M | |
Cash Equivalents | | | 2.46B | 1.16B | 3.52B | 2.49B | 222.00M | |
Marketable Securities | | | N/A | 7.20M | 219.70M | 316.20M | N/A | |
Receivables | | | 1.01B | 1.11B | 1.23B | 871.40M | 1.48B | |
Inventories | | | 109.80M | 42.70M | 21.60M | 21.60M | 39.00M | |
Other Current Assets | | | 66.50M | 46.50M | 25.10M | 18.10M | 13.70M | |
Total Current Assets | | | 3.64B | 2.57B | 5.65B | 4.28B | 2.12B | |
|
Non-Current Assets | |
---|
PPE Net | | | 15.08B | 13.65B | 11.84B | 10.86B | 10.09B | |
Investments And Advances | | | 714.70M | 390.10M | 378.40M | 445.90M | 427.60M | |
Goodwill | | | 2.41B | 2.41B | 2.41B | 2.41B | 2.41B | |
Intangibles | | | 369.70M | 313.20M | 210.50M | 148.60M | 105.40M | |
Other Non-Current Assets | | | 2.10M | 2.00M | 1.70M | 1.90M | 5.00M | |
Total Non-Current Assets | | | 18.63B | 16.82B | 14.94B | 13.87B | 13.04B | |
|
TOTAL ASSETS | | | 22.27B | 19.39B | 20.59B | 18.14B | 15.17B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 939.10M | 636.80M | 785.30M | 117.60M | 734.50M | |
Accrued Expenses | | | 750.80M | 1.46B | 3.86B | 3.13B | 1.28B | |
Accounts Payable | | | 2.35B | 1.31B | 1.28B | 905.40M | 648.80M | |
Other Current Liabilities | | | 124.40M | 431.00M | 369.20M | 581.30M | 180.40M | |
Total Current Liabilities | | | 4.16B | 3.84B | 6.29B | 4.73B | 2.84B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 11.62B | 9.25B | 7.72B | 7.74B | 7.25B | |
Deferred Taxes/Income | | | 199.30M | 146.90M | 223.70M | 209.70M | 89.50M | |
Other Non-Current Liabilities | | | 613.30M | 633.30M | 608.80M | 519.90M | 484.50M | |
Total Non-Current Liabilities | | | 12.87B | 10.46B | 8.98B | 8.86B | 8.15B | |
|
TOTAL LIABILITIES | | | 17.03B | 14.30B | 15.27B | 13.59B | 10.99B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 2.21B | 2.11B | 1.94B | 1.68B | 1.50B | |
Additional Paid In Capital | | | 739.10M | 739.10M | 738.60M | 262.90M | 262.40M | |
Minority Interest | | | 443.20M | 428.80M | 436.70M | 386.40M | 326.90M | |
Common Shares | | | 1.82B | 1.82B | 1.82B | 1.71B | 1.71B | |
Treasury Stock | | | -2.70M | -2.40M | -1.80M | -800.00K | N/A | |
Other Shareholders' Equity | | | 463.80M | 417.30M | 820.60M | 898.50M | 698.10M | |
Shares Outstanding | | | 73.50M | 73.50M | 73.50M | 69.03M | 69.03M | |
Tangible Book Value per Share | | | 33.37 | 32.17 | 36.71 | 28.86 | 24.00 | |
Total Shareholders' Equity | | | 5.23B | 5.09B | 5.32B | 4.55B | 4.17B | |
|
TOTAL LIABILITIES AND EQUITY | | | 22.27B | 19.39B | 20.59B | 18.14B | 15.17B | |
|
Statistics | |
---|
Debt/Equity | | | 2.22 | 1.82 | 1.45 | 1.70 | 1.74 | |
Current Ratio | | | 0.87 | 0.67 | 0.90 | 0.90 | 0.75 | |
Return On Assets (ROA) | | | 1.54% | 1.67% | 1.66% | 1.52% | 1.65% | |
Return On Equity (ROE) | | | 6.57% | 6.38% | 6.42% | 6.06% | 5.99% | |
Return On Invested Capital (ROIC) | | | 2.74% | 3.08% | 2.93% | 2.76% | 3.39% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 3.17% | 3.33% | 3.96% | 3.49% | 3.45% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 3.85% | 4.11% | 5.27% | 4.59% | 4.36% | |