ASSETS | |
---|
Current Assets | |
---|
Cash | | | N/A | N/A | N/A | 905.00M | 393.00M | |
Cash Equivalents | | | N/A | 817.00M | 837.00M | 91.00M | 25.00M | |
Marketable Securities | | | N/A | 35.00M | 46.00M | 17.00M | 17.00M | |
Receivables | | | N/A | 1.95B | 1.83B | 1.55B | 1.51B | |
Other Current Assets | | | N/A | 109.00M | 64.00M | 117.00M | 102.00M | |
Total Current Assets | | | N/A | 2.91B | 2.78B | 2.68B | 2.05B | |
|
Non-Current Assets | |
---|
PPE Net | | | N/A | 1.24B | 1.21B | 1.19B | 1.27B | |
Investments And Advances | | | N/A | 98.00M | 59.00M | 53.00M | 57.00M | |
Goodwill | | | N/A | 3.18B | 2.80B | 2.11B | 2.34B | |
Intangibles | | | N/A | 1.34B | 1.42B | 951.00M | 1.14B | |
Other Non-Current Assets | | | N/A | 95.00M | 76.00M | 45.00M | 35.00M | |
Total Non-Current Assets | | | N/A | 5.95B | 5.57B | 4.34B | 4.84B | |
|
TOTAL ASSETS | | | N/A | 8.86B | 8.35B | 7.02B | 6.89B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | N/A | 4.00M | 2.00M | 3.00M | 9.00M | |
Current Portion Of LT Debt. | | | N/A | 884.00M | 716.00M | 559.00M | 427.00M | |
Accrued Expenses | | | N/A | 458.00M | 420.00M | 347.00M | 270.00M | |
Accounts Payable | | | N/A | 232.00M | 280.00M | 227.00M | 173.00M | |
Other Current Liabilities | | | N/A | 710.00M | 621.00M | 505.00M | 490.00M | |
Total Current Liabilities | | | N/A | 2.29B | 2.04B | 1.64B | 1.37B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | N/A | 2.53B | 2.79B | 2.71B | 2.65B | |
Deferred Taxes/Income | | | N/A | 315.00M | 332.00M | 236.00M | 278.00M | |
Other Non-Current Liabilities | | | N/A | 58.00M | 33.00M | 30.00M | 27.00M | |
Total Non-Current Liabilities | | | N/A | 2.90B | 3.15B | 2.97B | 2.95B | |
|
TOTAL LIABILITIES | | | N/A | 5.19B | 5.19B | 4.62B | 4.32B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | N/A | 2.97B | 2.56B | 2.04B | 1.82B | |
Additional Paid In Capital | | | N/A | 576.00M | 575.00M | 575.00M | 575.00M | |
Minority Interest | | | N/A | N/A | 0.00 | 0.00 | 1.00M | |
Common Shares | | | N/A | 148.00M | 147.00M | 147.00M | 147.00M | |
Other Shareholders' Equity | | | N/A | -18.00M | -124.00M | -356.00M | 23.00M | |
Shares Outstanding | | | N/A | 58.54M | 58.74M | 58.72M | 58.71M | |
Tangible Book Value per Share | | | N/A | -14.52 | -18.13 | -11.04 | -15.57 | |
Total Shareholders' Equity | | | N/A | 3.67B | 3.16B | 2.41B | 2.57B | |
|
TOTAL LIABILITIES AND EQUITY | | | N/A | 8.86B | 8.35B | 7.02B | 6.89B | |
|
Statistics | |
---|
Debt/Equity | | | N/A | 0.69 | 0.88 | 1.13 | 1.03 | |
Current Ratio | | | N/A | 1.27 | 1.36 | 1.63 | 1.50 | |
Return On Assets (ROA) | | | N/A | 7.28% | 6.67% | 4.61% | 5.81% | |
Return On Equity (ROE) | | | N/A | 17.57% | 17.64% | 13.45% | 15.58% | |
Return On Invested Capital (ROIC) | | | N/A | 10.08% | 9.12% | 7.67% | 7.46% | |
Return On Invested Capital Ex Cash (ROICexc) | | | N/A | 11.59% | 10.61% | 7.83% | 7.52% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | N/A | 55.02% | 47.80% | 18.60% | 20.57% | |