ASSETS | |
---|
Current Assets | |
---|
Cash | | | N/A | N/A | N/A | 95.49M | 116.96M | |
Cash Equivalents | | | N/A | N/A | N/A | 1.35B | 708.25M | |
Marketable Securities | | | N/A | N/A | N/A | 1.74B | 1.72B | |
Receivables | | | 7.65B | 7.66B | 7.64B | 8.54B | 8.27B | |
Inventories | | | N/A | N/A | N/A | N/A | N/A | |
Other Current Assets | | | 2.34B | 2.08B | 1.92B | 1.74B | 2.13B | |
Total Current Assets | | | 15.47B | 12.23B | 11.87B | 13.47B | 12.95B | |
|
Non-Current Assets | |
---|
PPE Net | | | 4.12B | 4.10B | 3.65B | 2.74B | 2.64B | |
Investments And Advances | | | 11.70B | 11.43B | 11.60B | 11.38B | 11.58B | |
Intangibles | | | 17.09B | 16.81B | 15.25B | 14.62B | 12.95B | |
Other Non-Current Assets | | | N/A | 0.00 | 0.00 | 3.82B | 3.68B | |
Total Non-Current Assets | | | 48.43B | 47.49B | 43.13B | 40.21B | 39.10B | |
|
TOTAL ASSETS | | | 63.90B | 59.73B | 55.00B | 53.67B | 52.05B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 2.72B | 2.96B | 2.71B | 1.01B | 1.53B | |
Accrued Expenses | | | 1.53B | 1.70B | 2.06B | 2.69B | 1.80B | |
Accounts Payable | | | 2.98B | 2.95B | 3.02B | 2.83B | 2.68B | |
Other Current Liabilities | | | 7.37B | 6.54B | 5.30B | 4.67B | 4.67B | |
Total Current Liabilities | | | 14.60B | 14.15B | 13.09B | 11.21B | 10.69B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 12.94B | 9.75B | 7.56B | 9.92B | 10.08B | |
Deferred Taxes/Income | | | 1.51B | 1.54B | 1.11B | 932.24M | 962.25M | |
Other Non-Current Liabilities | | | 6.92B | 6.90B | 8.58B | 9.83B | 10.85B | |
Total Non-Current Liabilities | | | 21.38B | 18.20B | 17.26B | 20.69B | 21.90B | |
|
TOTAL LIABILITIES | | | 35.99B | 32.35B | 30.35B | 31.89B | 32.59B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 14.07B | 13.58B | 13.04B | 10.39B | 10.95B | |
Additional Paid In Capital | | | 394.00M | 394.00M | 394.00M | 394.45M | 394.45M | |
Minority Interest | | | 5.79M | 5.29M | 5.96M | 5.91M | 5.35M | |
Common Shares | | | 14.31B | 14.31B | 11.01B | 11.01B | 8.47B | |
Treasury Stock | | | -1.36M | -1.36M | -1.36M | -1.36M | -1.36M | |
Other Shareholders' Equity | | | -863.00M | -900.00M | 209.00M | -17.41M | -351.58M | |
Shares Outstanding | | | 2.86B | 2.86B | 2.86B | 2.20B | 2.20B | |
Tangible Book Value per Share | | | 3.78 | 3.70 | 3.29 | 3.25 | 2.96 | |
Total Shareholders' Equity | | | 27.91B | 27.38B | 24.65B | 21.78B | 19.46B | |
|
TOTAL LIABILITIES AND EQUITY | | | 63.90B | 59.73B | 55.00B | 53.67B | 52.05B | |
|
Statistics | |
---|
Debt/Equity | | | 0.46 | 0.36 | 0.31 | 0.46 | 0.52 | |
Current Ratio | | | 1.06 | 0.86 | 0.91 | 1.20 | 1.21 | |
Return On Assets (ROA) | | | 10.96% | 11.92% | 10.48% | 7.62% | 7.21% | |
Return On Equity (ROE) | | | 25.09% | 26.00% | 23.38% | 18.79% | 19.28% | |
Return On Invested Capital (ROIC) | | | 10.67% | 11.79% | 13.83% | 9.27% | 12.49% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 10.67% | 11.79% | 13.83% | 9.99% | 13.27% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 16.33% | 18.68% | 21.74% | 15.90% | 19.89% | |