ASSETS | |
---|
Current Assets | |
---|
Cash | | | N/A | 343.70M | 223.40M | 439.29M | 192.68M | |
Cash Equivalents | | | 1.85B | 511.70M | 467.20M | 221.30M | 700.13M | |
Receivables | | | 291.10M | 285.00M | 285.40M | 245.50M | 158.91M | |
Other Current Assets | | | 29.90M | 11.30M | 38.10M | 41.90M | 46.00K | |
Total Current Assets | | | 2.17B | 1.15B | 1.01B | 948.00M | 1.05B | |
|
Non-Current Assets | |
---|
PPE Net | | | 249.00M | 248.40M | 233.80M | 168.90M | 110.97M | |
Investments And Advances | | | 16.10B | 15.73B | 13.40B | 11.32B | 8.35B | |
Intangibles | | | 180.30M | 179.60M | 176.50M | 174.60M | 2.11M | |
Other Non-Current Assets | | | 55.50M | 69.00M | 49.00M | 45.10M | 124.92M | |
Total Non-Current Assets | | | 16.62B | 16.23B | 13.86B | 11.75B | 8.63B | |
|
TOTAL ASSETS | | | 18.79B | 17.38B | 14.87B | 12.70B | 9.69B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 952.20M | 613.60M | 66.50M | 444.20M | 35.14M | |
Accrued Expenses | | | N/A | 3.80M | 4.80M | 600.00K | N/A | |
Accounts Payable | | | 327.00M | 291.90M | 344.90M | 308.20M | 236.33M | |
Other Current Liabilities | | | 51.80M | 101.50M | 65.10M | 39.40M | 18.29M | |
Total Current Liabilities | | | 1.33B | 1.01B | 481.30M | 792.40M | 289.76M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 8.29B | 7.53B | 6.95B | 5.48B | 4.49B | |
Deferred Taxes/Income | | | 1.39B | 1.35B | 1.17B | 948.50M | 746.77M | |
Other Non-Current Liabilities | | | 179.60M | 138.10M | 111.00M | 60.00M | 51.54M | |
Total Non-Current Liabilities | | | 9.86B | 9.02B | 8.22B | 6.49B | 5.29B | |
|
TOTAL LIABILITIES | | | 11.19B | 10.03B | 8.71B | 7.28B | 5.58B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 4.30B | 4.11B | 3.03B | 2.10B | 1.35B | |
Additional Paid In Capital | | | 3.18B | 3.18B | 3.04B | 3.20B | 2.66B | |
Minority Interest | | | N/A | N/A | N/A | 0.00 | 0.00 | |
Common Shares | | | 75.70M | 75.70M | 71.70M | 71.10M | 64.06M | |
Other Shareholders' Equity | | | 14.40M | -34.70M | 2.20M | 28.20M | 10.72M | |
Shares Outstanding | | | 473.29M | 473.28M | 448.15M | 444.07M | 400.39M | |
Tangible Book Value per Share | | | 15.67 | 15.15 | 13.37 | 11.81 | 10.25 | |
Total Shareholders' Equity | | | 7.60B | 7.35B | 6.17B | 5.42B | 4.11B | |
|
TOTAL LIABILITIES AND EQUITY | | | 18.79B | 17.38B | 14.87B | 12.70B | 9.69B | |
|
Statistics | |
---|
Debt/Equity | | | 1.09 | 1.02 | 1.13 | 1.01 | 1.09 | |
Current Ratio | | | 1.63 | 1.14 | 2.11 | 1.20 | 3.63 | |
Return On Assets (ROA) | | | 5.59% | 6.22% | 6.20% | 6.04% | 10.59% | |
Return On Equity (ROE) | | | 13.83% | 14.71% | 14.96% | 14.14% | 24.98% | |
Return On Invested Capital (ROIC) | | | 2.69% | 2.78% | 2.42% | 2.32% | 2.31% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 3.01% | 2.86% | 2.50% | 2.36% | 2.50% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 3.04% | 2.90% | 2.54% | 2.40% | 2.50% | |