ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 2.17B | 2.83B | 2.52B | 2.44B | 2.21B | |
Marketable Securities | | | 99.00M | 130.00M | 69.00M | 185.00M | 127.00M | |
Receivables | | | 2.57B | 2.06B | 2.13B | 2.02B | 2.24B | |
Inventories | | | N/A | N/A | N/A | 1.00M | 1.00M | |
Other Current Assets | | | 186.00M | 157.00M | 347.00M | 395.00M | 607.00M | |
Total Current Assets | | | 5.03B | 5.17B | 5.06B | 5.04B | 5.18B | |
|
Non-Current Assets | |
---|
PPE Net | | | 484.00M | 494.00M | 584.00M | 595.00M | 456.00M | |
Investments And Advances | | | 5.62B | 2.83B | 614.00M | 584.00M | 517.00M | |
Goodwill | | | N/A | 199.00M | 206.00M | 206.00M | 249.00M | |
Other Non-Current Assets | | | 661.00M | 447.00M | 506.00M | 398.00M | 686.00M | |
Total Non-Current Assets | | | 6.76B | 3.97B | 1.91B | 1.78B | 1.91B | |
|
TOTAL ASSETS | | | 11.79B | 9.14B | 6.97B | 6.83B | 7.09B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | N/A | N/A | 0.00 | 158.00M | 18.00M | |
Accrued Expenses | | | 980.00M | 1.17B | 1.31B | 1.30B | 1.43B | |
Accounts Payable | | | 1.44B | 1.22B | 1.21B | 1.02B | 1.22B | |
Other Current Liabilities | | | 683.00M | 684.00M | 639.00M | 742.00M | 945.00M | |
Total Current Liabilities | | | 3.10B | 3.07B | 3.16B | 3.22B | 3.61B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 1.07B | 1.10B | 1.16B | 985.00M | 1.17B | |
Deferred Taxes/Income | | | 1.16B | 468.00M | 70.00M | 73.00M | 67.00M | |
Other Non-Current Liabilities | | | 478.00M | 508.00M | 530.00M | 557.00M | 667.00M | |
Total Non-Current Liabilities | | | 2.74B | 2.12B | 1.87B | 1.82B | 2.08B | |
|
TOTAL LIABILITIES | | | 5.84B | 5.19B | 5.03B | 5.04B | 5.70B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 5.34B | 3.12B | 979.00M | 896.00M | 791.00M | |
Additional Paid In Capital | | | 887.00M | 1.17B | 1.23B | 1.25B | 967.00M | |
Minority Interest | | | 29.00M | 43.00M | 112.00M | 210.00M | 174.00M | |
Common Shares | | | 2.00M | 2.00M | 2.00M | 1.00M | 1.00M | |
Other Shareholders' Equity | | | -279.00M | -351.00M | -269.00M | -365.00M | -366.00M | |
Shares Outstanding | | | 162.42M | 169.23M | 170.41M | 142.32M | 141.43M | |
Tangible Book Value per Share | | | 36.63 | 22.16 | 10.18 | 11.10 | 8.09 | |
Total Shareholders' Equity | | | 5.95B | 3.95B | 1.94B | 1.79B | 1.39B | |
|
TOTAL LIABILITIES AND EQUITY | | | 11.79B | 9.14B | 6.97B | 6.83B | 7.09B | |
|
Statistics | |
---|
Debt/Equity | | | 0.18 | 0.28 | 0.60 | 0.55 | 0.84 | |
Current Ratio | | | 1.62 | 1.69 | 1.60 | 1.57 | 1.43 | |
Return On Assets (ROA) | | | 35.09% | 23.46% | 1.19% | 1.55% | -6.55% | |
Return On Equity (ROE) | | | 69.52% | 54.32% | 4.28% | 5.94% | -33.31% | |
Return On Invested Capital (ROIC) | | | 2.92% | 4.83% | 5.08% | 2.58% | 5.18% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 3.95% | 9.42% | 15.84% | 9.44% | 15.81% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 3.95% | 10.06% | 19.05% | 11.94% | 20.24% | |