ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 2.46B | 2.35B | 1.58B | 2.08B | 1.08B | |
Receivables | | | 717.42M | 676.35M | 632.77M | 659.70M | 408.70M | |
Inventories | | | 170.32M | 169.56M | 225.73M | 75.30M | 53.80M | |
Other Current Assets | | | 569.60M | 454.10M | 360.94M | 255.50M | 147.30M | |
Total Current Assets | | | 3.92B | 3.65B | 2.80B | 3.07B | 1.69B | |
|
Non-Current Assets | |
---|
PPE Net | | | 504.23M | 440.01M | 368.00M | 223.40M | 70.00M | |
Goodwill | | | 1.01B | 1.01B | 1.07B | 413.70M | 413.70M | |
Intangibles | | | 3.30B | 3.47B | 3.84B | 1.78B | 1.70B | |
Other Non-Current Assets | | | 565.45M | 536.45M | 603.14M | 582.10M | 563.70M | |
Total Non-Current Assets | | | 5.38B | 5.46B | 5.88B | 3.00B | 2.75B | |
|
TOTAL ASSETS | | | 9.30B | 9.11B | 8.68B | 6.07B | 4.44B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 16.00M | 16.00M | 16.00M | N/A | N/A | |
Accrued Expenses | | | 816.14M | 777.34M | 819.37M | 822.00M | 691.80M | |
Accounts Payable | | | 85.54M | 155.80M | 30.13M | 37.70M | 21.50M | |
Other Current Liabilities | | | N/A | 0.00 | 21.07M | 16.00M | 9.80M | |
Total Current Liabilities | | | 917.68M | 949.14M | 886.57M | 875.70M | 723.20M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 2.54B | 2.55B | 2.56B | 1.00B | 1.35B | |
Deferred Taxes/Income | | | 264.81M | 342.02M | 390.45M | 66.50M | 94.20M | |
Other Non-Current Liabilities | | | 263.83M | 204.45M | 173.08M | 101.70M | 80.30M | |
Total Non-Current Liabilities | | | 3.07B | 3.09B | 3.12B | 1.17B | 1.53B | |
|
TOTAL LIABILITIES | | | 3.99B | 4.04B | 4.01B | 2.05B | 2.25B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 771.76M | 590.01M | 318.61M | -215.90M | -605.70M | |
Additional Paid In Capital | | | 4.52B | 4.47B | 4.37B | 4.25B | 2.80B | |
Common Shares | | | 23.00K | 23.00K | 23.00K | 0.00 | 0.00 | |
Treasury Stock | | | -4.58M | -4.58M | -4.58M | -4.60M | -4.60M | |
Other Shareholders' Equity | | | 21.61M | 12.53M | -14.99M | -100.00K | -1.90M | |
Shares Outstanding | | | 228.94M | 227.24M | 227.38M | 221.30M | 188.00M | |
Tangible Book Value per Share | | | 4.38 | 2.58 | -1.03 | 8.26 | 0.37 | |
Total Shareholders' Equity | | | 5.31B | 5.07B | 4.67B | 4.03B | 2.19B | |
|
TOTAL LIABILITIES AND EQUITY | | | 9.30B | 9.11B | 8.68B | 6.07B | 4.44B | |
|
Statistics | |
---|
Debt/Equity | | | 0.48 | 0.50 | 0.55 | 0.25 | 0.62 | |
Current Ratio | | | 4.27 | 3.85 | 3.16 | 3.51 | 2.33 | |
Return On Assets (ROA) | | | 4.71% | 5.72% | 6.16% | 6.42% | 12.92% | |
Return On Equity (ROE) | | | 8.25% | 10.28% | 11.44% | 9.68% | 26.22% | |
Return On Invested Capital (ROIC) | | | 5.35% | 7.06% | 5.61% | 7.38% | 2.93% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 7.58% | 9.92% | 7.04% | 12.30% | 4.12% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 27.86% | 43.44% | 33.53% | 41.65% | 20.90% | |