ASSETS | |
---|
Current Assets | |
---|
Cash | | | 3.35B | 1.66B | 2.57B | 3.34B | 5.99B | |
Cash Equivalents | | | N/A | 1.30M | 1.30M | 1.04M | 947.00K | |
Marketable Securities | | | 775.62M | N/A | N/A | 722.23M | 204.50M | |
Receivables | | | 2.17B | 2.28B | 1.69B | 1.53B | 1.37B | |
Other Current Assets | | | N/A | 356.15M | 637.47M | 723.32M | 418.84M | |
Total Current Assets | | | 6.30B | 4.29B | 4.91B | 5.59B | 7.78B | |
|
Non-Current Assets | |
---|
PPE Net | | | 3.29B | 3.24B | 3.00B | 2.73B | 2.92B | |
Investments And Advances | | | 41.77M | 60.99M | 38.82M | 48.13M | 46.20M | |
Goodwill | | | 10.76M | N/A | N/A | 17.78M | 20.58M | |
Intangibles | | | 19.71B | 18.72B | 16.42B | 13.94B | 11.68B | |
Other Non-Current Assets | | | 1.01B | 924.89M | 867.42M | 756.91M | 464.40M | |
Total Non-Current Assets | | | 24.06B | 22.94B | 20.33B | 17.48B | 15.11B | |
|
TOTAL ASSETS | | | 30.35B | 27.23B | 25.24B | 23.07B | 22.89B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 600.00M | 0.00 | 1.20B | 2.70B | |
Current Portion Of LT Debt. | | | 1.03B | 19.02M | 44.93M | 1.53B | 29.33M | |
Accrued Expenses | | | N/A | N/A | N/A | 412.47M | 73.49M | |
Accounts Payable | | | 1.36B | 469.22M | 286.26M | 223.15M | 123.33M | |
Other Current Liabilities | | | 3.73B | 2.18B | 2.14B | 1.89B | 1.98B | |
Total Current Liabilities | | | 6.12B | 3.27B | 2.47B | 5.26B | 4.90B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 12.55B | 10.84B | 10.83B | 7.66B | 5.19B | |
Deferred Taxes/Income | | | 39.48M | 48.57M | 57.72M | 56.67M | 36.19M | |
Other Non-Current Liabilities | | | 2.93B | 2.53B | 2.04B | 1.54B | 1.52B | |
Total Non-Current Liabilities | | | 15.69B | 13.58B | 13.09B | 9.44B | 6.93B | |
|
TOTAL LIABILITIES | | | 21.80B | 16.85B | 15.57B | 14.70B | 11.83B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 8.22B | 8.55B | 7.83B | 6.53B | 10.73B | |
Additional Paid In Capital | | | 29.79M | 29.79M | 29.79M | 29.79M | 29.79M | |
Minority Interest | | | 160.03M | 159.46M | 168.04M | 185.41M | 182.27M | |
Common Shares | | | 297.78M | 297.78M | 297.78M | 297.78M | 297.78M | |
Treasury Stock | | | N/A | 1.50B | 1.50B | 1.50B | N/A | |
Other Shareholders' Equity | | | 7.02M | 7.02M | 14.46M | 12.95M | -1.94M | |
Shares Outstanding | | | 48.27M | 48.27M | 48.27M | 48.27M | 48.76M | |
Tangible Book Value per Share | | | -28.92 | -21.57 | -17.48 | -14.43 | -1.60 | |
Total Shareholders' Equity | | | 8.55B | 10.38B | 9.67B | 8.37B | 11.06B | |
|
TOTAL LIABILITIES AND EQUITY | | | 30.35B | 27.23B | 25.24B | 23.07B | 22.89B | |
|
Statistics | |
---|
Debt/Equity | | | 1.47 | 1.10 | 1.12 | 1.06 | 0.71 | |
Current Ratio | | | 1.03 | 1.31 | 1.98 | 1.06 | 1.59 | |
Return On Assets (ROA) | | | 17.08% | 18.10% | 19.86% | 16.91% | 12.48% | |
Return On Equity (ROE) | | | 60.64% | 47.46% | 51.83% | 46.61% | 25.84% | |
Return On Invested Capital (ROIC) | | | 25.49% | 23.19% | 24.97% | 22.48% | 14.00% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 26.34% | 23.19% | 24.97% | 23.37% | 14.14% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 165.01% | 97.39% | 89.65% | 98.71% | 32.98% | |