| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 1.61B | 1.27B | 1.11B | 1.11B | 1.11B | |
| Receivables | | | 1.38B | 1.03B | 708.20M | 583.00M | 487.70M | |
| Other Current Assets | | | 18.16B | 10.12B | 9.87B | 10.11B | 7.57B | |
| Total Current Assets | | | 21.15B | 12.43B | 11.69B | 11.80B | 9.16B | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 328.50M | 300.10M | 245.60M | 234.70M | 218.60M | |
| Investments And Advances | | | 21.67B | 13.63B | 9.15B | 7.05B | 8.76B | |
| Goodwill | | | 298.30M | 61.00M | 59.30M | 58.20M | 58.10M | |
| Intangibles | | | 437.90M | 19.60M | 23.10M | 28.00M | 42.70M | |
| Other Non-Current Assets | | | 32.00M | 46.30M | 45.40M | 52.00M | 35.10M | |
| Total Non-Current Assets | | | 24.12B | 15.04B | 10.25B | 8.06B | 9.68B | |
| |
| TOTAL ASSETS | | | 45.27B | 27.47B | 21.94B | 19.86B | 18.84B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 16.10B | 10.20B | 5.64B | 4.39B | 6.49B | |
| Current Portion Of LT Debt. | | | 264.30M | 171.40M | 0.00 | 600.00K | N/A | |
| Accrued Expenses | | | 211.70M | 195.90M | 149.30M | 143.00M | 146.60M | |
| Accounts Payable | | | 21.60B | 11.60B | 10.95B | 10.95B | 8.75B | |
| Other Current Liabilities | | | 22.80M | 18.10M | 38.20M | 16.20M | 13.20M | |
| Total Current Liabilities | | | 38.20B | 22.18B | 16.78B | 15.50B | 15.41B | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 1.68B | 710.50M | 683.10M | 823.60M | 755.60M | |
| Deferred Taxes/Income | | | 96.90M | 8.60M | 8.10M | N/A | N/A | |
| Other Non-Current Liabilities | | | 2.92B | 2.85B | 3.09B | 2.47B | 1.77B | |
| Total Non-Current Liabilities | | | 4.69B | 3.57B | 3.78B | 3.29B | 2.53B | |
| |
| TOTAL LIABILITIES | | | 42.89B | 25.76B | 20.56B | 18.79B | 17.94B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 1.69B | 1.39B | 1.13B | 889.60M | 682.50M | |
| Additional Paid In Capital | | | 730.90M | 414.30M | 371.90M | 340.20M | 315.70M | |
| Common Shares | | | 500.00K | 400.00K | 200.00K | 200.00K | 200.00K | |
| Treasury Stock | | | -32.80M | -69.30M | -69.30M | -69.30M | -69.30M | |
| Other Shareholders' Equity | | | -16.00M | -25.20M | -51.80M | -90.60M | -25.10M | |
| Shares Outstanding | | | 52.19M | 31.87M | 31.19M | 30.46M | 29.74M | |
| Tangible Book Value per Share | | | 31.45 | 51.09 | 41.57 | 32.31 | 27.01 | |
| Total Shareholders' Equity | | | 2.38B | 1.71B | 1.38B | 1.07B | 904.00M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 45.27B | 27.47B | 21.94B | 19.86B | 18.84B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 7.48 | 6.38 | 4.59 | 4.87 | 8.02 | |
| Current Ratio | | | 0.55 | 0.56 | 0.70 | 0.76 | 0.59 | |
| Return On Assets (ROA) | | | 0.65% | 0.92% | 1.05% | 1.01% | 0.60% | |
| Return On Equity (ROE) | | | 12.43% | 14.73% | 16.71% | 18.78% | 12.48% | |
| Return On Invested Capital (ROIC) | | | 1.33% | 1.71% | 2.15% | 2.32% | 1.18% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 1.43% | 1.87% | 2.39% | 2.66% | 1.33% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 1.48% | 1.88% | 2.41% | 2.69% | 1.35% | |