ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 1.31B | 1.27B | 1.11B | 1.11B | 1.11B | |
Receivables | | | 1.01B | 1.03B | 708.20M | 583.00M | 487.70M | |
Other Current Assets | | | 10.80B | 10.12B | 9.87B | 10.11B | 7.57B | |
Total Current Assets | | | 13.13B | 12.43B | 11.69B | 11.80B | 9.16B | |
|
Non-Current Assets | |
---|
PPE Net | | | 310.10M | 300.10M | 245.60M | 234.70M | 218.60M | |
Investments And Advances | | | 19.62B | 13.63B | 9.15B | 7.05B | 8.76B | |
Goodwill | | | 67.80M | 61.00M | 59.30M | 58.20M | 58.10M | |
Intangibles | | | 21.10M | 19.60M | 23.10M | 28.00M | 42.70M | |
Other Non-Current Assets | | | 39.30M | 46.30M | 45.40M | 52.00M | 35.10M | |
Total Non-Current Assets | | | 21.14B | 15.04B | 10.25B | 8.06B | 9.68B | |
|
TOTAL ASSETS | | | 34.27B | 27.47B | 21.94B | 19.86B | 18.84B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 15.41B | 10.20B | 5.64B | 4.39B | 6.49B | |
Current Portion Of LT Debt. | | | N/A | 171.40M | 0.00 | 600.00K | N/A | |
Accrued Expenses | | | 207.70M | 195.90M | 149.30M | 143.00M | 146.60M | |
Accounts Payable | | | 12.04B | 11.60B | 10.95B | 10.95B | 8.75B | |
Other Current Liabilities | | | 15.40M | 18.10M | 38.20M | 16.20M | 13.20M | |
Total Current Liabilities | | | 27.67B | 22.18B | 16.78B | 15.50B | 15.41B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 896.60M | 710.50M | 683.10M | 823.60M | 755.60M | |
Deferred Taxes/Income | | | 13.00M | 8.60M | 8.10M | N/A | N/A | |
Other Non-Current Liabilities | | | 3.71B | 2.85B | 3.09B | 2.47B | 1.77B | |
Total Non-Current Liabilities | | | 4.62B | 3.57B | 3.78B | 3.29B | 2.53B | |
|
TOTAL LIABILITIES | | | 32.29B | 25.76B | 20.56B | 18.79B | 17.94B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 1.61B | 1.39B | 1.13B | 889.60M | 682.50M | |
Additional Paid In Capital | | | 452.70M | 414.30M | 371.90M | 340.20M | 315.70M | |
Common Shares | | | 500.00K | 400.00K | 200.00K | 200.00K | 200.00K | |
Treasury Stock | | | -69.30M | -69.30M | -69.30M | -69.30M | -69.30M | |
Other Shareholders' Equity | | | -14.20M | -25.20M | -51.80M | -90.60M | -25.10M | |
Shares Outstanding | | | 49.03M | 31.87M | 31.19M | 30.46M | 29.74M | |
Tangible Book Value per Share | | | 38.55 | 51.09 | 41.57 | 32.31 | 27.01 | |
Total Shareholders' Equity | | | 1.98B | 1.71B | 1.38B | 1.07B | 904.00M | |
|
TOTAL LIABILITIES AND EQUITY | | | 34.27B | 27.47B | 21.94B | 19.86B | 18.84B | |
|
Statistics | |
---|
Debt/Equity | | | 8.24 | 6.38 | 4.59 | 4.87 | 8.02 | |
Current Ratio | | | 0.47 | 0.56 | 0.70 | 0.76 | 0.59 | |
Return On Assets (ROA) | | | 0.84% | 0.92% | 1.05% | 1.01% | 0.60% | |
Return On Equity (ROE) | | | 14.51% | 14.73% | 16.71% | 18.78% | 12.48% | |
Return On Invested Capital (ROIC) | | | 1.33% | 1.70% | 2.13% | 2.30% | 1.18% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 1.41% | 1.85% | 2.38% | 2.64% | 1.33% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 1.42% | 1.86% | 2.40% | 2.67% | 1.34% | |