| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 1.56B | 623.50M | 378.00M | 495.60M | 927.40M | |
| Marketable Securities | | | 161.90M | 168.00M | 123.30M | 108.20M | 141.70M | |
| Receivables | | | 5.41B | 5.79B | 4.65B | 4.26B | 3.06B | |
| Other Current Assets | | | 296.80M | 425.50M | 265.30M | 172.20M | 215.70M | |
| Total Current Assets | | | 7.43B | 7.01B | 5.42B | 5.03B | 4.34B | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 1.56B | 1.56B | 1.26B | 1.38B | 1.23B | |
| Investments And Advances | | | 131.20M | 137.90M | 125.40M | 120.20M | 118.00M | |
| Goodwill | | | 9.73B | 9.45B | 7.16B | 6.79B | 4.76B | |
| Intangibles | | | 1.38B | 1.54B | 1.10B | 1.10B | 549.90M | |
| Other Non-Current Assets | | | 567.70M | 429.30M | 450.50M | 414.70M | 254.30M | |
| Total Non-Current Assets | | | 13.41B | 13.19B | 10.17B | 9.81B | 6.91B | |
| |
| TOTAL ASSETS | | | 20.84B | 20.20B | 15.58B | 14.84B | 11.25B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 16.30M | 4.20M | 16.10M | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 651.20M | 985.70M | 445.60M | 446.40M | 551.60M | |
| Accrued Expenses | | | 2.30B | 2.24B | 1.60B | 1.66B | 1.44B | |
| Accounts Payable | | | 783.80M | 871.30M | 1.11B | 1.04B | 765.70M | |
| Other Current Liabilities | | | 2.12B | 2.18B | 1.54B | 1.47B | 1.03B | |
| Total Current Liabilities | | | 5.86B | 6.28B | 4.71B | 4.62B | 3.79B | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 4.31B | 4.80B | 3.80B | 3.64B | 2.25B | |
| Deferred Taxes/Income | | | 206.50M | 176.20M | 149.40M | 128.30M | 99.20M | |
| Other Non-Current Liabilities | | | 619.40M | 668.40M | 586.80M | 451.20M | 449.10M | |
| Total Non-Current Liabilities | | | 5.13B | 5.65B | 4.54B | 4.22B | 2.79B | |
| |
| TOTAL LIABILITIES | | | 11.00B | 11.93B | 9.25B | 8.84B | 6.59B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 2.58B | 1.82B | 1.32B | 959.50M | 709.50M | |
| Additional Paid In Capital | | | 219.20M | 219.60M | 216.30M | 212.40M | 208.30M | |
| Minority Interest | | | -500.00K | 0.00 | 4.50M | 3.10M | 700.00K | |
| Common Shares | | | 6.91B | 5.95B | 4.82B | 4.78B | 3.80B | |
| Other Shareholders' Equity | | | 131.30M | 290.80M | -25.30M | 49.70M | -54.50M | |
| Shares Outstanding | | | 134.81M | 130.48M | 124.66M | 124.45M | 117.78M | |
| Tangible Book Value per Share | | | -9.39 | -20.83 | -15.49 | -15.18 | -5.50 | |
| Total Shareholders' Equity | | | 9.84B | 8.27B | 6.33B | 6.01B | 4.66B | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 20.84B | 20.20B | 15.58B | 14.84B | 11.25B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.44 | 0.58 | 0.60 | 0.61 | 0.48 | |
| Current Ratio | | | 1.27 | 1.12 | 1.15 | 1.09 | 1.14 | |
| Return On Assets (ROA) | | | 4.63% | 3.37% | 3.53% | 2.91% | 4.21% | |
| Return On Equity (ROE) | | | 9.80% | 8.24% | 8.69% | 7.19% | 10.15% | |
| Return On Invested Capital (ROIC) | | | 8.69% | 7.62% | 8.07% | 6.47% | 7.29% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 8.79% | 7.71% | 8.17% | 6.54% | 7.43% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 35.01% | 38.36% | 35.09% | 29.75% | 27.11% | |