ASSETS | |
---|
Current Assets | |
---|
Cash | | | 412.70M | 623.50M | 378.00M | 495.60M | 927.40M | |
Marketable Securities | | | 149.30M | 168.00M | 123.30M | 108.20M | 141.70M | |
Receivables | | | 5.69B | 5.79B | 4.65B | 4.26B | 3.06B | |
Other Current Assets | | | 368.90M | 425.50M | 265.30M | 172.20M | 215.70M | |
Total Current Assets | | | 6.62B | 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 | | | N/A | 137.90M | 125.40M | 120.20M | 118.00M | |
Goodwill | | | 9.50B | 9.45B | 7.16B | 6.79B | 4.76B | |
Intangibles | | | 1.48B | 1.54B | 1.10B | 1.10B | 549.90M | |
Other Non-Current Assets | | | 646.00M | 429.30M | 450.50M | 414.70M | 254.30M | |
Total Non-Current Assets | | | 13.19B | 13.19B | 10.17B | 9.81B | 6.91B | |
|
TOTAL ASSETS | | | 19.81B | 20.20B | 15.58B | 14.84B | 11.25B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 33.50M | 4.20M | 16.10M | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 500.90M | 985.70M | 445.60M | 446.40M | 551.60M | |
Accrued Expenses | | | N/A | 2.24B | 1.60B | 1.66B | 1.44B | |
Accounts Payable | | | 3.10B | 871.30M | 1.11B | 1.04B | 765.70M | |
Other Current Liabilities | | | 1.88B | 2.18B | 1.54B | 1.47B | 1.03B | |
Total Current Liabilities | | | 5.51B | 6.28B | 4.71B | 4.62B | 3.79B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 5.07B | 4.80B | 3.80B | 3.64B | 2.25B | |
Deferred Taxes/Income | | | 186.10M | 176.20M | 149.40M | 128.30M | 99.20M | |
Other Non-Current Liabilities | | | 633.90M | 668.40M | 586.80M | 451.20M | 449.10M | |
Total Non-Current Liabilities | | | 5.89B | 5.65B | 4.54B | 4.22B | 2.79B | |
|
TOTAL LIABILITIES | | | 11.40B | 11.93B | 9.25B | 8.84B | 6.59B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 1.91B | 1.82B | 1.32B | 959.50M | 709.50M | |
Additional Paid In Capital | | | 219.20M | 219.60M | 216.30M | 212.40M | 208.30M | |
Minority Interest | | | 0.00 | 0.00 | 4.50M | 3.10M | 700.00K | |
Common Shares | | | 5.95B | 5.95B | 4.82B | 4.78B | 3.80B | |
Other Shareholders' Equity | | | 325.80M | 290.80M | -25.30M | 49.70M | -54.50M | |
Shares Outstanding | | | 130.51M | 130.48M | 124.66M | 124.45M | 117.78M | |
Tangible Book Value per Share | | | -19.73 | -20.83 | -15.49 | -15.18 | -5.50 | |
Total Shareholders' Equity | | | 8.41B | 8.27B | 6.33B | 6.01B | 4.66B | |
|
TOTAL LIABILITIES AND EQUITY | | | 19.81B | 20.20B | 15.58B | 14.84B | 11.25B | |
|
Statistics | |
---|
Debt/Equity | | | 0.61 | 0.58 | 0.60 | 0.61 | 0.48 | |
Current Ratio | | | 1.20 | 1.12 | 1.15 | 1.09 | 1.14 | |
Return On Assets (ROA) | | | 3.53% | 3.37% | 3.53% | 2.91% | 4.21% | |
Return On Equity (ROE) | | | 8.31% | 8.24% | 8.69% | 7.19% | 10.15% | |
Return On Invested Capital (ROIC) | | | 7.77% | 7.65% | 8.11% | 6.50% | 7.32% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 7.86% | 7.75% | 8.20% | 6.57% | 7.46% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 34.84% | 38.54% | 35.25% | 29.88% | 27.24% | |