ASSETS | |
---|
Current Assets | |
---|
Cash | | | N/A | 554.00K | 410.00K | 79.00K | 5.00K | |
Cash Equivalents | | | 805.00M | 209.20M | 339.42M | 424.33M | 474.38M | |
Marketable Securities | | | N/A | 1.37B | 1.17B | 1.00B | 440.09M | |
Receivables | | | 2.96B | 1.18B | 1.83B | 1.35B | 867.52M | |
Inventories | | | 276.00M | 290.00M | 297.65M | 224.65M | 59.89M | |
Other Current Assets | | | 67.00M | 768.97M | 259.20M | 630.79M | 164.57M | |
Total Current Assets | | | 4.11B | 3.60B | 3.56B | 3.21B | 1.53B | |
|
Non-Current Assets | |
---|
PPE Net | | | 21.55B | 21.19B | 18.88B | 15.23B | 14.17B | |
Investments And Advances | | | 1.25B | 1.10B | 1.20B | 1.00B | 488.20M | |
Goodwill | | | N/A | 2.24B | 2.29B | 1.27B | 1.22B | |
Intangibles | | | 2.59B | 379.87M | 380.85M | 158.88M | 314.23M | |
Other Non-Current Assets | | | 689.00M | 943.79M | 809.47M | 426.83M | 192.28M | |
Total Non-Current Assets | | | 26.07B | 26.44B | 23.90B | 18.82B | 16.63B | |
|
TOTAL ASSETS | | | 30.18B | 30.05B | 27.45B | 22.03B | 18.16B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | N/A | 1.21B | 1.33B | 732.48M | 565.40M | |
Accrued Expenses | | | N/A | 223.07M | 184.08M | 198.09M | 124.92M | |
Accounts Payable | | | N/A | 245.30M | 248.58M | 176.41M | 66.78M | |
Other Current Liabilities | | | N/A | 3.75B | 3.69B | 2.50B | 1.37B | |
Total Current Liabilities | | | N/A | 5.42B | 5.46B | 3.61B | 2.13B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 8.69B | 7.04B | 5.92B | 4.12B | 4.24B | |
Deferred Taxes/Income | | | 920.00M | 857.10M | 638.29M | 454.56M | 427.10M | |
Other Non-Current Liabilities | | | 7.76B | 4.07B | 4.87B | 3.67B | 2.75B | |
Total Non-Current Liabilities | | | N/A | 13.56B | 12.97B | 9.66B | 8.69B | |
|
TOTAL LIABILITIES | | | 18.96B | 18.98B | 18.43B | 13.26B | 10.82B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 3.85B | 4.04B | 3.73B | 3.22B | 2.62B | |
Additional Paid In Capital | | | N/A | 2.32B | 1.66B | 1.66B | 612.70M | |
Minority Interest | | | 1.59B | 1.59B | 1.55B | 1.41B | 1.28B | |
Common Shares | | | 7.37B | 5.12B | 4.80B | 4.80B | 4.36B | |
Other Shareholders' Equity | | | N/A | -413.76M | -1.19B | -914.80M | -248.33M | |
Shares Outstanding | | | 1.04B | 1.02B | 960.56M | 960.56M | 883.94M | |
Tangible Book Value per Share | | | 8.30 | 8.25 | 6.62 | 7.64 | 6.57 | |
Total Shareholders' Equity | | | 11.22B | 11.06B | 9.03B | 8.77B | 7.35B | |
|
TOTAL LIABILITIES AND EQUITY | | | 30.18B | 30.05B | 27.45B | 22.03B | 18.16B | |
|
Statistics | |
---|
Debt/Equity | | | 0.77 | 0.64 | 0.66 | 0.47 | 0.58 | |
Current Ratio | | | N/A | 0.66 | 0.65 | 0.89 | 0.72 | |
Return On Assets (ROA) | | | 1.67% | 1.03% | 2.24% | 2.98% | 3.06% | |
Return On Equity (ROE) | | | 4.49% | 2.79% | 6.83% | 7.48% | 7.56% | |
Return On Invested Capital (ROIC) | | | N/A | 1.88% | 3.41% | 2.78% | 3.22% | |
Return On Invested Capital Ex Cash (ROICexc) | | | N/A | 2.01% | 3.66% | 3.02% | 3.41% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | N/A | 2.26% | 4.21% | 3.29% | 3.80% | |