ASSETS | |
---|
Current Assets | |
---|
Cash | | | 7.22B | 6.26B | 6.18B | 7.31B | 6.49B | |
Cash Equivalents | | | 36.67B | 35.60B | 8.51B | 9.29B | 11.09B | |
Marketable Securities | | | 33.93B | 23.54B | 26.06B | 31.40B | 44.38B | |
Receivables | | | 16.99B | 16.17B | 13.47B | 14.04B | 11.34B | |
Other Current Assets | | | 5.24B | 3.79B | 5.34B | 4.63B | 2.38B | |
Total Current Assets | | | 100.05B | 85.36B | 59.55B | 66.67B | 75.67B | |
|
Non-Current Assets | |
---|
PPE Net | | | 136.27B | 109.88B | 92.19B | 69.96B | 54.98B | |
Investments And Advances | | | 6.07B | 6.14B | 6.20B | 6.78B | 6.23B | |
Goodwill | | | 20.65B | 20.65B | 20.31B | 19.20B | 19.05B | |
Intangibles | | | 915.00M | 788.00M | 897.00M | 634.00M | 623.00M | |
Other Non-Current Assets | | | 12.10B | 6.79B | 6.58B | 2.75B | 2.76B | |
Total Non-Current Assets | | | 176.01B | 144.26B | 126.18B | 99.32B | 83.65B | |
|
TOTAL ASSETS | | | 276.05B | 229.62B | 185.73B | 165.99B | 159.32B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 76.00M | 90.00M | 129.00M | 75.00M | 54.00M | |
Accrued Expenses | | | 16.40B | 17.09B | 13.67B | 8.93B | 6.67B | |
Accounts Payable | | | 7.69B | 5.71B | 6.11B | 5.13B | 2.42B | |
Other Current Liabilities | | | 9.44B | 9.07B | 7.12B | 7.00B | 5.83B | |
Total Current Liabilities | | | 33.60B | 31.96B | 27.03B | 21.14B | 14.98B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 29.46B | 18.98B | 10.48B | 506.00M | 469.00M | |
Deferred Taxes/Income | | | N/A | N/A | N/A | N/A | N/A | |
Other Non-Current Liabilities | | | 30.36B | 25.51B | 22.51B | 19.47B | 15.58B | |
Total Non-Current Liabilities | | | 59.82B | 44.49B | 32.99B | 19.97B | 16.05B | |
|
TOTAL LIABILITIES | | | 93.42B | 76.45B | 60.01B | 41.11B | 31.03B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 102.51B | 82.07B | 64.80B | 69.76B | 77.34B | |
Additional Paid In Capital | | | 83.23B | 73.25B | 64.44B | 55.81B | 50.02B | |
Common Shares | | | 15.00K | 15.00K | 38.00K | 17.00K | 17.00K | |
Other Shareholders' Equity | | | -3.10B | -2.16B | -3.53B | -693.02M | 926.98M | |
Shares Outstanding | | | 2.53B | 2.56B | 2.61B | 2.74B | 2.85B | |
Tangible Book Value per Share | | | 63.56 | 51.44 | 39.98 | 38.32 | 38.12 | |
Total Shareholders' Equity | | | 182.64B | 153.17B | 125.71B | 124.88B | 128.29B | |
|
TOTAL LIABILITIES AND EQUITY | | | 276.05B | 229.62B | 185.73B | 165.99B | 159.32B | |
|
Statistics | |
---|
Debt/Equity | | | 0.16 | 0.12 | 0.08 | 0.00 | 0.00 | |
Current Ratio | | | 2.98 | 2.67 | 2.20 | 3.15 | 5.05 | |
Return On Assets (ROA) | | | 22.59% | 17.03% | 12.49% | 23.72% | 18.29% | |
Return On Equity (ROE) | | | 34.14% | 25.53% | 18.45% | 31.53% | 22.72% | |
Return On Invested Capital (ROIC) | | | 24.88% | 21.96% | 18.28% | 27.91% | 19.57% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 35.10% | 31.33% | 23.37% | 38.81% | 31.78% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 40.14% | 37.07% | 28.18% | 47.93% | 40.82% | |