ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 2.56B | 2.47B | 3.05B | 1.99B | 1.73B | |
Receivables | | | 3.89B | 2.86B | 2.42B | 2.23B | 1.52B | |
Other Current Assets | | | 194.69M | 173.04M | 144.60M | 115.00M | 100.40M | |
Total Current Assets | | | 6.65B | 5.51B | 5.61B | 4.33B | 3.36B | |
|
Non-Current Assets | |
---|
PPE Net | | | 1.33B | 1.03B | 872.90M | 753.90M | 684.80M | |
Investments And Advances | | | 57.48M | 91.31M | 52.60M | 49.20M | 42.50M | |
Goodwill | | | 2.17B | 1.86B | 1.64B | 1.64B | 1.51B | |
Intangibles | | | 1.48B | 671.59M | 427.70M | 455.00M | 397.50M | |
Other Non-Current Assets | | | 249.63M | 275.63M | 189.40M | 86.30M | 91.40M | |
Total Non-Current Assets | | | 6.66B | 4.88B | 3.87B | 3.66B | 3.24B | |
|
TOTAL ASSETS | | | 13.32B | 10.39B | 9.48B | 7.99B | 6.60B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Accrued Expenses | | | 471.71M | 340.02M | 328.60M | 352.70M | 326.40M | |
Accounts Payable | | | 2.62B | 2.92B | 3.29B | 2.27B | 1.93B | |
Other Current Liabilities | | | N/A | N/A | N/A | N/A | 28.10M | |
Total Current Liabilities | | | 3.09B | 3.26B | 3.62B | 2.62B | 2.26B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 5.60B | 3.84B | 2.82B | 2.92B | 2.45B | |
Deferred Taxes/Income | | | N/A | N/A | N/A | N/A | 0.00 | |
Other Non-Current Liabilities | | | 1.70B | 1.21B | 871.70M | 781.90M | 568.70M | |
Total Non-Current Liabilities | | | 7.30B | 5.05B | 3.69B | 3.70B | 3.02B | |
|
TOTAL LIABILITIES | | | 10.39B | 8.31B | 7.31B | 6.32B | 5.28B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 5.07B | 4.09B | 3.10B | 2.33B | 1.94B | |
Additional Paid In Capital | | | 2.07B | 1.99B | 1.91B | 1.84B | 1.76B | |
Common Shares | | | 131.00K | 130.00K | 100.00K | 100.00K | 100.00K | |
Treasury Stock | | | -4.20B | -3.99B | -2.85B | -2.50B | -2.39B | |
Other Shareholders' Equity | | | N/A | N/A | N/A | N/A | N/A | |
Shares Outstanding | | | 74.66M | 74.66M | 79.20M | 80.00M | 79.50M | |
Tangible Book Value per Share | | | -9.71 | -6.02 | 1.23 | -5.34 | -7.50 | |
Total Shareholders' Equity | | | 2.93B | 2.08B | 2.17B | 1.67B | 1.31B | |
|
TOTAL LIABILITIES AND EQUITY | | | 13.32B | 10.39B | 9.48B | 7.99B | 6.60B | |
|
Statistics | |
---|
Debt/Equity | | | 1.91 | 1.85 | 1.30 | 1.75 | 1.87 | |
Current Ratio | | | 2.15 | 1.69 | 1.55 | 1.65 | 1.49 | |
Return On Assets (ROA) | | | 7.95% | 10.27% | 8.92% | 5.75% | 7.16% | |
Return On Equity (ROE) | | | 36.12% | 51.29% | 39.02% | 27.53% | 35.94% | |
Return On Invested Capital (ROIC) | | | 12.68% | 17.36% | 16.28% | 11.24% | 12.64% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 16.92% | 26.59% | 33.90% | 17.87% | 21.04% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 32.34% | 58.16% | 128.06% | 47.06% | 79.07% | |