Cash & Equivalents | 3,500 | 3,633 | 3,753 | 3,436 | 2,395 | 4,292 | |
Short-Term Investments | 86,194 | 78,314 | 77,053 | 68,211 | 46,974 | 50,102 | |
Accounts Receivable | 66,352 | 66,659 | 46,141 | 42,246 | 58,725 | 40,600 | |
Other Receivables | - | 446 | 375 | 341 | 127 | 104 | |
Property, Plant & Equipment | - | 161 | 201 | 212 | 186 | 168 | |
Other Intangible Assets | - | 48 | 43 | 48 | 46 | 37 | |
Investments in Debt & Equity Securities | - | 63 | 68 | 52 | 69 | 93 | |
Long-Term Deferred Tax Assets | - | 250 | 245 | 241 | 242 | 215 | |
Other Long-Term Assets | 1,624 | 568 | 372 | 356 | 349 | 68 | |
Accounts Payable | 121,880 | 116,090 | 101,805 | 93,697 | 86,382 | 76,232 | |
Accrued Expenses | - | 311 | 311 | 193 | 8 | 6 | |
Short-Term Debt | 16,906 | 16,421 | 11,473 | 8,976 | 11,828 | 9,989 | |
Current Portion of Leases | - | 30 | - | - | - | - | |
Other Current Liabilities | 252 | 394 | 228 | 299 | 316 | 120 | |
Long-Term Leases | - | 91 | 143 | 140 | 123 | 120 | |
Long-Term Deferred Tax Liabilities | - | 13 | 14 | 9 | 12 | 10 | |
Other Long-Term Liabilities | 1,149 | 195 | 210 | 214 | 222 | 199 | |
Common Stock | 4,502 | 1 | 1 | 1 | 1 | 1 | |
Additional Paid-In Capital | - | 1,816 | 1,726 | 1,581 | 1,442 | 1,244 | |
Retained Earnings | - | 2,515 | 1,852 | 1,294 | 953 | 683 | |
Comprehensive Income & Other | - | -45 | 8 | -22 | 4 | 26 | |
Total Common Equity | 4,502 | 4,280 | 3,584 | 2,848 | 2,395 | 1,951 | |
Minority Interest | 12,981 | 12,317 | 10,483 | 8,767 | 7,827 | 7,052 | |
Total Liabilities & Equity | 157,670 | 150,142 | 128,251 | 115,143 | 109,113 | 95,679 | |
Total Debt | 16,906 | 16,542 | 11,616 | 9,116 | 11,951 | 10,109 | |
Net Cash (Debt) | 72,788 | 65,405 | 69,190 | 62,531 | 37,418 | 44,285 | |
Net Cash Growth | 15.49% | -5.47% | 10.65% | 67.12% | -15.51% | 37.04% | |
Net Cash Per Share | 665.14 | 600.03 | 653.68 | 617.29 | 393.83 | 549.18 | |
Filing Date Shares Outstanding | 108.92 | 108.93 | 107.06 | 103 | 98.23 | 90.78 | |
Total Common Shares Outstanding | 108.92 | 108.9 | 107.05 | 102.89 | 98.2 | 90.77 | |
Working Capital | 17,008 | 15,806 | 13,505 | 11,069 | 9,687 | 8,751 | |
Book Value Per Share | 41.33 | 39.30 | 33.48 | 27.68 | 24.39 | 21.49 | |
Tangible Book Value | 4,502 | 4,232 | 3,541 | 2,800 | 2,349 | 1,914 | |
Tangible Book Value Per Share | 41.33 | 38.86 | 33.08 | 27.21 | 23.92 | 21.09 | |