ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 3.71B | 3.07B | 2.74B | 3.27B | 7.93B | |
Marketable Securities | | | N/A | 0.00 | 1.13B | 3.27B | 3.39B | |
Receivables | | | 3.65B | 3.22B | 3.13B | 3.18B | 2.40B | |
Inventories | | | 1.49B | 1.43B | 1.31B | 1.42B | 1.10B | |
Other Current Assets | | | 2.39B | 2.12B | 1.96B | 1.88B | 1.12B | |
Total Current Assets | | | 11.24B | 9.84B | 10.27B | 13.01B | 15.94B | |
|
Non-Current Assets | |
---|
PPE Net | | | 44.71B | 44.24B | 42.49B | 40.15B | 35.99B | |
Investments And Advances | | | 2.82B | 2.85B | 3.46B | 2.13B | 1.71B | |
Goodwill | | | 9.75B | 9.75B | 9.75B | 9.75B | 9.75B | |
Intangibles | | | 5.97B | 5.97B | 5.98B | 5.99B | 6.00B | |
Other Non-Current Assets | | | 2.85B | 2.71B | 1.69B | 1.26B | 3.07B | |
Total Non-Current Assets | | | 66.11B | 65.53B | 63.38B | 59.28B | 56.52B | |
|
TOTAL ASSETS | | | 77.34B | 75.37B | 73.64B | 72.29B | 72.46B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 2.94B | 2.17B | 2.98B | 2.36B | 1.78B | |
Accrued Expenses | | | 6.40B | 7.34B | 6.94B | 5.78B | 4.91B | |
Accounts Payable | | | 4.81B | 4.65B | 4.45B | 5.11B | 4.24B | |
Other Current Liabilities | | | 15.55B | 12.51B | 12.05B | 12.69B | 10.04B | |
Total Current Liabilities | | | 29.70B | 26.67B | 26.42B | 25.94B | 20.97B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 12.89B | 14.02B | 17.07B | 20.67B | 25.14B | |
Deferred Taxes/Income | | | 2.23B | 2.18B | 908.00M | N/A | N/A | |
Other Non-Current Liabilities | | | 17.08B | 17.21B | 18.14B | 19.09B | 22.47B | |
Total Non-Current Liabilities | | | 32.20B | 33.41B | 36.12B | 39.77B | 47.61B | |
|
TOTAL LIABILITIES | | | 61.90B | 60.08B | 62.54B | 65.71B | 68.57B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 8.93B | 8.78B | 5.65B | 1.17B | -148.00M | |
Additional Paid In Capital | | | 11.70B | 11.74B | 11.64B | 11.53B | 11.45B | |
Common Shares | | | 65.90K | 65.40K | 65.40K | 1.00M | 1.00M | |
Treasury Stock | | | -238.00M | -251.00M | -341.00M | -313.00M | -282.00M | |
Other Shareholders' Equity | | | -4.94B | -4.98B | -5.85B | -5.80B | -7.13B | |
Shares Outstanding | | | 652.96M | 646.47M | 643.45M | 641.00M | 640.00M | |
Tangible Book Value per Share | | | -0.43 | -0.67 | -7.20 | -14.29 | -18.54 | |
Total Shareholders' Equity | | | 15.45B | 15.29B | 11.11B | 6.58B | 3.89B | |
|
TOTAL LIABILITIES AND EQUITY | | | 77.34B | 75.37B | 73.64B | 72.29B | 72.46B | |
|
Statistics | |
---|
Debt/Equity | | | 0.83 | 0.92 | 1.54 | 3.14 | 6.47 | |
Current Ratio | | | 0.38 | 0.37 | 0.39 | 0.50 | 0.76 | |
Return On Assets (ROA) | | | 4.73% | 4.59% | 6.26% | 1.82% | 0.39% | |
Return On Equity (ROE) | | | 23.69% | 22.61% | 41.50% | 20.02% | 7.20% | |
Return On Invested Capital (ROIC) | | | 9.77% | 9.63% | 10.57% | 5.97% | N/A | |
Return On Invested Capital Ex Cash (ROICexc) | | | 10.59% | 10.27% | 11.52% | 6.95% | N/A | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 16.50% | 15.68% | 18.08% | 11.49% | N/A | |