ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 5.21B | 5.03B | 3.76B | 4.63B | 4.52B | |
Marketable Securities | | | 416.00M | 579.00M | 527.00M | 190.00M | 224.00M | |
Receivables | | | 7.87B | 6.64B | 6.11B | 6.70B | 4.60B | |
Inventories | | | 9.93B | 10.64B | 13.23B | 10.19B | 6.58B | |
Other Current Assets | | | N/A | 535.00M | 583.00M | 447.00M | 342.00M | |
Total Current Assets | | | 23.42B | 23.43B | 24.20B | 22.15B | 16.27B | |
|
Non-Current Assets | |
---|
PPE Net | | | 12.69B | 13.21B | 11.57B | 8.27B | 6.13B | |
Investments And Advances | | | 1.71B | 348.00M | 318.00M | 250.00M | 53.00M | |
Goodwill | | | N/A | 25.29B | 22.93B | 17.63B | 15.45B | |
Intangibles | | | 30.07B | 6.95B | 8.09B | 4.94B | 4.91B | |
Other Non-Current Assets | | | N/A | 811.00M | 608.00M | 348.00M | 389.00M | |
Total Non-Current Assets | | | 44.46B | 46.98B | 43.91B | 31.84B | 27.12B | |
|
TOTAL ASSETS | | | 67.88B | 70.41B | 68.10B | 53.99B | 43.39B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 586.00M | 764.00M | 759.00M | 506.00M | |
Current Portion Of LT Debt. | | | 8.61B | 6.50B | 5.08B | 4.20B | 2.31B | |
Accrued Expenses | | | N/A | 1.93B | 2.09B | 1.94B | 1.57B | |
Accounts Payable | | | N/A | 3.12B | 3.29B | 4.04B | 2.82B | |
Other Current Liabilities | | | 7.89B | 3.52B | 4.33B | 2.82B | 1.78B | |
Total Current Liabilities | | | 16.50B | 15.65B | 15.56B | 13.75B | 8.98B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 17.20B | 17.25B | 16.62B | 6.18B | 6.97B | |
Deferred Taxes/Income | | | N/A | 2.05B | 2.36B | 1.48B | 1.39B | |
Other Non-Current Liabilities | | | 4.33B | 3.31B | 3.35B | 4.61B | 4.40B | |
Total Non-Current Liabilities | | | 21.52B | 22.66B | 22.38B | 12.31B | 12.98B | |
|
TOTAL LIABILITIES | | | 38.02B | 38.31B | 37.94B | 26.06B | 21.96B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | N/A | 22.51B | 22.69B | 19.29B | 15.59B | |
Additional Paid In Capital | | | N/A | 4.82B | 4.82B | 4.82B | 4.82B | |
Minority Interest | | | N/A | 42.00M | 47.00M | 38.00M | 219.00M | |
Common Shares | | | N/A | 79.00M | 79.00M | 79.00M | 79.00M | |
Other Shareholders' Equity | | | 29.86B | 4.69B | 2.57B | 3.75B | 954.00M | |
Shares Outstanding | | | 2.02B | 2.02B | 2.02B | 2.02B | 2.02B | |
Tangible Book Value per Share | | | -0.10 | -0.07 | -0.42 | 2.66 | 0.53 | |
Total Shareholders' Equity | | | 29.86B | 32.10B | 30.16B | 27.93B | 21.44B | |
|
TOTAL LIABILITIES AND EQUITY | | | 67.88B | 70.41B | 68.10B | 53.99B | 43.39B | |
|
Statistics | |
---|
Debt/Equity | | | 0.58 | 0.56 | 0.58 | 0.25 | 0.35 | |
Current Ratio | | | 1.42 | 1.50 | 1.55 | 1.61 | 1.81 | |
Return On Assets (ROA) | | | 3.97% | 1.67% | 7.03% | 8.06% | 7.65% | |
Return On Equity (ROE) | | | 9.02% | 3.65% | 15.87% | 15.58% | 15.49% | |
Return On Invested Capital (ROIC) | | | 5.47% | 2.50% | 9.27% | 9.68% | 9.07% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 6.14% | 2.79% | 10.08% | 10.96% | 10.50% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 17.89% | 7.92% | 27.43% | 29.14% | 32.30% | |