ASSETS | |
---|
Current Assets | |
---|
Cash | | | N/A | 743.00M | 801.00M | 707.00M | 805.00M | |
Cash Equivalents | | | 3.04B | 2.46B | 2.16B | 2.34B | 3.83B | |
Marketable Securities | | | 2.31B | 4.38B | 5.61B | 6.02B | 5.11B | |
Receivables | | | 1.93B | 1.72B | 1.79B | 1.90B | 1.70B | |
Inventories | | | 4.81B | 4.53B | 4.00B | 2.76B | 1.91B | |
Other Current Assets | | | 2.38B | 1.20B | 761.00M | 302.00M | 335.00M | |
Total Current Assets | | | 14.48B | 15.03B | 15.12B | 14.02B | 13.69B | |
|
Non-Current Assets | |
---|
PPE Net | | | 12.32B | 12.13B | 10.58B | 7.31B | 5.61B | |
Investments And Advances | | | N/A | 12.00M | 22.00M | 23.00M | 42.00M | |
Goodwill | | | 4.36B | 4.36B | 4.36B | 4.36B | 4.36B | |
Intangibles | | | 248.00M | 257.00M | 223.00M | 152.00M | 85.00M | |
Other Non-Current Assets | | | 3.52B | 3.72B | 2.04B | 1.34B | 896.00M | |
Total Non-Current Assets | | | 20.45B | 20.48B | 17.23B | 13.19B | 10.99B | |
|
TOTAL ASSETS | | | 34.93B | 35.51B | 32.35B | 27.21B | 24.68B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | N/A | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 0.00 | 750.00M | 599.00M | 500.00M | 500.00M | |
Accrued Expenses | | | 1.56B | 1.91B | 1.75B | 1.30B | 1.29B | |
Accounts Payable | | | 881.00M | 820.00M | 802.00M | 1.00B | 653.00M | |
Other Current Liabilities | | | 53.00M | 159.00M | 172.00M | 189.00M | 121.00M | |
Total Current Liabilities | | | 2.49B | 3.64B | 3.32B | 2.98B | 2.57B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 14.04B | 12.85B | 10.62B | 8.23B | 7.24B | |
Deferred Taxes/Income | | | 63.00M | 53.00M | 63.00M | 66.00M | 87.00M | |
Other Non-Current Liabilities | | | 1.93B | 2.06B | 1.44B | 1.34B | 1.45B | |
Total Non-Current Liabilities | | | 16.04B | 14.96B | 12.13B | 9.64B | 8.77B | |
|
TOTAL LIABILITIES | | | 18.53B | 18.61B | 15.45B | 12.63B | 11.34B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 52.25B | 52.26B | 52.28B | 50.35B | 45.92B | |
Additional Paid In Capital | | | 4.25B | 3.94B | 3.36B | 2.95B | 2.63B | |
Common Shares | | | 1.74B | 1.74B | 1.74B | 1.74B | 1.74B | |
Treasury Stock | | | -41.68B | -40.90B | -40.28B | -40.21B | -36.80B | |
Other Shareholders' Equity | | | -156.00M | -142.00M | -207.00M | -251.00M | -157.00M | |
Shares Outstanding | | | 909.00M | 911.00M | 909.00M | 906.00M | 924.00M | |
Tangible Book Value per Share | | | 12.97 | 13.48 | 13.54 | 11.11 | 9.62 | |
Total Shareholders' Equity | | | 16.40B | 16.90B | 16.90B | 14.58B | 13.33B | |
|
TOTAL LIABILITIES AND EQUITY | | | 34.93B | 35.51B | 32.35B | 27.21B | 24.68B | |
|
Statistics | |
---|
Debt/Equity | | | 0.86 | 0.76 | 0.63 | 0.56 | 0.54 | |
Current Ratio | | | 5.81 | 4.12 | 4.55 | 4.70 | 5.33 | |
Return On Assets (ROA) | | | 14.36% | 13.45% | 20.02% | 32.01% | 31.35% | |
Return On Equity (ROE) | | | 30.57% | 28.25% | 38.33% | 59.75% | 58.02% | |
Return On Invested Capital (ROIC) | | | 15.76% | 14.73% | 22.19% | 37.72% | 35.83% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 18.88% | 18.75% | 30.31% | 57.60% | 60.14% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 22.75% | 23.00% | 38.65% | 80.52% | 90.78% | |