ASSETS | |
---|
Current Assets | |
---|
Cash | | | N/A | 3.91B | 195.90M | 112.20M | |
Cash Equivalents | | | N/A | 90.60M | 57.20M | 40.50M | |
Marketable Securities | | | N/A | 766.50M | 331.60M | 380.70M | |
Receivables | | | N/A | 9.92B | 4.57B | 2.50B | |
Inventories | | | N/A | 807.00M | 395.30M | 296.40M | |
Other Current Assets | | | N/A | 1.04B | 1.10B | 459.50M | |
Total Current Assets | | | 5.02B | 16.53B | 6.65B | 3.79B | |
|
Non-Current Assets | |
---|
PPE Net | | | 51.55B | 50.19B | 23.46B | 21.91B | |
Investments And Advances | | | N/A | 301.00M | 213.90M | 410.40M | |
Goodwill | | | 2.13B | 1.99B | 618.60M | 576.00M | |
Intangibles | | | 663.00M | 704.00M | 126.60M | 88.70M | |
Other Non-Current Assets | | | 4.95B | 227.00M | 237.90M | 216.30M | |
Total Non-Current Assets | | | 70.09B | 53.73B | 24.65B | 23.20B | |
|
TOTAL ASSETS | | | 75.12B | 70.26B | 31.30B | 26.99B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | N/A | 315.00M | 129.50M | 228.40M | |
Current Portion Of LT Debt. | | | 13.89B | 17.71B | 5.60B | 5.68B | |
Accrued Expenses | | | N/A | 1.39B | 855.10M | 837.30M | |
Accounts Payable | | | N/A | 2.56B | 1.05B | 828.90M | |
Other Current Liabilities | | | N/A | 3.15B | 1.69B | 1.16B | |
Total Current Liabilities | | | 20.36B | 25.13B | 9.33B | 8.74B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 40.14B | 31.63B | 14.26B | 12.73B | |
Deferred Taxes/Income | | | N/A | 1.29B | 665.90M | 518.00M | |
Other Non-Current Liabilities | | | 3.46B | 846.00M | 137.60M | 158.50M | |
Total Non-Current Liabilities | | | 43.63B | 34.30B | 15.10B | 13.44B | |
|
TOTAL LIABILITIES | | | 63.98B | 59.44B | 24.43B | 22.18B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | N/A | 5.00B | 4.86B | 4.05B | |
Additional Paid In Capital | | | N/A | 3.82B | 1.33B | 367.00M | |
Minority Interest | | | 27.00M | 526.00M | 36.80M | 33.80M | |
Common Shares | | | N/A | 1.23B | 848.60M | 606.20M | |
Other Shareholders' Equity | | | 11.13B | 776.00M | -156.50M | -206.00M | |
Shares Outstanding | | | 816.00M | 816.00M | 564.57M | 441.84M | |
Tangible Book Value per Share | | | 10.23 | 9.96 | 10.86 | 9.39 | |
Total Shareholders' Equity | | | 11.13B | 10.83B | 6.88B | 4.81B | |
|
TOTAL LIABILITIES AND EQUITY | | | 75.12B | 70.26B | 31.30B | 26.99B | |
|
Statistics | |
---|
Debt/Equity | | | 3.61 | 2.95 | 2.09 | 2.69 | |
Current Ratio | | | 0.25 | 0.66 | 0.71 | 0.43 | |
Return On Assets (ROA) | | | 0.91% | 1.16% | 3.88% | 3.23% | |
Return On Equity (ROE) | | | 6.14% | 7.54% | 17.68% | 18.14% | |
Return On Invested Capital (ROIC) | | | 1.28% | 1.82% | 5.34% | 4.32% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 1.28% | 1.86% | 5.43% | 4.42% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 1.35% | 1.98% | 5.63% | 4.59% | |