ASSETS | |
---|
Current Assets | |
---|
Cash | | | 7.24B | 8.15B | 7.21B | 5.73B | 4.41B | |
Cash Equivalents | | | 4.65B | 4.35B | 5.22B | 11.51B | 10.84B | |
Marketable Securities | | | 273.00M | 24.00M | 29.00M | 0.00 | 20.00M | |
Receivables | | | 4.66B | 5.48B | 5.10B | 5.69B | 6.34B | |
Inventories | | | 5.54B | 5.83B | 5.22B | 4.93B | 4.43B | |
Other Current Assets | | | 464.00M | 502.00M | 572.00M | 804.00M | 663.00M | |
Total Current Assets | | | 22.83B | 24.34B | 23.35B | 28.66B | 26.69B | |
|
Non-Current Assets | |
---|
PPE Net | | | 76.46B | 71.63B | 71.82B | 61.30B | 73.81B | |
Investments And Advances | | | 4.62B | 2.67B | 2.36B | 916.00M | 1.99B | |
Goodwill | | | 1.34B | 1.34B | 1.39B | 1.20B | 1.20B | |
Intangibles | | | 583.00M | 377.00M | 221.00M | 172.00M | 240.00M | |
Other Non-Current Assets | | | 2.82B | 1.83B | 2.01B | 2.77B | 4.66B | |
Total Non-Current Assets | | | 85.96B | 78.02B | 77.94B | 66.50B | 82.23B | |
|
TOTAL ASSETS | | | 108.79B | 102.36B | 101.30B | 95.17B | 108.93B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 1.00M | 3.00M | 5.00M | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 2.02B | 2.08B | 7.17B | 2.62B | 2.63B | |
Accrued Expenses | | | 1.89B | 1.68B | 1.73B | 1.32B | 1.61B | |
Accounts Payable | | | 6.64B | 6.72B | 6.30B | 6.69B | 7.03B | |
Other Current Liabilities | | | 5.09B | 3.82B | 3.84B | 6.29B | 5.14B | |
Total Current Liabilities | | | 15.64B | 14.30B | 19.04B | 16.92B | 16.40B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 22.48B | 18.63B | 15.17B | 13.81B | 18.36B | |
Deferred Taxes/Income | | | 3.51B | 3.33B | 4.30B | 3.06B | 3.31B | |
Other Non-Current Liabilities | | | 14.95B | 16.98B | 14.25B | 12.61B | 15.25B | |
Total Non-Current Liabilities | | | 45.49B | 43.26B | 37.76B | 33.29B | 41.26B | |
|
TOTAL LIABILITIES | | | 61.13B | 57.55B | 56.80B | 50.21B | 57.66B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 41.26B | 38.53B | 38.35B | 38.91B | 47.22B | |
Additional Paid In Capital | | | 1.44B | 1.44B | 1.44B | 1.44B | 1.80B | |
Minority Interest | | | 4.55B | 4.31B | 4.03B | 3.81B | 4.34B | |
Common Shares | | | 5.01B | 4.90B | 4.74B | 4.64B | 2.17B | |
Treasury Stock | | | -18.00M | -36.00M | -41.00M | -31.00M | -33.00M | |
Other Shareholders' Equity | | | -26.00M | 6.00M | -5.00M | 8.00M | 89.00M | |
Shares Outstanding | | | 2.54B | 2.53B | 2.53B | 2.53B | 2.53B | |
Tangible Book Value per Share | | | 9.01 | 8.50 | 8.47 | 8.61 | 9.85 | |
Total Shareholders' Equity | | | 47.66B | 44.81B | 44.50B | 44.96B | 51.26B | |
|
TOTAL LIABILITIES AND EQUITY | | | 108.79B | 102.36B | 101.30B | 95.17B | 108.93B | |
|
Statistics | |
---|
Debt/Equity | | | 0.47 | 0.42 | 0.34 | 0.31 | 0.36 | |
Current Ratio | | | 1.46 | 1.70 | 1.23 | 1.69 | 1.63 | |
Return On Assets (ROA) | | | 8.29% | 7.71% | 12.76% | 32.47% | 10.38% | |
Return On Equity (ROE) | | | 18.92% | 17.62% | 29.04% | 68.73% | 22.05% | |
Return On Invested Capital (ROIC) | | | 12.66% | 15.93% | 16.36% | 25.76% | 19.07% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 13.36% | 16.76% | 17.47% | 30.20% | 21.60% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 13.66% | 17.11% | 17.85% | 30.83% | 21.99% | |