ASSETS | |
---|
Current Assets | |
---|
Cash | | | 1.36B | 1.38B | 1.61B | 1.87B | 2.19B | |
Cash Equivalents | | | 10.69B | 9.79B | 7.66B | 6.27B | 5.34B | |
Marketable Securities | | | 929.55M | 894.08M | 447.88M | 418.37M | 346.86M | |
Receivables | | | 7.62B | 8.32B | 6.35B | 5.62B | 5.16B | |
Inventories | | | 9.48B | 9.57B | 9.33B | 11.81B | 12.55B | |
Other Current Assets | | | 1.38B | 876.05M | 561.47M | 524.63M | 657.61M | |
Total Current Assets | | | 31.46B | 30.83B | 25.95B | 26.50B | 26.24B | |
|
Non-Current Assets | |
---|
PPE Net | | | 16.95B | 16.86B | 16.47B | 15.94B | 14.46B | |
Investments And Advances | | | 910.03M | 453.09M | 417.89M | 507.47M | 454.53M | |
Goodwill | | | 3.66B | 3.77B | 3.39B | 3.47B | 3.43B | |
Intangibles | | | 2.83B | 2.90B | 2.75B | 2.96B | 2.72B | |
Other Non-Current Assets | | | 2.94B | 3.29B | 3.28B | 3.28B | 3.58B | |
Total Non-Current Assets | | | 31.43B | 31.84B | 31.32B | 31.35B | 29.66B | |
|
TOTAL ASSETS | | | 62.89B | 62.68B | 57.27B | 57.85B | 55.90B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 2.90B | 2.25B | 3.40B | 4.56B | 3.68B | |
Accrued Expenses | | | 2.39B | 2.29B | 1.42B | 1.15B | 1.27B | |
Accounts Payable | | | 14.05B | 13.56B | 12.59B | 12.74B | 11.70B | |
Other Current Liabilities | | | 2.23B | 2.73B | 1.99B | 3.86B | 4.57B | |
Total Current Liabilities | | | 21.57B | 20.82B | 19.39B | 22.30B | 21.23B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 21.16B | 22.49B | 20.42B | 22.01B | 24.26B | |
Deferred Taxes/Income | | | 16.07M | 1.93M | 60.13M | 111.46M | 23.71M | |
Other Non-Current Liabilities | | | 2.77B | 2.86B | 1.76B | 1.62B | 1.57B | |
Total Non-Current Liabilities | | | 25.27B | 26.77B | 22.96B | 24.29B | 26.22B | |
|
TOTAL LIABILITIES | | | 46.85B | 47.59B | 42.35B | 46.58B | 47.44B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 6.10B | 4.97B | 2.97B | 171.06M | -1.78B | |
Additional Paid In Capital | | | -304.26M | -304.26M | -304.26M | -217.50M | -92.95M | |
Minority Interest | | | 1.33B | 1.41B | 720.23M | 552.86M | 363.09M | |
Common Shares | | | 13.65B | 13.65B | 13.65B | 13.05B | 12.55B | |
Treasury Stock | | | -1.76B | -1.35B | -96.14M | -109.73M | -127.29M | |
Other Shareholders' Equity | | | -1.76B | -1.85B | -1.30B | -1.63B | -2.09B | |
Shares Outstanding | | | 1.59B | 1.61B | 1.66B | 1.07B | 800.81M | |
Tangible Book Value per Share | | | 5.97 | 5.19 | 5.23 | 4.49 | 2.86 | |
Total Shareholders' Equity | | | 16.04B | 15.09B | 14.92B | 11.27B | 8.46B | |
|
TOTAL LIABILITIES AND EQUITY | | | 62.89B | 62.68B | 57.27B | 57.85B | 55.90B | |
|
Statistics | |
---|
Debt/Equity | | | 1.32 | 1.49 | 1.37 | 1.95 | 2.87 | |
Current Ratio | | | 1.46 | 1.48 | 1.34 | 1.19 | 1.24 | |
Return On Assets (ROA) | | | 6.09% | 5.13% | -3.54% | -5.47% | 0.75% | |
Return On Equity (ROE) | | | 23.89% | 21.30% | -13.59% | -28.10% | 4.96% | |
Return On Invested Capital (ROIC) | | | 12.98% | 11.69% | 1.53% | N/A | 6.12% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 18.06% | 15.69% | 1.95% | N/A | 7.32% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 23.11% | 19.96% | 2.46% | N/A | 9.29% | |