ASSETS | |
---|
Current Assets | |
---|
Cash | | | 324.00M | 371.00M | 463.00M | 495.00M | 446.00M | |
Cash Equivalents | | | 453.00M | 629.00M | 1.09B | 1.17B | 82.00M | |
Marketable Securities | | | 2.68B | 3.65B | 5.09B | 3.21B | 3.02B | |
Receivables | | | 3.81B | 3.35B | 3.18B | 3.57B | 2.99B | |
Inventories | | | 300.00M | 297.00M | 300.00M | 369.00M | 239.00M | |
Other Current Assets | | | 1.34B | 2.10B | 1.87B | 1.63B | 1.57B | |
Total Current Assets | | | 8.91B | 10.40B | 11.99B | 10.44B | 8.35B | |
|
Non-Current Assets | |
---|
PPE Net | | | 25.03B | 24.26B | 23.86B | 17.84B | 17.00B | |
Investments And Advances | | | 39.00M | 48.00M | 32.00M | 101.00M | 91.00M | |
Goodwill | | | 7.92B | 7.84B | 7.95B | 8.01B | 7.95B | |
Intangibles | | | 5.89B | 5.52B | 5.94B | 6.38B | 6.50B | |
Other Non-Current Assets | | | 1.63B | 2.47B | 3.01B | 3.27B | 2.96B | |
Total Non-Current Assets | | | 40.87B | 40.48B | 41.08B | 35.84B | 34.49B | |
|
TOTAL ASSETS | | | 49.77B | 50.88B | 53.07B | 46.29B | 42.84B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 640.00M | 692.00M | 183.00M | 72.00M | 29.00M | |
Current Portion Of LT Debt. | | | 1.03B | 949.00M | 3.47B | 2.03B | 2.25B | |
Accrued Expenses | | | 1.12B | 1.13B | 1.11B | 1.19B | 1.20B | |
Accounts Payable | | | 4.14B | 4.02B | 3.89B | 4.14B | 3.99B | |
Other Current Liabilities | | | 2.11B | 2.22B | 2.34B | 2.17B | 2.72B | |
Total Current Liabilities | | | 9.05B | 9.01B | 10.99B | 9.60B | 10.19B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 20.28B | 21.20B | 22.24B | 14.78B | 11.99B | |
Deferred Taxes/Income | | | 1.96B | 1.43B | 1.61B | 1.41B | 1.34B | |
Other Non-Current Liabilities | | | 3.19B | 7.57B | 3.47B | 10.34B | 9.41B | |
Total Non-Current Liabilities | | | 25.43B | 30.19B | 27.32B | 26.52B | 22.75B | |
|
TOTAL LIABILITIES | | | 34.48B | 39.20B | 38.30B | 36.12B | 32.93B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 13.43B | 9.86B | 12.36B | 8.09B | 8.04B | |
Additional Paid In Capital | | | 1.05B | 1.05B | 1.05B | 1.05B | 1.05B | |
Common Shares | | | 499.00M | 499.00M | 499.00M | 499.00M | 499.00M | |
Treasury Stock | | | -274.00M | -143.00M | -237.00M | -167.00M | -186.00M | |
Other Shareholders' Equity | | | 592.00M | 409.00M | 1.09B | 664.00M | 483.00M | |
Shares Outstanding | | | 9.93B | 9.92B | 9.88B | 9.92B | 9.92B | |
Tangible Book Value per Share | | | 0.15 | -0.17 | 0.09 | -0.43 | -0.46 | |
Total Shareholders' Equity | | | 15.30B | 11.68B | 14.76B | 10.17B | 9.91B | |
|
TOTAL LIABILITIES AND EQUITY | | | 49.77B | 50.88B | 53.07B | 46.29B | 42.84B | |
|
Statistics | |
---|
Debt/Equity | | | 1.37 | 1.87 | 1.52 | 1.46 | 1.21 | |
Current Ratio | | | 0.98 | 1.15 | 1.09 | 1.09 | 0.82 | |
Return On Assets (ROA) | | | 2.56% | 2.89% | 3.27% | 4.66% | 4.74% | |
Return On Equity (ROE) | | | 8.33% | 12.60% | 11.75% | 21.24% | 20.50% | |
Return On Invested Capital (ROIC) | | | 5.40% | 5.07% | 6.01% | 7.37% | 8.60% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 5.84% | 5.64% | 7.04% | 8.36% | 9.50% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 9.14% | 8.67% | 11.45% | 15.05% | 18.56% | |