ASSETS | |
---|
Current Assets | |
---|
Cash | | | N/A | N/A | N/A | N/A | N/A | |
Cash Equivalents | | | 97.93B | 114.64B | 38.94B | 75.26B | 45.14B | |
Marketable Securities | | | 213.25B | 146.10B | 43.82B | 41.13B | 2.32B | |
Receivables | | | 323.33B | 263.96B | 78.97B | 71.94B | 37.53B | |
Inventories | | | 215.97B | 174.98B | 47.05B | 49.21B | 28.73B | |
Other Current Assets | | | 9.53B | 6.72B | 6.16B | 6.04B | 1.04B | |
Total Current Assets | | | 860.00B | 706.40B | 214.94B | 243.58B | 114.76B | |
|
Non-Current Assets | |
---|
PPE Net | | | 711.61B | 618.49B | 173.60B | 155.86B | 78.09B | |
Investments And Advances | | | 2112.48B | 1898.21B | 628.06B | 692.45B | 336.85B | |
Goodwill | | | 5.73B | 4.81B | 1.31B | 1.30B | 633.00M | |
Intangibles | | | 67.85B | 67.67B | 8.65B | 7.93B | 4.27B | |
Other Non-Current Assets | | | 39.17B | 35.83B | 9.06B | 7.84B | 3.96B | |
Total Non-Current Assets | | | 3095.32B | 2766.71B | 854.41B | 897.33B | 441.43B | |
|
TOTAL ASSETS | | | 3955.33B | 3473.11B | 1069.35B | 1140.91B | 556.18B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 408.71B | 365.48B | 108.53B | 210.31B | 77.12B | |
Accrued Expenses | | | 23.10B | 20.19B | 6.79B | 5.32B | 2.44B | |
Accounts Payable | | | 308.58B | 248.49B | 80.38B | 66.66B | 32.12B | |
Other Current Liabilities | | | 77.82B | 23.45B | 3.76B | 35.86B | 3.82B | |
Total Current Liabilities | | | 818.22B | 657.61B | 199.47B | 318.15B | 115.49B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 703.97B | 536.83B | 177.19B | 114.74B | 127.58B | |
Deferred Taxes/Income | | | 678.16B | 638.17B | 193.46B | 250.61B | 134.84B | |
Other Non-Current Liabilities | | | 95.11B | 76.60B | 19.11B | 11.62B | 4.63B | |
Total Non-Current Liabilities | | | 2397.86B | 2119.26B | 661.86B | 645.33B | 387.49B | |
|
TOTAL LIABILITIES | | | 3216.07B | 2776.87B | 861.33B | 963.48B | 502.98B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 147.56B | 245.94B | 89.00B | 54.66B | -3.64B | |
Additional Paid In Capital | | | 344.09B | 245.99B | 64.05B | 67.79B | 31.34B | |
Minority Interest | | | 920.62B | 867.67B | 272.11B | 268.37B | 120.44B | |
Common Shares | | | 596.00M | 594.00M | 586.00M | 590.00M | 589.00M | |
Treasury Stock | | | 7.00M | 2.00M | 7.00M | 2.00M | 2.00M | |
Other Shareholders' Equity | | | 247.00B | 203.72B | 54.39B | 54.39B | 24.91B | |
Shares Outstanding | | | 60.52M | 59.84M | 60.13M | 61.12M | 61.28M | |
Tangible Book Value per Share | | | 1.10K | 1.05K | 330.52 | 276.16 | 79.10 | |
Total Shareholders' Equity | | | 739.25B | 696.24B | 208.03B | 177.43B | 53.20B | |
|
TOTAL LIABILITIES AND EQUITY | | | 3955.33B | 3473.11B | 1069.35B | 1140.91B | 556.18B | |
|
Statistics | |
---|
Debt/Equity | | | 0.95 | 0.77 | 0.85 | 0.65 | 2.40 | |
Current Ratio | | | 1.05 | 1.07 | 1.08 | 0.77 | 0.99 | |
Return On Assets (ROA) | | | -1.21% | 2.44% | 3.95% | 7.01% | -7.99% | |
Return On Equity (ROE) | | | -6.46% | 12.15% | 20.30% | 45.06% | -83.51% | |
Return On Invested Capital (ROIC) | | | 3.46% | 4.70% | 1.84% | 1.12% | 0.75% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 3.84% | 5.18% | 2.03% | 1.31% | 0.84% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 3.94% | 5.33% | 2.05% | 1.33% | 0.85% | |