ASSETS | |
---|
Current Assets | |
---|
Cash | | | N/A | 22.81B | 9.66B | 13.71B | 8.62B | |
Cash Equivalents | | | 7.83B | N/A | N/A | N/A | N/A | |
Marketable Securities | | | 15.04B | 10.13B | 29.52B | 24.43B | 6.21B | |
Receivables | | | 21.26B | 19.92B | 23.00B | 33.82B | 25.58B | |
Inventories | | | 17.55B | 17.45B | 10.54B | 14.10B | 16.00B | |
Other Current Assets | | | 3.52B | 9.34B | 11.34B | 26.67B | 30.41B | |
Total Current Assets | | | 65.19B | 79.64B | 84.06B | 112.73B | 86.83B | |
|
Non-Current Assets | |
---|
PPE Net | | | 203.46B | 201.69B | 179.77B | 177.66B | 161.40B | |
Investments And Advances | | | 1.22B | 1.21B | 1.13B | 954.00M | 793.00M | |
Goodwill | | | N/A | 1.71B | 1.85B | 1.84B | 125.00M | |
Intangibles | | | 2.61B | 898.00M | 1.58B | 2.19B | 1.42B | |
Other Non-Current Assets | | | 11.15B | 10.21B | 9.55B | 15.52B | 17.33B | |
Total Non-Current Assets | | | 222.09B | 219.15B | 197.08B | 201.41B | 183.56B | |
|
TOTAL ASSETS | | | 287.29B | 298.79B | 281.14B | 314.14B | 270.38B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 8.34B | 4.93B | 1.19B | 3.40B | 20.21B | |
Accrued Expenses | | | 3.90B | 4.32B | 3.40B | 1.90B | 1.21B | |
Accounts Payable | | | 18.72B | 20.83B | 14.91B | 20.64B | 20.23B | |
Other Current Liabilities | | | 21.69B | 23.67B | 39.70B | 48.92B | 45.32B | |
Total Current Liabilities | | | 52.64B | 53.75B | 59.20B | 74.87B | 86.97B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 83.44B | 91.68B | 86.85B | 68.15B | 38.31B | |
Deferred Taxes/Income | | | 2.04B | 2.43B | 3.44B | 7.41B | 5.62B | |
Other Non-Current Liabilities | | | 52.49B | 57.43B | 53.85B | 68.18B | 54.35B | |
Total Non-Current Liabilities | | | 148.03B | 161.94B | 146.05B | 147.74B | 101.36B | |
|
TOTAL LIABILITIES | | | 200.67B | 215.69B | 205.25B | 222.61B | 188.33B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 67.73B | 63.10B | 62.83B | 94.01B | 84.65B | |
Additional Paid In Capital | | | N/A | N/A | N/A | N/A | N/A | |
Minority Interest | | | 10.06B | 10.39B | 1.91B | 4.00B | 3.08B | |
Common Shares | | | 4.20B | 4.20B | 4.20B | 4.20B | 4.20B | |
Other Shareholders' Equity | | | 14.69B | 15.79B | 8.85B | -6.67B | -6.79B | |
Shares Outstanding | | | 420.23M | 420.23M | 420.23M | 420.23M | 420.17M | |
Tangible Book Value per Share | | | 199.92 | 191.52 | 172.43 | 208.24 | 191.62 | |
Total Shareholders' Equity | | | 86.62B | 83.09B | 75.89B | 91.54B | 82.06B | |
|
TOTAL LIABILITIES AND EQUITY | | | 287.29B | 298.79B | 281.14B | 314.14B | 270.38B | |
|
Statistics | |
---|
Debt/Equity | | | 0.96 | 1.10 | 1.14 | 0.74 | 0.47 | |
Current Ratio | | | 1.24 | 1.48 | 1.42 | 1.51 | 1.00 | |
Return On Assets (ROA) | | | 0.39% | -0.31% | -7.49% | 4.63% | 3.78% | |
Return On Equity (ROE) | | | 1.30% | -1.11% | -27.75% | 15.89% | 12.46% | |
Return On Invested Capital (ROIC) | | | 4.49% | 4.02% | 4.24% | 4.68% | 3.18% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 4.98% | 4.19% | 4.89% | 5.21% | 3.29% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 5.04% | 4.24% | 4.98% | 5.31% | 3.32% | |