ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 5.76B | 4.39B | 5.80B | 4.81B | 5.40B | |
Marketable Securities | | | 3.85B | 4.05B | 3.08B | 1.35B | 1.17B | |
Receivables | | | 5.27B | 4.97B | 4.72B | 5.79B | 6.20B | |
Inventories | | | 1.99B | 3.01B | 2.80B | 3.84B | 2.29B | |
Other Current Assets | | | 3.94B | 5.04B | 8.81B | 16.74B | 20.98B | |
Total Current Assets | | | 20.81B | 21.46B | 25.21B | 32.52B | 36.04B | |
|
Non-Current Assets | |
---|
PPE Net | | | 30.37B | 29.67B | 25.43B | 22.71B | 20.36B | |
Investments And Advances | | | 8.90B | 8.48B | 7.81B | 7.39B | 7.63B | |
Goodwill | | | N/A | 1.04B | 1.12B | 1.13B | 1.29B | |
Intangibles | | | 3.09B | 2.11B | 2.05B | 2.09B | 2.12B | |
Other Non-Current Assets | | | 860.00M | 1.09B | 2.48B | 3.01B | 3.34B | |
Total Non-Current Assets | | | 43.54B | 42.82B | 39.51B | 36.98B | 35.23B | |
|
TOTAL ASSETS | | | 64.35B | 64.28B | 64.72B | 69.50B | 71.27B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 712.50M | 240.00M | |
Current Portion Of LT Debt. | | | 2.07B | 2.23B | 1.64B | 409.10M | 1.83B | |
Accrued Expenses | | | N/A | 334.20M | 205.80M | 347.70M | 512.20M | |
Accounts Payable | | | 5.12B | 4.16B | 4.59B | 8.09B | 6.18B | |
Other Current Liabilities | | | 6.44B | 7.24B | 11.72B | 19.11B | 25.48B | |
Total Current Liabilities | | | 13.64B | 13.96B | 18.15B | 28.67B | 34.24B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 17.47B | 18.53B | 15.82B | 12.68B | 9.91B | |
Deferred Taxes/Income | | | 1.21B | 1.05B | 835.60M | 958.10M | 1.02B | |
Other Non-Current Liabilities | | | 13.49B | 12.97B | 14.06B | 14.42B | 17.61B | |
Total Non-Current Liabilities | | | 39.91B | 40.08B | 37.26B | 31.87B | 32.38B | |
|
TOTAL LIABILITIES | | | 53.55B | 54.04B | 55.41B | 60.54B | 66.63B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 9.95B | 9.40B | 8.56B | 7.27B | 6.52B | |
Additional Paid In Capital | | | 774.20M | 774.20M | 774.20M | 774.20M | N/A | |
Minority Interest | | | 7.73B | 7.53B | 6.54B | 3.81B | 3.85B | |
Common Shares | | | 708.10M | 708.10M | 708.10M | 708.10M | 708.10M | |
Treasury Stock | | | -204.10M | -204.10M | -204.10M | -204.10M | -204.10M | |
Other Shareholders' Equity | | | -424.50M | -453.60M | -516.00M | 566.70M | -2.38B | |
Shares Outstanding | | | 270.86M | 270.86M | 270.86M | 270.86M | 270.86M | |
Tangible Book Value per Share | | | 28.48 | 26.18 | 22.68 | 21.21 | 4.54 | |
Total Shareholders' Equity | | | 10.81B | 10.23B | 9.31B | 8.96B | 4.65B | |
|
TOTAL LIABILITIES AND EQUITY | | | 64.35B | 64.28B | 64.72B | 69.50B | 71.27B | |
|
Statistics | |
---|
Debt/Equity | | | 1.62 | 1.81 | 1.70 | 1.49 | 2.18 | |
Current Ratio | | | 1.53 | 1.54 | 1.39 | 1.13 | 1.05 | |
Return On Assets (ROA) | | | 1.55% | 1.93% | 2.38% | 2.50% | 0.51% | |
Return On Equity (ROE) | | | 9.21% | 12.15% | 16.52% | 19.39% | 7.82% | |
Return On Invested Capital (ROIC) | | | 3.30% | 4.24% | 4.48% | 1.58% | 3.04% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 4.08% | 5.09% | 5.54% | 1.85% | 3.69% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 4.41% | 5.51% | 6.05% | 2.04% | 4.15% | |