ASSETS | |
---|
Current Assets | |
---|
Cash | | | 3.52B | 2.29B | 2.22B | 2.67B | 1.65B | |
Cash Equivalents | | | 2.38B | 5.77B | 7.22B | 9.36B | 4.11B | |
Marketable Securities | | | 15.34B | 29.22B | 29.88B | 21.25B | 11.87B | |
Receivables | | | 13.59B | 16.93B | 22.45B | 17.93B | 8.23B | |
Inventories | | | 4.03B | 3.81B | 5.21B | 3.40B | 3.08B | |
Other Current Assets | | | 7.11B | 2.95B | 10.18B | 7.22B | 1.89B | |
Total Current Assets | | | 45.97B | 60.99B | 77.15B | 61.83B | 30.82B | |
|
Non-Current Assets | |
---|
PPE Net | | | 55.56B | 58.82B | 56.50B | 62.08B | 68.51B | |
Investments And Advances | | | 8.09B | 5.95B | 5.49B | 6.03B | 6.34B | |
Goodwill | | | 1.44B | 1.73B | 1.38B | 1.47B | 1.48B | |
Intangibles | | | 4.21B | 3.98B | 3.78B | 4.99B | 6.67B | |
Other Non-Current Assets | | | 14.95B | 11.73B | 12.00B | 9.75B | 10.27B | |
Total Non-Current Assets | | | 85.17B | 82.59B | 80.87B | 85.29B | 93.98B | |
|
TOTAL ASSETS | | | 131.14B | 143.58B | 158.02B | 147.12B | 124.81B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 5.05B | 3.60B | 1.81B | 5.02B | 2.62B | |
Current Portion Of LT Debt. | | | 3.42B | 3.68B | 3.81B | 1.36B | 3.16B | |
Accrued Expenses | | | 866.00M | N/A | N/A | N/A | N/A | |
Accounts Payable | | | 10.24B | 11.05B | 12.45B | 12.35B | 7.74B | |
Other Current Liabilities | | | 15.44B | 17.39B | 25.47B | 20.27B | 5.99B | |
Total Current Liabilities | | | 35.02B | 35.72B | 43.54B | 39.01B | 19.50B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 21.62B | 24.52B | 26.55B | 29.85B | 32.34B | |
Deferred Taxes/Income | | | 12.73B | 13.35B | 12.00B | 14.04B | 11.22B | |
Other Non-Current Liabilities | | | 19.39B | 21.50B | 21.95B | 25.20B | 27.85B | |
Total Non-Current Liabilities | | | 53.78B | 59.37B | 60.49B | 69.11B | 71.43B | |
|
TOTAL LIABILITIES | | | 88.80B | 95.09B | 104.03B | 108.11B | 90.94B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 52.41B | 56.52B | 58.24B | 36.68B | 30.05B | |
Additional Paid In Capital | | | 0.00 | 0.00 | 3.04B | 6.41B | 6.85B | |
Minority Interest | | | 38.00M | 10.00M | 1.00M | 14.00M | 19.00M | |
Common Shares | | | 1.05B | 1.10B | 1.14B | 1.16B | 1.16B | |
Other Shareholders' Equity | | | -11.12B | -9.13B | -8.43B | -5.25B | -4.19B | |
Shares Outstanding | | | 2.70B | 2.91B | 3.08B | 3.20B | 3.20B | |
Tangible Book Value per Share | | | 13.39 | 14.53 | 15.64 | 10.03 | 7.92 | |
Total Shareholders' Equity | | | 42.34B | 48.49B | 53.99B | 39.01B | 33.87B | |
|
TOTAL LIABILITIES AND EQUITY | | | 131.14B | 143.58B | 158.02B | 147.12B | 124.81B | |
|
Statistics | |
---|
Debt/Equity | | | 0.63 | 0.58 | 0.53 | 0.89 | 1.03 | |
Current Ratio | | | 1.31 | 1.71 | 1.77 | 1.59 | 1.58 | |
Return On Assets (ROA) | | | 6.71% | 8.28% | 18.19% | 5.82% | -4.41% | |
Return On Equity (ROE) | | | 20.80% | 24.51% | 53.25% | 21.95% | -16.27% | |
Return On Invested Capital (ROIC) | | | 24.02% | 26.29% | 51.47% | 24.33% | 2.62% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 29.12% | 38.32% | 75.57% | 33.35% | 3.08% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 31.23% | 41.41% | 80.84% | 36.18% | 3.38% | |