ASSETS | |
---|
Current Assets | |
---|
Cash | | | 4.13B | 4.10B | 2.84B | 5.03B | 4.54B | |
Cash Equivalents | | | 2.84B | 1.27B | 2.15B | 1.82B | 1.19B | |
Marketable Securities | | | 10.34B | 5.13B | 4.78B | 6.18B | 6.61B | |
Receivables | | | 13.48B | 12.98B | 13.87B | 12.65B | 11.74B | |
Inventories | | | 7.61B | 7.75B | 8.61B | 7.71B | 7.19B | |
Other Current Assets | | | 1.63B | 2.21B | 1.58B | 2.23B | 1.67B | |
Total Current Assets | | | 40.04B | 33.45B | 33.82B | 35.63B | 32.94B | |
|
Non-Current Assets | |
---|
PPE Net | | | 23.74B | 22.94B | 24.21B | 24.41B | 23.27B | |
Investments And Advances | | | 858.00M | 789.00M | 971.00M | 1.07B | 1.28B | |
Goodwill | | | 7.88B | 9.39B | 10.82B | 10.81B | 9.25B | |
Intangibles | | | 17.30B | 14.83B | 9.69B | 12.12B | 12.02B | |
Other Non-Current Assets | | | 11.86B | 8.96B | 8.53B | 8.15B | 7.26B | |
Total Non-Current Assets | | | 61.77B | 57.02B | 54.34B | 56.69B | 53.20B | |
|
TOTAL ASSETS | | | 101.80B | 90.47B | 88.15B | 92.32B | 86.14B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 455.00M | 1.40B | 2.19B | 14.62B | 2.19B | |
Current Portion Of LT Debt. | | | 3.80B | 3.30B | 2.07B | 833.00M | 2.13B | |
Accrued Expenses | | | 12.70B | 11.35B | 12.16B | 12.50B | 11.21B | |
Accounts Payable | | | 3.98B | 3.52B | 3.86B | 3.84B | 3.32B | |
Other Current Liabilities | | | 6.08B | 5.26B | 6.95B | 6.62B | 6.56B | |
Total Current Liabilities | | | 27.02B | 24.82B | 27.24B | 38.42B | 25.40B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 32.10B | 26.09B | 22.28B | 17.10B | 11.10B | |
Deferred Taxes/Income | | | 832.00M | 593.00M | 645.00M | 628.00M | 353.00M | |
Other Non-Current Liabilities | | | 5.69B | 5.70B | 5.97B | 7.83B | 9.52B | |
Total Non-Current Liabilities | | | 43.01B | 36.33B | 32.92B | 29.41B | 24.40B | |
|
TOTAL LIABILITIES | | | 70.03B | 61.15B | 60.16B | 67.83B | 49.80B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 43.84B | 42.35B | 38.94B | 34.16B | 45.57B | |
Minority Interest | | | 4.39B | 3.95B | 4.02B | 3.86B | 3.43B | |
Common Shares | | | 107.00M | 107.00M | 107.00M | 160.00M | 160.00M | |
Other Shareholders' Equity | | | -12.15B | -13.04B | -10.99B | -9.77B | -9.50B | |
Shares Outstanding | | | 795.40M | 797.24M | 799.18M | 800.40M | 853.13M | |
Tangible Book Value per Share | | | 8.28 | 6.39 | 9.37 | 1.95 | 17.67 | |
Total Shareholders' Equity | | | 31.77B | 29.32B | 27.99B | 24.49B | 36.34B | |
|
TOTAL LIABILITIES AND EQUITY | | | 101.80B | 90.47B | 88.15B | 92.32B | 86.14B | |
|
Statistics | |
---|
Debt/Equity | | | 1.02 | 0.94 | 0.87 | 1.30 | 0.37 | |
Current Ratio | | | 1.48 | 1.35 | 1.24 | 0.93 | 1.30 | |
Return On Assets (ROA) | | | 8.13% | 12.71% | 14.09% | 15.09% | 16.60% | |
Return On Equity (ROE) | | | 26.06% | 39.22% | 44.37% | 56.88% | 39.34% | |
Return On Invested Capital (ROIC) | | | 22.12% | 22.90% | 26.15% | 22.40% | 24.97% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 26.82% | 25.32% | 29.37% | 25.37% | 28.50% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 45.13% | 42.15% | 46.25% | 40.84% | 46.41% | |