ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 4.82B | 2.98B | 632.00M | 856.00M | 285.00M | |
Receivables | | | 6.56B | 7.02B | 6.84B | 7.20B | 3.70B | |
Inventories | | | 1.56B | 1.76B | 2.81B | 2.79B | 1.83B | |
Other Current Assets | | | 1.85B | 2.02B | 1.62B | 1.04B | 463.00M | |
Total Current Assets | | | 14.80B | 13.78B | 11.90B | 11.88B | 6.27B | |
|
Non-Current Assets | |
---|
PPE Net | | | 3.32B | 3.60B | 3.78B | 2.08B | 1.28B | |
Investments And Advances | | | 57.00M | N/A | N/A | N/A | N/A | |
Intangibles | | | 2.79B | 2.83B | 2.99B | 2.94B | 2.67B | |
Other Non-Current Assets | | | 18.36B | 15.85B | 14.37B | 11.07B | 5.73B | |
Total Non-Current Assets | | | 41.11B | 38.88B | 37.68B | 32.62B | 14.57B | |
|
TOTAL ASSETS | | | 55.91B | 52.66B | 49.59B | 44.50B | 20.84B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 679.00M | |
Current Portion Of LT Debt. | | | 15.00M | 16.00M | 717.00M | 1.01B | 19.00M | |
Accrued Expenses | | | 3.27B | 3.16B | 3.52B | 1.63B | 921.00M | |
Accounts Payable | | | 827.00M | 571.00M | 632.00M | 502.00M | 231.00M | |
Other Current Liabilities | | | 4.80B | 4.55B | 4.18B | 5.17B | 2.12B | |
Total Current Liabilities | | | 8.91B | 8.30B | 9.05B | 8.32B | 3.97B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 17.70B | 19.72B | 18.00B | 18.10B | 9.46B | |
Deferred Taxes/Income | | | 965.00M | 778.00M | 565.00M | 656.00M | 480.00M | |
Other Non-Current Liabilities | | | 7.17B | 7.62B | 8.43B | 6.68B | 4.95B | |
Total Non-Current Liabilities | | | 26.44B | 29.00B | 27.33B | 25.73B | 14.89B | |
|
TOTAL LIABILITIES | | | 35.35B | 37.29B | 36.38B | 34.05B | 18.86B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 12.46B | 10.38B | 8.49B | 5.57B | -18.90B | |
Additional Paid In Capital | | | 32.94B | 29.79B | 29.59B | 49.91B | 43.80B | |
Minority Interest | | | 613.00M | 882.00M | 336.00M | 293.00M | N/A | |
Common Shares | | | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | |
Treasury Stock | | | -22.96B | -22.96B | -22.91B | -43.42B | -22.26B | |
Other Shareholders' Equity | | | -1.88B | -1.83B | -1.97B | -1.61B | -662.00M | |
Shares Outstanding | | | 646.00M | 617.00M | 615.00M | 613.00M | 383.00M | |
Tangible Book Value per Share | | | 1.84 | -6.59 | -10.29 | -14.71 | -14.57 | |
Total Shareholders' Equity | | | 20.56B | 15.37B | 13.21B | 10.45B | 1.98B | |
|
TOTAL LIABILITIES AND EQUITY | | | 55.91B | 52.66B | 49.59B | 44.50B | 20.84B | |
|
Statistics | |
---|
Debt/Equity | | | 0.86 | 1.28 | 1.36 | 1.73 | 5.13 | |
Current Ratio | | | 1.66 | 1.66 | 1.32 | 1.43 | 1.58 | |
Return On Assets (ROA) | | | 5.89% | 4.60% | 6.67% | 7.76% | 11.14% | |
Return On Equity (ROE) | | | 16.03% | 15.76% | 25.05% | 33.07% | 117.34% | |
Return On Invested Capital (ROIC) | | | 7.69% | 8.42% | 8.51% | 12.12% | 24.55% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 8.57% | 9.02% | 8.64% | 12.42% | 24.95% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 9.17% | 9.69% | 9.34% | 13.54% | 29.51% | |