ASSETS | |
---|
Current Assets | |
---|
Cash | | | N/A | 1.60B | 1.20B | 1.22B | 300.00M | |
Cash Equivalents | | | 4.88B | 2.32B | 542.00M | 4.97B | 2.73B | |
Marketable Securities | | | 274.00M | 185.00M | 209.00M | 677.00M | 320.00M | |
Receivables | | | 2.23B | 2.68B | 1.64B | 1.65B | 368.00M | |
Inventories | | | 711.00M | 684.00M | 616.00M | 678.00M | 202.00M | |
Other Current Assets | | | 539.00M | 93.00M | 918.00M | 95.00M | 363.00M | |
Total Current Assets | | | 8.63B | 7.56B | 5.12B | 9.29B | 4.28B | |
|
Non-Current Assets | |
---|
PPE Net | | | 47.05B | 44.65B | 42.69B | 41.99B | 20.34B | |
Investments And Advances | | | 320.00M | 367.00M | 369.00M | 385.00M | 107.00M | |
Goodwill | | | 3.95B | 3.87B | 4.00B | 4.61B | N/A | |
Intangibles | | | 939.00M | 960.00M | N/A | N/A | N/A | |
Other Non-Current Assets | | | 3.09B | 2.98B | 2.35B | 2.20B | 1.09B | |
Total Non-Current Assets | | | 56.25B | 53.70B | 50.24B | 50.03B | 22.20B | |
|
TOTAL ASSETS | | | 64.88B | 61.26B | 55.36B | 59.32B | 26.47B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 177.00M | 1.18B | 298.00M | 584.00M | 468.00M | |
Accrued Expenses | | | N/A | 679.00M | 564.00M | 396.00M | 327.00M | |
Accounts Payable | | | 1.60B | N/A | N/A | 759.00M | 191.00M | |
Other Current Liabilities | | | 2.76B | 4.00B | 4.12B | 4.87B | 1.64B | |
Total Current Liabilities | | | 4.54B | 5.86B | 4.98B | 6.61B | 2.62B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 13.38B | 10.44B | 6.20B | 6.19B | 6.33B | |
Deferred Taxes/Income | | | 1.34B | 1.50B | 1.63B | 2.46B | 878.00M | |
Other Non-Current Liabilities | | | 7.11B | 7.32B | 7.38B | 6.94B | 2.42B | |
Total Non-Current Liabilities | | | 24.70B | 20.01B | 15.98B | 16.38B | 10.41B | |
|
TOTAL LIABILITIES | | | 29.24B | 25.86B | 20.96B | 22.98B | 13.03B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 5.70B | 5.66B | 4.56B | 7.17B | 3.67B | |
Minority Interest | | | 2.87B | 754.00M | 771.00M | 791.00M | 786.00M | |
Common Shares | | | 29.00B | 29.00B | 29.00B | 29.00B | 9.41B | |
Treasury Stock | | | -71.00M | -58.00M | -49.00M | -38.00M | -30.00M | |
Other Shareholders' Equity | | | 1.01B | 796.00M | 883.00M | 208.00M | 393.00M | |
Shares Outstanding | | | 1.89B | 1.89B | 1.89B | 1.89B | 962.81M | |
Tangible Book Value per Share | | | 16.19 | 16.10 | 16.01 | 16.71 | 13.86 | |
Total Shareholders' Equity | | | 35.64B | 35.40B | 34.40B | 36.34B | 13.44B | |
|
TOTAL LIABILITIES AND EQUITY | | | 64.88B | 61.26B | 55.36B | 59.32B | 26.47B | |
|
Statistics | |
---|
Debt/Equity | | | 0.38 | 0.29 | 0.18 | 0.17 | 0.47 | |
Current Ratio | | | 1.90 | 1.29 | 1.03 | 1.41 | 1.63 | |
Return On Assets (ROA) | | | 4.55% | 5.83% | 3.00% | 10.95% | 7.49% | |
Return On Equity (ROE) | | | 8.28% | 10.09% | 4.83% | 17.88% | 14.75% | |
Return On Invested Capital (ROIC) | | | 4.65% | 5.95% | 7.23% | 12.14% | 7.73% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 5.08% | 6.23% | 7.34% | 13.60% | 8.86% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 5.57% | 6.85% | 7.98% | 15.08% | 8.86% | |