ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | N/A | 5.81B | 6.77B | 5.14B | 4.28B | |
Marketable Securities | | | N/A | 15.00B | 11.52B | 21.09B | 21.64B | |
Receivables | | | 4.90B | 5.73B | 5.11B | 4.05B | 2.37B | |
Other Current Assets | | | 2.16B | 710.00M | 599.00M | 725.00M | 607.00M | |
Total Current Assets | | | 23.80B | 27.26B | 24.00B | 31.00B | 28.90B | |
|
Non-Current Assets | |
---|
PPE Net | | | 446.00M | 405.00M | 329.00M | 241.00M | 102.00M | |
Investments And Advances | | | 14.46B | 9.88B | 11.08B | 1.77B | 1.68B | |
Goodwill | | | 3.13B | 3.13B | 3.13B | 3.13B | 3.13B | |
Intangibles | | | 367.00M | 393.00M | 450.00M | 502.00M | 557.00M | |
Other Non-Current Assets | | | 243.00M | 1.00M | 1.00M | 50.00M | 38.00M | |
Total Non-Current Assets | | | 18.80B | 14.03B | 15.35B | 5.69B | 5.50B | |
|
TOTAL ASSETS | | | 42.60B | 41.29B | 39.35B | 36.70B | 34.40B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 9.00M | |
Accrued Expenses | | | 1.64B | 2.04B | 2.50B | 1.99B | 1.14B | |
Accounts Payable | | | 29.00M | 31.00M | 25.00M | 28.00M | 29.00M | |
Other Current Liabilities | | | 1.01B | 954.00M | 752.00M | 717.00M | 1.55B | |
Total Current Liabilities | | | 2.68B | 3.02B | 3.27B | 2.73B | 2.73B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Deferred Taxes/Income | | | 89.00M | 96.00M | 109.00M | 122.00M | 136.00M | |
Other Non-Current Liabilities | | | 20.00M | 36.00M | 70.00M | 36.00M | N/A | |
Total Non-Current Liabilities | | | 704.00M | 590.00M | 468.00M | 307.00M | 209.00M | |
|
TOTAL LIABILITIES | | | 3.38B | 3.61B | 3.74B | 3.04B | 2.94B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -8.91B | -11.37B | -14.40B | -16.61B | -17.02B | |
Additional Paid In Capital | | | 45.00B | 45.82B | 47.71B | 47.76B | 49.25B | |
Minority Interest | | | 595.00M | 458.00M | 290.00M | 150.00M | 73.00M | |
Common Shares | | | 1.34M | 1.34M | 1.37M | 1.00M | 1.00M | |
Treasury Stock | | | N/A | 0.00 | -608.00M | N/A | N/A | |
Other Shareholders' Equity | | | 3.13B | 3.22B | 2.90B | 2.51B | -771.00M | |
Shares Outstanding | | | 1.05B | 1.04B | 1.04B | 1.11B | 1.09B | |
Tangible Book Value per Share | | | 1.71 | 1.63 | 1.53 | 1.35 | 1.27 | |
Total Shareholders' Equity | | | 39.22B | 37.68B | 35.60B | 33.66B | 31.45B | |
|
TOTAL LIABILITIES AND EQUITY | | | 42.60B | 41.29B | 39.35B | 36.70B | 34.40B | |
|
Statistics | |
---|
Current Ratio | | | 8.89 | 9.03 | 7.33 | 11.35 | 10.57 | |
Return On Assets (ROA) | | | 9.81% | 7.44% | 5.62% | 1.11% | -12.13% | |
Return On Equity (ROE) | | | 10.65% | 8.15% | 6.22% | 1.21% | -13.27% | |
Return On Invested Capital (ROIC) | | | 7.80% | 5.11% | 2.18% | N/A | N/A | |
Return On Invested Capital Ex Cash (ROICexc) | | | 7.80% | 11.20% | 4.43% | N/A | N/A | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 8.54% | 14.03% | 5.54% | N/A | N/A | |