ASSETS | |
---|
Current Assets | |
---|
Cash | | | 317.00M | 356.00M | 310.00M | 241.00M | 226.00M | |
Cash Equivalents | | | 5.84B | 3.12B | 2.74B | 2.75B | 2.71B | |
Marketable Securities | | | 309.00M | 290.00M | 358.00M | 356.00M | 360.00M | |
Receivables | | | 2.83B | 2.57B | 2.44B | 2.10B | 2.03B | |
Inventories | | | 4.80B | 4.58B | 4.61B | 3.73B | 3.25B | |
Other Current Assets | | | 433.00M | 548.00M | 356.00M | 404.00M | 357.00M | |
Total Current Assets | | | 14.53B | 11.46B | 10.82B | 9.58B | 8.93B | |
|
Non-Current Assets | |
---|
PPE Net | | | 21.60B | 21.13B | 22.09B | 20.85B | 18.15B | |
Investments And Advances | | | 1.66B | 1.64B | 1.66B | 1.65B | 1.55B | |
Goodwill | | | 8.09B | 7.79B | 7.92B | 7.64B | 6.83B | |
Intangibles | | | 5.33B | 5.21B | 5.25B | 5.13B | 4.73B | |
Other Non-Current Assets | | | 488.00M | 473.00M | 412.00M | 436.00M | 455.00M | |
Total Non-Current Assets | | | 37.32B | 36.36B | 37.74B | 36.13B | 31.76B | |
|
TOTAL ASSETS | | | 51.84B | 47.82B | 48.55B | 45.71B | 40.69B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 2.26B | 1.02B | 916.00M | 952.00M | 757.00M | |
Current Portion Of LT Debt. | | | 2.07B | 2.07B | 1.56B | 1.40B | 1.49B | |
Accrued Expenses | | | 3.20B | 3.08B | 3.20B | 3.00B | 2.71B | |
Accounts Payable | | | 8.52B | 8.28B | 8.19B | 7.56B | 6.79B | |
Other Current Liabilities | | | 1.34B | 1.16B | 1.22B | 1.27B | 1.06B | |
Total Current Liabilities | | | 17.40B | 15.61B | 15.08B | 14.18B | 12.81B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 15.98B | 14.68B | 15.16B | 14.74B | 12.30B | |
Deferred Taxes/Income | | | 1.05B | 925.00M | 1.00B | 746.00M | 664.00M | |
Other Non-Current Liabilities | | | 1.96B | 1.85B | 1.90B | 2.33B | 2.48B | |
Total Non-Current Liabilities | | | 18.99B | 17.46B | 18.07B | 17.81B | 15.45B | |
|
TOTAL LIABILITIES | | | 36.39B | 33.07B | 33.15B | 31.99B | 28.26B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 7.07B | 6.17B | 5.20B | 2.80B | 1.02B | |
Additional Paid In Capital | | | 7.52B | 8.41B | 9.60B | 10.99B | 12.25B | |
Minority Interest | | | N/A | N/A | N/A | N/A | N/A | |
Common Shares | | | 9.00M | 10.00M | 10.00M | 10.00M | 11.00M | |
Other Shareholders' Equity | | | 862.00M | 164.00M | 594.00M | -76.00M | -841.00M | |
Shares Outstanding | | | 913.58M | 946.01M | 977.35M | 1.01B | 1.05B | |
Tangible Book Value per Share | | | 2.23 | 1.86 | 2.28 | 0.94 | 0.83 | |
Total Shareholders' Equity | | | 15.45B | 14.76B | 15.40B | 13.72B | 12.43B | |
|
TOTAL LIABILITIES AND EQUITY | | | 51.84B | 47.82B | 48.55B | 45.71B | 40.69B | |
|
Statistics | |
---|
Debt/Equity | | | 1.18 | 1.06 | 1.04 | 1.14 | 1.05 | |
Current Ratio | | | 0.84 | 0.73 | 0.72 | 0.68 | 0.70 | |
Return On Assets (ROA) | | | 3.40% | 3.92% | 5.24% | 4.91% | 3.43% | |
Return On Equity (ROE) | | | 11.41% | 12.70% | 16.53% | 16.37% | 11.24% | |
Return On Invested Capital (ROIC) | | | 6.01% | 6.79% | 8.68% | 8.10% | 6.06% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 7.22% | 7.56% | 9.55% | 8.96% | 6.79% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 12.88% | 13.41% | 16.49% | 15.85% | 12.40% | |