ASSETS | |
---|
Current Assets | |
---|
Cash | | | N/A | 2.72B | 2.58B | 2.24B | 1.65B | |
Cash Equivalents | | | 2.69B | 926.00M | 1.21B | 1.29B | 2.83B | |
Marketable Securities | | | 892.00M | 833.00M | 1.80B | 3.09B | 1.31B | |
Receivables | | | 11.65B | 11.27B | 12.85B | 13.00B | 10.10B | |
Inventories | | | 1.07B | 1.06B | 927.00M | 593.00M | 439.00M | |
Other Current Assets | | | 2.66B | 2.40B | 2.96B | 2.52B | 1.93B | |
Total Current Assets | | | 18.95B | 19.21B | 22.33B | 22.73B | 18.26B | |
|
Non-Current Assets | |
---|
PPE Net | | | 30.05B | 29.96B | 28.69B | 24.90B | 22.01B | |
Investments And Advances | | | 1.38B | 1.24B | 1.31B | 1.35B | 831.00M | |
Goodwill | | | N/A | 13.09B | 12.71B | 11.35B | 11.00B | |
Intangibles | | | 14.56B | 1.48B | 1.41B | 723.00M | 660.00M | |
Other Non-Current Assets | | | 1.92B | 1.70B | 1.89B | 2.44B | 2.48B | |
Total Non-Current Assets | | | 47.91B | 47.60B | 46.14B | 40.86B | 37.05B | |
|
TOTAL ASSETS | | | 66.87B | 66.81B | 68.48B | 63.59B | 55.31B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 5.60B | 4.78B | 4.48B | 3.27B | 3.19B | |
Accounts Payable | | | 7.76B | 7.98B | 9.42B | 9.56B | 7.31B | |
Other Current Liabilities | | | 7.46B | 7.57B | 8.36B | 8.08B | 6.89B | |
Total Current Liabilities | | | 20.82B | 20.32B | 22.26B | 20.91B | 17.39B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 17.81B | 17.94B | 17.68B | 16.61B | 15.85B | |
Deferred Taxes/Income | | | 880.00M | 802.00M | 677.00M | 137.00M | 36.00M | |
Other Non-Current Liabilities | | | 4.74B | 4.86B | 4.13B | 6.44B | 7.95B | |
Total Non-Current Liabilities | | | 23.78B | 24.02B | 22.98B | 23.65B | 24.14B | |
|
TOTAL LIABILITIES | | | 44.60B | 44.34B | 45.24B | 44.55B | 41.53B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 21.10B | 22.41B | 22.55B | 18.55B | 14.20B | |
Minority Interest | | | 350.00M | 413.00M | 482.00M | 462.00M | 301.00M | |
Common Shares | | | 1.16B | 1.18B | 1.20B | 1.22B | 1.24B | |
Other Shareholders' Equity | | | N/A | -1.11B | -518.00M | -733.00M | -1.67B | |
Shares Outstanding | | | 1.17B | 1.18B | 1.20B | 1.22B | 1.24B | |
Tangible Book Value per Share | | | 6.59 | 6.70 | 7.60 | 5.69 | 1.71 | |
Total Shareholders' Equity | | | 22.26B | 22.48B | 23.24B | 19.04B | 13.78B | |
|
TOTAL LIABILITIES AND EQUITY | | | 66.87B | 66.81B | 68.48B | 63.59B | 55.31B | |
|
Statistics | |
---|
Debt/Equity | | | 0.80 | 0.80 | 0.76 | 0.87 | 1.15 | |
Current Ratio | | | 0.91 | 0.95 | 1.00 | 1.09 | 1.05 | |
Return On Assets (ROA) | | | 4.81% | 5.50% | 7.83% | 7.95% | 5.39% | |
Return On Equity (ROE) | | | 14.46% | 16.36% | 23.06% | 26.54% | 21.62% | |
Return On Invested Capital (ROIC) | | | 8.56% | 9.43% | 13.07% | 13.38% | 9.48% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 9.28% | 9.80% | 13.98% | 14.91% | 10.64% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 14.13% | 14.54% | 20.77% | 21.78% | 16.25% | |