ASSETS | |
---|
Current Assets | |
---|
Cash | | | N/A | 1.48B | 1.30B | 1.73B | 1.29B | |
Cash Equivalents | | | 2.13B | 255.00M | 136.00M | 277.00M | 428.00M | |
Marketable Securities | | | 1.72B | 878.00M | 628.00M | 805.00M | 2.56B | |
Receivables | | | 11.74B | 10.95B | 9.90B | 7.97B | 5.80B | |
Inventories | | | 8.33B | 7.45B | 6.57B | 5.46B | 4.33B | |
Other Current Assets | | | -1.00M | 92.00M | 563.00M | 0.00 | 1.00M | |
Total Current Assets | | | 23.91B | 21.10B | 19.11B | 16.23B | 14.40B | |
|
Non-Current Assets | |
---|
PPE Net | | | 14.19B | 14.62B | 14.52B | 14.92B | 13.40B | |
Investments And Advances | | | 2.29B | 1.94B | 1.69B | 2.13B | 1.89B | |
Goodwill | | | 5.97B | 6.08B | 6.18B | 6.17B | 3.31B | |
Intangibles | | | 7.07B | 7.11B | 7.20B | 7.17B | 3.46B | |
Other Non-Current Assets | | | 2.58B | 2.61B | 2.53B | 2.15B | 1.23B | |
Total Non-Current Assets | | | 41.19B | 40.60B | 39.15B | 38.89B | 28.37B | |
|
TOTAL ASSETS | | | 65.11B | 61.70B | 58.26B | 55.12B | 42.77B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 8.67B | 7.66B | 8.65B | 6.02B | 6.38B | |
Accounts Payable | | | 5.51B | 5.79B | 5.52B | 4.25B | 2.77B | |
Other Current Liabilities | | | 9.09B | 8.92B | 8.47B | 9.58B | 6.30B | |
Total Current Liabilities | | | 23.27B | 22.37B | 22.63B | 19.85B | 15.46B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 16.20B | 14.04B | 12.48B | 12.18B | 5.91B | |
Deferred Taxes/Income | | | 751.00M | 681.00M | 690.00M | 804.00M | 767.00M | |
Other Non-Current Liabilities | | | 7.81B | 8.12B | 8.07B | 8.84B | 7.46B | |
Total Non-Current Liabilities | | | 24.76B | 22.85B | 21.26B | 21.83B | 14.37B | |
|
TOTAL LIABILITIES | | | 48.04B | 45.22B | 43.89B | 41.68B | 29.83B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 6.59B | 5.46B | 2.96B | 1.48B | -4.48B | |
Additional Paid In Capital | | | 13.29B | 13.29B | 13.70B | 14.29B | 20.00B | |
Minority Interest | | | 5.00M | 6.00M | 6.00M | 3.00M | 230.00M | |
Common Shares | | | 500.00M | 500.00M | 500.00M | 500.00M | 500.00M | |
Other Shareholders' Equity | | | -3.31B | -2.78B | -2.80B | -2.83B | -2.97B | |
Shares Outstanding | | | 500.00M | 500.00M | 500.00M | 500.00M | 500.00M | |
Tangible Book Value per Share | | | 8.06 | 6.57 | 1.98 | 0.19 | 12.35 | |
Total Shareholders' Equity | | | 17.07B | 16.48B | 14.37B | 13.44B | 12.94B | |
|
TOTAL LIABILITIES AND EQUITY | | | 65.11B | 61.70B | 58.26B | 55.12B | 42.77B | |
|
Statistics | |
---|
Debt/Equity | | | 0.95 | 0.85 | 0.87 | 0.91 | 0.46 | |
Current Ratio | | | 1.03 | 0.94 | 0.84 | 0.82 | 0.93 | |
Return On Assets (ROA) | | | 3.95% | 3.97% | 1.96% | 0.83% | -0.23% | |
Return On Equity (ROE) | | | 15.07% | 14.87% | 7.94% | 3.40% | -0.77% | |
Return On Invested Capital (ROIC) | | | 7.66% | 7.94% | 4.74% | 2.84% | 0.83% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 8.44% | 8.18% | 4.84% | 2.92% | 0.93% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 12.85% | 12.49% | 7.86% | 4.80% | 1.29% | |