ASSETS | |
---|
Current Assets | |
---|
Cash | | | 1.68B | 1.61B | 1.87B | 2.19B | 2.44B | |
Cash Equivalents | | | 9.04B | 7.66B | 6.27B | 5.34B | 5.14B | |
Marketable Securities | | | 86.54M | 447.88M | 418.37M | 346.86M | 314.16M | |
Receivables | | | 6.66B | 6.35B | 5.62B | 5.16B | 5.08B | |
Inventories | | | 10.08B | 9.33B | 11.81B | 12.55B | 8.93B | |
Other Current Assets | | | 786.81M | 561.47M | 524.63M | 657.61M | 1.01B | |
Total Current Assets | | | 28.34B | 25.95B | 26.50B | 26.24B | 22.91B | |
|
Non-Current Assets | |
---|
PPE Net | | | 16.66B | 16.47B | 15.94B | 14.46B | 13.44B | |
Investments And Advances | | | 1.29B | 417.89M | 507.47M | 454.53M | 353.45M | |
Goodwill | | | 3.57B | 3.39B | 3.47B | 3.43B | 2.94B | |
Intangibles | | | 2.83B | 2.75B | 2.96B | 2.72B | 2.28B | |
Other Non-Current Assets | | | 3.10B | 3.28B | 3.28B | 3.58B | 2.77B | |
Total Non-Current Assets | | | 32.15B | 31.32B | 31.35B | 29.66B | 26.75B | |
|
TOTAL ASSETS | | | 60.49B | 57.27B | 57.85B | 55.90B | 49.66B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 2.04B | 3.40B | 4.56B | 3.68B | 1.44B | |
Accrued Expenses | | | 2.02B | 1.42B | 1.15B | 1.27B | 1.40B | |
Accounts Payable | | | 13.53B | 12.59B | 12.74B | 11.70B | 9.00B | |
Other Current Liabilities | | | 1.99B | 1.99B | 3.86B | 4.57B | 3.60B | |
Total Current Liabilities | | | 19.59B | 19.39B | 22.30B | 21.23B | 15.44B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 21.50B | 20.42B | 22.01B | 24.26B | 23.50B | |
Deferred Taxes/Income | | | 60.58M | 60.13M | 111.46M | 23.71M | 26.53M | |
Other Non-Current Liabilities | | | 1.69B | 1.76B | 1.62B | 1.57B | 1.89B | |
Total Non-Current Liabilities | | | 24.37B | 22.96B | 24.29B | 26.22B | 25.64B | |
|
TOTAL LIABILITIES | | | 43.96B | 42.35B | 46.58B | 47.44B | 41.08B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 5.47B | 2.97B | 171.06M | -1.78B | -2.34B | |
Additional Paid In Capital | | | -304.26M | -304.26M | -217.50M | -92.95M | 73.25M | |
Minority Interest | | | 1.12B | 720.23M | 552.86M | 363.09M | 227.75M | |
Common Shares | | | 13.65B | 13.65B | 13.05B | 12.55B | 12.55B | |
Treasury Stock | | | -901.54M | -96.14M | -109.73M | -127.29M | -123.94M | |
Other Shareholders' Equity | | | -1.38B | -1.30B | -1.63B | -2.09B | -1.59B | |
Shares Outstanding | | | 1.55B | 1.63B | 1.05B | 785.14M | 785.42M | |
Tangible Book Value per Share | | | 6.36 | 5.23 | 4.49 | 2.86 | 4.17 | |
Total Shareholders' Equity | | | 16.53B | 14.92B | 11.27B | 8.46B | 8.59B | |
|
TOTAL LIABILITIES AND EQUITY | | | 60.49B | 57.27B | 57.85B | 55.90B | 49.66B | |
|
Statistics | |
---|
Debt/Equity | | | 1.30 | 1.37 | 1.95 | 2.87 | 2.74 | |
Current Ratio | | | 1.45 | 1.34 | 1.19 | 1.24 | 1.48 | |
Return On Assets (ROA) | | | 5.40% | -3.54% | -5.47% | 0.75% | 2.79% | |
Return On Equity (ROE) | | | 19.77% | -13.59% | -28.10% | 4.96% | 16.11% | |
Return On Invested Capital (ROIC) | | | 11.52% | 1.66% | N/A | 6.61% | 6.71% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 14.83% | 2.11% | N/A | 7.91% | 7.98% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 18.57% | 2.66% | N/A | 10.04% | 9.75% | |