ASSETS | |
---|
Current Assets | |
---|
Cash | | | 6.24B | 6.21B | 5.82B | 4.87B | 5.01B | |
Cash Equivalents | | | 1.68B | 1.38B | 2.30B | 15.49B | 1.05B | |
Marketable Securities | | | 3.56B | 3.61B | 2.54B | 752.00M | 733.00M | |
Receivables | | | 7.94B | 7.11B | 6.11B | 4.69B | 5.50B | |
Inventories | | | 22.95B | 20.32B | 16.55B | 13.02B | 13.72B | |
Other Current Assets | | | 1.55B | 1.46B | 1.07B | 1.56B | 886.00M | |
Total Current Assets | | | 43.92B | 40.09B | 34.40B | 40.38B | 26.90B | |
|
Non-Current Assets | |
---|
PPE Net | | | 42.37B | 37.02B | 33.24B | 30.09B | 30.29B | |
Investments And Advances | | | 2.45B | 2.27B | 2.50B | 1.84B | 2.77B | |
Goodwill | | | 22.49B | 23.25B | 24.37B | 14.51B | 14.50B | |
Intangibles | | | 24.72B | 24.57B | 23.68B | 16.14B | 16.34B | |
Other Non-Current Assets | | | 4.67B | 4.31B | 3.74B | 2.78B | 2.75B | |
Total Non-Current Assets | | | 96.95B | 91.86B | 87.95B | 65.64B | 66.93B | |
|
TOTAL ASSETS | | | 140.87B | 131.95B | 122.36B | 106.02B | 93.83B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 7.55B | 7.45B | 4.38B | 8.73B | 5.04B | |
Current Portion Of LT Debt. | | | 5.92B | 4.50B | 6.04B | 4.39B | 4.73B | |
Accrued Expenses | | | 4.34B | 4.03B | 3.63B | 2.52B | 2.69B | |
Accounts Payable | | | 9.05B | 8.79B | 7.09B | 5.10B | 5.81B | |
Other Current Liabilities | | | 6.31B | 6.80B | 6.88B | 4.95B | 4.38B | |
Total Current Liabilities | | | 33.16B | 31.57B | 28.01B | 25.68B | 22.65B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 25.04B | 23.16B | 24.05B | 24.73B | 15.82B | |
Deferred Taxes/Income | | | 6.62B | 6.55B | 6.30B | 5.08B | 5.09B | |
Other Non-Current Liabilities | | | 3.84B | 3.87B | 3.94B | 3.29B | 3.81B | |
Total Non-Current Liabilities | | | 86.18B | 81.34B | 78.97B | 69.06B | 60.30B | |
|
TOTAL LIABILITIES | | | 119.35B | 112.91B | 106.98B | 94.75B | 82.95B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 20.31B | 17.41B | 14.35B | 11.13B | 10.02B | |
Additional Paid In Capital | | | 194.00M | 194.00M | 194.00M | 194.00M | 194.00M | |
Minority Interest | | | 50.69B | 47.77B | 44.67B | 35.97B | 35.57B | |
Common Shares | | | 361.00M | 361.00M | 361.00M | 361.00M | 361.00M | |
Treasury Stock | | | -17.00M | -17.00M | -17.00M | -17.00M | -17.00M | |
Other Shareholders' Equity | | | 681.00M | 1.09B | 482.00M | -394.00M | 319.00M | |
Shares Outstanding | | | 180.41M | 180.41M | 180.41M | 180.00M | 180.00M | |
Tangible Book Value per Share | | | -142.39 | -159.51 | -181.16 | -107.67 | -110.86 | |
Total Shareholders' Equity | | | 21.53B | 19.04B | 15.37B | 11.27B | 10.88B | |
|
TOTAL LIABILITIES AND EQUITY | | | 140.87B | 131.95B | 122.36B | 106.02B | 93.83B | |
|
Statistics | |
---|
Debt/Equity | | | 1.51 | 1.61 | 1.85 | 2.97 | 1.92 | |
Current Ratio | | | 1.32 | 1.27 | 1.23 | 1.57 | 1.19 | |
Return On Assets (ROA) | | | 4.47% | 4.39% | 4.04% | 1.82% | 3.13% | |
Return On Equity (ROE) | | | 29.28% | 30.45% | 32.18% | 17.15% | 27.00% | |
Return On Invested Capital (ROIC) | | | 14.32% | 14.12% | 12.56% | 6.76% | 10.80% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 15.00% | 14.80% | 13.21% | 8.27% | 11.06% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 26.28% | 27.67% | 27.06% | 14.27% | 18.88% | |