ASSETS | |
---|
Current Assets | |
---|
Cash | | | 2.72B | 2.11B | 3.19B | 2.37B | 368.00M | |
Marketable Securities | | | 370.00M | 118.00M | 1.33B | 507.00M | 10.00M | |
Receivables | | | 2.66B | 3.21B | 3.19B | 3.41B | 1.39B | |
Inventories | | | 4.50B | 4.03B | 4.31B | 3.92B | 1.09B | |
Other Current Assets | | | 187.00M | 242.00M | 402.00M | 1.79B | 121.00M | |
Total Current Assets | | | 10.43B | 9.71B | 12.43B | 11.99B | 2.98B | |
|
Non-Current Assets | |
---|
PPE Net | | | 41.00B | 39.67B | 39.03B | 36.95B | 27.17B | |
Investments And Advances | | | 679.00M | 558.00M | 482.00M | 501.00M | 213.00M | |
Goodwill | | | 2.92B | 2.92B | 2.92B | 3.47B | 2.27B | |
Intangibles | | | 11.00M | 0.00 | 19.00M | 78.00M | 89.00M | |
Other Non-Current Assets | | | 1.40B | 983.00M | 841.00M | 966.00M | 36.00M | |
Total Non-Current Assets | | | 46.10B | 44.21B | 43.44B | 42.12B | 29.79B | |
|
TOTAL ASSETS | | | 56.54B | 53.91B | 55.87B | 54.10B | 32.77B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 173.00M | 179.00M | 115.00M | 79.00M | 121.00M | |
Current Portion Of LT Debt. | | | 551.00M | 299.00M | 308.00M | 272.00M | 184.00M | |
Accrued Expenses | | | 5.11B | 4.30B | 3.69B | 3.28B | 1.18B | |
Accounts Payable | | | 1.00B | 1.07B | 2.33B | 2.55B | 608.00M | |
Other Current Liabilities | | | 527.00M | 354.00M | 1.57B | 1.12B | 269.00M | |
Total Current Liabilities | | | 7.36B | 6.21B | 8.02B | 7.30B | 2.36B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 9.91B | 9.47B | 11.22B | 15.07B | 9.01B | |
Deferred Taxes/Income | | | 4.04B | 4.19B | 4.28B | 3.29B | 3.23B | |
Other Non-Current Liabilities | | | 5.45B | 5.34B | 4.76B | 4.83B | 1.46B | |
Total Non-Current Liabilities | | | 19.42B | 19.01B | 20.27B | 23.20B | 13.70B | |
|
TOTAL LIABILITIES | | | 26.79B | 25.22B | 28.29B | 30.51B | 16.06B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 10.53B | 8.94B | 6.58B | 1.09B | 501.00M | |
Additional Paid In Capital | | | 944.00M | 2.00B | 2.69B | 4.28B | 4.39B | |
Minority Interest | | | 15.00M | 14.00M | 13.00M | 12.00M | N/A | |
Common Shares | | | 16.02B | 16.55B | 16.84B | 17.54B | 11.04B | |
Treasury Stock | | | -43.00M | N/A | N/A | N/A | N/A | |
Other Shareholders' Equity | | | 2.16B | 1.12B | 1.44B | 657.00M | 748.00M | |
Shares Outstanding | | | 1.83B | 1.87B | 1.91B | 2.00B | 1.23B | |
Tangible Book Value per Share | | | 14.50 | 13.49 | 12.63 | 9.76 | 11.67 | |
Total Shareholders' Equity | | | 29.75B | 28.70B | 27.58B | 23.60B | 16.71B | |
|
TOTAL LIABILITIES AND EQUITY | | | 56.54B | 53.91B | 55.87B | 54.10B | 32.77B | |
|
Statistics | |
---|
Debt/Equity | | | 0.34 | 0.34 | 0.41 | 0.64 | 0.55 | |
Current Ratio | | | 1.42 | 1.56 | 1.55 | 1.64 | 1.26 | |
Return On Assets (ROA) | | | 5.49% | 7.55% | 11.48% | 1.02% | -7.26% | |
Return On Equity (ROE) | | | 10.44% | 14.19% | 23.26% | 2.34% | -14.24% | |
Return On Invested Capital (ROIC) | | | 8.18% | 9.32% | 18.26% | 8.16% | N/A | |
Return On Invested Capital Ex Cash (ROICexc) | | | 8.24% | 9.35% | 18.78% | 8.25% | N/A | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 8.77% | 9.96% | 20.05% | 8.94% | N/A | |