ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | N/A | 1.66B | 1.28B | 1.03B | 1.47B | |
Marketable Securities | | | N/A | 18.08B | 18.89B | 15.92B | 16.24B | |
Receivables | | | N/A | 2.76B | 4.54B | 3.63B | 1.20B | |
Other Current Assets | | | 275.68B | 191.82B | 223.65B | 181.88B | 119.20B | |
Total Current Assets | | | 275.68B | 214.31B | 248.35B | 202.46B | 138.11B | |
|
Non-Current Assets | |
---|
PPE Net | | | 579.80M | 605.60M | 631.00M | 594.00M | 530.00M | |
Investments And Advances | | | N/A | 2.32B | 2.36B | 2.11B | 1.24B | |
Goodwill | | | N/A | 8.21B | 5.91B | 5.60B | 3.96B | |
Intangibles | | | 12.41B | 4.27B | 2.70B | 2.57B | 1.77B | |
Other Non-Current Assets | | | 12.65B | 8.02B | 9.16B | 9.60B | 7.08B | |
Total Non-Current Assets | | | 25.64B | 23.42B | 20.76B | 20.46B | 14.57B | |
|
TOTAL ASSETS | | | 301.33B | 237.73B | 269.11B | 222.92B | 152.68B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 28.82B | 16.28B | 16.46B | 14.38B | 13.94B | |
Current Portion Of LT Debt. | | | N/A | 85.00M | 71.00M | 663.00M | 51.00M | |
Accrued Expenses | | | N/A | 341.30M | 118.00M | 98.00M | 89.00M | |
Accounts Payable | | | N/A | 1.51B | 2.04B | 704.00M | 389.00M | |
Other Current Liabilities | | | 242.86B | 193.20B | 227.17B | 185.71B | 120.65B | |
Total Current Liabilities | | | 271.68B | 211.42B | 245.86B | 201.55B | 135.12B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 8.48B | 7.48B | 4.53B | 3.46B | 3.00B | |
Deferred Taxes/Income | | | N/A | 789.20M | 388.00M | 339.00M | 217.00M | |
Other Non-Current Liabilities | | | 10.64B | 7.94B | 9.26B | 9.82B | 7.79B | |
Total Non-Current Liabilities | | | 19.59B | 16.65B | 14.77B | 14.16B | 11.39B | |
|
TOTAL LIABILITIES | | | 291.26B | 228.07B | 260.64B | 215.71B | 146.51B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | N/A | 7.89B | 7.34B | 6.18B | 5.29B | |
Additional Paid In Capital | | | N/A | 1.50B | 1.37B | 1.36B | 1.35B | |
Minority Interest | | | 466.10M | 438.70M | 589.00M | 534.00M | 388.00M | |
Common Shares | | | N/A | 190.00M | 190.00M | 190.00M | 190.00M | |
Treasury Stock | | | N/A | -351.00M | -450.00M | -458.00M | -465.00M | |
Other Shareholders' Equity | | | 10.06B | N/A | N/A | 0.00 | N/A | |
Shares Outstanding | | | 183.41M | 185.11M | 184.00M | 184.00M | 184.00M | |
Tangible Book Value per Share | | | -12.79 | -15.22 | -0.75 | -5.19 | 2.41 | |
Total Shareholders' Equity | | | 10.06B | 9.66B | 8.47B | 7.21B | 6.17B | |
|
TOTAL LIABILITIES AND EQUITY | | | 301.33B | 237.73B | 269.11B | 222.92B | 152.68B | |
|
Statistics | |
---|
Debt/Equity | | | 3.71 | 2.46 | 2.48 | 2.47 | 2.75 | |
Current Ratio | | | 1.01 | 1.01 | 1.01 | 1.00 | 1.02 | |
Return On Assets (ROA) | | | 0.61% | 0.73% | 0.56% | 0.54% | 0.71% | |
Return On Equity (ROE) | | | 18.37% | 17.84% | 17.64% | 16.78% | 17.51% | |
Return On Invested Capital (ROIC) | | | 3.52% | 4.52% | 4.09% | 3.50% | 3.81% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 3.52% | 8.42% | 8.32% | 6.66% | 8.70% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 4.46% | 18.54% | 14.87% | 11.78% | 14.86% | |