ASSETS | |
---|
Current Assets | |
---|
Cash | | | 6.58B | 6.70B | 10.06B | 11.83B | 5.87B | |
Marketable Securities | | | 1.58B | 0.00 | 942.00M | 3.00M | 1.00M | |
Receivables | | | 23.70B | 19.95B | 25.95B | 11.53B | 4.83B | |
Inventories | | | 1.60B | 1.66B | 1.60B | 1.46B | 1.05B | |
Other Current Assets | | | 616.00M | 3.20B | 1.51B | 981.00M | 989.00M | |
Total Current Assets | | | 34.07B | 31.50B | 40.06B | 25.80B | 12.74B | |
|
Non-Current Assets | |
---|
PPE Net | | | 38.85B | 36.73B | 39.16B | 37.21B | 34.80B | |
Investments And Advances | | | 2.10B | 2.15B | 2.40B | 2.74B | 2.32B | |
Goodwill | | | 5.13B | 5.16B | 5.21B | 1.56B | 968.00M | |
Intangibles | | | 4.69B | 4.96B | 5.58B | 4.21B | 4.18B | |
Other Non-Current Assets | | | 492.00M | 474.00M | 543.00M | 537.00M | 743.00M | |
Total Non-Current Assets | | | 53.63B | 51.08B | 53.62B | 46.47B | 43.38B | |
|
TOTAL ASSETS | | | 87.70B | 82.58B | 93.68B | 72.27B | 56.12B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 3.21B | 2.85B | 3.29B | 2.87B | 2.15B | |
Accounts Payable | | | 6.70B | 6.40B | 6.80B | 6.24B | 5.16B | |
Other Current Liabilities | | | 4.01B | 3.62B | 3.23B | 2.98B | 2.75B | |
Total Current Liabilities | | | 13.92B | 12.87B | 13.32B | 12.09B | 10.05B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 13.27B | 11.97B | 12.36B | 12.47B | 13.22B | |
Deferred Taxes/Income | | | 834.00M | 766.00M | 883.00M | 520.00M | 525.00M | |
Other Non-Current Liabilities | | | 1.73B | 1.89B | 2.09B | 1.60B | 1.46B | |
Total Non-Current Liabilities | | | 16.86B | 15.68B | 16.37B | 15.67B | 16.21B | |
|
TOTAL LIABILITIES | | | 30.78B | 28.55B | 29.69B | 27.76B | 26.27B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 55.29B | 51.82B | 61.65B | 41.79B | 26.70B | |
Minority Interest | | | 1.03B | 1.06B | 1.04B | 1.08B | 1.00B | |
Common Shares | | | 2.87B | 3.19B | 3.39B | 3.51B | 3.63B | |
Other Shareholders' Equity | | | -1.37B | -1.17B | -1.26B | -927.00M | -474.00M | |
Shares Outstanding | | | 15.71M | 15.98M | 17.62M | 18.71M | 19.41M | |
Tangible Book Value per Share | | | 3.00K | 2.75K | 3.02K | 2.07K | 1.27K | |
Total Shareholders' Equity | | | 56.92B | 54.03B | 63.99B | 44.51B | 29.85B | |
|
TOTAL LIABILITIES AND EQUITY | | | 87.70B | 82.58B | 93.68B | 72.27B | 56.12B | |
|
Statistics | |
---|
Debt/Equity | | | 0.23 | 0.22 | 0.19 | 0.28 | 0.44 | |
Current Ratio | | | 2.45 | 2.45 | 3.01 | 2.13 | 1.27 | |
Return On Assets (ROA) | | | 6.97% | 4.63% | 31.17% | 24.83% | 5.08% | |
Return On Equity (ROE) | | | 10.73% | 7.07% | 45.63% | 40.31% | 9.55% | |
Return On Invested Capital (ROIC) | | | 5.68% | 3.39% | 27.03% | 22.74% | 5.79% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 5.81% | 3.39% | 27.35% | 22.75% | 5.79% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 6.72% | 3.96% | 31.65% | 25.16% | 6.51% | |