ASSETS | |
---|
Current Assets | |
---|
Cash | | | N/A | 2.58B | 2.24B | 1.65B | 1.69B | |
Cash Equivalents | | | 4.96B | 1.21B | 1.29B | 2.83B | 1.17B | |
Marketable Securities | | | 593.00M | 1.35B | 3.09B | 1.31B | 394.00M | |
Receivables | | | 11.61B | 12.68B | 13.00B | 10.10B | 9.63B | |
Inventories | | | 979.00M | 927.00M | 593.00M | 439.00M | 396.00M | |
Other Current Assets | | | 3.66B | 3.41B | 2.52B | 1.93B | 1.77B | |
Total Current Assets | | | 21.80B | 22.16B | 22.73B | 18.26B | 15.05B | |
|
Non-Current Assets | |
---|
PPE Net | | | 28.40B | 28.69B | 24.90B | 22.01B | 21.30B | |
Investments And Advances | | | 1.25B | 1.31B | 1.35B | 831.00M | 907.00M | |
Goodwill | | | N/A | 12.73B | 11.35B | 11.00B | 11.34B | |
Intangibles | | | 14.03B | 1.37B | 723.00M | 660.00M | 651.00M | |
Other Non-Current Assets | | | 1.87B | 1.89B | 2.44B | 2.48B | 2.87B | |
Total Non-Current Assets | | | 45.55B | 46.12B | 40.86B | 37.05B | 37.12B | |
|
TOTAL ASSETS | | | 67.35B | 68.28B | 63.59B | 55.31B | 52.17B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 3.82B | 4.03B | 3.27B | 3.19B | 3.22B | |
Accounts Payable | | | 8.46B | 9.48B | 9.56B | 7.31B | 7.22B | |
Other Current Liabilities | | | 8.92B | 8.91B | 8.08B | 6.89B | 6.43B | |
Total Current Liabilities | | | 21.20B | 22.42B | 20.91B | 17.39B | 16.87B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 17.43B | 17.65B | 16.61B | 15.85B | 13.73B | |
Deferred Taxes/Income | | | 327.00M | 336.00M | 137.00M | 36.00M | 56.00M | |
Other Non-Current Liabilities | | | 4.15B | 4.16B | 6.44B | 7.95B | 7.11B | |
Total Non-Current Liabilities | | | 22.43B | 22.62B | 23.65B | 24.14B | 21.18B | |
|
TOTAL LIABILITIES | | | 43.63B | 45.04B | 44.55B | 41.53B | 38.05B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 22.53B | 22.55B | 18.55B | 14.20B | 13.58B | |
Minority Interest | | | 522.00M | 467.00M | 462.00M | 301.00M | 275.00M | |
Common Shares | | | 1.19B | 1.20B | 1.22B | 1.24B | 1.24B | |
Other Shareholders' Equity | | | N/A | -518.00M | -733.00M | -1.67B | -700.00M | |
Shares Outstanding | | | 1.20B | 1.20B | 1.22B | 1.24B | 1.24B | |
Tangible Book Value per Share | | | 8.08 | 7.62 | 5.69 | 1.71 | 1.72 | |
Total Shareholders' Equity | | | 23.72B | 23.24B | 19.04B | 13.78B | 14.12B | |
|
TOTAL LIABILITIES AND EQUITY | | | 67.35B | 68.28B | 63.59B | 55.31B | 52.17B | |
|
Statistics | |
---|
Debt/Equity | | | 0.73 | 0.76 | 0.87 | 1.15 | 0.97 | |
Current Ratio | | | 1.03 | 0.99 | 1.09 | 1.05 | 0.89 | |
Return On Assets (ROA) | | | 7.30% | 7.85% | 7.95% | 5.39% | 5.03% | |
Return On Equity (ROE) | | | 20.74% | 23.06% | 26.54% | 21.62% | 18.58% | |
Return On Invested Capital (ROIC) | | | 12.13% | 12.92% | 13.12% | 9.29% | 7.38% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 13.79% | 13.68% | 14.62% | 10.44% | 7.73% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 21.07% | 20.29% | 21.35% | 15.94% | 11.99% | |