ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 7.52B | 7.07B | 5.94B | 7.24B | 1.66B | |
Marketable Securities | | | 2.85B | 2.43B | 1.80B | 759.00M | 6.26B | |
Receivables | | | 17.40B | 18.42B | 15.49B | 11.76B | 10.83B | |
Inventories | | | 10.21B | 9.15B | 8.81B | 7.79B | 6.28B | |
Other Current Assets | | | 1.47B | 485.00M | 321.00M | 373.00M | 378.00M | |
Total Current Assets | | | 39.44B | 37.55B | 32.37B | 27.93B | 25.41B | |
|
Non-Current Assets | |
---|
PPE Net | | | 12.23B | 12.51B | 12.43B | 11.40B | 11.63B | |
Investments And Advances | | | 1.94B | 1.93B | 1.92B | 2.11B | 1.36B | |
Goodwill | | | 656.00M | 666.00M | 674.00M | 634.00M | 626.00M | |
Intangibles | | | 2.45B | 2.21B | 2.10B | 2.07B | 1.06B | |
Other Non-Current Assets | | | 2.34B | 2.10B | 1.88B | 1.56B | 1.46B | |
Total Non-Current Assets | | | 33.87B | 33.66B | 31.60B | 26.87B | 24.58B | |
|
TOTAL ASSETS | | | 73.31B | 71.21B | 63.97B | 54.80B | 49.99B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 10.54B | 7.70B | 6.98B | 4.98B | 11.30B | |
Accounts Payable | | | 4.85B | 5.06B | 5.32B | 4.36B | 3.04B | |
Other Current Liabilities | | | 9.14B | 10.06B | 8.68B | 8.01B | 7.01B | |
Total Current Liabilities | | | 24.54B | 22.82B | 20.98B | 17.34B | 21.36B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 17.33B | 16.04B | 12.85B | 10.87B | 8.37B | |
Deferred Taxes/Income | | | 125.00M | 40.00M | 65.00M | 68.00M | 99.00M | |
Other Non-Current Liabilities | | | 9.29B | 10.09B | 9.48B | 10.10B | 11.45B | |
Total Non-Current Liabilities | | | 27.36B | 26.79B | 22.94B | 21.54B | 20.41B | |
|
TOTAL LIABILITIES | | | 51.89B | 49.61B | 43.92B | 38.88B | 41.76B | |
|
SHAREHOLDERS' EQUITY | |
---|
Additional Paid In Capital | | | 14.28B | 14.28B | 14.28B | 14.28B | N/A | |
Minority Interest | | | 616.00M | 620.00M | 554.00M | 503.00M | 483.00M | |
Common Shares | | | 823.00M | 823.00M | 823.00M | 823.00M | N/A | |
Treasury Stock | | | -1.10B | -557.00M | N/A | N/A | N/A | |
Other Shareholders' Equity | | | 7.41B | 7.06B | 4.95B | 820.00M | 8.22B | |
Shares Outstanding | | | 807.55M | 805.28M | 822.95M | 822.95M | 822.95M | |
Tangible Book Value per Share | | | 22.68 | 23.26 | 20.99 | 16.06 | 7.95 | |
Total Shareholders' Equity | | | 21.42B | 21.60B | 20.05B | 15.92B | 8.22B | |
|
TOTAL LIABILITIES AND EQUITY | | | 73.31B | 71.21B | 63.97B | 54.80B | 49.99B | |
|
Statistics | |
---|
Debt/Equity | | | 0.81 | 0.74 | 0.64 | 0.68 | 1.02 | |
Current Ratio | | | 1.61 | 1.65 | 1.54 | 1.61 | 1.19 | |
Return On Assets (ROA) | | | 4.57% | 5.30% | 4.17% | 4.28% | -0.29% | |
Return On Equity (ROE) | | | 15.63% | 17.47% | 13.29% | 14.74% | -1.74% | |
Return On Invested Capital (ROIC) | | | 7.71% | 8.69% | 6.20% | 4.10% | 1.27% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 9.79% | 10.81% | 7.57% | 5.22% | 1.76% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 10.65% | 11.67% | 8.22% | 5.75% | 1.91% | |