ASSETS | |
---|
Current Assets | |
---|
Cash | | | N/A | 4.66B | 8.97B | 8.12B | 5.70B | |
Cash Equivalents | | | 10.30B | 2.14B | 2.07B | 740.00M | 42.00M | |
Marketable Securities | | | 3.79B | 4.33B | 13.75B | 8.64B | 5.28B | |
Receivables | | | 17.49B | 22.28B | 20.99B | 21.20B | 15.77B | |
Inventories | | | 4.09B | 4.29B | 4.85B | 3.11B | 2.40B | |
Other Current Assets | | | 9.19B | 6.91B | 15.43B | 23.32B | 3.95B | |
Total Current Assets | | | 44.86B | 44.62B | 66.06B | 65.13B | 33.14B | |
|
Non-Current Assets | |
---|
PPE Net | | | 92.71B | 89.80B | 88.52B | 84.57B | 78.72B | |
Investments And Advances | | | 10.43B | 10.45B | 9.69B | 6.45B | 6.08B | |
Goodwill | | | 12.91B | 13.04B | 13.74B | 13.82B | 13.78B | |
Intangibles | | | 16.55B | 17.05B | 17.52B | 18.07B | 17.67B | |
Other Non-Current Assets | | | 14.25B | 19.81B | 23.83B | 18.37B | 13.77B | |
Total Non-Current Assets | | | 147.40B | 150.61B | 153.81B | 141.81B | 130.32B | |
|
TOTAL ASSETS | | | 192.26B | 195.22B | 219.87B | 206.94B | 163.45B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 3.63B | 4.77B | 18.39B | 13.31B | 6.34B | |
Current Portion Of LT Debt. | | | 8.14B | 9.09B | 2.83B | 4.03B | 3.17B | |
Accrued Expenses | | | N/A | 1.05B | 1.15B | 1.61B | 1.53B | |
Accounts Payable | | | 12.25B | 15.82B | 17.64B | 16.96B | 12.86B | |
Other Current Liabilities | | | 27.18B | 26.07B | 32.28B | 39.85B | 17.08B | |
Total Current Liabilities | | | 51.20B | 56.80B | 72.30B | 75.76B | 40.98B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 63.34B | 61.09B | 68.19B | 54.50B | 49.52B | |
Deferred Taxes/Income | | | 8.07B | 8.22B | 9.79B | 9.26B | 7.80B | |
Other Non-Current Liabilities | | | 21.13B | 24.01B | 27.51B | 25.08B | 22.80B | |
Total Non-Current Liabilities | | | 107.00B | 106.67B | 118.92B | 101.53B | 94.15B | |
|
TOTAL LIABILITIES | | | 158.20B | 163.47B | 191.22B | 177.29B | 135.13B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 17.79B | 15.50B | 16.08B | 23.78B | 21.09B | |
Additional Paid In Capital | | | 7.50B | 7.50B | 7.50B | 7.50B | 7.48B | |
Minority Interest | | | 14.46B | 13.35B | 13.43B | 12.69B | 14.03B | |
Common Shares | | | 10.17B | 10.17B | 10.17B | 10.17B | 10.17B | |
Treasury Stock | | | -65.00M | -59.00M | -47.00M | -36.00M | -3.00M | |
Other Shareholders' Equity | | | -1.32B | -1.35B | -5.04B | -11.76B | -10.40B | |
Shares Outstanding | | | 10.16B | 10.16B | 10.16B | 10.16B | 10.16B | |
Tangible Book Value per Share | | | 0.45 | 0.16 | -0.26 | -0.22 | -0.31 | |
Total Shareholders' Equity | | | 34.06B | 31.75B | 28.66B | 29.65B | 28.32B | |
|
TOTAL LIABILITIES AND EQUITY | | | 192.26B | 195.22B | 219.87B | 206.94B | 163.45B | |
|
Statistics | |
---|
Debt/Equity | | | 1.97 | 2.07 | 3.02 | 2.29 | 1.97 | |
Current Ratio | | | 0.88 | 0.79 | 0.91 | 0.86 | 0.81 | |
Return On Assets (ROA) | | | 4.55% | 1.76% | 0.76% | 1.54% | 1.60% | |
Return On Equity (ROE) | | | 25.66% | 10.83% | 5.87% | 10.75% | 9.21% | |
Return On Invested Capital (ROIC) | | | 9.93% | 6.52% | 3.16% | 2.61% | 4.91% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 11.00% | 6.83% | 3.50% | 2.79% | 5.12% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 14.21% | 8.76% | 4.42% | 3.65% | 6.87% | |