ASSETS | |
---|
Current Assets | |
---|
Cash | | | N/A | 18.89B | 17.69B | 19.75B | 24.02B | |
Cash Equivalents | | | 44.59B | 24.26B | 17.50B | 18.60B | 30.04B | |
Marketable Securities | | | 5.15B | 12.55B | 9.58B | 8.74B | 12.93B | |
Receivables | | | 66.11B | 67.86B | 69.61B | 76.77B | 69.63B | |
Inventories | | | 27.65B | 27.13B | 36.07B | 45.85B | 35.16B | |
Other Current Assets | | | N/A | 3.62B | 4.53B | 4.10B | 3.03B | |
Total Current Assets | | | 143.49B | 154.31B | 154.99B | 173.80B | 174.81B | |
|
Non-Current Assets | |
---|
PPE Net | | | 15.81B | 17.03B | 18.52B | 22.11B | 21.53B | |
Investments And Advances | | | 33.23B | 27.81B | 19.52B | 19.20B | 40.04B | |
Goodwill | | | 51.51B | 56.08B | 52.94B | 84.57B | 38.20B | |
Intangibles | | | 11.37B | 12.55B | 27.34B | 30.05B | 7.36B | |
Other Non-Current Assets | | | 22.54B | 24.41B | 22.38B | 19.39B | 23.11B | |
Total Non-Current Assets | | | 134.49B | 138.07B | 142.05B | 175.73B | 130.81B | |
|
TOTAL ASSETS | | | 277.98B | 292.37B | 297.04B | 349.54B | 305.61B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 7.52B | 8.27B | 19.89B | 8.47B | 11.81B | |
Accrued Expenses | | | N/A | 31.75B | 26.73B | 36.23B | 31.01B | |
Accounts Payable | | | 26.45B | 30.17B | 27.77B | 38.44B | 35.68B | |
Other Current Liabilities | | | 97.63B | 61.68B | 55.01B | 62.48B | 48.44B | |
Total Current Liabilities | | | 131.60B | 131.87B | 129.40B | 145.62B | 126.95B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 34.90B | 37.27B | 34.44B | 33.76B | 29.32B | |
Deferred Taxes/Income | | | 1.36B | 1.29B | 3.88B | 4.78B | 884.00M | |
Other Non-Current Liabilities | | | 25.26B | 28.95B | 31.91B | 32.06B | 41.36B | |
Total Non-Current Liabilities | | | 60.34B | 66.22B | 68.96B | 69.10B | 69.89B | |
|
TOTAL LIABILITIES | | | 191.94B | 198.09B | 198.36B | 214.72B | 196.84B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | N/A | 42.30B | 50.46B | 85.21B | 66.92B | |
Additional Paid In Capital | | | N/A | 24.73B | 24.73B | 24.73B | 24.73B | |
Minority Interest | | | -1.18B | -1.30B | -1.26B | -1.51B | -1.68B | |
Common Shares | | | N/A | 16.74B | 16.72B | 16.67B | 16.67B | |
Other Shareholders' Equity | | | 86.04B | 11.02B | 6.76B | 8.20B | 454.00M | |
Shares Outstanding | | | 3.33B | 3.33B | 3.33B | 3.33B | 3.33B | |
Tangible Book Value per Share | | | 6.95 | 7.70 | 5.52 | 6.07 | 18.98 | |
Total Shareholders' Equity | | | 86.04B | 94.28B | 98.67B | 134.81B | 108.78B | |
|
TOTAL LIABILITIES AND EQUITY | | | 277.98B | 292.37B | 297.04B | 349.54B | 305.61B | |
|
Statistics | |
---|
Debt/Equity | | | 0.41 | 0.40 | 0.35 | 0.25 | 0.27 | |
Current Ratio | | | 1.09 | 1.17 | 1.20 | 1.19 | 1.38 | |
Return On Assets (ROA) | | | 0.58% | 0.01% | -8.90% | 5.36% | 7.43% | |
Return On Equity (ROE) | | | 1.87% | 0.02% | -26.80% | 13.89% | 20.86% | |
Return On Invested Capital (ROIC) | | | 12.87% | 10.14% | 7.66% | 10.50% | 12.82% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 19.49% | 13.16% | 9.13% | 12.13% | 16.88% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 55.79% | 29.56% | 21.30% | 34.56% | 25.41% | |