ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 3.27B | 2.82B | 2.07B | 3.82B | 3.66B | |
Marketable Securities | | | 154.80M | 109.10M | 145.00M | 90.00M | 24.00M | |
Receivables | | | 13.28B | 11.34B | 8.56B | 8.13B | 6.93B | |
Inventories | | | 7.59B | 5.77B | 4.31B | 3.89B | 3.98B | |
Other Current Assets | | | 8.45B | 5.69B | 2.95B | 2.53B | 2.87B | |
Total Current Assets | | | 32.74B | 25.73B | 18.04B | 18.45B | 17.46B | |
|
Non-Current Assets | |
---|
PPE Net | | | 17.10B | 12.91B | 10.14B | 8.98B | 8.68B | |
Investments And Advances | | | 3.22B | 3.05B | 2.90B | 3.21B | 2.97B | |
Goodwill | | | 5.77B | 4.94B | 4.07B | 3.89B | 3.77B | |
Intangibles | | | 6.17B | 6.91B | 7.21B | 7.69B | 7.45B | |
Other Non-Current Assets | | | 13.72B | 10.47B | 7.13B | 6.57B | 6.31B | |
Total Non-Current Assets | | | 45.98B | 38.28B | 31.45B | 30.35B | 29.17B | |
|
TOTAL ASSETS | | | 78.71B | 64.01B | 49.49B | 48.81B | 46.63B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 4.34B | 6.19B | 1.50B | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 779.50M | 715.10M | 3.00M | 1.54B | 9.00M | |
Accrued Expenses | | | 13.63B | 13.34B | 9.84B | 7.80B | 6.85B | |
Accounts Payable | | | 3.23B | 2.60B | 1.93B | 1.67B | 1.61B | |
Other Current Liabilities | | | 6.40B | 4.45B | 3.86B | 4.04B | 4.02B | |
Total Current Liabilities | | | 28.38B | 27.29B | 17.14B | 15.05B | 12.48B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 28.53B | 18.32B | 14.74B | 15.35B | 16.59B | |
Deferred Taxes/Income | | | N/A | N/A | 87.00M | 1.73B | 2.10B | |
Other Non-Current Liabilities | | | 7.54B | 7.53B | 6.75B | 7.52B | 9.64B | |
Total Non-Current Liabilities | | | 36.15B | 25.94B | 21.70B | 24.77B | 28.51B | |
|
TOTAL LIABILITIES | | | 64.52B | 53.23B | 38.84B | 39.83B | 40.99B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 13.54B | 10.31B | 10.04B | 8.96B | 7.83B | |
Additional Paid In Capital | | | 7.44B | 7.25B | 6.92B | 6.83B | 6.78B | |
Minority Interest | | | 79.50M | 91.80M | 126.00M | 176.00M | 184.00M | |
Common Shares | | | 592.40M | 593.60M | 594.00M | 596.00M | 598.00M | |
Treasury Stock | | | -3.06B | -3.06B | -3.06B | -3.07B | -3.07B | |
Other Shareholders' Equity | | | -4.29B | -4.30B | -3.81B | -4.35B | -6.51B | |
Shares Outstanding | | | 947.54M | 949.38M | 950.00M | 954.00M | 957.00M | |
Tangible Book Value per Share | | | 2.38 | -1.13 | -0.66 | -2.73 | -5.83 | |
Total Shareholders' Equity | | | 14.19B | 10.77B | 10.65B | 8.98B | 5.64B | |
|
TOTAL LIABILITIES AND EQUITY | | | 78.71B | 64.01B | 49.49B | 48.81B | 46.63B | |
|
Statistics | |
---|
Debt/Equity | | | 2.32 | 2.28 | 1.52 | 1.71 | 2.94 | |
Current Ratio | | | 1.15 | 0.94 | 1.05 | 1.23 | 1.40 | |
Return On Assets (ROA) | | | 13.45% | 8.19% | 12.62% | 11.44% | 13.28% | |
Return On Equity (ROE) | | | 74.62% | 48.65% | 58.64% | 62.17% | 109.78% | |
Return On Invested Capital (ROIC) | | | 25.47% | 19.67% | 19.99% | 18.28% | 16.39% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 27.17% | 21.11% | 21.39% | 20.67% | 18.37% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 35.42% | 30.00% | 33.24% | 33.79% | 29.08% | |