ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 4.52B | 6.92B | 6.99B | 5.83B | 4.77B | |
Marketable Securities | | | 6.36B | 7.72B | 13.47B | 8.04B | 4.22B | |
Receivables | | | 5.48B | 7.61B | 18.68B | 19.29B | 5.72B | |
Inventories | | | 2.96B | 2.27B | 4.21B | 2.83B | 1.63B | |
Other Current Assets | | | 17.89B | 29.76B | 52.92B | 67.46B | 10.88B | |
Total Current Assets | | | 37.21B | 54.01B | 96.26B | 103.45B | 27.22B | |
|
Non-Current Assets | |
---|
PPE Net | | | 35.33B | 28.81B | 23.75B | 19.98B | 17.90B | |
Investments And Advances | | | 10.46B | 9.63B | 8.26B | 8.50B | 7.51B | |
Goodwill | | | N/A | 4.45B | 2.80B | 2.74B | 2.68B | |
Intangibles | | | 10.15B | 9.79B | 2.85B | 3.12B | 2.21B | |
Other Non-Current Assets | | | 5.41B | 4.27B | 4.46B | 4.18B | 3.84B | |
Total Non-Current Assets | | | 61.36B | 52.50B | 42.29B | 38.86B | 34.42B | |
|
TOTAL ASSETS | | | 98.57B | 106.51B | 138.55B | 142.31B | 61.64B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 2.43B | 2.71B | 0.00 | |
Current Portion Of LT Debt. | | | 4.17B | 2.96B | 6.25B | 3.65B | 169.00M | |
Accrued Expenses | | | N/A | 35.00M | 22.00M | 20.00M | 14.00M | |
Accounts Payable | | | 4.66B | 5.11B | 7.46B | 4.43B | 2.39B | |
Other Current Liabilities | | | 15.25B | 26.19B | 63.52B | 86.19B | 13.93B | |
Total Current Liabilities | | | 24.09B | 34.27B | 79.69B | 97.01B | 16.50B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 15.92B | 14.06B | 8.53B | 5.76B | 3.30B | |
Deferred Taxes/Income | | | 4.47B | 5.39B | 1.78B | 1.95B | 1.86B | |
Other Non-Current Liabilities | | | 18.95B | 19.63B | 19.27B | 20.60B | 22.28B | |
Total Non-Current Liabilities | | | 41.34B | 40.66B | 31.29B | 30.05B | 28.23B | |
|
TOTAL LIABILITIES | | | 65.43B | 74.92B | 110.97B | 127.06B | 44.73B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | N/A | 14.41B | 15.73B | 10.71B | 8.30B | |
Additional Paid In Capital | | | N/A | 6.49B | 4.23B | 4.23B | 4.23B | |
Minority Interest | | | 2.00B | 1.57B | 1.70B | 1.74B | 790.00M | |
Common Shares | | | N/A | 1.90B | 1.73B | 1.73B | 1.73B | |
Other Shareholders' Equity | | | 33.15B | 31.59B | 5.86B | -1.45B | 2.59B | |
Shares Outstanding | | | 743.84M | 743.84M | 676.22M | 676.22M | 676.22M | |
Tangible Book Value per Share | | | 30.91 | 23.33 | 32.42 | 13.90 | 17.79 | |
Total Shareholders' Equity | | | 33.15B | 31.59B | 27.58B | 15.25B | 16.92B | |
|
TOTAL LIABILITIES AND EQUITY | | | 98.57B | 106.51B | 138.55B | 142.31B | 61.64B | |
|
Statistics | |
---|
Debt/Equity | | | 0.48 | 0.45 | 0.40 | 0.56 | 0.19 | |
Current Ratio | | | 1.55 | 1.58 | 1.21 | 1.07 | 1.65 | |
Return On Assets (ROA) | | | 2.85% | 1.36% | 1.96% | 0.51% | 1.71% | |
Return On Equity (ROE) | | | 8.48% | 4.59% | 9.85% | 4.73% | 6.21% | |
Return On Invested Capital (ROIC) | | | 5.67% | 1.55% | N/A | 3.99% | N/A | |
Return On Invested Capital Ex Cash (ROICexc) | | | 6.64% | 1.94% | N/A | 5.61% | N/A | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 7.90% | 2.57% | N/A | 6.77% | N/A | |