ASSETS | |
---|
Current Assets | |
---|
Cash | | | 13.18B | 8.75B | 5.17B | 4.77B | 6.40B | |
Cash Equivalents | | | 36.45B | 15.10B | 9.85B | 7.68B | 6.24B | |
Marketable Securities | | | 1.78B | 350.00M | 577.00M | 332.00M | 222.00M | |
Receivables | | | 6.03B | 5.63B | 7.00B | 7.61B | 8.10B | |
Inventories | | | 11.36B | 8.09B | 9.72B | 10.69B | 12.92B | |
Other Current Assets | | | 5.99B | 2.13B | 2.62B | 7.21B | 2.39B | |
Total Current Assets | | | 74.80B | 40.05B | 34.93B | 38.29B | 36.27B | |
|
Non-Current Assets | |
---|
PPE Net | | | 35.49B | 27.58B | 28.61B | 26.31B | 29.01B | |
Investments And Advances | | | 6.47B | 2.13B | 2.06B | 2.04B | 2.13B | |
Goodwill | | | 14.38B | 10.13B | 11.06B | 10.83B | 10.40B | |
Intangibles | | | 32.18B | 15.44B | 15.64B | 14.88B | 14.54B | |
Other Non-Current Assets | | | 4.77B | 2.45B | 3.03B | 2.71B | 2.92B | |
Total Non-Current Assets | | | 96.97B | 59.68B | 63.11B | 58.58B | 60.02B | |
|
TOTAL ASSETS | | | 171.77B | 99.73B | 98.04B | 96.87B | 96.30B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 420.00M | 41.00M | 151.00M | 457.00M | 357.00M | |
Current Portion Of LT Debt. | | | 10.54B | 4.04B | 4.72B | 5.40B | 6.89B | |
Accrued Expenses | | | 8.38B | 3.04B | 3.08B | 3.28B | 4.37B | |
Accounts Payable | | | 28.18B | 20.58B | 21.62B | 19.23B | 21.94B | |
Other Current Liabilities | | | 17.34B | 11.34B | 13.78B | 18.10B | 13.72B | |
Total Current Liabilities | | | 64.86B | 39.04B | 43.35B | 46.47B | 47.27B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 22.62B | 17.04B | 8.03B | 8.67B | 10.73B | |
Deferred Taxes/Income | | | 4.37B | 1.84B | 1.63B | 937.00M | 388.00M | |
Other Non-Current Liabilities | | | 23.60B | 15.95B | 16.36B | 15.89B | 16.93B | |
Total Non-Current Liabilities | | | 51.00B | 34.96B | 26.15B | 25.70B | 28.21B | |
|
TOTAL LIABILITIES | | | 115.86B | 73.99B | 69.51B | 72.17B | 75.48B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 52.78B | 28.35B | 28.25B | 24.65B | 20.92B | |
Minority Interest | | | 400.00M | 124.00M | 138.00M | 201.00M | 168.00M | |
Common Shares | | | 31.00M | 20.00M | 20.00M | 19.00M | 19.00M | |
Treasury Stock | | | N/A | N/A | N/A | N/A | N/A | |
Other Shareholders' Equity | | | 3.10B | -2.63B | 267.00M | 34.00M | -124.00M | |
Shares Outstanding | | | 3.13B | 2.02B | 1.98B | 1.96B | 1.95B | |
Tangible Book Value per Share | | | 2.98 | 0.08 | 0.93 | -0.52 | -2.11 | |
Total Shareholders' Equity | | | 55.91B | 25.74B | 28.54B | 24.70B | 20.82B | |
|
TOTAL LIABILITIES AND EQUITY | | | 171.77B | 99.73B | 98.04B | 96.87B | 96.30B | |
|
Statistics | |
---|
Debt/Equity | | | 0.41 | 0.66 | 0.29 | 0.37 | 0.53 | |
Current Ratio | | | 1.15 | 1.03 | 0.81 | 0.82 | 0.77 | |
Return On Assets (ROA) | | | 8.27% | 0.03% | 6.75% | 3.72% | 3.63% | |
Return On Equity (ROE) | | | 25.40% | 0.11% | 23.20% | 14.61% | 16.77% | |
Return On Invested Capital (ROIC) | | | 11.83% | 4.69% | 8.67% | 8.57% | 9.17% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 18.38% | 6.30% | 10.71% | 10.17% | 10.55% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 56.35% | 14.46% | 26.86% | 25.43% | 25.17% | |