ASSETS | |
---|
Current Assets | |
---|
Cash | | | 671.00M | N/A | 262.00M | 342.00M | 369.00M | |
Cash Equivalents | | | 1.61B | 3.22B | 3.26B | 2.88B | 2.64B | |
Marketable Securities | | | 3.90B | 2.86B | 1.26B | 291.00M | 714.00M | |
Receivables | | | 2.39B | 1.73B | 1.97B | 2.17B | 1.82B | |
Inventories | | | 2.81B | 2.70B | 2.58B | 1.98B | 1.84B | |
Other Current Assets | | | 364.00M | 1.29B | 734.00M | 166.00M | 288.00M | |
Total Current Assets | | | 11.75B | 11.81B | 9.80B | 7.83B | 7.67B | |
|
Non-Current Assets | |
---|
PPE Net | | | 10.89B | 10.55B | 8.20B | 5.78B | 4.78B | |
Investments And Advances | | | 108.00M | 22.00M | 11.00M | 39.00M | 35.00M | |
Goodwill | | | 272.00M | 303.00M | 297.00M | 295.00M | 312.00M | |
Intangibles | | | 1.52B | 367.00M | 405.00M | 1.41B | 1.29B | |
Other Non-Current Assets | | | 787.00M | 1.40B | 1.26B | 554.00M | 595.00M | |
Total Non-Current Assets | | | 14.02B | 12.65B | 10.18B | 8.58B | 7.64B | |
|
TOTAL ASSETS | | | 25.76B | 24.45B | 19.98B | 16.41B | 15.31B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | N/A | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 1.75B | 217.00M | 175.00M | 198.00M | 850.00M | |
Accrued Expenses | | | 975.00M | N/A | 1.00B | 871.00M | 829.00M | |
Accounts Payable | | | 1.32B | 1.86B | 2.12B | 1.58B | 1.17B | |
Other Current Liabilities | | | 466.00M | 1.66B | 1.54B | 314.00M | 909.00M | |
Total Current Liabilities | | | 4.52B | 3.73B | 3.84B | 2.96B | 3.75B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 1.38B | 2.71B | 2.54B | 2.54B | 1.96B | |
Deferred Taxes/Income | | | 100.00M | 54.00M | 60.00M | 48.00M | 63.00M | |
Other Non-Current Liabilities | | | 1.10B | 1.11B | 785.00M | 1.28B | 1.22B | |
Total Non-Current Liabilities | | | 2.81B | 3.99B | 3.45B | 3.93B | 3.30B | |
|
TOTAL LIABILITIES | | | 7.33B | 7.72B | 7.29B | 6.90B | 7.06B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 13.32B | 12.47B | 8.71B | 4.54B | 3.19B | |
Additional Paid In Capital | | | 2.28B | 2.87B | 2.63B | 2.28B | 2.27B | |
Minority Interest | | | 230.00M | 123.00M | 65.00M | 64.00M | 58.00M | |
Common Shares | | | 1.16B | 1.16B | 1.16B | 1.16B | 1.16B | |
Treasury Stock | | | -491.00M | -377.00M | -268.00M | -200.00M | -93.00M | |
Other Shareholders' Equity | | | 2.18B | 613.00M | 460.00M | 1.74B | 1.73B | |
Shares Outstanding | | | N/A | 902.77M | 903.87M | 906.52M | 905.41M | |
Tangible Book Value per Share | | | 16.65K | 17.79 | 13.27 | 8.62 | 7.34 | |
Total Shareholders' Equity | | | 18.43B | 16.73B | 12.69B | 9.52B | 8.25B | |
|
TOTAL LIABILITIES AND EQUITY | | | 25.76B | 24.45B | 19.98B | 16.41B | 15.31B | |
|
Statistics | |
---|
Debt/Equity | | | 0.07 | 0.16 | 0.20 | 0.27 | 0.24 | |
Current Ratio | | | 2.60 | 3.17 | 2.56 | 2.64 | 2.04 | |
Return On Assets (ROA) | | | 7.71% | 17.22% | 21.63% | 10.42% | 4.53% | |
Return On Equity (ROE) | | | 10.78% | 25.17% | 34.06% | 17.98% | 8.41% | |
Return On Invested Capital (ROIC) | | | 7.78% | 19.49% | 25.54% | 16.57% | 10.27% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 10.51% | 27.60% | 35.47% | 21.69% | 14.47% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 11.85% | 28.92% | 37.75% | 26.00% | 17.99% | |