ASSETS | |
---|
Current Assets | |
---|
Cash | | | 1.99B | 2.08B | 2.82B | 1.48B | 1.42B | |
Cash Equivalents | | | 5.54B | 6.62B | 6.19B | 9.04B | 4.42B | |
Marketable Securities | | | 2.50B | 2.09B | 1.85B | 1.44B | 1.25B | |
Receivables | | | 14.13B | 14.70B | 15.08B | 10.23B | 9.11B | |
Inventories | | | 1.54B | 1.55B | 1.49B | 816.30M | 797.70M | |
Other Current Assets | | | 1.43B | 859.00M | 1.29B | 443.60M | 630.40M | |
Total Current Assets | | | 27.14B | 27.90B | 28.71B | 23.44B | 17.62B | |
|
Non-Current Assets | |
---|
PPE Net | | | 18.96B | 18.99B | 18.57B | 10.26B | 9.75B | |
Investments And Advances | | | 3.52B | 3.53B | 3.77B | 6.99B | 6.10B | |
Goodwill | | | 11.64B | 11.56B | 11.64B | 6.20B | 5.89B | |
Intangibles | | | 8.16B | 8.50B | 8.43B | 5.03B | 4.92B | |
Other Non-Current Assets | | | 2.02B | 2.09B | 2.18B | 1.15B | 1.09B | |
Total Non-Current Assets | | | 44.31B | 44.67B | 44.59B | 29.63B | 27.74B | |
|
TOTAL ASSETS | | | 71.45B | 72.57B | 73.30B | 53.08B | 45.36B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 285.00M | 379.00M | 213.60M | 241.90M | 217.60M | |
Current Portion Of LT Debt. | | | 9.62B | 7.66B | 7.02B | 9.03B | 7.60B | |
Accrued Expenses | | | N/A | 2.08B | 2.04B | 1.29B | 1.24B | |
Accounts Payable | | | 18.36B | 7.96B | 8.08B | 5.46B | 4.50B | |
Other Current Liabilities | | | 2.15B | 11.93B | 11.85B | 7.79B | 6.89B | |
Total Current Liabilities | | | 30.42B | 30.01B | 29.20B | 23.82B | 20.45B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 19.29B | 20.31B | 21.35B | 11.76B | 12.13B | |
Deferred Taxes/Income | | | 2.51B | 2.58B | 2.64B | 1.20B | 1.10B | |
Other Non-Current Liabilities | | | 4.82B | 4.96B | 5.25B | 3.53B | 3.34B | |
Total Non-Current Liabilities | | | 29.00B | 30.24B | 31.85B | 17.74B | 17.67B | |
|
TOTAL LIABILITIES | | | 59.42B | 60.26B | 61.05B | 41.56B | 38.12B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -4.12B | -3.92B | -4.08B | -3.41B | -3.66B | |
Additional Paid In Capital | | | 9.63B | 9.63B | 9.47B | 9.31B | 7.29B | |
Minority Interest | | | 2.39B | 2.39B | 2.61B | 1.25B | 1.10B | |
Common Shares | | | 3.63B | 3.63B | 3.57B | 3.50B | 2.89B | |
Treasury Stock | | | -380.00M | -375.00M | -435.50M | -430.10M | -450.70M | |
Other Shareholders' Equity | | | 2.93B | 3.05B | 3.44B | 2.20B | 1.58B | |
Shares Outstanding | | | 715.79M | 704.21M | 701.96M | 687.33M | 586.80M | |
Tangible Book Value per Share | | | -10.86 | -11.00 | -11.14 | 0.41 | -6.08 | |
Total Shareholders' Equity | | | 12.03B | 12.31B | 12.25B | 11.52B | 7.24B | |
|
TOTAL LIABILITIES AND EQUITY | | | 71.45B | 72.57B | 73.30B | 53.08B | 45.36B | |
|
Statistics | |
---|
Debt/Equity | | | 1.63 | 1.68 | 1.76 | 1.04 | 1.71 | |
Current Ratio | | | 0.89 | 0.93 | 0.98 | 0.98 | 0.86 | |
Return On Assets (ROA) | | | 1.49% | 1.29% | 0.98% | 0.76% | 0.20% | |
Return On Equity (ROE) | | | 8.85% | 7.61% | 5.84% | 3.51% | 1.23% | |
Return On Invested Capital (ROIC) | | | 5.64% | 5.25% | 4.04% | 3.11% | 3.51% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 7.01% | 6.58% | 4.94% | 4.83% | 4.53% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 17.31% | 15.89% | 11.06% | 11.80% | 10.19% | |