ASSETS | |
---|
Current Assets | |
---|
Cash | | | 1.22B | 1.32B | 1.41B | 1.46B | 1.18B | |
Cash Equivalents | | | 4.27B | 4.51B | 4.75B | 4.87B | 6.65B | |
Marketable Securities | | | 166.00M | 122.00M | 239.00M | 69.00M | 160.00M | |
Receivables | | | 13.09B | 11.94B | 9.92B | 8.79B | 5.65B | |
Inventories | | | 5.29B | 5.42B | 4.70B | 8.98B | 4.02B | |
Other Current Assets | | | 1.79B | 1.73B | 1.57B | 2.07B | 1.88B | |
Total Current Assets | | | 25.83B | 25.05B | 22.59B | 26.24B | 19.54B | |
|
Non-Current Assets | |
---|
PPE Net | | | 11.65B | 10.50B | 9.45B | 10.17B | 8.92B | |
Investments And Advances | | | 1.90B | 1.68B | 1.14B | 1.24B | 1.15B | |
Goodwill | | | 21.02B | 20.05B | 19.82B | 20.00B | 11.85B | |
Intangibles | | | 37.18B | 38.09B | 39.31B | 42.39B | 20.95B | |
Other Non-Current Assets | | | 5.88B | 5.22B | 3.58B | 4.82B | 4.00B | |
Total Non-Current Assets | | | 78.21B | 76.06B | 73.89B | 79.12B | 47.19B | |
|
TOTAL ASSETS | | | 104.03B | 101.12B | 96.48B | 105.36B | 66.73B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 330.00M | 515.00M | 350.00M | 387.00M | 370.00M | |
Current Portion Of LT Debt. | | | 2.35B | 4.88B | 5.19B | 1.51B | 2.02B | |
Accrued Expenses | | | 8.28B | 8.86B | 8.30B | 8.08B | 4.99B | |
Accounts Payable | | | 3.64B | 3.27B | 2.55B | 2.82B | 2.35B | |
Other Current Liabilities | | | 13.27B | 13.01B | 9.90B | 9.80B | 10.58B | |
Total Current Liabilities | | | 27.87B | 30.54B | 26.29B | 22.59B | 20.31B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 27.62B | 23.22B | 23.69B | 28.89B | 17.99B | |
Deferred Taxes/Income | | | 3.31B | 2.84B | 2.94B | 6.21B | 2.92B | |
Other Non-Current Liabilities | | | 4.37B | 5.34B | 6.50B | 8.39B | 9.87B | |
Total Non-Current Liabilities | | | 35.38B | 31.43B | 33.15B | 43.50B | 30.80B | |
|
TOTAL LIABILITIES | | | 63.25B | 61.98B | 59.45B | 66.09B | 51.11B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 5.17B | 3.57B | 1.50B | 3.75B | 7.32B | |
Additional Paid In Capital | | | 35.23B | 35.19B | 35.16B | 35.13B | 7.97B | |
Minority Interest | | | 85.00M | 23.00M | 21.00M | 19.00M | 16.00M | |
Common Shares | | | 388.00M | 388.00M | 387.00M | 387.00M | 328.00M | |
Shares Outstanding | | | 1.55B | 1.55B | 1.55B | 1.55B | 1.31B | |
Tangible Book Value per Share | | | -11.23 | -12.25 | -14.25 | -14.92 | -13.08 | |
Total Shareholders' Equity | | | 40.79B | 39.14B | 37.04B | 39.27B | 15.62B | |
|
TOTAL LIABILITIES AND EQUITY | | | 104.03B | 101.12B | 96.48B | 105.36B | 66.73B | |
|
Statistics | |
---|
Debt/Equity | | | 0.69 | 0.61 | 0.65 | 0.75 | 1.18 | |
Current Ratio | | | 0.93 | 0.82 | 0.86 | 1.16 | 0.96 | |
Return On Assets (ROA) | | | 6.76% | 5.89% | 3.41% | 0.11% | 4.79% | |
Return On Equity (ROE) | | | 17.25% | 15.21% | 8.88% | 0.29% | 20.46% | |
Return On Invested Capital (ROIC) | | | 13.88% | 10.50% | 10.48% | 4.93% | 7.87% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 14.73% | 11.23% | 11.27% | 5.25% | 9.21% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 76.61% | 89.73% | 115.12% | 25.91% | 51.22% | |