ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 3.12B | 3.19B | 1.40B | 3.10B | 2.84B | |
Marketable Securities | | | N/A | 12.30M | N/A | N/A | N/A | |
Receivables | | | 2.93B | 2.81B | 2.86B | 2.60B | 2.33B | |
Inventories | | | 2.86B | 2.67B | 2.67B | 2.21B | 1.97B | |
Other Current Assets | | | 139.30M | 115.60M | 138.20M | 111.80M | 130.50M | |
Total Current Assets | | | 9.05B | 8.80B | 7.07B | 8.02B | 7.27B | |
|
Non-Current Assets | |
---|
PPE Net | | | 14.80B | 14.15B | 13.66B | 13.63B | 12.81B | |
Investments And Advances | | | 2.62B | 2.45B | 2.52B | 2.01B | 1.85B | |
Goodwill | | | 8.98B | 8.34B | 8.37B | 8.16B | 8.59B | |
Intangibles | | | 444.50M | 342.90M | 209.30M | 206.90M | 361.20M | |
Other Non-Current Assets | | | 401.00M | 325.80M | 358.00M | 404.90M | 425.30M | |
Total Non-Current Assets | | | 28.25B | 26.67B | 26.19B | 25.69B | 25.07B | |
|
TOTAL ASSETS | | | 37.30B | 35.47B | 33.26B | 33.71B | 32.34B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 1.69B | 2.05B | 654.50M | 1.53B | 1.05B | |
Accrued Expenses | | | 61.30M | 97.20M | 95.50M | 90.50M | 92.20M | |
Accounts Payable | | | 3.29B | 3.16B | 3.34B | 3.18B | 2.61B | |
Other Current Liabilities | | | 2.20B | 2.08B | 2.05B | 2.22B | 2.10B | |
Total Current Liabilities | | | 7.24B | 7.38B | 6.15B | 7.02B | 5.86B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 6.71B | 6.37B | 6.22B | 6.53B | 8.71B | |
Deferred Taxes/Income | | | 890.70M | 948.50M | 886.30M | 832.10M | 584.60M | |
Other Non-Current Liabilities | | | 2.48B | 2.39B | 2.38B | 2.67B | 2.63B | |
Total Non-Current Liabilities | | | 11.27B | 10.85B | 10.57B | 11.25B | 13.20B | |
|
TOTAL LIABILITIES | | | 18.51B | 18.23B | 16.72B | 18.27B | 19.06B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 12.77B | 11.85B | 10.81B | 10.02B | 8.53B | |
Additional Paid In Capital | | | 6.27B | 6.26B | 6.24B | 6.23B | 6.23B | |
Minority Interest | | | 1.18B | 1.13B | 1.09B | 1.22B | 1.28B | |
Common Shares | | | 546.20M | 558.60M | 579.30M | 595.20M | 595.20M | |
Treasury Stock | | | -350.00M | -298.00M | -350.00M | -349.80M | N/A | |
Other Shareholders' Equity | | | -449.80M | -1.14B | -762.20M | -1.07B | -2.10B | |
Shares Outstanding | | | 178.43M | 182.07M | 186.19M | 193.09M | 198.42M | |
Tangible Book Value per Share | | | 52.54 | 47.00 | 42.76 | 36.59 | 21.78 | |
Total Shareholders' Equity | | | 18.80B | 17.24B | 16.54B | 15.44B | 13.27B | |
|
TOTAL LIABILITIES AND EQUITY | | | 37.30B | 35.47B | 33.26B | 33.71B | 32.34B | |
|
Statistics | |
---|
Debt/Equity | | | 0.36 | 0.37 | 0.38 | 0.42 | 0.66 | |
Current Ratio | | | 1.25 | 1.19 | 1.15 | 1.14 | 1.24 | |
Return On Assets (ROA) | | | 4.78% | 5.44% | 4.80% | 5.22% | -6.62% | |
Return On Equity (ROE) | | | 9.48% | 11.19% | 9.65% | 11.39% | -16.12% | |
Return On Invested Capital (ROIC) | | | 7.14% | 7.02% | 5.54% | 5.51% | 5.59% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 7.96% | 7.92% | 5.84% | 6.24% | 6.26% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 12.24% | 12.17% | 8.77% | 9.67% | 10.08% | |