ASSETS | |
---|
Current Assets | |
---|
Cash | | | 362.00M | 250.00M | 1.01B | 1.07B | 1.06B | |
Marketable Securities | | | 341.00M | 326.00M | 3.00M | 1.00M | 5.00M | |
Receivables | | | 814.00M | 902.00M | 967.00M | 856.00M | 736.00M | |
Inventories | | | 155.00M | 114.00M | 80.00M | 61.00M | 76.00M | |
Other Current Assets | | | 473.00M | 244.00M | 299.00M | 231.00M | 163.00M | |
Total Current Assets | | | 2.15B | 1.84B | 2.36B | 2.22B | 2.04B | |
|
Non-Current Assets | |
---|
PPE Net | | | 21.93B | 20.97B | 19.61B | 18.88B | 18.42B | |
Investments And Advances | | | 771.00M | 724.00M | 737.00M | 673.00M | 646.00M | |
Goodwill | | | 244.00M | 242.00M | 89.00M | 73.00M | 82.00M | |
Intangibles | | | 1.08B | 1.03B | 870.00M | 752.00M | 685.00M | |
Other Non-Current Assets | | | 451.00M | 431.00M | 331.00M | 258.00M | 158.00M | |
Total Non-Current Assets | | | 24.58B | 23.52B | 21.78B | 20.78B | 20.16B | |
|
TOTAL ASSETS | | | 26.72B | 25.36B | 24.14B | 23.00B | 22.20B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 280.00M | 0.00 | 0.00 | 209.00M | 3.00M | |
Current Portion Of LT Debt. | | | 100.00M | 548.00M | 125.00M | 364.00M | 212.00M | |
Accounts Payable | | | 1.06B | 961.00M | 1.16B | 852.00M | 695.00M | |
Other Current Liabilities | | | 113.00M | 107.00M | 240.00M | 161.00M | 164.00M | |
Total Current Liabilities | | | 1.55B | 1.62B | 1.53B | 1.59B | 1.07B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 11.60B | 10.62B | 10.08B | 9.58B | 9.51B | |
Deferred Taxes/Income | | | 2.29B | 2.15B | 1.84B | 1.62B | 1.44B | |
Other Non-Current Liabilities | | | 2.57B | 2.47B | 2.35B | 2.27B | 2.33B | |
Total Non-Current Liabilities | | | 20.54B | 19.32B | 18.24B | 17.31B | 17.07B | |
|
TOTAL LIABILITIES | | | 22.09B | 20.93B | 19.76B | 18.89B | 18.15B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 4.42B | 4.22B | 4.09B | 3.96B | 3.88B | |
Additional Paid In Capital | | | 17.00M | 14.00M | 10.00M | 8.00M | 6.00M | |
Minority Interest | | | 4.08B | 4.08B | 3.97B | 3.84B | 3.80B | |
Common Shares | | | 191.00M | 187.00M | 179.00M | 180.00M | 178.00M | |
Other Shareholders' Equity | | | 1.00M | 6.00M | 97.00M | -39.00M | -12.00M | |
Shares Outstanding | | | 112.24M | 112.16M | 113.91M | 114.38M | 115.00M | |
Tangible Book Value per Share | | | 29.51 | 28.11 | 30.00 | 28.73 | 28.57 | |
Total Shareholders' Equity | | | 4.63B | 4.42B | 4.38B | 4.11B | 4.05B | |
|
TOTAL LIABILITIES AND EQUITY | | | 26.72B | 25.36B | 24.14B | 23.00B | 22.20B | |
|
Statistics | |
---|
Debt/Equity | | | 2.56 | 2.40 | 2.30 | 2.38 | 2.35 | |
Current Ratio | | | 1.38 | 1.14 | 1.55 | 1.40 | 1.90 | |
Return On Assets (ROA) | | | 1.61% | 1.70% | 1.53% | 1.07% | 1.14% | |
Return On Equity (ROE) | | | 9.28% | 9.77% | 8.46% | 5.98% | 6.22% | |
Return On Invested Capital (ROIC) | | | 3.69% | 3.88% | 4.20% | 3.48% | 3.81% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 3.74% | 3.94% | 4.20% | 3.48% | 3.81% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 3.94% | 4.16% | 4.39% | 3.62% | 3.95% | |