ASSETS | |
---|
Current Assets | |
---|
Cash | | | 875.00M | 458.00M | 718.00M | 716.00M | 2.83B | |
Cash Equivalents | | | 579.00M | 321.00M | 462.00M | 201.00M | 203.00M | |
Marketable Securities | | | N/A | N/A | 462.00M | 201.00M | 203.00M | |
Receivables | | | 9.94B | 9.59B | 9.10B | 7.78B | 7.19B | |
Inventories | | | 10.07B | 10.13B | 10.36B | 7.53B | 6.63B | |
Other Current Assets | | | 961.00M | 1.09B | 325.00M | 212.00M | 181.00M | |
Total Current Assets | | | 22.43B | 21.59B | 20.97B | 16.44B | 17.03B | |
|
Non-Current Assets | |
---|
PPE Net | | | 21.12B | 20.70B | 19.14B | 17.46B | 16.27B | |
Investments And Advances | | | 9.47B | 8.00B | 6.42B | 5.54B | 4.94B | |
Goodwill | | | 27.04B | 26.20B | 24.69B | 22.09B | 17.36B | |
Intangibles | | | 9.26B | 9.57B | 8.93B | 8.47B | 6.84B | |
Other Non-Current Assets | | | 188.00M | 123.00M | 122.00M | 168.00M | 262.00M | |
Total Non-Current Assets | | | 67.53B | 65.00B | 59.70B | 54.12B | 45.98B | |
|
TOTAL ASSETS | | | 89.97B | 86.59B | 80.67B | 70.56B | 63.01B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 1.45B | 3.31B | 4.13B | 3.60B | 664.00M | |
Accrued Expenses | | | 4.00B | 3.92B | 3.52B | 3.21B | 3.15B | |
Accounts Payable | | | 6.74B | 6.47B | 6.25B | 5.56B | 4.60B | |
Other Current Liabilities | | | 3.85B | 3.34B | 3.75B | 2.85B | 2.47B | |
Total Current Liabilities | | | 16.04B | 17.05B | 17.65B | 15.22B | 10.87B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 17.08B | 17.46B | 14.97B | 10.73B | 9.36B | |
Deferred Taxes/Income | | | 2.62B | 2.48B | 2.24B | 2.08B | 1.68B | |
Other Non-Current Liabilities | | | 2.86B | 2.85B | 2.65B | 3.17B | 3.39B | |
Total Non-Current Liabilities | | | 25.89B | 24.28B | 21.33B | 16.90B | 14.89B | |
|
TOTAL LIABILITIES | | | 41.92B | 41.33B | 38.98B | 32.12B | 25.77B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 40.46B | 39.08B | 36.98B | 34.62B | 32.84B | |
Additional Paid In Capital | | | 721.00M | 721.00M | 721.00M | 721.00M | 721.00M | |
Minority Interest | | | 3.33B | 1.48B | 1.47B | 910.00M | 462.00M | |
Common Shares | | | 1.25B | 1.25B | 1.25B | 1.25B | 1.25B | |
Treasury Stock | | | -3.00M | -4.00M | -5.00M | -6.00M | -1.00M | |
Other Shareholders' Equity | | | 5.61B | 4.22B | 2.73B | 1.85B | 2.44B | |
Shares Outstanding | | | 998.94M | 997.67M | 997.14M | 996.58M | 1.00B | |
Tangible Book Value per Share | | | 11.76 | 9.53 | 8.09 | 7.91 | 13.02 | |
Total Shareholders' Equity | | | 48.04B | 45.27B | 41.69B | 38.44B | 37.24B | |
|
TOTAL LIABILITIES AND EQUITY | | | 89.97B | 86.59B | 80.67B | 70.56B | 63.01B | |
|
Statistics | |
---|
Debt/Equity | | | 0.36 | 0.39 | 0.36 | 0.28 | 0.25 | |
Current Ratio | | | 1.40 | 1.27 | 1.19 | 1.08 | 1.57 | |
Return On Assets (ROA) | | | 6.73% | 6.00% | 6.22% | 6.81% | 6.94% | |
Return On Equity (ROE) | | | 12.61% | 11.48% | 12.04% | 12.51% | 11.74% | |
Return On Invested Capital (ROIC) | | | 8.44% | 7.81% | 9.27% | 8.93% | 8.46% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 8.50% | 7.85% | 9.41% | 9.00% | 8.53% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 16.83% | 16.24% | 20.52% | 20.27% | 16.03% | |