ASSETS | |
---|
Current Assets | |
---|
Cash | | | 3.00M | 5.00M | 4.00M | 1.00M | 1.00M | |
Cash Equivalents | | | 1.03B | 1.74B | 1.28B | 1.70B | 1.16B | |
Marketable Securities | | | 43.00M | 109.00M | 281.00M | 255.00M | 31.00M | |
Receivables | | | 3.54B | 2.91B | 2.87B | 2.22B | 1.84B | |
Inventories | | | 2.86B | 2.26B | 2.24B | 2.05B | 1.53B | |
Other Current Assets | | | 193.00M | 213.00M | 117.00M | 157.00M | 105.00M | |
Total Current Assets | | | 7.67B | 7.24B | 6.80B | 6.39B | 4.67B | |
|
Non-Current Assets | |
---|
PPE Net | | | 4.92B | 3.40B | 3.02B | 2.79B | 2.65B | |
Investments And Advances | | | 264.00M | 231.00M | 402.00M | 376.00M | 329.00M | |
Goodwill | | | 3.50B | 1.66B | 1.69B | 1.64B | 1.51B | |
Intangibles | | | 1.42B | 411.00M | 473.00M | 494.00M | 489.00M | |
Other Non-Current Assets | | | 395.00M | 349.00M | 343.00M | 293.00M | 260.00M | |
Total Non-Current Assets | | | 10.53B | 6.09B | 5.96B | 5.63B | 5.26B | |
|
TOTAL ASSETS | | | 18.20B | 13.32B | 12.76B | 12.02B | 9.93B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 257.00M | 608.00M | 323.00M | 1.12B | 127.00M | |
Accrued Expenses | | | 669.00M | 538.00M | 556.00M | 483.00M | 457.00M | |
Accounts Payable | | | 2.46B | 2.20B | 2.72B | 2.59B | 1.96B | |
Other Current Liabilities | | | 3.31B | 2.81B | 2.01B | 1.41B | 1.16B | |
Total Current Liabilities | | | 6.69B | 6.15B | 5.61B | 5.61B | 3.70B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 5.16B | 2.49B | 2.74B | 2.61B | 3.04B | |
Deferred Taxes/Income | | | 579.00M | 222.00M | 187.00M | 188.00M | 195.00M | |
Other Non-Current Liabilities | | | 475.00M | 491.00M | 449.00M | 524.00M | 564.00M | |
Total Non-Current Liabilities | | | 6.42B | 3.39B | 3.57B | 3.49B | 3.97B | |
|
TOTAL LIABILITIES | | | 13.12B | 9.54B | 9.17B | 9.10B | 7.67B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 5.10B | 4.08B | 3.66B | 3.09B | 2.78B | |
Minority Interest | | | 210.00M | 191.00M | 186.00M | 174.00M | 164.00M | |
Common Shares | | | 30.00M | 28.00M | 27.00M | 27.00M | 27.00M | |
Other Shareholders' Equity | | | -43.00M | -332.00M | -104.00M | -206.00M | -550.00M | |
Shares Outstanding | | | 286.91M | 272.81M | 264.00M | 263.00M | 263.00M | |
Tangible Book Value per Share | | | 0.60 | 6.27 | 5.38 | 2.96 | 1.00 | |
Total Shareholders' Equity | | | 5.09B | 3.78B | 3.58B | 2.92B | 2.26B | |
|
TOTAL LIABILITIES AND EQUITY | | | 18.20B | 13.32B | 12.76B | 12.02B | 9.93B | |
|
Statistics | |
---|
Debt/Equity | | | 1.01 | 0.66 | 0.77 | 0.89 | 1.35 | |
Current Ratio | | | 1.15 | 1.18 | 1.21 | 1.14 | 1.26 | |
Return On Assets (ROA) | | | 4.01% | 3.97% | 3.95% | 2.56% | 1.79% | |
Return On Equity (ROE) | | | 14.33% | 13.99% | 14.06% | 10.57% | 7.88% | |
Return On Invested Capital (ROIC) | | | 8.16% | 11.15% | 9.08% | 6.87% | 5.39% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 9.00% | 15.01% | 11.61% | 9.88% | 6.67% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 17.02% | 24.56% | 18.95% | 19.01% | 11.05% | |