ASSETS | |
---|
Current Assets | |
---|
Cash | | | 171.50M | 183.70M | 627.20M | 183.60M | 1.31B | |
Cash Equivalents | | | 1.57B | 1.19B | 1.53B | 1.38B | 1.38B | |
Marketable Securities | | | 793.70M | 376.40M | 251.60M | 976.30M | 634.00M | |
Receivables | | | 2.39B | 2.31B | 2.53B | 2.84B | 1.34B | |
Inventories | | | 155.10M | 106.40M | 83.00M | 69.90M | 90.70M | |
Other Current Assets | | | 43.30M | 42.80M | 35.60M | 32.10M | 19.30M | |
Total Current Assets | | | 5.12B | 4.21B | 5.05B | 5.48B | 4.78B | |
|
Non-Current Assets | |
---|
PPE Net | | | 18.16B | 17.60B | 16.20B | 15.32B | 14.56B | |
Investments And Advances | | | 368.80M | 485.10M | 568.20M | 362.30M | 489.40M | |
Goodwill | | | 251.00M | 252.30M | 251.50M | 256.50M | 230.10M | |
Intangibles | | | 638.80M | 614.90M | 524.30M | 400.00M | 347.80M | |
Other Non-Current Assets | | | 298.90M | 275.70M | 196.60M | 530.80M | 216.60M | |
Total Non-Current Assets | | | 19.73B | 19.24B | 17.75B | 16.88B | 15.85B | |
|
TOTAL ASSETS | | | 24.85B | 23.45B | 22.80B | 22.36B | 20.63B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 884.40M | 1.20B | 444.10M | 1.95B | 1.00B | |
Current Portion Of LT Debt. | | | 979.40M | 1.38B | 1.91B | 1.64B | 1.39B | |
Accrued Expenses | | | 170.10M | 183.50M | 183.20M | 118.00M | 83.10M | |
Accounts Payable | | | 2.70B | 2.86B | 3.69B | 3.28B | 2.22B | |
Other Current Liabilities | | | 778.20M | 739.70M | 575.40M | 409.30M | 340.10M | |
Total Current Liabilities | | | 5.51B | 6.37B | 6.80B | 7.39B | 5.03B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 10.80B | 9.41B | 8.42B | 8.84B | 9.86B | |
Deferred Taxes/Income | | | N/A | N/A | N/A | N/A | N/A | |
Other Non-Current Liabilities | | | 1.25B | 1.32B | 1.42B | 1.42B | 1.32B | |
Total Non-Current Liabilities | | | 12.08B | 10.75B | 9.86B | 10.29B | 11.23B | |
|
TOTAL LIABILITIES | | | 17.59B | 17.12B | 16.66B | 17.68B | 16.26B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 4.94B | 4.86B | 4.64B | 4.38B | 4.13B | |
Additional Paid In Capital | | | 20.00M | 20.00M | 20.00M | 20.00M | 20.00M | |
Minority Interest | | | 23.70M | 18.90M | 27.10M | 31.10M | 46.00M | |
Common Shares | | | 442.20M | 442.20M | 442.20M | 442.20M | 442.20M | |
Treasury Stock | | | -23.40M | -29.80M | -29.50M | -19.50M | -9.50M | |
Other Shareholders' Equity | | | 1.88B | 1.03B | 1.07B | -140.40M | -216.90M | |
Shares Outstanding | | | 2.01B | 2.01B | 2.01B | 2.01B | 2.01B | |
Tangible Book Value per Share | | | 3.18 | 2.72 | 2.68 | 2.01 | 1.89 | |
Total Shareholders' Equity | | | 7.26B | 6.32B | 6.14B | 4.68B | 4.37B | |
|
TOTAL LIABILITIES AND EQUITY | | | 24.85B | 23.45B | 22.80B | 22.36B | 20.63B | |
|
Statistics | |
---|
Debt/Equity | | | 1.61 | 1.68 | 1.44 | 2.30 | 2.49 | |
Current Ratio | | | 0.93 | 0.66 | 0.74 | 0.74 | 0.95 | |
Return On Assets (ROA) | | | 6.11% | 3.78% | 3.76% | 3.53% | 3.81% | |
Return On Equity (ROE) | | | 20.89% | 14.00% | 13.95% | 16.86% | 17.98% | |
Return On Invested Capital (ROIC) | | | 8.11% | 5.24% | 5.73% | 5.00% | 4.73% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 9.18% | 5.74% | 6.43% | 5.81% | 5.38% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 9.66% | 6.05% | 6.79% | 6.08% | 5.60% | |