ASSETS | |
---|
Current Assets | |
---|
Cash | | | 195.90M | 112.20M | 122.60M | 117.30M | 127.60M | |
Cash Equivalents | | | 57.20M | 40.50M | 72.10M | 38.20M | 31.30M | |
Marketable Securities | | | 331.60M | 380.70M | 350.40M | 326.30M | 343.60M | |
Receivables | | | 4.57B | 2.50B | 2.19B | 2.39B | 2.18B | |
Inventories | | | 395.30M | 296.40M | 324.60M | 371.60M | 264.30M | |
Other Current Assets | | | 1.10B | 459.50M | 436.00M | 485.00M | 402.70M | |
Total Current Assets | | | 6.65B | 3.79B | 3.50B | 3.73B | 3.35B | |
|
Non-Current Assets | |
---|
PPE Net | | | 23.46B | 21.91B | 20.29B | 20.59B | 18.53B | |
Investments And Advances | | | 213.90M | 410.40M | 401.80M | 478.30M | 609.10M | |
Goodwill | | | 618.60M | 576.00M | 576.00M | 575.70M | 532.40M | |
Intangibles | | | 126.60M | 88.70M | 78.80M | 40.40M | 42.20M | |
Other Non-Current Assets | | | 237.90M | 216.30M | 228.30M | 178.20M | 185.90M | |
Total Non-Current Assets | | | 24.65B | 23.20B | 21.57B | 21.86B | 19.90B | |
|
TOTAL ASSETS | | | 31.30B | 26.99B | 25.07B | 25.59B | 23.25B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 129.50M | 228.40M | 315.70M | 272.20M | 209.80M | |
Current Portion Of LT Debt. | | | 5.60B | 5.68B | 6.12B | 5.65B | 4.20B | |
Accrued Expenses | | | 855.10M | 837.30M | 645.00M | 613.00M | 589.00M | |
Accounts Payable | | | 1.05B | 828.90M | 757.40M | 778.60M | 710.10M | |
Other Current Liabilities | | | 1.69B | 1.16B | 1.08B | 1.08B | 1.02B | |
Total Current Liabilities | | | 9.33B | 8.74B | 8.92B | 8.39B | 6.73B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 14.26B | 12.73B | 11.34B | 12.61B | 12.42B | |
Deferred Taxes/Income | | | 665.90M | 518.00M | 452.80M | 390.30M | 293.50M | |
Other Non-Current Liabilities | | | 137.60M | 158.50M | 160.80M | 169.30M | 143.00M | |
Total Non-Current Liabilities | | | 15.10B | 13.44B | 11.98B | 13.21B | 12.89B | |
|
TOTAL LIABILITIES | | | 24.43B | 22.18B | 20.90B | 21.59B | 19.62B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 4.86B | 4.05B | 3.43B | 3.17B | 2.84B | |
Additional Paid In Capital | | | 1.33B | 367.00M | 367.00M | 367.00M | 367.00M | |
Minority Interest | | | 36.80M | 33.80M | 30.90M | 35.90M | 34.20M | |
Common Shares | | | 848.60M | 606.20M | 606.20M | 606.20M | 606.20M | |
Other Shareholders' Equity | | | -156.50M | -206.00M | -230.50M | -144.60M | -172.70M | |
Shares Outstanding | | | 564.57M | 441.84M | 441.77M | 442.22M | 442.51M | |
Tangible Book Value per Share | | | 10.86 | 9.39 | 7.94 | 7.64 | 6.91 | |
Total Shareholders' Equity | | | 6.88B | 4.81B | 4.16B | 3.99B | 3.63B | |
|
TOTAL LIABILITIES AND EQUITY | | | 31.30B | 26.99B | 25.07B | 25.59B | 23.25B | |
|
Statistics | |
---|
Debt/Equity | | | 2.09 | 2.69 | 2.80 | 3.23 | 3.48 | |
Current Ratio | | | 0.71 | 0.43 | 0.39 | 0.44 | 0.50 | |
Return On Assets (ROA) | | | 3.84% | 3.23% | 2.03% | 2.20% | 2.39% | |
Return On Equity (ROE) | | | 17.50% | 18.14% | 12.24% | 14.13% | 15.29% | |
Return On Invested Capital (ROIC) | | | 5.46% | 4.46% | 2.74% | 2.91% | 3.02% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 5.56% | 4.56% | 2.81% | 2.97% | 3.09% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 5.75% | 4.73% | 2.93% | 3.08% | 3.20% | |