| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 38.00M | 24.00M | 90.00M | 74.00M | 230.00M | |
| Marketable Securities | | | 510.00M | 561.00M | 541.00M | 510.00M | 1.44B | |
| Receivables | | | 842.00M | 838.00M | 804.00M | 909.00M | 691.00M | |
| Inventories | | | 732.00M | 714.00M | 770.00M | 876.00M | 608.00M | |
| Other Current Assets | | | 3.58B | 2.24B | 822.00M | 2.33B | 4.39B | |
| Total Current Assets | | | 5.70B | 4.38B | 3.03B | 4.70B | 7.36B | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 34.12B | 32.12B | 29.87B | 27.16B | 23.51B | |
| Investments And Advances | | | N/A | N/A | N/A | N/A | 0.00 | |
| Goodwill | | | 3.55B | 3.94B | 4.16B | 4.29B | 4.29B | |
| Intangibles | | | N/A | N/A | N/A | 38.00M | 44.00M | |
| Other Non-Current Assets | | | 3.17B | 3.33B | 2.66B | 2.35B | 2.48B | |
| Total Non-Current Assets | | | 40.83B | 39.39B | 36.69B | 33.85B | 30.32B | |
| |
| TOTAL ASSETS | | | 46.53B | 43.77B | 39.72B | 38.55B | 37.68B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 500.00M | 500.00M | 4.00M | 511.00M | 7.00M | |
| Current Portion Of LT Debt. | | | 1.91B | 66.00M | 1.05B | 1.51B | 538.00M | |
| Accrued Expenses | | | 318.00M | 277.00M | 239.00M | 164.00M | 142.00M | |
| Accounts Payable | | | 1.30B | 1.32B | 917.00M | 1.35B | 1.20B | |
| Other Current Liabilities | | | 2.23B | 1.88B | 1.65B | 1.58B | 2.40B | |
| Total Current Liabilities | | | 6.26B | 4.04B | 3.86B | 5.11B | 4.29B | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 20.57B | 20.40B | 17.56B | 14.84B | 15.56B | |
| Deferred Taxes/Income | | | 4.60B | 4.39B | 4.08B | 3.99B | 3.90B | |
| Other Non-Current Liabilities | | | 3.95B | 4.27B | 4.55B | 4.57B | 4.51B | |
| Total Non-Current Liabilities | | | 29.12B | 29.06B | 26.18B | 23.39B | 23.98B | |
| |
| TOTAL LIABILITIES | | | 35.38B | 33.10B | 30.05B | 28.50B | 28.26B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 2.04B | 1.57B | 1.09B | 709.00M | 154.00M | |
| Additional Paid In Capital | | | 9.13B | 9.11B | 8.60B | 8.57B | 8.53B | |
| Common Shares | | | 6.00M | 6.00M | 6.00M | 799.00M | 799.00M | |
| Other Shareholders' Equity | | | -26.00M | -17.00M | -35.00M | -34.00M | -67.00M | |
| Shares Outstanding | | | 652.87M | 651.73M | 631.23M | 629.54M | 628.92M | |
| Tangible Book Value per Share | | | 11.65 | 10.32 | 8.72 | 7.82 | 6.82 | |
| Total Shareholders' Equity | | | 11.15B | 10.67B | 9.67B | 10.04B | 9.41B | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 46.53B | 43.77B | 39.72B | 38.55B | 37.68B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 1.89 | 1.96 | 1.82 | 1.53 | 1.65 | |
| Current Ratio | | | 0.91 | 1.08 | 0.78 | 0.92 | 1.72 | |
| Return On Assets (ROA) | | | 2.26% | 2.33% | 2.18% | 2.62% | 3.69% | |
| Return On Equity (ROE) | | | 9.43% | 9.55% | 8.97% | 10.04% | 14.77% | |
| Return On Invested Capital (ROIC) | | | 4.35% | 4.16% | 4.13% | 3.88% | 3.43% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 4.41% | 4.22% | 4.20% | 3.95% | 3.61% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 4.84% | 4.69% | 4.77% | 4.54% | 4.19% | |