ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 739.00M | 464.00M | 451.00M | 69.00M | 147.00M | |
Receivables | | | 1.97B | 1.89B | 1.02B | 819.00M | 825.00M | |
Inventories | | | 457.00M | 400.00M | 284.00M | 235.00M | 208.00M | |
Other Current Assets | | | 220.00M | 251.00M | 138.00M | 229.00M | 141.00M | |
Total Current Assets | | | 3.38B | 3.00B | 1.89B | 1.35B | 1.32B | |
|
Non-Current Assets | |
---|
PPE Net | | | 56.39B | 52.09B | 22.65B | 21.49B | 20.74B | |
Investments And Advances | | | 586.00M | 533.00M | 45.31B | 42.52B | 199.00M | |
Goodwill | | | 19.35B | 17.73B | 344.00M | 328.00M | 329.00M | |
Intangibles | | | 3.15B | 2.97B | 42.00M | 43.00M | 37.00M | |
Other Non-Current Assets | | | 4.89B | 3.57B | 3.25B | 2.45B | 1.02B | |
Total Non-Current Assets | | | 84.36B | 76.90B | 71.61B | 66.83B | 22.32B | |
|
TOTAL ASSETS | | | 87.74B | 79.90B | 73.50B | 68.18B | 23.64B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 1.59B | 1.06B | 0.00 | 336.00M | 820.00M | |
Current Portion Of LT Debt. | | | 1.23B | 2.08B | 1.51B | 1.21B | 366.00M | |
Accrued Expenses | | | 1.32B | 1.20B | 720.00M | 737.00M | 739.00M | |
Accounts Payable | | | 889.00M | 799.00M | 576.00M | 451.00M | 413.00M | |
Other Current Liabilities | | | 634.00M | 573.00M | 407.00M | 421.00M | 315.00M | |
Total Current Liabilities | | | 5.66B | 5.71B | 3.21B | 3.16B | 2.65B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 19.80B | 19.35B | 18.14B | 18.58B | 8.59B | |
Deferred Taxes/Income | | | 11.97B | 11.05B | 12.20B | 11.35B | 3.67B | |
Other Non-Current Liabilities | | | 1.42B | 1.38B | 1.06B | 1.26B | 1.42B | |
Total Non-Current Liabilities | | | 34.19B | 32.70B | 31.40B | 31.19B | 13.67B | |
|
TOTAL LIABILITIES | | | 39.85B | 38.41B | 34.61B | 34.35B | 16.32B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 19.43B | 16.42B | 13.20B | 10.39B | 8.10B | |
Additional Paid In Capital | | | 94.00M | 88.00M | 78.00M | 66.00M | 55.00M | |
Minority Interest | | | 998.00M | 919.00M | N/A | N/A | N/A | |
Common Shares | | | 25.69B | 25.60B | 25.52B | 25.48B | 1.98B | |
Other Shareholders' Equity | | | 2.69B | -621.00M | 95.00M | -2.10B | -2.81B | |
Shares Outstanding | | | 933.50M | 932.10M | 930.50M | 929.70M | 667.00M | |
Tangible Book Value per Share | | | 27.21 | 22.30 | 41.38 | 35.99 | 10.42 | |
Total Shareholders' Equity | | | 47.89B | 41.49B | 38.89B | 33.83B | 7.32B | |
|
TOTAL LIABILITIES AND EQUITY | | | 87.74B | 79.90B | 73.50B | 68.18B | 23.64B | |
|
Statistics | |
---|
Debt/Equity | | | 0.45 | 0.49 | 0.47 | 0.56 | 1.29 | |
Current Ratio | | | 0.60 | 0.53 | 0.59 | 0.43 | 0.50 | |
Return On Assets (ROA) | | | 4.24% | 4.91% | 4.79% | 4.18% | 10.34% | |
Return On Equity (ROE) | | | 7.76% | 9.46% | 9.04% | 8.43% | 33.39% | |
Return On Invested Capital (ROIC) | | | 4.92% | 4.73% | 3.69% | 3.82% | 11.81% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 4.97% | 4.76% | 3.71% | 3.82% | 11.89% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 6.82% | 6.58% | 3.73% | 3.84% | 12.10% | |