ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 799.00M | 739.00M | 464.00M | 451.00M | 69.00M | |
Receivables | | | 2.00B | 1.97B | 1.89B | 1.02B | 819.00M | |
Inventories | | | 455.00M | 457.00M | 400.00M | 284.00M | 235.00M | |
Other Current Assets | | | 266.00M | 220.00M | 251.00M | 138.00M | 229.00M | |
Total Current Assets | | | 3.52B | 3.38B | 3.00B | 1.89B | 1.35B | |
|
Non-Current Assets | |
---|
PPE Net | | | 54.46B | 56.39B | 52.09B | 22.65B | 21.49B | |
Investments And Advances | | | 454.00M | 586.00M | 533.00M | 45.31B | 42.52B | |
Goodwill | | | 18.35B | 19.35B | 17.73B | 344.00M | 328.00M | |
Intangibles | | | 2.94B | 3.15B | 2.97B | 42.00M | 43.00M | |
Other Non-Current Assets | | | 5.45B | 4.89B | 3.57B | 3.25B | 2.45B | |
Total Non-Current Assets | | | 81.66B | 84.36B | 76.90B | 71.61B | 66.83B | |
|
TOTAL ASSETS | | | 85.18B | 87.74B | 79.90B | 73.50B | 68.18B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 341.00M | 1.59B | 1.06B | 0.00 | 336.00M | |
Current Portion Of LT Debt. | | | 701.00M | 1.23B | 2.08B | 1.51B | 1.21B | |
Accrued Expenses | | | N/A | 1.32B | 1.20B | 720.00M | 737.00M | |
Accounts Payable | | | 2.74B | 889.00M | 799.00M | 576.00M | 451.00M | |
Other Current Liabilities | | | N/A | 634.00M | 573.00M | 407.00M | 421.00M | |
Total Current Liabilities | | | 3.78B | 5.66B | 5.71B | 3.21B | 3.16B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 21.23B | 19.80B | 19.35B | 18.14B | 18.58B | |
Deferred Taxes/Income | | | 11.61B | 11.97B | 11.05B | 12.20B | 11.35B | |
Other Non-Current Liabilities | | | 1.42B | 1.42B | 1.38B | 1.06B | 1.26B | |
Total Non-Current Liabilities | | | 35.20B | 34.19B | 32.70B | 31.40B | 31.19B | |
|
TOTAL LIABILITIES | | | 38.98B | 39.85B | 38.41B | 34.61B | 34.35B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 19.86B | 19.43B | 16.42B | 13.20B | 10.39B | |
Additional Paid In Capital | | | 105.00M | 94.00M | 88.00M | 78.00M | 66.00M | |
Minority Interest | | | 943.00M | 998.00M | 919.00M | N/A | N/A | |
Common Shares | | | 25.29B | 25.69B | 25.60B | 25.52B | 25.48B | |
Other Shareholders' Equity | | | 953.00M | 2.69B | -621.00M | 95.00M | -2.10B | |
Shares Outstanding | | | 917.90M | 933.50M | 932.10M | 930.50M | 929.70M | |
Tangible Book Value per Share | | | 27.14 | 27.21 | 22.30 | 41.38 | 35.99 | |
Total Shareholders' Equity | | | 46.20B | 47.89B | 41.49B | 38.89B | 33.83B | |
|
TOTAL LIABILITIES AND EQUITY | | | 85.18B | 87.74B | 79.90B | 73.50B | 68.18B | |
|
Statistics | |
---|
Debt/Equity | | | 0.47 | 0.45 | 0.49 | 0.47 | 0.56 | |
Current Ratio | | | 0.93 | 0.60 | 0.53 | 0.59 | 0.43 | |
Return On Assets (ROA) | | | 4.91% | 4.24% | 4.91% | 4.79% | 4.18% | |
Return On Equity (ROE) | | | 9.05% | 7.76% | 9.46% | 9.04% | 8.43% | |
Return On Invested Capital (ROIC) | | | 5.25% | 4.92% | 4.73% | 3.69% | 3.82% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 5.30% | 4.97% | 4.76% | 3.71% | 3.82% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 7.19% | 6.82% | 6.58% | 3.73% | 3.84% | |