ASSETS | |
---|
Current Assets | |
---|
Cash | | | 338.00M | 168.00M | 178.00M | 687.00M | 744.00M | |
Cash Equivalents | | | N/A | N/A | N/A | N/A | N/A | |
Marketable Securities | | | 230.00M | 222.00M | 221.00M | 2.00M | 2.00M | |
Receivables | | | 629.00M | 713.00M | 755.00M | 884.00M | 769.00M | |
Inventories | | | 65.00M | 59.00M | 64.00M | 24.00M | 21.00M | |
Other Current Assets | | | 121.00M | 139.00M | 219.00M | 270.00M | 195.00M | |
Total Current Assets | | | 1.38B | 1.30B | 1.44B | 1.87B | 1.73B | |
|
Non-Current Assets | |
---|
PPE Net | | | 20.93B | 20.69B | 19.88B | 18.65B | 18.06B | |
Investments And Advances | | | 241.00M | 235.00M | 232.00M | 237.00M | 204.00M | |
Goodwill | | | 141.00M | 141.00M | 141.00M | N/A | N/A | |
Intangibles | | | 1.00B | 995.00M | 976.00M | 819.00M | 726.00M | |
Other Non-Current Assets | | | 315.00M | 314.00M | 368.00M | 267.00M | 206.00M | |
Total Non-Current Assets | | | 22.73B | 22.49B | 21.72B | 20.11B | 19.34B | |
|
TOTAL ASSETS | | | 24.12B | 23.79B | 23.16B | 21.97B | 21.07B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 429.00M | 251.00M | 0.00 | 0.00 | 209.00M | |
Current Portion Of LT Debt. | | | 84.00M | 82.00M | 536.00M | 113.00M | 338.00M | |
Accounts Payable | | | 770.00M | 814.00M | 820.00M | 989.00M | 739.00M | |
Other Current Liabilities | | | 51.00M | 35.00M | 66.00M | 215.00M | 132.00M | |
Total Current Liabilities | | | 1.33B | 1.18B | 1.42B | 1.32B | 1.42B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 10.80B | 10.78B | 10.05B | 9.48B | 9.02B | |
Deferred Taxes/Income | | | 2.25B | 2.21B | 2.09B | 1.79B | 1.59B | |
Other Non-Current Liabilities | | | 2.52B | 2.49B | 2.44B | 2.33B | 2.23B | |
Total Non-Current Liabilities | | | 15.78B | 15.70B | 14.79B | 13.78B | 13.02B | |
|
TOTAL LIABILITIES | | | 17.11B | 16.88B | 16.21B | 15.10B | 14.44B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 4.08B | 4.00B | 4.08B | 3.94B | 3.86B | |
Additional Paid In Capital | | | 15.00M | 16.00M | 14.00M | 9.00M | 8.00M | |
Minority Interest | | | 210.00M | 212.00M | 212.00M | 187.00M | 187.00M | |
Common Shares | | | 2.87B | 2.87B | 2.85B | 2.81B | 2.79B | |
Other Shareholders' Equity | | | 35.00M | 28.00M | -1.00M | 126.00M | -22.00M | |
Shares Outstanding | | | 271.65M | 271.56M | 270.93M | 269.90M | 269.35M | |
Tangible Book Value per Share | | | 15.79 | 15.47 | 15.71 | 16.63 | 16.11 | |
Total Shareholders' Equity | | | 7.00B | 6.91B | 6.94B | 6.88B | 6.63B | |
|
TOTAL LIABILITIES AND EQUITY | | | 24.12B | 23.79B | 23.16B | 21.97B | 21.07B | |
|
Statistics | |
---|
Debt/Equity | | | 1.60 | 1.60 | 1.45 | 1.38 | 1.39 | |
Current Ratio | | | 1.04 | 1.10 | 1.01 | 1.42 | 1.22 | |
Return On Assets (ROA) | | | 1.65% | 1.69% | 2.72% | 2.53% | 1.56% | |
Return On Equity (ROE) | | | 5.67% | 5.83% | 9.07% | 8.10% | 4.94% | |
Return On Invested Capital (ROIC) | | | 3.34% | 3.33% | 3.75% | 4.31% | 3.49% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 3.37% | 3.36% | 3.79% | 4.31% | 3.49% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 3.54% | 3.54% | 4.00% | 4.49% | 3.62% | |