ASSETS | |
---|
Current Assets | |
---|
Cash | | | 418.00M | 383.00M | 591.00M | 849.00M | 965.00M | |
Cash Equivalents | | | N/A | 1.44B | 1.35B | N/A | N/A | |
Marketable Securities | | | 1.19B | 58.00M | 141.00M | 955.00M | 562.00M | |
Receivables | | | 931.00M | 936.00M | 780.00M | 607.00M | 469.00M | |
Inventories | | | 2.08B | 2.02B | 1.81B | 1.50B | 1.11B | |
Other Current Assets | | | 18.00M | 1.00M | 0.00 | 1.00M | 8.00M | |
Total Current Assets | | | 4.64B | 4.83B | 4.67B | 3.92B | 3.11B | |
|
Non-Current Assets | |
---|
PPE Net | | | 9.58B | 9.28B | 8.46B | 6.87B | 6.25B | |
Investments And Advances | | | 116.00M | 94.00M | 91.00M | 42.00M | 23.00M | |
Goodwill | | | N/A | 639.00M | 635.00M | 613.00M | 618.00M | |
Intangibles | | | 804.00M | 156.00M | 155.00M | 142.00M | 139.00M | |
Other Non-Current Assets | | | 252.00M | 251.00M | 233.00M | 204.00M | 176.00M | |
Total Non-Current Assets | | | 10.80B | 10.46B | 9.63B | 7.93B | 7.26B | |
|
TOTAL ASSETS | | | 15.44B | 15.30B | 14.30B | 11.85B | 10.37B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 1.21B | 1.10B | 1.01B | 662.00M | 507.00M | |
Accrued Expenses | | | 808.00M | 728.00M | 776.00M | 663.00M | 711.00M | |
Accounts Payable | | | 5.03B | 5.35B | 5.22B | 4.58B | 3.65B | |
Other Current Liabilities | | | 713.00M | 737.00M | 812.00M | 621.00M | 452.00M | |
Total Current Liabilities | | | 7.76B | 7.92B | 7.83B | 6.53B | 5.33B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 3.98B | 3.82B | 3.13B | 2.49B | 2.34B | |
Deferred Taxes/Income | | | 123.00M | 130.00M | 104.00M | 90.00M | 66.00M | |
Other Non-Current Liabilities | | | 184.00M | 179.00M | 167.00M | 159.00M | 105.00M | |
Total Non-Current Liabilities | | | 4.52B | 4.37B | 3.66B | 2.99B | 2.77B | |
|
TOTAL LIABILITIES | | | 12.28B | 12.29B | 11.48B | 9.51B | 8.09B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 2.59B | 2.46B | 2.28B | 1.87B | 1.77B | |
Additional Paid In Capital | | | 22.00M | 22.00M | 22.00M | 22.00M | 22.00M | |
Minority Interest | | | 228.00M | 247.00M | 253.00M | 254.00M | 254.00M | |
Common Shares | | | 629.00M | 629.00M | 629.00M | 629.00M | 629.00M | |
Treasury Stock | | | -6.00M | -6.00M | -6.00M | -6.00M | -6.00M | |
Other Shareholders' Equity | | | -73.00M | -99.00M | -110.00M | -182.00M | -140.00M | |
Shares Outstanding | | | 628.43M | 628.43M | 628.43M | 628.43M | 628.43M | |
Tangible Book Value per Share | | | 3.75 | 3.52 | 3.22 | 2.51 | 2.42 | |
Total Shareholders' Equity | | | 3.16B | 3.01B | 2.81B | 2.33B | 2.28B | |
|
TOTAL LIABILITIES AND EQUITY | | | 15.44B | 15.30B | 14.30B | 11.85B | 10.37B | |
|
Statistics | |
---|
Debt/Equity | | | 1.26 | 1.27 | 1.11 | 1.07 | 1.03 | |
Current Ratio | | | 0.60 | 0.61 | 0.60 | 0.60 | 0.58 | |
Return On Assets (ROA) | | | 4.07% | 3.92% | 5.29% | 4.98% | 4.47% | |
Return On Equity (ROE) | | | 19.91% | 19.93% | 26.88% | 25.31% | 20.32% | |
Return On Invested Capital (ROIC) | | | 11.44% | 11.96% | 14.48% | 14.73% | 12.69% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 13.53% | 15.00% | 18.80% | 17.96% | 14.28% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 15.45% | 17.35% | 22.34% | 21.71% | 17.19% | |