ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 2.26B | 2.26B | 1.29B | 1.34B | 1.38B | |
Marketable Securities | | | 85.00M | 89.00M | 160.86M | 103.12M | 63.82M | |
Receivables | | | 1.83B | 1.63B | 1.64B | 1.59B | 1.44B | |
Inventories | | | 1.29B | 1.22B | 1.14B | 1.14B | 1.00B | |
Other Current Assets | | | 207.00M | 222.00M | 279.88M | 224.42M | 54.34M | |
Total Current Assets | | | 5.67B | 5.42B | 4.52B | 4.40B | 3.94B | |
|
Non-Current Assets | |
---|
PPE Net | | | 1.83B | 1.90B | 1.86B | 1.81B | 1.79B | |
Investments And Advances | | | 116.00M | 119.00M | 202.17M | 202.39M | 237.25M | |
Goodwill | | | 873.00M | 883.00M | 696.38M | 573.72M | 418.18M | |
Intangibles | | | 915.00M | 933.00M | 770.57M | 766.43M | 587.65M | |
Other Non-Current Assets | | | 330.00M | 363.00M | 149.43M | 216.88M | 201.32M | |
Total Non-Current Assets | | | 4.07B | 4.20B | 3.73B | 3.61B | 3.26B | |
|
TOTAL ASSETS | | | 9.74B | 9.61B | 8.25B | 8.01B | 7.20B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 1.44B | 948.00M | 160.84M | 267.09M | 841.15M | |
Accounts Payable | | | 1.20B | 1.13B | 1.20B | 1.21B | 1.17B | |
Other Current Liabilities | | | 777.00M | 1.24B | 1.22B | 1.18B | 690.14M | |
Total Current Liabilities | | | 3.41B | 3.31B | 2.58B | 2.67B | 2.70B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 2.52B | 2.52B | 2.00B | 2.04B | 1.28B | |
Deferred Taxes/Income | | | 79.00M | 90.00M | 133.17M | 188.74M | 134.86M | |
Other Non-Current Liabilities | | | 503.00M | 563.00M | 632.49M | 428.01M | 658.44M | |
Total Non-Current Liabilities | | | 3.19B | 3.26B | 2.83B | 2.78B | 2.17B | |
|
TOTAL LIABILITIES | | | 6.60B | 6.57B | 5.41B | 5.45B | 4.87B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 3.15B | 3.01B | 2.83B | 2.51B | 2.36B | |
Additional Paid In Capital | | | 14.00M | 14.00M | 13.88M | 13.88M | 13.88M | |
Minority Interest | | | 87.00M | 82.00M | 67.62M | 129.53M | 97.18M | |
Common Shares | | | 161.00M | 161.00M | 161.20M | 161.20M | 161.20M | |
Other Shareholders' Equity | | | -191.00M | -144.00M | -169.28M | -123.91M | -196.17M | |
Shares Outstanding | | | 161.20M | 161.20M | 161.20M | 161.20M | 161.20M | |
Tangible Book Value per Share | | | 8.34 | 7.62 | 8.49 | 7.58 | 8.20 | |
Total Shareholders' Equity | | | 3.13B | 3.04B | 2.84B | 2.56B | 2.33B | |
|
TOTAL LIABILITIES AND EQUITY | | | 9.74B | 9.61B | 8.25B | 8.01B | 7.20B | |
|
Statistics | |
---|
Debt/Equity | | | 0.80 | 0.83 | 0.70 | 0.80 | 0.55 | |
Current Ratio | | | 1.66 | 1.63 | 1.75 | 1.65 | 1.46 | |
Return On Assets (ROA) | | | 4.38% | 4.63% | 6.70% | 6.09% | 8.63% | |
Return On Equity (ROE) | | | 13.61% | 14.61% | 19.48% | 19.04% | 26.68% | |
Return On Invested Capital (ROIC) | | | 10.31% | 10.56% | 11.88% | 10.57% | 14.88% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 16.38% | 16.85% | 15.97% | 14.48% | 21.91% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 29.75% | 31.19% | 24.50% | 22.06% | 32.66% | |