| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | N/A | 2.58B | 3.21B | 2.88B | 3.40B | |
| Cash Equivalents | | | 11.44B | 8.87B | 10.19B | 4.64B | 9.01B | |
| Marketable Securities | | | 155.00M | 1.89B | 680.00M | 11.21B | 15.71B | |
| Receivables | | | 9.14B | 9.54B | 9.38B | 9.89B | 9.62B | |
| Inventories | | | 6.27B | 5.72B | 5.91B | 7.17B | 6.67B | |
| Other Current Assets | | | 3.46B | 1.09B | 1.12B | 1.11B | 1.32B | |
| Total Current Assets | | | 30.46B | 29.70B | 30.48B | 36.91B | 45.72B | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 12.35B | 10.87B | 10.92B | 12.20B | 13.11B | |
| Investments And Advances | | | 2.45B | 1.13B | 1.83B | 1.61B | 2.27B | |
| Goodwill | | | 25.57B | 24.76B | 23.34B | 29.30B | 29.59B | |
| Intangibles | | | 29.41B | 26.91B | 26.88B | 31.64B | 34.18B | |
| Other Non-Current Assets | | | 10.71B | 7.86B | 5.51B | 4.85B | 5.95B | |
| Total Non-Current Assets | | | 80.49B | 72.54B | 69.46B | 80.54B | 86.08B | |
| |
| TOTAL ASSETS | | | 110.95B | 102.25B | 99.94B | 117.45B | 131.79B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | N/A | 4.73B | 3.89B | 3.63B | 3.61B | |
| Current Portion Of LT Debt. | | | 5.78B | 3.59B | 2.42B | 2.49B | 2.90B | |
| Accrued Expenses | | | N/A | 5.24B | 5.15B | 5.33B | 5.10B | |
| Accounts Payable | | | 4.46B | 4.57B | 4.93B | 5.15B | 5.55B | |
| Other Current Liabilities | | | 17.04B | 10.56B | 10.00B | 12.05B | 13.05B | |
| Total Current Liabilities | | | 27.28B | 28.69B | 26.39B | 28.66B | 30.21B | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 29.59B | 22.93B | 20.03B | 21.78B | 24.52B | |
| Deferred Taxes/Income | | | 3.40B | 2.42B | 2.25B | 2.69B | 3.07B | |
| Other Non-Current Liabilities | | | 4.13B | 4.08B | 4.52B | 4.91B | 6.17B | |
| Total Non-Current Liabilities | | | 37.54B | 29.51B | 26.89B | 29.45B | 33.93B | |
| |
| TOTAL LIABILITIES | | | 64.82B | 58.20B | 53.28B | 58.11B | 64.14B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 45.41B | 46.56B | 49.65B | 63.54B | 70.99B | |
| Minority Interest | | | 419.00M | 80.00M | 83.00M | 81.00M | 167.00M | |
| Common Shares | | | 766.00M | 793.00M | 825.00M | 890.00M | 901.00M | |
| Treasury Stock | | | -50.00M | -53.00M | -41.00M | -92.00M | -48.00M | |
| Other Shareholders' Equity | | | N/A | -3.08B | -3.61B | -4.80B | -4.19B | |
| Shares Outstanding | | | 1.92B | 1.98B | 2.04B | 2.12B | 2.23B | |
| Tangible Book Value per Share | | | -4.61 | -3.86 | -1.74 | -0.76 | 1.74 | |
| Total Shareholders' Equity | | | 46.13B | 44.05B | 46.67B | 59.34B | 67.66B | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 110.95B | 102.25B | 99.94B | 117.45B | 131.79B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.64 | 0.63 | 0.51 | 0.43 | 0.42 | |
| Current Ratio | | | 1.12 | 1.04 | 1.16 | 1.29 | 1.51 | |
| Return On Assets (ROA) | | | 12.60% | 11.68% | 14.86% | 5.92% | 18.23% | |
| Return On Equity (ROE) | | | 30.31% | 27.11% | 31.82% | 11.72% | 35.51% | |
| Return On Invested Capital (ROIC) | | | 19.32% | 18.03% | 14.12% | 9.55% | 9.01% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 22.42% | 20.90% | 16.42% | 11.52% | 11.78% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 94.51% | 89.04% | 66.81% | 56.44% | 56.77% | |