| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | N/A | 5.55B | 5.89B | 6.61B | 5.85B | |
| Cash Equivalents | | | 33.05B | 21.58B | 25.84B | 28.34B | 26.59B | |
| Marketable Securities | | | N/A | 10.71B | 6.59B | 5.15B | 4.42B | |
| Receivables | | | 45.29B | 40.15B | 47.12B | 52.00B | 44.23B | |
| Inventories | | | 22.91B | 23.43B | 26.02B | 31.89B | 25.26B | |
| Other Current Assets | | | 19.92B | 26.52B | 22.66B | 41.95B | 22.42B | |
| Total Current Assets | | | 121.18B | 127.93B | 134.12B | 165.94B | 128.76B | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 183.91B | 185.22B | 194.84B | 198.64B | 194.93B | |
| Investments And Advances | | | 25.32B | 25.70B | 27.70B | 27.23B | 27.21B | |
| Goodwill | | | 16.03B | 16.03B | 16.66B | 16.04B | 14.92B | |
| Intangibles | | | 9.55B | 9.48B | 10.25B | 9.66B | 9.77B | |
| Other Non-Current Assets | | | 14.28B | 18.70B | 18.59B | 20.76B | 23.23B | |
| Total Non-Current Assets | | | 256.56B | 259.68B | 272.15B | 277.09B | 275.61B | |
| |
| TOTAL ASSETS | | | 377.74B | 387.61B | 406.27B | 443.02B | 404.38B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 642.00M | 845.00M | 1.03B | 515.00M | |
| Current Portion Of LT Debt. | | | 10.02B | 10.99B | 9.09B | 7.97B | 7.70B | |
| Accrued Expenses | | | N/A | 14.68B | 16.24B | 18.23B | 14.63B | |
| Accounts Payable | | | 56.82B | 36.18B | 42.11B | 51.07B | 38.93B | |
| Other Current Liabilities | | | 22.78B | 32.55B | 27.19B | 43.01B | 33.77B | |
| Total Current Liabilities | | | 89.62B | 95.03B | 95.47B | 121.31B | 95.55B | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 63.95B | 65.45B | 71.61B | 74.79B | 80.87B | |
| Deferred Taxes/Income | | | 11.96B | 13.51B | 15.35B | 16.19B | 12.55B | |
| Other Non-Current Liabilities | | | 34.39B | 33.45B | 35.48B | 38.14B | 40.09B | |
| Total Non-Current Liabilities | | | 112.30B | 114.27B | 124.20B | 131.24B | 136.87B | |
| |
| TOTAL LIABILITIES | | | 201.91B | 209.30B | 219.66B | 252.55B | 232.41B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 193.87B | 197.82B | 204.76B | 208.12B | 191.43B | |
| Additional Paid In Capital | | | 154.00M | 154.00M | 154.00M | 154.00M | 154.00M | |
| Minority Interest | | | 2.00B | 1.86B | 1.75B | 2.13B | 3.36B | |
| Common Shares | | | 485.00M | 510.00M | 544.00M | 584.00M | 641.00M | |
| Treasury Stock | | | -444.00M | -803.00M | -997.00M | -726.00M | -610.00M | |
| Other Shareholders' Equity | | | -18.25B | -19.30B | -17.89B | -17.66B | -19.65B | |
| Shares Outstanding | | | 5.81B | 6.12B | 6.52B | 7.00B | 7.68B | |
| Tangible Book Value per Share | | | 25.85 | 24.99 | 24.48 | 23.53 | 19.17 | |
| Total Shareholders' Equity | | | 175.82B | 178.31B | 186.61B | 190.47B | 171.97B | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 377.74B | 387.61B | 406.27B | 443.02B | 404.38B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.36 | 0.37 | 0.39 | 0.40 | 0.47 | |
| Current Ratio | | | 1.35 | 1.35 | 1.40 | 1.37 | 1.35 | |
| Return On Assets (ROA) | | | 3.87% | 4.15% | 4.77% | 9.55% | 4.97% | |
| Return On Equity (ROE) | | | 8.32% | 9.03% | 10.37% | 22.21% | 11.69% | |
| Return On Invested Capital (ROIC) | | | 6.04% | 6.53% | 7.07% | 10.52% | 4.82% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 6.83% | 7.34% | 7.89% | 11.74% | 5.36% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 7.59% | 8.13% | 8.74% | 12.88% | 5.88% | |