| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 29.00M | 1.56B | 236.00M | 370.00M | 559.00M | |
| Receivables | | | 2.00B | 2.48B | 2.84B | 3.49B | 2.57B | |
| Inventories | | | 561.00M | 559.00M | 482.00M | 403.00M | 389.00M | |
| Other Current Assets | | | 32.25B | 678.00M | 1.92B | 1.65B | 856.00M | |
| Total Current Assets | | | 34.84B | 5.29B | 5.47B | 5.91B | 4.38B | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 50.27B | 62.61B | 55.68B | 48.44B | 44.49B | |
| Investments And Advances | | | 18.52B | 18.81B | 17.38B | 16.52B | 16.12B | |
| Goodwill | | | 0.00 | 1.60B | 1.60B | 1.60B | 1.60B | |
| Intangibles | | | 0.00 | 292.00M | 318.00M | 344.00M | 370.00M | |
| Other Non-Current Assets | | | 6.88B | 7.20B | 6.39B | 5.76B | 4.73B | |
| Total Non-Current Assets | | | 76.04B | 90.87B | 81.71B | 72.66B | 67.67B | |
| |
| TOTAL ASSETS | | | 110.88B | 96.16B | 87.18B | 78.57B | 72.05B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 4.17B | 2.02B | 2.34B | 3.35B | 3.47B | |
| Current Portion Of LT Debt. | | | 1.88B | 2.27B | 975.00M | 1.02B | 106.00M | |
| Accrued Expenses | | | 611.00M | 649.00M | 596.00M | 537.00M | 528.00M | |
| Accounts Payable | | | 1.47B | 2.24B | 2.22B | 1.99B | 1.67B | |
| Other Current Liabilities | | | 13.77B | 2.50B | 3.96B | 3.00B | 4.26B | |
| Total Current Liabilities | | | 21.89B | 9.68B | 10.09B | 9.90B | 10.04B | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 28.98B | 31.56B | 27.76B | 24.55B | 21.07B | |
| Deferred Taxes/Income | | | 6.13B | 5.84B | 5.25B | 4.59B | 3.48B | |
| Other Non-Current Liabilities | | | 11.88B | 11.29B | 10.42B | 10.28B | 10.05B | |
| Total Non-Current Liabilities | | | 57.37B | 55.24B | 48.40B | 41.54B | 36.01B | |
| |
| TOTAL LIABILITIES | | | 79.26B | 64.91B | 58.49B | 51.44B | 46.04B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 17.09B | 16.98B | 15.73B | 14.20B | 13.55B | |
| Minority Interest | | | 10.38B | 6.55B | 4.96B | 2.12B | 1.42B | |
| Common Shares | | | 14.72B | 14.43B | 13.11B | 13.07B | 12.77B | |
| Other Shareholders' Equity | | | -143.00M | -181.00M | -153.00M | -145.00M | -162.00M | |
| Shares Outstanding | | | 652.73M | 650.63M | 631.43M | 628.00M | 634.00M | |
| Tangible Book Value per Share | | | 48.40 | 43.71 | 40.96 | 38.66 | 36.47 | |
| Total Shareholders' Equity | | | 31.61B | 31.24B | 28.70B | 27.14B | 26.00B | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 110.88B | 96.16B | 87.18B | 78.57B | 72.05B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 1.05 | 1.07 | 1.05 | 1.03 | 0.94 | |
| Current Ratio | | | 1.59 | 0.55 | 0.54 | 0.60 | 0.44 | |
| Return On Assets (ROA) | | | 1.62% | 2.93% | 3.48% | 2.67% | 1.74% | |
| Return On Equity (ROE) | | | 5.68% | 9.02% | 10.56% | 7.72% | 4.82% | |
| Return On Invested Capital (ROIC) | | | 2.14% | 2.17% | 3.03% | 2.30% | 2.82% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 2.14% | 2.21% | 3.04% | 2.31% | 2.85% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 2.14% | 2.26% | 3.12% | 2.38% | 2.94% | |