ASSETS | |
---|
Current Assets | |
---|
Cash | | | 205.00M | 342.00M | 369.00M | 906.00M | 128.00M | |
Cash Equivalents | | | 2.82B | 2.88B | 2.64B | 1.69B | 2.14B | |
Marketable Securities | | | 415.00M | 291.00M | 714.00M | 137.00M | 330.00M | |
Receivables | | | 2.70B | 2.17B | 1.82B | 1.67B | 1.49B | |
Inventories | | | 2.32B | 1.98B | 1.84B | 1.69B | 1.57B | |
Other Current Assets | | | 5.00M | 166.00M | 288.00M | 180.00M | 220.00M | |
Total Current Assets | | | 8.47B | 7.83B | 7.67B | 6.27B | 5.87B | |
|
Non-Current Assets | |
---|
PPE Net | | | 6.88B | 5.78B | 4.78B | 4.22B | 3.71B | |
Investments And Advances | | | 35.00M | 39.00M | 35.00M | 35.00M | 80.00M | |
Goodwill | | | 276.00M | 295.00M | 312.00M | 158.00M | 103.00M | |
Intangibles | | | 1.47B | 1.41B | 1.29B | 1.19B | 1.22B | |
Other Non-Current Assets | | | 1.01B | 554.00M | 595.00M | 469.00M | 422.00M | |
Total Non-Current Assets | | | 9.67B | 8.58B | 7.64B | 6.43B | 5.93B | |
|
TOTAL ASSETS | | | 18.14B | 16.41B | 15.31B | 12.70B | 11.80B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 133.00M | 198.00M | 850.00M | 924.00M | 146.00M | |
Accrued Expenses | | | 658.00M | 871.00M | 829.00M | 680.00M | 670.00M | |
Accounts Payable | | | 2.00B | 1.58B | 1.17B | 950.00M | 981.00M | |
Other Current Liabilities | | | 930.00M | 314.00M | 909.00M | 554.00M | 330.00M | |
Total Current Liabilities | | | 3.72B | 2.96B | 3.75B | 3.11B | 2.13B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 2.25B | 2.54B | 1.96B | 1.41B | 1.76B | |
Deferred Taxes/Income | | | 67.00M | 48.00M | 63.00M | 49.00M | 15.00M | |
Other Non-Current Liabilities | | | 1.05B | 1.28B | 1.22B | 986.00M | 776.00M | |
Total Non-Current Liabilities | | | 3.43B | 3.93B | 3.30B | 2.51B | 2.61B | |
|
TOTAL LIABILITIES | | | 7.15B | 6.90B | 7.06B | 5.62B | 4.74B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 6.04B | 4.54B | 3.19B | 2.75B | 2.64B | |
Additional Paid In Capital | | | 2.28B | 2.28B | 2.27B | 2.19B | 2.19B | |
Minority Interest | | | 65.00M | 64.00M | 58.00M | 68.00M | 65.00M | |
Common Shares | | | 1.16B | 1.16B | 1.16B | 1.16B | 1.16B | |
Treasury Stock | | | -149.00M | -200.00M | -93.00M | -328.00M | -141.00M | |
Other Shareholders' Equity | | | 1.66B | 1.74B | 1.73B | 1.32B | 1.22B | |
Shares Outstanding | | | 907.61M | 906.52M | 905.41M | 891.43M | 898.31M | |
Tangible Book Value per Share | | | 10.19 | 8.62 | 7.34 | 6.44 | 6.39 | |
Total Shareholders' Equity | | | 10.99B | 9.52B | 8.25B | 7.09B | 7.06B | |
|
TOTAL LIABILITIES AND EQUITY | | | 18.14B | 16.41B | 15.31B | 12.70B | 11.80B | |
|
Statistics | |
---|
Debt/Equity | | | 0.20 | 0.27 | 0.24 | 0.20 | 0.25 | |
Current Ratio | | | 2.28 | 2.64 | 2.04 | 2.02 | 2.76 | |
Return On Assets (ROA) | | | 15.90% | 10.42% | 4.53% | 3.05% | 13.80% | |
Return On Equity (ROE) | | | 26.25% | 17.98% | 8.41% | 5.46% | 23.07% | |
Return On Invested Capital (ROIC) | | | 18.24% | 13.90% | 8.61% | 9.41% | 10.66% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 23.52% | 18.20% | 12.13% | 11.63% | 14.31% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 27.86% | 21.81% | 15.09% | 14.07% | 17.52% | |