| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 288.30M | 142.40M | 183.70M | 627.20M | 183.60M | |
| Cash Equivalents | | | 1.54B | 2.17B | 1.19B | 1.53B | 1.38B | |
| Marketable Securities | | | 742.10M | 446.10M | 376.40M | 251.60M | 976.30M | |
| Receivables | | | 3.43B | 3.33B | 2.31B | 2.53B | 2.84B | |
| Inventories | | | 127.70M | 108.20M | 106.40M | 83.00M | 69.90M | |
| Other Current Assets | | | 39.60M | 40.40M | 42.80M | 35.60M | 32.10M | |
| Total Current Assets | | | 6.17B | 6.24B | 4.21B | 5.05B | 5.48B | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 21.67B | 19.24B | 17.60B | 16.20B | 15.32B | |
| Investments And Advances | | | 539.20M | 469.80M | 485.10M | 568.20M | 362.30M | |
| Goodwill | | | 349.10M | 250.90M | 252.30M | 251.50M | 256.50M | |
| Intangibles | | | 943.60M | 731.30M | 614.90M | 524.30M | 400.00M | |
| Other Non-Current Assets | | | 306.40M | 255.00M | 275.70M | 196.60M | 530.80M | |
| Total Non-Current Assets | | | 23.81B | 20.95B | 19.24B | 17.75B | 16.88B | |
| |
| TOTAL ASSETS | | | 29.98B | 27.19B | 23.45B | 22.80B | 22.36B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 720.30M | 1.66B | 1.20B | 444.10M | 1.95B | |
| Current Portion Of LT Debt. | | | 775.80M | 681.00M | 1.38B | 1.91B | 1.64B | |
| Accrued Expenses | | | 145.00M | 159.60M | 183.50M | 183.20M | 118.00M | |
| Accounts Payable | | | 3.89B | 3.52B | 2.86B | 3.69B | 3.28B | |
| Other Current Liabilities | | | 1.21B | 841.50M | 739.70M | 575.40M | 409.30M | |
| Total Current Liabilities | | | 6.73B | 6.86B | 6.37B | 6.80B | 7.39B | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 13.89B | 11.41B | 9.41B | 8.42B | 8.84B | |
| Deferred Taxes/Income | | | N/A | N/A | N/A | N/A | N/A | |
| Other Non-Current Liabilities | | | 1.55B | 1.37B | 1.32B | 1.42B | 1.42B | |
| Total Non-Current Liabilities | | | 15.46B | 12.80B | 10.75B | 9.86B | 10.29B | |
| |
| TOTAL LIABILITIES | | | 22.19B | 19.66B | 17.12B | 16.66B | 17.68B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 5.51B | 5.24B | 4.86B | 4.64B | 4.38B | |
| Additional Paid In Capital | | | 20.00M | 20.00M | 20.00M | 20.00M | 20.00M | |
| Minority Interest | | | 21.40M | 19.80M | 18.90M | 27.10M | 31.10M | |
| Common Shares | | | 442.20M | 442.20M | 442.20M | 442.20M | 442.20M | |
| Treasury Stock | | | -34.30M | -31.40M | -29.80M | -29.50M | -19.50M | |
| Other Shareholders' Equity | | | 1.86B | 1.85B | 1.03B | 1.07B | -140.40M | |
| Shares Outstanding | | | 2.01B | 2.01B | 2.01B | 2.01B | 2.01B | |
| Tangible Book Value per Share | | | 3.24 | 3.26 | 2.72 | 2.68 | 2.01 | |
| Total Shareholders' Equity | | | 7.79B | 7.52B | 6.32B | 6.14B | 4.68B | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 29.98B | 27.19B | 23.45B | 22.80B | 22.36B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 1.87 | 1.74 | 1.68 | 1.44 | 2.30 | |
| Current Ratio | | | 0.92 | 0.91 | 0.66 | 0.74 | 0.74 | |
| Return On Assets (ROA) | | | 3.71% | 3.91% | 3.78% | 3.76% | 3.53% | |
| Return On Equity (ROE) | | | 14.27% | 14.11% | 14.00% | 13.95% | 16.86% | |
| Return On Invested Capital (ROIC) | | | 5.20% | 5.32% | 5.14% | 5.61% | 4.89% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 5.75% | 6.04% | 5.62% | 6.30% | 5.69% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 6.12% | 6.36% | 5.93% | 6.65% | 5.96% | |