| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 38.80B | 40.30B | 43.45B | 29.17B | 39.72B | |
| Marketable Securities | | | 35.06B | 33.15B | 43.73B | 37.21B | 35.12B | |
| Receivables | | | 114.04B | 111.64B | 98.68B | 104.78B | 81.11B | |
| Inventories | | | 56.04B | 56.72B | 53.60B | 52.27B | 43.73B | |
| Other Current Assets | | | 3.93B | 3.42B | 191.00M | 732.00M | 673.00M | |
| Total Current Assets | | | 247.87B | 245.23B | 239.64B | 224.16B | 200.35B | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 155.56B | 144.65B | 130.97B | 123.27B | 123.39B | |
| Investments And Advances | | | 19.03B | 28.75B | 29.06B | 46.40B | 25.30B | |
| Goodwill | | | 23.52B | 26.38B | 26.29B | 26.20B | 26.17B | |
| Intangibles | | | 67.95B | 66.96B | 62.82B | 57.04B | 51.52B | |
| Other Non-Current Assets | | | 18.31B | 16.58B | 13.94B | 0.00 | 13.39B | |
| Total Non-Current Assets | | | 396.60B | 387.67B | 360.69B | 339.85B | 328.26B | |
| |
| TOTAL ASSETS | | | 644.47B | 632.90B | 600.34B | 564.01B | 528.61B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 127.49B | 117.02B | 109.19B | 82.57B | 76.64B | |
| Accrued Expenses | | | 1.46B | 1.41B | 1.26B | 837.00M | 638.00M | |
| Accounts Payable | | | 30.49B | 29.77B | 30.90B | 28.74B | 23.62B | |
| Other Current Liabilities | | | 67.08B | 68.84B | 64.53B | 71.41B | 63.49B | |
| Total Current Liabilities | | | 226.53B | 217.04B | 205.87B | 182.72B | 164.39B | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 137.21B | 137.06B | 121.07B | 121.06B | 130.74B | |
| Deferred Taxes/Income | | | 9.96B | 10.90B | 9.78B | 10.73B | 5.13B | |
| Other Non-Current Liabilities | | | 67.71B | 71.17B | 73.70B | 81.90B | 82.19B | |
| Total Non-Current Liabilities | | | 229.66B | 233.57B | 218.77B | 215.91B | 219.77B | |
| |
| TOTAL LIABILITIES | | | 456.19B | 450.61B | 424.64B | 398.64B | 384.16B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 161.36B | 155.13B | 147.83B | 137.27B | 117.34B | |
| Additional Paid In Capital | | | 14.55B | 14.55B | 14.55B | 14.55B | 14.55B | |
| Minority Interest | | | 14.78B | 14.44B | 14.22B | 12.95B | 1.71B | |
| Common Shares | | | 1.28B | 1.28B | 1.28B | 1.28B | 1.28B | |
| Other Shareholders' Equity | | | 10.65B | 11.93B | 12.52B | 12.41B | 11.09B | |
| Shares Outstanding | | | 501.30M | 501.30M | 295.09M | 295.09M | 295.09M | |
| Tangible Book Value per Share | | | 193.11 | 177.46 | 293.42 | 278.34 | 226.24 | |
| Total Shareholders' Equity | | | 188.28B | 182.29B | 175.69B | 165.38B | 144.45B | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 644.47B | 632.90B | 600.34B | 564.01B | 528.61B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.73 | 0.75 | 0.69 | 0.73 | 0.91 | |
| Current Ratio | | | 1.09 | 1.13 | 1.16 | 1.23 | 1.22 | |
| Return On Assets (ROA) | | | 1.04% | 1.69% | 2.67% | 2.64% | 2.81% | |
| Return On Equity (ROE) | | | 3.54% | 5.88% | 9.11% | 9.00% | 10.28% | |
| Return On Invested Capital (ROIC) | | | 2.55% | 4.19% | 5.07% | 3.70% | 3.40% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 3.09% | 5.09% | 6.50% | 4.47% | 4.28% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 4.21% | 7.00% | 9.16% | 6.08% | 5.86% | |