ASSETS | |
---|
Current Assets | |
---|
Cash | | | N/A | 1.76B | 1.59B | 4.18B | 1.90B | |
Cash Equivalents | | | 2.56B | 204.00M | 1.71B | 4.50B | 2.94B | |
Marketable Securities | | | N/A | 0.00 | 0.00 | 200.00M | 500.00M | |
Receivables | | | 3.21B | 2.96B | 2.65B | 2.67B | 2.97B | |
Inventories | | | 2.75B | 2.79B | 2.44B | 1.93B | 2.17B | |
Other Current Assets | | | 1.21B | 936.00M | 804.00M | 237.00M | 274.00M | |
Total Current Assets | | | 9.72B | 8.64B | 9.19B | 13.72B | 10.75B | |
|
Non-Current Assets | |
---|
PPE Net | | | 8.25B | 7.76B | 7.14B | 5.10B | 5.63B | |
Investments And Advances | | | 81.00M | 391.00M | 367.00M | 129.00M | 147.00M | |
Goodwill | | | 30.27B | 30.73B | 29.10B | 22.66B | 24.07B | |
Intangibles | | | 11.01B | 12.12B | 12.60B | 10.03B | 11.30B | |
Other Non-Current Assets | | | 1.19B | 845.00M | 965.00M | 679.00M | 678.00M | |
Total Non-Current Assets | | | 50.80B | 51.92B | 50.22B | 38.60B | 41.83B | |
|
TOTAL ASSETS | | | 60.52B | 60.56B | 59.41B | 52.32B | 52.58B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | N/A | 77.00M | 0.00 | 5.00M | 37.00M | |
Current Portion Of LT Debt. | | | 2.70B | 1.93B | 1.87B | 1.16B | 895.00M | |
Accrued Expenses | | | N/A | 1.40B | 1.51B | 1.00B | 1.00B | |
Accounts Payable | | | 2.38B | 2.30B | 2.22B | 1.86B | 1.77B | |
Other Current Liabilities | | | 4.66B | 3.18B | 3.32B | 2.15B | 1.91B | |
Total Current Liabilities | | | 9.74B | 8.89B | 8.93B | 6.17B | 5.62B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 8.96B | 10.19B | 11.14B | 10.73B | 8.48B | |
Deferred Taxes/Income | | | 2.15B | 2.38B | 2.54B | 1.89B | 2.14B | |
Other Non-Current Liabilities | | | 788.00M | 955.00M | 936.00M | 727.00M | 1.01B | |
Total Non-Current Liabilities | | | 12.54B | 14.22B | 15.43B | 13.88B | 12.17B | |
|
TOTAL LIABILITIES | | | 22.29B | 23.11B | 24.35B | 20.05B | 17.79B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 2.29B | 13.44B | 12.70B | 11.96B | 12.24B | |
Additional Paid In Capital | | | 22.88B | 23.07B | 22.38B | 22.01B | 21.98B | |
Minority Interest | | | 653.00M | 692.00M | 811.00M | 530.00M | 536.00M | |
Common Shares | | | 82.00M | 81.00M | 80.00M | 79.00M | 79.00M | |
Treasury Stock | | | -312.00M | -360.00M | -231.00M | -201.00M | -68.00M | |
Other Shareholders' Equity | | | 13.30B | 1.23B | 138.00M | -1.58B | 563.00M | |
Shares Outstanding | | | 452.04M | 445.33M | 441.06M | 437.02M | 436.78M | |
Tangible Book Value per Share | | | -6.73 | -12.13 | -15.05 | -0.96 | -1.32 | |
Total Shareholders' Equity | | | 38.24B | 37.45B | 35.06B | 32.27B | 34.80B | |
|
TOTAL LIABILITIES AND EQUITY | | | 60.52B | 60.56B | 59.41B | 52.32B | 52.58B | |
|
Statistics | |
---|
Debt/Equity | | | 0.23 | 0.27 | 0.32 | 0.33 | 0.24 | |
Current Ratio | | | 1.00 | 0.97 | 1.03 | 2.22 | 1.91 | |
Return On Assets (ROA) | | | 3.78% | 3.55% | 2.44% | 0.16% | 2.05% | |
Return On Equity (ROE) | | | 5.99% | 5.75% | 4.13% | 0.26% | 3.10% | |
Return On Invested Capital (ROIC) | | | 4.87% | 4.65% | 3.46% | 0.75% | 2.74% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 5.12% | 4.67% | 3.58% | 0.83% | 2.95% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 35.58% | 27.70% | 24.69% | 3.94% | 15.71% | |