ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 2.06B | 1.64B | 1.44B | 1.32B | 656.00M | |
Marketable Securities | | | 238.00M | 187.00M | 230.00M | 140.00M | 115.00M | |
Receivables | | | 6.49B | 7.42B | 7.00B | 5.95B | 7.05B | |
Inventories | | | 4.72B | 4.29B | 4.01B | 3.18B | 2.30B | |
Other Current Assets | | | 678.00M | 592.00M | 708.00M | 190.00M | 140.00M | |
Total Current Assets | | | 14.19B | 14.14B | 13.38B | 10.78B | 10.27B | |
|
Non-Current Assets | |
---|
PPE Net | | | 4.38B | 4.21B | 4.27B | 3.71B | 2.77B | |
Investments And Advances | | | 1.59B | 278.00M | 294.00M | 256.00M | 135.00M | |
Goodwill | | | 18.02B | 18.12B | 19.06B | 17.46B | 9.04B | |
Intangibles | | | 7.37B | 7.73B | 8.71B | 8.07B | 1.91B | |
Other Non-Current Assets | | | 1.08B | 1.93B | 3.08B | 1.44B | 805.00M | |
Total Non-Current Assets | | | 32.44B | 32.55B | 35.68B | 31.14B | 14.83B | |
|
TOTAL ASSETS | | | 46.63B | 46.68B | 49.06B | 41.93B | 25.09B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 2.44B | 4.40B | 2.85B | 2.16B | 2.21B | |
Accrued Expenses | | | N/A | 1.44B | 1.28B | 1.52B | 863.00M | |
Accounts Payable | | | 1.99B | 2.20B | 2.31B | 1.92B | 1.36B | |
Other Current Liabilities | | | 6.73B | 5.40B | 5.58B | 4.51B | 2.86B | |
Total Current Liabilities | | | 11.17B | 13.44B | 12.02B | 10.11B | 7.29B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 14.42B | 12.26B | 13.81B | 12.16B | 3.30B | |
Deferred Taxes/Income | | | 1.53B | 1.66B | 2.11B | 2.08B | 470.00M | |
Other Non-Current Liabilities | | | 1.22B | 1.19B | 1.26B | 1.51B | 1.53B | |
Total Non-Current Liabilities | | | 17.22B | 15.16B | 17.20B | 15.78B | 5.31B | |
|
TOTAL LIABILITIES | | | 28.39B | 28.60B | 29.22B | 25.89B | 12.60B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 1.61B | 1.38B | 894.00M | -300.00M | -1.28B | |
Additional Paid In Capital | | | 15.84B | 15.84B | 15.86B | 15.82B | 13.48B | |
Minority Interest | | | 46.00M | 52.00M | 16.00M | 18.00M | 13.00M | |
Common Shares | | | 1.13B | 1.13B | 1.13B | 1.13B | 1.07B | |
Treasury Stock | | | -450.00M | -607.00M | -405.00M | -240.00M | -36.00M | |
Other Shareholders' Equity | | | 102.00M | 370.00M | 2.39B | -340.00M | -708.00M | |
Shares Outstanding | | | 1.12B | 1.12B | 1.12B | 1.12B | 1.07B | |
Tangible Book Value per Share | | | -6.41 | -6.96 | -7.09 | -8.46 | 1.44 | |
Total Shareholders' Equity | | | 18.24B | 18.08B | 19.84B | 16.04B | 12.50B | |
|
TOTAL LIABILITIES AND EQUITY | | | 46.63B | 46.68B | 49.06B | 41.93B | 25.09B | |
|
Statistics | |
---|
Debt/Equity | | | 0.79 | 0.68 | 0.70 | 0.76 | 0.26 | |
Current Ratio | | | 1.27 | 1.05 | 1.11 | 1.07 | 1.41 | |
Return On Assets (ROA) | | | 4.00% | 3.23% | 4.15% | 4.12% | 5.62% | |
Return On Equity (ROE) | | | 10.22% | 8.35% | 10.27% | 10.76% | 11.29% | |
Return On Invested Capital (ROIC) | | | 5.85% | 4.89% | 6.02% | 6.13% | 8.34% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 6.26% | 5.17% | 6.30% | 6.42% | 8.72% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 26.67% | 29.17% | 29.36% | 40.42% | 24.41% | |