ASSETS | |
---|
Current Assets | |
---|
Cash | | | N/A | 418.00M | 386.00M | 521.00M | 363.00M | |
Cash Equivalents | | | 986.00M | N/A | 1.16B | 1.26B | 363.00M | |
Marketable Securities | | | N/A | 740.00M | 495.00M | 674.00M | 1.15B | |
Receivables | | | 2.25B | 2.05B | 2.14B | 2.00B | 1.97B | |
Inventories | | | 1.58B | 1.64B | 1.82B | 1.46B | 1.59B | |
Other Current Assets | | | 65.00M | 456.00M | 436.00M | 354.00M | 240.00M | |
Total Current Assets | | | 4.88B | 5.30B | 5.29B | 5.00B | 5.31B | |
|
Non-Current Assets | |
---|
PPE Net | | | 2.33B | 2.40B | 2.47B | 2.18B | 2.23B | |
Investments And Advances | | | 128.00M | 118.00M | 86.00M | 194.00M | 136.00M | |
Goodwill | | | N/A | 4.58B | 5.61B | 5.33B | 5.37B | |
Intangibles | | | 18.42B | 14.01B | 14.59B | 13.54B | 17.61B | |
Other Non-Current Assets | | | 526.00M | 557.00M | 538.00M | 552.00M | 484.00M | |
Total Non-Current Assets | | | 21.52B | 21.83B | 23.46B | 21.94B | 25.98B | |
|
TOTAL ASSETS | | | 26.41B | 27.14B | 28.74B | 26.95B | 31.29B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 990.00M | 30.00M | 1.23B | 22.00M | 691.00M | |
Current Portion Of LT Debt. | | | 81.00M | 1.65B | 491.00M | 2.46B | 72.00M | |
Accrued Expenses | | | N/A | 2.99B | 3.06B | 3.10B | 3.49B | |
Accounts Payable | | | 5.12B | 2.40B | 2.37B | 2.06B | 2.16B | |
Other Current Liabilities | | | 856.00M | 1.27B | 1.20B | 436.00M | 525.00M | |
Total Current Liabilities | | | 7.04B | 8.34B | 8.34B | 8.09B | 6.94B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 7.83B | 6.86B | 7.16B | 7.08B | 9.79B | |
Deferred Taxes/Income | | | 2.88B | 2.90B | 3.04B | 2.81B | 3.56B | |
Other Non-Current Liabilities | | | 568.00M | 572.00M | 718.00M | 1.52B | 1.84B | |
Total Non-Current Liabilities | | | 11.30B | 10.35B | 10.96B | 11.46B | 15.24B | |
|
TOTAL LIABILITIES | | | 18.34B | 18.69B | 19.30B | 19.55B | 22.18B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 7.74B | 8.12B | 9.12B | 8.26B | 9.17B | |
Additional Paid In Capital | | | 254.00M | 254.00M | 254.00M | 253.00M | 252.00M | |
Minority Interest | | | 23.00M | 21.00M | 40.00M | 54.00M | 44.00M | |
Common Shares | | | 74.00M | 74.00M | 74.00M | 74.00M | 74.00M | |
Other Shareholders' Equity | | | N/A | N/A | N/A | -1.19B | -379.00M | |
Shares Outstanding | | | 698.84M | 714.03M | 715.76M | 714.41M | 712.74M | |
Tangible Book Value per Share | | | -14.81 | -14.20 | -15.03 | -16.05 | -19.45 | |
Total Shareholders' Equity | | | 8.07B | 8.45B | 9.44B | 7.40B | 9.12B | |
|
TOTAL LIABILITIES AND EQUITY | | | 26.41B | 27.14B | 28.74B | 26.95B | 31.29B | |
|
Statistics | |
---|
Debt/Equity | | | 1.09 | 0.82 | 0.89 | 0.96 | 1.15 | |
Current Ratio | | | 0.69 | 0.64 | 0.63 | 0.62 | 0.77 | |
Return On Assets (ROA) | | | 5.85% | 6.05% | 8.11% | -0.12% | 3.79% | |
Return On Equity (ROE) | | | 19.14% | 19.45% | 24.67% | -0.43% | 13.02% | |
Return On Invested Capital (ROIC) | | | 11.57% | 12.77% | 11.30% | 10.79% | 9.35% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 12.16% | 13.29% | 12.24% | 12.03% | 9.95% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 247.89% | N/A | N/A | N/A | 421.32% | |