ASSETS | |
---|
Current Assets | |
---|
Cash | | | N/A | 421.80M | 832.70M | 876.70M | 828.70M | |
Cash Equivalents | | | 1.01B | N/A | N/A | N/A | N/A | |
Marketable Securities | | | N/A | 643.20M | 1.16B | 945.40M | 1.65B | |
Receivables | | | N/A | 1.06B | 747.50M | 608.80M | 543.70M | |
Other Current Assets | | | 1.60B | 270.30M | 323.60M | 212.80M | 273.30M | |
Total Current Assets | | | 2.61B | 2.40B | 3.07B | 2.64B | 3.29B | |
|
Non-Current Assets | |
---|
PPE Net | | | 162.50M | 401.30M | 432.90M | 513.80M | 590.10M | |
Investments And Advances | | | 602.90M | 110.20M | 107.90M | 99.20M | 97.80M | |
Goodwill | | | 4.11B | 3.71B | 3.77B | 3.65B | 3.54B | |
Intangibles | | | 4.03B | 3.91B | 3.95B | 3.91B | 3.95B | |
Other Non-Current Assets | | | N/A | 263.80M | 386.20M | 356.20M | 301.10M | |
Total Non-Current Assets | | | 8.91B | 8.40B | 8.65B | 8.54B | 8.48B | |
|
TOTAL ASSETS | | | 11.52B | 10.80B | 11.71B | 11.18B | 11.77B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 622.00M | |
Current Portion Of LT Debt. | | | 1.12B | 544.20M | 1.30B | 607.90M | 670.80M | |
Accrued Expenses | | | N/A | 319.10M | 309.00M | 295.70M | 350.80M | |
Accounts Payable | | | N/A | 967.60M | 876.60M | 734.50M | 582.50M | |
Other Current Liabilities | | | 1.95B | 662.80M | 487.20M | 366.20M | 342.10M | |
Total Current Liabilities | | | 3.07B | 2.49B | 2.97B | 2.00B | 2.57B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 2.60B | 2.74B | 3.09B | 4.34B | 4.34B | |
Deferred Taxes/Income | | | N/A | 587.80M | 534.20M | 521.60M | 545.50M | |
Other Non-Current Liabilities | | | 1.07B | 491.70M | 540.50M | 566.50M | 556.90M | |
Total Non-Current Liabilities | | | 3.68B | 3.82B | 4.16B | 5.43B | 5.46B | |
|
TOTAL LIABILITIES | | | 6.74B | 6.31B | 7.13B | 7.44B | 8.02B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | N/A | 4.26B | 3.67B | 3.01B | 3.15B | |
Additional Paid In Capital | | | N/A | 896.50M | 887.80M | 883.50M | 876.40M | |
Minority Interest | | | N/A | -900.00K | -700.00K | -300.00K | 10.50M | |
Common Shares | | | N/A | 4.50M | 4.50M | 4.50M | 4.50M | |
Treasury Stock | | | N/A | -630.00M | -25.30M | -33.50M | -9.50M | |
Other Shareholders' Equity | | | 4.78B | -46.00M | 45.90M | -114.90M | -271.80M | |
Shares Outstanding | | | 435.66M | 440.59M | 450.02M | 449.89M | 450.27M | |
Tangible Book Value per Share | | | -7.73 | -7.12 | -6.97 | -8.50 | -8.31 | |
Total Shareholders' Equity | | | 4.78B | 4.48B | 4.58B | 3.75B | 3.74B | |
|
TOTAL LIABILITIES AND EQUITY | | | 11.52B | 10.80B | 11.71B | 11.18B | 11.77B | |
|
Statistics | |
---|
Debt/Equity | | | 0.54 | 0.61 | 0.67 | 1.16 | 1.33 | |
Current Ratio | | | 0.85 | 0.96 | 1.03 | 1.32 | 1.28 | |
Return On Assets (ROA) | | | 10.98% | 10.35% | 5.68% | -1.27% | -5.31% | |
Return On Equity (ROE) | | | 26.47% | 24.93% | 14.50% | -3.80% | -16.70% | |
Return On Invested Capital (ROIC) | | | 16.48% | 14.28% | 9.32% | N/A | N/A | |
Return On Invested Capital Ex Cash (ROICexc) | | | 18.73% | 15.47% | 10.75% | N/A | N/A | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | N/A | 3151.80% | N/A | N/A | N/A | |