ASSETS | |
---|
Current Assets | |
---|
Cash | | | 840.00M | 896.00M | 806.00M | 654.00M | 1.09B | |
Cash Equivalents | | | 949.00M | 80.00M | 20.00M | 156.00M | 155.00M | |
Marketable Securities | | | N/A | N/A | N/A | N/A | N/A | |
Receivables | | | 9.64B | 9.12B | 8.20B | 7.59B | 5.90B | |
Inventories | | | 4.20B | 3.82B | 3.73B | 3.27B | 2.96B | |
Other Current Assets | | | 2.17B | 2.40B | 1.80B | 1.39B | 1.05B | |
Total Current Assets | | | 17.80B | 16.32B | 14.55B | 13.07B | 11.17B | |
|
Non-Current Assets | |
---|
PPE Net | | | 2.66B | 2.76B | 2.48B | 2.55B | 2.55B | |
Investments And Advances | | | 942.00M | 956.00M | 1.21B | 1.26B | 1.54B | |
Goodwill | | | 9.09B | 9.09B | 9.38B | 9.37B | 9.20B | |
Intangibles | | | 2.11B | 2.27B | 2.61B | 3.00B | 2.80B | |
Other Non-Current Assets | | | 859.00M | 1.46B | 715.00M | 771.00M | 1.04B | |
Total Non-Current Assets | | | 16.14B | 16.93B | 16.84B | 17.45B | 17.40B | |
|
TOTAL ASSETS | | | 33.94B | 33.25B | 31.40B | 30.52B | 28.57B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 227.00M | 1.49B | 540.00M | 456.00M | 687.00M | |
Accrued Expenses | | | 1.60B | 1.65B | 1.78B | 1.25B | 1.04B | |
Accounts Payable | | | 3.71B | 3.73B | 3.94B | 3.65B | 3.62B | |
Other Current Liabilities | | | 12.95B | 12.74B | 11.38B | 10.85B | 9.49B | |
Total Current Liabilities | | | 18.49B | 19.61B | 17.64B | 16.21B | 14.83B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 3.33B | 3.17B | 3.16B | 3.23B | 2.24B | |
Deferred Taxes/Income | | | 155.00M | 91.00M | 128.00M | 127.00M | 108.00M | |
Other Non-Current Liabilities | | | 1.46B | 1.61B | 1.36B | 1.93B | 2.27B | |
Total Non-Current Liabilities | | | 5.06B | 4.97B | 4.76B | 5.39B | 4.70B | |
|
TOTAL LIABILITIES | | | 23.55B | 24.58B | 22.40B | 21.60B | 19.53B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 803.00M | 741.00M | 1.13B | 1.24B | 1.91B | |
Additional Paid In Capital | | | 5.88B | 5.49B | 5.45B | 5.35B | 5.32B | |
Minority Interest | | | 110.00M | 106.00M | 105.00M | 113.00M | 78.00M | |
Common Shares | | | 3.23B | 2.69B | 2.66B | 2.61B | 2.60B | |
Other Shareholders' Equity | | | 482.00M | -245.00M | -245.00M | -293.00M | -782.00M | |
Shares Outstanding | | | 461.51M | 407.47M | 380.45M | 373.39M | 371.20M | |
Tangible Book Value per Share | | | -1.75 | -6.60 | -7.86 | -9.26 | -7.98 | |
Total Shareholders' Equity | | | 10.39B | 8.67B | 9.00B | 8.91B | 9.04B | |
|
TOTAL LIABILITIES AND EQUITY | | | 33.94B | 33.25B | 31.40B | 30.52B | 28.57B | |
|
Statistics | |
---|
Debt/Equity | | | 0.32 | 0.36 | 0.35 | 0.36 | 0.25 | |
Current Ratio | | | 0.96 | 0.83 | 0.82 | 0.81 | 0.75 | |
Return On Assets (ROA) | | | -0.76% | -0.93% | -0.42% | -1.90% | 0.86% | |
Return On Equity (ROE) | | | -2.47% | -3.56% | -1.47% | -6.52% | 2.73% | |
Return On Invested Capital (ROIC) | | | 2.70% | 2.67% | 1.55% | 0.58% | 2.25% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 2.88% | 2.69% | 1.55% | 0.59% | 2.28% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 12.64% | 16.56% | 12.20% | 4.67% | 19.56% | |