ASSETS | |
---|
Current Assets | |
---|
Cash | | | 445.00M | 588.00M | 689.00M | 775.00M | 850.00M | |
Marketable Securities | | | N/A | N/A | N/A | N/A | N/A | |
Receivables | | | 1.77B | 1.85B | 1.88B | 1.94B | 1.86B | |
Inventories | | | 2.13B | 2.03B | 2.21B | 2.44B | 1.99B | |
Other Current Assets | | | 559.00M | 500.00M | 531.00M | 704.00M | 561.00M | |
Total Current Assets | | | 4.91B | 4.96B | 5.31B | 5.85B | 5.27B | |
|
Non-Current Assets | |
---|
PPE Net | | | 4.17B | 4.33B | 4.29B | 4.21B | 4.29B | |
Investments And Advances | | | N/A | N/A | N/A | N/A | 0.00 | |
Goodwill | | | 5.27B | 5.34B | 5.37B | 5.29B | 5.42B | |
Intangibles | | | 1.32B | 1.39B | 1.52B | 1.66B | 1.83B | |
Other Non-Current Assets | | | 504.00M | 493.00M | 510.00M | 425.00M | 375.00M | |
Total Non-Current Assets | | | 11.26B | 11.56B | 11.70B | 11.57B | 11.92B | |
|
TOTAL ASSETS | | | 16.16B | 16.52B | 17.00B | 17.43B | 17.19B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 91.00M | 84.00M | 80.00M | 136.00M | 98.00M | |
Current Portion Of LT Debt. | | | 13.00M | 12.00M | 13.00M | 14.00M | 5.00M | |
Accrued Expenses | | | 292.00M | 513.00M | 497.00M | 572.00M | 619.00M | |
Accounts Payable | | | 2.38B | 2.58B | N/A | N/A | N/A | |
Other Current Liabilities | | | 1.12B | 1.07B | 3.89B | 4.38B | 3.62B | |
Total Current Liabilities | | | 3.90B | 4.26B | 4.48B | 5.10B | 4.34B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 6.84B | 6.60B | 6.65B | 6.34B | 6.19B | |
Deferred Taxes/Income | | | 553.00M | 584.00M | 616.00M | 677.00M | 696.00M | |
Other Non-Current Liabilities | | | 1.09B | 1.12B | 1.17B | 1.17B | 1.14B | |
Total Non-Current Liabilities | | | 8.48B | 8.38B | 8.50B | 8.24B | 8.08B | |
|
TOTAL LIABILITIES | | | 12.38B | 12.64B | 12.98B | 13.34B | 12.42B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 869.00M | 879.00M | 865.00M | 534.00M | 452.00M | |
Additional Paid In Capital | | | 4.04B | 4.02B | 4.02B | 4.43B | 5.09B | |
Minority Interest | | | 7.00M | 72.00M | 64.00M | 59.00M | 57.00M | |
Common Shares | | | 14.00M | 14.00M | 14.00M | 15.00M | 15.00M | |
Treasury Stock | | | -10.00M | -11.00M | -12.00M | -18.00M | -29.00M | |
Other Shareholders' Equity | | | -1.13B | -1.02B | -862.00M | -880.00M | -766.00M | |
Shares Outstanding | | | 1.44B | 1.44B | 1.45B | 1.49B | 1.53B | |
Tangible Book Value per Share | | | -1.94 | -1.98 | -1.98 | -1.92 | -1.62 | |
Total Shareholders' Equity | | | 3.78B | 3.88B | 4.03B | 4.08B | 4.76B | |
|
TOTAL LIABILITIES AND EQUITY | | | 16.16B | 16.52B | 17.00B | 17.43B | 17.19B | |
|
Statistics | |
---|
Debt/Equity | | | 1.83 | 1.72 | 1.67 | 1.59 | 1.32 | |
Current Ratio | | | 1.26 | 1.17 | 1.19 | 1.15 | 1.21 | |
Return On Assets (ROA) | | | 4.92% | 4.40% | 6.12% | 4.60% | 5.45% | |
Return On Equity (ROE) | | | 21.04% | 18.73% | 25.86% | 19.65% | 19.67% | |
Return On Invested Capital (ROIC) | | | 9.40% | 8.84% | 9.28% | 9.86% | 9.11% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 9.40% | 8.84% | 9.28% | 9.86% | 9.11% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 20.14% | 19.46% | 20.46% | 22.26% | 20.74% | |