ASSETS | |
---|
Current Assets | |
---|
Cash | | | N/A | 604.00M | 502.00M | 484.00M | 903.00M | |
Cash Equivalents | | | 2.83B | 1.23B | 1.38B | 1.15B | 1.17B | |
Marketable Securities | | | 159.00M | 1.76B | 2.40B | 1.73B | 1.04B | |
Receivables | | | 7.18B | 5.83B | 5.41B | 5.79B | 4.45B | |
Inventories | | | 1.35B | 1.32B | 1.16B | 976.00M | 811.00M | |
Other Current Assets | | | N/A | 1.00B | 933.00M | 509.00M | 444.00M | |
Total Current Assets | | | 11.53B | 11.75B | 11.77B | 10.63B | 8.82B | |
|
Non-Current Assets | |
---|
PPE Net | | | 6.28B | 6.60B | 4.95B | 4.66B | 3.94B | |
Investments And Advances | | | 846.00M | 944.00M | 973.00M | 949.00M | 697.00M | |
Goodwill | | | N/A | 13.30B | 11.39B | 11.82B | 10.91B | |
Intangibles | | | 16.05B | 2.96B | 713.00M | 825.00M | 806.00M | |
Other Non-Current Assets | | | 1.82B | 2.39B | 2.19B | 2.49B | 1.86B | |
Total Non-Current Assets | | | 25.69B | 26.39B | 20.29B | 20.83B | 18.32B | |
|
TOTAL ASSETS | | | 37.22B | 38.14B | 32.06B | 31.46B | 27.14B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 968.00M | 882.00M | 826.00M | 294.00M | 669.00M | |
Accrued Expenses | | | N/A | 2.91B | 2.67B | 2.75B | 2.65B | |
Accounts Payable | | | 5.59B | 3.08B | 2.40B | 1.90B | 1.62B | |
Other Current Liabilities | | | 4.64B | 5.47B | 5.04B | 4.90B | 3.75B | |
Total Current Liabilities | | | 11.19B | 12.34B | 10.94B | 9.85B | 8.70B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 9.85B | 9.37B | 5.71B | 6.56B | 5.69B | |
Deferred Taxes/Income | | | 13.00M | 14.00M | 10.00M | 5.00M | 77.00M | |
Other Non-Current Liabilities | | | 4.70B | 4.64B | 4.68B | 3.65B | 5.01B | |
Total Non-Current Liabilities | | | 14.77B | 14.18B | 10.56B | 10.40B | 11.00B | |
|
TOTAL LIABILITIES | | | 25.96B | 26.53B | 21.50B | 20.25B | 19.70B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 9.93B | 8.64B | 7.62B | 7.73B | 5.01B | |
Additional Paid In Capital | | | 1.25B | 1.25B | 1.25B | 1.25B | 1.25B | |
Minority Interest | | | 202.00M | 161.00M | 164.00M | 185.00M | 232.00M | |
Common Shares | | | 80.00M | 80.00M | 81.00M | 82.00M | 85.00M | |
Other Shareholders' Equity | | | N/A | 1.64B | 1.59B | 2.14B | 1.08B | |
Shares Outstanding | | | 3.03B | 3.01B | 3.03B | 3.08B | 3.17B | |
Tangible Book Value per Share | | | -1.58 | -1.54 | -0.51 | -0.46 | -1.35 | |
Total Shareholders' Equity | | | 11.26B | 11.62B | 10.56B | 11.21B | 7.44B | |
|
TOTAL LIABILITIES AND EQUITY | | | 37.22B | 38.14B | 32.06B | 31.46B | 27.14B | |
|
Statistics | |
---|
Debt/Equity | | | 0.87 | 0.81 | 0.54 | 0.59 | 0.76 | |
Current Ratio | | | 1.03 | 0.95 | 1.08 | 1.08 | 1.01 | |
Return On Assets (ROA) | | | 4.94% | 5.13% | 5.79% | 5.06% | 6.48% | |
Return On Equity (ROE) | | | 16.34% | 16.84% | 17.59% | 14.19% | 23.64% | |
Return On Invested Capital (ROIC) | | | 7.78% | 8.12% | 9.38% | 8.37% | 8.77% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 8.79% | 9.19% | 11.42% | 9.65% | 9.97% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 28.95% | 31.98% | 37.72% | 29.66% | 35.83% | |