ASSETS | |
---|
Current Assets | |
---|
Cash | | | 1.17B | 1.16B | 2.06B | 1.86B | 1.25B | |
Cash Equivalents | | | 1.77B | 2.54B | 2.13B | 1.65B | 1.92B | |
Marketable Securities | | | N/A | N/A | 2.13B | 1.65B | 1.92B | |
Receivables | | | 6.15B | 5.66B | 5.77B | 5.13B | 4.36B | |
Other Current Assets | | | 521.00M | 384.00M | 386.00M | 359.00M | 310.00M | |
Total Current Assets | | | 9.61B | 9.74B | 10.34B | 9.00B | 7.84B | |
|
Non-Current Assets | |
---|
PPE Net | | | 1.59B | 1.57B | 1.60B | 1.70B | 1.69B | |
Investments And Advances | | | 176.00M | 172.00M | 168.00M | 161.00M | 163.00M | |
Goodwill | | | 11.36B | 11.21B | 11.09B | 10.63B | 9.79B | |
Intangibles | | | 839.00M | 798.00M | 906.00M | 1.00B | 1.10B | |
Other Non-Current Assets | | | 1.07B | 986.00M | 1.16B | 1.27B | 1.18B | |
Total Non-Current Assets | | | 15.25B | 14.96B | 15.14B | 15.03B | 14.12B | |
|
TOTAL ASSETS | | | 24.86B | 24.70B | 25.48B | 24.03B | 21.95B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 3.00M | 19.00M | 7.00M | 10.00M | 8.00M | |
Current Portion Of LT Debt. | | | 1.67B | 907.00M | 1.35B | 351.00M | 1.23B | |
Accrued Expenses | | | N/A | 3.01B | 3.02B | 2.72B | 2.14B | |
Accounts Payable | | | 4.40B | 1.56B | 1.73B | 1.64B | 1.22B | |
Other Current Liabilities | | | 1.72B | 1.75B | 1.96B | 1.79B | 1.38B | |
Total Current Liabilities | | | 7.79B | 7.25B | 8.06B | 6.52B | 5.97B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 4.93B | 5.67B | 6.19B | 7.28B | 7.81B | |
Deferred Taxes/Income | | | 310.00M | 275.00M | 308.00M | 294.00M | 230.00M | |
Other Non-Current Liabilities | | | 964.00M | 1.03B | 1.18B | 1.46B | 1.83B | |
Total Non-Current Liabilities | | | 6.22B | 7.00B | 7.69B | 9.05B | 9.88B | |
|
TOTAL LIABILITIES | | | 14.02B | 14.25B | 15.75B | 15.57B | 15.85B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 5.98B | 5.59B | 4.63B | 3.48B | 1.70B | |
Additional Paid In Capital | | | 3.48B | 3.48B | 3.71B | 3.61B | 3.05B | |
Minority Interest | | | 22.00M | 19.00M | 16.00M | 12.00M | 12.00M | |
Common Shares | | | 1.38B | 1.38B | 1.39B | 1.38B | 1.35B | |
Other Shareholders' Equity | | | N/A | N/A | N/A | 8.47B | N/A | |
Shares Outstanding | | | 172.21M | 172.21M | 171.88M | 171.95M | 168.38M | |
Tangible Book Value per Share | | | -7.86 | -9.04 | -13.20 | -18.43 | -28.46 | |
Total Shareholders' Equity | | | 10.84B | 10.45B | 9.73B | 8.47B | 6.10B | |
|
TOTAL LIABILITIES AND EQUITY | | | 24.86B | 24.70B | 25.48B | 24.03B | 21.95B | |
|
Statistics | |
---|
Debt/Equity | | | 0.45 | 0.54 | 0.64 | 0.86 | 1.28 | |
Current Ratio | | | 1.23 | 1.34 | 1.28 | 1.38 | 1.31 | |
Return On Assets (ROA) | | | 6.79% | 6.73% | 6.07% | 4.81% | 4.36% | |
Return On Equity (ROE) | | | 15.58% | 15.91% | 15.90% | 13.66% | 15.68% | |
Return On Invested Capital (ROIC) | | | 10.78% | 10.66% | 10.58% | 8.47% | 7.92% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 12.03% | 12.47% | 14.00% | 10.43% | 10.43% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 59.30% | 63.69% | 156.90% | 57.34% | 101.32% | |