ASSETS | |
---|
Current Assets | |
---|
Cash | | | 465.00M | 491.00M | 708.00M | 643.00M | 170.00M | |
Cash Equivalents | | | N/A | 1.39B | 1.41B | N/A | N/A | |
Marketable Securities | | | 1.52B | 1.15B | 757.00M | 880.00M | 146.00M | |
Receivables | | | 2.73B | 2.69B | 2.49B | 1.61B | 1.97B | |
Inventories | | | 1.36B | 1.38B | 1.16B | 681.00M | 723.00M | |
Other Current Assets | | | 534.00M | 830.00M | 644.00M | 264.00M | 95.00M | |
Total Current Assets | | | 6.61B | 6.54B | 5.76B | 4.08B | 3.10B | |
|
Non-Current Assets | |
---|
PPE Net | | | 5.34B | 5.20B | 5.25B | 3.86B | 4.21B | |
Goodwill | | | 4.51B | 4.60B | 4.62B | 2.52B | 2.52B | |
Intangibles | | | 12.39B | 12.51B | 12.64B | 8.41B | 8.51B | |
Other Non-Current Assets | | | 396.00M | 464.00M | 820.00M | 370.00M | 351.00M | |
Total Non-Current Assets | | | 22.65B | 22.77B | 23.33B | 15.16B | 15.58B | |
|
TOTAL ASSETS | | | 29.25B | 29.31B | 29.09B | 19.24B | 18.68B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 285.00M | 0.00 | 221.00M | |
Current Portion Of LT Debt. | | | 1.30B | 1.34B | 1.06B | 805.00M | 578.00M | |
Accrued Expenses | | | 2.22B | 2.14B | 1.92B | 1.25B | 1.23B | |
Accounts Payable | | | 2.31B | 2.19B | 1.69B | 1.12B | 1.14B | |
Other Current Liabilities | | | 1.45B | 1.64B | 1.14B | 960.00M | 952.00M | |
Total Current Liabilities | | | 7.28B | 7.31B | 6.09B | 4.14B | 4.12B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 10.10B | 10.57B | 11.79B | 6.38B | 5.62B | |
Deferred Taxes/Income | | | 3.38B | 3.51B | 3.62B | 2.13B | 2.20B | |
Other Non-Current Liabilities | | | 526.00M | 469.00M | 380.00M | 556.00M | 589.00M | |
Total Non-Current Liabilities | | | 14.00B | 14.55B | 15.96B | 9.07B | 8.41B | |
|
TOTAL LIABILITIES | | | 21.28B | 21.87B | 22.06B | 13.21B | 12.53B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 8.44B | 7.63B | 6.97B | 6.37B | 6.42B | |
Additional Paid In Capital | | | 276.00M | 234.00M | 220.00M | 192.00M | 178.00M | |
Minority Interest | | | 0.00 | 0.00 | 177.00M | N/A | N/A | |
Common Shares | | | 5.00M | 5.00M | 5.00M | 5.00M | 5.00M | |
Treasury Stock | | | N/A | N/A | N/A | N/A | N/A | |
Other Shareholders' Equity | | | -746.00M | -427.00M | -161.00M | -537.00M | -449.00M | |
Shares Outstanding | | | 459.20M | 457.00M | 456.00M | 457.00M | 456.00M | |
Tangible Book Value per Share | | | -19.45 | -21.13 | -22.43 | -10.74 | -10.68 | |
Total Shareholders' Equity | | | 7.98B | 7.45B | 7.03B | 6.03B | 6.16B | |
|
TOTAL LIABILITIES AND EQUITY | | | 29.25B | 29.31B | 29.09B | 19.24B | 18.68B | |
|
Statistics | |
---|
Debt/Equity | | | 1.27 | 1.42 | 1.72 | 1.06 | 0.95 | |
Current Ratio | | | 0.91 | 0.89 | 0.95 | 0.98 | 0.75 | |
Return On Assets (ROA) | | | 5.71% | 5.14% | 3.38% | 2.59% | 5.83% | |
Return On Equity (ROE) | | | 20.93% | 20.25% | 13.96% | 8.27% | 17.71% | |
Return On Invested Capital (ROIC) | | | 7.99% | 7.45% | 5.09% | 4.43% | 7.97% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 8.58% | 8.42% | 5.61% | 4.70% | 8.05% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 49.51% | 69.56% | 30.72% | 20.34% | 32.57% | |