ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 3.90B | 2.09B | 1.55B | 986.00M | 7.31B | |
Receivables | | | 2.45B | 2.54B | 2.63B | 2.62B | 1.84B | |
Other Current Assets | | | 913.00M | 1.50B | 1.03B | 625.00M | 844.00M | |
Total Current Assets | | | 7.26B | 6.13B | 5.22B | 4.23B | 9.99B | |
|
Non-Current Assets | |
---|
PPE Net | | | 1.87B | 1.78B | 1.56B | 800.00M | 597.00M | |
Investments And Advances | | | 543.00M | 507.00M | 568.00M | 935.00M | 335.00M | |
Intangibles | | | 10.15B | 11.08B | 11.80B | 12.74B | 3.98B | |
Other Non-Current Assets | | | 1.69B | 1.52B | 1.54B | 835.00M | 576.00M | |
Total Non-Current Assets | | | 27.16B | 27.96B | 28.52B | 28.32B | 12.56B | |
|
TOTAL ASSETS | | | 34.43B | 34.09B | 33.73B | 32.55B | 22.55B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 397.00M | 392.00M | 656.00M | 1.82B | 30.00M | |
Accrued Expenses | | | 2.17B | 1.74B | 1.61B | 1.60B | 1.26B | |
Accounts Payable | | | 412.00M | 397.00M | 463.00M | 325.00M | 277.00M | |
Other Current Liabilities | | | 478.00M | 557.00M | 514.00M | 249.00M | 300.00M | |
Total Current Liabilities | | | 3.46B | 3.08B | 3.24B | 4.00B | 1.87B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 14.62B | 15.25B | 15.01B | 14.97B | 14.76B | |
Deferred Taxes/Income | | | 1.23B | 1.53B | 1.69B | 1.81B | 319.00M | |
Other Non-Current Liabilities | | | 1.73B | 1.83B | 1.83B | 1.25B | 587.00M | |
Total Non-Current Liabilities | | | 19.37B | 20.54B | 20.61B | 20.17B | 16.07B | |
|
TOTAL LIABILITIES | | | 22.83B | 23.62B | 23.84B | 24.16B | 17.95B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 9.58B | 8.54B | 7.33B | 5.25B | 4.63B | |
Additional Paid In Capital | | | 11.09B | 10.81B | 10.75B | 10.65B | 7.29B | |
Minority Interest | | | 1.80B | 1.92B | 2.08B | 2.13B | 413.00M | |
Common Shares | | | 7.07M | 7.00M | 7.00M | 7.00M | 5.00M | |
Treasury Stock | | | -8.24B | -8.24B | -7.37B | -6.74B | -6.74B | |
Other Shareholders' Equity | | | -830.07M | -651.00M | -822.00M | -785.00M | -585.00M | |
Shares Outstanding | | | 506.00M | 487.00M | 525.00M | 524.00M | 380.00M | |
Tangible Book Value per Share | | | -22.65 | -28.10 | -28.49 | -33.14 | -16.96 | |
Total Shareholders' Equity | | | 11.60B | 10.46B | 9.89B | 8.39B | 4.61B | |
|
TOTAL LIABILITIES AND EQUITY | | | 34.43B | 34.09B | 33.73B | 32.55B | 22.55B | |
|
Statistics | |
---|
Debt/Equity | | | 1.26 | 1.46 | 1.52 | 1.79 | 3.20 | |
Current Ratio | | | 2.10 | 1.99 | 1.61 | 1.06 | 5.34 | |
Return On Assets (ROA) | | | 2.92% | 3.58% | 6.13% | 1.82% | -1.49% | |
Return On Equity (ROE) | | | 8.67% | 11.65% | 20.92% | 7.08% | -7.31% | |
Return On Invested Capital (ROIC) | | | 5.05% | 7.08% | 8.44% | 8.38% | 8.22% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 5.77% | 7.59% | 8.89% | 8.68% | 12.70% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 9.24% | 12.31% | 15.00% | 16.15% | 18.09% | |