ASSETS | |
---|
Current Assets | |
---|
Cash | | | N/A | N/A | N/A | N/A | 1.07B | |
Cash Equivalents | | | N/A | N/A | 574.00M | 931.00M | 645.00M | |
Marketable Securities | | | N/A | N/A | N/A | N/A | N/A | |
Receivables | | | 3.50B | 6.03B | 9.12B | 9.31B | 8.70B | |
Inventories | | | 2.57B | 2.52B | 4.83B | 4.22B | 3.94B | |
Other Current Assets | | | 3.09B | 3.90B | 3.75B | 3.00B | 1.42B | |
Total Current Assets | | | 11.45B | 12.52B | 18.28B | 17.46B | 15.77B | |
|
Non-Current Assets | |
---|
PPE Net | | | 9.89B | 10.78B | 18.84B | 18.58B | 17.60B | |
Investments And Advances | | | 4.30B | 3.50B | 0.00 | N/A | N/A | |
Goodwill | | | 15.09B | 15.09B | 31.49B | 28.94B | 26.60B | |
Intangibles | | | 2.42B | 2.53B | 4.34B | 3.83B | 3.74B | |
Other Non-Current Assets | | | N/A | 502.00M | 3.45B | 3.14B | 2.80B | |
Total Non-Current Assets | | | 32.10B | 32.76B | 58.12B | 54.50B | 50.87B | |
|
TOTAL ASSETS | | | 43.55B | 45.28B | 76.40B | 71.96B | 66.65B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | N/A | 569.00M | 867.00M | 2.84B | 245.00M | |
Current Portion Of LT Debt. | | | N/A | 2.01B | 2.17B | 1.93B | 3.42B | |
Accrued Expenses | | | N/A | 388.00M | 1.49B | 1.15B | 915.00M | |
Accounts Payable | | | 1.36B | 1.49B | 2.16B | 2.04B | 1.82B | |
Other Current Liabilities | | | 4.73B | 4.87B | 6.97B | 7.10B | 6.82B | |
Total Current Liabilities | | | 6.09B | 9.33B | 13.66B | 15.06B | 13.22B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 13.28B | 13.25B | 24.73B | 22.38B | 22.24B | |
Deferred Taxes/Income | | | 627.00M | 531.00M | 1.65B | 1.51B | 1.39B | |
Other Non-Current Liabilities | | | 3.27B | 2.52B | 4.14B | 3.71B | 3.77B | |
Total Non-Current Liabilities | | | 17.92B | 16.95B | 42.33B | 37.90B | 36.48B | |
|
TOTAL LIABILITIES | | | 24.01B | 26.29B | 55.98B | 52.96B | 49.70B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | N/A | 18.42B | 19.45B | 18.89B | 17.53B | |
Minority Interest | | | 748.00M | 652.00M | 11.80B | 10.29B | 9.07B | |
Common Shares | | | N/A | 563.00M | 563.00M | 558.00M | 557.00M | |
Other Shareholders' Equity | | | 19.54B | 92.00M | 448.00M | -446.00M | -1.14B | |
Shares Outstanding | | | 563.00M | 563.00M | 563.24M | 558.50M | 551.85M | |
Tangible Book Value per Share | | | 3.61 | 2.45 | -27.36 | -24.67 | -24.26 | |
Total Shareholders' Equity | | | 19.54B | 19.00B | 20.41B | 19.00B | 16.95B | |
|
TOTAL LIABILITIES AND EQUITY | | | 43.55B | 45.28B | 76.40B | 71.96B | 66.65B | |
|
Statistics | |
---|
Debt/Equity | | | 0.68 | 0.73 | 1.25 | 1.33 | 1.33 | |
Current Ratio | | | 1.88 | 1.34 | 1.34 | 1.16 | 1.19 | |
Return On Assets (ROA) | | | 1.08% | -1.31% | 1.80% | 2.53% | 2.56% | |
Return On Equity (ROE) | | | 2.41% | -3.13% | 6.72% | 9.57% | 10.07% | |
Return On Invested Capital (ROIC) | | | 2.37% | 1.69% | 1.44% | 3.49% | 4.05% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 2.37% | 1.69% | 1.45% | 3.54% | 4.10% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 4.45% | 3.26% | 3.37% | 8.00% | 9.58% | |