ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 2.35B | 2.38B | 2.77B | 3.25B | 4.00B | |
Marketable Securities | | | N/A | N/A | N/A | N/A | N/A | |
Receivables | | | 4.19B | 4.68B | 4.13B | 3.35B | 2.58B | |
Inventories | | | 3.57B | 3.72B | 3.25B | 2.44B | 1.96B | |
Other Current Assets | | | 786.00M | 618.00M | 870.00M | 541.00M | 484.00M | |
Total Current Assets | | | 10.90B | 11.40B | 11.02B | 9.58B | 9.02B | |
|
Non-Current Assets | |
---|
PPE Net | | | 14.68B | 14.77B | 13.62B | 12.40B | 11.55B | |
Investments And Advances | | | 3.68B | 4.31B | 4.45B | 4.28B | 4.55B | |
Goodwill | | | 12.30B | 12.24B | 12.25B | 11.81B | 10.68B | |
Intangibles | | | 9.40B | 9.54B | 9.16B | 8.95B | 5.09B | |
Other Non-Current Assets | | | 2.14B | 2.13B | 1.68B | 1.59B | 1.52B | |
Total Non-Current Assets | | | 42.58B | 43.36B | 41.39B | 39.27B | 33.61B | |
|
TOTAL ASSETS | | | 53.48B | 54.76B | 52.41B | 48.85B | 42.63B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 1.09B | 1.44B | 1.70B | 1.25B | 1.10B | |
Current Portion Of LT Debt. | | | 2.18B | 2.75B | 1.78B | 1.98B | 2.48B | |
Accrued Expenses | | | 3.47B | 3.36B | 3.08B | 2.79B | 2.26B | |
Accounts Payable | | | 15.90B | 15.17B | 5.85B | 4.63B | 3.66B | |
Other Current Liabilities | | | 1.52B | 1.53B | 1.78B | 1.44B | 1.36B | |
Total Current Liabilities | | | 14.24B | 14.82B | 14.19B | 12.09B | 10.87B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 13.78B | 14.05B | 12.89B | 13.64B | 14.62B | |
Deferred Taxes/Income | | | 2.15B | 2.21B | 2.14B | 1.97B | 999.00M | |
Other Non-Current Liabilities | | | 1.20B | 1.28B | 1.26B | 1.45B | 1.76B | |
Total Non-Current Liabilities | | | 29.69B | 30.20B | 28.52B | 28.16B | 25.16B | |
|
TOTAL LIABILITIES | | | 43.93B | 45.02B | 42.71B | 40.26B | 36.03B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 10.31B | 10.25B | 9.79B | 8.83B | 7.33B | |
Additional Paid In Capital | | | 1.26B | 1.26B | 1.26B | 1.26B | 1.26B | |
Minority Interest | | | 12.56B | 12.66B | 12.23B | 11.11B | 7.79B | |
Common Shares | | | 461.00M | 461.00M | 461.00M | 461.00M | 461.00M | |
Treasury Stock | | | -390.00M | -390.00M | N/A | N/A | N/A | |
Other Shareholders' Equity | | | -2.12B | -1.88B | -1.85B | -1.99B | -2.47B | |
Shares Outstanding | | | 282.87M | 282.87M | 288.03M | 288.03M | 288.03M | |
Tangible Book Value per Share | | | -42.97 | -42.59 | -40.67 | -42.25 | -31.81 | |
Total Shareholders' Equity | | | 9.55B | 9.73B | 9.69B | 8.59B | 6.60B | |
|
TOTAL LIABILITIES AND EQUITY | | | 53.48B | 54.76B | 52.41B | 48.85B | 42.63B | |
|
Statistics | |
---|
Debt/Equity | | | 1.56 | 1.59 | 1.51 | 1.73 | 2.38 | |
Current Ratio | | | 0.77 | 0.77 | 0.78 | 0.79 | 0.83 | |
Return On Assets (ROA) | | | 0.93% | 2.14% | 2.56% | 3.40% | -0.24% | |
Return On Equity (ROE) | | | 5.22% | 12.06% | 13.85% | 19.35% | -1.54% | |
Return On Invested Capital (ROIC) | | | 7.26% | 7.17% | 7.69% | 6.56% | 3.93% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 7.71% | 7.61% | 8.27% | 7.17% | 4.48% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 18.00% | 17.24% | 19.50% | 17.80% | 9.87% | |