ASSETS | |
---|
Current Assets | |
---|
Cash | | | 502.00M | 502.00M | 393.00M | 348.00M | 502.00M | |
Cash Equivalents | | | 1.52B | 415.00M | 228.00M | 41.00M | 309.00M | |
Marketable Securities | | | 6.00M | 4.00M | 4.00M | 5.00M | 6.00M | |
Receivables | | | 611.00M | 685.00M | 553.00M | 501.00M | 653.00M | |
Inventories | | | 1.25B | 1.36B | 872.00M | 732.00M | 710.00M | |
Other Current Assets | | | 246.00M | 260.00M | 263.00M | 192.00M | 143.00M | |
Total Current Assets | | | 4.14B | 3.22B | 2.31B | 1.82B | 2.32B | |
|
Non-Current Assets | |
---|
PPE Net | | | 1.72B | 1.74B | 1.68B | 1.60B | 1.74B | |
Investments And Advances | | | 15.00M | 20.00M | N/A | N/A | N/A | |
Goodwill | | | 12.30B | 12.37B | 12.15B | 12.00B | 12.29B | |
Intangibles | | | 4.42B | 4.72B | 4.76B | 4.82B | 5.00B | |
Other Non-Current Assets | | | 551.00M | 557.00M | 699.00M | 468.00M | 454.00M | |
Total Non-Current Assets | | | 19.00B | 19.40B | 19.31B | 18.92B | 19.50B | |
|
TOTAL ASSETS | | | 23.14B | 22.63B | 21.62B | 20.74B | 21.82B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 527.00M | 79.00M | 91.00M | 75.00M | 93.00M | |
Accrued Expenses | | | 668.00M | 599.00M | N/A | N/A | 635.00M | |
Accounts Payable | | | 3.36B | 3.89B | 3.70B | 2.96B | 2.25B | |
Other Current Liabilities | | | 505.00M | 484.00M | 202.00M | 302.00M | 646.00M | |
Total Current Liabilities | | | 5.06B | 5.05B | 3.99B | 3.33B | 3.62B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 5.39B | 4.89B | 4.78B | 5.41B | 7.20B | |
Deferred Taxes/Income | | | 1.23B | 1.26B | 1.23B | 1.09B | 949.00M | |
Other Non-Current Liabilities | | | 354.00M | 292.00M | 461.00M | 582.00M | 636.00M | |
Total Non-Current Liabilities | | | 7.05B | 6.53B | 6.61B | 7.20B | 11.76B | |
|
TOTAL LIABILITIES | | | 12.11B | 11.57B | 10.60B | 10.53B | 15.38B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 1.95B | 1.88B | 1.45B | 961.00M | 541.00M | |
Additional Paid In Capital | | | 9.59B | 10.00B | 9.97B | 9.91B | 6.14B | |
Minority Interest | | | 80.00M | 80.00M | 138.00M | 129.00M | 2.98B | |
Common Shares | | | 5.00M | 5.00M | 5.00M | 5.00M | 1.00M | |
Treasury Stock | | | -38.00M | -471.00M | N/A | 0.00 | -50.00M | |
Other Shareholders' Equity | | | -466.00M | -359.00M | -404.00M | -671.00M | -188.00M | |
Shares Outstanding | | | 486.04M | 485.24M | 501.95M | 499.71M | 473.16M | |
Tangible Book Value per Share | | | -11.69 | -12.43 | -11.71 | -13.25 | -22.92 | |
Total Shareholders' Equity | | | 11.04B | 11.05B | 11.02B | 10.20B | 6.44B | |
|
TOTAL LIABILITIES AND EQUITY | | | 23.14B | 22.63B | 21.62B | 20.74B | 21.82B | |
|
Statistics | |
---|
Debt/Equity | | | 0.49 | 0.44 | 0.43 | 0.53 | 1.12 | |
Current Ratio | | | 0.82 | 0.64 | 0.58 | 0.55 | 0.64 | |
Return On Assets (ROA) | | | 1.59% | 3.41% | 3.52% | 1.49% | 1.94% | |
Return On Equity (ROE) | | | 3.33% | 6.98% | 6.91% | 3.02% | 6.58% | |
Return On Invested Capital (ROIC) | | | 2.59% | 3.69% | 4.29% | 3.66% | 3.91% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 2.82% | 3.78% | 4.35% | 3.67% | 3.98% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | N/A | 875.38% | 151.57% | 119.49% | 117.87% | |