ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 694.00M | 274.00M | 299.00M | 286.00M | 435.00M | |
Receivables | | | 1.52B | 1.57B | 1.74B | 1.49B | 1.54B | |
Inventories | | | 1.17B | 1.24B | 1.77B | 1.40B | 1.28B | |
Other Current Assets | | | 373.00M | 245.00M | 383.00M | 221.00M | 226.00M | |
Total Current Assets | | | 3.75B | 3.33B | 4.19B | 3.39B | 3.48B | |
|
Non-Current Assets | |
---|
PPE Net | | | 3.83B | 3.87B | 4.41B | 4.47B | 4.37B | |
Investments And Advances | | | 99.00M | 184.00M | 432.00M | 424.00M | 391.00M | |
Goodwill | | | 5.00B | 5.16B | 5.69B | 5.77B | 5.80B | |
Intangibles | | | 1.76B | 1.93B | 2.30B | 2.41B | 2.49B | |
Other Non-Current Assets | | | 1.18B | 1.14B | 1.49B | 1.71B | 1.46B | |
Total Non-Current Assets | | | 11.87B | 12.29B | 14.31B | 14.78B | 14.51B | |
|
TOTAL ASSETS | | | 15.63B | 15.62B | 18.50B | 18.18B | 18.00B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 113.00M | 121.00M | 467.00M | 137.00M | 102.00M | |
Current Portion Of LT Debt. | | | 632.00M | 663.00M | 780.00M | 712.00M | 627.00M | |
Accrued Expenses | | | 1.00B | 1.17B | 1.26B | 1.13B | 1.27B | |
Accounts Payable | | | 2.24B | 2.31B | 2.97B | 2.57B | 2.47B | |
Other Current Liabilities | | | 675.00M | 797.00M | 872.00M | 763.00M | 767.00M | |
Total Current Liabilities | | | 4.66B | 5.06B | 6.35B | 5.32B | 5.24B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 5.00B | 5.09B | 5.32B | 6.26B | 6.75B | |
Deferred Taxes/Income | | | 541.00M | 497.00M | 760.00M | 722.00M | 562.00M | |
Other Non-Current Liabilities | | | 1.55B | 1.61B | 1.70B | 1.66B | 1.81B | |
Total Non-Current Liabilities | | | 7.19B | 7.39B | 8.21B | 9.14B | 9.65B | |
|
TOTAL LIABILITIES | | | 11.85B | 12.45B | 14.55B | 14.46B | 14.88B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 9.36B | 8.80B | 9.20B | 9.03B | 8.33B | |
Additional Paid In Capital | | | 1.12B | 1.10B | 1.07B | 1.02B | 972.00M | |
Minority Interest | | | 107.00M | 194.00M | 434.00M | 495.00M | 524.00M | |
Common Shares | | | 105.00M | 105.00M | 105.00M | 105.00M | 105.00M | |
Treasury Stock | | | -4.53B | -4.79B | -4.72B | -4.71B | -4.56B | |
Other Shareholders' Equity | | | -2.28B | -2.04B | -1.70B | -1.72B | -1.74B | |
Shares Outstanding | | | 345.11M | 340.59M | 342.00M | 341.00M | 344.00M | |
Tangible Book Value per Share | | | -8.66 | -11.49 | -11.82 | -13.08 | -15.05 | |
Total Shareholders' Equity | | | 3.77B | 3.17B | 3.94B | 3.72B | 3.11B | |
|
TOTAL LIABILITIES AND EQUITY | | | 15.63B | 15.62B | 18.50B | 18.18B | 18.00B | |
|
Statistics | |
---|
Debt/Equity | | | 1.35 | 1.64 | 1.47 | 1.72 | 2.20 | |
Current Ratio | | | 0.81 | 0.66 | 0.66 | 0.64 | 0.66 | |
Return On Assets (ROA) | | | 8.59% | 6.09% | 5.19% | 8.19% | 6.95% | |
Return On Equity (ROE) | | | 35.58% | 29.95% | 24.36% | 40.00% | 40.20% | |
Return On Invested Capital (ROIC) | | | 13.39% | 11.38% | 11.22% | 10.89% | 11.00% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 14.28% | 11.68% | 11.49% | 11.14% | 11.38% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 40.93% | 36.63% | 32.66% | 31.23% | 34.21% | |