ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 2.48B | 1.44B | 2.55B | 3.60B | 3.16B | |
Receivables | | | 15.31B | 15.31B | 14.82B | 12.54B | 11.52B | |
Inventories | | | 3.47B | 3.13B | 3.09B | 2.98B | 3.54B | |
Other Current Assets | | | 584.00M | 632.00M | 533.00M | 688.00M | 1.15B | |
Total Current Assets | | | 21.85B | 20.52B | 20.99B | 19.82B | 19.38B | |
|
Non-Current Assets | |
---|
PPE Net | | | 9.73B | 9.47B | 9.07B | 8.90B | 7.21B | |
Investments And Advances | | | 2.45B | 2.50B | 2.29B | 2.79B | N/A | |
Goodwill | | | 11.07B | 10.80B | 10.78B | 10.81B | 10.81B | |
Intangibles | | | 3.92B | 3.61B | 3.38B | 3.48B | 3.01B | |
Other Non-Current Assets | | | 6.61B | 5.55B | 6.37B | 5.08B | 10.30B | |
Total Non-Current Assets | | | 33.77B | 31.93B | 31.89B | 31.06B | 31.33B | |
|
TOTAL ASSETS | | | 55.62B | 52.46B | 52.88B | 50.87B | 50.71B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 643.00M | 168.00M | N/A | 6.00M | 500.00M | |
Accrued Expenses | | | 3.39B | 3.47B | 3.36B | 3.41B | 3.42B | |
Accounts Payable | | | 2.22B | 2.31B | 2.12B | 780.00M | 880.00M | |
Other Current Liabilities | | | 13.16B | 10.99B | 10.41B | 9.80B | 9.13B | |
Total Current Liabilities | | | 19.42B | 16.94B | 15.89B | 14.00B | 13.93B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 19.63B | 17.29B | 15.43B | 11.67B | 11.67B | |
Other Non-Current Liabilities | | | 10.24B | 11.39B | 12.30B | 14.25B | 19.07B | |
Total Non-Current Liabilities | | | 29.86B | 28.68B | 27.73B | 25.92B | 30.76B | |
|
TOTAL LIABILITIES | | | 49.28B | 45.62B | 43.61B | 39.91B | 44.70B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 14.55B | 15.40B | 16.94B | 21.60B | 21.64B | |
Additional Paid In Capital | | | 0.00 | 0.00 | 92.00M | 94.00M | 221.00M | |
Minority Interest | | | N/A | N/A | N/A | 0.00 | 23.00M | |
Common Shares | | | 234.00M | 240.00M | 254.00M | 271.00M | 279.00M | |
Other Shareholders' Equity | | | -8.45B | -8.80B | -8.02B | -11.01B | -16.12B | |
Shares Outstanding | | | 234.00M | 240.00M | 255.00M | 272.00M | 279.00M | |
Tangible Book Value per Share | | | -36.96 | -31.57 | -19.18 | -12.27 | -27.97 | |
Total Shareholders' Equity | | | 6.33B | 6.83B | 9.27B | 10.96B | 6.01B | |
|
TOTAL LIABILITIES AND EQUITY | | | 55.62B | 52.46B | 52.88B | 50.87B | 50.71B | |
|
Statistics | |
---|
Debt/Equity | | | 3.10 | 2.53 | 1.67 | 1.06 | 1.94 | |
Current Ratio | | | 1.13 | 1.21 | 1.32 | 1.42 | 1.39 | |
Return On Assets (ROA) | | | 9.59% | 13.19% | 10.84% | 12.41% | 13.47% | |
Return On Equity (ROE) | | | 84.26% | 101.24% | 61.86% | 57.62% | 113.60% | |
Return On Invested Capital (ROIC) | | | 16.66% | 20.63% | 19.29% | 21.04% | 20.19% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 17.89% | 21.50% | 20.72% | 23.32% | 22.08% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 32.20% | 37.26% | 35.17% | 40.89% | 37.50% | |