ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 4.23B | 2.40B | 3.26B | 2.23B | 2.90B | |
Marketable Securities | | | 16.50M | 17.50M | 67.50M | 314.60M | 311.90M | |
Receivables | | | 2.20B | 2.03B | 1.98B | 1.88B | 1.67B | |
Inventories | | | 210.20M | 193.30M | 514.20M | 480.70M | 416.40M | |
Other Current Assets | | | 312.10M | 279.10M | 299.40M | 305.80M | 327.60M | |
Total Current Assets | | | 6.97B | 4.92B | 6.12B | 5.21B | 5.62B | |
|
Non-Current Assets | |
---|
PPE Net | | | 1.05B | 1.02B | 1.57B | 1.52B | 1.64B | |
Investments And Advances | | | 1.04B | 852.00M | 798.90M | 1.40B | 546.00M | |
Goodwill | | | 4.44B | 4.18B | 3.93B | 3.51B | 3.49B | |
Intangibles | | | 1.58B | 1.58B | 1.71B | 1.54B | 1.69B | |
Other Non-Current Assets | | | 194.20M | 2.50B | 250.00M | 1.00B | 215.30M | |
Total Non-Current Assets | | | 8.31B | 10.13B | 8.26B | 8.97B | 7.58B | |
|
TOTAL ASSETS | | | 15.28B | 15.05B | 14.38B | 14.18B | 13.21B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 679.60M | 208.90M | 1.04B | 319.50M | 781.20M | |
Accounts Payable | | | 657.60M | 657.50M | 1.07B | 1.01B | 862.00M | |
Other Current Liabilities | | | 1.73B | 1.47B | 1.45B | 1.47B | 1.38B | |
Total Current Liabilities | | | 3.06B | 2.33B | 3.57B | 2.80B | 3.02B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 6.07B | 5.91B | 5.02B | 5.62B | 5.76B | |
Deferred Taxes/Income | | | 355.80M | 351.20M | 390.70M | 346.80M | 396.70M | |
Other Non-Current Liabilities | | | 803.10M | 1.63B | 759.70M | 1.23B | 737.20M | |
Total Non-Current Liabilities | | | 8.97B | 10.04B | 8.02B | 8.78B | 8.18B | |
|
TOTAL LIABILITIES | | | 12.03B | 12.38B | 11.59B | 11.58B | 11.20B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 3.04B | 2.48B | 2.59B | 2.36B | 1.77B | |
Additional Paid In Capital | | | 23.40M | 23.40M | 22.20M | 57.50M | 55.30M | |
Minority Interest | | | 1.74B | 2.16B | 1.85B | 1.59B | 1.28B | |
Common Shares | | | 177.80M | 177.80M | 177.60M | 179.00M | 178.90M | |
Other Shareholders' Equity | | | 100.00K | N/A | -100.00K | 100.00K | N/A | |
Shares Outstanding | | | 42.49M | 43.30M | 43.42M | 43.63M | 43.82M | |
Tangible Book Value per Share | | | -65.22 | -71.17 | -65.66 | -56.05 | -72.51 | |
Total Shareholders' Equity | | | 3.24B | 2.68B | 2.79B | 2.60B | 2.00B | |
|
TOTAL LIABILITIES AND EQUITY | | | 15.28B | 15.05B | 14.38B | 14.18B | 13.21B | |
|
Statistics | |
---|
Debt/Equity | | | 1.87 | 2.21 | 1.80 | 2.16 | 2.88 | |
Current Ratio | | | 2.27 | 2.11 | 1.71 | 1.86 | 1.86 | |
Return On Assets (ROA) | | | 3.21% | 0.95% | 4.56% | 7.38% | -2.00% | |
Return On Equity (ROE) | | | 15.13% | 5.32% | 23.54% | 40.24% | -13.18% | |
Return On Invested Capital (ROIC) | | | 4.35% | 3.90% | 5.19% | 4.06% | 2.60% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 6.67% | 4.81% | 7.50% | 5.23% | 3.80% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 27.23% | 10.91% | 30.53% | 12.20% | 14.81% | |