ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 395.51M | 422.03M | 475.18M | 535.80M | 733.12M | |
Marketable Securities | | | N/A | N/A | 8.39M | 27.86M | 39.12M | |
Receivables | | | 2.89B | 3.33B | 3.26B | 2.91B | 2.54B | |
Inventories | | | 2.81B | 2.79B | 2.91B | 2.21B | 2.09B | |
Other Current Assets | | | 257.42M | 256.01M | 182.61M | 6.35B | 209.78M | |
Total Current Assets | | | 6.35B | 6.80B | 6.83B | 12.05B | 5.62B | |
|
Non-Current Assets | |
---|
PPE Net | | | 2.80B | 3.10B | 3.10B | 2.26B | 2.40B | |
Investments And Advances | | | N/A | 294.00M | 297.00M | 314.00M | 292.22M | |
Goodwill | | | 10.36B | 10.51B | 10.63B | 7.74B | 8.06B | |
Intangibles | | | 7.44B | 7.82B | 8.45B | 3.14B | 3.52B | |
Other Non-Current Assets | | | 1.30B | 758.92M | 632.56M | 450.44M | 452.51M | |
Total Non-Current Assets | | | 21.92B | 22.50B | 23.13B | 13.90B | 14.72B | |
|
TOTAL ASSETS | | | 28.27B | 29.30B | 29.96B | 25.94B | 20.34B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 2.14B | 1.79B | 1.42B | 5.00K | |
Current Portion Of LT Debt. | | | 2.37B | 1.26B | 1.98B | 302.28M | 2.82M | |
Accrued Expenses | | | 1.27B | 1.38B | 1.30B | 2.09B | 1.14B | |
Accounts Payable | | | 1.79B | 1.99B | 2.05B | 1.73B | 1.67B | |
Other Current Liabilities | | | 552.14M | 538.53M | 619.37M | 310.76M | 287.60M | |
Total Current Liabilities | | | 5.99B | 7.31B | 7.74B | 5.86B | 3.10B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 6.67B | 7.16B | 8.90B | 9.76B | 6.58B | |
Deferred Taxes/Income | | | 1.39B | 1.58B | 1.65B | 307.04M | 553.98M | |
Other Non-Current Liabilities | | | 1.09B | 1.16B | 1.34B | 1.16B | 1.69B | |
Total Non-Current Liabilities | | | 9.17B | 9.91B | 11.90B | 11.24B | 8.85B | |
|
TOTAL LIABILITIES | | | 15.15B | 17.23B | 19.64B | 17.10B | 11.94B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 20.33B | 19.10B | 17.04B | 15.66B | 14.92B | |
Additional Paid In Capital | | | 244.19M | 264.51M | 305.52M | 327.31M | 329.62M | |
Minority Interest | | | 8.51M | 8.92M | 11.39M | 11.91M | 15.36M | |
Common Shares | | | 90.52M | 90.52M | 90.52M | 90.52M | 90.52M | |
Treasury Stock | | | -6.01B | -5.95B | -5.82B | -5.69B | -5.37B | |
Other Shareholders' Equity | | | -1.54B | -1.44B | -1.29B | -1.54B | -1.57B | |
Shares Outstanding | | | 128.76M | 128.60M | 128.43M | 128.45M | 129.15M | |
Tangible Book Value per Share | | | -36.37 | -48.61 | -68.15 | -15.79 | -24.63 | |
Total Shareholders' Equity | | | 13.12B | 12.07B | 10.33B | 8.85B | 8.40B | |
|
TOTAL LIABILITIES AND EQUITY | | | 28.27B | 29.30B | 29.96B | 25.94B | 20.34B | |
|
Statistics | |
---|
Debt/Equity | | | 0.51 | 0.77 | 1.03 | 1.26 | 0.78 | |
Current Ratio | | | 1.06 | 0.93 | 0.88 | 2.06 | 1.81 | |
Return On Assets (ROA) | | | 11.17% | 9.71% | 6.95% | 5.07% | 8.58% | |
Return On Equity (ROE) | | | 24.08% | 23.56% | 20.17% | 14.87% | 20.79% | |
Return On Invested Capital (ROIC) | | | 14.21% | 12.86% | 10.82% | 10.47% | 11.00% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 14.47% | 13.09% | 11.04% | 10.75% | 11.52% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 77.49% | 57.67% | 58.33% | 22.37% | 38.77% | |