ASSETS | |
---|
Current Assets | |
---|
Cash | | | N/A | 227.00M | 288.00M | 239.00M | 195.00M | |
Cash Equivalents | | | 195.00M | 489.00M | 11.00M | 10.00M | 310.00M | |
Marketable Securities | | | 39.00M | N/A | 10.00M | 0.00 | 118.00M | |
Receivables | | | 1.29B | 1.09B | 1.14B | 1.20B | 1.13B | |
Inventories | | | 162.00M | 159.00M | 187.00M | 132.00M | 106.00M | |
Other Current Assets | | | 422.00M | 254.00M | 228.00M | 108.00M | 113.00M | |
Total Current Assets | | | 2.11B | 2.22B | 1.85B | 1.69B | 1.66B | |
|
Non-Current Assets | |
---|
PPE Net | | | 4.26B | 4.14B | 3.81B | 3.58B | 3.45B | |
Investments And Advances | | | 86.00M | 114.00M | 60.00M | 55.00M | 21.00M | |
Goodwill | | | 3.01B | 2.59B | 2.60B | 2.59B | 2.46B | |
Intangibles | | | 2.15B | 1.70B | 1.78B | 1.11B | 1.05B | |
Other Non-Current Assets | | | 346.00M | 263.00M | 327.00M | 91.00M | 17.00M | |
Total Non-Current Assets | | | 9.96B | 8.93B | 8.69B | 7.55B | 7.12B | |
|
TOTAL ASSETS | | | 12.07B | 11.15B | 10.54B | 9.23B | 8.78B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 22.00M | 1.00M | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 459.00M | 698.00M | 661.00M | 321.00M | 231.00M | |
Accrued Expenses | | | 40.00M | 503.00M | 532.00M | 447.00M | 458.00M | |
Accounts Payable | | | 1.38B | 1.47B | 1.62B | 1.51B | 1.21B | |
Other Current Liabilities | | | 866.00M | 387.00M | 189.00M | 192.00M | 212.00M | |
Total Current Liabilities | | | 2.77B | 3.06B | 3.00B | 2.48B | 2.11B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 4.23B | 3.52B | 2.88B | 2.94B | 2.72B | |
Deferred Taxes/Income | | | 323.00M | 197.00M | 181.00M | 136.00M | 115.00M | |
Other Non-Current Liabilities | | | 1.17B | 1.08B | 1.18B | 703.00M | 801.00M | |
Total Non-Current Liabilities | | | 5.86B | 4.79B | 4.23B | 3.78B | 3.76B | |
|
TOTAL LIABILITIES | | | 8.63B | 7.85B | 7.23B | 6.25B | 5.88B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 2.67B | 2.53B | 2.56B | 2.50B | 2.54B | |
Minority Interest | | | 137.00M | 0.00 | 1.00M | 0.00 | 123.00M | |
Common Shares | | | 1.00B | 1.00B | 1.00B | 1.00B | 1.00B | |
Treasury Stock | | | -419.00M | -419.00M | -425.00M | -422.00M | -423.00M | |
Other Shareholders' Equity | | | 154.00M | 145.00M | 163.00M | -1.00M | -211.00M | |
Shares Outstanding | | | 322.35M | 322.62M | 322.74M | 322.74M | 322.69M | |
Tangible Book Value per Share | | | -5.32 | -3.08 | -3.31 | -2.24 | -1.89 | |
Total Shareholders' Equity | | | 3.44B | 3.30B | 3.31B | 2.98B | 2.90B | |
|
TOTAL LIABILITIES AND EQUITY | | | 12.07B | 11.15B | 10.54B | 9.23B | 8.78B | |
|
Statistics | |
---|
Debt/Equity | | | 1.23 | 1.07 | 0.87 | 0.99 | 0.94 | |
Current Ratio | | | 0.76 | 0.73 | 0.62 | 0.68 | 0.79 | |
Return On Assets (ROA) | | | 2.97% | 3.20% | 4.27% | 4.80% | 6.42% | |
Return On Equity (ROE) | | | 10.43% | 10.82% | 13.61% | 14.88% | 19.43% | |
Return On Invested Capital (ROIC) | | | 5.26% | 5.71% | 6.61% | 7.40% | 9.34% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 5.40% | 6.07% | 6.63% | 7.41% | 9.98% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 12.48% | 13.95% | 15.86% | 16.41% | 22.85% | |