ASSETS | |
---|
Current Assets | |
---|
Cash | | | N/A | 1.80B | 1.52B | 1.82B | 1.15B | |
Cash Equivalents | | | 4.25B | 2.82B | 2.14B | 1.88B | 2.27B | |
Receivables | | | 15.96B | 14.16B | 13.19B | 11.20B | 11.99B | |
Inventories | | | 341.00M | 327.00M | 277.00M | 230.00M | 411.00M | |
Other Current Assets | | | N/A | N/A | N/A | N/A | 0.00 | |
Total Current Assets | | | 20.55B | 19.11B | 17.13B | 15.13B | 15.82B | |
|
Non-Current Assets | |
---|
PPE Net | | | 2.21B | 2.36B | 2.10B | 2.27B | 2.84B | |
Investments And Advances | | | 362.00M | 310.00M | 268.00M | 216.00M | 222.00M | |
Goodwill | | | 12.42B | 12.55B | 11.76B | 10.86B | 11.63B | |
Intangibles | | | 958.00M | 1.25B | 1.38B | 1.51B | 1.98B | |
Other Non-Current Assets | | | 212.00M | 186.00M | 175.00M | 137.00M | 143.00M | |
Total Non-Current Assets | | | 16.16B | 16.79B | 15.72B | 15.03B | 16.84B | |
|
TOTAL ASSETS | | | 36.72B | 35.90B | 32.85B | 30.16B | 32.66B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | N/A | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 1.09B | 987.00M | 472.00M | 1.15B | 1.94B | |
Accrued Expenses | | | N/A | 1.42B | 1.40B | 1.18B | 1.01B | |
Accounts Payable | | | 17.08B | 15.66B | 14.48B | 12.89B | 13.41B | |
Other Current Liabilities | | | 3.67B | 2.32B | 1.87B | 1.57B | 1.58B | |
Total Current Liabilities | | | 21.83B | 20.39B | 18.23B | 16.78B | 17.95B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 4.45B | 5.19B | 5.25B | 5.50B | 6.48B | |
Deferred Taxes/Income | | | 98.00M | 219.00M | 274.00M | 247.00M | 413.00M | |
Other Non-Current Liabilities | | | 584.00M | 504.00M | 543.00M | 468.00M | 426.00M | |
Total Non-Current Liabilities | | | 5.10B | 5.87B | 6.03B | 6.20B | 7.31B | |
|
TOTAL LIABILITIES | | | 26.93B | 26.26B | 24.26B | 22.98B | 25.26B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 9.69B | 5.41B | 4.13B | 3.59B | 3.35B | |
Additional Paid In Capital | | | N/A | 4.04B | 4.58B | 4.31B | 4.14B | |
Minority Interest | | | -40.00M | -35.00M | -33.00M | -22.00M | -9.00M | |
Common Shares | | | 102.00M | 102.00M | 101.00M | 99.00M | 96.00M | |
Other Shareholders' Equity | | | N/A | 85.00M | -226.00M | -816.00M | -185.00M | |
Shares Outstanding | | | 250.57M | 251.99M | 249.60M | 245.58M | 236.96M | |
Tangible Book Value per Share | | | -14.34 | -16.50 | -18.23 | -21.11 | -26.19 | |
Total Shareholders' Equity | | | 9.79B | 9.63B | 8.59B | 7.18B | 7.40B | |
|
TOTAL LIABILITIES AND EQUITY | | | 36.72B | 35.90B | 32.85B | 30.16B | 32.66B | |
|
Statistics | |
---|
Debt/Equity | | | 0.46 | 0.54 | 0.61 | 0.77 | 0.88 | |
Current Ratio | | | 0.94 | 0.94 | 0.94 | 0.90 | 0.88 | |
Return On Assets (ROA) | | | 3.57% | 3.40% | 3.13% | 1.91% | 2.58% | |
Return On Equity (ROE) | | | 13.40% | 12.68% | 11.96% | 8.02% | 11.36% | |
Return On Invested Capital (ROIC) | | | 9.62% | 9.66% | 8.19% | 6.90% | 7.49% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 13.47% | 11.81% | 9.59% | 8.04% | 8.85% | |