ASSETS | |
---|
Current Assets | |
---|
Cash | | | 1.88B | 2.08B | 1.58B | 1.63B | 2.68B | |
Cash Equivalents | | | 5.00B | 588.00M | 693.00M | 438.00M | 2.27B | |
Marketable Securities | | | 131.00M | 2.15B | 1.80B | 603.00M | 2.07B | |
Receivables | | | 11.18B | 10.24B | 9.29B | 8.61B | 7.46B | |
Inventories | | | 5.41B | 4.52B | 4.35B | 3.97B | 2.88B | |
Other Current Assets | | | 385.00M | 320.00M | 303.00M | 173.00M | 157.00M | |
Total Current Assets | | | 23.99B | 19.89B | 18.00B | 15.42B | 17.52B | |
|
Non-Current Assets | |
---|
PPE Net | | | 4.88B | 4.21B | 3.94B | 3.83B | 3.62B | |
Investments And Advances | | | 2.71B | 2.45B | 2.37B | 2.27B | 1.37B | |
Goodwill | | | 26.28B | 24.66B | 25.14B | 24.72B | 19.96B | |
Intangibles | | | 6.28B | 5.84B | 6.37B | 6.49B | 5.03B | |
Other Non-Current Assets | | | 1.79B | 1.84B | 2.56B | 1.82B | 1.98B | |
Total Non-Current Assets | | | 41.95B | 39.01B | 40.37B | 39.12B | 31.97B | |
|
TOTAL ASSETS | | | 65.94B | 58.90B | 58.37B | 54.55B | 49.48B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 202.00M | 1.19B | 1.75B | 1.43B | 1.61B | |
Current Portion Of LT Debt. | | | 3.82B | 1.04B | 1.34B | 731.00M | 609.00M | |
Accrued Expenses | | | 4.15B | 4.12B | 3.83B | 3.73B | 3.46B | |
Accounts Payable | | | 8.89B | 7.60B | 6.25B | 5.71B | 4.66B | |
Other Current Liabilities | | | 2.50B | 2.52B | 7.48B | 2.62B | 2.56B | |
Total Current Liabilities | | | 19.57B | 16.47B | 20.65B | 14.22B | 12.89B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 10.91B | 11.59B | 7.33B | 8.69B | 9.27B | |
Deferred Taxes/Income | | | 810.00M | 703.00M | 885.00M | 997.00M | 917.00M | |
Other Non-Current Liabilities | | | 3.37B | 2.97B | 3.41B | 2.53B | 2.67B | |
Total Non-Current Liabilities | | | 15.88B | 15.97B | 12.28B | 15.88B | 15.96B | |
|
TOTAL LIABILITIES | | | 35.45B | 32.44B | 32.93B | 30.11B | 28.86B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 23.68B | 21.53B | 19.81B | 19.69B | 20.95B | |
Additional Paid In Capital | | | 3.35B | 2.94B | 2.66B | 2.46B | 2.25B | |
Minority Interest | | | 791.00M | 706.00M | 655.00M | 3.67B | 3.10B | |
Common Shares | | | 2.30B | 2.29B | 2.28B | 2.28B | 2.27B | |
Treasury Stock | | | N/A | N/A | N/A | N/A | -3.30B | |
Other Shareholders' Equity | | | 1.16B | -294.00M | 683.00M | 14.00M | -1.54B | |
Shares Outstanding | | | 560.97M | 558.32M | 559.12M | 556.58M | 554.33M | |
Tangible Book Value per Share | | | -3.69 | -7.23 | -10.86 | -12.16 | -7.88 | |
Total Shareholders' Equity | | | 30.49B | 26.46B | 25.44B | 24.44B | 20.62B | |
|
TOTAL LIABILITIES AND EQUITY | | | 65.94B | 58.90B | 58.37B | 54.55B | 49.48B | |
|
Statistics | |
---|
Debt/Equity | | | 0.36 | 0.48 | 0.36 | 0.41 | 0.53 | |
Current Ratio | | | 1.23 | 1.21 | 0.87 | 1.08 | 1.36 | |
Return On Assets (ROA) | | | 6.47% | 6.80% | 5.96% | 5.87% | 4.30% | |
Return On Equity (ROE) | | | 14.00% | 15.13% | 13.67% | 13.11% | 10.31% | |
Return On Invested Capital (ROIC) | | | 10.73% | 10.46% | 10.72% | 8.35% | 7.36% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 12.06% | 11.16% | 11.44% | 8.56% | 8.31% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 56.31% | 43.96% | 77.31% | 36.68% | 31.72% | |