ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 68.10M | 152.40M | 133.50M | 199.40M | 461.00M | |
Receivables | | | 992.70M | 1.08B | 1.08B | 1.12B | 1.09B | |
Inventories | | | 1.44B | 2.08B | 1.90B | 1.57B | 1.29B | |
Other Current Assets | | | 1.22B | 418.30M | 388.10M | 437.90M | 204.00M | |
Total Current Assets | | | 3.72B | 3.73B | 3.50B | 3.33B | 3.04B | |
|
Non-Current Assets | |
---|
PPE Net | | | 7.96B | 8.67B | 7.31B | 6.54B | 6.30B | |
Investments And Advances | | | 226.40M | 170.60M | 756.50M | 2.88B | 4.61B | |
Goodwill | | | 5.13B | 7.98B | 7.93B | 7.86B | 7.79B | |
Intangibles | | | 2.53B | 2.73B | 2.73B | 2.76B | 2.73B | |
Other Non-Current Assets | | | 1.96B | 2.41B | 2.45B | 2.49B | 2.63B | |
Total Non-Current Assets | | | 17.94B | 21.96B | 21.17B | 22.53B | 24.06B | |
|
TOTAL ASSETS | | | 21.65B | 25.69B | 24.66B | 25.86B | 27.11B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 806.70M | 241.40M | 1.17B | 323.00M | 0.00 | |
Current Portion Of LT Debt. | | | 1.40B | 956.80M | 9.50M | 605.30M | 29.00M | |
Accrued Expenses | | | 665.20M | 624.20M | 653.50M | 660.20M | 579.00M | |
Accounts Payable | | | 939.80M | 1.11B | 941.50M | 899.20M | 460.00M | |
Other Current Liabilities | | | 221.50M | 212.20M | 198.50M | 211.10M | 201.00M | |
Total Current Liabilities | | | 4.04B | 3.14B | 2.97B | 2.70B | 1.27B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 9.29B | 10.68B | 11.29B | 9.49B | 10.41B | |
Deferred Taxes/Income | | | N/A | N/A | N/A | N/A | N/A | |
Other Non-Current Liabilities | | | 1.19B | 1.80B | 1.67B | 1.62B | 1.49B | |
Total Non-Current Liabilities | | | 10.74B | 12.81B | 13.28B | 11.43B | 12.24B | |
|
TOTAL LIABILITIES | | | 14.77B | 15.95B | 16.25B | 14.12B | 13.51B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 12.60B | 13.42B | 12.34B | 14.51B | 15.12B | |
Additional Paid In Capital | | | 2.14B | 2.05B | 1.90B | 1.81B | 1.60B | |
Minority Interest | | | 252.80M | 321.50M | 320.30M | 315.90M | 330.00M | |
Common Shares | | | 2.10M | 2.10M | 2.10M | 2.20M | 2.00M | |
Treasury Stock | | | -7.21B | -6.10B | -5.86B | -4.17B | -2.79B | |
Other Shareholders' Equity | | | -662.40M | 366.50M | 18.20M | -417.90M | -351.00M | |
Shares Outstanding | | | 178.19M | 182.89M | 183.20M | 187.65M | 193.00M | |
Tangible Book Value per Share | | | -4.36 | -5.30 | -12.23 | 5.94 | 15.92 | |
Total Shareholders' Equity | | | 6.88B | 9.74B | 8.41B | 11.73B | 13.60B | |
|
TOTAL LIABILITIES AND EQUITY | | | 21.65B | 25.69B | 24.66B | 25.86B | 27.11B | |
|
Statistics | |
---|
Debt/Equity | | | 1.47 | 1.12 | 1.48 | 0.84 | 0.77 | |
Current Ratio | | | 0.92 | 1.19 | 1.18 | 1.23 | 2.40 | |
Return On Assets (ROA) | | | -0.38% | 6.72% | -0.29% | -0.16% | 7.37% | |
Return On Equity (ROE) | | | -1.18% | 17.73% | -0.84% | -0.34% | 14.69% | |
Return On Invested Capital (ROIC) | | | 15.10% | 11.35% | 10.25% | 10.11% | 8.77% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 15.16% | 11.43% | 10.31% | 10.20% | 8.93% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 26.01% | 21.69% | 19.42% | 18.75% | 15.25% | |