ASSETS | |
---|
Current Assets | |
---|
Cash | | | N/A | N/A | 418.00M | 386.00M | 521.00M | |
Cash Equivalents | | | 963.00M | N/A | N/A | 1.16B | 1.26B | |
Marketable Securities | | | N/A | 376.00M | 740.00M | 495.00M | 674.00M | |
Receivables | | | 2.21B | 2.01B | 2.05B | 2.14B | 2.00B | |
Inventories | | | 1.62B | 1.52B | 1.64B | 1.82B | 1.46B | |
Other Current Assets | | | 80.00M | 308.00M | 456.00M | 436.00M | 354.00M | |
Total Current Assets | | | 4.87B | 4.60B | 5.30B | 5.29B | 5.00B | |
|
Non-Current Assets | |
---|
PPE Net | | | 2.30B | 2.38B | 2.40B | 2.47B | 2.18B | |
Investments And Advances | | | 98.00M | 108.00M | 118.00M | 86.00M | 194.00M | |
Goodwill | | | N/A | 3.82B | 4.58B | 5.61B | 5.33B | |
Intangibles | | | 16.71B | 13.74B | 14.01B | 14.59B | 13.54B | |
Other Non-Current Assets | | | 498.00M | 512.00M | 557.00M | 538.00M | 552.00M | |
Total Non-Current Assets | | | 19.75B | 20.70B | 21.83B | 23.46B | 21.94B | |
|
TOTAL ASSETS | | | 24.62B | 25.30B | 27.14B | 28.74B | 26.95B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 1.56B | 740.00M | 30.00M | 1.23B | 22.00M | |
Current Portion Of LT Debt. | | | 1.33B | 683.00M | 1.65B | 491.00M | 2.46B | |
Accrued Expenses | | | N/A | 2.69B | 2.99B | 3.06B | 3.10B | |
Accounts Payable | | | 5.11B | 2.45B | 2.40B | 2.37B | 2.06B | |
Other Current Liabilities | | | 750.00M | 1.38B | 1.27B | 1.20B | 436.00M | |
Total Current Liabilities | | | 8.76B | 7.94B | 8.34B | 8.34B | 8.09B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 6.39B | 7.24B | 6.86B | 7.16B | 7.08B | |
Deferred Taxes/Income | | | 2.69B | 2.85B | 2.90B | 3.04B | 2.81B | |
Other Non-Current Liabilities | | | 436.00M | 551.00M | 572.00M | 718.00M | 1.52B | |
Total Non-Current Liabilities | | | 9.55B | 10.66B | 10.35B | 10.96B | 11.46B | |
|
TOTAL LIABILITIES | | | 18.31B | 18.60B | 18.69B | 19.30B | 19.55B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 5.98B | 6.37B | 8.12B | 9.12B | 8.26B | |
Additional Paid In Capital | | | 254.00M | 254.00M | 254.00M | 254.00M | 253.00M | |
Minority Interest | | | 36.00M | 21.00M | 21.00M | 40.00M | 54.00M | |
Common Shares | | | 74.00M | 74.00M | 74.00M | 74.00M | 74.00M | |
Other Shareholders' Equity | | | N/A | N/A | N/A | N/A | -1.19B | |
Shares Outstanding | | | 679.21M | 686.62M | 714.03M | 715.76M | 714.41M | |
Tangible Book Value per Share | | | -15.31 | -15.83 | -14.20 | -15.03 | -16.05 | |
Total Shareholders' Equity | | | 6.31B | 6.70B | 8.45B | 9.44B | 7.40B | |
|
TOTAL LIABILITIES AND EQUITY | | | 24.62B | 25.30B | 27.14B | 28.74B | 26.95B | |
|
Statistics | |
---|
Debt/Equity | | | 1.26 | 1.19 | 0.82 | 0.89 | 0.96 | |
Current Ratio | | | 0.56 | 0.58 | 0.64 | 0.63 | 0.62 | |
Return On Assets (ROA) | | | 5.05% | 5.64% | 6.05% | 8.11% | -0.12% | |
Return On Equity (ROE) | | | 19.68% | 21.29% | 19.45% | 24.67% | -0.43% | |
Return On Invested Capital (ROIC) | | | 12.84% | 13.04% | 12.00% | 10.62% | 10.14% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 13.59% | 13.32% | 12.49% | 11.50% | 11.30% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | N/A | 1532.54% | N/A | N/A | N/A | |