ASSETS | |
---|
Current Assets | |
---|
Cash | | | N/A | 492.00M | 486.00M | 784.00M | 816.00M | |
Cash Equivalents | | | 1.14B | 396.00M | 359.00M | 859.00M | 850.00M | |
Marketable Securities | | | 198.00M | 514.00M | 590.00M | 37.00M | 45.00M | |
Receivables | | | 967.00M | 1.04B | 988.00M | 937.00M | 780.00M | |
Inventories | | | 36.00M | 39.00M | 36.00M | 19.00M | 9.00M | |
Other Current Assets | | | 744.00M | 489.00M | 322.00M | 948.00M | 579.00M | |
Total Current Assets | | | 3.08B | 2.97B | 2.78B | 3.58B | 3.08B | |
|
Non-Current Assets | |
---|
PPE Net | | | 978.00M | 1.05B | 1.10B | 735.00M | 548.00M | |
Investments And Advances | | | 1.43B | 1.47B | 1.09B | 1.26B | 1.31B | |
Goodwill | | | 2.33B | 2.40B | 2.34B | 2.28B | 2.05B | |
Intangibles | | | 3.02B | 3.20B | 3.16B | 3.13B | 3.11B | |
Other Non-Current Assets | | | 387.00M | 403.00M | 370.00M | 346.00M | 309.00M | |
Total Non-Current Assets | | | 8.75B | 9.09B | 8.49B | 8.13B | 7.69B | |
|
TOTAL ASSETS | | | 11.83B | 12.06B | 11.27B | 11.71B | 10.77B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 292.00M | 306.00M | 295.00M | 127.00M | 310.00M | |
Current Portion Of LT Debt. | | | 272.00M | 282.00M | 547.00M | 551.00M | 381.00M | |
Accrued Expenses | | | N/A | 435.00M | 497.00M | 485.00M | 313.00M | |
Accounts Payable | | | 497.00M | 557.00M | 515.00M | 489.00M | 391.00M | |
Other Current Liabilities | | | 1.69B | 1.24B | 975.00M | 1.27B | 1.24B | |
Total Current Liabilities | | | 2.75B | 2.82B | 2.83B | 2.92B | 2.63B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 3.71B | 3.15B | 2.53B | 2.64B | 2.83B | |
Deferred Taxes/Income | | | 484.00M | 503.00M | 491.00M | 540.00M | 561.00M | |
Other Non-Current Liabilities | | | 115.00M | 115.00M | 110.00M | 159.00M | 141.00M | |
Total Non-Current Liabilities | | | 4.73B | 4.21B | 3.51B | 3.73B | 3.85B | |
|
TOTAL LIABILITIES | | | 7.48B | 7.03B | 6.34B | 6.65B | 6.49B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 233.00M | 610.00M | 633.00M | 402.00M | 85.00M | |
Additional Paid In Capital | | | 2.39B | 2.54B | 2.54B | 2.87B | 2.41B | |
Minority Interest | | | 421.00M | 437.00M | 380.00M | 397.00M | 315.00M | |
Common Shares | | | 735.00M | 731.00M | 757.00M | 789.00M | 786.00M | |
Other Shareholders' Equity | | | 992.00M | 1.15B | 1.00B | 1.00B | 999.00M | |
Shares Outstanding | | | 244.97M | 243.67M | 252.29M | 263.03M | 261.86M | |
Tangible Book Value per Share | | | -4.10 | -2.31 | -2.24 | -1.33 | -3.37 | |
Total Shareholders' Equity | | | 4.35B | 5.03B | 4.93B | 5.06B | 4.28B | |
|
TOTAL LIABILITIES AND EQUITY | | | 11.83B | 12.06B | 11.27B | 11.71B | 10.77B | |
|
Statistics | |
---|
Debt/Equity | | | 0.92 | 0.69 | 0.57 | 0.55 | 0.73 | |
Current Ratio | | | 1.12 | 1.05 | 0.98 | 1.23 | 1.17 | |
Return On Assets (ROA) | | | 4.62% | 4.77% | 5.22% | 3.13% | 0.46% | |
Return On Equity (ROE) | | | 12.57% | 11.43% | 11.92% | 7.25% | 1.14% | |
Return On Invested Capital (ROIC) | | | 7.63% | 7.00% | 7.10% | 4.30% | N/A | |
Return On Invested Capital Ex Cash (ROICexc) | | | 8.89% | 7.74% | 7.97% | 4.78% | N/A | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 26.66% | 21.98% | 27.10% | 14.67% | N/A | |