ASSETS | |
---|
Current Assets | |
---|
Cash | | | 1.41B | 1.94B | 1.95B | 418.00M | 698.00M | |
Cash Equivalents | | | 553.00M | 400.00M | 683.00M | 1.96B | 2.77B | |
Marketable Securities | | | 0.00 | 4.00M | 5.00M | 6.00M | 5.00M | |
Receivables | | | 1.47B | 1.42B | 1.39B | 1.31B | 1.11B | |
Inventories | | | 137.00M | 115.00M | 133.00M | 84.00M | 70.00M | |
Other Current Assets | | | 224.00M | 235.00M | 212.00M | 188.00M | 175.00M | |
Total Current Assets | | | 3.79B | 4.11B | 4.37B | 3.97B | 4.83B | |
|
Non-Current Assets | |
---|
PPE Net | | | 9.30B | 8.66B | 8.25B | 8.18B | 8.08B | |
Investments And Advances | | | 2.33B | 2.60B | 2.74B | 2.68B | 2.51B | |
Goodwill | | | 462.00M | 218.00M | 221.00M | 221.00M | 147.00M | |
Intangibles | | | 2.75B | 2.64B | 2.78B | 2.79B | 2.65B | |
Other Non-Current Assets | | | 72.00M | 53.00M | 49.00M | 36.00M | 46.00M | |
Total Non-Current Assets | | | 16.39B | 15.55B | 14.47B | 14.39B | 13.74B | |
|
TOTAL ASSETS | | | 20.18B | 19.66B | 18.84B | 18.36B | 18.57B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 1.15B | 1.16B | 1.08B | 1.02B | 1.42B | |
Accrued Expenses | | | 570.00M | 562.00M | 522.00M | 623.00M | 704.00M | |
Accounts Payable | | | 790.00M | 1.02B | 909.00M | 785.00M | 682.00M | |
Other Current Liabilities | | | 1.49B | 1.49B | 881.00M | 710.00M | 553.00M | |
Total Current Liabilities | | | 4.00B | 4.22B | 3.39B | 3.14B | 3.36B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 8.81B | 8.51B | 8.76B | 9.11B | 9.31B | |
Deferred Taxes/Income | | | 519.00M | 416.00M | 433.00M | 300.00M | 89.00M | |
Other Non-Current Liabilities | | | 1.34B | 1.21B | 1.40B | 1.64B | 1.60B | |
Total Non-Current Liabilities | | | 11.76B | 11.07B | 11.43B | 11.71B | 11.56B | |
|
TOTAL LIABILITIES | | | 15.76B | 15.30B | 14.82B | 14.85B | 14.92B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 3.81B | 3.81B | 3.41B | 2.94B | 3.16B | |
Additional Paid In Capital | | | 543.00M | 543.00M | 543.00M | 543.00M | 543.00M | |
Minority Interest | | | 1.10B | 934.00M | 830.00M | 660.00M | 561.00M | |
Common Shares | | | 297.00M | 297.00M | 297.00M | 297.00M | 297.00M | |
Treasury Stock | | | -28.00M | -30.00M | -40.00M | -1.00M | -3.00M | |
Other Shareholders' Equity | | | -191.00M | -241.00M | -178.00M | -238.00M | -325.00M | |
Shares Outstanding | | | 98.65M | 98.66M | 98.66M | 98.95M | 98.94M | |
Tangible Book Value per Share | | | 12.17 | 15.21 | 10.35 | 5.14 | 8.66 | |
Total Shareholders' Equity | | | 4.42B | 4.36B | 4.03B | 3.52B | 3.65B | |
|
TOTAL LIABILITIES AND EQUITY | | | 20.18B | 19.66B | 18.84B | 18.36B | 18.57B | |
|
Statistics | |
---|
Debt/Equity | | | 2.00 | 1.95 | 2.18 | 2.59 | 2.55 | |
Current Ratio | | | 0.95 | 0.97 | 1.29 | 1.26 | 1.44 | |
Return On Assets (ROA) | | | 1.69% | 3.21% | 2.74% | -1.35% | -6.30% | |
Return On Equity (ROE) | | | 7.75% | 14.46% | 12.82% | -7.05% | -32.01% | |
Return On Invested Capital (ROIC) | | | 5.50% | 5.24% | 4.36% | 0.19% | N/A | |
Return On Invested Capital Ex Cash (ROICexc) | | | 5.70% | 5.38% | 4.57% | 0.21% | N/A | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 7.17% | 6.64% | 5.73% | 0.28% | N/A | |