ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 1.45B | 1.57B | 1.64B | 1.53B | 3.14B | |
Receivables | | | 4.08B | 3.62B | 3.87B | 3.67B | 3.03B | |
Inventories | | | 2.48B | 2.32B | 2.37B | 2.34B | 2.01B | |
Other Current Assets | | | 370.00M | 311.00M | 372.00M | 241.00M | 251.00M | |
Total Current Assets | | | 8.37B | 7.83B | 8.25B | 7.78B | 8.44B | |
|
Non-Current Assets | |
---|
PPE Net | | | 4.27B | 4.19B | 4.33B | 3.95B | 3.68B | |
Investments And Advances | | | 1.54B | 1.61B | 1.51B | 1.81B | 1.89B | |
Goodwill | | | 5.25B | 5.02B | 5.15B | 5.11B | 2.51B | |
Intangibles | | | 2.10B | 2.14B | 2.40B | 2.58B | 964.00M | |
Other Non-Current Assets | | | 2.27B | 2.55B | 2.69B | 581.00M | 478.00M | |
Total Non-Current Assets | | | 15.57B | 15.63B | 16.18B | 14.10B | 9.57B | |
|
TOTAL ASSETS | | | 23.94B | 23.46B | 24.43B | 21.88B | 18.01B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 32.00M | 509.00M | 9.00M | 31.00M | 8.00M | |
Accrued Expenses | | | 1.28B | 1.25B | 1.28B | 1.29B | 990.00M | |
Accounts Payable | | | 3.04B | 2.87B | 3.15B | 3.15B | 2.95B | |
Other Current Liabilities | | | 403.00M | 506.00M | 365.00M | 392.00M | 256.00M | |
Total Current Liabilities | | | 4.75B | 5.13B | 4.81B | 4.87B | 4.21B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 7.76B | 7.84B | 6.20B | 6.46B | 4.06B | |
Deferred Taxes/Income | | | 298.00M | 290.00M | 394.00M | 481.00M | 153.00M | |
Other Non-Current Liabilities | | | 1.16B | 1.11B | 1.18B | 984.00M | 1.03B | |
Total Non-Current Liabilities | | | 9.50B | 9.53B | 8.07B | 8.21B | 5.45B | |
|
TOTAL LIABILITIES | | | 14.25B | 14.66B | 12.88B | 13.07B | 9.66B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 6.80B | 7.00B | 8.16B | 5.61B | 5.08B | |
Additional Paid In Capital | | | 3.60B | 2.97B | 4.03B | 3.99B | 3.94B | |
Minority Interest | | | 285.00M | 289.00M | 296.00M | 285.00M | 214.00M | |
Common Shares | | | 2.00M | 2.00M | 3.00M | 3.00M | 3.00M | |
Other Shareholders' Equity | | | -719.00M | -1.17B | -645.00M | -791.00M | -672.00M | |
Shares Outstanding | | | 217.76M | 235.04M | 279.03M | 271.00M | 271.00M | |
Tangible Book Value per Share | | | 10.73 | 6.94 | 14.33 | 4.13 | 17.98 | |
Total Shareholders' Equity | | | 9.69B | 8.80B | 11.55B | 8.81B | 8.35B | |
|
TOTAL LIABILITIES AND EQUITY | | | 23.94B | 23.46B | 24.43B | 21.88B | 18.01B | |
|
Statistics | |
---|
Debt/Equity | | | 0.80 | 0.89 | 0.54 | 0.73 | 0.49 | |
Current Ratio | | | 1.76 | 1.53 | 1.72 | 1.60 | 2.01 | |
Return On Assets (ROA) | | | 4.23% | 7.62% | 11.91% | 2.43% | 2.93% | |
Return On Equity (ROE) | | | 10.45% | 20.32% | 25.19% | 6.03% | 6.31% | |
Return On Invested Capital (ROIC) | | | 9.76% | 10.06% | 8.17% | 7.14% | 7.89% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 10.55% | 11.00% | 8.91% | 7.85% | 10.22% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 18.02% | 19.23% | 15.37% | 15.59% | 15.15% | |