ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 501.49M | 672.48M | 1.96B | 329.00M | 533.00M | |
Marketable Securities | | | N/A | 42.34M | 110.71M | 78.00M | N/A | |
Receivables | | | 2.36B | 2.10B | 2.37B | 2.16B | 1.77B | |
Inventories | | | 394.21M | 387.60M | 578.43M | 552.00M | 413.00M | |
Other Current Assets | | | 275.36M | 203.38M | 193.85M | 173.00M | 181.00M | |
Total Current Assets | | | 3.53B | 3.41B | 5.22B | 3.29B | 2.90B | |
|
Non-Current Assets | |
---|
PPE Net | | | 2.41B | 2.21B | 2.72B | 2.62B | 2.63B | |
Investments And Advances | | | N/A | 121.33M | 184.96M | 405.00M | 405.00M | |
Goodwill | | | 4.85B | 4.68B | 5.58B | 5.51B | 5.49B | |
Intangibles | | | 1.90B | 1.80B | 2.04B | 2.11B | 2.03B | |
Other Non-Current Assets | | | 593.61M | 417.05M | 1.10B | 1.11B | 898.00M | |
Total Non-Current Assets | | | 9.76B | 9.27B | 11.65B | 11.79B | 11.48B | |
|
TOTAL ASSETS | | | 13.28B | 12.67B | 16.87B | 15.08B | 14.38B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 41.11M | 964.29M | 1.60B | 65.00M | 59.00M | |
Accrued Expenses | | | 1.56B | 1.49B | 1.67B | 1.55B | 1.54B | |
Accounts Payable | | | 1.14B | 1.39B | 1.41B | 1.32B | 919.00M | |
Other Current Liabilities | | | N/A | 370.80M | 360.94M | 347.00M | 341.00M | |
Total Current Liabilities | | | 2.74B | 4.21B | 5.03B | 3.29B | 2.86B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 6.25B | 4.31B | 6.67B | 7.35B | 7.39B | |
Deferred Taxes/Income | | | 371.84M | 375.38M | 610.47M | 501.00M | 383.00M | |
Other Non-Current Liabilities | | | 821.78M | 731.14M | 843.29M | 911.00M | 1.01B | |
Total Non-Current Liabilities | | | 7.46B | 5.42B | 8.13B | 8.77B | 8.80B | |
|
TOTAL LIABILITIES | | | 10.20B | 9.64B | 13.16B | 12.05B | 11.65B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 393.74M | 239.71M | 964.16M | 407.00M | 328.00M | |
Additional Paid In Capital | | | 4.01B | 3.93B | 3.83B | 3.68B | 3.53B | |
Minority Interest | | | 14.10M | 7.49M | 8.22M | 9.00M | 9.00M | |
Common Shares | | | 3.08M | 3.04M | 3.01M | 3.00M | 3.00M | |
Treasury Stock | | | -1.18B | -1.00B | -981.83M | -951.00M | -933.00M | |
Other Shareholders' Equity | | | -151.72M | -132.46M | -98.24M | -112.00M | -208.00M | |
Shares Outstanding | | | 262.64M | 263.94M | 261.45M | 259.00M | 256.00M | |
Tangible Book Value per Share | | | -13.97 | -13.04 | -14.95 | -17.76 | -18.72 | |
Total Shareholders' Equity | | | 3.08B | 3.04B | 3.71B | 3.03B | 2.72B | |
|
TOTAL LIABILITIES AND EQUITY | | | 13.28B | 12.67B | 16.87B | 15.08B | 14.38B | |
|
Statistics | |
---|
Debt/Equity | | | 2.03 | 1.42 | 1.80 | 2.42 | 2.72 | |
Current Ratio | | | 1.29 | 0.81 | 1.04 | 1.00 | 1.01 | |
Return On Assets (ROA) | | | 2.72% | 2.07% | 4.00% | 1.29% | -0.63% | |
Return On Equity (ROE) | | | 11.73% | 8.64% | 18.16% | 6.40% | -3.34% | |
Return On Invested Capital (ROIC) | | | 5.68% | 6.62% | 4.25% | 3.91% | 1.22% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 5.96% | 7.23% | 5.16% | 4.05% | 1.28% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 18.20% | 44.35% | 23.49% | 12.28% | 4.05% | |