ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 296.00M | 885.00M | 695.00M | 548.00M | 563.00M | |
Receivables | | | 2.90B | 2.17B | 2.33B | 2.59B | 2.56B | |
Inventories | | | 1.73B | 1.48B | 1.56B | 2.18B | 1.79B | |
Other Current Assets | | | 327.00M | 313.00M | 295.00M | 168.00M | 305.00M | |
Total Current Assets | | | 5.25B | 4.84B | 4.88B | 5.49B | 5.22B | |
|
Non-Current Assets | |
---|
PPE Net | | | 6.89B | 6.51B | 7.82B | 7.49B | 6.92B | |
Investments And Advances | | | 238.00M | 233.00M | 212.00M | 193.00M | 184.00M | |
Goodwill | | | 4.38B | 4.17B | 4.29B | 4.24B | 4.38B | |
Intangibles | | | 1.06B | 1.08B | 1.31B | 1.42B | 1.69B | |
Other Non-Current Assets | | | 790.00M | 795.00M | 789.00M | 1.09B | 1.32B | |
Total Non-Current Assets | | | 13.36B | 12.79B | 14.42B | 14.42B | 14.49B | |
|
TOTAL ASSETS | | | 18.61B | 17.63B | 19.30B | 19.91B | 19.71B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 101.00M | 144.00M | 209.00M | 405.00M | 12.00M | |
Current Portion Of LT Debt. | | | 447.00M | 217.00M | 856.00M | 1.00B | 3.00M | |
Accrued Expenses | | | 325.00M | 382.00M | 426.00M | 327.00M | 429.00M | |
Accounts Payable | | | 3.52B | 3.42B | 8.87B | 4.38B | 4.76B | |
Other Current Liabilities | | | 863.00M | 686.00M | 941.00M | 890.00M | 750.00M | |
Total Current Liabilities | | | 5.26B | 4.85B | 6.18B | 7.01B | 5.95B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 6.48B | 5.31B | 7.50B | 7.54B | 7.72B | |
Deferred Taxes/Income | | | 560.00M | 594.00M | 421.00M | 540.00M | 665.00M | |
Other Non-Current Liabilities | | | 1.03B | 945.00M | 1.36B | 1.29B | 1.69B | |
Total Non-Current Liabilities | | | 8.14B | 6.92B | 9.35B | 9.44B | 10.13B | |
|
TOTAL LIABILITIES | | | 13.40B | 11.77B | 15.53B | 16.45B | 16.09B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 11.81B | 11.53B | 7.76B | 7.31B | 6.84B | |
Minority Interest | | | 71.00M | 68.00M | 68.00M | 66.00M | 58.00M | |
Common Shares | | | 1.41B | 1.40B | 1.31B | 1.26B | 1.22B | |
Treasury Stock | | | -7.06B | -6.06B | -4.39B | -4.43B | -3.85B | |
Other Shareholders' Equity | | | -955.00M | -1.00B | -916.00M | -679.00M | -582.00M | |
Shares Outstanding | | | 272.05M | 289.38M | 315.69M | 314.00M | 321.00M | |
Tangible Book Value per Share | | | -0.85 | 2.11 | -5.80 | -6.98 | -7.60 | |
Total Shareholders' Equity | | | 5.21B | 5.86B | 3.77B | 3.46B | 3.63B | |
|
TOTAL LIABILITIES AND EQUITY | | | 18.61B | 17.63B | 19.30B | 19.91B | 19.71B | |
|
Statistics | |
---|
Debt/Equity | | | 1.26 | 0.93 | 2.05 | 2.30 | 2.13 | |
Current Ratio | | | 1.00 | 1.00 | 0.79 | 0.78 | 0.88 | |
Return On Assets (ROA) | | | 2.99% | 22.74% | 3.66% | 3.61% | 4.45% | |
Return On Equity (ROE) | | | 10.68% | 68.37% | 18.76% | 20.77% | 24.21% | |
Return On Invested Capital (ROIC) | | | 7.52% | 6.93% | 6.65% | 7.31% | 7.87% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 7.69% | 7.44% | 7.02% | 7.62% | 8.21% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 13.11% | 13.19% | 12.60% | 13.69% | 15.18% | |