ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 1.69B | 1.76B | 3.19B | 1.72B | 2.95B | |
Marketable Securities | | | N/A | N/A | N/A | N/A | N/A | |
Receivables | | | 1.83B | 1.73B | 2.74B | 2.75B | 2.71B | |
Inventories | | | 2.38B | 2.05B | 2.82B | 2.72B | 2.45B | |
Other Current Assets | | | 851.00M | 3.31B | 839.00M | 823.00M | 755.00M | |
Total Current Assets | | | 6.75B | 8.85B | 9.60B | 8.01B | 8.87B | |
|
Non-Current Assets | |
---|
PPE Net | | | 3.09B | 3.18B | 4.96B | 5.53B | 5.81B | |
Investments And Advances | | | N/A | 109.00M | 194.00M | 247.00M | 154.00M | |
Goodwill | | | 5.39B | 5.28B | 6.51B | 6.84B | 9.84B | |
Intangibles | | | 4.95B | 5.22B | 6.08B | 6.79B | 7.79B | |
Other Non-Current Assets | | | 787.00M | 3.06B | 752.00M | 653.00M | 835.00M | |
Total Non-Current Assets | | | 14.30B | 16.93B | 18.68B | 20.28B | 24.65B | |
|
TOTAL ASSETS | | | 21.05B | 25.78B | 28.28B | 28.29B | 33.52B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 6.00M | 2.13B | 0.00 | 299.00M | 301.00M | |
Current Portion Of LT Debt. | | | 2.00M | 626.00M | 2.67B | 1.10B | 210.00M | |
Accrued Expenses | | | 1.80B | 1.52B | 2.03B | 1.80B | 2.09B | |
Accounts Payable | | | 995.00M | 968.00M | 1.24B | 1.14B | 1.25B | |
Other Current Liabilities | | | 133.00M | 1.27B | 563.00M | 401.00M | 392.00M | |
Total Current Liabilities | | | 2.94B | 6.51B | 6.50B | 4.75B | 4.24B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 9.49B | 10.37B | 11.13B | 15.23B | 17.15B | |
Deferred Taxes/Income | | | N/A | 103.00M | 447.00M | 698.00M | 962.00M | |
Other Non-Current Liabilities | | | 1.32B | 1.77B | 1.73B | 1.72B | 2.05B | |
Total Non-Current Liabilities | | | 10.79B | 12.31B | 13.37B | 17.71B | 20.21B | |
|
TOTAL LIABILITIES | | | 13.73B | 18.82B | 19.87B | 22.45B | 24.44B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 14.97B | 14.93B | 16.11B | 14.05B | 17.07B | |
Additional Paid In Capital | | | 6.33B | 6.42B | 6.39B | 6.32B | 6.20B | |
Minority Interest | | | -27.00M | 60.00M | 66.00M | 62.00M | 44.00M | |
Common Shares | | | 683.00M | 683.00M | 683.00M | 683.00M | 683.00M | |
Treasury Stock | | | -10.91B | -11.06B | -11.23B | -11.39B | -11.49B | |
Other Shareholders' Equity | | | -3.75B | -4.01B | -3.55B | -3.83B | -3.38B | |
Shares Outstanding | | | 513.50M | 510.93M | 507.63M | 504.00M | 502.00M | |
Tangible Book Value per Share | | | -5.89 | -6.92 | -8.26 | -15.48 | -17.03 | |
Total Shareholders' Equity | | | 7.32B | 6.96B | 8.40B | 5.83B | 9.08B | |
|
TOTAL LIABILITIES AND EQUITY | | | 21.05B | 25.78B | 28.28B | 28.29B | 33.52B | |
|
Statistics | |
---|
Debt/Equity | | | 1.30 | 1.79 | 1.32 | 2.66 | 1.92 | |
Current Ratio | | | 2.30 | 1.36 | 1.48 | 1.69 | 2.09 | |
Return On Assets (ROA) | | | -0.74% | -2.52% | 9.39% | -8.60% | 3.83% | |
Return On Equity (ROE) | | | -2.12% | -9.32% | 31.61% | -41.71% | 14.15% | |
Return On Invested Capital (ROIC) | | | 2.60% | 3.09% | 3.61% | 3.80% | 5.08% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 2.86% | 3.37% | 4.23% | 4.10% | 5.64% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 7.74% | 7.25% | 13.12% | 10.68% | 16.69% | |