ASSETS | |
---|
Current Assets | |
---|
Cash | | | 726.00M | 788.00M | 911.00M | 414.00M | 448.00M | |
Marketable Securities | | | N/A | N/A | 0.00 | 219.00M | 226.00M | |
Receivables | | | 5.74B | 5.55B | 5.12B | 4.66B | 3.72B | |
Inventories | | | 3.78B | 3.67B | 3.52B | 3.19B | 2.43B | |
Other Current Assets | | | 317.00M | 434.00M | 384.00M | 293.00M | 172.00M | |
Total Current Assets | | | 10.56B | 10.44B | 9.94B | 8.77B | 6.99B | |
|
Non-Current Assets | |
---|
PPE Net | | | 6.84B | 6.57B | 5.98B | 5.15B | 4.39B | |
Investments And Advances | | | 95.00M | 74.00M | 65.00M | 51.00M | 41.00M | |
Goodwill | | | N/A | 19.38B | 19.97B | 14.30B | 2.03B | |
Intangibles | | | 29.92B | 10.96B | 11.28B | 8.47B | 1.62B | |
Other Non-Current Assets | | | 448.00M | 624.00M | 884.00M | 674.00M | 743.00M | |
Total Non-Current Assets | | | 37.32B | 37.63B | 38.22B | 28.67B | 8.85B | |
|
TOTAL ASSETS | | | 47.88B | 48.07B | 48.16B | 37.45B | 15.84B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 2.16B | |
Current Portion Of LT Debt. | | | 6.94B | 5.34B | 7.34B | 1.85B | 177.00M | |
Accrued Expenses | | | 5.00M | 7.00M | 7.00M | 6.00M | 15.00M | |
Accounts Payable | | | 1.19B | 1.52B | 1.29B | 1.24B | 1.04B | |
Other Current Liabilities | | | 2.42B | 3.34B | 7.67B | 4.24B | 2.93B | |
Total Current Liabilities | | | 10.55B | 10.20B | 16.31B | 7.34B | 6.31B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 17.28B | 17.29B | 12.22B | 16.86B | 449.00M | |
Deferred Taxes/Income | | | 2.61B | 2.48B | 2.12B | 4.57B | 671.00M | |
Other Non-Current Liabilities | | | 994.00M | 155.00M | 205.00M | 396.00M | 239.00M | |
Total Non-Current Liabilities | | | 20.88B | 19.93B | 14.55B | 21.82B | 1.36B | |
|
TOTAL LIABILITIES | | | 31.43B | 30.13B | 30.86B | 29.15B | 7.67B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 16.81B | 19.22B | 18.23B | 8.57B | 8.38B | |
Common Shares | | | 228.00M | 228.00M | 228.00M | 216.00M | 216.00M | |
Other Shareholders' Equity | | | -593.00M | -1.51B | -1.16B | -495.00M | -433.00M | |
Shares Outstanding | | | 225.37M | 225.34M | 224.66M | 212.31M | 212.80M | |
Tangible Book Value per Share | | | -59.76 | -54.98 | -62.12 | -68.18 | 21.23 | |
Total Shareholders' Equity | | | 16.45B | 17.94B | 17.30B | 8.29B | 8.17B | |
|
TOTAL LIABILITIES AND EQUITY | | | 47.88B | 48.07B | 48.16B | 37.45B | 15.84B | |
|
Statistics | |
---|
Debt/Equity | | | 1.05 | 0.96 | 0.71 | 2.03 | 0.32 | |
Current Ratio | | | 1.00 | 1.02 | 0.61 | 1.20 | 1.11 | |
Return On Assets (ROA) | | | 8.51% | 10.51% | 9.93% | 12.57% | 30.46% | |
Return On Equity (ROE) | | | 24.78% | 28.16% | 27.65% | 56.75% | 59.07% | |
Return On Invested Capital (ROIC) | | | 15.96% | 15.24% | 17.02% | 18.17% | 43.06% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 15.96% | 15.24% | 17.02% | 18.31% | 43.91% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 80.37% | 76.56% | 914.12% | 76.81% | 64.44% | |