ASSETS | |
---|
Current Assets | |
---|
Cash | | | 3.40B | 4.58B | 7.51B | 4.19B | 4.29B | |
Cash Equivalents | | | 971.00M | 463.00M | 1.27B | 687.00M | 736.00M | |
Marketable Securities | | | 414.00M | 115.00M | 120.00M | 12.00M | 25.00M | |
Receivables | | | 20.27B | 16.44B | 20.13B | 21.43B | 21.20B | |
Inventories | | | 4.85B | 4.23B | 6.00B | 7.07B | 6.72B | |
Other Current Assets | | | 956.00M | 989.00M | 1.18B | 1.10B | 964.00M | |
Total Current Assets | | | 30.86B | 26.82B | 36.21B | 34.48B | 33.94B | |
|
Non-Current Assets | |
---|
PPE Net | | | 3.28B | 3.44B | 7.39B | 7.63B | 7.74B | |
Investments And Advances | | | 408.00M | 355.00M | 1.02B | 707.00M | 592.00M | |
Goodwill | | | 3.34B | 3.23B | 1.94B | 2.55B | 2.46B | |
Intangibles | | | 1.83B | 1.93B | 2.89B | 2.97B | 3.03B | |
Other Non-Current Assets | | | 355.00M | 15.35B | 1.10B | 844.00M | 888.00M | |
Total Non-Current Assets | | | 9.22B | 24.30B | 14.35B | 14.70B | 14.71B | |
|
TOTAL ASSETS | | | 40.08B | 51.12B | 50.56B | 49.18B | 48.65B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 10.03B | 7.99B | 11.78B | 10.70B | 10.55B | |
Accrued Expenses | | | 918.00M | 1.20B | 1.60B | 1.58B | 1.53B | |
Accounts Payable | | | 3.69B | 3.53B | 6.36B | 5.63B | 5.89B | |
Other Current Liabilities | | | 851.00M | 848.00M | 3.67B | 3.50B | 3.81B | |
Total Current Liabilities | | | 15.49B | 13.57B | 23.40B | 21.42B | 21.78B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 13.62B | 13.70B | 14.84B | 14.71B | 13.99B | |
Deferred Taxes/Income | | | 155.00M | 212.00M | 203.00M | 274.00M | 251.00M | |
Other Non-Current Liabilities | | | 3.25B | 15.22B | 5.38B | 4.91B | 5.16B | |
Total Non-Current Liabilities | | | 17.03B | 29.16B | 20.51B | 19.94B | 19.43B | |
|
TOTAL LIABILITIES | | | 32.52B | 42.73B | 43.91B | 41.36B | 41.21B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 9.87B | 11.09B | 9.43B | 10.18B | 9.52B | |
Additional Paid In Capital | | | N/A | N/A | N/A | N/A | N/A | |
Minority Interest | | | 0.00 | 33.00M | 84.00M | 44.00M | 29.00M | |
Common Shares | | | 25.00M | 25.00M | 25.00M | 25.00M | 25.00M | |
Treasury Stock | | | -230.00M | -84.00M | -109.00M | -154.00M | -128.00M | |
Other Shareholders' Equity | | | -2.10B | -2.63B | -2.83B | -2.22B | -1.97B | |
Shares Outstanding | | | 1.34B | 1.36B | 1.35B | 1.35B | 1.35B | |
Tangible Book Value per Share | | | 1.78 | 2.38 | 1.34 | 1.70 | 1.44 | |
Total Shareholders' Equity | | | 7.56B | 8.39B | 6.65B | 7.82B | 7.44B | |
|
TOTAL LIABILITIES AND EQUITY | | | 40.08B | 51.12B | 50.56B | 49.18B | 48.65B | |
|
Statistics | |
---|
Debt/Equity | | | 1.80 | 1.63 | 2.23 | 1.88 | 1.88 | |
Current Ratio | | | 1.99 | 1.98 | 1.55 | 1.61 | 1.56 | |
Return On Assets (ROA) | | | 4.66% | 3.40% | -1.48% | 1.78% | 2.81% | |
Return On Equity (ROE) | | | 24.70% | 20.73% | -11.28% | 11.18% | 18.38% | |
Return On Invested Capital (ROIC) | | | 8.78% | 4.03% | 1.63% | 5.19% | 5.70% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 9.30% | 4.09% | 1.71% | 5.32% | 5.87% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 11.97% | 4.75% | 2.11% | 6.69% | 7.44% | |