| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 8.14B | 3.63B | 7.37B | 8.61B | 9.48B | |
| Marketable Securities | | | N/A | N/A | N/A | N/A | N/A | |
| Receivables | | | 20.98B | 15.60B | 13.99B | 17.76B | 18.00B | |
| Inventories | | | 7.21B | 6.72B | 3.62B | 4.78B | 5.90B | |
| Other Current Assets | | | 9.18B | 10.28B | 11.01B | 11.21B | 11.66B | |
| Total Current Assets | | | 45.51B | 36.23B | 35.98B | 42.35B | 45.03B | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 6.46B | 7.00B | 7.14B | 6.93B | 6.29B | |
| Investments And Advances | | | 1.60B | 1.50B | 1.32B | 1.52B | 1.84B | |
| Goodwill | | | 19.34B | 19.12B | 19.70B | 19.68B | 19.77B | |
| Intangibles | | | 4.75B | 4.99B | 5.70B | 6.47B | 7.46B | |
| Other Non-Current Assets | | | 5.46B | 4.99B | 6.41B | 7.03B | 6.82B | |
| Total Non-Current Assets | | | 43.66B | 43.52B | 46.14B | 47.26B | 47.70B | |
| |
| TOTAL ASSETS | | | 89.18B | 79.75B | 82.13B | 89.61B | 92.73B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | N/A | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 7.15B | 5.20B | 6.98B | 6.57B | 5.82B | |
| Accrued Expenses | | | 6.49B | 6.60B | 6.83B | 8.87B | 7.58B | |
| Accounts Payable | | | 27.46B | 20.83B | 19.23B | 18.60B | 27.14B | |
| Other Current Liabilities | | | 13.76B | 13.89B | 15.32B | 17.61B | 15.68B | |
| Total Current Liabilities | | | 54.86B | 46.53B | 48.35B | 51.65B | 56.22B | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 21.54B | 19.36B | 19.01B | 23.02B | 21.13B | |
| Deferred Taxes/Income | | | N/A | 1.19B | 1.49B | N/A | N/A | |
| Other Non-Current Liabilities | | | 15.54B | 14.05B | 15.40B | 17.97B | 16.96B | |
| Total Non-Current Liabilities | | | 37.08B | 34.70B | 36.00B | 41.08B | 38.20B | |
| |
| TOTAL LIABILITIES | | | 91.94B | 81.23B | 84.35B | 92.73B | 94.42B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 231.00M | -1.16B | -4.45B | -6.73B | -8.19B | |
| Additional Paid In Capital | | | N/A | 9.11B | 8.92B | 8.42B | 7.89B | |
| Minority Interest | | | 0.00 | 95.00M | 95.00M | 97.00M | 105.00M | |
| Common Shares | | | 9.13B | 8.34M | 8.21M | 7.16M | 7.57M | |
| Treasury Stock | | | -11.42B | -8.50B | -5.90B | -3.81B | -964.00M | |
| Other Shareholders' Equity | | | -710.00M | -939.00M | -800.00M | -1.00B | -431.00M | |
| Shares Outstanding | | | 678.85M | 696.00M | 705.00M | 716.00M | 757.00M | |
| Tangible Book Value per Share | | | -39.55 | -36.77 | -39.19 | -40.87 | -38.20 | |
| Total Shareholders' Equity | | | -2.77B | -1.48B | -2.23B | -3.12B | -1.69B | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 89.18B | 79.75B | 82.13B | 89.61B | 92.73B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | -7.79 | -13.07 | -8.54 | -7.37 | -12.54 | |
| Current Ratio | | | 0.83 | 0.78 | 0.74 | 0.82 | 0.80 | |
| Return On Assets (ROA) | | | 5.51% | 5.76% | 4.13% | 2.73% | 6.00% | |
| Return On Equity (ROE) | | | N/A | N/A | N/A | N/A | N/A | |
| Return On Invested Capital (ROIC) | | | 18.21% | 17.66% | 15.31% | 14.12% | 11.30% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 23.87% | 19.83% | 19.58% | 18.26% | 15.25% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 299.64% | 107.08% | 514.56% | 167.16% | N/A | |