ASSETS | |
---|
Current Assets | |
---|
Cash | | | N/A | N/A | N/A | N/A | N/A | |
Cash Equivalents | | | 2.39B | N/A | N/A | 574.00M | 931.00M | |
Marketable Securities | | | 1.56B | N/A | N/A | N/A | N/A | |
Receivables | | | 3.94B | 3.50B | 6.03B | 9.12B | 9.31B | |
Inventories | | | 2.64B | 2.57B | 2.52B | 4.83B | 4.22B | |
Other Current Assets | | | 1.39B | 3.09B | 3.90B | 3.75B | 3.00B | |
Total Current Assets | | | 11.91B | 11.45B | 12.52B | 18.28B | 17.46B | |
|
Non-Current Assets | |
---|
PPE Net | | | 9.77B | 9.89B | 10.78B | 18.84B | 18.58B | |
Investments And Advances | | | 3.60B | 4.30B | 3.50B | 0.00 | N/A | |
Goodwill | | | 14.90B | 15.09B | 15.09B | 31.49B | 28.94B | |
Intangibles | | | 2.34B | 2.42B | 2.53B | 4.34B | 3.83B | |
Other Non-Current Assets | | | 676.00M | N/A | 502.00M | 3.45B | 3.14B | |
Total Non-Current Assets | | | 31.30B | 32.10B | 32.76B | 58.12B | 54.50B | |
|
TOTAL ASSETS | | | 43.21B | 43.55B | 45.28B | 76.40B | 71.96B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 701.00M | N/A | 569.00M | 867.00M | 2.84B | |
Current Portion Of LT Debt. | | | 1.51B | N/A | 2.01B | 2.17B | 1.93B | |
Accrued Expenses | | | 23.00M | N/A | 388.00M | 1.49B | 1.15B | |
Accounts Payable | | | 1.26B | 1.36B | 1.49B | 2.16B | 2.04B | |
Other Current Liabilities | | | 4.84B | 4.73B | 4.87B | 6.97B | 7.10B | |
Total Current Liabilities | | | 8.33B | 6.09B | 9.33B | 13.66B | 15.06B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 11.39B | 13.28B | 13.25B | 24.73B | 22.38B | |
Deferred Taxes/Income | | | 664.00M | 627.00M | 531.00M | 1.65B | 1.51B | |
Other Non-Current Liabilities | | | 2.75B | 3.27B | 2.52B | 4.14B | 3.71B | |
Total Non-Current Liabilities | | | 15.47B | 17.92B | 16.95B | 42.33B | 37.90B | |
|
TOTAL LIABILITIES | | | 23.80B | 24.01B | 26.29B | 55.98B | 52.96B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 18.60B | N/A | 18.42B | 19.45B | 18.89B | |
Minority Interest | | | 663.00M | 748.00M | 652.00M | 11.80B | 10.29B | |
Common Shares | | | 563.00M | N/A | 563.00M | 563.00M | 558.00M | |
Other Shareholders' Equity | | | 280.00M | 19.54B | 92.00M | 448.00M | -446.00M | |
Shares Outstanding | | | 563.24M | 563.00M | 563.00M | 563.24M | 558.50M | |
Tangible Book Value per Share | | | 3.83 | 3.61 | 2.45 | -27.36 | -24.67 | |
Total Shareholders' Equity | | | 19.41B | 19.54B | 19.00B | 20.41B | 19.00B | |
|
TOTAL LIABILITIES AND EQUITY | | | 43.21B | 43.55B | 45.28B | 76.40B | 71.96B | |
|
Statistics | |
---|
Debt/Equity | | | 0.62 | 0.68 | 0.73 | 1.25 | 1.33 | |
Current Ratio | | | 1.43 | 1.88 | 1.34 | 1.34 | 1.16 | |
Return On Assets (ROA) | | | 0.98% | 1.08% | -1.31% | 1.80% | 2.53% | |
Return On Equity (ROE) | | | 2.17% | 2.41% | -3.13% | 6.72% | 9.57% | |
Return On Invested Capital (ROIC) | | | 2.69% | 2.37% | 1.69% | 1.44% | 3.49% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 3.02% | 2.37% | 1.69% | 1.45% | 3.54% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 6.65% | 4.45% | 3.26% | 3.37% | 8.00% | |