ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 930.00M | 943.00M | 777.00M | 516.00M | 727.00M | |
Receivables | | | 2.92B | 2.73B | 2.47B | 2.36B | 2.19B | |
Inventories | | | 364.00M | 315.00M | 310.00M | 287.00M | 274.00M | |
Other Current Assets | | | 572.00M | 439.00M | 449.00M | 479.00M | 423.00M | |
Total Current Assets | | | 4.78B | 4.43B | 4.00B | 3.64B | 3.62B | |
|
Non-Current Assets | |
---|
PPE Net | | | 1.51B | 1.55B | 1.47B | 1.39B | 1.28B | |
Investments And Advances | | | N/A | N/A | N/A | 18.00M | 25.00M | |
Goodwill | | | 6.36B | 6.08B | 6.11B | 6.70B | 6.74B | |
Intangibles | | | 515.00M | 517.00M | 667.00M | 952.00M | 1.18B | |
Other Non-Current Assets | | | 386.00M | 524.00M | 438.00M | 370.00M | 414.00M | |
Total Non-Current Assets | | | 8.77B | 8.68B | 8.69B | 9.43B | 9.64B | |
|
TOTAL ASSETS | | | 13.55B | 13.10B | 12.70B | 13.07B | 13.26B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 119.00M | 618.00M | 18.00M | 992.00M | 483.00M | |
Accrued Expenses | | | 826.00M | 1.69B | 1.52B | 1.47B | 1.66B | |
Accounts Payable | | | 1.73B | 1.01B | 1.01B | 1.10B | 724.00M | |
Other Current Liabilities | | | 274.00M | 335.00M | 442.00M | 380.00M | 364.00M | |
Total Current Liabilities | | | 2.95B | 3.65B | 2.99B | 3.95B | 3.23B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 4.99B | 4.05B | 4.66B | 3.93B | 4.59B | |
Deferred Taxes/Income | | | N/A | 2.00M | 3.00M | 40.00M | 239.00M | |
Other Non-Current Liabilities | | | 909.00M | 936.00M | 780.00M | 803.00M | 856.00M | |
Total Non-Current Liabilities | | | 5.94B | 5.04B | 5.50B | 4.83B | 5.74B | |
|
TOTAL LIABILITIES | | | 8.89B | 8.69B | 8.49B | 8.77B | 8.97B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 4.06B | 3.41B | 2.36B | 2.37B | 1.88B | |
Additional Paid In Capital | | | 650.00M | 1.11B | 1.89B | 2.00B | 2.42B | |
Minority Interest | | | 45.00M | 48.00M | 57.00M | 54.00M | 53.00M | |
Common Shares | | | 12.80K | 13.00K | 13.60K | 13.70K | 14.00K | |
Other Shareholders' Equity | | | -49.01M | -110.01M | -48.01M | -73.01M | -12.01M | |
Shares Outstanding | | | 128.30M | 131.16M | 135.77M | 137.00M | 140.00M | |
Tangible Book Value per Share | | | -17.24 | -16.69 | -18.99 | -24.45 | -25.93 | |
Total Shareholders' Equity | | | 4.66B | 4.41B | 4.20B | 4.30B | 4.29B | |
|
TOTAL LIABILITIES AND EQUITY | | | 13.55B | 13.10B | 12.70B | 13.07B | 13.26B | |
|
Statistics | |
---|
Debt/Equity | | | 1.07 | 0.92 | 1.11 | 0.91 | 1.07 | |
Current Ratio | | | 1.62 | 1.21 | 1.34 | 0.92 | 1.12 | |
Return On Assets (ROA) | | | 10.35% | 9.57% | 1.57% | 5.24% | 5.68% | |
Return On Equity (ROE) | | | 30.07% | 28.42% | 4.74% | 15.93% | 17.55% | |
Return On Invested Capital (ROIC) | | | 12.20% | 12.29% | 8.58% | 7.94% | 7.42% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 13.37% | 13.65% | 9.33% | 8.42% | 8.00% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 46.22% | 60.92% | 38.76% | 75.50% | 53.76% | |