ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 2.42B | 5.69B | 4.58B | 4.68B | 3.53B | |
Receivables | | | 28.16B | 25.64B | 21.62B | 19.41B | 18.58B | |
Inventories | | | 25.07B | 23.00B | 21.14B | 19.69B | 18.70B | |
Other Current Assets | | | 1.16B | 1.06B | 626.00M | 513.00M | 5.41B | |
Total Current Assets | | | 56.80B | 55.40B | 47.97B | 44.29B | 46.23B | |
|
Non-Current Assets | |
---|
PPE Net | | | 4.74B | 4.28B | 4.04B | 3.81B | 3.64B | |
Investments And Advances | | | 68.00M | N/A | 240.00M | 237.00M | 346.00M | |
Goodwill | | | 11.37B | 10.02B | 10.13B | 9.95B | 9.45B | |
Intangibles | | | 4.27B | 1.46B | 2.11B | 2.28B | 2.06B | |
Other Non-Current Assets | | | 4.06B | 3.97B | 2.95B | 1.75B | 1.57B | |
Total Non-Current Assets | | | 24.51B | 19.74B | 19.47B | 18.03B | 17.07B | |
|
TOTAL ASSETS | | | 81.31B | 75.14B | 67.44B | 62.32B | 63.30B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | N/A | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 1.25B | 1.19B | 50.00M | 968.00M | 799.00M | |
Accrued Expenses | | | 5.22B | 5.08B | 5.21B | 4.49B | 4.84B | |
Accounts Payable | | | 57.86B | 55.33B | 47.10B | 42.49B | 38.09B | |
Other Current Liabilities | | | N/A | N/A | N/A | 5.00M | 4.74B | |
Total Current Liabilities | | | 64.33B | 61.60B | 52.36B | 47.96B | 48.47B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 6.53B | 4.46B | 5.58B | 4.63B | 5.08B | |
Deferred Taxes/Income | | | 987.00M | 1.03B | 917.00M | 1.39B | 1.42B | |
Other Non-Current Liabilities | | | 10.33B | 9.74B | 10.19B | 9.84B | 10.13B | |
Total Non-Current Liabilities | | | 18.95B | 15.61B | 17.06B | 16.22B | 17.10B | |
|
TOTAL LIABILITIES | | | 83.28B | 77.21B | 69.41B | 64.18B | 65.57B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 18.62B | 17.92B | 14.98B | 12.29B | 9.03B | |
Additional Paid In Capital | | | 8.45B | 8.37B | 8.05B | 7.75B | 7.28B | |
Minority Interest | | | 1.10B | 380.00M | 372.00M | 367.00M | 480.00M | |
Common Shares | | | 3.00M | 3.00M | 3.00M | 3.00M | 2.00M | |
Treasury Stock | | | -28.14B | -27.44B | -24.12B | -21.00B | -17.05B | |
Other Shareholders' Equity | | | -898.00M | -932.00M | -881.00M | -905.00M | -1.53B | |
Shares Outstanding | | | 126.00M | 125.00M | 130.00M | 136.00M | 145.00M | |
Tangible Book Value per Share | | | -139.71 | -108.48 | -109.33 | -103.54 | -95.05 | |
Total Shareholders' Equity | | | -1.97B | -2.07B | -1.97B | -1.86B | -2.27B | |
|
TOTAL LIABILITIES AND EQUITY | | | 81.31B | 75.14B | 67.44B | 62.32B | 63.30B | |
|
Statistics | |
---|
Debt/Equity | | | -3.32 | -2.15 | -2.83 | -2.49 | -2.24 | |
Current Ratio | | | 0.88 | 0.90 | 0.92 | 0.92 | 0.95 | |
Return On Assets (ROA) | | | 3.89% | 4.39% | 4.45% | 5.71% | 1.76% | |
Return On Equity (ROE) | | | N/A | N/A | N/A | N/A | N/A | |
Return On Invested Capital (ROIC) | | | 24.26% | 26.72% | 21.25% | 25.87% | 17.93% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 28.29% | 46.09% | 30.52% | 38.37% | 23.54% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | N/A | N/A | N/A | N/A | N/A | |