ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 688.00M | 2.30B | 1.27B | 1.19B | 1.56B | |
Receivables | | | 4.46B | 4.13B | 4.25B | 4.02B | 3.78B | |
Inventories | | | 602.00M | 557.00M | 612.00M | 617.00M | 622.00M | |
Other Current Assets | | | 632.00M | 679.00M | 259.00M | 316.00M | 2.29B | |
Total Current Assets | | | 6.39B | 7.67B | 6.40B | 6.14B | 8.26B | |
|
Non-Current Assets | |
---|
PPE Net | | | 1.26B | 1.12B | 1.14B | 1.17B | 1.30B | |
Goodwill | | | 1.71B | 1.55B | 1.59B | 1.57B | 1.67B | |
Intangibles | | | 357.00M | 311.00M | 335.00M | 369.00M | 419.00M | |
Other Non-Current Assets | | | 390.00M | 362.00M | 328.00M | 287.00M | 297.00M | |
Total Non-Current Assets | | | 4.11B | 3.65B | 3.72B | 3.68B | 4.02B | |
|
TOTAL ASSETS | | | 10.49B | 11.32B | 10.12B | 9.82B | 12.28B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 528.00M | 51.00M | 0.00 | 94.00M | 0.00 | |
Current Portion Of LT Debt. | | | 147.00M | 1.30B | 32.00M | 576.00M | 24.00M | |
Accrued Expenses | | | 2.02B | 1.79B | 1.76B | 1.68B | 1.90B | |
Accounts Payable | | | 1.74B | 1.88B | 1.88B | 1.72B | 1.56B | |
Other Current Liabilities | | | 2.82B | 2.73B | 2.81B | 2.77B | 2.77B | |
Total Current Liabilities | | | 7.25B | 7.75B | 6.48B | 6.84B | 6.25B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 7.07B | 6.97B | 6.87B | 6.10B | 7.25B | |
Deferred Taxes/Income | | | 211.00M | 207.00M | 245.00M | N/A | N/A | |
Other Non-Current Liabilities | | | 1.17B | 1.11B | 1.25B | 1.54B | 1.77B | |
Total Non-Current Liabilities | | | 8.62B | 8.41B | 8.56B | 7.85B | 9.66B | |
|
TOTAL LIABILITIES | | | 15.86B | 16.16B | 15.04B | 14.69B | 15.90B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -663.00M | -978.00M | -2.00B | -2.87B | -2.26B | |
Minority Interest | | | 163.00M | 120.00M | 204.00M | 206.00M | 641.00M | |
Common Shares | | | 300.00M | 265.00M | 213.00M | 162.00M | 119.00M | |
Treasury Stock | | | -3.95B | -3.39B | -2.38B | -1.57B | -725.00M | |
Other Shareholders' Equity | | | -1.06B | -745.00M | -750.00M | -592.00M | -763.00M | |
Shares Outstanding | | | 392.40M | 397.60M | 406.60M | 415.00M | 425.00M | |
Tangible Book Value per Share | | | -18.94 | -16.87 | -16.84 | -16.40 | -13.44 | |
Total Shareholders' Equity | | | -5.37B | -4.85B | -4.92B | -4.87B | -3.63B | |
|
TOTAL LIABILITIES AND EQUITY | | | 10.49B | 11.32B | 10.12B | 9.82B | 12.28B | |
|
Statistics | |
---|
Debt/Equity | | | -1.42 | -1.45 | -1.39 | -1.27 | -2.00 | |
Current Ratio | | | 0.88 | 0.99 | 0.99 | 0.90 | 1.32 | |
Return On Assets (ROA) | | | 14.42% | 14.54% | 13.90% | 12.76% | 10.15% | |
Return On Equity (ROE) | | | N/A | N/A | N/A | N/A | N/A | |
Return On Invested Capital (ROIC) | | | 44.94% | 49.68% | 49.04% | 53.59% | 28.55% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 54.95% | 136.39% | 75.47% | 87.46% | 38.55% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 165.62% | N/A | 404.56% | N/A | 72.33% | |