ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 165.10M | 199.40M | 461.00M | 81.00M | 94.00M | |
Receivables | | | 978.90M | 1.12B | 1.09B | 1.22B | 1.27B | |
Inventories | | | 1.65B | 1.57B | 1.29B | 1.37B | 2.13B | |
Other Current Assets | | | 735.20M | 437.90M | 204.00M | 814.00M | 192.00M | |
Total Current Assets | | | 3.53B | 3.33B | 3.04B | 3.48B | 3.68B | |
|
Non-Current Assets | |
---|
PPE Net | | | 6.23B | 6.54B | 6.30B | 5.81B | 5.27B | |
Investments And Advances | | | 925.20M | 2.88B | 4.61B | 4.21B | 6.70B | |
Goodwill | | | 7.90B | 7.86B | 7.79B | 7.76B | 8.09B | |
Intangibles | | | 2.76B | 2.76B | 2.73B | 2.72B | 3.20B | |
Other Non-Current Assets | | | 2.93B | 2.49B | 2.63B | 3.34B | 2.29B | |
Total Non-Current Assets | | | 20.75B | 22.53B | 24.06B | 23.84B | 25.55B | |
|
TOTAL ASSETS | | | 24.28B | 25.86B | 27.11B | 27.32B | 29.23B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 663.90M | 323.00M | 0.00 | 239.00M | 792.00M | |
Current Portion Of LT Debt. | | | 7.60M | 605.30M | 29.00M | 735.00M | 1.06B | |
Accrued Expenses | | | 881.30M | 660.20M | 579.00M | 570.00M | 675.00M | |
Accounts Payable | | | 959.10M | 899.20M | 460.00M | 558.00M | 617.00M | |
Other Current Liabilities | | | N/A | 211.10M | 201.00M | 211.00M | 16.00M | |
Total Current Liabilities | | | 2.51B | 2.70B | 1.27B | 2.31B | 3.16B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 10.28B | 9.49B | 10.41B | 11.21B | 11.76B | |
Deferred Taxes/Income | | | N/A | 1.62B | N/A | 384.00M | N/A | |
Other Non-Current Liabilities | | | 1.78B | 1.62B | 1.49B | 942.00M | 1.47B | |
Total Non-Current Liabilities | | | 12.38B | 11.43B | 12.24B | 12.88B | 13.52B | |
|
TOTAL LIABILITIES | | | 14.89B | 14.12B | 13.51B | 15.19B | 16.68B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 13.45B | 14.51B | 15.12B | 13.70B | 14.28B | |
Additional Paid In Capital | | | 1.86B | 1.81B | 1.60B | 1.51B | 1.41B | |
Minority Interest | | | 321.90M | 315.90M | 330.00M | 343.00M | 286.00M | |
Common Shares | | | 2.20M | 2.20M | 2.00M | 2.00M | 2.00M | |
Treasury Stock | | | -5.57B | -4.17B | -2.79B | -2.81B | -2.78B | |
Other Shareholders' Equity | | | -364.90M | -417.90M | -351.00M | -286.00M | -384.00M | |
Shares Outstanding | | | 184.43M | 187.65M | 193.00M | 191.00M | 190.00M | |
Tangible Book Value per Share | | | -6.90 | 5.94 | 15.92 | 8.67 | 6.65 | |
Total Shareholders' Equity | | | 9.39B | 11.73B | 13.60B | 12.13B | 12.55B | |
|
TOTAL LIABILITIES AND EQUITY | | | 24.28B | 25.86B | 27.11B | 27.32B | 29.23B | |
|
Statistics | |
---|
Debt/Equity | | | 1.17 | 0.84 | 0.77 | 0.94 | 1.00 | |
Current Ratio | | | 1.41 | 1.23 | 2.40 | 1.51 | 1.16 | |
Return On Assets (ROA) | | | 0.43% | -0.16% | 7.37% | -0.04% | 11.75% | |
Return On Equity (ROE) | | | 1.11% | -0.34% | 14.69% | -0.10% | 27.38% | |
Return On Invested Capital (ROIC) | | | 11.10% | 10.05% | 8.72% | 8.08% | 7.67% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 11.18% | 10.14% | 8.88% | 8.11% | 7.70% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 21.46% | 18.64% | 15.17% | 13.89% | 13.31% | |