ASSETS | |
---|
Current Assets | |
---|
Cash | | | 1.36B | 2.07B | 1.99B | 2.70B | 3.21B | |
Cash Equivalents | | | 59.00M | 65.00M | N/A | 3.23B | -1.00M | |
Marketable Securities | | | 55.00M | N/A | 34.00M | 581.00M | 368.00M | |
Receivables | | | 4.37B | 3.72B | 3.49B | 4.99B | 4.24B | |
Inventories | | | 336.00M | 322.00M | 324.00M | 352.00M | 256.00M | |
Other Current Assets | | | 5.00M | 221.00M | 5.55B | 1.51B | 1.56B | |
Total Current Assets | | | 6.19B | 6.40B | 11.39B | 10.13B | 9.63B | |
|
Non-Current Assets | |
---|
PPE Net | | | 1.30B | 1.23B | 1.30B | 1.41B | 1.36B | |
Investments And Advances | | | 1.23B | 982.00M | 1.68B | 1.60B | 1.26B | |
Goodwill | | | 5.82B | 5.56B | 5.57B | 6.61B | 5.81B | |
Intangibles | | | 483.00M | 436.00M | 448.00M | 678.00M | 631.00M | |
Other Non-Current Assets | | | 323.00M | 261.00M | 271.00M | 326.00M | 196.00M | |
Total Non-Current Assets | | | 9.15B | 8.63B | 9.41B | 10.79B | 9.36B | |
|
TOTAL ASSETS | | | 15.34B | 15.02B | 20.79B | 20.92B | 18.99B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 3.00M | 3.00M | 0.00 | 8.00M | 7.00M | |
Current Portion Of LT Debt. | | | 903.00M | 872.00M | 685.00M | 219.00M | 811.00M | |
Accrued Expenses | | | 1.14B | 1.19B | 1.20B | 1.47B | 1.26B | |
Accounts Payable | | | 2.87B | 2.61B | 2.50B | 2.71B | 2.18B | |
Other Current Liabilities | | | 836.00M | 1.25B | 5.41B | 4.87B | 4.60B | |
Total Current Liabilities | | | 5.75B | 5.92B | 9.80B | 9.27B | 8.85B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 4.70B | 4.59B | 5.74B | 6.47B | 6.21B | |
Deferred Taxes/Income | | | 247.00M | 149.00M | 152.00M | 161.00M | 101.00M | |
Other Non-Current Liabilities | | | 618.00M | 563.00M | 549.00M | 596.00M | 647.00M | |
Total Non-Current Liabilities | | | 5.59B | 5.32B | 6.45B | 7.23B | 6.97B | |
|
TOTAL LIABILITIES | | | 11.34B | 11.24B | 16.25B | 16.50B | 15.82B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 3.35B | 3.34B | 4.51B | 3.99B | 3.46B | |
Additional Paid In Capital | | | 248.00M | 248.00M | 248.00M | 248.00M | 248.00M | |
Minority Interest | | | 21.00M | 16.00M | 12.00M | 10.00M | 7.00M | |
Common Shares | | | 590.00M | 590.00M | 590.00M | 590.00M | 590.00M | |
Treasury Stock | | | N/A | N/A | N/A | N/A | N/A | |
Other Shareholders' Equity | | | -192.00M | -399.00M | -811.00M | -415.00M | -1.13B | |
Shares Outstanding | | | 146.35M | 146.39M | 146.37M | 146.61M | 146.29M | |
Tangible Book Value per Share | | | -15.72 | -15.15 | -10.07 | -19.60 | -22.38 | |
Total Shareholders' Equity | | | 4.00B | 3.78B | 4.54B | 4.42B | 3.17B | |
|
TOTAL LIABILITIES AND EQUITY | | | 15.34B | 15.02B | 20.79B | 20.92B | 18.99B | |
|
Statistics | |
---|
Debt/Equity | | | 1.18 | 1.21 | 1.26 | 1.47 | 1.96 | |
Current Ratio | | | 1.08 | 1.08 | 1.16 | 1.09 | 1.09 | |
Return On Assets (ROA) | | | 4.41% | 1.12% | 3.82% | 3.32% | 0.73% | |
Return On Equity (ROE) | | | 16.90% | 4.44% | 17.48% | 15.74% | 4.39% | |
Return On Invested Capital (ROIC) | | | 8.44% | 8.82% | 6.37% | 4.98% | 4.03% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 8.54% | 8.88% | 6.39% | 7.40% | 4.18% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 25.49% | 26.42% | 14.17% | 103.51% | 12.25% | |