ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 61.00M | 59.00M | 269.00M | 211.00M | 148.00M | |
Receivables | | | 2.40B | 2.17B | 2.04B | 1.88B | 1.64B | |
Inventories | | | 1.57B | 1.63B | 1.60B | 1.62B | 1.69B | |
Other Current Assets | | | 117.00M | 122.00M | 117.00M | 116.00M | 119.00M | |
Total Current Assets | | | 4.16B | 3.97B | 4.03B | 3.82B | 3.59B | |
|
Non-Current Assets | |
---|
PPE Net | | | 2.56B | 2.67B | 2.57B | 2.44B | 2.31B | |
Goodwill | | | 5.77B | 5.77B | 5.70B | 5.63B | 5.63B | |
Intangibles | | | 814.00M | 836.00M | 803.00M | 785.00M | 830.00M | |
Other Non-Current Assets | | | 430.00M | 141.00M | 47.00M | 76.00M | 138.00M | |
Total Non-Current Assets | | | 9.63B | 9.46B | 9.16B | 8.95B | 8.93B | |
|
TOTAL ASSETS | | | 13.79B | 13.44B | 13.19B | 12.77B | 12.52B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 181.00M | 216.00M | 220.00M | 175.00M | 183.00M | |
Current Portion Of LT Debt. | | | 118.00M | 109.00M | 110.00M | 116.00M | 95.00M | |
Accrued Expenses | | | 731.00M | 438.00M | 419.00M | 364.00M | 384.00M | |
Accounts Payable | | | 2.53B | 2.23B | 2.05B | 1.85B | 1.66B | |
Other Current Liabilities | | | 0.00 | 302.00M | 312.00M | 286.00M | 226.00M | |
Total Current Liabilities | | | 3.56B | 3.30B | 3.11B | 2.80B | 2.55B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 4.71B | 4.82B | 4.56B | 4.74B | 4.92B | |
Deferred Taxes/Income | | | 354.00M | 335.00M | 293.00M | 298.00M | 307.00M | |
Other Non-Current Liabilities | | | 538.00M | 458.00M | 469.00M | 446.00M | 479.00M | |
Total Non-Current Liabilities | | | 5.61B | 5.61B | 5.33B | 5.48B | 5.70B | |
|
TOTAL LIABILITIES | | | 9.16B | 8.91B | 8.44B | 8.28B | 8.25B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 2.34B | 2.00B | 1.51B | 1.01B | 782.00M | |
Additional Paid In Capital | | | 3.78B | 3.75B | 3.66B | 3.04B | 2.97B | |
Common Shares | | | 3.00M | 3.00M | 3.00M | 536.00M | 536.00M | |
Treasury Stock | | | -1.54B | -1.27B | -311.00M | -14.00M | N/A | |
Other Shareholders' Equity | | | 43.00M | 43.00M | -115.00M | -73.00M | -19.00M | |
Shares Outstanding | | | 228.50M | 230.50M | 245.20M | 225.00M | 223.00M | |
Tangible Book Value per Share | | | -8.56 | -9.00 | -7.14 | -10.88 | -12.20 | |
Total Shareholders' Equity | | | 4.63B | 4.53B | 4.75B | 4.50B | 4.27B | |
|
TOTAL LIABILITIES AND EQUITY | | | 13.79B | 13.44B | 13.19B | 12.77B | 12.52B | |
|
Statistics | |
---|
Debt/Equity | | | 1.06 | 1.11 | 1.01 | 1.09 | 1.19 | |
Current Ratio | | | 1.17 | 1.21 | 1.30 | 1.37 | 1.41 | |
Return On Assets (ROA) | | | 4.01% | 3.68% | 3.78% | 1.79% | 0.97% | |
Return On Equity (ROE) | | | 11.95% | 10.91% | 10.51% | 5.07% | 2.83% | |
Return On Invested Capital (ROIC) | | | 8.68% | 8.25% | 7.61% | 4.69% | 3.41% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 8.74% | 8.30% | 7.81% | 4.79% | 3.46% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 23.99% | 23.12% | 22.21% | 13.48% | 9.74% | |