ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 1.96B | 1.89B | 1.42B | 1.26B | 4.49B | |
Marketable Securities | | | N/A | N/A | N/A | N/A | 200.00M | |
Receivables | | | 2.60B | 2.67B | 2.66B | 2.48B | 2.46B | |
Other Current Assets | | | 11.04B | 10.54B | 9.35B | 12.09B | 11.34B | |
Total Current Assets | | | 15.61B | 15.11B | 13.43B | 15.84B | 18.49B | |
|
Non-Current Assets | |
---|
PPE Net | | | 1.19B | 1.15B | 1.28B | 1.30B | 1.57B | |
Investments And Advances | | | 86.00M | 0.00 | 88.00M | 90.00M | 55.00M | |
Goodwill | | | 8.94B | 8.80B | 10.20B | 10.17B | 10.18B | |
Intangibles | | | 1.23B | 1.29B | 2.02B | 2.27B | 2.56B | |
Other Non-Current Assets | | | 1.40B | 1.32B | 1.05B | 1.24B | 1.44B | |
Total Non-Current Assets | | | 12.87B | 12.58B | 15.66B | 15.93B | 16.48B | |
|
TOTAL ASSETS | | | 28.48B | 27.68B | 29.09B | 31.77B | 34.97B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 549.00M | 0.00 | 650.00M | 254.00M | 617.00M | |
Accrued Expenses | | | 844.00M | 1.65B | 1.42B | 1.39B | 1.58B | |
Accounts Payable | | | 1.01B | 1.05B | 1.07B | 975.00M | 898.00M | |
Other Current Liabilities | | | 11.47B | 9.90B | 9.49B | 12.16B | 11.63B | |
Total Current Liabilities | | | 13.87B | 12.60B | 12.63B | 14.78B | 14.72B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 4.76B | 5.31B | 4.57B | 4.48B | 3.99B | |
Deferred Taxes/Income | | | 37.00M | 45.00M | 542.00M | 748.00M | 845.00M | |
Other Non-Current Liabilities | | | 1.63B | 1.71B | 1.75B | 1.67B | 2.10B | |
Total Non-Current Liabilities | | | 6.51B | 7.14B | 6.94B | 6.97B | 6.99B | |
|
TOTAL LIABILITIES | | | 20.38B | 19.74B | 19.57B | 21.75B | 21.71B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -206.00M | 109.00M | 1.47B | 1.76B | 4.64B | |
Additional Paid In Capital | | | 11.01B | 10.99B | 10.91B | 10.88B | 10.80B | |
Minority Interest | | | 80.00M | 77.00M | 73.00M | 77.00M | 48.00M | |
Common Shares | | | 29.80K | 30.40K | 31.20K | 32.50K | 37.20K | |
Treasury Stock | | | N/A | N/A | 0.00 | -3.00M | -3.00M | |
Other Shareholders' Equity | | | -2.71B | -3.16B | -2.86B | -2.62B | -2.19B | |
Shares Outstanding | | | 97.85M | 99.81M | 102.54M | 106.74M | 122.04M | |
Tangible Book Value per Share | | | -21.15 | -21.58 | -26.24 | -22.77 | 4.28 | |
Total Shareholders' Equity | | | 8.10B | 7.94B | 9.52B | 10.02B | 13.26B | |
|
TOTAL LIABILITIES AND EQUITY | | | 28.48B | 27.68B | 29.09B | 31.77B | 34.97B | |
|
Statistics | |
---|
Debt/Equity | | | 0.59 | 0.67 | 0.48 | 0.45 | 0.30 | |
Current Ratio | | | 1.13 | 1.20 | 1.06 | 1.07 | 1.26 | |
Return On Assets (ROA) | | | 0.48% | -0.35% | 3.63% | 3.18% | 12.07% | |
Return On Equity (ROE) | | | 1.69% | -1.23% | 11.08% | 10.07% | 31.84% | |
Return On Invested Capital (ROIC) | | | 11.93% | 11.20% | 8.73% | 6.78% | 5.55% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 13.78% | 12.81% | 9.56% | 7.32% | 7.22% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 70.44% | 54.53% | 50.87% | 35.10% | 39.81% | |