ASSETS | |
---|
Current Assets | |
---|
Cash | | | N/A | 1.37B | 866.00M | N/A | 2.84B | |
Cash Equivalents | | | 3.30B | 5.35B | 2.83B | 19.22B | 6.90B | |
Receivables | | | 9.64B | 16.47B | 18.15B | 19.06B | 23.75B | |
Inventories | | | 2.27B | 2.18B | 3.12B | 3.33B | 3.59B | |
Other Current Assets | | | 15.96B | 11.09B | 8.13B | 129.16B | 14.93B | |
Total Current Assets | | | 31.17B | 36.46B | 33.11B | 170.77B | 52.01B | |
|
Non-Current Assets | |
---|
PPE Net | | | 149.78B | 149.39B | 149.26B | 143.47B | 152.03B | |
Investments And Advances | | | 295.00M | 1.25B | 3.53B | 6.17B | 1.78B | |
Goodwill | | | 63.43B | 67.85B | 67.89B | 92.74B | 135.26B | |
Intangibles | | | 132.29B | 132.50B | 129.45B | 119.22B | 146.32B | |
Other Non-Current Assets | | | 17.83B | 19.60B | 19.61B | 19.25B | 38.37B | |
Total Non-Current Assets | | | 363.63B | 370.60B | 369.75B | 380.85B | 473.75B | |
|
TOTAL ASSETS | | | 394.80B | 407.06B | 402.85B | 551.62B | 525.76B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | N/A | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 5.09B | 9.48B | 7.60B | 25.86B | 3.47B | |
Accrued Expenses | | | N/A | 3.52B | 3.55B | 3.39B | 17.04B | |
Accounts Payable | | | 35.66B | 32.33B | 39.10B | 35.70B | 31.84B | |
Other Current Liabilities | | | 6.13B | 5.80B | 5.93B | 41.27B | 11.10B | |
Total Current Liabilities | | | 46.87B | 51.13B | 56.17B | 106.23B | 63.44B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 118.44B | 127.85B | 128.42B | 151.01B | 153.78B | |
Deferred Taxes/Income | | | 58.94B | 58.67B | 57.03B | 53.77B | 60.47B | |
Other Non-Current Liabilities | | | 50.32B | 50.00B | 54.77B | 56.76B | 68.84B | |
Total Non-Current Liabilities | | | 243.55B | 252.64B | 249.18B | 279.06B | 300.65B | |
|
TOTAL LIABILITIES | | | 290.42B | 303.76B | 305.35B | 385.29B | 364.09B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 1.87B | -5.01B | -19.41B | 42.35B | 37.46B | |
Additional Paid In Capital | | | 109.11B | 114.52B | 123.61B | 130.11B | 130.18B | |
Minority Interest | | | 15.85B | 16.12B | 8.96B | 17.52B | 17.57B | |
Common Shares | | | 7.62B | 7.62B | 7.62B | 7.62B | 7.62B | |
Treasury Stock | | | -15.02B | -16.13B | -17.08B | -17.28B | -17.91B | |
Other Shareholders' Equity | | | 795.00M | 2.36B | 2.86B | 3.48B | 4.22B | |
Shares Outstanding | | | 7.18B | 7.15B | 7.13B | 7.14B | 7.13B | |
Tangible Book Value per Share | | | -12.73 | -13.57 | -14.01 | -6.39 | -16.83 | |
Total Shareholders' Equity | | | 104.37B | 103.30B | 97.50B | 166.33B | 161.67B | |
|
TOTAL LIABILITIES AND EQUITY | | | 394.80B | 407.06B | 402.85B | 551.62B | 525.76B | |
|
Statistics | |
---|
Debt/Equity | | | 1.13 | 1.24 | 1.32 | 0.91 | 0.95 | |
Current Ratio | | | 0.66 | 0.71 | 0.59 | 1.61 | 0.82 | |
Return On Assets (ROA) | | | 2.72% | 3.49% | -2.17% | 3.60% | -1.02% | |
Return On Equity (ROE) | | | 10.30% | 13.74% | -8.95% | 11.95% | -3.32% | |
Return On Invested Capital (ROIC) | | | 5.27% | 5.27% | 5.03% | 4.44% | 3.80% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 5.32% | 5.35% | 5.07% | 4.64% | 3.86% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 12.32% | 12.49% | 11.90% | 9.24% | 10.11% | |