ASSETS | |
---|
Current Assets | |
---|
Cash | | | 3.36B | 3.13B | 3.75B | 2.20B | 2.25B | |
Cash Equivalents | | | 1.14B | 1.14B | 0.00 | N/A | N/A | |
Marketable Securities | | | 5.30M | 8.80M | 471.00M | 2.72B | 845.00M | |
Receivables | | | 5.07B | 5.37B | 6.31B | 4.39B | 3.97B | |
Inventories | | | 2.58B | 2.90B | 2.92B | 1.66B | 1.43B | |
Other Current Assets | | | 853.10M | 960.00M | 1.18B | 921.00M | 735.00M | |
Total Current Assets | | | 13.01B | 13.51B | 14.63B | 11.88B | 9.23B | |
|
Non-Current Assets | |
---|
PPE Net | | | 5.91B | 5.88B | 6.24B | 3.75B | 3.73B | |
Investments And Advances | | | 475.50M | 550.40M | 609.00M | 313.00M | 298.00M | |
Goodwill | | | 5.16B | 5.13B | 5.26B | 2.24B | 2.20B | |
Intangibles | | | 4.58B | 4.37B | 4.59B | 2.80B | 2.67B | |
Other Non-Current Assets | | | 1.13B | 1.02B | 878.00M | 663.00M | 546.00M | |
Total Non-Current Assets | | | 17.26B | 16.97B | 17.59B | 9.79B | 9.47B | |
|
TOTAL ASSETS | | | 30.27B | 30.49B | 32.22B | 21.68B | 18.70B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 485.80M | 590.00M | 922.00M | 895.00M | 964.00M | |
Current Portion Of LT Debt. | | | 458.60M | 1.17B | 1.10B | 322.00M | 234.00M | |
Accrued Expenses | | | 1.03B | 1.06B | 1.10B | 779.00M | 772.00M | |
Accounts Payable | | | 8.51B | 8.40B | 9.18B | 6.69B | 6.02B | |
Other Current Liabilities | | | 2.59B | 2.54B | 2.50B | 1.51B | 1.37B | |
Total Current Liabilities | | | 13.07B | 13.76B | 14.81B | 10.20B | 9.36B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 10.08B | 9.45B | 10.10B | 7.16B | 5.01B | |
Deferred Taxes/Income | | | 266.30M | 327.80M | 390.00M | 44.00M | 82.00M | |
Other Non-Current Liabilities | | | 779.10M | 772.70M | 684.00M | 456.00M | 527.00M | |
Total Non-Current Liabilities | | | 12.90B | 12.21B | 12.86B | 8.05B | 5.95B | |
|
TOTAL LIABILITIES | | | 25.98B | 25.98B | 27.67B | 18.25B | 15.31B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 1.67B | 2.05B | 1.80B | 2.00B | 2.07B | |
Additional Paid In Capital | | | 1.41B | 1.41B | 1.41B | 605.00M | 633.00M | |
Minority Interest | | | 1.78B | 1.66B | 1.69B | 386.00M | 331.00M | |
Common Shares | | | 1.38B | 1.38B | 1.38B | 966.00M | 966.00M | |
Treasury Stock | | | -6.10M | -200.00K | -5.00M | -4.00M | -19.00M | |
Other Shareholders' Equity | | | -160.30M | -330.90M | -41.00M | -140.00M | -255.00M | |
Shares Outstanding | | | 196.82M | 197.08M | 197.00M | 152.00M | 152.00M | |
Tangible Book Value per Share | | | -27.67 | -25.34 | -26.91 | -10.57 | -9.66 | |
Total Shareholders' Equity | | | 4.29B | 4.51B | 4.55B | 3.43B | 3.40B | |
|
TOTAL LIABILITIES AND EQUITY | | | 30.27B | 30.49B | 32.22B | 21.68B | 18.70B | |
|
Statistics | |
---|
Debt/Equity | | | 2.46 | 2.23 | 2.42 | 2.35 | 1.76 | |
Current Ratio | | | 0.99 | 0.98 | 0.99 | 1.17 | 0.99 | |
Return On Assets (ROA) | | | -0.61% | 0.73% | -1.19% | -0.36% | -2.03% | |
Return On Equity (ROE) | | | -4.32% | 4.93% | -8.40% | -2.30% | -11.16% | |
Return On Invested Capital (ROIC) | | | 5.12% | 5.40% | 3.49% | 4.49% | 2.44% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 5.47% | 5.78% | 3.58% | 5.76% | 2.66% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 13.32% | 14.03% | 7.98% | 12.04% | 5.47% | |