ASSETS | |
---|
Current Assets | |
---|
Cash | | | 3.12B | N/A | 2.67B | 2.71B | 2.75B | |
Cash Equivalents | | | 5.03B | 5.62B | 3.34B | 5.91B | 5.39B | |
Marketable Securities | | | 3.43B | 5.90B | 4.55B | 2.31B | 3.25B | |
Receivables | | | 10.71B | 9.28B | 12.03B | 11.22B | 10.17B | |
Inventories | | | 904.00M | 1.15B | 1.05B | 952.00M | 814.00M | |
Other Current Assets | | | 3.23B | 3.29B | 3.18B | 2.73B | 2.71B | |
Total Current Assets | | | 26.43B | 25.24B | 26.80B | 25.83B | 25.09B | |
|
Non-Current Assets | |
---|
PPE Net | | | 36.86B | 41.37B | 39.58B | 38.19B | 36.08B | |
Investments And Advances | | | 5.39B | 2.82B | 3.08B | 3.21B | 2.78B | |
Goodwill | | | 21.08B | 23.77B | 23.11B | 24.19B | 27.60B | |
Intangibles | | | 12.75B | 15.10B | 14.95B | 14.94B | 15.13B | |
Other Non-Current Assets | | | 1.83B | 1.75B | 2.09B | 1.63B | 1.00B | |
Total Non-Current Assets | | | 77.99B | 84.81B | 82.85B | 82.24B | 82.64B | |
|
TOTAL ASSETS | | | 104.42B | 110.05B | 109.65B | 108.07B | 107.73B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 1.29B | 1.48B | 1.25B | 1.80B | 709.00M | |
Current Portion Of LT Debt. | | | 7.68B | 8.51B | 7.99B | 6.15B | 9.09B | |
Accrued Expenses | | | 2.33B | 2.63B | 2.42B | 2.32B | 2.19B | |
Accounts Payable | | | 6.50B | 7.04B | 7.07B | 6.74B | 6.47B | |
Other Current Liabilities | | | 10.32B | 10.86B | 10.49B | 10.27B | 9.83B | |
Total Current Liabilities | | | 28.13B | 30.53B | 29.22B | 27.28B | 28.29B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 35.78B | 37.63B | 38.83B | 38.62B | 35.96B | |
Deferred Taxes/Income | | | 973.00M | 1.14B | 1.12B | 1.19B | 855.00M | |
Other Non-Current Liabilities | | | 5.06B | 5.65B | 5.52B | 5.63B | 5.58B | |
Total Non-Current Liabilities | | | 44.89B | 47.70B | 48.64B | 48.45B | 45.04B | |
|
TOTAL LIABILITIES | | | 73.02B | 78.23B | 77.87B | 75.73B | 73.34B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -233.00M | 61.00M | -313.00M | -399.00M | 1.85B | |
Additional Paid In Capital | | | 16.86B | 16.86B | 16.86B | 16.86B | 16.86B | |
Minority Interest | | | 3.08B | 3.27B | 3.17B | 3.02B | 2.64B | |
Common Shares | | | 10.64B | 10.64B | 10.64B | 10.64B | 10.64B | |
Other Shareholders' Equity | | | 4.15B | 4.29B | 4.63B | 5.16B | 4.98B | |
Shares Outstanding | | | 2.66B | 2.66B | 2.66B | 2.66B | 2.66B | |
Tangible Book Value per Share | | | -0.91 | -2.65 | -2.36 | -2.55 | -3.14 | |
Total Shareholders' Equity | | | 31.40B | 31.82B | 31.78B | 32.34B | 34.40B | |
|
TOTAL LIABILITIES AND EQUITY | | | 104.42B | 110.05B | 109.65B | 108.07B | 107.73B | |
|
Statistics | |
---|
Debt/Equity | | | 1.18 | 1.23 | 1.26 | 1.25 | 1.07 | |
Current Ratio | | | 0.94 | 0.83 | 0.92 | 0.95 | 0.89 | |
Return On Assets (ROA) | | | 2.20% | 2.06% | 1.77% | 0.01% | 4.24% | |
Return On Equity (ROE) | | | 7.30% | 7.12% | 6.12% | 0.02% | 13.28% | |
Return On Invested Capital (ROIC) | | | 5.40% | 4.94% | 5.05% | 4.96% | 5.11% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 6.06% | 5.76% | 5.59% | 5.51% | 5.72% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 11.87% | 13.06% | 11.55% | 11.63% | 14.23% | |