ASSETS | |
---|
Current Assets | |
---|
Cash | | | 460.00M | 612.00M | 706.00M | 797.00M | 791.00M | |
Cash Equivalents | | | 1.08B | 34.00M | 49.00M | 669.00M | 1.09B | |
Marketable Securities | | | 1.97B | 1.74B | 1.78B | 1.84B | 2.54B | |
Receivables | | | 6.88B | 6.69B | 5.94B | 6.18B | 6.59B | |
Inventories | | | 4.85B | 4.71B | 3.67B | 3.69B | 4.32B | |
Other Current Assets | | | 2.88B | 2.23B | 1.14B | 1.15B | 712.00M | |
Total Current Assets | | | 18.11B | 16.01B | 13.29B | 14.33B | 16.05B | |
|
Non-Current Assets | |
---|
PPE Net | | | 4.63B | 5.00B | 5.12B | 5.92B | 6.81B | |
Investments And Advances | | | 510.00M | 458.00M | 440.00M | 413.00M | 432.00M | |
Goodwill | | | 1.07B | 1.10B | 1.03B | 1.07B | 994.00M | |
Intangibles | | | 2.94B | 3.00B | 3.02B | 4.07B | 4.45B | |
Other Non-Current Assets | | | 4.25B | 3.89B | 5.79B | 3.71B | 3.53B | |
Total Non-Current Assets | | | 13.40B | 13.44B | 15.39B | 15.19B | 16.21B | |
|
TOTAL ASSETS | | | 31.51B | 29.45B | 28.67B | 29.52B | 32.27B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 53.00M | 2.00M | 7.00M | 307.00M | 8.00M | |
Current Portion Of LT Debt. | | | 756.00M | 356.00M | 272.00M | 965.00M | 767.00M | |
Accrued Expenses | | | 1.23B | 1.56B | 1.40B | 1.45B | 1.88B | |
Accounts Payable | | | 2.15B | 2.30B | 1.76B | 2.00B | 3.10B | |
Other Current Liabilities | | | 10.74B | 9.69B | 7.72B | 8.98B | 9.22B | |
Total Current Liabilities | | | 14.93B | 13.92B | 11.16B | 13.70B | 14.98B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 4.95B | 5.60B | 7.50B | 6.06B | 4.91B | |
Deferred Taxes/Income | | | 330.00M | 286.00M | 451.00M | 494.00M | 618.00M | |
Other Non-Current Liabilities | | | 14.94B | 15.66B | 14.20B | 14.14B | 15.12B | |
Total Non-Current Liabilities | | | 20.27B | 21.58B | 22.18B | 20.71B | 20.67B | |
|
TOTAL LIABILITIES | | | 35.19B | 35.50B | 33.34B | 34.41B | 35.64B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -7.02B | -9.62B | -7.64B | -8.01B | -4.38B | |
Additional Paid In Capital | | | 1.01B | 1.01B | 1.01B | 1.01B | 319.00M | |
Minority Interest | | | 52.00M | 34.00M | 26.00M | 22.00M | 22.00M | |
Common Shares | | | 1.68B | 1.67B | 1.67B | 1.67B | 386.00M | |
Other Shareholders' Equity | | | 646.00M | 887.00M | 297.00M | 430.00M | 301.00M | |
Shares Outstanding | | | 8.42B | 8.37B | 8.37B | 8.37B | 5.63B | |
Tangible Book Value per Share | | | -0.91 | -1.21 | -1.04 | -1.20 | -1.57 | |
Total Shareholders' Equity | | | -3.68B | -6.05B | -4.66B | -4.90B | -3.38B | |
|
TOTAL LIABILITIES AND EQUITY | | | 31.51B | 29.45B | 28.67B | 29.52B | 32.27B | |
|
Statistics | |
---|
Debt/Equity | | | -1.36 | -0.93 | -1.61 | -1.30 | -1.46 | |
Current Ratio | | | 1.21 | 1.15 | 1.19 | 1.05 | 1.07 | |
Return On Assets (ROA) | | | 7.65% | -4.31% | 0.42% | -10.74% | -4.08% | |
Return On Equity (ROE) | | | N/A | N/A | N/A | N/A | N/A | |
Return On Invested Capital (ROIC) | | | 7.49% | 3.58% | 1.88% | N/A | N/A | |
Return On Invested Capital Ex Cash (ROICexc) | | | 9.17% | 4.04% | 2.10% | N/A | N/A | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 13.01% | 5.75% | 2.83% | N/A | N/A | |