ASSETS | |
---|
Current Assets | |
---|
Cash | | | N/A | 9.81B | 11.24B | 6.87B | 13.98B | |
Cash Equivalents | | | 9.78B | N/A | 403.00M | 0.00 | 380.00M | |
Marketable Securities | | | N/A | 1.12B | 7.10B | 2.31B | 6.10B | |
Receivables | | | 19.04B | 16.43B | 18.21B | 20.31B | 15.04B | |
Inventories | | | 1.76B | 1.87B | 2.31B | 2.92B | 2.04B | |
Other Current Assets | | | 7.66B | 4.16B | 14.32B | 5.29B | 4.61B | |
Total Current Assets | | | 38.24B | 33.40B | 53.59B | 37.70B | 42.15B | |
|
Non-Current Assets | |
---|
PPE Net | | | 83.17B | 86.01B | 87.00B | 91.37B | 88.23B | |
Investments And Advances | | | 11.15B | 1.37B | 1.19B | 1.05B | 971.00M | |
Goodwill | | | N/A | 44.28B | 43.78B | 50.58B | 66.30B | |
Intangibles | | | 59.05B | 23.66B | 25.17B | 26.26B | 25.06B | |
Other Non-Current Assets | | | 638.00M | 10.67B | 6.74B | 8.19B | 5.08B | |
Total Non-Current Assets | | | 157.34B | 170.88B | 172.88B | 185.09B | 194.88B | |
|
TOTAL ASSETS | | | 195.57B | 204.27B | 226.47B | 222.79B | 237.03B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 6.00M | |
Current Portion Of LT Debt. | | | 10.74B | 9.99B | 13.64B | 6.78B | 9.70B | |
Accounts Payable | | | 31.39B | 13.29B | 17.68B | 20.29B | 17.35B | |
Other Current Liabilities | | | 2.57B | 17.84B | 22.84B | 15.68B | 15.70B | |
Total Current Liabilities | | | 44.70B | 41.12B | 54.16B | 42.74B | 42.75B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 79.29B | 84.19B | 92.74B | 87.31B | 90.07B | |
Deferred Taxes/Income | | | 8.32B | 9.08B | 9.01B | 10.51B | 10.19B | |
Other Non-Current Liabilities | | | 9.88B | 10.52B | 13.56B | 14.56B | 10.48B | |
Total Non-Current Liabilities | | | 101.17B | 107.71B | 118.84B | 115.81B | 113.55B | |
|
TOTAL LIABILITIES | | | 145.87B | 148.83B | 173.00B | 158.55B | 156.29B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | N/A | 24.92B | 22.87B | 32.75B | 46.59B | |
Additional Paid In Capital | | | N/A | 7.58B | 7.55B | 6.99B | 12.47B | |
Minority Interest | | | 3.68B | 3.92B | 3.53B | 3.43B | 2.81B | |
Common Shares | | | N/A | 13.86B | 13.86B | 13.86B | 13.86B | |
Other Shareholders' Equity | | | 49.71B | 7.24B | 7.38B | 9.13B | 6.25B | |
Shares Outstanding | | | 3.93B | 3.93B | 3.93B | 3.93B | 4.09B | |
Tangible Book Value per Share | | | -2.38 | -3.18 | -3.94 | -3.21 | -2.60 | |
Total Shareholders' Equity | | | 49.71B | 55.44B | 53.47B | 64.24B | 80.73B | |
|
TOTAL LIABILITIES AND EQUITY | | | 195.57B | 204.27B | 226.47B | 222.79B | 237.03B | |
|
Statistics | |
---|
Debt/Equity | | | 1.60 | 1.52 | 1.73 | 1.36 | 1.12 | |
Current Ratio | | | 0.86 | 0.81 | 0.99 | 0.88 | 0.99 | |
Return On Assets (ROA) | | | 2.19% | 3.47% | 0.13% | -6.57% | 4.93% | |
Return On Equity (ROE) | | | 8.61% | 12.77% | 0.57% | -22.79% | 14.47% | |
Return On Invested Capital (ROIC) | | | 6.03% | 5.03% | 4.11% | 4.47% | 3.60% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 6.45% | 5.07% | 4.30% | 4.53% | 3.73% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 11.08% | 8.72% | 7.39% | 7.97% | 7.26% | |