ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 1.76B | 1.37B | 943.00M | 1.09B | 1.03B | |
Marketable Securities | | | 538.00M | 730.00M | 232.00M | 335.00M | 400.00M | |
Receivables | | | 1.73B | 1.80B | 1.42B | 1.30B | 1.48B | |
Inventories | | | 798.00M | 1.05B | 604.00M | 461.00M | 487.00M | |
Other Current Assets | | | 2.49B | 2.69B | 2.16B | 2.23B | 1.84B | |
Total Current Assets | | | 7.32B | 7.64B | 5.36B | 5.41B | 5.23B | |
|
Non-Current Assets | |
---|
PPE Net | | | 27.54B | 23.39B | 20.18B | 23.10B | 22.82B | |
Investments And Advances | | | 894.00M | 952.00M | 1.08B | 835.00M | 966.00M | |
Goodwill | | | 362.00M | 362.00M | 1.18B | 1.06B | 1.06B | |
Intangibles | | | 2.29B | 1.84B | 1.45B | 827.00M | 469.00M | |
Other Non-Current Assets | | | 3.77B | 3.12B | 3.72B | 3.37B | 1.75B | |
Total Non-Current Assets | | | 35.84B | 30.72B | 27.61B | 29.19B | 28.42B | |
|
TOTAL ASSETS | | | 43.16B | 38.36B | 32.96B | 34.60B | 33.65B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 3.76B | 1.76B | 1.37B | 1.43B | 1.87B | |
Accrued Expenses | | | 3.09B | 2.65B | 1.57B | 1.67B | 1.35B | |
Accounts Payable | | | 1.64B | 1.73B | 1.15B | 1.16B | 1.31B | |
Other Current Liabilities | | | 328.00M | 354.00M | 644.00M | 1.10B | 568.00M | |
Total Current Liabilities | | | 8.82B | 6.49B | 4.73B | 5.36B | 5.10B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 23.63B | 21.74B | 17.33B | 18.45B | 18.30B | |
Deferred Taxes/Income | | | 1.26B | 1.14B | 977.00M | 1.10B | 1.21B | |
Other Non-Current Liabilities | | | 2.77B | 3.17B | 4.10B | 4.10B | 2.92B | |
Total Non-Current Liabilities | | | 31.56B | 29.43B | 25.43B | 26.61B | 25.56B | |
|
TOTAL LIABILITIES | | | 40.38B | 35.93B | 30.16B | 31.97B | 30.65B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -1.29B | -1.64B | -1.09B | -680.00M | -692.00M | |
Additional Paid In Capital | | | 6.45B | 6.69B | 7.12B | 7.56B | 7.78B | |
Minority Interest | | | 3.90B | 3.39B | 3.03B | 2.96B | 3.12B | |
Common Shares | | | 846.00M | 846.00M | 833.00M | 8.00M | 8.00M | |
Treasury Stock | | | -1.81B | -1.82B | -1.84B | -1.86B | -1.87B | |
Other Shareholders' Equity | | | -1.41B | -1.64B | -2.22B | -2.40B | -2.23B | |
Shares Outstanding | | | 670.00M | 669.00M | 667.00M | 665.00M | 664.00M | |
Tangible Book Value per Share | | | -1.06 | -0.90 | -0.98 | 1.12 | 2.21 | |
Total Shareholders' Equity | | | 2.78B | 2.44B | 2.80B | 2.63B | 3.00B | |
|
TOTAL LIABILITIES AND EQUITY | | | 43.16B | 38.36B | 32.96B | 34.60B | 33.65B | |
|
Statistics | |
---|
Debt/Equity | | | 8.50 | 8.92 | 6.19 | 7.00 | 6.11 | |
Current Ratio | | | 0.83 | 1.18 | 1.13 | 1.01 | 1.03 | |
Return On Assets (ROA) | | | -1.30% | -1.42% | -1.24% | 0.13% | 0.90% | |
Return On Equity (ROE) | | | -20.15% | -22.40% | -14.62% | 1.75% | 10.11% | |
Return On Invested Capital (ROIC) | | | 5.43% | 5.85% | 8.18% | 6.95% | 5.97% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 5.82% | 6.27% | 8.54% | 7.30% | 6.29% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 6.34% | 6.77% | 9.46% | 7.84% | 6.66% | |