ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 1.13B | 1.18B | 947.00M | 564.00M | 582.00M | |
Receivables | | | 2.07B | 2.14B | 2.00B | 1.79B | 1.77B | |
Inventories | | | 1.61B | 1.59B | 1.54B | 1.09B | 993.00M | |
Other Current Assets | | | 913.00M | 858.00M | 1.11B | 803.00M | 2.26B | |
Total Current Assets | | | 5.73B | 5.77B | 5.60B | 4.25B | 5.61B | |
|
Non-Current Assets | |
---|
PPE Net | | | 1.88B | 1.99B | 1.89B | 1.82B | 1.84B | |
Goodwill | | | 11.15B | 11.09B | 11.18B | 11.55B | 12.46B | |
Intangibles | | | 5.30B | 5.55B | 6.46B | 5.80B | 6.95B | |
Other Non-Current Assets | | | 2.36B | 2.12B | 2.22B | 2.27B | 2.35B | |
Total Non-Current Assets | | | 20.69B | 20.75B | 21.75B | 21.44B | 23.59B | |
|
TOTAL ASSETS | | | 26.42B | 26.52B | 27.35B | 25.69B | 29.20B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 282.00M | 2.67B | 450.00M | 432.00M | N/A | |
Accrued Expenses | | | 3.28B | 3.36B | 3.09B | 2.96B | 4.69B | |
Accounts Payable | | | 620.00M | 656.00M | 719.00M | 521.00M | 407.00M | |
Other Current Liabilities | | | 76.00M | 63.00M | 47.00M | 30.00M | 98.00M | |
Total Current Liabilities | | | 4.26B | 6.75B | 4.30B | 3.94B | 5.20B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 21.23B | 18.94B | 21.94B | 20.33B | 22.65B | |
Deferred Taxes/Income | | | 134.00M | 128.00M | 163.00M | 202.00M | 529.00M | |
Other Non-Current Liabilities | | | 1.04B | 1.02B | 1.03B | 949.00M | 855.00M | |
Total Non-Current Liabilities | | | 23.35B | 21.05B | 24.07B | 22.44B | 24.11B | |
|
TOTAL LIABILITIES | | | 27.60B | 27.80B | 28.37B | 26.38B | 29.31B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -9.88B | -9.82B | -9.78B | -9.19B | -8.96B | |
Additional Paid In Capital | | | 220.00M | 234.00M | 214.00M | 159.00M | 462.00M | |
Minority Interest | | | 943.00M | 957.00M | 940.00M | 952.00M | 72.00M | |
Common Shares | | | 10.51B | 10.49B | 10.42B | 10.39B | 10.32B | |
Other Shareholders' Equity | | | -2.03B | -2.18B | -1.88B | -2.06B | -1.92B | |
Shares Outstanding | | | 369.54M | 367.84M | 365.24M | 361.90M | 359.41M | |
Tangible Book Value per Share | | | -47.72 | -48.71 | -51.09 | -49.85 | -54.29 | |
Total Shareholders' Equity | | | -1.18B | -1.28B | -1.02B | -692.00M | -106.00M | |
|
TOTAL LIABILITIES AND EQUITY | | | 26.42B | 26.52B | 27.35B | 25.69B | 29.20B | |
|
Statistics | |
---|
Debt/Equity | | | -17.94 | -14.81 | -21.47 | -29.38 | -213.72 | |
Current Ratio | | | 1.35 | 0.86 | 1.30 | 1.08 | 1.08 | |
Return On Assets (ROA) | | | -0.15% | -0.17% | -2.16% | -0.88% | -3.25% | |
Return On Equity (ROE) | | | N/A | N/A | N/A | N/A | N/A | |
Return On Invested Capital (ROIC) | | | 6.02% | 6.75% | 5.00% | 4.60% | 4.73% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 6.34% | 7.18% | 5.21% | 4.72% | 4.84% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 29.11% | 68.39% | 25.80% | 26.10% | 28.25% | |