ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 861.00M | 286.00M | 452.00M | 648.00M | 518.00M | |
Receivables | | | 6.05B | 5.47B | 4.36B | 5.56B | 4.79B | |
Inventories | | | 2.25B | 1.67B | 1.54B | 1.30B | 1.34B | |
Other Current Assets | | | 2.98B | 1.53B | 999.00M | 1.21B | 1.93B | |
Total Current Assets | | | 12.15B | 8.96B | 7.35B | 8.71B | 8.57B | |
|
Non-Current Assets | |
---|
PPE Net | | | 105.14B | 100.71B | 95.40B | 94.53B | 94.54B | |
Investments And Advances | | | 15.94B | 13.32B | 13.82B | 16.53B | 16.71B | |
Goodwill | | | 32.44B | 32.77B | 32.69B | 33.15B | 34.46B | |
Intangibles | | | 4.02B | 4.01B | 2.08B | 2.17B | 2.37B | |
Other Non-Current Assets | | | 9.93B | 9.09B | 8.94B | 8.06B | 10.26B | |
Total Non-Current Assets | | | 167.46B | 159.91B | 152.93B | 154.44B | 158.33B | |
|
TOTAL ASSETS | | | 179.61B | 168.86B | 160.28B | 163.16B | 166.91B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 2.00B | 1.51B | 1.12B | 898.00M | 1.02B | |
Current Portion Of LT Debt. | | | 6.04B | 6.16B | 2.97B | 4.42B | 3.26B | |
Accrued Expenses | | | 850.00M | 785.00M | 731.00M | 1.50B | 669.00M | |
Accounts Payable | | | 5.34B | 4.56B | 3.52B | 4.56B | 5.45B | |
Other Current Liabilities | | | 6.07B | 5.21B | 5.63B | 4.53B | 4.46B | |
Total Current Liabilities | | | 20.30B | 18.23B | 13.98B | 15.90B | 14.86B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 72.98B | 67.99B | 62.92B | 59.74B | 60.33B | |
Deferred Taxes/Income | | | 13.78B | 11.69B | 10.33B | 9.87B | 9.45B | |
Other Non-Current Liabilities | | | 9.15B | 7.58B | 8.69B | 8.25B | 8.83B | |
Total Non-Current Liabilities | | | 99.42B | 89.81B | 84.93B | 81.22B | 82.58B | |
|
TOTAL LIABILITIES | | | 119.72B | 108.04B | 98.91B | 97.11B | 97.44B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -15.49B | -10.99B | -9.99B | -6.31B | -5.54B | |
Additional Paid In Capital | | | 275.00M | 365.00M | 277.00M | 187.00M | 0.00 | |
Minority Interest | | | 3.51B | 2.54B | 3.00B | 3.36B | 3.96B | |
Common Shares | | | 71.58B | 72.55B | 72.52B | 72.49B | 72.42B | |
Other Shareholders' Equity | | | 3.52B | -1.09B | -1.50B | -390.00M | 2.55B | |
Shares Outstanding | | | 2.02B | 2.03B | 2.03B | 2.02B | 2.02B | |
Tangible Book Value per Share | | | 8.20 | 8.04 | 9.30 | 11.34 | 12.31 | |
Total Shareholders' Equity | | | 59.89B | 60.83B | 61.37B | 66.04B | 69.47B | |
|
TOTAL LIABILITIES AND EQUITY | | | 179.61B | 168.86B | 160.28B | 163.16B | 166.91B | |
|
Statistics | |
---|
Debt/Equity | | | 1.25 | 1.14 | 1.04 | 0.92 | 0.88 | |
Current Ratio | | | 0.60 | 0.49 | 0.53 | 0.55 | 0.58 | |
Return On Assets (ROA) | | | 1.44% | 3.44% | 1.86% | 3.26% | 1.51% | |
Return On Equity (ROE) | | | 4.32% | 9.56% | 4.86% | 8.06% | 3.62% | |
Return On Invested Capital (ROIC) | | | 4.03% | 4.11% | 4.16% | 4.35% | 3.58% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 4.05% | 4.12% | 4.17% | 4.37% | 3.59% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 5.25% | 5.43% | 5.46% | 5.75% | 4.74% | |