ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 82.00M | 88.00M | 83.00M | 745.00M | 1.14B | |
Marketable Securities | | | N/A | N/A | N/A | N/A | N/A | |
Receivables | | | N/A | 1.51B | 1.59B | 1.84B | 1.61B | |
Inventories | | | N/A | 555.00M | 525.00M | 634.00M | 562.00M | |
Other Current Assets | | | 2.40B | 372.00M | 346.00M | 584.00M | 516.00M | |
Total Current Assets | | | 2.49B | 2.52B | 2.54B | 3.80B | 3.83B | |
|
Non-Current Assets | |
---|
PPE Net | | | 38.82B | 38.27B | 37.58B | 35.89B | 35.97B | |
Investments And Advances | | | 7.85B | 7.84B | 7.87B | 7.65B | 7.58B | |
Goodwill | | | 20.08B | 20.08B | 20.12B | 19.96B | 19.91B | |
Intangibles | | | N/A | 1.76B | 1.96B | 1.81B | 1.68B | |
Other Non-Current Assets | | | 3.13B | 931.00M | 944.00M | 962.00M | 1.45B | |
Total Non-Current Assets | | | 69.89B | 68.89B | 68.48B | 66.28B | 66.59B | |
|
TOTAL ASSETS | | | 72.37B | 71.41B | 71.02B | 70.08B | 70.42B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | N/A | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 788.00M | 2.01B | 4.05B | 3.38B | 2.65B | |
Accrued Expenses | | | N/A | 603.00M | 568.00M | 562.00M | 833.00M | |
Accounts Payable | | | N/A | 1.40B | 1.37B | 1.44B | 1.26B | |
Other Current Liabilities | | | 2.85B | 1.09B | 1.24B | 1.54B | 1.08B | |
Total Current Liabilities | | | 3.63B | 5.10B | 7.22B | 6.93B | 5.82B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 31.87B | 29.88B | 28.07B | 28.40B | 30.67B | |
Deferred Taxes/Income | | | N/A | 2.07B | 1.39B | 623.00M | N/A | |
Other Non-Current Liabilities | | | 4.79B | 2.49B | 2.62B | 2.01B | 2.00B | |
Total Non-Current Liabilities | | | 37.97B | 35.77B | 33.49B | 32.41B | 33.77B | |
|
TOTAL LIABILITIES | | | 41.60B | 40.88B | 40.71B | 39.34B | 39.59B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | N/A | -10.63B | -10.69B | -10.55B | -10.60B | |
Additional Paid In Capital | | | N/A | 41.24B | 41.19B | 41.67B | 41.81B | |
Minority Interest | | | 1.31B | 1.34B | 1.42B | 1.37B | 1.10B | |
Common Shares | | | N/A | 22.00M | 22.00M | 22.00M | 23.00M | |
Other Shareholders' Equity | | | 30.77B | -95.00M | -217.00M | -402.00M | -411.00M | |
Shares Outstanding | | | 2.22B | 2.22B | 2.22B | 2.25B | 2.27B | |
Tangible Book Value per Share | | | 4.81 | 3.91 | 3.71 | 3.99 | 4.07 | |
Total Shareholders' Equity | | | 30.77B | 30.53B | 30.31B | 30.74B | 30.82B | |
|
TOTAL LIABILITIES AND EQUITY | | | 72.37B | 71.41B | 71.02B | 70.08B | 70.42B | |
|
Statistics | |
---|
Debt/Equity | | | 1.04 | 0.98 | 0.93 | 0.92 | 1.00 | |
Current Ratio | | | 0.68 | 0.49 | 0.35 | 0.55 | 0.66 | |
Return On Assets (ROA) | | | 3.75% | 3.64% | 3.35% | 3.62% | 2.51% | |
Return On Equity (ROE) | | | 8.81% | 8.51% | 7.84% | 8.25% | 5.74% | |
Return On Invested Capital (ROIC) | | | 5.15% | 5.21% | 5.24% | 5.03% | 5.28% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 5.16% | 5.21% | 5.25% | 5.09% | 5.38% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 7.29% | 7.78% | 8.03% | 7.82% | 8.15% | |