Source document

Loading document…
KPIsSections7
Headline metrics
RevenueGREEN$35.78B
Net incomeGREEN-$468.0M
Net marginGREEN-1.3%
Operating marginGREEN3.3%
Income Statement
Income Statement
MetricValueFlag
Revenue$35.78BGREEN
Operating Margin3.3%GREEN
Net Margin-1.3%GREEN
Operating Income$1.17BGREEN
Net Income-$468.0MGREEN
Income Tax Expense$876.0MGREEN
Pre-tax Income$1.43BGREEN
EPS Diluted€-1.61GREEN
Interest Expense$796.0MGREEN
Interest and Investment Income$270.0MGREEN
Net Interest Exp-$526.0MGREEN
Income/(Loss) from Affiliates$1.30BGREEN
Basic EPS-$1.61GREEN
Balance Sheet
Balance Sheet
MetricValueFlag
Total Assets$86.78BGREEN
Current Assets$19.81BGREEN
Current Liabilities$16.71BGREEN
Total Liabilities$33.46BGREEN
Total Equity$27.88BGREEN
Noncontrolling Interest$25.44BGREEN
Retained Earnings$27.78BGREEN
Cash & Equivalents$4.84BGREEN
Long-term Debt$11.25BGREEN
Short-term Debt$4.63BGREEN
Trade Receivables$6.84BGREEN
Trade Payables$10.84BGREEN
Short Term Investments$50.0MGREEN
Inventory$3.33BGREEN
Gross Property, Plant & Equipment$6.57BGREEN
Total Intangibles$2.12BGREEN
Current Portion of Capital Leases$741.0MGREEN
Capital Leases$2.77BGREEN
Common Stock$73.0MGREEN
Cash Flow
Cash Flow
MetricValueFlag
Operating Cash Flow$5.00BGREEN
Capital Expenditures$1.19BGREEN
Investing Cash Flow-$971.0MGREEN
Free Cash Flow$3.81BGREEN
Financing Cash Flow-$3.84BGREEN
Change in Income Taxes-$1.07BGREEN
Sale of Property, Plant, and Equipment$16.0MGREEN
Cash Acquisitions-$5.0MGREEN
Divestitures$317.0MGREEN
Sale (Purchase) of Investments$417.0MGREEN
Long Term Debt Issued$10.59BGREEN
Long Term Debt Repaid$11.07BGREEN
Repurchase of Common Stock-$101.0MGREEN
Common Dividends Paid$447.0MGREEN
Foreign Exchange Rate Effect-$144.0MGREEN
Cash Interest Paid-$809.0MGREEN

Sections in this filing

Business / Consolidation

Basis of consolidation (i) The consolidated financial statements include the financial statements of the Company, its subsidiaries, and the Group’s interests in associates and joint ventures. (ii) A subsidiary is an entity over which the Group has control. The Group controls an entity when the Group is exposed to, or has rights to, variable returns from its involvement with the entity and has the ability to affect those returns through its power over the entity. The purchase method of accounting is used to account for the acquisition of subsidiaries by the Group. The cost of an acquisition includes the fair value at the acquisition date of any contingent consideration. The Group recognises the non-controlling interest’s proportionate share of the recognised identifiable net assets of the acquired subsidiary. In a business combination achieved in stages, the Group remeasures its previously held interest in the acquiree at its acquisition-date fair value and recognises the resulting gain or loss in profit and loss. Changes in a parent’s ownership interest in a subsidiary that do not result in the loss of control are accounted for as equity transactions. When control over a previous subsidiary is lost, any remaining interest in the entity is remeasured at fair value and the resulting gain or loss is recognised in profit and loss. All material intercompany transactions, balances and unrealised surpluses and deficits on transactions between Group companies have been eliminated. The cost of and related income arising from shares held in the Company by subsidiaries are eliminated from shareholders’ funds and non-controlling interests, and profit, respectively. (iii) An associate is an entity, not being a subsidiary or joint venture, over which the Group exercises significant influence. A joint venture is a type of joint arrangement whereby the parties that have joint control of the arrangement have rights to the net assets of the joint venture. Joint control is the contractually agreed sharing of control of an arrangement, which exists only when decisions about the relevant activities require unanimous consent of the parties sharing control. Associates and joint ventures are included on the equity basis of accounting. Profits and losses resulting from upstream and downstream transactions between the Group and its associates and joint ventures are recognised in the