Source document

Loading document…
KPIsSections7
Headline metrics
RevenueGREEN$36.05B
Net incomeGREEN$686.0M
Net marginGREEN1.9%
Operating marginGREEN6.8%
Income Statement
Income Statement
MetricValueFlag
Revenue$36.05BGREEN
Operating Margin6.8%GREEN
Net Margin1.9%GREEN
Operating Income$2.44BGREEN
Net Income$686.0MGREEN
Income Tax Expense$943.0MGREEN
Pre-tax Income$3.31BGREEN
EPS Diluted€2.37GREEN
Interest Expense$769.0MGREEN
Interest and Investment Income$253.0MGREEN
Net Interest Exp-$516.0MGREEN
Income/(Loss) from Affiliates$1.39BGREEN
Basic EPS$2.37GREEN
Balance Sheet
Balance Sheet
MetricValueFlag
Total Assets$89.18BGREEN
Current Assets$19.31BGREEN
Current Liabilities$17.29BGREEN
Total Liabilities$33.25BGREEN
Total Equity$29.01BGREEN
Noncontrolling Interest$26.92BGREEN
Retained Earnings$28.92BGREEN
Cash & Equivalents$4.80BGREEN
Long-term Debt$11.13BGREEN
Short-term Debt$5.51BGREEN
Trade Receivables$6.69BGREEN
Trade Payables$10.31BGREEN
Short Term Investments$55.0MGREEN
Inventory$3.66BGREEN
Gross Property, Plant & Equipment$6.58BGREEN
Total Intangibles$2.27BGREEN
Current Portion of Capital Leases$754.0MGREEN
Capital Leases$2.97BGREEN
Common Stock$72.0MGREEN
Cash Flow
Cash Flow
MetricValueFlag
Operating Cash Flow$4.58BGREEN
Capital Expenditures$1.67BGREEN
Investing Cash Flow-$2.35BGREEN
Free Cash Flow$2.92BGREEN
Financing Cash Flow-$3.37BGREEN
Change in Income Taxes-$1.31BGREEN
Sale of Property, Plant, and Equipment$364.0MGREEN
Cash Acquisitions$378.0MGREEN
Divestitures$365.0MGREEN
Sale (Purchase) of Investments$671.0MGREEN
Long Term Debt Issued$9.87BGREEN
Long Term Debt Repaid$9.47BGREEN
Issuance of Common Stock$0GREEN
Repurchase of Common Stock-$209.0MGREEN
Common Dividends Paid$455.0MGREEN
Foreign Exchange Rate Effect$59.0MGREEN
Cash Interest Paid-$758.0MGREEN

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