Source document

Loading document…
KPIsSections12
Headline metrics
RevenueGREEN$46.07B+9.7% YoY
Net incomeGREEN$1.87B
Net marginGREEN4.1%
Operating marginGREEN6.4%
Red flags1 orange
Liquidity1
ORANGE
Current ratio 0.73current_ratio_low
Current assets are below current liabilities — short-term liquidity pressure.
Income Statement
Income Statement
MetricValueFlag
Revenue$46.07BGREEN
Operating Margin6.4%GREEN
Net Margin4.1%GREEN
Operating Income$2.96BGREEN
Net Income$1.87BGREEN
Income Tax Expense$704.0MGREEN
Pre-tax Income$2.58BGREEN
EPS Diluted€1.10GREEN
Interest Expense$429.0MGREEN
Interest and Investment Income$80.0MGREEN
Net Interest Exp-$349.0MGREEN
Income/(Loss) from Affiliates$37.0MGREEN
Basic EPS$1.101GREEN
Balance Sheet
Balance Sheet
MetricValueFlag
Total Assets$26.71BGREEN
Current Assets$7.79BGREEN
Current Liabilities$10.66BGREEN
Total Liabilities$18.95BGREEN
Total Equity$7.76BGREEN
Noncontrolling Interest$107.0MGREEN
Retained Earnings$2.30BGREEN
Cash & Equivalents$575.0MGREEN
Long-term Debt$4.38BGREEN
Short-term Debt$1.04BGREEN
Trade Receivables$6.35BGREEN
Trade Payables$8.64BGREEN
Inventory$820.0MGREEN
Gross Property, Plant & Equipment$1.57BGREEN
Goodwill$7.69BGREEN
Other Intangibles$4.00BGREEN
Current Portion of Capital Leases$338.0MGREEN
Capital Leases$1.23BGREEN
Common Stock$346.0MGREEN
Additional Paid In Capital$317.0MGREEN
Comprehensive Income and Other$4.69BGREEN
Cash Flow
Cash Flow
MetricValueFlag
Operating Cash Flow$3.37BGREEN
Capital Expenditures$545.0MGREEN
Investing Cash Flow-$2.42BGREEN
Free Cash Flow$2.82BGREEN
Financing Cash Flow-$1.04BGREEN
Cash Acquisitions$1.25BGREEN
Divestitures$166.0MGREEN
Long Term Debt Issued$1.41BGREEN
Long Term Debt Repaid$737.0MGREEN
Common Dividends Paid$1.05BGREEN
Foreign Exchange Rate Effect$22.0MGREEN
Cash Interest Paid$327.0MGREEN

Sections in this filing

Market Risk

20 Financial risk management Significant accounting poli cy Derivative financial i nstruments and hedge accounting The Group uses derivative fi nancial instruments, such as for ward currency contracts and interest rate swaps or options, to hedge the risks associated with changes in foreign exchange rates and interest rates. Such derivative financial instruments are ini tially mea sured at fair value on the contract date and are remeasured to fair value at subsequent repor ting dates. The use of financial deri vatives is governed by the Group’s policies approved by the Board that pr ovide written principles on the use of financial derivatives consistent with the Group’s risk management strategy. The Group does not use derivati ve financial instruments for speculative purposes. The fair value of forwar d currency contracts is calculated by reference to current forward exc hange rates for contracts with similar maturity profiles. The fair value of interest rate swaps is determined by refer ence to market values for similar instr ument s. For the purpose of hedge accounting, hedges ar e classified as either fair val ue hedges when they hedge the exposure to change s in the fair value of a recognised asset or liability or an unrecognised firm commitment, or net investment hedges wher e they hedg e the exposure to foreign currency arising from a net investment in foreign operations. On adoption of IFRS 9 Financial Instruments, the Group elected to continue to apply the hedge accounting guidance in IAS 39 Financial Instruments: Recognition and Measurement. Fair value hedges In relation to fair val ue hedges which meet the conditions for hedge accounting, any gain or loss from remeasuring the hedging instrument at fair value is recognised immediately in the consolidated income statement. Any gain or l oss on the hedged item attr ibutable to the hedged risk is adjusted against the carrying amount of the hedged it em and recognised in the consolidated income statement. Where the adjustment is to an unrecognised firm commitment, an asset or liability is recognised on the balance sheet . When the hedged transaction occurs, that asset or liability is recognised i n the initial measurement of the acquisition cost and carrying amount of the asset or liabi lity. Where the adjustment is to the carrying amount of a hedged interest - bearing financ ial instrument, the adj ustm