| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 1.26B | 962.00M | 1.80B | 1.51B | 536.00M | |
| Marketable Securities | | | N/A | N/A | N/A | N/A | 10.00M | |
| Receivables | | | 1.47B | 1.61B | 1.78B | 2.05B | 1.67B | |
| Inventories | | | 2.22B | 2.28B | 2.36B | 2.81B | 1.52B | |
| Other Current Assets | | | 743.00M | 266.00M | 272.00M | 241.00M | 70.00M | |
| Total Current Assets | | | 5.69B | 5.13B | 6.22B | 6.61B | 3.81B | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 5.43B | 5.66B | 6.01B | 6.00B | 4.43B | |
| Investments And Advances | | | 1.25B | 1.22B | 1.22B | 1.06B | 823.00M | |
| Goodwill | | | 4.17B | 5.39B | 6.98B | 7.14B | 1.41B | |
| Intangibles | | | 3.18B | 3.64B | 3.98B | 4.11B | 735.00M | |
| Other Non-Current Assets | | | 1.96B | 1.81B | 2.20B | 1.35B | 769.00M | |
| Total Non-Current Assets | | | 16.00B | 17.71B | 20.38B | 19.66B | 8.17B | |
| |
| TOTAL ASSETS | | | 21.70B | 22.84B | 26.60B | 26.27B | 11.97B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | N/A | 108.00M | 358.00M | 800.00M | 264.00M | |
| Current Portion Of LT Debt. | | | 1.20B | 1.50B | 1.02B | 506.00M | 527.00M | |
| Accrued Expenses | | | N/A | 492.00M | 535.00M | 524.00M | 228.00M | |
| Accounts Payable | | | 1.28B | 1.23B | 1.51B | 1.52B | 1.16B | |
| Other Current Liabilities | | | 1.20B | 1.16B | 644.00M | 720.00M | 326.00M | |
| Total Current Liabilities | | | 3.68B | 3.89B | 4.07B | 4.07B | 2.50B | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 11.39B | 11.08B | 12.30B | 13.37B | 3.18B | |
| Deferred Taxes/Income | | | 512.00M | 923.00M | 999.00M | 1.24B | 555.00M | |
| Other Non-Current Liabilities | | | 1.63B | 1.38B | 1.67B | 1.48B | 1.20B | |
| Total Non-Current Liabilities | | | 13.96B | 13.82B | 15.43B | 16.57B | 5.28B | |
| |
| TOTAL LIABILITIES | | | 17.65B | 17.71B | 19.51B | 20.64B | 7.79B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 9.88B | 11.05B | 12.93B | 11.27B | 9.68B | |
| Additional Paid In Capital | | | 431.00M | 409.00M | 394.00M | 372.00M | 333.00M | |
| Minority Interest | | | 423.00M | 434.00M | 461.00M | 468.00M | 348.00M | |
| Common Shares | | | 170.90K | 170.90K | 17.10K | 0.00 | 0.00 | |
| Treasury Stock | | | -5.48B | -5.49B | -5.49B | -5.49B | -5.49B | |
| Other Shareholders' Equity | | | -776.17M | -848.17M | -744.02M | -518.00M | -329.00M | |
| Shares Outstanding | | | 109.50M | 109.33M | 108.91M | 108.00M | 108.00M | |
| Tangible Book Value per Share | | | -30.19 | -35.66 | -35.45 | -51.94 | 18.91 | |
| Total Shareholders' Equity | | | 4.05B | 5.13B | 7.09B | 5.64B | 4.19B | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 21.70B | 22.84B | 26.60B | 26.27B | 11.97B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 2.81 | 2.18 | 1.79 | 2.51 | 0.82 | |
| Current Ratio | | | 1.55 | 1.32 | 1.53 | 1.63 | 1.52 | |
| Return On Assets (ROA) | | | -5.37% | -6.75% | 7.37% | 7.21% | 15.78% | |
| Return On Equity (ROE) | | | -28.77% | -30.06% | 27.64% | 33.60% | 45.12% | |
| Return On Invested Capital (ROIC) | | | 3.19% | 4.04% | 3.99% | 4.51% | 14.93% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 3.43% | 4.26% | 4.33% | 4.82% | 15.82% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 6.12% | 8.50% | 9.02% | 10.11% | 20.64% | |