| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 1.37B | 2.72B | 2.92B | 2.44B | 2.00B | |
| Marketable Securities | | | 71.00M | N/A | 135.70M | N/A | N/A | |
| Receivables | | | 4.19B | 8.14B | 8.63B | 8.81B | 8.14B | |
| Inventories | | | 3.31B | 6.11B | 6.28B | 6.73B | 4.99B | |
| Other Current Assets | | | 1.49B | 975.00M | 1.00B | 1.16B | 924.30M | |
| Total Current Assets | | | 10.43B | 17.95B | 18.59B | 19.14B | 16.05B | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 6.04B | 11.80B | 11.72B | 11.47B | 11.41B | |
| Investments And Advances | | | 165.00M | 445.00M | 427.50M | 486.60M | 487.30M | |
| Goodwill | | | 853.00M | 3.17B | 3.19B | 3.22B | 3.71B | |
| Intangibles | | | 129.00M | 619.00M | 820.30M | 973.70M | 1.09B | |
| Other Non-Current Assets | | | 962.00M | 2.74B | 2.74B | 2.37B | 2.66B | |
| Total Non-Current Assets | | | 8.15B | 19.02B | 19.16B | 18.79B | 19.59B | |
| |
| TOTAL ASSETS | | | 18.59B | 36.97B | 37.75B | 37.93B | 35.64B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 299.00M | 321.30M | 323.90M | 286.80M | |
| Current Portion Of LT Debt. | | | 2.46B | 2.47B | 2.63B | 3.35B | 1.31B | |
| Accrued Expenses | | | 683.00M | 1.38B | 1.39B | 1.27B | 1.24B | |
| Accounts Payable | | | 2.31B | 6.47B | 6.88B | 7.64B | 5.87B | |
| Other Current Liabilities | | | 2.47B | 3.65B | 4.23B | 4.25B | 3.94B | |
| Total Current Liabilities | | | 7.92B | 14.27B | 15.45B | 16.83B | 12.64B | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 5.14B | 4.11B | 4.21B | 4.00B | 4.64B | |
| Deferred Taxes/Income | | | 133.00M | 97.00M | 71.60M | 57.50M | 101.60M | |
| Other Non-Current Liabilities | | | 1.28B | 3.69B | 3.89B | 3.30B | 5.59B | |
| Total Non-Current Liabilities | | | 6.77B | 8.35B | 8.63B | 7.84B | 10.78B | |
| |
| TOTAL LIABILITIES | | | 14.68B | 22.61B | 24.08B | 24.67B | 23.42B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 3.18B | 11.49B | 10.77B | 9.91B | 14.44B | |
| Additional Paid In Capital | | | 1.71B | 4.16B | 4.16B | 4.16B | N/A | |
| Minority Interest | | | 215.00M | 447.00M | 449.20M | 475.80M | 452.50M | |
| Common Shares | | | 512.00M | 512.00M | 512.00M | 512.00M | 512.00M | |
| Other Shareholders' Equity | | | -1.49B | -1.80B | -1.76B | -1.38B | -2.81B | |
| Shares Outstanding | | | 200.01M | 200.01M | 200.01M | 200.01M | 200.01M | |
| Tangible Book Value per Share | | | 14.61 | 52.83 | 48.34 | 45.34 | 37.08 | |
| Total Shareholders' Equity | | | 3.90B | 14.35B | 13.68B | 13.26B | 12.22B | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 18.59B | 36.97B | 37.75B | 37.93B | 35.64B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 1.32 | 0.31 | 0.33 | 0.33 | 0.40 | |
| Current Ratio | | | 1.32 | 1.26 | 1.20 | 1.14 | 1.27 | |
| Return On Assets (ROA) | | | 1.33% | 3.16% | 3.06% | 0.18% | 4.03% | |
| Return On Equity (ROE) | | | 6.35% | 8.14% | 8.46% | 0.50% | 11.75% | |
| Return On Invested Capital (ROIC) | | | 5.91% | 6.62% | 5.99% | 4.36% | 4.80% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 6.83% | 7.51% | 6.93% | 4.92% | 5.25% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 7.64% | 9.24% | 8.72% | 6.31% | 6.78% | |