| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 676.44M | 794.93M | 380.06M | 244.00M | 462.00M | |
| Marketable Securities | | | 24.30M | 51.06M | 11.61M | 78.00M | 22.00M | |
| Receivables | | | 2.96B | 2.56B | 2.42B | 2.55B | 2.41B | |
| Inventories | | | 160.63M | 134.56M | 143.10M | 109.00M | 107.00M | |
| Other Current Assets | | | 237.59M | 207.84M | 187.22M | 174.00M | 166.00M | |
| Total Current Assets | | | 4.06B | 3.75B | 3.14B | 3.15B | 3.17B | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 5.21B | 5.33B | 5.57B | 5.92B | 6.30B | |
| Investments And Advances | | | 198.22M | 370.34M | 593.74M | 275.00M | 288.00M | |
| Goodwill | | | 7.55B | 7.38B | 7.11B | 7.08B | 7.05B | |
| Intangibles | | | 222.13M | 197.43M | 203.22M | 183.00M | 178.00M | |
| Other Non-Current Assets | | | 246.52M | 261.73M | 271.25M | 316.00M | 137.00M | |
| Total Non-Current Assets | | | 13.42B | 13.54B | 13.76B | 13.77B | 13.95B | |
| |
| TOTAL ASSETS | | | 17.48B | 17.29B | 16.89B | 16.93B | 17.12B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 109.20M | 270.87M | 123.30M | 231.00M | 179.00M | |
| Accrued Expenses | | | 1.91B | 1.90B | 1.75B | 1.71B | 1.59B | |
| Accounts Payable | | | 696.15M | 547.20M | 514.53M | 480.00M | 402.00M | |
| Other Current Liabilities | | | 428.85M | 257.40M | 251.15M | 200.00M | 223.00M | |
| Total Current Liabilities | | | 3.14B | 2.97B | 2.64B | 2.62B | 2.40B | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 10.16B | 9.18B | 8.27B | 8.69B | 8.73B | |
| Deferred Taxes/Income | | | 756.87M | 665.36M | 726.22M | 783.00M | 831.00M | |
| Other Non-Current Liabilities | | | 2.26B | 2.38B | 2.51B | 2.61B | 2.79B | |
| Total Non-Current Liabilities | | | 14.99B | 14.19B | 13.20B | 13.60B | 13.97B | |
| |
| TOTAL LIABILITIES | | | 18.13B | 17.16B | 15.84B | 16.22B | 16.37B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -328.43M | 1.53B | 598.29M | 174.00M | 354.00M | |
| Additional Paid In Capital | | | 0.00 | 286.27M | 509.80M | 607.00M | 540.00M | |
| Minority Interest | | | 1.81B | 1.97B | 1.69B | 1.51B | 1.61B | |
| Common Shares | | | 69.00K | 90.00K | 89.00K | 0.00 | 0.00 | |
| Treasury Stock | | | -199.94M | -1.39B | N/A | N/A | N/A | |
| Other Shareholders' Equity | | | -122.78M | -310.80M | -52.08M | -69.00M | -139.00M | |
| Shares Outstanding | | | 68.55M | 80.54M | 88.82M | 90.00M | 97.00M | |
| Tangible Book Value per Share | | | -122.81 | -92.52 | -70.47 | -72.76 | -66.68 | |
| Total Shareholders' Equity | | | -651.08M | 121.12M | 1.06B | 712.00M | 756.00M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 17.48B | 17.29B | 16.89B | 16.93B | 17.12B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | -15.61 | 75.76 | 7.83 | 12.21 | 11.55 | |
| Current Ratio | | | 1.29 | 1.26 | 1.19 | 1.20 | 1.32 | |
| Return On Assets (ROA) | | | 4.27% | 5.42% | 4.09% | 3.31% | 5.71% | |
| Return On Equity (ROE) | | | N/A | 773.06% | 65.48% | 78.65% | 129.37% | |
| Return On Invested Capital (ROIC) | | | 11.22% | 10.92% | 8.99% | 7.33% | 9.62% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 11.79% | 11.61% | 9.24% | 7.50% | 9.94% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 27.39% | 26.53% | 19.57% | 15.60% | 20.18% | |