| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | N/A | 375.00M | N/A | 418.00M | 386.00M | |
| Cash Equivalents | | | 963.00M | 987.00M | N/A | N/A | N/A | |
| Marketable Securities | | | N/A | 408.00M | 376.00M | 740.00M | 495.00M | |
| Receivables | | | 2.21B | 2.05B | 2.01B | 2.05B | 2.14B | |
| Inventories | | | 1.62B | 1.47B | 1.52B | 1.64B | 1.82B | |
| Other Current Assets | | | 80.00M | 340.00M | 308.00M | 456.00M | 436.00M | |
| Total Current Assets | | | 4.87B | 5.63B | 4.60B | 5.30B | 5.29B | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 2.30B | 2.51B | 2.38B | 2.40B | 2.47B | |
| Investments And Advances | | | 98.00M | 162.00M | 108.00M | 118.00M | 86.00M | |
| Goodwill | | | N/A | 3.73B | 3.82B | 4.58B | 5.61B | |
| Intangibles | | | 16.71B | 12.08B | 13.74B | 14.01B | 14.59B | |
| Other Non-Current Assets | | | 498.00M | 571.00M | 512.00M | 557.00M | 538.00M | |
| Total Non-Current Assets | | | 19.75B | 19.43B | 20.70B | 21.83B | 23.46B | |
| |
| TOTAL ASSETS | | | 24.62B | 25.07B | 25.30B | 27.14B | 28.74B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 1.56B | 7.00M | 740.00M | 30.00M | 1.23B | |
| Current Portion Of LT Debt. | | | 1.33B | 803.00M | 683.00M | 1.65B | 491.00M | |
| Accrued Expenses | | | N/A | 2.44B | 2.69B | 2.99B | 3.06B | |
| Accounts Payable | | | 5.11B | 2.13B | 2.45B | 2.40B | 2.37B | |
| Other Current Liabilities | | | 750.00M | 1.27B | 1.38B | 1.27B | 1.20B | |
| Total Current Liabilities | | | 8.76B | 6.65B | 7.94B | 8.34B | 8.34B | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 6.39B | 7.62B | 7.24B | 6.86B | 7.16B | |
| Deferred Taxes/Income | | | 2.69B | 2.56B | 2.85B | 2.90B | 3.04B | |
| Other Non-Current Liabilities | | | 436.00M | 452.00M | 551.00M | 572.00M | 718.00M | |
| Total Non-Current Liabilities | | | 9.55B | 10.67B | 10.66B | 10.35B | 10.96B | |
| |
| TOTAL LIABILITIES | | | 18.31B | 17.32B | 18.60B | 18.69B | 19.30B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 5.98B | 7.42B | 6.37B | 8.12B | 9.12B | |
| Additional Paid In Capital | | | 254.00M | 254.00M | 254.00M | 254.00M | 254.00M | |
| Minority Interest | | | 36.00M | 35.00M | 21.00M | 21.00M | 40.00M | |
| Common Shares | | | 74.00M | 70.00M | 74.00M | 74.00M | 74.00M | |
| Other Shareholders' Equity | | | N/A | N/A | N/A | N/A | N/A | |
| Shares Outstanding | | | 652.05M | 645.48M | 659.16M | 685.47M | 687.13M | |
| Tangible Book Value per Share | | | -15.95 | -12.49 | -16.48 | -14.79 | -15.66 | |
| Total Shareholders' Equity | | | 6.31B | 7.75B | 6.70B | 8.45B | 9.44B | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 24.62B | 25.07B | 25.30B | 27.14B | 28.74B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 1.26 | 0.98 | 1.19 | 0.82 | 0.89 | |
| Current Ratio | | | 0.56 | 0.85 | 0.58 | 0.64 | 0.63 | |
| Return On Assets (ROA) | | | 5.05% | 12.69% | 5.64% | 6.05% | 8.11% | |
| Return On Equity (ROE) | | | 19.68% | 41.08% | 21.29% | 19.45% | 24.67% | |
| Return On Invested Capital (ROIC) | | | 14.23% | 14.15% | 14.46% | 13.30% | 11.77% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 15.06% | 15.31% | 14.76% | 13.84% | 12.05% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | N/A | 213.91% | 1698.65% | N/A | 272.99% | |