| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 1.22B | 1.19B | 1.56B | 1.78B | 1.45B | |
| Receivables | | | 4.23B | 4.02B | 3.78B | 3.61B | 3.39B | |
| Inventories | | | 640.00M | 617.00M | 622.00M | 659.00M | 571.00M | |
| Other Current Assets | | | 326.00M | 316.00M | 2.29B | 446.00M | 251.00M | |
| Total Current Assets | | | 6.42B | 6.14B | 8.26B | 6.49B | 5.66B | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 1.15B | 1.17B | 1.30B | 1.32B | 1.26B | |
| Goodwill | | | 1.58B | 1.57B | 1.67B | 1.77B | 1.65B | |
| Intangibles | | | 355.00M | 369.00M | 419.00M | 484.00M | 490.00M | |
| Other Non-Current Assets | | | 347.00M | 287.00M | 297.00M | 310.00M | 263.00M | |
| Total Non-Current Assets | | | 3.72B | 3.68B | 4.02B | 4.22B | 4.03B | |
| |
| TOTAL ASSETS | | | 10.13B | 9.82B | 12.28B | 10.71B | 9.69B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 156.00M | 94.00M | 0.00 | 701.00M | 34.00M | |
| Current Portion Of LT Debt. | | | 590.00M | 576.00M | 24.00M | N/A | N/A | |
| Accrued Expenses | | | 1.78B | 1.68B | 1.90B | 1.88B | 1.62B | |
| Accounts Payable | | | 1.74B | 1.72B | 1.56B | 1.45B | 1.33B | |
| Other Current Liabilities | | | 2.89B | 2.77B | 2.77B | 2.64B | 2.39B | |
| Total Current Liabilities | | | 7.16B | 6.84B | 6.25B | 6.67B | 5.37B | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 6.12B | 6.10B | 7.25B | 5.26B | 0.00 | |
| Other Non-Current Liabilities | | | 1.49B | 1.54B | 1.77B | 1.98B | 1.99B | |
| Total Non-Current Liabilities | | | 7.83B | 7.85B | 9.66B | 7.87B | 2.61B | |
| |
| TOTAL LIABILITIES | | | 14.99B | 14.69B | 15.90B | 14.54B | 7.99B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -2.42B | -2.87B | -2.26B | -3.08B | N/A | |
| Minority Interest | | | 227.00M | 206.00M | 641.00M | 631.00M | 626.00M | |
| Common Shares | | | 183.00M | 162.00M | 119.00M | 59.00M | N/A | |
| Treasury Stock | | | -1.93B | -1.57B | -725.00M | N/A | N/A | |
| Other Shareholders' Equity | | | -689.00M | -592.00M | -763.00M | -815.00M | 1.70B | |
| Shares Outstanding | | | 411.70M | 414.80M | 425.00M | 433.00M | 433.00M | |
| Tangible Book Value per Share | | | -16.48 | -16.41 | -13.44 | -14.06 | -1.01 | |
| Total Shareholders' Equity | | | -4.85B | -4.87B | -3.63B | -3.83B | 1.70B | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 10.13B | 9.82B | 12.28B | 10.71B | 9.69B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | -1.29 | -1.27 | -2.00 | -1.56 | N/A | |
| Current Ratio | | | 0.90 | 0.90 | 1.32 | 0.97 | 1.05 | |
| Return On Assets (ROA) | | | 13.10% | 12.76% | 10.15% | 8.46% | 11.52% | |
| Return On Equity (ROE) | | | N/A | N/A | N/A | N/A | 65.65% | |
| Return On Invested Capital (ROIC) | | | 51.23% | 50.62% | 26.97% | 28.97% | 31.90% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 83.86% | 82.62% | 36.42% | 46.43% | 47.80% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | N/A | N/A | 68.32% | 196.35% | 181.51% | |