| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 148.00M | 91.00M | 69.00M | 1.47B | 1.46B | |
| Marketable Securities | | | N/A | N/A | N/A | 0.00 | 300.00M | |
| Receivables | | | 1.36B | 1.60B | 1.75B | 1.28B | 1.20B | |
| Inventories | | | 531.00M | 495.00M | 503.00M | 343.00M | 262.00M | |
| Other Current Assets | | | 1.63B | 1.22B | 893.00M | 680.00M | 553.00M | |
| Total Current Assets | | | 3.67B | 3.40B | 3.21B | 3.78B | 3.78B | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 34.89B | 33.18B | 31.30B | 29.17B | 27.07B | |
| Investments And Advances | | | 1.11B | 764.00M | 486.00M | 621.00M | 736.00M | |
| Goodwill | | | 3.12B | 3.12B | 3.12B | 3.12B | 3.12B | |
| Intangibles | | | 271.00M | 284.00M | 281.00M | 293.00M | 305.00M | |
| Other Non-Current Assets | | | 3.66B | 3.23B | 2.72B | 2.52B | 2.82B | |
| Total Non-Current Assets | | | 43.07B | 40.59B | 37.91B | 35.73B | 34.05B | |
| |
| TOTAL ASSETS | | | 46.73B | 43.99B | 41.12B | 39.50B | 37.82B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 2.23B | 1.36B | 568.00M | 161.00M | 307.00M | |
| Current Portion Of LT Debt. | | | 1.62B | 640.00M | 419.00M | 376.00M | 321.00M | |
| Accrued Expenses | | | 146.00M | 304.00M | 232.00M | 208.00M | 187.00M | |
| Accounts Payable | | | 1.81B | 1.92B | 2.05B | 1.65B | 1.50B | |
| Other Current Liabilities | | | 1.33B | 1.01B | 1.15B | 937.00M | 751.00M | |
| Total Current Liabilities | | | 7.14B | 5.24B | 4.42B | 3.33B | 3.07B | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 10.84B | 10.04B | 8.30B | 8.01B | 10.57B | |
| Deferred Taxes/Income | | | 2.54B | 2.45B | 2.23B | 2.02B | 1.92B | |
| Other Non-Current Liabilities | | | 5.52B | 5.59B | 5.83B | 6.19B | 6.44B | |
| Total Non-Current Liabilities | | | 19.84B | 19.10B | 17.33B | 17.10B | 19.55B | |
| |
| TOTAL LIABILITIES | | | 26.98B | 24.34B | 21.74B | 20.43B | 22.61B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 2.06B | 2.02B | 1.91B | 1.71B | 1.67B | |
| Additional Paid In Capital | | | 17.71B | 17.70B | 17.69B | 17.68B | 13.66B | |
| Minority Interest | | | 935.00M | 1.03B | 962.00M | 885.00M | 617.00M | |
| Common Shares | | | 4.00M | 4.00M | 3.00M | 3.00M | 3.00M | |
| Treasury Stock | | | -47.00M | -47.00M | -47.00M | -47.00M | -14.00M | |
| Other Shareholders' Equity | | | 31.00M | -25.00M | -180.00M | -273.00M | -111.00M | |
| Shares Outstanding | | | 386.91M | 386.77M | 387.00M | 387.00M | 309.00M | |
| Tangible Book Value per Share | | | 42.30 | 42.00 | 41.29 | 40.48 | 38.14 | |
| Total Shareholders' Equity | | | 19.75B | 19.65B | 19.38B | 19.08B | 15.21B | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 46.73B | 43.99B | 41.12B | 39.50B | 37.82B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.66 | 0.58 | 0.46 | 0.43 | 0.72 | |
| Current Ratio | | | 0.51 | 0.65 | 0.73 | 1.13 | 1.23 | |
| Return On Assets (ROA) | | | 2.40% | 1.79% | 2.14% | 1.79% | 1.54% | |
| Return On Equity (ROE) | | | 5.68% | 4.00% | 4.55% | 3.71% | 3.82% | |
| Return On Invested Capital (ROIC) | | | 2.48% | 1.83% | 1.81% | 1.95% | 1.96% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 2.49% | 1.84% | 1.81% | 2.03% | 2.06% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 2.71% | 2.01% | 1.99% | 2.25% | 2.30% | |