| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 885.00M | 883.00M | 667.00M | 664.00M | 1.45B | |
| Cash Equivalents | | | 1.30B | 1.13B | 1.38B | 928.00M | 834.00M | |
| Marketable Securities | | | N/A | N/A | N/A | 57.00M | 109.00M | |
| Receivables | | | 1.49B | 1.61B | 1.57B | 1.69B | 1.70B | |
| Inventories | | | 1.14B | 1.35B | 1.21B | 1.40B | 1.28B | |
| Other Current Assets | | | 8.00M | 20.00M | 32.00M | 79.00M | 113.00M | |
| Total Current Assets | | | 4.83B | 5.00B | 4.86B | 4.76B | 5.38B | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 3.94B | 4.23B | 3.73B | 3.43B | 3.03B | |
| Investments And Advances | | | 42.00M | 133.00M | 126.00M | 128.00M | 132.00M | |
| Goodwill | | | 2.87B | 3.07B | 3.04B | 2.65B | 1.93B | |
| Intangibles | | | 2.14B | 2.37B | 2.42B | 2.18B | 1.52B | |
| Other Non-Current Assets | | | 436.00M | 159.00M | 159.00M | 167.00M | 155.00M | |
| Total Non-Current Assets | | | 9.42B | 10.21B | 9.66B | 8.75B | 6.92B | |
| |
| TOTAL ASSETS | | | 14.24B | 15.21B | 14.52B | 13.51B | 12.30B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 389.00M | 442.00M | 0.00 | |
| Current Portion Of LT Debt. | | | 756.00M | 874.00M | 152.00M | 256.00M | 82.00M | |
| Accrued Expenses | | | 279.00M | 285.00M | 261.00M | 280.00M | 275.00M | |
| Accounts Payable | | | 971.00M | 1.07B | 1.04B | 1.15B | 1.27B | |
| Other Current Liabilities | | | 254.00M | 253.00M | 241.00M | 283.00M | 362.00M | |
| Total Current Liabilities | | | 2.26B | 2.49B | 2.08B | 2.41B | 1.99B | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 3.80B | 3.68B | 3.73B | 2.56B | 2.68B | |
| Deferred Taxes/Income | | | 429.00M | 435.00M | 436.00M | 362.00M | 342.00M | |
| Other Non-Current Liabilities | | | 722.00M | 847.00M | 813.00M | 840.00M | 936.00M | |
| Total Non-Current Liabilities | | | 5.14B | 5.20B | 5.24B | 3.80B | 4.00B | |
| |
| TOTAL LIABILITIES | | | 7.40B | 7.68B | 7.31B | 6.21B | 6.00B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 4.38B | 4.62B | 4.54B | 4.45B | 3.63B | |
| Additional Paid In Capital | | | 1.12B | 1.12B | 1.07B | 1.07B | 1.27B | |
| Minority Interest | | | 189.00M | 235.00M | 252.00M | 39.00M | 47.00M | |
| Common Shares | | | 761.00M | 761.00M | 750.00M | 750.00M | 767.00M | |
| Treasury Stock | | | -30.00M | -22.00M | -21.00M | -20.00M | -305.00M | |
| Other Shareholders' Equity | | | 620.00M | 1.05B | 870.00M | 1.05B | 943.00M | |
| Shares Outstanding | | | 75.64M | 75.80M | 74.81M | 74.81M | 73.96M | |
| Tangible Book Value per Share | | | 24.27 | 27.47 | 23.35 | 32.98 | 38.68 | |
| Total Shareholders' Equity | | | 6.84B | 7.53B | 7.20B | 7.30B | 6.30B | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 14.24B | 15.21B | 14.52B | 13.51B | 12.30B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.56 | 0.49 | 0.57 | 0.41 | 0.43 | |
| Current Ratio | | | 2.13 | 2.01 | 2.34 | 1.98 | 2.70 | |
| Return On Assets (ROA) | | | 0.27% | 2.22% | 2.77% | 7.02% | 10.51% | |
| Return On Equity (ROE) | | | 0.57% | 4.49% | 5.58% | 13.00% | 20.51% | |
| Return On Invested Capital (ROIC) | | | 1.89% | 2.95% | 3.15% | 6.79% | 5.88% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 2.12% | 3.23% | 3.53% | 7.42% | 6.48% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 3.99% | 6.10% | 6.75% | 13.69% | 10.24% | |