| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 1.64B | 1.57B | 1.64B | 1.53B | 3.14B | |
| Receivables | | | 4.09B | 3.62B | 3.87B | 3.67B | 3.03B | |
| Inventories | | | 2.60B | 2.32B | 2.37B | 2.34B | 2.01B | |
| Other Current Assets | | | 437.00M | 311.00M | 372.00M | 241.00M | 251.00M | |
| Total Current Assets | | | 8.76B | 7.83B | 8.25B | 7.78B | 8.44B | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 4.22B | 4.19B | 4.33B | 3.95B | 3.68B | |
| Investments And Advances | | | 1.52B | 1.61B | 1.51B | 1.81B | 1.89B | |
| Goodwill | | | 4.59B | 5.02B | 5.15B | 5.11B | 2.51B | |
| Intangibles | | | 2.06B | 2.14B | 2.40B | 2.58B | 964.00M | |
| Other Non-Current Assets | | | 2.21B | 2.55B | 2.69B | 581.00M | 478.00M | |
| Total Non-Current Assets | | | 14.74B | 15.63B | 16.18B | 14.10B | 9.57B | |
| |
| TOTAL ASSETS | | | 23.50B | 23.46B | 24.43B | 21.88B | 18.01B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 17.00M | 509.00M | 9.00M | 31.00M | 8.00M | |
| Accrued Expenses | | | 1.38B | 1.25B | 1.28B | 1.29B | 990.00M | |
| Accounts Payable | | | 3.13B | 2.87B | 3.15B | 3.15B | 2.95B | |
| Other Current Liabilities | | | 361.00M | 506.00M | 365.00M | 392.00M | 256.00M | |
| Total Current Liabilities | | | 4.88B | 5.13B | 4.81B | 4.87B | 4.21B | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 7.61B | 7.84B | 6.20B | 6.46B | 4.06B | |
| Deferred Taxes/Income | | | 299.00M | 290.00M | 394.00M | 481.00M | 153.00M | |
| Other Non-Current Liabilities | | | 1.14B | 1.11B | 1.18B | 984.00M | 1.03B | |
| Total Non-Current Liabilities | | | 9.33B | 9.53B | 8.07B | 8.21B | 5.45B | |
| |
| TOTAL LIABILITIES | | | 14.21B | 14.66B | 12.88B | 13.07B | 9.66B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 6.36B | 7.00B | 8.16B | 5.61B | 5.08B | |
| Additional Paid In Capital | | | 3.63B | 2.97B | 4.03B | 3.99B | 3.94B | |
| Minority Interest | | | 282.00M | 289.00M | 296.00M | 285.00M | 214.00M | |
| Common Shares | | | 2.00M | 2.00M | 3.00M | 3.00M | 3.00M | |
| Other Shareholders' Equity | | | -710.00M | -1.17B | -645.00M | -791.00M | -672.00M | |
| Shares Outstanding | | | 216.55M | 235.04M | 279.03M | 271.00M | 271.00M | |
| Tangible Book Value per Share | | | 12.16 | 6.94 | 14.33 | 4.13 | 17.98 | |
| Total Shareholders' Equity | | | 9.28B | 8.80B | 11.55B | 8.81B | 8.35B | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 23.50B | 23.46B | 24.43B | 21.88B | 18.01B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.82 | 0.89 | 0.54 | 0.73 | 0.49 | |
| Current Ratio | | | 1.79 | 1.53 | 1.72 | 1.60 | 2.01 | |
| Return On Assets (ROA) | | | 1.26% | 7.62% | 11.91% | 2.43% | 2.93% | |
| Return On Equity (ROE) | | | 3.18% | 20.32% | 25.19% | 6.03% | 6.31% | |
| Return On Invested Capital (ROIC) | | | 10.13% | 10.06% | 8.17% | 7.14% | 7.89% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 11.11% | 11.00% | 8.91% | 7.85% | 10.22% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 18.26% | 19.23% | 15.37% | 15.59% | 15.15% | |