| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 6.67B | 6.19B | 5.91B | 5.17B | 4.56B | |
| Marketable Securities | | | 1.19B | 1.90B | 4.68B | 4.98B | 3.17B | |
| Receivables | | | 12.17B | 12.19B | 12.52B | 13.45B | 12.98B | |
| Inventories | | | 12.38B | 13.47B | 13.95B | 13.64B | 11.31B | |
| Other Current Assets | | | 507.00M | 702.00M | 798.00M | 818.00M | 545.00M | |
| Total Current Assets | | | 32.91B | 34.44B | 37.56B | 37.76B | 32.58B | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 12.65B | 13.46B | 13.32B | 13.67B | 12.69B | |
| Investments And Advances | | | 1.05B | 1.35B | 1.34B | 1.49B | 1.20B | |
| Goodwill | | | 28.06B | 30.02B | 32.30B | 39.65B | 40.11B | |
| Intangibles | | | 20.62B | 22.11B | 23.36B | 24.18B | 26.26B | |
| Other Non-Current Assets | | | 7.33B | 7.52B | 6.19B | 6.22B | 5.41B | |
| Total Non-Current Assets | | | 71.63B | 76.41B | 78.70B | 87.12B | 87.66B | |
| |
| TOTAL ASSETS | | | 104.54B | 110.85B | 116.26B | 124.88B | 120.24B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 5.63B | 5.25B | 6.61B | 7.54B | 3.05B | |
| Accrued Expenses | | | 1.00B | 976.00M | 354.00M | 434.00M | 339.00M | |
| Accounts Payable | | | 7.08B | 7.52B | 7.46B | 7.54B | 6.79B | |
| Other Current Liabilities | | | 18.87B | 15.21B | 15.03B | 19.57B | 19.22B | |
| Total Current Liabilities | | | 32.59B | 28.95B | 29.46B | 35.08B | 29.40B | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 31.81B | 35.50B | 38.18B | 33.78B | 36.48B | |
| Deferred Taxes/Income | | | 769.00M | 865.00M | 790.00M | 727.00M | 931.00M | |
| Other Non-Current Liabilities | | | 13.31B | 13.49B | 14.76B | 16.36B | 20.26B | |
| Total Non-Current Liabilities | | | 46.01B | 49.99B | 53.88B | 51.02B | 57.82B | |
| |
| TOTAL LIABILITIES | | | 78.59B | 78.94B | 83.33B | 86.10B | 87.22B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 6.73B | 9.87B | 12.18B | 17.23B | 13.35B | |
| Additional Paid In Capital | | | 18.26B | 18.26B | 18.26B | 18.26B | 18.26B | |
| Minority Interest | | | 116.00M | 137.00M | 151.00M | 153.00M | 148.00M | |
| Common Shares | | | 2.52B | 2.52B | 2.52B | 2.52B | 2.52B | |
| Other Shareholders' Equity | | | -1.55B | 1.25B | -105.00M | 652.00M | -1.31B | |
| Shares Outstanding | | | 982.42M | 982.42M | 982.42M | 982.42M | 982.42M | |
| Tangible Book Value per Share | | | -23.14 | -20.58 | -23.14 | -25.51 | -33.94 | |
| Total Shareholders' Equity | | | 25.95B | 31.91B | 32.93B | 38.77B | 33.02B | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 104.54B | 110.85B | 116.26B | 124.88B | 120.24B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 1.23 | 1.11 | 1.16 | 0.87 | 1.10 | |
| Current Ratio | | | 1.01 | 1.19 | 1.27 | 1.08 | 1.11 | |
| Return On Assets (ROA) | | | -3.46% | -2.30% | -2.53% | 3.32% | 0.83% | |
| Return On Equity (ROE) | | | -13.95% | -8.00% | -8.93% | 10.70% | 3.03% | |
| Return On Invested Capital (ROIC) | | | 5.83% | 2.80% | 6.36% | 6.26% | 5.33% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 6.55% | 3.11% | 7.25% | 7.05% | 5.83% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 27.22% | 10.58% | 26.87% | 35.53% | 28.94% | |