| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 9.45B | 11.54B | 13.38B | 6.63B | 7.61B | |
| Marketable Securities | | | 653.00M | 59.00M | 2.24B | 1.53B | 735.00M | |
| Receivables | | | 16.52B | 7.61B | 7.93B | 7.79B | 8.24B | |
| Inventories | | | 8.02B | 5.95B | 5.81B | 5.72B | 5.39B | |
| Other Current Assets | | | N/A | 1.19B | 835.00M | 12.58B | 929.00M | |
| Total Current Assets | | | 34.64B | 26.35B | 30.20B | 34.25B | 22.90B | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 30.96B | 27.05B | 24.41B | 23.68B | 26.65B | |
| Investments And Advances | | | 7.98B | 4.67B | 5.44B | 5.52B | 5.17B | |
| Goodwill | | | N/A | 41.62B | 38.31B | 38.45B | 52.48B | |
| Intangibles | | | 81.04B | 10.77B | 10.79B | 10.77B | 15.99B | |
| Other Non-Current Assets | | | N/A | 2.06B | 1.81B | 1.73B | 2.11B | |
| Total Non-Current Assets | | | 119.98B | 86.98B | 81.63B | 81.09B | 103.48B | |
| |
| TOTAL ASSETS | | | 154.62B | 113.33B | 111.83B | 115.34B | 126.38B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 7.27B | 10.75B | 8.34B | 5.78B | 6.17B | |
| Accounts Payable | | | 28.79B | 23.32B | 22.16B | 21.92B | 20.64B | |
| Other Current Liabilities | | | 13.62B | 11.98B | 16.73B | 21.05B | 16.47B | |
| Total Current Liabilities | | | 49.67B | 46.05B | 47.23B | 48.75B | 43.28B | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 66.81B | 27.39B | 30.76B | 22.86B | 22.75B | |
| Deferred Taxes/Income | | | 10.37B | 4.74B | 4.82B | 4.84B | 6.35B | |
| Other Non-Current Liabilities | | | N/A | 4.54B | 3.27B | 4.17B | 5.24B | |
| Total Non-Current Liabilities | | | 79.93B | 39.51B | 41.37B | 34.69B | 39.16B | |
| |
| TOTAL LIABILITIES | | | 129.60B | 85.56B | 88.60B | 83.44B | 82.44B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 25.62B | 25.58B | 23.31B | 70.78B | 78.85B | |
| Minority Interest | | | 2.75B | 2.84B | 2.52B | 2.82B | 4.82B | |
| Common Shares | | | 2.65B | 2.69B | 2.75B | 2.84B | 2.90B | |
| Other Shareholders' Equity | | | -3.25B | -496.00M | -2.82B | -41.71B | -37.82B | |
| Shares Outstanding | | | 131.00M | 132.08M | 134.11M | 137.34M | 142.00M | |
| Tangible Book Value per Share | | | -427.61 | -186.37 | -192.87 | -126.12 | -172.77 | |
| Total Shareholders' Equity | | | 25.02B | 27.77B | 23.23B | 31.90B | 43.94B | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 154.62B | 113.33B | 111.83B | 115.34B | 126.38B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 2.67 | 0.99 | 1.32 | 0.72 | 0.52 | |
| Current Ratio | | | 0.70 | 0.57 | 0.64 | 0.70 | 0.53 | |
| Return On Assets (ROA) | | | 5.78% | 8.04% | -36.47% | -0.92% | 5.42% | |
| Return On Equity (ROE) | | | 35.73% | 32.83% | -175.55% | -3.33% | 15.58% | |
| Return On Invested Capital (ROIC) | | | 8.91% | 12.88% | 13.08% | 12.70% | 9.50% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 9.86% | 15.57% | 17.24% | 14.47% | 10.56% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 67.70% | 263.05% | N/A | 91.85% | 125.68% | |