| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 66.00M | 54.00M | 198.00M | 26.00M | 48.00M | |
| Receivables | | | 1.80B | 1.58B | 1.84B | 1.96B | 2.15B | |
| Inventories | | | 4.68B | 5.09B | 4.46B | 5.13B | 5.19B | |
| Other Current Assets | | | 143.00M | 183.00M | 138.00M | 306.00M | 263.00M | |
| Total Current Assets | | | 6.69B | 6.91B | 6.64B | 7.42B | 7.65B | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 9.51B | 9.94B | 8.89B | 9.07B | 9.19B | |
| Investments And Advances | | | 132.00M | N/A | N/A | N/A | N/A | |
| Goodwill | | | 1.80B | 1.77B | 1.00B | 1.13B | 1.12B | |
| Intangibles | | | 1.14B | 1.17B | 201.00M | 214.00M | 221.00M | |
| Other Non-Current Assets | | | 1.02B | 1.16B | 800.00M | 919.00M | 799.00M | |
| Total Non-Current Assets | | | 13.60B | 14.04B | 10.90B | 11.33B | 11.32B | |
| |
| TOTAL ASSETS | | | 20.29B | 20.95B | 17.54B | 18.75B | 18.98B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | N/A | 63.00M | 49.00M | 93.00M | 97.00M | |
| Accrued Expenses | | | 904.00M | 872.00M | 932.00M | 472.00M | 635.00M | |
| Accounts Payable | | | 1.91B | 2.01B | 2.10B | 2.19B | 2.07B | |
| Other Current Liabilities | | | 462.00M | 379.00M | 428.00M | 798.00M | 756.00M | |
| Total Current Liabilities | | | 3.28B | 3.32B | 3.51B | 3.55B | 3.56B | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 8.04B | 7.38B | 3.30B | 4.37B | 5.43B | |
| Deferred Taxes/Income | | | 506.00M | 858.00M | 639.00M | 590.00M | N/A | |
| Other Non-Current Liabilities | | | 2.76B | 2.49B | 1.97B | 2.20B | 4.21B | |
| Total Non-Current Liabilities | | | 11.54B | 10.96B | 6.14B | 7.42B | 9.92B | |
| |
| TOTAL LIABILITIES | | | 14.82B | 14.28B | 9.65B | 10.96B | 13.48B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -286.00M | 979.00M | 1.73B | 1.33B | -1.00M | |
| Additional Paid In Capital | | | 4.78B | 4.76B | 4.86B | 4.87B | 4.89B | |
| Minority Interest | | | 241.00M | 233.00M | 235.00M | 251.00M | 284.00M | |
| Common Shares | | | 66.00M | 66.00M | 66.00M | 66.00M | 63.00M | |
| Treasury Stock | | | -660.00M | -676.00M | -430.00M | -310.00M | -82.00M | |
| Other Shareholders' Equity | | | 1.56B | 1.54B | 1.66B | 1.83B | 618.00M | |
| Shares Outstanding | | | 494.70M | 493.95M | 504.89M | 513.00M | 500.00M | |
| Tangible Book Value per Share | | | 5.11 | 7.54 | 13.23 | 12.57 | 8.31 | |
| Total Shareholders' Equity | | | 5.47B | 6.66B | 7.89B | 7.79B | 5.49B | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 20.29B | 20.95B | 17.54B | 18.75B | 18.98B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 1.47 | 1.11 | 0.42 | 0.56 | 0.99 | |
| Current Ratio | | | 2.04 | 2.08 | 1.89 | 2.09 | 2.15 | |
| Return On Assets (ROA) | | | -8.26% | -3.60% | 2.28% | 7.12% | 15.75% | |
| Return On Equity (ROE) | | | -30.66% | -11.31% | 5.06% | 17.14% | 54.43% | |
| Return On Invested Capital (ROIC) | | | N/A | N/A | 4.23% | 10.09% | 20.66% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | 4.29% | 10.11% | 20.73% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | N/A | N/A | 4.70% | 11.09% | 22.70% | |