| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | N/A | N/A | N/A | 3.40B | 4.58B | |
| Cash Equivalents | | | 2.58B | 3.19B | 4.32B | 4.38B | 5.04B | |
| Marketable Securities | | | N/A | N/A | N/A | 414.00M | 115.00M | |
| Receivables | | | 195.00M | 293.00M | 513.00M | 470.00M | 192.00M | |
| Inventories | | | 4.65B | 4.78B | 5.54B | 4.81B | 4.22B | |
| Other Current Assets | | | N/A | N/A | N/A | 956.00M | 989.00M | |
| Total Current Assets | | | 7.42B | 8.26B | 10.38B | 9.66B | 9.45B | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 3.77B | 3.68B | 3.33B | 3.26B | 3.21B | |
| Investments And Advances | | | N/A | 490.00M | 479.00M | 385.00M | 333.00M | |
| Goodwill | | | N/A | 3.58B | 3.61B | 3.32B | 3.21B | |
| Intangibles | | | 4.70B | 1.22B | 1.29B | 1.13B | 1.21B | |
| Other Non-Current Assets | | | 651.00M | 1.60B | 1.70B | 1.19B | 1.22B | |
| Total Non-Current Assets | | | 35.32B | 34.67B | 35.89B | 29.72B | 39.96B | |
| |
| TOTAL ASSETS | | | 42.75B | 42.93B | 46.27B | 39.38B | 49.42B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | N/A | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | N/A | 10.84B | 11.48B | 9.59B | 7.99B | |
| Accrued Expenses | | | N/A | 4.15B | 1.25B | 928.00M | 755.00M | |
| Accounts Payable | | | N/A | 2.29B | 3.61B | 3.70B | 3.53B | |
| Other Current Liabilities | | | 8.16B | 62.00M | 850.00M | 662.00M | 1.17B | |
| Total Current Liabilities | | | 8.16B | 17.34B | 5.71B | 14.88B | 5.46B | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 26.76B | 16.04B | 27.33B | 13.37B | 20.90B | |
| Deferred Taxes/Income | | | N/A | 28.00M | 35.00M | 85.00M | 125.00M | |
| Other Non-Current Liabilities | | | N/A | 1.75B | 5.05B | 4.07B | 16.08B | |
| Total Non-Current Liabilities | | | 26.82B | 17.94B | 32.53B | 17.57B | 37.18B | |
| |
| TOTAL LIABILITIES | | | 34.98B | 35.28B | 38.24B | 32.45B | 42.64B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | N/A | 10.31B | 9.65B | 7.91B | 4.82B | |
| Additional Paid In Capital | | | N/A | 1.42B | 1.58B | 1.50B | 4.46B | |
| Minority Interest | | | 53.00M | 117.00M | 120.00M | 49.00M | 75.00M | |
| Common Shares | | | N/A | 25.00M | 25.00M | 25.00M | 25.00M | |
| Treasury Stock | | | N/A | -1.39B | -865.00M | -230.00M | -84.00M | |
| Other Shareholders' Equity | | | 7.77B | -2.71B | -2.36B | -2.28B | -2.44B | |
| Shares Outstanding | | | 1.25B | 1.25B | 1.29B | 1.34B | 1.36B | |
| Tangible Book Value per Share | | | 2.46 | 2.28 | 2.42 | 1.84 | 1.74 | |
| Total Shareholders' Equity | | | 7.77B | 7.65B | 8.03B | 6.93B | 6.78B | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 42.75B | 42.93B | 46.27B | 39.38B | 49.42B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 3.44 | 2.10 | 3.40 | 1.93 | 3.08 | |
| Current Ratio | | | 0.91 | 0.48 | 1.82 | 0.65 | 1.73 | |
| Return On Assets (ROA) | | | 1.19% | 2.90% | 5.12% | 5.15% | 3.49% | |
| Return On Equity (ROE) | | | 6.56% | 16.29% | 29.53% | 29.29% | 25.42% | |
| Return On Invested Capital (ROIC) | | | 5.97% | 11.08% | 8.98% | 12.43% | 5.51% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 6.45% | 12.66% | 10.05% | 15.45% | 6.25% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 7.56% | 16.11% | 11.62% | 19.96% | 7.05% | |