| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 260.00M | 37.00M | 38.00M | 118.00M | 507.00M | |
| Receivables | | | 2.23B | 2.45B | 2.36B | 2.14B | 2.18B | |
| Inventories | | | 322.00M | 331.00M | 328.00M | 353.00M | 355.00M | |
| Other Current Assets | | | 421.00M | 486.00M | 481.00M | 474.00M | 437.00M | |
| Total Current Assets | | | 3.23B | 3.30B | 3.21B | 3.08B | 3.48B | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 5.12B | 5.40B | 5.87B | 6.10B | 6.22B | |
| Investments And Advances | | | 138.00M | 152.00M | 170.00M | 155.00M | 81.00M | |
| Goodwill | | | 3.32B | 3.79B | 3.96B | 4.17B | 4.22B | |
| Intangibles | | | 42.00M | 53.00M | 61.00M | 52.00M | N/A | |
| Other Non-Current Assets | | | 1.35B | 1.36B | 1.19B | 1.11B | 1.22B | |
| Total Non-Current Assets | | | 9.97B | 10.75B | 11.25B | 11.59B | 11.74B | |
| |
| TOTAL ASSETS | | | 13.20B | 14.05B | 14.46B | 14.67B | 15.22B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 16.00M | 20.00M | 21.00M | 21.00M | 31.00M | |
| Accrued Expenses | | | 1.22B | 1.29B | 1.11B | 1.29B | 1.39B | |
| Accounts Payable | | | 842.00M | 913.00M | 912.00M | 773.00M | 830.00M | |
| Other Current Liabilities | | | 130.00M | 125.00M | 97.00M | 101.00M | 118.00M | |
| Total Current Liabilities | | | 2.21B | 2.35B | 2.14B | 2.19B | 2.36B | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 10.38B | 11.43B | 11.47B | 11.61B | 12.11B | |
| Deferred Taxes/Income | | | 25.00M | 231.00M | 369.00M | 354.00M | 192.00M | |
| Other Non-Current Liabilities | | | 1.43B | 1.36B | 1.30B | 1.25B | 1.36B | |
| Total Non-Current Liabilities | | | 12.39B | 13.62B | 13.71B | 13.85B | 14.22B | |
| |
| TOTAL LIABILITIES | | | 14.60B | 15.97B | 15.85B | 16.04B | 16.59B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -3.57B | -4.08B | -3.56B | -3.43B | -3.48B | |
| Additional Paid In Capital | | | 2.19B | 2.17B | 2.19B | 2.08B | 2.12B | |
| Minority Interest | | | 557.00M | 597.00M | 568.00M | 633.00M | 562.00M | |
| Common Shares | | | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | |
| Treasury Stock | | | N/A | N/A | N/A | N/A | N/A | |
| Other Shareholders' Equity | | | -1.00M | 3.00M | -1.00M | -2.00M | -12.00M | |
| Shares Outstanding | | | 138.63M | 138.92M | 136.77M | 134.70M | 132.15M | |
| Tangible Book Value per Share | | | -34.28 | -41.43 | -39.56 | -41.46 | -42.31 | |
| Total Shareholders' Equity | | | -1.39B | -1.91B | -1.39B | -1.37B | -1.37B | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 13.20B | 14.05B | 14.46B | 14.67B | 15.22B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | -7.45 | -5.97 | -8.24 | -8.50 | -8.83 | |
| Current Ratio | | | 1.46 | 1.41 | 1.50 | 1.41 | 1.47 | |
| Return On Assets (ROA) | | | 3.85% | -3.67% | -0.92% | 0.31% | 1.51% | |
| Return On Equity (ROE) | | | N/A | N/A | N/A | N/A | N/A | |
| Return On Invested Capital (ROIC) | | | 7.77% | 5.69% | 5.58% | 4.55% | 7.86% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 7.96% | 5.71% | 5.60% | 4.59% | 8.18% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 11.59% | 8.51% | 8.32% | 6.97% | 12.43% | |