| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | N/A | 113.00M | 131.70M | 303.10M | 689.50M | |
| Cash Equivalents | | | N/A | 1.15B | 1.47B | 1.62B | 804.30M | |
| Marketable Securities | | | N/A | 102.40M | 95.50M | 51.60M | 63.60M | |
| Receivables | | | 837.00M | 742.20M | 785.40M | 737.00M | 685.30M | |
| Inventories | | | 179.00M | 180.80M | 187.60M | 161.70M | 143.10M | |
| Other Current Assets | | | 4.80M | 92.70M | 61.70M | 63.70M | 82.50M | |
| Total Current Assets | | | 2.05B | 2.38B | 2.73B | 2.93B | 2.47B | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 3.02B | 3.22B | 3.47B | 4.00B | 4.17B | |
| Investments And Advances | | | 407.00M | 431.00M | 505.30M | 526.40M | 579.30M | |
| Goodwill | | | 1.66B | 1.70B | 1.67B | 1.75B | 1.61B | |
| Intangibles | | | 595.00M | 641.10M | 699.70M | 624.00M | 514.40M | |
| Other Non-Current Assets | | | 100.00K | 181.30M | 167.40M | 209.90M | 141.90M | |
| Total Non-Current Assets | | | 5.92B | 6.23B | 6.53B | 7.13B | 7.03B | |
| |
| TOTAL ASSETS | | | 7.97B | 8.62B | 9.26B | 10.06B | 9.50B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 14.00M | 9.40M | 3.90M | 129.80M | 206.40M | |
| Current Portion Of LT Debt. | | | 743.00M | 902.30M | 1.42B | 1.83B | 1.13B | |
| Accrued Expenses | | | N/A | 48.50M | 50.30M | 25.50M | 18.30M | |
| Accounts Payable | | | 1.18B | 1.24B | 1.23B | 1.15B | 1.04B | |
| Other Current Liabilities | | | 85.00M | 112.70M | 116.50M | 116.30M | 120.40M | |
| Total Current Liabilities | | | 2.02B | 2.31B | 2.82B | 3.24B | 2.51B | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 3.31B | 3.49B | 3.88B | 4.37B | 4.76B | |
| Deferred Taxes/Income | | | 38.00M | 28.60M | 36.30M | 79.90M | 87.10M | |
| Other Non-Current Liabilities | | | 452.00M | 470.30M | 472.20M | 565.80M | 490.20M | |
| Total Non-Current Liabilities | | | 3.90B | 4.10B | 4.49B | 5.05B | 5.36B | |
| |
| TOTAL LIABILITIES | | | 5.92B | 6.41B | 7.31B | 8.30B | 7.88B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 1.72B | 1.76B | 1.51B | 1.28B | 1.16B | |
| Additional Paid In Capital | | | 612.00M | 612.40M | 612.40M | 608.50M | 608.50M | |
| Minority Interest | | | 100.00M | 115.50M | 95.90M | 36.20M | 23.40M | |
| Common Shares | | | 3.30M | 3.30M | 3.20M | 3.20M | 3.20M | |
| Treasury Stock | | | -2.10M | -2.40M | -600.00K | -2.00M | -2.80M | |
| Other Shareholders' Equity | | | -277.00M | -168.30M | -177.40M | -131.30M | -144.00M | |
| Shares Outstanding | | | 214.00M | 213.97M | 213.13M | 212.79M | 212.78M | |
| Tangible Book Value per Share | | | -0.94 | -0.67 | -1.95 | -2.86 | -2.37 | |
| Total Shareholders' Equity | | | 2.05B | 2.20B | 1.95B | 1.76B | 1.62B | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 7.97B | 8.62B | 9.26B | 10.06B | 9.50B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 1.62 | 1.59 | 1.99 | 2.55 | 3.07 | |
| Current Ratio | | | 1.02 | 1.03 | 0.97 | 0.90 | 0.98 | |
| Return On Assets (ROA) | | | 3.02% | 3.01% | 2.26% | 1.31% | -0.15% | |
| Return On Equity (ROE) | | | 11.71% | 11.76% | 10.72% | 7.49% | -0.89% | |
| Return On Invested Capital (ROIC) | | | 6.09% | 5.22% | 5.08% | 2.44% | 0.72% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 6.09% | 6.51% | 6.71% | 3.21% | 0.81% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 9.79% | 12.12% | 13.02% | 5.84% | 1.22% | |