| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | N/A | 800.00M | 1.35B | 1.67B | 234.00M | |
| Marketable Securities | | | N/A | N/A | N/A | N/A | N/A | |
| Receivables | | | 1.35B | 1.32B | 1.78B | 1.76B | 1.34B | |
| Inventories | | | 2.78B | 2.80B | 2.92B | 3.21B | 2.12B | |
| Other Current Assets | | | 62.00M | 95.00M | 89.23M | 112.00M | 67.00M | |
| Total Current Assets | | | 5.64B | 5.01B | 6.15B | 6.75B | 3.76B | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 6.87B | 6.91B | 6.97B | 7.04B | 5.81B | |
| Goodwill | | | 2.98B | 2.98B | 2.98B | 2.98B | 2.29B | |
| Intangibles | | | 929.00M | 962.00M | 972.27M | 983.00M | 653.00M | |
| Other Non-Current Assets | | | 840.00M | 777.00M | 644.96M | 376.00M | 397.00M | |
| Total Non-Current Assets | | | 11.62B | 11.63B | 11.57B | 11.38B | 9.15B | |
| |
| TOTAL ASSETS | | | 17.26B | 16.64B | 17.72B | 18.13B | 12.92B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 13.00M | 361.00M | 10.84M | 318.00M | 11.00M | |
| Accrued Expenses | | | 710.00M | 441.00M | 549.18M | 586.00M | 416.00M | |
| Accounts Payable | | | 2.21B | 2.24B | 2.21B | 2.33B | 1.61B | |
| Other Current Liabilities | | | 17.00M | 5.00M | 8.77M | 8.00M | 25.00M | |
| Total Current Liabilities | | | 2.95B | 3.04B | 2.77B | 3.25B | 2.06B | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 2.84B | 2.36B | 2.81B | 3.00B | 3.13B | |
| Deferred Taxes/Income | | | 1.28B | 1.22B | 1.30B | 1.26B | 837.00M | |
| Other Non-Current Liabilities | | | 693.00M | 671.00M | 593.35M | 601.00M | 590.00M | |
| Total Non-Current Liabilities | | | 4.88B | 4.32B | 4.77B | 5.64B | 5.16B | |
| |
| TOTAL LIABILITIES | | | 7.83B | 7.37B | 7.55B | 8.88B | 7.23B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 5.49B | 5.17B | 5.38B | 4.13B | 4.41B | |
| Additional Paid In Capital | | | 6.02B | 6.00B | 5.99B | 6.47B | 4.22B | |
| Minority Interest | | | 65.00M | 68.00M | 68.21M | 774.00M | 607.00M | |
| Common Shares | | | 2.00M | 2.00M | 2.23M | 2.00M | 3.00M | |
| Treasury Stock | | | -2.06B | -1.84B | -1.19B | -1.33B | -2.95B | |
| Other Shareholders' Equity | | | -27.00M | -47.00M | -11.78M | -22.00M | 3.00M | |
| Shares Outstanding | | | 183.95M | 188.41M | 200.00M | 197.00M | 163.00M | |
| Tangible Book Value per Share | | | 30.02 | 28.34 | 31.10 | 26.82 | 16.82 | |
| Total Shareholders' Equity | | | 9.43B | 9.28B | 10.17B | 9.24B | 5.69B | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 17.26B | 16.64B | 17.72B | 18.13B | 12.92B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.30 | 0.25 | 0.28 | 0.32 | 0.55 | |
| Current Ratio | | | 1.91 | 1.65 | 2.22 | 2.08 | 1.82 | |
| Return On Assets (ROA) | | | 2.25% | 1.05% | 8.89% | 15.96% | 4.27% | |
| Return On Equity (ROE) | | | 4.11% | 1.89% | 15.49% | 31.30% | 9.69% | |
| Return On Invested Capital (ROIC) | | | 4.01% | 1.69% | 12.30% | 22.63% | 6.08% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 4.01% | 1.79% | 13.52% | 25.48% | 6.21% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 5.52% | 2.59% | 19.06% | 36.39% | 8.60% | |