| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 208.00M | 24.00M | 26.00M | 33.00M | 28.00M | |
| Receivables | | | 2.15B | 1.83B | 1.79B | 2.18B | 1.83B | |
| Inventories | | | 1.38B | 1.25B | 1.05B | 942.00M | 858.00M | |
| Other Current Assets | | | 616.00M | 511.00M | 672.00M | 1.02B | 601.00M | |
| Total Current Assets | | | 4.35B | 3.61B | 3.54B | 4.18B | 3.32B | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 33.92B | 31.08B | 28.30B | 28.86B | 27.04B | |
| Investments And Advances | | | 2.96B | 2.65B | 2.48B | 2.26B | 2.54B | |
| Goodwill | | | 1.99B | 1.99B | 1.99B | 1.99B | 1.99B | |
| Intangibles | | | 188.00M | 144.00M | 156.00M | 166.00M | 177.00M | |
| Other Non-Current Assets | | | 9.20B | 8.48B | 7.86B | 4.90B | 4.34B | |
| Total Non-Current Assets | | | 49.72B | 45.24B | 41.22B | 38.50B | 36.40B | |
| |
| TOTAL ASSETS | | | 54.07B | 48.85B | 44.76B | 42.68B | 39.72B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 882.00M | 1.07B | 1.28B | 1.16B | 758.00M | |
| Current Portion Of LT Debt. | | | 1.36B | 1.30B | 2.14B | 1.12B | 2.88B | |
| Accrued Expenses | | | 305.00M | 245.00M | 187.00M | 167.00M | 154.00M | |
| Accounts Payable | | | 1.75B | 1.39B | 1.36B | 1.60B | 1.41B | |
| Other Current Liabilities | | | 1.11B | 1.11B | 910.00M | 1.12B | 1.14B | |
| Total Current Liabilities | | | 5.41B | 5.11B | 5.88B | 5.17B | 6.35B | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 23.79B | 20.69B | 17.42B | 16.87B | 14.53B | |
| Deferred Taxes/Income | | | 3.40B | 2.96B | 2.65B | 2.39B | 2.16B | |
| Other Non-Current Liabilities | | | 9.16B | 8.39B | 7.75B | 7.84B | 7.97B | |
| Total Non-Current Liabilities | | | 36.35B | 32.04B | 27.82B | 27.11B | 24.67B | |
| |
| TOTAL LIABILITIES | | | 41.76B | 37.15B | 33.70B | 32.29B | 31.01B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 5.48B | 4.95B | 4.40B | 3.81B | 3.44B | |
| Minority Interest | | | 5.00M | 5.00M | 5.00M | 4.00M | 8.00M | |
| Common Shares | | | 6.86B | 6.78B | 6.71B | 6.65B | 5.38B | |
| Other Shareholders' Equity | | | -39.00M | -26.00M | -67.00M | -62.00M | -112.00M | |
| Shares Outstanding | | | 207.75M | 207.17M | 206.36M | 205.63M | 193.75M | |
| Tangible Book Value per Share | | | 48.72 | 46.16 | 43.13 | 40.06 | 33.73 | |
| Total Shareholders' Equity | | | 12.30B | 11.70B | 11.05B | 10.40B | 8.71B | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 54.07B | 48.85B | 44.76B | 42.68B | 39.72B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 2.00 | 1.86 | 1.69 | 1.73 | 1.76 | |
| Current Ratio | | | 0.80 | 0.71 | 0.60 | 0.81 | 0.52 | |
| Return On Assets (ROA) | | | 2.70% | 2.87% | 3.11% | 2.53% | 2.28% | |
| Return On Equity (ROE) | | | 11.86% | 11.98% | 12.62% | 10.39% | 10.40% | |
| Return On Invested Capital (ROIC) | | | 3.86% | 3.74% | 4.44% | 3.56% | 3.54% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 3.88% | 3.74% | 4.45% | 3.56% | 3.54% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 4.06% | 3.93% | 4.70% | 3.77% | 3.78% | |