| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 3.96B | 4.39B | 5.80B | 4.81B | 5.40B | |
| Marketable Securities | | | 5.37B | 4.05B | 3.08B | 1.35B | 1.17B | |
| Receivables | | | 5.09B | 4.97B | 4.72B | 5.79B | 6.20B | |
| Inventories | | | 2.42B | 3.01B | 2.80B | 3.84B | 2.29B | |
| Other Current Assets | | | 3.70B | 5.04B | 8.81B | 16.74B | 20.98B | |
| Total Current Assets | | | 20.53B | 21.46B | 25.21B | 32.52B | 36.04B | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 34.93B | 29.67B | 25.43B | 22.71B | 20.36B | |
| Investments And Advances | | | 7.54B | 8.48B | 7.81B | 7.39B | 7.63B | |
| Goodwill | | | 997.00M | 1.04B | 1.12B | 1.13B | 1.29B | |
| Intangibles | | | 1.87B | 2.11B | 2.05B | 2.09B | 2.12B | |
| Other Non-Current Assets | | | 1.11B | 1.09B | 2.48B | 3.01B | 3.34B | |
| Total Non-Current Assets | | | 46.90B | 42.82B | 39.51B | 36.98B | 35.23B | |
| |
| TOTAL ASSETS | | | 67.43B | 64.28B | 64.72B | 69.50B | 71.27B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 712.50M | 240.00M | |
| Current Portion Of LT Debt. | | | 2.33B | 2.23B | 1.64B | 409.10M | 1.83B | |
| Accrued Expenses | | | 303.70M | 334.20M | 205.80M | 347.70M | 512.20M | |
| Accounts Payable | | | 4.43B | 4.16B | 4.59B | 8.09B | 6.18B | |
| Other Current Liabilities | | | 6.39B | 7.24B | 11.72B | 19.11B | 25.48B | |
| Total Current Liabilities | | | 13.45B | 13.96B | 18.15B | 28.67B | 34.24B | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 18.90B | 18.53B | 15.82B | 12.68B | 9.91B | |
| Deferred Taxes/Income | | | 1.05B | 1.05B | 835.60M | 958.10M | 1.02B | |
| Other Non-Current Liabilities | | | 12.36B | 12.97B | 14.06B | 14.42B | 17.61B | |
| Total Non-Current Liabilities | | | 41.08B | 40.08B | 37.26B | 31.87B | 32.38B | |
| |
| TOTAL LIABILITIES | | | 54.53B | 54.04B | 55.41B | 60.54B | 66.63B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 8.83B | 9.40B | 8.56B | 7.27B | 6.52B | |
| Additional Paid In Capital | | | 3.74B | 774.20M | 774.20M | 774.20M | N/A | |
| Minority Interest | | | 8.77B | 7.53B | 6.54B | 3.81B | 3.85B | |
| Common Shares | | | 845.20M | 708.10M | 708.10M | 708.10M | 708.10M | |
| Treasury Stock | | | -204.10M | -204.10M | -204.10M | -204.10M | -204.10M | |
| Other Shareholders' Equity | | | -318.50M | -453.60M | -516.00M | 566.70M | -2.38B | |
| Shares Outstanding | | | 324.41M | 278.01M | 278.01M | 278.01M | 270.86M | |
| Tangible Book Value per Share | | | 30.94 | 25.50 | 22.09 | 20.66 | 4.54 | |
| Total Shareholders' Equity | | | 12.90B | 10.23B | 9.31B | 8.96B | 4.65B | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 67.43B | 64.28B | 64.72B | 69.50B | 71.27B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 1.46 | 1.81 | 1.70 | 1.49 | 2.18 | |
| Current Ratio | | | 1.53 | 1.54 | 1.39 | 1.13 | 1.05 | |
| Return On Assets (ROA) | | | -0.31% | 1.93% | 2.38% | 2.50% | 0.51% | |
| Return On Equity (ROE) | | | -1.60% | 12.15% | 16.52% | 19.39% | 7.82% | |
| Return On Invested Capital (ROIC) | | | 2.02% | 3.89% | 4.12% | 1.45% | 2.79% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 2.44% | 4.68% | 5.09% | 1.70% | 3.38% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 2.60% | 5.06% | 5.55% | 1.87% | 3.81% | |