| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 4.24B | 4.81B | 4.76B | 5.09B | 5.49B | |
| Marketable Securities | | | N/A | N/A | 0.00 | 0.00 | 11.00M | |
| Receivables | | | 2.29B | 2.28B | 1.71B | 1.63B | 1.42B | |
| Inventories | | | 540.00M | 492.00M | 458.00M | 476.00M | 404.00M | |
| Other Current Assets | | | 242.00M | 94.00M | 62.00M | 224.00M | 1.70B | |
| Total Current Assets | | | 7.31B | 7.67B | 6.99B | 7.42B | 9.03B | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 1.31B | 1.01B | 790.00M | 662.00M | 530.00M | |
| Investments And Advances | | | 16.58B | 17.27B | 15.79B | 15.86B | 13.25B | |
| Goodwill | | | 412.00M | 500.00M | 475.00M | 480.00M | 431.00M | |
| Intangibles | | | 127.00M | 128.00M | 122.00M | 138.00M | 126.00M | |
| Other Non-Current Assets | | | 1.59B | 1.78B | 1.89B | 1.53B | 1.44B | |
| Total Non-Current Assets | | | 20.11B | 21.33B | 19.33B | 18.93B | 15.85B | |
| |
| TOTAL ASSETS | | | 27.42B | 29.00B | 26.32B | 26.34B | 24.88B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 1.16B | 1.28B | 1.00B | 941.00M | 1.15B | |
| Accrued Expenses | | | 252.00M | 254.00M | 227.00M | 190.00M | 168.00M | |
| Accounts Payable | | | 271.00M | 261.00M | 259.00M | 242.00M | 659.00M | |
| Other Current Liabilities | | | 4.78B | 4.51B | 4.29B | 4.01B | 4.56B | |
| Total Current Liabilities | | | 6.46B | 6.30B | 5.78B | 5.38B | 6.54B | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 10.69B | 11.54B | 11.87B | 11.79B | 9.70B | |
| Deferred Taxes/Income | | | 889.00M | 1.24B | 1.09B | 924.00M | 687.00M | |
| Other Non-Current Liabilities | | | 1.72B | 1.80B | 1.70B | 1.89B | 2.12B | |
| Total Non-Current Liabilities | | | 15.05B | 16.62B | 16.78B | 16.85B | 14.30B | |
| |
| TOTAL LIABILITIES | | | 21.51B | 22.92B | 22.55B | 22.23B | 20.84B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 2.79B | 2.54B | 370.00M | 4.26B | 4.59B | |
| Additional Paid In Capital | | | 4.32B | 4.32B | 4.32B | 0.00 | 218.00M | |
| Minority Interest | | | 1.76B | 2.04B | 2.11B | 2.24B | 1.79B | |
| Common Shares | | | 7.00M | 7.00M | 7.00M | 145.00M | 147.00M | |
| Treasury Stock | | | -78.00M | -78.00M | -78.00M | -26.00M | -124.00M | |
| Other Shareholders' Equity | | | -1.12B | -706.00M | -849.00M | -777.00M | -1.30B | |
| Shares Outstanding | | | 720.63M | 732.28M | 752.82M | 756.48M | 749.01M | |
| Tangible Book Value per Share | | | 7.45 | 7.44 | 4.21 | 4.62 | 4.65 | |
| Total Shareholders' Equity | | | 5.91B | 6.08B | 3.77B | 4.11B | 4.04B | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 27.42B | 29.00B | 26.32B | 26.34B | 24.88B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 1.81 | 1.90 | 3.15 | 2.87 | 2.40 | |
| Current Ratio | | | 1.13 | 1.22 | 1.21 | 1.38 | 1.38 | |
| Return On Assets (ROA) | | | 3.24% | 11.17% | 1.73% | 0.68% | 4.78% | |
| Return On Equity (ROE) | | | 15.03% | 53.32% | 12.08% | 4.33% | 29.46% | |
| Return On Invested Capital (ROIC) | | | 3.46% | 2.98% | 2.15% | 1.53% | 1.39% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 4.34% | 3.78% | 2.80% | 2.03% | 1.99% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 4.48% | 3.92% | 2.91% | 2.11% | 2.08% | |