| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | N/A | 297.00M | 324.00M | 245.00M | 264.00M | |
| Cash Equivalents | | | 293.00M | N/A | N/A | N/A | 1.00M | |
| Marketable Securities | | | 10.00M | 465.00M | 284.00M | 243.00M | 13.00M | |
| Receivables | | | 1.78B | 1.74B | 1.51B | 1.58B | 1.52B | |
| Inventories | | | 1.47B | 1.43B | 1.27B | 1.42B | 1.38B | |
| Other Current Assets | | | 266.00M | 287.00M | 220.00M | 213.00M | 228.00M | |
| Total Current Assets | | | 3.81B | 4.21B | 3.62B | 3.71B | 3.41B | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 2.25B | 2.38B | 2.24B | 2.29B | 2.30B | |
| Investments And Advances | | | 143.00M | 153.00M | 319.00M | 339.00M | 334.00M | |
| Goodwill | | | N/A | 3.52B | 3.20B | 3.42B | 3.50B | |
| Intangibles | | | 4.53B | 1.31B | 1.26B | 1.22B | 1.36B | |
| Other Non-Current Assets | | | 546.00M | 524.00M | 493.00M | 524.00M | 535.00M | |
| Total Non-Current Assets | | | 7.46B | 7.89B | 7.51B | 7.80B | 8.03B | |
| |
| TOTAL ASSETS | | | 11.28B | 12.10B | 11.13B | 11.51B | 11.43B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 3.00M | 0.00 | 0.00 | 0.00 | 1.00M | |
| Current Portion Of LT Debt. | | | 1.04B | 819.00M | 442.00M | 356.00M | 428.00M | |
| Accrued Expenses | | | 158.00M | 253.00M | 170.00M | 164.00M | 235.00M | |
| Accounts Payable | | | 934.00M | 1.12B | 891.00M | 861.00M | 1.01B | |
| Other Current Liabilities | | | 630.00M | 643.00M | 558.00M | 544.00M | 650.00M | |
| Total Current Liabilities | | | 2.77B | 2.83B | 2.06B | 1.93B | 2.32B | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 3.74B | 3.93B | 4.46B | 4.65B | 4.24B | |
| Deferred Taxes/Income | | | 297.00M | 287.00M | 232.00M | 270.00M | 285.00M | |
| Other Non-Current Liabilities | | | 368.00M | 469.00M | 374.00M | 428.00M | 642.00M | |
| Total Non-Current Liabilities | | | 4.40B | 4.69B | 5.07B | 5.35B | 5.18B | |
| |
| TOTAL LIABILITIES | | | 7.17B | 7.52B | 7.13B | 7.28B | 7.50B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 6.99B | 6.97B | 6.73B | 6.44B | 6.37B | |
| Minority Interest | | | 0.00 | 0.00 | 5.00M | 5.00M | 12.00M | |
| Common Shares | | | 92.00M | 92.00M | 92.00M | 92.00M | 92.00M | |
| Other Shareholders' Equity | | | -2.97B | -2.48B | -2.83B | -2.30B | -2.53B | |
| Shares Outstanding | | | 9.23M | 9.23M | 9.23M | 9.23M | 9.22M | |
| Tangible Book Value per Share | | | -45.51 | -27.10 | -50.50 | -44.87 | -100.64 | |
| Total Shareholders' Equity | | | 4.11B | 4.58B | 3.99B | 4.23B | 3.93B | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 11.28B | 12.10B | 11.13B | 11.51B | 11.43B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.91 | 0.86 | 1.12 | 1.10 | 1.08 | |
| Current Ratio | | | 1.38 | 1.49 | 1.75 | 1.93 | 1.47 | |
| Return On Assets (ROA) | | | 9.70% | 9.01% | 8.02% | 7.44% | 7.18% | |
| Return On Equity (ROE) | | | 26.64% | 23.81% | 22.36% | 20.23% | 20.90% | |
| Return On Invested Capital (ROIC) | | | 14.53% | 13.14% | 10.70% | 9.97% | 10.50% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 15.06% | 13.83% | 11.05% | 10.23% | 10.51% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 33.58% | 30.64% | 22.45% | 20.36% | 22.55% | |