| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 767.00M | 980.00M | 2.16B | 990.00M | 6.21B | |
| Receivables | | | 5.39B | 5.76B | 5.37B | 4.86B | 3.84B | |
| Inventories | | | 2.38B | 2.58B | 2.66B | 3.52B | 1.95B | |
| Other Current Assets | | | N/A | N/A | N/A | N/A | N/A | |
| Total Current Assets | | | 8.53B | 9.33B | 10.18B | 9.37B | 11.99B | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 1.01B | 1.09B | 1.04B | 1.25B | 1.30B | |
| Investments And Advances | | | 71.00M | 296.00M | 276.00M | 319.00M | 153.00M | |
| Goodwill | | | N/A | 11.36B | 11.15B | 11.57B | 5.36B | |
| Intangibles | | | 16.93B | 5.96B | 5.77B | 5.98B | 2.91B | |
| Other Non-Current Assets | | | 2.35B | 1.56B | 1.45B | 1.40B | 1.30B | |
| Total Non-Current Assets | | | 20.52B | 21.28B | 20.46B | 21.22B | 11.56B | |
| |
| TOTAL ASSETS | | | 29.06B | 30.61B | 30.64B | 30.59B | 23.55B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 1.00M | 258.00M | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 2.09B | 1.83B | 9.76B | 6.13B | 1.74B | |
| Accrued Expenses | | | N/A | N/A | N/A | N/A | N/A | |
| Accounts Payable | | | 1.40B | 1.63B | 1.72B | 1.55B | 1.28B | |
| Other Current Liabilities | | | 3.98B | 4.43B | 4.16B | 4.05B | 3.12B | |
| Total Current Liabilities | | | 7.47B | 8.15B | 15.64B | 11.73B | 6.14B | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 8.90B | 9.40B | 3.74B | 10.13B | 9.82B | |
| Deferred Taxes/Income | | | 1.03B | 1.04B | 745.00M | 915.00M | 402.00M | |
| Other Non-Current Liabilities | | | 1.11B | 1.20B | 930.00M | 1.01B | 955.00M | |
| Total Non-Current Liabilities | | | 11.04B | 11.64B | 5.41B | 12.05B | 11.18B | |
| |
| TOTAL LIABILITIES | | | 18.51B | 19.79B | 21.05B | 23.79B | 17.32B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 14.00B | 13.66B | 12.78B | 10.51B | 10.51B | |
| Additional Paid In Capital | | | N/A | N/A | N/A | N/A | N/A | |
| Minority Interest | | | 0.00 | N/A | N/A | N/A | N/A | |
| Common Shares | | | 604.00M | 604.00M | 604.00M | 549.00M | 553.00M | |
| Treasury Stock | | | -2.73B | -2.73B | -2.73B | -3.37B | -3.73B | |
| Other Shareholders' Equity | | | -1.34B | -715.00M | -1.07B | -897.00M | -1.10B | |
| Shares Outstanding | | | 145.61M | 145.61M | 145.61M | 127.97M | 127.72M | |
| Tangible Book Value per Share | | | -43.86 | -44.60 | -50.39 | -83.97 | -15.99 | |
| Total Shareholders' Equity | | | 10.54B | 10.82B | 9.59B | 6.80B | 6.23B | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 29.06B | 30.61B | 30.64B | 30.59B | 23.55B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.84 | 0.89 | 0.39 | 1.49 | 1.58 | |
| Current Ratio | | | 1.14 | 1.14 | 0.65 | 0.80 | 1.95 | |
| Return On Assets (ROA) | | | 2.33% | 3.23% | 0.74% | 1.67% | 7.46% | |
| Return On Equity (ROE) | | | 6.41% | 9.13% | 2.38% | 7.51% | 28.19% | |
| Return On Invested Capital (ROIC) | | | 5.88% | 6.49% | 5.16% | 7.36% | 10.91% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 6.09% | 6.78% | 6.03% | 7.77% | 16.96% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 32.59% | 33.36% | N/A | 435.16% | 64.83% | |