| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 943.00M | 748.00M | 879.00M | 1.43B | 1.76B | |
| Cash Equivalents | | | 2.75B | 2.00B | 3.72B | N/A | N/A | |
| Marketable Securities | | | 21.00M | 2.25B | 7.00B | 2.91B | 4.61B | |
| Receivables | | | 6.93B | 7.40B | 7.12B | 8.03B | 7.26B | |
| Inventories | | | 5.67B | 5.50B | 5.15B | 5.78B | 6.00B | |
| Other Current Assets | | | 679.00M | 751.00M | 631.00M | 525.00M | 617.00M | |
| Total Current Assets | | | 17.00B | 18.64B | 20.77B | 18.67B | 20.25B | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 10.07B | 9.96B | 9.62B | 10.67B | 11.01B | |
| Investments And Advances | | | 1.20B | 1.19B | 1.54B | 2.21B | 3.42B | |
| Goodwill | | | 6.98B | 6.81B | 7.05B | 10.55B | 10.60B | |
| Intangibles | | | 15.52B | 14.77B | 14.32B | 30.08B | 29.82B | |
| Other Non-Current Assets | | | 7.66B | 6.68B | 5.89B | 5.98B | 4.47B | |
| Total Non-Current Assets | | | 42.47B | 40.36B | 39.38B | 60.43B | 60.18B | |
| |
| TOTAL ASSETS | | | 59.46B | 59.01B | 60.15B | 79.10B | 80.43B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 762.00M | 1.01B | 1.64B | 802.00M | 1.15B | |
| Current Portion Of LT Debt. | | | 1.59B | 1.81B | 2.31B | 2.80B | 2.58B | |
| Accrued Expenses | | | 10.37B | 10.71B | 10.59B | 11.19B | 9.75B | |
| Accounts Payable | | | 3.46B | 3.72B | 3.87B | 4.54B | 4.36B | |
| Other Current Liabilities | | | 5.52B | 3.83B | 4.41B | 4.35B | 4.31B | |
| Total Current Liabilities | | | 21.70B | 21.07B | 22.81B | 23.67B | 22.15B | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 14.64B | 15.21B | 17.04B | 20.57B | 23.43B | |
| Deferred Taxes/Income | | | 382.00M | 311.00M | 289.00M | 3.56B | 3.60B | |
| Other Non-Current Liabilities | | | 9.66B | 9.63B | 9.92B | 9.96B | 10.45B | |
| Total Non-Current Liabilities | | | 24.09B | 24.59B | 26.74B | 40.38B | 43.70B | |
| |
| TOTAL LIABILITIES | | | 45.79B | 45.66B | 49.55B | 64.05B | 65.84B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 9.93B | 9.37B | 6.49B | 10.07B | 8.88B | |
| Additional Paid In Capital | | | 3.47B | 3.45B | 3.44B | 3.30B | 3.28B | |
| Minority Interest | | | -585.00M | -552.00M | -502.00M | 6.29B | 6.22B | |
| Common Shares | | | 1.35B | 1.35B | 1.35B | 1.35B | 1.35B | |
| Other Shareholders' Equity | | | -416.00M | -310.00M | -373.00M | -49.00M | -226.00M | |
| Shares Outstanding | | | 4.15B | 4.06B | 4.03B | 4.03B | 4.02B | |
| Tangible Book Value per Share | | | -2.13 | -2.03 | -2.67 | -6.35 | -6.42 | |
| Total Shareholders' Equity | | | 13.67B | 13.35B | 10.60B | 15.05B | 14.59B | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 59.46B | 59.01B | 60.15B | 79.10B | 80.43B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 1.13 | 1.21 | 1.76 | 1.42 | 1.68 | |
| Current Ratio | | | 0.78 | 0.88 | 0.91 | 0.79 | 0.91 | |
| Return On Assets (ROA) | | | 4.33% | 8.35% | 24.87% | 5.54% | 7.15% | |
| Return On Equity (ROE) | | | 18.84% | 36.92% | 141.12% | 29.13% | 39.41% | |
| Return On Invested Capital (ROIC) | | | 17.94% | 18.11% | 18.29% | 8.68% | 8.57% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 19.33% | 20.32% | 25.23% | 9.16% | 9.29% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 52.11% | 53.75% | 103.47% | 38.46% | 35.35% | |