| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | N/A | 607.00M | 683.00M | 703.00M | 673.00M | |
| Cash Equivalents | | | 756.00M | 471.00M | 662.00M | 1.15B | 614.00M | |
| Receivables | | | 2.73B | 2.74B | 2.41B | 2.72B | 2.82B | |
| Inventories | | | 4.47B | 4.08B | 4.52B | 4.14B | 3.83B | |
| Other Current Assets | | | 176.00M | 302.00M | 319.00M | 211.00M | 262.00M | |
| Total Current Assets | | | 8.81B | 8.20B | 8.60B | 8.92B | 8.21B | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 1.90B | 1.92B | 1.94B | 1.89B | 1.96B | |
| Investments And Advances | | | 66.00M | 56.00M | 55.00M | 56.00M | 88.00M | |
| Goodwill | | | 12.11B | 11.68B | 12.23B | 12.64B | 11.88B | |
| Intangibles | | | 4.10B | 4.25B | 4.71B | 5.14B | 4.80B | |
| Other Non-Current Assets | | | 1.70B | 1.68B | 1.93B | 2.28B | 2.00B | |
| Total Non-Current Assets | | | 19.90B | 19.63B | 20.90B | 22.04B | 20.88B | |
| |
| TOTAL ASSETS | | | 28.71B | 27.83B | 29.49B | 30.96B | 29.09B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 4.00M | 21.00M | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 1.16B | 1.26B | 1.58B | 1.07B | 1.16B | |
| Accrued Expenses | | | 7.72B | 7.38B | 7.55B | 7.66B | 7.64B | |
| Accounts Payable | | | 1.71B | 1.50B | 1.51B | 1.34B | 1.02B | |
| Other Current Liabilities | | | 1.26B | 1.31B | 1.27B | 1.06B | 987.00M | |
| Total Current Liabilities | | | 11.85B | 11.46B | 11.90B | 11.14B | 10.81B | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 8.84B | 7.81B | 8.15B | 9.19B | 8.91B | |
| Deferred Taxes/Income | | | 747.00M | 780.00M | 871.00M | 961.00M | 1.04B | |
| Other Non-Current Liabilities | | | 1.84B | 1.75B | 1.93B | 2.20B | 2.40B | |
| Total Non-Current Liabilities | | | 12.04B | 10.92B | 11.57B | 12.96B | 12.93B | |
| |
| TOTAL LIABILITIES | | | 23.89B | 22.38B | 23.47B | 24.10B | 23.74B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -1.21B | -479.00M | -674.00M | -443.00M | -788.00M | |
| Additional Paid In Capital | | | 5.85B | 5.85B | 5.84B | 5.84B | 5.84B | |
| Minority Interest | | | 608.00M | 587.00M | 621.00M | 613.00M | 588.00M | |
| Common Shares | | | 87.00M | 91.00M | 97.00M | 103.00M | 103.00M | |
| Other Shareholders' Equity | | | 89.00M | -19.00M | 755.00M | 1.36B | 200.00M | |
| Shares Outstanding | | | 807.30M | 846.21M | 898.30M | 950.41M | 946.41M | |
| Tangible Book Value per Share | | | -14.10 | -12.40 | -12.16 | -11.49 | -11.96 | |
| Total Shareholders' Equity | | | 4.82B | 5.44B | 6.02B | 6.86B | 5.35B | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 28.71B | 27.83B | 29.49B | 30.96B | 29.09B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 1.83 | 1.44 | 1.35 | 1.34 | 1.66 | |
| Current Ratio | | | 0.74 | 0.72 | 0.72 | 0.80 | 0.76 | |
| Return On Assets (ROA) | | | 7.21% | 9.39% | 7.89% | 5.07% | 9.74% | |
| Return On Equity (ROE) | | | 42.93% | 48.02% | 38.66% | 22.89% | 52.95% | |
| Return On Invested Capital (ROIC) | | | 17.35% | 17.55% | 15.82% | 13.66% | 13.81% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 18.16% | 18.07% | 16.44% | 14.50% | 14.29% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | N/A | N/A | N/A | 302.55% | 254.04% | |